Attached files

file filename
8-K - 8-K - FOSTER WHEELER AGa11-28965_18k.htm

Exhibit 99.1

 

 

FOSTER WHEELER REPORTS RESULTS FOR THIRD QUARTER OF 2011

 

ZUG, SWITZERLAND, November 2, 2011 — Foster Wheeler AG (Nasdaq: FWLT) today reported net income for the third quarter of 2011 of $36.9 million, or $0.31 per diluted share, compared with $51.7 million, or $0.41 per diluted share, in the third quarter of 2010.

 

Net income in both quarterly periods was impacted by asbestos-related gains and provisions as detailed in an attached table.  Excluding such items from both quarterly periods, net income in the third quarter of 2011 was $38.8 million, or $0.33 per diluted share, compared with $50.1 million, or $0.40 per diluted share, in the year-ago quarter.

 

For the first nine months of 2011, net income was $123.1 million, or $1.01 per diluted share, compared with $182.6 million, or $1.44 per diluted share, for the first nine 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)

 

Q3 2011

 

Qtrly Avg. 2011

 

Q3 2010

 

Qtrly Avg. 2010

 

Net income

 

$

36.9

 

$

41.0

 

$

51.7

 

$

53.9

 

Net income, as adjusted

 

$

38.8

 

$

42.5

 

$

50.1

 

$

55.2

 

Consolidated revenues (FW Scope)

 

$

665.2

 

$

629.6

 

$

551.5

 

$

599.1

 

 

Foster Wheeler’s Chief Executive Officer, Kent Masters, said, “Net income for the third quarter of 2011 was down relative to the average quarter of 2010, primarily due to lower EBITDA margins in the company’s two business groups.  Even so, both groups delivered strong revenues and continued good operating performance.  In particular, the company reported the highest level of consolidated scope revenues since the fourth quarter of 2009.”

 

Global Engineering and Construction (E&C) Group

 

(in millions)

 

Q3 2011

 

Qtrly Avg. 2011

 

Q3 2010

 

Qtrly Avg. 2010

 

New orders booked (FW Scope)

 

$

309.2

 

$

357.1

 

$

471.8

 

$

484.8

 

Operating revenues (FW Scope)

 

$

417.8

 

$

380.6

 

$

398.7

 

$

421.4

 

Segment EBITDA

 

$

58.6

 

$

51.7

 

$

69.3

 

$

74.1

 

EBITDA Margin (FW Scope)

 

14.0

%

13.6

%

17.4

%

17.6

%

 

·                  EBITDA in the third quarter of 2011 was below the average quarter of 2010 but has trended up since the first quarter of 2011.  The EBITDA margins on scope revenue for the third quarter and average quarter of 2011 were within the range of guidance for the full-year 2011.

·                  Scope operating revenues in the third quarter of 2011 were below the average quarter of 2010 but have trended upward since the first quarter of 2011.

·                  New orders booked in Foster Wheeler scope in the third quarter of 2011 were below the level of the average quarter of 2010, reflecting a mix of small and medium awards.

 



 

Global Power Group (GPG)

 

(in millions)

 

Q3 2011

 

Qtrly Avg. 2011

 

Q3 2010

 

Qtrly Avg. 2010

 

New orders booked (FW Scope)

 

$

76.6

 

$

263.8

 

$

151.4

 

$

298.2

 

Operating revenues (FW Scope)

 

$

247.4

 

$

249.0

 

$

152.8

 

$

177.7

 

Segment EBITDA

 

$

35.3

 

$

43.2

 

$

40.4

 

$

35.5

*

EBITDA Margin (FW Scope)

 

14.3

%

17.3

%

26.5

%

20.0

%*

 


*excluding third-party debt payment of $21.9 million; including this payment, EBITDA and EBITDA margin (FW Scope) were $41.0 and 23.0%, respectively.

 

·                  EBITDA in the third quarter of 2011 was comparable to the average quarter of 2010, excluding the effect on the 2010 average quarter of a third-party debt payment.  The EBITDA margin on scope revenue for the average quarter of 2011 was within the range of guidance for the full-year 2011.

·                  Scope operating revenues in the third quarter of 2011 were well above the average quarter of 2010.

·                  Scope new orders in the third quarter were below the average quarter of 2010 due to the absence of boiler orders.

 

In commenting on the outlook for the company’s two business groups, Masters said, “In our Global E&C Group, we are maintaining full-year 2011 EBITDA margin guidance of 13%-15%.   We expect to see a continuation of the trend of sequential-quarter increases in scope revenues, but we believe full-year scope revenues will be slightly below full-year 2010.  Based on slippage in the timing of expected new awards, we now believe scope backlog at year-end 2011 will be below year-end 2010.”

 

Masters continued, “We are maintaining our full-year 2011 EBITDA margin guidance of 17% to 19% for the Global Power Group.   GPG remains on track to report full-year scope revenues that are materially higher than 2010, and we now believe that the Group will end the year with an increase in scope backlog versus year-end 2010.”

 

Share Repurchase Program

 

The company repurchased 3,526,194 shares during the third quarter of 2011 for approximately $80 million.  As of September 30, 2011, the company had approximately $261 million remaining under its authorized share repurchase program.

 

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.

 

2



 

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, Wednesday, November 2, at 4:00 p.m. Central European Time (11:00 a.m. Eastern Daylight Time in the U.S.) to discuss its financial results for the third quarter ended September 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. 15646794) 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.

 

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.

 

#     #     #

 

11-535

 

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

 

3



 

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, 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 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 September 30,

 

Nine Months Ended September 30,

 

 

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

1,131,856

 

$

904,709

 

$

3,351,986

 

$

2,855,778

 

Cost of operating revenues

 

995,792

 

764,789

 

2,963,055

 

2,395,916

 

Contract profit

 

136,064

 

139,920

 

388,931

 

459,862

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

75,087

 

73,622

 

229,330

 

213,442

 

Other income, net

 

(6,658

)

(16,197

)

(42,314

)

(35,948

)

Other deductions, net

 

8,939

 

7,394

 

21,777

 

27,131

 

Interest income

 

(5,562

)

(2,835

)

(13,265

)

(7,924

)

Interest expense

 

3,079

 

4,330

 

10,385

 

12,925

 

Net asbestos-related provision/(gain)

 

1,987

 

(1,665

)

4,387

 

(68

)

Income before income taxes

 

59,192

 

75,271

 

178,631

 

250,304

 

Provision for income taxes

 

16,502

 

18,693

 

42,829

 

55,712

 

Net income

 

42,690

 

56,578

 

135,802

 

194,592

 

Less: Net income attributable to noncontrolling interests

 

5,832

 

4,858

 

12,664

 

11,954

 

Net income attributable to Foster Wheeler AG

 

$

36,858

 

$

51,720

 

$

123,138

 

$

182,638

 

 

 

 

 

 

 

 

 

 

 

Shares Outstanding:

 

 

 

 

 

 

 

 

 

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

 

118,611,912

 

125,459,735

 

121,852,185

 

126,810,748

 

 

 

 

 

 

 

 

 

 

 

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

 

118,801,481

 

125,711,232

 

122,389,634

 

127,163,049

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.31

 

$

0.41

 

$

1.01

 

$

1.44

 

Diluted

 

$

0.31

 

$

0.41

 

$

1.01

 

$

1.44

 

 

5



 

Foster Wheeler AG and Subsidiaries

Consolidated Balance Sheet

(in thousands of dollars)

(unaudited)

 

 

 

September 30,

 

December 31,

 

 

 

2011

 

2010

 

ASSETS

 

 

 

 

 

Current Assets:

 

 

 

 

 

Cash and cash equivalents

 

$

961,739

 

$

1,057,163

 

Short-term investments

 

2,699

 

 

Accounts and notes receivable, net:

 

 

 

 

 

Trade

 

445,539

 

577,400

 

Other

 

112,214

 

96,758

 

Contracts in process

 

167,268

 

165,389

 

Prepaid, deferred and refundable income taxes

 

57,979

 

59,977

 

Other current assets

 

43,014

 

37,813

 

Total current assets

 

1,790,452

 

1,994,500

 

Land, buildings and equipment, net

 

352,749

 

362,087

 

Restricted cash

 

48,090

 

27,502

 

Notes and accounts receivable — long-term

 

5,916

 

2,648

 

Investments in and advances to unconsolidated affiliates

 

206,989

 

217,071

 

Goodwill

 

89,268

 

88,917

 

Other intangible assets, net

 

61,250

 

66,070

 

Asbestos-related insurance recovery receivable

 

162,584

 

194,570

 

Other assets

 

109,293

 

84,078

 

Deferred tax assets

 

17,026

 

23,034

 

TOTAL ASSETS

 

$

2,843,617

 

$

3,060,477

 

 

 

 

 

 

 

LIABILITIES, TEMPORARY EQUITY AND EQUITY

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

Current installments on long-term debt

 

$

12,599

 

$

11,996

 

Accounts payable

 

203,151

 

239,071

 

Accrued expenses

 

198,110

 

240,894

 

Billings in excess of costs and estimated earnings on uncompleted contracts

 

670,624

 

684,090

 

Income taxes payable

 

34,741

 

34,623

 

Total current liabilities

 

1,119,225

 

1,210,674

 

 

 

 

 

 

 

Long-term debt

 

145,074

 

152,574

 

Deferred tax liabilities

 

47,622

 

42,179

 

Pension, postretirement and other employee benefits

 

130,873

 

166,362

 

Asbestos-related liability

 

280,340

 

307,619

 

Other long-term liabilities

 

165,034

 

160,785

 

Commitments and contingencies

 

 

 

 

 

TOTAL LIABILITIES

 

1,888,168

 

2,040,193

 

 

 

 

 

 

 

Temporary Equity:

 

 

 

 

 

Non-vested share-based compensation awards subject to redemption

 

9,998

 

4,935

 

TOTAL TEMPORARY EQUITY

 

9,998

 

4,935

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

Registered shares

 

319,992

 

334,052

 

Paid-in capital

 

596,230

 

659,739

 

Retained earnings

 

660,726

 

537,588

 

Accumulated other comprehensive loss

 

(438,559

)

(464,504

)

Treasury shares

 

(240,155

)

(99,182

)

TOTAL FOSTER WHEELER AG SHAREHOLDERS’ EQUITY

 

898,234

 

967,693

 

Noncontrolling interests

 

47,217

 

47,656

 

TOTAL EQUITY

 

945,451

 

1,015,349

 

TOTAL LIABILITIES, TEMPORARY EQUITY AND EQUITY

 

$

2,843,617

 

$

3,060,477

 

 

6



 

Foster Wheeler AG and Subsidiaries

Business Segments

(in thousands of dollars)

(unaudited)

 

 

 

Quarter Ended September 30,

 

Nine Months Ended September 30,

 

 

 

2011

 

2010

 

2011

 

2010

 

Global Engineering & Construction Group

 

 

 

 

 

 

 

 

 

Backlog - in future revenues

 

$

2,224,900

 

$

3,105,800

 

$

2,224,900

 

$

3,105,800

 

New orders booked - in future revenues

 

588,100

 

758,400

 

1,972,800

 

2,005,500

 

Operating revenues

 

882,063

 

749,249

 

2,597,886

 

2,371,394

 

EBITDA

 

58,615

 

69,339

 

155,125

 

254,732

 

 

 

 

 

 

 

 

 

 

 

Foster Wheeler Scope (1):

 

 

 

 

 

 

 

 

 

Backlog - in Foster Wheeler Scope

 

1,461,900

 

1,591,600

 

1,461,900

 

1,591,600

 

New orders booked - in Foster Wheeler Scope

 

309,200

 

471,800

 

1,071,400

 

1,377,600

 

Operating revenues - in Foster Wheeler Scope

 

417,836

 

398,725

 

1,141,940

 

1,266,939

 

 

 

 

 

 

 

 

 

 

 

Global Power Group

 

 

 

 

 

 

 

 

 

Backlog - in future revenues

 

1,050,900

 

866,200

 

1,050,900

 

866,200

 

New orders booked - in future revenues

 

79,000

 

154,100

 

798,700

 

781,100

 

Operating revenues

 

249,793

 

155,460

 

754,100

 

484,384

 

EBITDA

 

35,312

 

40,430

 

129,511

 

96,709

 

 

 

 

 

 

 

 

 

 

 

Foster Wheeler Scope (1):

 

 

 

 

 

 

 

 

 

Backlog - in Foster Wheeler Scope

 

1,041,000

 

854,600

 

1,041,000

 

854,600

 

New orders booked - in Foster Wheeler Scope

 

76,600

 

151,400

 

791,500

 

773,100

 

Operating revenues - in Foster Wheeler Scope

 

247,389

 

152,805

 

746,875

 

476,375

 

 

 

 

 

 

 

 

 

 

 

Corporate & Finance Group (2)

 

 

 

 

 

 

 

 

 

EBITDA

 

(25,267

)

(22,619

)

(70,886

)

(62,772

)

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

 

 

 

 

 

 

 

Backlog - in future revenues

 

3,275,800

 

3,972,000

 

3,275,800

 

3,972,000

 

New orders booked - in future revenues

 

667,100

 

912,500

 

2,771,500

 

2,786,600

 

Operating revenues

 

1,131,856

 

904,709

 

3,351,986

 

2,855,778

 

EBITDA

 

68,660

 

87,150

 

213,750

 

288,669

 

 

 

 

 

 

 

 

 

 

 

Foster Wheeler Scope (1):

 

 

 

 

 

 

 

 

 

Backlog - in Foster Wheeler Scope

 

2,502,900

 

2,446,200

 

2,502,900

 

2,446,200

 

New orders booked - in Foster Wheeler Scope

 

385,800

 

623,200

 

1,862,900

 

2,150,700

 

Operating revenues - in Foster Wheeler Scope

 

665,225

 

551,530

 

1,888,815

 

1,743,314

 

 


(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 September 30,

 

Nine Months Ended September 30,

 

Twelve
Months Ended
December 31,

 

 

 

2011

 

2010

 

2011

 

2010

 

2010

 

Reconciliation of EBITDA to Net Income*

 

 

 

 

 

 

 

 

 

 

 

EBITDA:

 

 

 

 

 

 

 

 

 

 

 

Global Engineering & Construction Group

 

$

58,615

 

$

69,339

 

$

155,125

 

$

254,732

 

$

296,240

 

Global Power Group

 

35,312

 

40,430

 

129,511

 

96,709

 

163,825

 

Corporate & Finance Group

 

(25,267

)

(22,619

)

(70,886

)

(62,772

)

(100,362

)

Consolidated EBITDA

 

68,660

 

87,150

 

213,750

 

288,669

 

359,703

 

Less: Interest expense

 

3,079

 

4,330

 

10,385

 

12,925

 

15,610

 

Less: Depreciation/amortization (1)

 

12,221

 

12,407

 

37,398

 

37,394

 

54,155

 

Less: Provision for income taxes

 

16,502

 

18,693

 

42,829

 

55,712

 

74,531

 

Net income*

 

$

36,858

 

$

51,720

 

$

123,138

 

$

182,638

 

$

215,407

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Foster Wheeler Scope Operating Revenues to Operating Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Global Engineering & Construction Group

 

 

 

 

 

 

 

 

 

 

 

Foster Wheeler Scope operating revenues

 

$

417,836

 

$

398,725

 

$

1,141,940

 

$

1,266,939

 

$

1,685,778

 

Flow-through revenues

 

464,227

 

350,524

 

1,455,946

 

1,104,455

 

1,660,272

 

Operating revenues

 

882,063

 

749,249

 

2,597,886

 

2,371,394

 

3,346,050

 

 

 

 

 

 

 

 

 

 

 

 

 

Global Power Group

 

 

 

 

 

 

 

 

 

 

 

Foster Wheeler Scope operating revenues

 

247,389

 

152,805

 

746,875

 

476,375

 

710,827

 

Flow-through revenues

 

2,404

 

2,655

 

7,225

 

8,009

 

10,842

 

Operating revenues

 

249,793

 

155,460

 

754,100

 

484,384

 

721,669

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

Foster Wheeler Scope operating revenues

 

665,225

 

551,530

 

1,888,815

 

1,743,314

 

2,396,605

 

Flow-through revenues

 

466,631

 

353,179

 

1,463,171

 

1,112,464

 

1,671,114

 

Operating revenues

 

$

1,131,856

 

$

904,709

 

$

3,351,986

 

$

2,855,778

 

$

4,067,719

 

 


(1)

The depreciation / amortization by business segment:

 

 

 

Quarter Ended September 30,

 

Nine Months Ended September 30,

 

Twelve
Months Ended
December 31,

 

 

 

2011

 

2010

 

2011

 

2010

 

2010

 

Global Engineering & Construction Group

 

$

6,059

 

$

6,547

 

$

19,006

 

$

20,148

 

$

30,523

 

Global Power Group

 

5,532

 

5,355

 

16,547

 

15,859

 

21,273

 

Corporate & Finance Group

 

630

 

505

 

1,845

 

1,387

 

2,359

 

Total depreciation / amortization

 

$

12,221

 

$

12,407

 

$

37,398

 

$

37,394

 

$

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 September 30,

 

 

 

2011

 

2010

 

 

 

 

 

 

 

Diluted
Earnings

 

 

 

 

 

Diluted
Earnings

 

 

 

EBITDA

 

Net Income*

 

Per Share

 

EBITDA

 

Net Income*

 

Per Share

 

As adjusted

 

$

70,647

 

$

38,845

 

$

0.33

 

$

85,485

 

$

50,055

 

$

0.40

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net asbestos-related (provision)/gain

 

(1,987

)

(1,987

)

(0.02

)

1,665

 

1,665

 

0.01

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

68,660

 

$

36,858

 

$

0.31

 

$

87,150

 

$

51,720

 

$

0.41

 

 

 

 

Nine Months Ended September 30,

 

 

 

2011

 

2010

 

 

 

 

 

 

 

Diluted
Earnings

 

 

 

 

 

Diluted
Earnings

 

 

 

EBITDA

 

Net Income*

 

Per Share

 

EBITDA

 

Net Income*

 

Per Share

 

As adjusted

 

$

218,137

 

$

127,525

 

$

1.04

 

$

288,601

 

$

182,570

 

$

1.44

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net asbestos-related (provision)/gain

 

(4,387

)

(4,387

)

(0.03

)

68

 

68

 

0.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

213,750

 

$

123,138

 

$

1.01

 

$

288,669

 

$

182,638

 

$

1.44

 

 

 

 

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

 

2010
Quarterly
Average(1)

 

Nine Months
 Ended
September 30,
2011

 

2011
 Quarterly
 Average(2)

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

 

 

 

 

 

 

 

Operating revenues - in Foster Wheeler Scope

 

$

2,396,605

 

$

599,151

 

$

1,888,815

 

$

629,605

 

Net income (3)

 

215,407

 

53,852

 

123,138

 

41,046

 

Adjusted net income (3)

 

220,817

 

55,204

 

127,525

 

42,508

 

Consolidated EBITDA

 

359,703

 

89,926

 

213,750

 

71,250

 

Consolidated EBITDA, as adjusted

 

365,113

 

91,278

 

218,137

 

72,712

 

 

 

 

 

 

 

 

 

 

 

Global Engineering & Construction Group

 

 

 

 

 

 

 

 

 

New orders booked - in Foster Wheeler Scope

 

$

1,939,100

 

$

484,775

 

$

1,071,400

 

$

357,133

 

Operating revenues - in Foster Wheeler Scope

 

1,685,778

 

421,445

 

1,141,940

 

380,647

 

Segment EBITDA

 

296,240

 

74,060

 

155,125

 

51,708

 

EBITDA margin

 

17.6

%

17.6

%

13.6

%

13.6

%

 

 

 

 

 

 

 

 

 

 

Global Power Group

 

 

 

 

 

 

 

 

 

New orders booked - in Foster Wheeler Scope

 

$

1,192,900

 

$

298,225

 

$

791,500

 

$

263,833

 

Operating revenues - in Foster Wheeler Scope

 

710,827

 

177,707

 

746,875

 

248,958

 

Segment EBITDA (4)

 

163,825

 

40,956

 

129,511

 

43,170

 

Third-party debt payment

 

(21,866

)

(5,466

)

 

 

Segment EBITDA excluding third-party debt payment

 

141,959

 

35,490

 

129,511

 

43,170

 

EBITDA margin (4)

 

23.0

%

23.0

%

17.3

%

17.3

%

EBITDA margin excluding third-party debt payment

 

20.0

%

20.0

%

17.3

%

17.3

%

 


(1)

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

(2)

To calculate the quarterly average dollar amounts, the company divided reported nine-months figures by three.

(3)

Net income attributable to Foster Wheeler AG.

(4)

The 2010 Full Year and 2010 Quarterly Average EBITDA balances include the impact of a $21,866 gain related to a third-party debt payment.

 

10