Attached files

file filename
8-K - FORM 8-K - FOSTER WHEELER AGd385050d8k.htm

Exhibit 99.1

 

LOGO

FOSTER WHEELER REPORTS RESULTS FOR SECOND QUARTER OF 2012

ZUG, SWITZERLAND, July 31, 2012 – Foster Wheeler AG (Nasdaq: FWLT) today reported net income for the second quarter of 2012 of $30.9 million, or $0.29 per diluted share, compared with $63.3 million, or $0.52 per diluted share, in the second quarter of 2011.

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 2012 was $34.1 million, or $0.32 per diluted share, compared with $65.3 million, or $0.53 per diluted share, in the year-ago quarter.

For the first six months of 2012, net income was $71.5 million, or $0.66 per diluted share, compared with $86.3 million, or $0.70 per diluted share, for the first six months of 2011.

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 2012      Qtrly Avg. 2012      Q2 2011      Qtrly Avg. 2011  

Net income

   $ 31       $ 36       $ 63       $ 41   

Net income, as adjusted

   $ 34       $ 38       $ 65       $ 43   

Foster Wheeler’s Chief Executive Officer, Kent Masters, said, “The company’s adjusted net income was below the average quarter of 2011 as the positive impact on earnings resulting from increased scope revenues in both business groups was more than offset by higher sales pursuits costs – mainly proposal costs – as well as unfavorable utilization rates and other items. These results are certainly not indicative of a quarterly run rate, and we continue to expect that 2012 earnings per share will be materially higher than 2011.”

Global Engineering and Construction (E&C) Group

 

(in millions)

   Q2 2012     Qtrly Avg. 2012     Q2 2011     Qtrly Avg. 2011  

New orders booked (FW Scope)

   $ 392      $ 381      $ 381      $ 362   

Operating revenues (FW Scope)

   $ 417      $ 391      $ 365      $ 399   

Segment EBITDA

   $ 40      $ 43      $ 55      $ 53   

EBITDA Margin (FW Scope)

     9.6     11.1     15.0     13.2

 

   

EBITDA in the second quarter of 2012 was lower than the average quarter of 2011 due to higher sales pursuit costs – mainly proposal costs – as well as an unfavorable utilization rate, an absence of profit enhancement opportunities and the penalty component of an adverse tax court decision.

 

   

Scope operating revenues in the second quarter of 2012 were above the average quarter of 2011, driven by the mix of work.

 

   

New orders booked in Foster Wheeler scope in the second quarter of 2012 were above the level of the average quarter of 2011, reflecting a modestly more favorable mix of small and medium-sized contract awards.


Global Power Group (GPG)

 

(in millions)

   Q2 2012     Qtrly Avg. 2012     Q2 2011     Qtrly Avg. 2011  

New orders booked (FW Scope)

   $ 114      $ 137      $ 574      $ 313   

Operating revenues (FW Scope)

   $ 275      $ 268      $ 289      $ 257   

Segment EBITDA

   $ 44      $ 48      $ 68      $ 46   

EBITDA Margin (FW Scope)

     15.9     18.0     23.4     17.9

 

   

EBITDA in the second quarter of 2012 was moderately below the average quarter of 2011, impacted by higher sales pursuit costs – mainly proposal costs – as well as an unfavorable utilization rate.

 

   

Scope operating revenues in the second quarter of 2012 were above the average quarter of 2011, reflecting the volume of boiler project work on contracts that had been booked in prior periods.

 

   

Scope new orders in the second quarter of 2012 consisted of contracts related to service and after-market work and smaller equipment supply orders – and, as such, were below the average quarter of 2011, which included multiple large boiler orders.

Outlook and Guidance

In commenting on the outlook for the company’s two business units, Masters said, “Selected prospects in the Global E&C Group appear to be gaining momentum, based on the client feedback and award letters we have received. In a similar vein, our Global Power Group also has received a fair number of award letters for projects that are expected to move forward once clients finalize their closing requirements.”

He added, “In our Global Power Group, we are raising our full-year 2012 EBITDA margin guidance to 17% to 19%. However, we have tempered our view of scope revenues in GPG, and we now expect them to be essentially flat in 2012, as compared to 2011.”

Masters continued, “In our Global E&C Group, we are lowering our full-year EBITDA margin guidance to 11% to 13%, but we reiterate our expectation that scope revenues in 2012 will be above the level of 2011.”

Masters said, “We continue to expect that our full-year earnings per share in 2012 will be materially higher than 2011 due to a reduced share count and higher earnings.”

Share Repurchase Program

The company did not repurchase shares during the second quarter of 2012. As of June 30, 2012, the company had $500 million remaining under its authorized share repurchase program.

Conference Call Information

Foster Wheeler AG plans to hold a conference call today, Tuesday, July 31, 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, 2012. 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. 92209882) 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 web site for four weeks following the call.

Net Income Attributable to Foster Wheeler AG

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

 

2


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 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 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.

Foster Wheeler AG is a global engineering and construction company 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.

 

3


#    #    #

12-579

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 its principal executive offices to Geneva, Switzerland, the benefits, effects or results of its 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, terrorist attacks and/or natural disasters affecting 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 or furnished 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    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,  
     2012     2011     2012     2011  

Operating revenues

   $ 943,026      $ 1,183,878      $ 1,876,122      $ 2,220,130   

Cost of operating revenues

     803,475        1,030,266        1,597,239        1,967,263   
  

 

 

   

 

 

   

 

 

   

 

 

 

Contract profit

     139,551        153,612        278,883        252,867   

Selling, general and administrative expenses

     85,427        80,402        168,708        154,243   

Other income, net

     (10,571     (21,390     (18,755     (35,656

Other deductions, net

     12,274        6,721        16,338        12,838   

Interest income

     (2,949     (4,428     (6,118     (7,703

Interest expense

     4,249        3,427        7,665        7,306   

Net asbestos-related provision

     3,713        2,000        5,710        2,400   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     47,408        86,880        105,335        119,439   

Provision for income taxes

     12,291        19,044        27,175        26,327   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     35,117        67,836        78,160        93,112   

Less: Net income attributable to noncontrolling interests

     4,258        4,527        6,655        6,832   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to Foster Wheeler AG

   $ 30,859      $ 63,309      $ 71,505      $ 86,280   
  

 

 

   

 

 

   

 

 

   

 

 

 

Shares Outstanding:

        

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

     107,840,679        122,331,265        107,807,441        123,499,174   

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

     107,843,255        122,847,005        107,867,594        124,136,890   

Earnings per share:

        

Basic

   $ 0.29      $ 0.52      $ 0.66      $ 0.70   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ 0.29      $ 0.52      $ 0.66      $ 0.70   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

5


Foster Wheeler AG and Subsidiaries

Consolidated Balance Sheet

(in thousands of dollars)

(unaudited)

 

     June 30,     December 31,  
     2012     2011  

ASSETS

    

Current Assets:

    

Cash and cash equivalents

   $ 767,259      $ 718,049   

Short-term investments

     —          1,294   

Accounts and notes receivable, net:

    

Trade

     529,690        427,984   

Other

     87,446        97,495   

Contracts in process

     212,209        166,648   

Prepaid, deferred and refundable income taxes

     63,812        62,616   

Other current assets

     41,397        49,101   
  

 

 

   

 

 

 

Total current assets

     1,701,813        1,523,187   
  

 

 

   

 

 

 

Land, buildings and equipment, net

     333,519        341,987   

Restricted cash

     35,384        44,094   

Notes and accounts receivable - long-term

     6,453        6,210   

Investments in and advances to unconsolidated affiliates

     193,474        211,109   

Goodwill

     110,904        112,120   

Other intangible assets, net

     67,432        74,386   

Asbestos-related insurance recovery receivable

     141,952        157,127   

Other assets

     123,791        118,178   

Deferred tax assets

     26,404        25,482   
  

 

 

   

 

 

 

TOTAL ASSETS

   $ 2,741,126      $ 2,613,880   
  

 

 

   

 

 

 

LIABILITIES, TEMPORARY EQUITY AND EQUITY

    

Current Liabilities:

    

Current installments on long-term debt

   $ 12,610      $ 12,683   

Accounts payable

     343,758        250,821   

Accrued expenses

     222,662        237,089   

Billings in excess of costs and estimated earnings on uncompleted contracts

     571,591        550,746   

Income taxes payable

     34,821        39,645   
  

 

 

   

 

 

 

Total current liabilities

     1,185,442        1,090,984   
  

 

 

   

 

 

 

Long-term debt

     127,578        136,428   

Deferred tax liabilities

     44,502        44,622   

Pension, postretirement and other employee benefits

     165,253        171,065   

Asbestos-related liability

     253,713        269,520   

Other long-term liabilities

     161,748        160,596   

Commitments and contingencies

    
  

 

 

   

 

 

 

TOTAL LIABILITIES

     1,938,236        1,873,215   
  

 

 

   

 

 

 

Temporary Equity:

    

Non-vested share-based compensation awards subject to redemption

     8,369        4,993   
  

 

 

   

 

 

 

TOTAL TEMPORARY EQUITY

     8,369        4,993   
  

 

 

   

 

 

 

Equity:

    

Registered shares

     321,646        321,181   

Paid-in capital

     613,453        606,053   

Retained earnings

     771,476        699,971   

Accumulated other comprehensive loss

     (534,323     (530,068

Treasury shares

     (420,345     (409,390
  

 

 

   

 

 

 

TOTAL FOSTER WHEELER AG SHAREHOLDERS’ EQUITY

     751,907        687,747   
  

 

 

   

 

 

 

Noncontrolling interests

     42,614        47,925   
  

 

 

   

 

 

 

TOTAL EQUITY

     794,521        735,672   
  

 

 

   

 

 

 

TOTAL LIABILITIES, TEMPORARY EQUITY AND EQUITY

   $ 2,741,126      $ 2,613,880   
  

 

 

   

 

 

 

 

6


Foster Wheeler AG and Subsidiaries

Business Segments

(in thousands of dollars)

(unaudited)

 

     Quarter Ended June 30,     Six Months Ended June 30,  
     2012     2011     2012     2011  

Global Engineering & Construction Group

        

Backlog - in future revenues

   $ 2,195,200      $ 2,632,800      $ 2,195,200      $ 2,632,800   

New orders booked - in future revenues

     496,900        664,900        1,169,500        1,384,700   

Operating revenues

     666,142        892,080        1,337,015        1,715,823   

EBITDA

     39,917        54,842        86,845        96,510   

Foster Wheeler Scope (1):

        

Backlog -in Foster Wheeler Scope

     1,304,000        1,647,900        1,304,000        1,647,900   

New orders booked - in Foster Wheeler Scope

     391,500        380,800        762,500        762,200   

Operating revenues - in Foster Wheeler Scope

   $ 416,830      $ 365,332      $ 781,846      $ 724,104   

Global Power Group

        

Backlog - in future revenues

   $ 946,800      $ 1,288,600      $ 946,800      $ 1,288,600   

New orders booked - in future revenues

     116,200        576,000        277,900        719,700   

Operating revenues

     276,884        291,798        539,107        504,307   

EBITDA

     43,850        67,735        96,166        94,199   

Foster Wheeler Scope (1):

        

Backlog - in Foster Wheeler Scope

     937,300        1,278,700        937,300        1,278,700   

New orders booked - in Foster Wheeler Scope

     114,300        573,600        273,700        714,900   

Operating revenues - in Foster Wheeler Scope

   $ 274,996      $ 289,444      $ 534,962      $ 499,486   

Corporate & Finance Group (2)

        

EBITDA

   $ (23,592   $ (24,291   $ (50,870   $ (45,619

Consolidated

        

Backlog - in future revenues

   $ 3,142,000      $ 3,921,400      $ 3,142,000      $ 3,921,400   

New orders booked - in future revenues

     613,100        1,240,900        1,447,400        2,104,400   

Operating revenues

     943,026        1,183,878        1,876,122        2,220,130   

EBITDA

     60,175        98,286        132,141        145,090   

Foster Wheeler Scope (1):

        

Backlog - in Foster Wheeler Scope

     2,241,300        2,926,600        2,241,300        2,926,600   

New orders booked - in Foster Wheeler Scope

     505,800        954,400        1,036,200        1,477,100   

Operating revenues - in Foster Wheeler Scope

   $ 691,826      $ 654,776      $ 1,316,808      $ 1,223,590   

 

(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
 
     2012     2011     2012     2011    

Reconciliation of EBITDA to Net Income (1)

          

EBITDA:

          

Global Engineering & Construction Group

   $ 39,917      $ 54,842      $ 86,845      $ 96,510      $ 210,541   

Global Power Group

     43,850        67,735        96,166        94,199        184,467   

Corporate & Finance Group

     (23,592     (24,291     (50,870     (45,619     (111,779
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Consolidated EBITDA

     60,175        98,286        132,141        145,090        283,229   

Less: Interest expense

     4,249        3,427        7,665        7,306        12,876   

Less: Depreciation/amortization (2)

     12,776        12,506        25,796        25,177        49,456   

Less: Provision for income taxes

     12,291        19,044        27,175        26,327        58,514   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (1)

   $ 30,859      $ 63,309      $ 71,505      $ 86,280      $ 162,383   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of Foster Wheeler Scope Operating Revenues to Operating Revenues

          

Global Engineering & Construction Group

          

Foster Wheeler Scope operating revenues

   $ 416,830      $ 365,332      $ 781,846      $ 724,104      $ 1,594,992   

Flow-through revenues

     249,312        526,748        555,169        991,719        1,848,087   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating revenues

   $ 666,142      $ 892,080      $ 1,337,015      $ 1,715,823      $ 3,443,079   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Global Power Group

          

Foster Wheeler Scope operating revenues

   $ 274,996      $ 289,444      $ 534,962      $ 499,486      $ 1,028,176   

Flow-through revenues

     1,888        2,354        4,145        4,821        9,474   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating revenues

   $ 276,884      $ 291,798      $ 539,107      $ 504,307      $ 1,037,650   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Consolidated

          

Foster Wheeler Scope operating revenues

   $ 691,826      $ 654,776      $ 1,316,808      $ 1,223,590      $ 2,623,168   

Flow-through revenues

     251,200        529,102        559,314        996,540        1,857,561   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating revenues

   $ 943,026      $ 1,183,878      $ 1,876,122      $ 2,220,130      $ 4,480,729   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)        Net income attributable to Foster Wheeler AG.

(2)       The depreciation / amortization by business segment:

          

          

       
    

 

Quarter Ended June 30,

   

 

Six Months Ended June 30,

    Twelve
Months  Ended
December 31,
2011
 
     2012     2011     2012     2011    

Global Engineering & Construction Group

   $ 5,484      $ 6,308      $ 10,907      $ 12,947      $ 24,867   

Global Power Group

     6,639        5,585        13,594        11,015        22,116   

Corporate & Finance Group

     653        613        1,295        1,215        2,473   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total depreciation / amortization

   $ 12,776      $ 12,506      $ 25,796      $ 25,177      $ 49,456   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

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,  
     2012     2011  
     EBITDA     Net Income*     Diluted
Earnings
Per  Share
    EBITDA     Net Income*     Diluted
Earnings
Per  Share
 

As adjusted

   $ 63,888      $ 34,135      $ 0.32      $ 100,286      $ 65,309      $ 0.53   

Adjustments:

            

Net asbestos-related provision

     (3,713     (3,276     (0.03     (2,000     (2,000     (0.01
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

As reported

   $ 60,175      $ 30,859      $ 0.29      $ 98,286      $ 63,309      $ 0.52   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     Six Months Ended June 30,  
     2012     2011  
     EBITDA     Net Income*     Diluted
Earnings
Per  Share
    EBITDA     Net Income*     Diluted
Earnings
Per  Share
 

As adjusted

   $ 137,851      $ 76,778      $ 0.71      $ 147,490      $ 88,680      $ 0.71   

Adjustments:

            

Net asbestos-related provision

     (5,710     (5,273     (0.05     (2,400     (2,400     (0.01
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

As reported

   $ 132,141      $ 71,505      $ 0.66      $ 145,090      $ 86,280      $ 0.70   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

     Twelve Months  Ended
December 31, 2011
 
     EBITDA     Net Income*     Diluted
Earnings
Per  Share
 

As adjusted

   $ 293,130      $ 172,284      $ 1.43   

Adjustments:

      

Net asbestos-related provision

     (9,901     (9,901     (0.08
  

 

 

   

 

 

   

 

 

 

As reported

   $ 283,229      $ 162,383      $ 1.35   
  

 

 

   

 

 

   

 

 

 

 

* Net income attributable to Foster Wheeler AG.

 

9


Foster Wheeler AG and Subsidiaries

Average Calculations

(in thousands of dollars)

(unaudited)

 

     2011
Full Year
    2011
Quarterly
Average(1)
    Six Months
Ended
June 30, 2012
    2012
Quarterly
Average(2)
 

Consolidated

        

Operating revenues - in Foster Wheeler Scope

   $ 2,623,168      $ 655,792      $ 1,316,808      $ 658,404   

Net income (3)

   $ 162,383      $ 40,596      $ 71,505      $ 35,753   

Adjusted net income (3)

   $ 172,284      $ 43,071      $ 76,778      $ 38,389   

Consolidated EBITDA

   $ 283,229      $ 70,807      $ 132,141      $ 66,071   

Consolidated EBITDA, as adjusted

   $ 293,130      $ 73,283      $ 137,851      $ 68,926   

Global Engineering & Construction Group

        

New orders booked - in Foster Wheeler Scope

   $ 1,447,200      $ 361,800      $ 762,500      $ 381,250   

Operating revenues - in Foster Wheeler Scope

   $ 1,594,992      $ 398,748      $ 781,846      $ 390,923   

Segment EBITDA

   $ 210,541      $ 52,635      $ 86,845      $ 43,423   

EBITDA margin

     13.2     13.2     11.1     11.1

Global Power Group

        

New orders booked - in Foster Wheeler Scope

   $ 1,251,800      $ 312,950      $ 273,700      $ 136,850   

Operating revenues - in Foster Wheeler Scope

   $ 1,028,176      $ 257,044      $ 534,962      $ 267,481   

Segment EBITDA

   $ 184,467      $ 46,117      $ 96,166      $ 48,083   

EBITDA margin

     17.9     17.9     18.0     18.0

 

(1) 

To calculate the 2011 quarterly average dollar amounts, the company divided reported annual figures by four.

(2) 

To calculate the 2012 quarterly average dollar amounts, the company divided reported six-months figures by two.

(3) 

Net income attributable to Foster Wheeler AG.

 

10