Attached files

file filename
8-K - 8-K - FOSTER WHEELER AGa11-6397_18k.htm

Exhibit 99.1

 

 

FOSTER WHEELER REPORTS RESULTS FOR FULL YEAR AND FOURTH QUARTER OF 2010

 

·                  Robust level of quarterly scope backlog and new orders in both business groups

·                  Q4 2010 scope backlog and new orders in Global Power Group nearly double Q4 2009

·                  Q4 2010 cash position of more than $1 billion

·                  Summary report on strategic renewal initiative

 

ZUG, SWITZERLAND, February 24, 2011 — Foster Wheeler AG (Nasdaq: FWLT) today reported net income for the fourth quarter of 2010 of $32.8 million, or $0.26 per diluted share, compared with $65.1 million, or $0.51 per diluted share, in the fourth quarter of 2009.  Net income in both quarterly periods was impacted by items as detailed in the attached table.  Excluding such items from both quarterly periods, net income in the fourth quarter of 2010 was $38.3 million, or $0.31 per diluted share, compared with $86.2 million, or $0.67 per diluted share, in the year-ago quarter.

 

Fourth-quarter 2010 consolidated EBITDA (earnings before interest expense, income taxes, depreciation and amortization) was $71.0 million, compared with $108.1 million in the fourth quarter of 2009. Consolidated EBITDA in both quarterly periods was also impacted by items as detailed in the attached table.  Excluding such items from both quarterly periods, consolidated EBITDA in the fourth quarter of 2010 was $76.5 million, compared with $129.2 million in the fourth quarter of 2009.

 

For the full year 2010, net income was $215.4 million, or $1.70 per diluted share, compared with $350.2 million, or $2.75 per diluted share, in 2009.  Consolidated EBITDA for 2010 was $359.7 million, compared with $503.8 million in 2009.  The full-year net income and consolidated EBITDA for 2010 and 2009 included items as detailed in the attached table.

 

The following tables present quarterly and average quarterly data, both as reported and as adjusted.  The company believes that quarterly averages provide meaningful comparative relevance for certain key metrics in light of the significant quarter-to-quarter variability that is inherent in the company’s financial results.

 

(in millions)

 

Q4 2010

 

Qtrly Avg. 2010

 

Q4 2009

 

Qtrly Avg. 2009

 

Net income

 

$

33

 

$

54

 

$

65

 

$

87

 

Net income, as adjusted

 

$

38

 

$

55

 

$

86

 

$

94

 

Consolidated EBITDA

 

$

71

 

$

90

 

$

108

 

$

126

 

Consolidated EBITDA, as adjusted

 

$

77

 

$

91

 

$

129

 

$

133

 

 

In commenting on the company’s results for the fourth quarter of 2010, Foster Wheeler’s Interim Chief Executive Officer, Umberto della Sala, said, “Both of the company’s business groups continued to deliver excellent operating and commercial performance.  However, the company’s adjusted net income was below the average quarter of 2009 due in part to lower volumes and margins in the Global Engineering and Construction Group and a higher effective tax rate.”  The higher effective tax rate for the quarter resulted, to some extent, from certain expenses which are not tax-effected.

 

“We ended 2010 on a very strong note, with robust levels of scope backlog and fourth-quarter scope new orders in both business groups,” said Mr. della Sala. “Specifically, our Global Power Group reported fourth-quarter scope backlog and scope new orders that were nearly double the levels of the same period of

 



 

2009.  The backlog figure for our E&C Group is especially impressive, considering the challenging market conditions experienced in 2010 and the fact that the company removed from backlog $123 million of scope value and a material number of man-hours in the fourth quarter of 2010 in connection with a contract where Foster Wheeler and the client agreed to change the execution strategy for the project.”

 

Global Engineering and Construction (E&C) Group

 

(in millions)

 

Q4 2010

 

Qtrly Avg. 2010

 

Q4 2009

 

Qtrly Avg. 2009

 

New orders booked (FW Scope)

 

$

562

 

$

485

 

$

395

 

$

494

 

Operating revenues (FW Scope)

 

$

419

 

$

421

 

$

489

 

$

478

 

Segment EBITDA

 

$

42

 

$

74

 

$

95

 

$

105

 

EBITDA Margin (FW Scope)

 

9.9

%

17.6

%

19.4

%

22.0

%

 

·                  EBITDA in the fourth quarter of 2010 was lower than the average quarter of 2009 due primarily to lower realized margins and lower volumes of work executed and a $13.2 million (both before and after-tax) impairment charge on partially owned Italian power projects.

·                  New orders booked in Foster Wheeler scope were above the average quarter of 2009 due in part to receipt of a large contract for front-end engineering design of two refineries in Brazil.

·                  Scope operating revenues were below the average quarter of 2009, primarily due to a lower volume of work executed.

 

Global Power Group (GPG)

 

(in millions)

 

Q4 2010

 

Qtrly Avg. 2010

 

Q4 2009

 

Qtrly Avg. 2009

 

New orders booked (FW Scope)

 

$

420

 

$

298

 

$

214

 

$

150

 

Operating revenues (FW Scope)

 

$

234

 

$

178

 

$

216

 

$

251

 

Segment EBITDA

 

$

67

 

$

41

 

$

52

 

$

49

 

EBITDA Margin (FW Scope)

 

28.6

%

23.0

%

24.1

%

19.3

%

 

·                  EBITDA in the fourth quarter of 2010 was well above the average quarter of 2009, aided by the favorable impact of a $22 million debt payment by a third party on a company-owned power plant in the U.S.

·                  Scope new orders in the fourth quarter of 2010 were sharply above the average quarter of 2009 due in part to receipt of orders for boilers in Asia and Eastern Europe.

·                  Scope operating revenues in the fourth quarter of 2010 were below the average quarter of 2009 but reached their highest level since the second quarter of 2009, as demand continued to recover.

 

In commenting on the 2011 outlook for the company’s two business groups, Mr. della Sala said, “As we have previously indicated, we expect Foster Wheeler’s consolidated financial results in 2011 to reflect the lagging impact of the weak market conditions we experienced in 2009 and 2010, although we are clearly seeing encouraging signs of market recovery in each of our business groups. We see 2011 as a transition year that will likely reflect increased scope revenues in both the Global E&C Group and the Global Power Group as the year progresses, although the magnitude of the increase will be different in the two business groups and will depend to some extent on the timing of client decisions.”

 

Mr. della Sala continued, “In our Global E&C Group, scope revenue in 2011 is likely to be above the level of 2010.  We expect the full-year 2011 EBITDA margin on scope revenue to be in the range of 13-15%, which would be down from the reported margin of 2010 due largely to competitive pressure.  We were encouraged to see a sharp increase in our E&C bidding activity during the fourth quarter for study and FEED prospects, which is usually a precursor to increased client spending.”

 

2



 

Mr. della Sala added, “In our Global Power Group, we expect scope revenue to be up sharply in 2011 versus 2010, reflecting the increased volume of boiler orders that we have won over the past 12 to 18 months. We expect the EBITDA margin on scope revenue in 2011 to be in the range of 14%-16%.”

 

Strategic Renewal Initiative

 

Mr. della Sala also commented on the company’s strategic renewal initiative, which was initiated in June 2010.   “We have recently completed the work on our strategic renewal initiative, which was focused primarily on our Global E&C Group.  As a result of this work, we have identified four broad areas of targeted activity outlined below.”

 

·                  Further optimizing the performance of the company’s core E&C business with specific focus on a continued strengthening of our global capability to execute EPC (engineering, procurement and construction) contracts;

·                  Geographical expansion of E&C operations to respond to increasing demand for localization of the company’s services and to broaden the way in which we address markets in high-growth economies;  the company is especially well positioned to do this because its business model is already based on global decentralization;

·                  Expansion into new business lines that offer synergies with the company’s core E&C business;

·                  Further leveraging and expanding the company’s technology portfolio.

 

Share Repurchase Program

 

On September 12, 2008, the company announced that its board of directors had authorized a $750 million share repurchase program.  As of the end of the third quarter of 2010, the company had approximately $165 million remaining under that authorization.   In November 2010, the company’s board of directors proposed an increase of $335 million to our share repurchase program and the designation of repurchased shares for cancellation, which was approved by shareholders at an extraordinary general meeting today.  When combined with the remaining authorization of $165 million, the November action as approved by shareholders gave the company as of today a total authorization of approximately $500 million available for share repurchase.

 

The company did not repurchase any shares in the fourth quarter of 2010.

 

Net Income Attributable to Foster Wheeler AG

All references to net income in this news release indicate net income attributable to Foster Wheeler AG.

 

Calculation of EBITDA

EBITDA is a supplemental financial measure not defined in generally accepted accounting principles, or GAAP.  The company defines EBITDA as net income attributable to Foster Wheeler AG before interest expense, income taxes, depreciation and amortization.  The company has presented EBITDA because it believes it is an important supplemental measure of operating performance.  Certain covenants under our U.S. senior secured credit agreement use an adjusted form of EBITDA such that in the covenant calculations the EBITDA as presented herein is adjusted for certain unusual and infrequent items specifically excluded in the terms of our U.S. senior secured credit agreement.  The company believes that the line item on its consolidated statement of operations entitled “net income attributable to Foster Wheeler AG” is the most directly comparable GAAP financial measure to EBITDA.  Since EBITDA is not a measure of performance calculated in accordance with GAAP, it should not be considered in isolation of, or as a substitute for, net income attributable to Foster Wheeler AG as an indicator of operating performance or any other GAAP financial measure.

 

EBITDA, as calculated by the company, may not be comparable to similarly titled measures employed by other companies.  In addition, this measure does not necessarily represent funds available for discretionary use, and is not necessarily a measure of the company’s ability to fund its cash needs.  As EBITDA excludes

 

3



 

certain financial information that is included in net income attributable to Foster Wheeler AG, users of this financial information should consider the type of events and transactions that are excluded.

 

The company’s non-GAAP performance measure, EBITDA, has certain material limitations as follows:

 

·                                          It does not include interest expense.  Because the company has borrowed money to finance some of its operations, interest is a necessary and ongoing part of its costs and has assisted the company in generating revenue.  Therefore, any measure that excludes interest expense has material limitations;

·                                          It does not include taxes.  Because the payment of taxes is a necessary and ongoing part of the company’s operations, any measure that excludes taxes has material limitations; and

·                                          It does not include depreciation and amortization.  Because the company must utilize property, plant and equipment and intangible assets in order to generate revenues in its operations, depreciation and amortization are necessary and ongoing costs of its operations.  Therefore, any measure that excludes depreciation and amortization has material limitations.

 

Calculation of EBITDA Margin

Segment EBITDA margin is calculated by dividing business group operating revenues in Foster Wheeler Scope into business group EBITDA.

 

Foster Wheeler Scope

Foster Wheeler Scope represents that portion of unfilled orders, new orders booked and operating revenues on which profit can be earned.  Foster Wheeler Scope excludes revenues relating to third-party costs incurred by the company as agent or principal on a reimbursable basis.

 

Conference Call Information

Foster Wheeler AG plans to hold a conference call today, Thursday, February 24, at 4:00 p.m. Central European Time (10:00 a.m. Eastern Standard Time in the U.S.) to discuss its financial results for the fourth  quarter and full year ended December 31, 2010. The call will be accessible to the public by telephone or webcast, and the company will post an accompanying slide presentation in the investor relations section of its website (www.fwc.com).  To listen to the call by telephone, dial 973-935-8752 (conference I.D. No. 35940039) approximately ten minutes before the call.  The conference call will also be available over the Internet at www.fwc.com or through StreetEvents at www.streetevents.com.  A replay of the call will be available on the company’s website as well as by telephone.  The replay can be accessed on the company’s website for four weeks following the call.  The replay will be available by telephone for one week following the call and can be accessed by dialing 706-645-9291 (replay passcode 35940039 required).

 

Foster Wheeler AG is a global engineering and construction contractor and power equipment supplier delivering technically advanced, reliable facilities and equipment. The company employs approximately 12,000 talented professionals with specialized expertise dedicated to serving its clients through one of its two primary business groups. The company’s Global Engineering and Construction Group designs and constructs leading-edge processing facilities for the upstream oil and gas, LNG and gas-to-liquids, refining, chemicals and petrochemicals, power, mining and metals, environmental, pharmaceuticals, biotechnology and healthcare industries.  The company’s Global Power Group is a world leader in combustion and steam generation technology that designs, manufactures and erects steam generating and auxiliary equipment for power stations and industrial facilities and also provides a wide range of aftermarket services.  The company is based in Zug, Switzerland, and its operational headquarters office is in Geneva, Switzerland.    For more information about Foster Wheeler, please visit our Web site at www.fwc.com.

 

#     #     #

 

10-481

 

4



 

Safe Harbor Statement

Foster Wheeler AG news releases may contain forward-looking statements that are based on management’s assumptions, expectations and projections about the Company and the various industries within which the Company operates. These include statements regarding the Company’s expectations about revenues (including as expressed by its backlog), its liquidity, the outcome of litigation and legal proceedings and recoveries from customers for claims and the costs of current and future asbestos claims and the amount and timing of related insurance recoveries. Such forward-looking statements by their nature involve a degree of risk and uncertainty. The Company cautions that a variety of factors, including but not limited to the factors described in the Company’s most recent Annual Report on Form 10-K, which was filed with the U.S. Securities and Exchange Commission and the following, could cause the Company’s business conditions and results to differ materially from what is contained in forward-looking statements: benefits, effects or results of the Company’s redomestication or the relocation of our principal executive offices to Geneva, Switzerland; the search for a permanent Chief Executive Officer; the benefits, effects or results of our strategic renewal initiative; further deterioration in global economic conditions, changes in investment by the oil and gas, oil refining, chemical/petrochemical and power generation industries, changes in the financial condition of its customers, changes in regulatory environments, changes in project design or schedules, contract cancellations, changes in estimates made by the Company of costs to complete projects, changes in trade, monetary and fiscal policies worldwide, compliance with laws and regulations relating to its global operations, currency fluctuations, war and/or terrorist attacks on facilities either owned by the Company or where equipment or services are or may be provided by the Company, interruptions to shipping lanes or other methods of transit, outcomes of pending and future litigation, including litigation regarding the Company’s liability for damages and insurance coverage for asbestos exposure, protection and validity of its patents and other intellectual property rights, increasing global competition, compliance with its debt covenants, recoverability of claims against its customers and others by the Company and claims by third parties against the Company, and changes in estimates used in its critical accounting policies. Other factors and assumptions not identified above were also involved in the formation of these forward-looking statements and the failure of such other assumptions to be realized, as well as other factors, may also cause actual results to differ materially from those projected. Most of these factors are difficult to predict accurately and are generally beyond the Company’s control. You should consider the areas of risk described above in connection with any forward-looking statements that may be made by the Company. The Company undertakes no obligation to publicly update any forward-looking statements, whether as a result of new information, future events or otherwise. You are advised, however, to consult any additional disclosures the Company makes in proxy statements, quarterly reports on Form 10-Q, annual reports on Form 10-K and current reports on Form 8-K filed with the Securities and Exchange Commission.

 

Contacts:

 

 

 

 

 

 

Media

 

Julie Stanisz

 

908 730-4047

 

E-mail: julie_stanisz@fwc.com

Investor Relations

 

Scott Lamb

 

908 730-4155

 

E-mail: scott_lamb@fwc.com

 

5



 

Foster Wheeler AG  and  Subsidiaries

Consolidated Statement of Operations

(in thousands of dollars, except share data and per share amounts)

(unaudited)

 

 

 

Fiscal Quarters Ended

 

Fiscal Twelve Months Ended

 

 

 

December 31,
2010

 

December 31,
2009

 

December 31,
2010

 

December 31,
2009

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

1,211,941

 

$

1,266,631

 

$

4,067,719

 

$

5,056,334

 

Cost of operating revenues

 

1,073,017

 

1,084,532

 

3,468,933

 

4,297,687

 

Contract profit

 

138,924

 

182,099

 

598,786

 

758,647

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

89,888

 

80,754

 

303,330

 

294,907

 

Other income, net

 

(24,496

)

(22,062

)

(60,444

)

(52,263

)

Other deductions, net

 

14,090

 

11,224

 

41,221

 

30,931

 

Interest income

 

(3,657

)

(2,736

)

(11,581

)

(10,535

)

Interest expense

 

2,685

 

4,005

 

15,610

 

14,122

 

Net asbestos-related provision

 

5,478

 

21,114

 

5,410

 

26,365

 

Income before income taxes

 

54,936

 

89,800

 

305,240

 

455,120

 

Provision for income taxes

 

18,819

 

26,137

 

74,531

 

93,762

 

Net income

 

36,117

 

63,663

 

230,709

 

361,358

 

Less: Net income attributable to noncontrolling interests

 

3,348

 

(1,428

)

15,302

 

11,202

 

Net income attributable to Foster Wheeler AG

 

$

32,769

 

$

65,091

 

$

215,407

 

$

350,156

 

 

 

 

 

 

 

 

 

 

 

Shares Outstanding:

 

 

 

 

 

 

 

 

 

Weighted-average number of shares outstanding for basic earnings per share

 

123,721,667

 

127,104,838

 

126,032,130

 

126,541,962

 

 

 

 

 

 

 

 

 

 

 

Weighted-average number of shares outstanding for diluted earnings per share

 

124,399,275

 

127,902,133

 

126,576,855

 

127,174,611

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.26

 

$

0.51

 

$

1.71

 

$

2.77

 

Diluted

 

$

0.26

 

$

0.51

 

$

1.70

 

$

2.75

 

 

6



 

Foster Wheeler AG and Subsidiaries

Consolidated Balance Sheet

(in thousands of dollars)

(unaudited)

 

 

 

December 31,

 

December 31,

 

 

 

2010

 

2009

 

ASSETS

 

 

 

 

 

Current Assets:

 

 

 

 

 

Cash and cash equivalents

 

$

1,057,163

 

$

997,158

 

Accounts and notes receivable, net:

 

 

 

 

 

Trade

 

577,400

 

526,525

 

Other

 

96,758

 

117,718

 

Contracts in process

 

165,389

 

219,774

 

Prepaid, deferred and refundable income taxes

 

51,660

 

46,478

 

Other current assets

 

37,813

 

33,902

 

Total current assets

 

1,986,183

 

1,941,555

 

Land, buildings and equipment, net

 

362,087

 

398,132

 

Restricted cash

 

27,502

 

34,905

 

Notes and accounts receivable — long-term

 

2,648

 

1,571

 

Investments in and advances to unconsolidated affiliates

 

217,071

 

228,030

 

Goodwill

 

88,917

 

88,702

 

Other intangible assets, net

 

66,070

 

73,029

 

Asbestos-related insurance recovery receivable

 

194,570

 

244,265

 

Other assets

 

84,078

 

87,781

 

Deferred tax assets

 

54,413

 

89,768

 

TOTAL ASSETS

 

$

3,083,539

 

$

3,187,738

 

 

 

 

 

 

 

LIABILITIES, TEMPORARY EQUITY AND EQUITY

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

Current installments on long-term debt

 

$

11,996

 

$

36,930

 

Accounts payable

 

239,071

 

303,436

 

Accrued expenses

 

240,894

 

280,861

 

Billings in excess of costs and estimated earnings on uncompleted contracts

 

684,090

 

600,725

 

Income taxes payable

 

34,623

 

60,052

 

Total current liabilities

 

1,210,674

 

1,282,004

 

 

 

 

 

 

 

Long-term debt

 

152,574

 

175,510

 

Deferred tax liabilities

 

65,241

 

62,956

 

Pension, postretirement and other employee benefits

 

166,362

 

270,269

 

Asbestos-related liability

 

307,619

 

352,537

 

Other long-term liabilities

 

160,785

 

171,405

 

Commitments and contingencies

 

 

 

 

 

TOTAL LIABILITIES

 

2,063,255

 

2,314,681

 

 

 

 

 

 

 

Temporary Equity:

 

 

 

 

 

Non-vested share-based compensation awards subject to redemption

 

4,935

 

2,570

 

TOTAL TEMPORARY EQUITY

 

4,935

 

2,570

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

Registered shares

 

334,052

 

329,402

 

Paid-in capital

 

659,739

 

617,938

 

Retained earnings

 

537,588

 

322,181

 

Accumulated other comprehensive loss

 

(464,504

)

(438,004

)

Treasury shares

 

(99,182

)

 

TOTAL FOSTER WHEELER AG SHAREHOLDERS’ EQUITY

 

967,693

 

831,517

 

Noncontrolling Interests

 

47,656

 

38,970

 

TOTAL EQUITY

 

1,015,349

 

870,487

 

TOTAL LIABILITIES, TEMPORARY EQUITY AND EQUITY

 

$

3,083,539

 

$

3,187,738

 

 

7



 

Foster Wheeler AG and Subsidiaries

Business Segments

(in thousands of dollars)

(unaudited)

 

 

 

Fiscal Quarters Ended

 

Fiscal Twelve Months Ended

 

 

 

December 31,
2010

 

December 31,
2009

 

December 31,
2010

 

December 31,
2009

 

Global Engineering & Construction Group

 

 

 

 

 

 

 

 

 

Backlog - in future revenues

 

$

2,937,700

 

$

3,512,700

 

$

2,937,700

 

$

3,512,700

 

New orders booked - in future revenues

 

896,600

 

524,700

 

2,902,100

 

2,870,700

 

Operating revenues

 

974,656

 

1,047,847

 

3,346,050

 

4,040,082

 

EBITDA

 

41,508

 

95,142

 

296,240

 

421,186

 

 

 

 

 

 

 

 

 

 

 

Foster Wheeler Scope (1):

 

 

 

 

 

 

 

 

 

Backlog - in Foster Wheeler Scope

 

1,611,300

 

1,480,100

 

1,611,300

 

1,480,100

 

New orders booked -  in Foster Wheeler Scope

 

561,500

 

395,000

 

1,939,100

 

1,975,200

 

Operating revenues - in Foster Wheeler Scope

 

418,839

 

489,314

 

1,685,778

 

1,910,997

 

 

 

 

 

 

 

 

 

 

 

Global Power Group

 

 

 

 

 

 

 

 

 

Backlog - in future revenues

 

1,041,800

 

600,100

 

1,041,800

 

600,100

 

New orders booked - in future revenues

 

422,600

 

216,300

 

1,203,700

 

611,000

 

Operating revenues

 

237,285

 

218,784

 

721,669

 

1,016,252

 

EBITDA

 

67,116

 

51,875

 

163,825

 

194,027

 

 

 

 

 

 

 

 

 

 

 

Foster Wheeler Scope (1):

 

 

 

 

 

 

 

 

 

Backlog - in Foster Wheeler Scope

 

1,031,900

 

588,500

 

1,031,900

 

588,500

 

New orders booked -  in Foster Wheeler Scope

 

419,800

 

214,200

 

1,192,900

 

599,900

 

Operating revenues - in Foster Wheeler Scope

 

234,452

 

215,591

 

710,827

 

1,004,123

 

 

 

 

 

 

 

 

 

 

 

Corporate & Finance Group (2)

 

 

 

 

 

 

 

 

 

EBITDA

 

(37,590

)

(38,934

)

(100,362

)

(111,414

)

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

 

 

 

 

 

 

 

Backlog - in future revenues

 

3,979,500

 

4,112,800

 

3,979,500

 

4,112,800

 

New orders booked - in future revenues

 

1,319,200

 

741,000

 

4,105,800

 

3,481,700

 

Operating revenues

 

1,211,941

 

1,266,631

 

4,067,719

 

5,056,334

 

EBITDA

 

71,034

 

108,083

 

359,703

 

503,799

 

 

 

 

 

 

 

 

 

 

 

Foster Wheeler Scope (1):

 

 

 

 

 

 

 

 

 

Backlog - in Foster Wheeler Scope

 

2,643,200

 

2,068,600

 

2,643,200

 

2,068,600

 

New orders booked -  in Foster Wheeler Scope

 

981,300

 

609,200

 

3,132,000

 

2,575,100

 

Operating revenues - in Foster Wheeler Scope

 

653,291

 

704,905

 

2,396,605

 

2,915,120

 

 


(1)         Foster Wheeler Scope represents the portion of backlog, new orders booked and operating revenues on which profit can be earned.  Foster Wheeler Scope excludes revenues relating to third-party costs incurred by the company as
agent or principal on a reimbursable basis.

 

(2)         Includes intersegment eliminations.

 

8



 

Foster Wheeler AG and Subsidiaries

Reconciliations of EBITDA and Foster Wheeler Scope

(in thousands of dollars)

(unaudited)

 

 

 

Fiscal Quarters Ended

 

Fiscal Twelve Months Ended

 

 

 

December 31,
2010

 

December 31,
2009

 

December 31,
2010

 

December 31,
2009

 

Reconciliation of EBITDA to Net Income*

 

 

 

 

 

 

 

 

 

EBITDA:

 

 

 

 

 

 

 

 

 

Global Engineering & Construction Group

 

$

41,508

 

$

95,142

 

$

296,240

 

$

421,186

 

Global Power Group

 

67,116

 

51,875

 

163,825

 

194,027

 

Corporate & Finance Group

 

(37,590

)

(38,934

)

(100,362

)

(111,414

)

Consolidated EBITDA

 

71,034

 

108,083

 

359,703

 

503,799

 

Less: Interest expense

 

2,685

 

4,005

 

15,610

 

14,122

 

Less: Depreciation/amortization (1)

 

16,761

 

12,850

 

54,155

 

45,759

 

Less: Provision for income taxes

 

18,819

 

26,137

 

74,531

 

93,762

 

Net income*

 

$

32,769

 

$

65,091

 

$

215,407

 

$

350,156

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Foster Wheeler Scope Operating Revenues to Operating Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Global Engineering & Construction Group

 

 

 

 

 

 

 

 

 

Foster Wheeler Scope operating revenues

 

$

418,839

 

$

489,314

 

$

1,685,778

 

$

1,910,997

 

Flow-through revenues

 

555,817

 

558,533

 

1,660,272

 

2,129,085

 

Operating revenues

 

974,656

 

1,047,847

 

3,346,050

 

4,040,082

 

 

 

 

 

 

 

 

 

 

 

Global Power Group

 

 

 

 

 

 

 

 

 

Foster Wheeler Scope operating revenues

 

234,452

 

215,591

 

710,827

 

1,004,123

 

Flow-through revenues

 

2,833

 

3,193

 

10,842

 

12,129

 

Operating revenues

 

237,285

 

218,784

 

721,669

 

1,016,252

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

 

 

 

 

 

 

 

Foster Wheeler Scope operating revenues

 

653,291

 

704,905

 

2,396,605

 

2,915,120

 

Flow-through revenues

 

558,650

 

561,726

 

1,671,114

 

2,141,214

 

Operating revenues

 

$

1,211,941

 

$

1,266,631

 

$

4,067,719

 

$

5,056,334

 

 


(1)         The depreciation / amortization by business segment:

 

 

 

Fiscal Quarters Ended

 

Fiscal Twelve Months Ended

 

 

 

December 31,
2010

 

December 31,
2009

 

December 31,
2010

 

December 31,
2009

 

Global Engineering & Construction Group

 

$

10,375

 

$

7,063

 

$

30,523

 

$

23,377

 

Global Power Group

 

5,414

 

5,376

 

21,273

 

20,845

 

Corporate & Finance Group

 

972

 

411

 

2,359

 

1,537

 

Total depreciation / amortization

 

$

16,761

 

$

12,850

 

$

54,155

 

$

45,759

 

 

* Net income attributable to Foster Wheeler AG.

 

9



 

Foster Wheeler AG and Subsidiaries

EBITDA, Net Income* and Diluted Earnings Per Share Reconciliation

(in thousands of dollars, except per share amounts)

(unaudited)

 

 

 

Fiscal Quarters Ended

 

 

 

December 31, 2010

 

December 31, 2009

 

 

 

 

 

 

 

Diluted Earnings

 

 

 

 

 

Diluted Earnings

 

 

 

EBITDA

 

Net Income*

 

Per Share

 

EBITDA

 

Net Income*

 

Per Share

 

As adjusted

 

$

76,512

 

$

38,247

 

$

0.31

 

$

129,197

 

$

86,205

 

$

0.67

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net asbestos-related gain/(provision)

 

(5,478

)

(5,478

)

(0.05

)

(21,114

)

(21,114

)

(0.16

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

71,034

 

$

32,769

 

$

0.26

 

$

108,083

 

$

65,091

 

$

0.51

 

 

 

 

Fiscal Twelve Months Ended

 

 

 

December 31, 2010

 

December 31, 2009

 

 

 

 

 

 

 

Diluted Earnings

 

 

 

 

 

Diluted Earnings

 

 

 

EBITDA

 

Net Income*

 

Per Share

 

EBITDA

 

Net Income*

 

Per Share

 

As adjusted

 

$

365,113

 

$

220,817

 

$

1.74

 

$

530,164

 

$

376,521

 

$

2.96

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net asbestos-related gain/(provision)

 

(5,410

)

(5,410

)

(0.04

)

(26,365

)

(26,365

)

(0.21

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

359,703

 

$

215,407

 

$

1.70

 

$

503,799

 

$

350,156

 

$

2.75

 

 


*Net income attributable to Foster Wheeler AG.

 

10



 

Foster  Wheeler AG and Subsidiaries

Average Calculations

(in thousands of dollars)

(unaudited)

 

 

 

2009
Full Year
Amount

 

2009
Quarterly
Average
Amount *

 

2010
Full Year
Amount

 

2010
Quarterly
Average
 Amount *

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

 

 

 

 

 

 

 

Net income **

 

$

350,156

 

$

87,539

 

$

215,407

 

$

53,852

 

Adjusted net income **

 

376,521

 

94,130

 

220,817

 

55,204

 

Consolidated EBITDA

 

503,799

 

125,950

 

359,703

 

89,926

 

Consolidated EBITDA, as adjusted

 

530,164

 

132,541

 

365,113

 

91,278

 

 

 

 

 

 

 

 

 

 

 

Global Engineering & Construction Group

 

 

 

 

 

 

 

 

 

New orders booked - in Foster Wheeler Scope

 

$

1,975,200

 

$

493,800

 

$

1,939,100

 

$

484,775

 

Operating revenues - in Foster Wheeler Scope

 

1,910,997

 

477,749

 

1,685,778

 

421,445

 

Segment EBITDA

 

421,186

 

105,297

 

296,240

 

74,060

 

EBITDA margin

 

22.0

%

22.0

%

17.6

%

17.6

%

 

 

 

 

 

 

 

 

 

 

Global Power Group

 

 

 

 

 

 

 

 

 

New orders booked - in Foster Wheeler Scope

 

$

599,900

 

$

149,975

 

$

1,192,900

 

$

298,225

 

Operating revenues - in Foster Wheeler Scope

 

1,004,123

 

251,031

 

710,827

 

177,707

 

Segment EBITDA

 

194,027

 

48,507

 

163,825

 

40,956

 

EBITDA margin

 

19.3

%

19.3

%

23.0

%

23.0

%

 


* To calculate the quarterly average dollar amounts, the company divided reported annual figures by four.

** Net income attributable to Foster Wheeler AG.

 

11