Attached files

file filename
8-K - 8-K - FOSTER WHEELER AGa11-23392_18k.htm

Exhibit 99.1

 

 

FOSTER WHEELER REPORTS RESULTS FOR SECOND QUARTER OF 2011

 

·                  17% increase in net income versus average quarter of 2010

·                  65% increase in EBITDA in Global Power Group versus average quarter of 2010

·                  62% increase in scope revenue in Global Power Group versus average quarter of 2010

·                  Near-record level of scope new orders in Global Power Group

·                  Raising full-year EBITDA margin guidance for Global Power Group

·                  Maintaining full-year EBITDA margin guidance for Global E&C Group

 

ZUG, SWITZERLAND, August 2, 2011 — Foster Wheeler AG (Nasdaq: FWLT) today reported net income for the second quarter of 2011 of $63.3 million, or $0.52 per diluted share, compared with $58.9 million, or $0.46 per diluted share, in the second quarter of 2010.

 

Net income in both quarterly periods was impacted by asbestos-related provisions as detailed in an attached table.  Excluding such items from both quarterly periods, net income in the second quarter of 2011 was $65.3 million, or $0.53 per diluted share, compared with $61.2 million, or $0.48 per diluted share, in the year-ago quarter.

 

For the first six months of 2011, net income was $86.3 million, or $0.70 per diluted share, compared with $130.9 million, or $1.02 per diluted share, for the first six months of 2010.

 

The following tables present quarterly and average quarterly data, both as reported and as adjusted (as detailed in an attached table).  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)

 

Q2 2011

 

Qtrly Avg. 2011

 

Q2 2010

 

Qtrly Avg. 2010

 

Net income

 

$

63

 

$

43

 

$

59

 

$

54

 

Net income, as adjusted

 

$

65

 

$

44

 

$

61

 

$

55

 

 

Foster Wheeler’s Interim Chief Executive Officer, Umberto della Sala, said, “The company reported a 17% increase in net income in the second quarter of 2011, relative to the average quarter of 2010.  The results were attributable to the very strong performance of the company’s Global Power Group, which reported sharp increases in scope revenue and scope EBITDA relative to the average quarter of 2010.”

 

In addition, net income for the second quarter of 2011 was aided by the continued benefit of a favorable effective tax rate.

 

Global Engineering and Construction (E&C) Group

 

(in millions)

 

Q2 2011

 

Qtrly Avg. 2011

 

Q2 2010

 

Qtrly Avg. 2010

 

New orders booked (FW Scope)

 

$

381

 

$

381

 

$

488

 

$

485

 

Operating revenues (FW Scope)

 

$

365

 

$

362

 

$

454

 

$

421

 

Segment EBITDA

 

$

55

 

$

48

 

$

86

 

$

74

 

EBITDA Margin (FW Scope)

 

15.0

%

13.3

%

18.8

%

17.6

%

 



 

·                  EBITDA in the second quarter of 2011 was lower than the average quarter of 2010 due to a reduced volume of work executed, lower margins on scope revenues and costs associated with an unfavorable utilization rate.  On a sequential-quarter basis, EBITDA and EBITDA margin on scope revenue improved from the first-quarter levels of $41.7 million and 11.6%, respectively, due in part to favorable timing and mix of work executed.

·                  Scope operating revenues in the second quarter of 2011 were below the average quarter of 2010, primarily due to a lower volume of work executed.

·                  New orders booked in Foster Wheeler scope in the second quarter of 2011 were below the level of the average quarter of 2010, reflecting the slippage of expected new awards.

 

Global Power Group (GPG)

 

(in millions)

 

Q2 2011

 

Qtrly Avg. 2011

 

Q2 2010

 

Qtrly Avg. 2010

 

New orders booked (FW Scope)

 

$

574

 

$

358

 

$

162

 

$

298

 

Operating revenues (FW Scope)

 

$

289

 

$

250

 

$

160

 

$

178

 

Segment EBITDA

 

$

68

 

$

47

 

$

26

 

$

41

 

EBITDA Margin (FW Scope)

 

23.4

%

18.9

%

16.5

%

23.0

%

 

·                  EBITDA in the second quarter of 2011 was 65% above the average quarter of 2010 due to higher scope revenues and margins.  EBITDA during the quarter was aided by lower than expected costs on projects for which the company is providing on-site erection of boilers.  Also contributing to EBITDA in the second quarter of 2011 was an increase in equity earnings from the company’s interest in a power plant in Chile, which benefitted from high electric power rates during the quarter.

·                  Scope new orders in the second quarter reached a near-record level — due mainly to the booking of a contract for what are expected to be the largest and most advanced supercritical CFB (circulating fluidized bed) boilers in the world.

·                  Scope operating revenues in the second quarter of 2011 were 62% above the average quarter of 2010, reflecting the increased volume of boiler work.

 

In commenting on the market outlook for the company’s two business units, Mr. della Sala said, “Markets seem to be improving for both of our business groups, although the pace of that improvement is slightly better in the power sector.  Even so, all of our end markets remain competitive.”

 

He added, “We are raising our full-year EBITDA margin guidance for the Global Power Group (GPG) to 17%-19%.  GPG is having a strong year, and we further expect the group’s 2011 revenues to be sharply higher than 2010.  We are closely tracking firm prospects in a number of regions.  However, the timing of award decisions is uncertain, and some of these prospects could slip into 2012, which would likely result in scope backlog at the end of 2011 being roughly comparable with year-end 2010.”

 

Mr. della Sala continued, “In our Global E&C Group, we are maintaining full-year EBITDA margin guidance of 13%-15%, but we still expect to see quarterly volatility, with the third-quarter margin likely lower than the second quarter.  We expect scope revenues to trend upward in the second half of 2011, but we now believe that full-year scope revenues will likely be essentially flat as compared to full-year 2010.  Based on the expected timing of awards, we expect scope backlog to show growth in 2011 from year-end 2010 levels.”

 

Share Repurchase Program

 

The company repurchased 3,855,847 shares during the second quarter of 2011 for approximately $131 million.  As of June 30, 2011, the company had $341 million remaining under its authorized share repurchase program.

 

2



 

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 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 unit operating revenues in Foster Wheeler Scope into business unit EBITDA.

 

Foster Wheeler Scope

 

Foster Wheeler Scope represents that 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.

 

Conference Call Information

 

Foster Wheeler AG plans to hold a conference call today, Tuesday, August 2, at 4:00 p.m. Central European Time (10:00 a.m. Eastern Daylight Time in the U.S.) to discuss its financial results for the second quarter ended June 30, 2011.

 

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. 76067274) 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 for four weeks following the call.

 

3



 

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 website at www.fwc.com.

 

#     #     #

 

11-512

 

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 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

Other Inquiries

 

908 730-4000

E-mail: fw@fwc.com

 

4



 

Foster Wheeler AG and Subsidiaries

Consolidated Statement of Operations

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

(unaudited)

 

 

 

Quarter Ended June 30,

 

Six Months Ended June 30,

 

 

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

1,183,878

 

$

1,005,496

 

$

2,220,130

 

$

1,951,069

 

Cost of operating revenues

 

1,030,266

 

857,636

 

1,967,263

 

1,631,127

 

Contract profit

 

153,612

 

147,860

 

252,867

 

319,942

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

80,402

 

69,515

 

154,243

 

139,820

 

Other income, net

 

(21,390

)

(11,419

)

(35,656

)

(19,751

)

Other deductions, net

 

6,721

 

8,049

 

12,838

 

19,737

 

Interest income

 

(4,428

)

(2,730

)

(7,703

)

(5,089

)

Interest expense

 

3,427

 

4,044

 

7,306

 

8,595

 

Net asbestos-related provision

 

2,000

 

2,344

 

2,400

 

1,597

 

Income before income taxes

 

86,880

 

78,057

 

119,439

 

175,033

 

Provision for income taxes

 

19,044

 

15,409

 

26,327

 

37,019

 

Net income

 

67,836

 

62,648

 

93,112

 

138,014

 

Less: Net income attributable to noncontrolling interests

 

4,527

 

3,790

 

6,832

 

7,096

 

Net income attributable to Foster Wheeler AG

 

$

63,309

 

$

58,858

 

$

86,280

 

$

130,918

 

 

 

 

 

 

 

 

 

 

 

Shares Outstanding:

 

 

 

 

 

 

 

 

 

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

 

122,331,265

 

127,519,766

 

123,499,174

 

127,497,450

 

 

 

 

 

 

 

 

 

 

 

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

 

122,847,005

 

127,879,276

 

124,136,890

 

127,859,878

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.52

 

$

0.46

 

$

0.70

 

$

1.03

 

Diluted

 

$

0.52

 

$

0.46

 

$

0.70

 

$

1.02

 

 

5



 

Foster Wheeler AG and Subsidiaries

Consolidated Balance Sheet

(in thousands of dollars)

(unaudited)

 

 

 

June 30,

 

December 31,

 

 

 

2011

 

2010

 

ASSETS

 

 

 

 

 

Current Assets:

 

 

 

 

 

Cash and cash equivalents

 

$

1,037,233

 

$

1,057,163

 

Accounts and notes receivable, net:

 

 

 

 

 

Trade

 

530,435

 

577,400

 

Other

 

112,788

 

96,758

 

Contracts in process

 

168,017

 

165,389

 

Prepaid, deferred and refundable income taxes

 

60,312

 

59,977

 

Other current assets

 

45,846

 

37,813

 

Total current assets

 

1,954,631

 

1,994,500

 

Land, buildings and equipment, net

 

370,714

 

362,087

 

Restricted cash

 

41,035

 

27,502

 

Notes and accounts receivable — long-term

 

5,835

 

2,648

 

Investments in and advances to unconsolidated affiliates

 

215,684

 

217,071

 

Goodwill

 

92,860

 

88,917

 

Other intangible assets, net

 

63,593

 

66,070

 

Asbestos-related insurance recovery receivable

 

179,388

 

194,570

 

Other assets

 

106,564

 

84,078

 

Deferred tax assets

 

18,327

 

23,034

 

TOTAL ASSETS

 

$

3,048,631

 

$

3,060,477

 

 

 

 

 

 

 

LIABILITIES, TEMPORARY EQUITY AND EQUITY

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

Current installments on long-term debt

 

$

13,435

 

$

11,996

 

Accounts payable

 

284,228

 

239,071

 

Accrued expenses

 

203,131

 

240,894

 

Billings in excess of costs and estimated earnings on uncompleted contracts

 

685,037

 

684,090

 

Income taxes payable

 

37,058

 

34,623

 

Total current liabilities

 

1,222,889

 

1,210,674

 

 

 

 

 

 

 

Long-term debt

 

152,241

 

152,574

 

Deferred tax liabilities

 

47,267

 

42,179

 

Pension, postretirement and other employee benefits

 

135,247

 

166,362

 

Asbestos-related liability

 

290,152

 

307,619

 

Other long-term liabilities

 

168,047

 

160,785

 

Commitments and contingencies

 

 

 

 

 

TOTAL LIABILITIES

 

2,015,843

 

2,040,193

 

 

 

 

 

 

 

Temporary Equity:

 

 

 

 

 

Non-vested share-based compensation awards subject to redemption

 

7,149

 

4,935

 

TOTAL TEMPORARY EQUITY

 

7,149

 

4,935

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

Registered shares

 

335,717

 

334,052

 

Paid-in capital

 

676,719

 

659,739

 

Retained earnings

 

623,868

 

537,588

 

Accumulated other comprehensive loss

 

(397,785

)

(464,504

)

Treasury shares

 

(259,268

)

(99,182

)

TOTAL FOSTER WHEELER AG SHAREHOLDERS’ EQUITY

 

979,251

 

967,693

 

Noncontrolling interests

 

46,388

 

47,656

 

TOTAL EQUITY

 

1,025,639

 

1,015,349

 

TOTAL LIABILITIES, TEMPORARY EQUITY AND EQUITY

 

$

3,048,631

 

$

3,060,477

 

 

6



 

Foster Wheeler AG and Subsidiaries

Business Segments

(in thousands of dollars)

(unaudited)

 

 

 

Quarter Ended June 30,

 

Six Months Ended June 30,

 

 

 

2011

 

2010

 

2011

 

2010

 

Global Engineering & Construction Group

 

 

 

 

 

 

 

 

 

Backlog - in future revenues

 

$

2,632,800

 

$

2,906,600

 

$

2,632,800

 

$

2,906,600

 

New orders booked - in future revenues

 

664,900

 

770,800

 

1,384,700

 

1,247,100

 

Operating revenues

 

892,080

 

842,461

 

1,715,823

 

1,622,145

 

EBITDA

 

54,842

 

85,460

 

96,510

 

185,393

 

 

 

 

 

 

 

 

 

 

 

Foster Wheeler Scope (1):

 

 

 

 

 

 

 

 

 

Backlog - in Foster Wheeler Scope

 

1,647,900

 

1,434,800

 

1,647,900

 

1,434,800

 

New orders booked - in Foster Wheeler Scope

 

380,800

 

487,600

 

762,200

 

905,800

 

Operating revenues - in Foster Wheeler Scope

 

365,332

 

454,331

 

724,104

 

868,214

 

 

 

 

 

 

 

 

 

 

 

Global Power Group

 

 

 

 

 

 

 

 

 

Backlog - in future revenues

 

1,288,600

 

806,700

 

1,288,600

 

806,700

 

New orders booked - in future revenues

 

576,000

 

164,800

 

719,700

 

627,000

 

Operating revenues

 

291,798

 

163,035

 

504,307

 

328,924

 

EBITDA

 

67,735

 

26,396

 

94,199

 

56,279

 

 

 

 

 

 

 

 

 

 

 

Foster Wheeler Scope (1):

 

 

 

 

 

 

 

 

 

Backlog - in Foster Wheeler Scope

 

1,278,700

 

795,000

 

1,278,700

 

795,000

 

New orders booked - in Foster Wheeler Scope

 

573,600

 

162,200

 

714,900

 

621,700

 

Operating revenues - in Foster Wheeler Scope

 

289,444

 

160,351

 

499,486

 

323,570

 

 

 

 

 

 

 

 

 

 

 

Corporate & Finance Group (2)

 

 

 

 

 

 

 

 

 

EBITDA

 

(24,291

)

(21,617

)

(45,619

)

(40,153

)

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

 

 

 

 

 

 

 

Backlog - in future revenues

 

3,921,400

 

3,713,300

 

3,921,400

 

3,713,300

 

New orders booked - in future revenues

 

1,240,900

 

935,600

 

2,104,400

 

1,874,100

 

Operating revenues

 

1,183,878

 

1,005,496

 

2,220,130

 

1,951,069

 

EBITDA

 

98,286

 

90,239

 

145,090

 

201,519

 

 

 

 

 

 

 

 

 

 

 

Foster Wheeler Scope (1):

 

 

 

 

 

 

 

 

 

Backlog - in Foster Wheeler Scope

 

2,926,600

 

2,229,800

 

2,926,600

 

2,229,800

 

New orders booked - in Foster Wheeler Scope

 

954,400

 

649,800

 

1,477,100

 

1,527,500

 

Operating revenues - in Foster Wheeler Scope

 

654,776

 

614,682

 

1,223,590

 

1,191,784

 

 


(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.

 

7



 

Foster Wheeler AG and Subsidiaries

Reconciliations of EBITDA and Foster Wheeler Scope

(in thousands of dollars)

(unaudited)

 

 

 

Quarter Ended June 30,

 

Six Months Ended June 30,

 

Twelve
Months Ended
December 31,

 

 

 

2011

 

2010

 

2011

 

2010

 

2010

 

Reconciliation of EBITDA to Net Income*

 

 

 

 

 

 

 

 

 

 

 

EBITDA:

 

 

 

 

 

 

 

 

 

 

 

Global Engineering & Construction Group

 

$

54,842

 

$

85,460

 

$

96,510

 

$

185,393

 

$

296,240

 

Global Power Group

 

67,735

 

26,396

 

94,199

 

56,279

 

163,825

 

Corporate & Finance Group

 

(24,291

)

(21,617

)

(45,619

)

(40,153

)

(100,362

)

Consolidated EBITDA

 

98,286

 

90,239

 

145,090

 

201,519

 

359,703

 

Less: Interest expense

 

3,427

 

4,044

 

7,306

 

8,595

 

15,610

 

Less: Depreciation/amortization (1)

 

12,506

 

11,928

 

25,177

 

24,987

 

54,155

 

Less: Provision for income taxes

 

19,044

 

15,409

 

26,327

 

37,019

 

74,531

 

Net income*

 

$

63,309

 

$

58,858

 

$

86,280

 

$

130,918

 

$

215,407

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Foster Wheeler Scope Operating Revenues to Operating Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Global Engineering & Construction Group

 

 

 

 

 

 

 

 

 

 

 

Foster Wheeler Scope operating revenues

 

$

365,332

 

$

454,331

 

$

724,104

 

$

868,214

 

$

1,685,778

 

Flow-through revenues

 

526,748

 

388,130

 

991,719

 

753,931

 

1,660,272

 

Operating revenues

 

892,080

 

842,461

 

1,715,823

 

1,622,145

 

3,346,050

 

 

 

 

 

 

 

 

 

 

 

 

 

Global Power Group

 

 

 

 

 

 

 

 

 

 

 

Foster Wheeler Scope operating revenues

 

289,444

 

160,351

 

499,486

 

323,570

 

710,827

 

Flow-through revenues

 

2,354

 

2,684

 

4,821

 

5,354

 

10,842

 

Operating revenues

 

291,798

 

163,035

 

504,307

 

328,924

 

721,669

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

Foster Wheeler Scope operating revenues

 

654,776

 

614,682

 

1,223,590

 

1,191,784

 

2,396,605

 

Flow-through revenues

 

529,102

 

390,814

 

996,540

 

759,285

 

1,671,114

 

Operating revenues

 

$

1,183,878

 

$

1,005,496

 

$

2,220,130

 

$

1,951,069

 

$

4,067,719

 

 


(1)         The depreciation / amortization by business segment:

 

 

 

Quarter Ended June 30,

 

Six Months Ended June 30,

 

Twelve
Months Ended
December 31,

 

 

 

2011

 

2010

 

2011

 

2010

 

2010

 

Global Engineering & Construction Group

 

$

6,308

 

$

6,269

 

$

12,947

 

$

13,601

 

$

30,523

 

Global Power Group

 

5,585

 

5,217

 

11,015

 

10,504

 

21,273

 

Corporate & Finance Group

 

613

 

442

 

1,215

 

882

 

2,359

 

Total depreciation / amortization

 

$

12,506

 

$

11,928

 

$

25,177

 

$

24,987

 

$

54,155

 

 

* Net income attributable to Foster Wheeler AG.

 

8



 

Foster Wheeler AG and Subsidiaries

EBITDA, Net Income* and Diluted Earnings Per Share Reconciliation

(in thousands of dollars, except per share amounts)

(unaudited)

 

 

 

Quarter Ended June 30,

 

 

 

2011

 

2010

 

 

 

 

 

 

 

Diluted
Earnings

 

 

 

 

 

Diluted
Earnings

 

 

 

EBITDA

 

Net Income*

 

Per Share

 

EBITDA

 

Net Income*

 

Per Share

 

As adjusted

 

$

100,286

 

$

65,309

 

$

0.53

 

$

92,583

 

$

61,202

 

$

0.48

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net asbestos-related provision

 

(2,000

)

(2,000

)

(0.01

)

(2,344

)

(2,344

)

(0.02

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

98,286

 

$

63,309

 

$

0.52

 

$

90,239

 

$

58,858

 

$

0.46

 

 

 

 

Six Months Ended June 30,

 

 

 

2011

 

2010

 

 

 

 

 

 

 

Diluted
Earnings

 

 

 

 

 

Diluted
Earnings

 

 

 

EBITDA

 

Net Income*

 

Per Share

 

EBITDA

 

Net Income*

 

Per Share

 

As adjusted

 

$

147,490

 

$

88,680

 

$

0.71

 

$

203,116

 

$

132,515

 

$

1.03

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net asbestos-related provision

 

(2,400

)

(2,400

)

(0.01

)

(1,597

)

(1,597

)

(0.01

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

145,090

 

$

86,280

 

$

0.70

 

$

201,519

 

$

130,918

 

$

1.02

 

 

 

 

Twelve Months Ended

 

 

 

December 31, 2010

 

 

 

 

 

 

 

Diluted
Earnings

 

 

 

EBITDA

 

Net Income*

 

Per Share

 

As adjusted

 

$

365,113

 

$

220,817

 

$

1.74

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

Net asbestos-related provision

 

(5,410

)

(5,410

)

(0.04

)

 

 

 

 

 

 

 

 

As reported

 

$

359,703

 

$

215,407

 

$

1.70

 

 


*Net income attributable to Foster Wheeler AG.

 

9



 

Foster Wheeler AG and Subsidiaries

Average Calculations

(in thousands of dollars)

(unaudited)

 

 

 

2010
Full Year
Amount

 

2010
Quarterly
Average
Amount *

 

Six Months
 Ended
 June 30, 2011

 

2011
 Quarterly
 Average
 Amount **

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

 

 

 

 

 

 

 

Net income ***

 

$

215,407

 

$

53,852

 

$

86,280

 

$

43,140

 

Adjusted net income ***

 

220,817

 

55,204

 

88,680

 

44,340

 

Consolidated EBITDA

 

359,703

 

89,926

 

145,090

 

72,545

 

Consolidated EBITDA, as adjusted

 

365,113

 

91,278

 

147,490

 

73,745

 

 

 

 

 

 

 

 

 

 

 

Global Engineering & Construction Group

 

 

 

 

 

 

 

 

 

New orders booked - in Foster Wheeler Scope

 

$

1,939,100

 

$

484,775

 

$

762,200

 

$

381,100

 

Operating revenues - in Foster Wheeler Scope

 

1,685,778

 

421,445

 

724,104

 

362,052

 

Segment EBITDA

 

296,240

 

74,060

 

96,510

 

48,255

 

EBITDA margin

 

17.6

%

17.6

%

13.3

%

13.3

%

 

 

 

 

 

 

 

 

 

 

Global Power Group

 

 

 

 

 

 

 

 

 

New orders booked - in Foster Wheeler Scope

 

$

1,192,900

 

$

298,225

 

$

714,900

 

$

357,450

 

Operating revenues - in Foster Wheeler Scope

 

710,827

 

177,707

 

499,486

 

249,743

 

Segment EBITDA

 

163,825

 

40,956

 

94,199

 

47,100

 

EBITDA margin

 

23.0

%

23.0

%

18.9

%

18.9

%

 


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

** To calculate the quarterly average dollar amounts, the company divided reported six-months figures by two.

*** Net income attributable to Foster Wheeler AG.

 

10