Foster Wheeler AG (Nasdaq: FWLT) today reported net income for the first
quarter of 2011 of $23.0 million, or $0.18 per diluted share, compared
with $72.1 million, or $0.56 per diluted share, in the first quarter of
2010. 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 first quarter of 2011 was $23.4 million, or
$0.19 per diluted share, compared with $71.3 million, or $0.56 per
diluted share, in the year-ago quarter.
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)
|
|
|
Q1 2011
|
|
|
Q1 2010
|
|
|
Qtrly Avg. 2010
|
|
Net income
|
|
|
$23
|
|
|
$72
|
|
|
$54
|
|
Net income, as adjusted
|
|
|
$23
|
|
|
$71
|
|
|
$55
|
In commenting on the company’s results for the first quarter of 2011,
Foster Wheeler’s Interim Chief Executive Officer, Umberto della Sala,
said, "Both of our business groups have continued to operate very well.
However, relative to the average quarter of 2010, our net income in the
first quarter of 2011 declined, as both business groups reported lower
realized EBITDA margins, reflecting the as-booked margins on contracts
that were awarded over the course of 2009 and 2010. Also contributing to
the decline in net income relative to the average quarter of 2010 were
lower volumes in our Global E&C Group and materially lower levels of
profit enhancement opportunities in both groups.”
Mr. della Sala said, "Our financial results for the first quarter of
2011 were broadly in line with our expectations, and we anticipate
marked improvement in the remaining quarters of this year.”
Global Engineering and Construction (E&C) Group
|
(in millions)
|
|
|
Q1 2011
|
|
|
Q1 2010
|
|
|
Qtrly Avg. 2010
|
|
New orders booked (FW Scope)
|
|
|
$381
|
|
|
$418
|
|
|
$485
|
|
Operating revenues (FW Scope)
|
|
|
$359
|
|
|
$414
|
|
|
$421
|
|
Segment EBITDA
|
|
|
$42
|
|
|
$100
|
|
|
$74
|
|
EBITDA Margin (FW Scope)
|
|
|
11.6%
|
|
|
24.1%
|
|
|
17.6%
|
-
EBITDA in the first quarter of 2011 was lower than the average quarter
of 2010 due primarily to lower realized margin and lower volume of
work executed. In addition, EBITDA reflected a negligible level of
profit enhancement opportunities.
-
New orders booked in Foster Wheeler scope were below the average
quarter of 2010 due in part to delays in the timing of client
decisions regarding the award of certain contracts.
-
Scope operating revenues were below the average quarter of 2010,
primarily due to a lower volume of work executed.
Global Power Group (GPG)
|
(in millions)
|
|
|
Q1 2011
|
|
|
Q1 2010
|
|
|
Qtrly Avg. 2010
|
|
New orders booked (FW Scope)
|
|
|
$141
|
|
|
$460
|
|
|
$298
|
|
Operating revenues (FW Scope)
|
|
|
$210
|
|
|
$163
|
|
|
$178
|
|
Segment EBITDA
|
|
|
$26
|
|
|
$30
|
|
|
$41
|
|
EBITDA Margin (FW Scope)
|
|
|
12.6%
|
|
|
18.3%
|
|
|
23.0%
|
-
EBITDA in the first quarter of 2011 was below the average quarter of
2010 due to lower realized margin. EBITDA for the first quarter of
2011 also reflects a low level of profit enhancement opportunities and
the unfavorable impact of a $4.6 million out-of-period correction.
-
Scope new orders in the first quarter of 2011 were below the average
quarter of 2010 due in part to the delays in the timing of expected
large boiler contracts.
-
Scope operating revenues in the first quarter of 2011 were above the
average quarter of 2010, reflecting an increase in the volume of
boiler work being executed.
Mr. della Sala said, "We continue to view 2011 as a transition year. We
already see signs of the markets strengthening, and these improvements
in our served markets are expected to have a stronger impact on backlog
and revenue in the second half of the year.”
"In our Global E&C Group, we believe scope revenue and scope backlog in
2011 will likely be above the level of 2010,” he said. "We expect the
full-year 2011 EBITDA margin on scope revenue to be in the range of
13-15%.”
Mr. della Sala added, "In our Global Power Group, we expect scope
revenue to be up sharply in 2011 versus 2010. We also expect to see an
increase in scope backlog at year-end 2011 versus 2010. We expect the
EBITDA margin on scope revenue in 2011 to be in the range of 14%-16%.”
Share Repurchase Program
The company repurchased 859,904 shares during the first quarter of 2011
for approximately $29 million. During April 2011, the company purchased
an additional 312,200 shares for approximately $10.8 million. As of
April 29, 2011, the company had $461 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.
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, Tuesday, May 3,
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 first quarter ended
March 31, 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. 53254672) 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.
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.
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.
|
Foster Wheeler AG and Subsidiaries
|
|
Consolidated Statement of Operations
|
|
(in thousands of dollars, except share
data and per share amounts)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Three Months Ended
|
|
|
|
|
|
March 31,
2011
|
|
March 31,
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating revenues
|
|
$
|
1,036,252
|
|
|
$
|
945,573
|
|
|
Cost of operating revenues
|
|
|
936,997
|
|
|
|
773,491
|
|
|
Contract profit
|
|
|
99,255
|
|
|
|
172,082
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
|
73,841
|
|
|
|
70,305
|
|
|
Other income, net
|
|
|
(14,266
|
)
|
|
|
(8,332
|
)
|
|
Other deductions, net
|
|
|
6,117
|
|
|
|
11,688
|
|
|
Interest income
|
|
|
(3,275
|
)
|
|
|
(2,359
|
)
|
|
Interest expense
|
|
|
3,879
|
|
|
|
4,551
|
|
|
Net asbestos-related provision/(gain)
|
|
|
400
|
|
|
|
(747
|
)
|
|
Income before income taxes
|
|
|
32,559
|
|
|
|
96,976
|
|
|
Provision for income taxes
|
|
|
7,283
|
|
|
|
21,610
|
|
|
Net income
|
|
|
25,276
|
|
|
|
75,366
|
|
|
Less: Net income attributable to noncontrolling interests
|
|
|
2,305
|
|
|
|
3,306
|
|
|
Net income attributable to Foster Wheeler AG
|
|
$
|
22,971
|
|
|
$
|
72,060
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares Outstanding:
|
|
|
|
|
|
Weighted-average number of shares
outstanding for basic earnings per share
|
|
|
124,680,060
|
|
|
|
127,474,887
|
|
|
|
|
|
|
|
|
|
|
Weighted-average number of shares
outstanding for diluted earnings per share
|
|
|
125,331,870
|
|
|
|
127,893,176
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share:
|
|
|
|
|
|
Basic
|
|
$
|
0.18
|
|
|
$
|
0.57
|
|
|
Diluted
|
|
$
|
0.18
|
|
|
$
|
0.56
|
|
|
|
|
|
|
|
|
|
|
|
|
Foster Wheeler AG and Subsidiaries
|
|
Consolidated Balance Sheet
|
|
(in thousands of dollars)
|
|
(unaudited)
|
|
|
|
|
|
March 31,
|
|
December 31,
|
|
|
|
|
|
2011
|
|
2010
|
|
|
|
ASSETS
|
|
|
|
|
|
Current Assets:
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
|
1,102,823
|
|
|
$
|
|
1,057,163
|
|
|
|
Accounts and notes receivable, net:
|
|
|
|
|
|
|
|
Trade
|
|
|
|
517,676
|
|
|
|
|
577,400
|
|
|
|
|
Other
|
|
|
|
107,453
|
|
|
|
|
96,758
|
|
|
|
Contracts in process
|
|
|
|
171,875
|
|
|
|
|
165,389
|
|
|
|
Prepaid, deferred and refundable income taxes
|
|
|
|
64,132
|
|
|
|
|
59,977
|
|
|
|
Other current assets
|
|
|
|
43,688
|
|
|
|
|
37,813
|
|
|
|
|
Total current assets
|
|
|
|
2,007,647
|
|
|
|
|
1,994,500
|
|
|
Land, buildings and equipment, net
|
|
|
|
372,423
|
|
|
|
|
362,087
|
|
|
Restricted cash
|
|
|
|
33,259
|
|
|
|
|
27,502
|
|
|
Notes and accounts receivable – long-term
|
|
|
|
5,940
|
|
|
|
|
2,648
|
|
|
Investments in and advances to unconsolidated affiliates
|
|
|
|
232,431
|
|
|
|
|
217,071
|
|
|
Goodwill
|
|
|
|
91,765
|
|
|
|
|
88,917
|
|
|
Other intangible assets, net
|
|
|
|
65,303
|
|
|
|
|
66,070
|
|
|
Asbestos-related insurance recovery receivable
|
|
|
|
186,776
|
|
|
|
|
194,570
|
|
|
Other assets
|
|
|
|
83,697
|
|
|
|
|
84,078
|
|
|
Deferred tax assets
|
|
|
|
27,594
|
|
|
|
|
23,034
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
|
3,106,835
|
|
|
$
|
|
3,060,477
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES, TEMPORARY EQUITY AND EQUITY
|
|
|
|
|
|
Current Liabilities:
|
|
|
|
|
|
|
Current installments on long-term debt
|
|
$
|
|
12,520
|
|
|
$
|
|
11,996
|
|
|
|
Accounts payable
|
|
|
|
252,085
|
|
|
|
|
239,071
|
|
|
|
Accrued expenses
|
|
|
|
210,980
|
|
|
|
|
240,894
|
|
|
|
Billings in excess of costs and estimated earnings on uncompleted
contracts
|
|
|
|
717,515
|
|
|
|
|
684,090
|
|
|
|
Income taxes payable
|
|
|
|
32,196
|
|
|
|
|
34,623
|
|
|
|
|
Total current liabilities
|
|
|
|
1,225,296
|
|
|
|
|
1,210,674
|
|
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
|
158,060
|
|
|
|
|
152,574
|
|
|
Deferred tax liabilities
|
|
|
|
43,466
|
|
|
|
|
42,179
|
|
|
Pension, postretirement and other employee benefits
|
|
|
|
162,771
|
|
|
|
|
166,362
|
|
|
Asbestos-related liability
|
|
|
|
300,032
|
|
|
|
|
307,619
|
|
|
Other long-term liabilities
|
|
|
|
169,263
|
|
|
|
|
160,785
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
TOTAL LIABILITIES
|
|
|
|
2,058,888
|
|
|
|
|
2,040,193
|
|
|
|
|
|
|
|
|
|
|
Temporary Equity:
|
|
|
|
|
|
Non-vested share-based compensation awards subject to redemption
|
|
|
|
6,005
|
|
|
|
|
4,935
|
|
|
|
|
TOTAL TEMPORARY EQUITY
|
|
|
|
6,005
|
|
|
|
|
4,935
|
|
|
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
Registered shares
|
|
|
|
335,391
|
|
|
|
|
334,052
|
|
|
Paid-in capital
|
|
|
|
672,013
|
|
|
|
|
659,739
|
|
|
Retained earnings
|
|
|
|
560,559
|
|
|
|
|
537,588
|
|
|
Accumulated other comprehensive loss
|
|
|
|
(439,190
|
)
|
|
|
|
(464,504
|
)
|
|
Treasury shares
|
|
|
|
(128,398
|
)
|
|
|
|
(99,182
|
)
|
|
|
|
TOTAL FOSTER WHEELER AG SHAREHOLDERS’ EQUITY
|
|
|
|
1,000,375
|
|
|
|
|
967,693
|
|
|
Noncontrolling Interests
|
|
|
|
41,567
|
|
|
|
|
47,656
|
|
|
|
|
TOTAL EQUITY
|
|
|
|
1,041,942
|
|
|
|
|
1,015,349
|
|
|
|
|
TOTAL LIABILITIES, TEMPORARY EQUITY AND EQUITY
|
|
$
|
|
3,106,835
|
|
|
$
|
|
3,060,477
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foster Wheeler AG and Subsidiaries
|
|
Business Segments
|
|
(in thousands of dollars)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Three Months Ended
|
|
|
|
|
|
March 31,
2011
|
|
March 31,
2010
|
|
Global Engineering & Construction Group
|
|
|
|
|
|
|
Backlog - in future revenues
|
$
|
|
2,853,100
|
|
|
$
|
|
3,164,700
|
|
|
|
|
New orders booked - in future revenues
|
|
|
719,800
|
|
|
|
|
476,300
|
|
|
|
|
Operating revenues
|
|
|
823,743
|
|
|
|
|
779,684
|
|
|
|
|
EBITDA
|
|
|
|
41,668
|
|
|
|
|
99,933
|
|
|
|
|
|
|
|
|
|
|
|
|
Foster Wheeler Scope (1):
|
|
|
|
|
|
|
Backlog - in Foster Wheeler Scope
|
|
|
1,637,800
|
|
|
|
|
1,455,200
|
|
|
|
|
New orders booked - in Foster Wheeler Scope
|
|
|
381,400
|
|
|
|
|
418,200
|
|
|
|
|
Operating revenues - in Foster Wheeler Scope
|
|
|
358,772
|
|
|
|
|
413,883
|
|
|
|
|
|
|
|
|
|
|
Global Power Group
|
|
|
|
|
|
|
Backlog - in future revenues
|
|
|
996,200
|
|
|
|
|
863,100
|
|
|
|
|
New orders booked - in future revenues
|
|
|
143,700
|
|
|
|
|
462,200
|
|
|
|
|
Operating revenues
|
|
|
212,509
|
|
|
|
|
165,889
|
|
|
|
|
EBITDA
|
|
|
|
26,464
|
|
|
|
|
29,883
|
|
|
|
|
|
|
|
|
|
|
|
|
Foster Wheeler Scope (1):
|
|
|
|
|
|
|
Backlog - in Foster Wheeler Scope
|
|
|
986,300
|
|
|
|
|
851,500
|
|
|
|
|
New orders booked - in Foster Wheeler Scope
|
|
|
141,300
|
|
|
|
|
459,500
|
|
|
|
|
Operating revenues - in Foster Wheeler Scope
|
|
|
210,042
|
|
|
|
|
163,219
|
|
|
|
|
|
|
|
|
|
|
Corporate & Finance Group (2)
|
|
|
|
|
|
|
EBITDA
|
|
|
|
(21,328
|
)
|
|
|
|
(18,536
|
)
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
|
|
|
|
|
|
Backlog - in future revenues
|
|
|
3,849,300
|
|
|
|
|
4,027,800
|
|
|
|
|
New orders booked - in future revenues
|
|
|
863,500
|
|
|
|
|
938,500
|
|
|
|
|
Operating revenues
|
|
|
1,036,252
|
|
|
|
|
945,573
|
|
|
|
|
EBITDA
|
|
|
|
46,804
|
|
|
|
|
111,280
|
|
|
|
|
|
|
|
|
|
|
|
|
Foster Wheeler Scope (1):
|
|
|
|
|
|
|
Backlog - in Foster Wheeler Scope
|
|
|
2,624,100
|
|
|
|
|
2,306,700
|
|
|
|
|
New orders booked - in Foster Wheeler Scope
|
|
|
522,700
|
|
|
|
|
877,700
|
|
|
|
|
Operating revenues - in Foster Wheeler Scope
|
|
|
568,814
|
|
|
|
|
577,102
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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.
|
|
|
|
|
|
|
|
|
|
|
|
Foster Wheeler AG and Subsidiaries
|
|
Reconciliations of EBITDA and Foster
Wheeler Scope
|
|
(in thousands of dollars)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Three Months Ended
|
|
Fiscal Twelve
Months Ended
|
|
|
|
|
|
|
|
March 31,
2011
|
|
March 31,
2010
|
|
December 31,
2010
|
|
Reconciliation of EBITDA to Net Income*
|
|
EBITDA:
|
|
|
|
|
|
|
|
|
Global Engineering & Construction Group
|
|
|
$
|
|
41,668
|
|
|
$
|
|
99,933
|
|
|
$
|
|
296,240
|
|
|
Global Power Group
|
|
|
|
|
26,464
|
|
|
|
|
29,883
|
|
|
|
|
163,825
|
|
|
Corporate & Finance Group
|
|
|
|
|
(21,328
|
)
|
|
|
|
(18,536
|
)
|
|
|
|
(100,362
|
)
|
|
Consolidated EBITDA
|
|
|
|
|
46,804
|
|
|
|
|
111,280
|
|
|
|
|
359,703
|
|
|
Less: Interest expense
|
|
|
|
|
3,879
|
|
|
|
|
4,551
|
|
|
|
|
15,610
|
|
|
Less: Depreciation/amortization (1)
|
|
|
|
|
12,671
|
|
|
|
|
13,059
|
|
|
|
|
54,155
|
|
|
Less: Provision for income taxes
|
|
|
|
|
7,283
|
|
|
|
|
21,610
|
|
|
|
|
74,531
|
|
|
Net income*
|
|
|
$
|
|
22,971
|
|
|
$
|
|
72,060
|
|
|
$
|
|
215,407
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Foster Wheeler Scope
Operating
|
|
|
|
|
|
|
|
|
Revenues to Operating Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global Engineering & Construction Group
|
|
|
|
|
|
|
|
|
Foster Wheeler Scope operating revenues
|
|
|
$
|
|
358,772
|
|
|
$
|
|
413,883
|
|
|
$
|
|
1,685,778
|
|
|
Flow-through revenues
|
|
|
|
|
464,971
|
|
|
|
|
365,801
|
|
|
|
|
1,660,272
|
|
|
Operating revenues
|
|
|
|
|
823,743
|
|
|
|
|
779,684
|
|
|
|
|
3,346,050
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global Power Group
|
|
|
|
|
|
|
|
|
Foster Wheeler Scope operating revenues
|
|
|
|
|
210,042
|
|
|
|
|
163,219
|
|
|
|
|
710,827
|
|
|
Flow-through revenues
|
|
|
|
|
2,467
|
|
|
|
|
2,670
|
|
|
|
|
10,842
|
|
|
Operating revenues
|
|
|
|
|
212,509
|
|
|
|
|
165,889
|
|
|
|
|
721,669
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
|
|
|
|
|
|
|
Foster Wheeler Scope operating revenues
|
|
|
|
|
568,814
|
|
|
|
|
577,102
|
|
|
|
|
2,396,605
|
|
|
Flow-through revenues
|
|
|
|
|
467,438
|
|
|
|
|
368,471
|
|
|
|
|
1,671,114
|
|
|
Operating revenues
|
|
|
$
|
|
1,036,252
|
|
|
$
|
|
945,573
|
|
|
$
|
|
4,067,719
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
((1))The depreciation / amortization by business segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Three Months Ended
|
|
Fiscal Twelve
Months Ended
|
|
|
|
|
|
|
|
March 31,
2011
|
|
March 31,
2010
|
|
December 31,
2010
|
|
Global Engineering & Construction Group
|
|
|
$
|
|
6,639
|
|
|
$
|
|
7,332
|
|
|
$
|
|
30,523
|
|
|
Global Power Group
|
|
|
|
|
5,430
|
|
|
|
|
5,287
|
|
|
|
|
21,273
|
|
|
Corporate & Finance Group
|
|
|
|
|
602
|
|
|
|
|
440
|
|
|
|
|
2,359
|
|
|
Total depreciation / amortization
|
|
|
$
|
|
12,671
|
|
|
$
|
|
13,059
|
|
|
$
|
|
54,155
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* Net income attributable to Foster Wheeler AG.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foster Wheeler AG and Subsidiaries
|
|
EBITDA, Net Income* and Diluted Earnings
Per Share Reconciliation
|
|
(in thousands of dollars, except per
share amounts)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Three Months Ended
|
|
|
|
|
March 31, 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings
|
|
|
|
|
EBITDA
|
|
Net Income*
|
|
Per Share
|
|
|
As adjusted
|
|
$
|
47,204
|
|
$
|
23,371
|
|
$
|
0.19
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
Net asbestos-related provision
|
|
|
(400)
|
|
|
(400)
|
|
|
(0.01)
|
|
|
|
|
|
|
|
|
|
|
|
As reported
|
|
$
|
46,804
|
|
$
|
22,971
|
|
$
|
0.18
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Three Months Ended
|
|
|
|
|
March 31, 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings
|
|
|
|
|
EBITDA
|
|
Net Income*
|
|
Per Share
|
|
|
As adjusted
|
|
$
|
110,533
|
|
$
|
71,313
|
|
$
|
0.56
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
Net asbestos-related gain
|
|
|
747
|
|
|
747
|
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
As reported
|
|
$
|
111,280
|
|
$
|
72,060
|
|
$
|
0.56
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal 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.
|
|
|
|
|
|
|
|
|
|
|
|
|
Foster Wheeler AG and Subsidiaries
|
|
Average Calculations
|
|
(in thousands of dollars)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
2010
Full Year
Amount
|
|
2010
Quarterly
Average
Amount *
|
|
|
|
|
|
|
|
Consolidated
|
|
|
|
|
|
Net income **
|
|
$
|
215,407
|
|
$
|
53,852
|
|
Adjusted net income **
|
|
|
220,817
|
|
|
55,204
|
|
Consolidated EBITDA
|
|
|
359,703
|
|
|
89,926
|
|
Consolidated EBITDA, as adjusted
|
|
|
365,113
|
|
|
91,278
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global Engineering & Construction Group
|
|
|
|
|
|
New orders booked - in Foster Wheeler Scope
|
|
$
|
1,939,100
|
|
$
|
484,775
|
|
Operating revenues - in Foster Wheeler Scope
|
|
|
1,685,778
|
|
|
421,445
|
|
Segment EBITDA
|
|
|
296,240
|
|
|
74,060
|
|
EBITDA margin
|
|
|
17.6%
|
|
|
17.6%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global Power Group
|
|
|
|
|
|
New orders booked - in Foster Wheeler Scope
|
|
$
|
1,192,900
|
|
$
|
298,225
|
|
Operating revenues - in Foster Wheeler Scope
|
|
|
710,827
|
|
|
177,707
|
|
Segment EBITDA
|
|
|
163,825
|
|
|
40,956
|
|
EBITDA margin
|
|
|
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.
|
|
|
|
|
|
|
|
|
|
|
