Exhibit 99.1
FOSTER WHEELER REPORTS VERY SOLID RESULTS FOR THIRD QUARTER OF 2009
· $0.71 fully diluted earnings per share
· $90.0 million net income
· $128.2 million consolidated EBITDA
· Nearly $1 billion total cash and cash equivalents
ZUG, SWITZERLAND, November 4, 2009 — Foster Wheeler AG (Nasdaq: FWLT) today reported net income for the third quarter of 2009 of $90.0 million, or $0.71 per diluted share, compared with $127.9 million, or $0.88 per diluted share, in the third quarter of 2008. 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 third quarter of 2009 was $91.7 million, or $0.72 per diluted share, compared with $129.6 million, or $0.89 per diluted share, in the third quarter of 2008.
Third-quarter 2009 consolidated EBITDA (earnings before interest expense, income taxes, depreciation and amortization) was $128.2 million, compared with $165.2 million in the third quarter of 2008. Consolidated EBITDA in both quarterly periods was also impacted by items as detailed in the attached table. Excluding such items from both quarterly periods, consolidated EBITDA in the third quarter of 2009 was $129.9 million, compared with $167.0 million in the third quarter of 2008.
For the first nine months of 2009, net income was $285.1 million, or $2.24 per diluted share, compared with $426.7 million, or $2.94 per diluted share, for the first nine months of 2008. Consolidated EBITDA for the first nine months of 2009 was $395.7 million, compared with $581.0 million for the first nine months of 2008. The nine-month periods of 2009 and 2008 included items as outlined in the table accompanying this press release.
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) |
| Q3 2009 |
| Qtrly Avg. 2009 |
| Q3 2008 |
| Qtrly Avg. 2008 |
| ||||
Net income |
| $ | 90 |
| $ | 95 |
| $ | 128 |
| $ | 132 |
|
Net income, as adjusted |
| $ | 92 |
| $ | 97 |
| $ | 130 |
| $ | 133 |
|
Consolidated EBITDA |
| $ | 128 |
| $ | 132 |
| $ | 165 |
| $ | 172 |
|
Consolidated EBITDA, as adjusted |
| $ | 130 |
| $ | 134 |
| $ | 167 |
| $ | 173 |
|
Several items in the third quarter of 2009 unfavorably impacted pre-tax income by approximately $25 million relative to the average quarter of 2008. In particular, compared to the average quarter of 2008: the impact of unfavorable currency translation in the third quarter of 2009 — mainly in the Global Engineering and Construction (E&C) Group — was approximately $11 million; interest income in the third quarter of 2009 was $8.5 million lower; pension expense in the third quarter of 2009 was $5.0 million higher. In addition, a higher effective tax rate in the third quarter of 2009 versus the effective rate for the average quarter of 2008 reduced net income by approximately $4 million.
Foster Wheeler’s Chairman and Chief Executive Officer, Raymond J. Milchovich, said, “The company reported very solid performance for the third quarter of 2009. Major positives in the quarter included a large booking in our Global E&C Group for the remaining front-end engineering work on a petrochemical project in the Middle East. In addition, in a very challenging power market, our Global Power Group booked a new boiler order during the quarter, and the Group’s commercial and operating performance continued to be excellent despite the market-related decline in revenue. The company’s cash position continued its sequential-quarter build, and reached nearly $1 billion at the end of the third quarter of 2009.”
Global Engineering and Construction (E&C) Group
(in millions) |
| Q3 2009 |
| Qtrly Avg. 2009 |
| Q3 2008 |
| Qtrly Avg. 2008 |
| ||||
New orders booked (FW Scope) |
| $ | 355 |
| $ | 527 |
| $ | 664 |
| $ | 526 |
|
Operating revenues (FW Scope) |
| $ | 499 |
| $ | 474 |
| $ | 637 |
| $ | 558 |
|
Segment EBITDA |
| $ | 114 |
| $ | 109 |
| $ | 123 |
| $ | 134 |
|
EBITDA Margin (FW Scope) |
| 22.9 | % | 22.9 | % | 19.3 | % | 24.0 | % |
· EBITDA in the third quarter of 2009 was unfavorably impacted by approximately $10 million of currency translation, relative to the average quarter of 2008, mainly related to the value of the British pound versus the U.S. dollar. Nonetheless, operating results were solid, and EBITDA margin on scope revenue remained strong.
· New orders booked in Foster Wheeler scope included the full release of remaining front-end engineering work on a petrochemical project in the Middle East. Quarterly variability in new orders reflects timing of client decisions.
· Scope operating revenues were below the average quarter of 2008 due to currency translation impact of approximately $34 million and a slightly lower volume of work executed.
Global Power Group (GPG)
(in millions) |
| Q3 2009 |
| Qtrly Avg. 2009 |
| Q3 2008 |
| Qtrly Avg. 2008 |
| ||||
New orders booked (FW Scope) |
| $ | 209 |
| $ | 129 |
| $ | 432 |
| $ | 334 |
|
Operating revenues (FW Scope) |
| $ | 204 |
| $ | 263 |
| $ | 428 |
| $ | 424 |
|
Segment EBITDA |
| $ | 40 |
| $ | 47 |
| $ | 65 |
| $ | 60 |
|
EBITDA Margin (FW Scope) |
| 19.4 | % | 18.0 | % | 15.1 | % | 14.1 | % |
· EBITDA in the third quarter of 2009 was below the average quarter of 2008 due primarily to lower volumes of work. EBITDA margin on scope revenue was above the average quarter of 2008, aided by the capture of profit enhancement opportunities.
· New orders in Foster Wheeler scope increased to the highest level since the third quarter of 2008 due in part to the value of a boiler order in Poland. Nonetheless, new orders were below the average quarter of 2008 due to continued weakness in global demand for solid-fuel boilers.
· Scope operating revenues were below the average quarter of 2008 due primarily to lower volumes of work executed.
In commenting on the market outlook for the company’s two business units, Milchovich said, “Regarding our E&C business, while the overall market is not as robust as it was in 2007 and early 2008, Foster Wheeler has a very robust list of prospects, and we have been very pleased with our booking success so far in 2009. In GPG, global demand for solid fuel boilers remains weak. However, we continue to enjoy a very high capture rate when CFB boiler projects proceed.”
2
Share Repurchase Program
On September 12, 2008, the company announced that its board of directors had authorized a $750 million share repurchase program. The company purchased no shares under the program during the third quarter of 2009. To date, the company has purchased 18.1 million common shares and has approximately $265 million remaining under the existing authorization.
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 (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 current and prior senior credit agreements 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 current and prior senior credit agreements. 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 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. The Company began comprehensively reporting Foster Wheeler Scope as of 2005.
3
Conference Call Information
Foster Wheeler AG plans to hold a conference call today, Wednesday, November 4, at 10:00 a.m. (Eastern) to discuss its financial results for the quarter ended September 30, 2009.
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 web site (www.fwc.com). To listen to the call by telephone, dial 719-457-2633 (conference I.D. No. 4957768) 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 as well as by telephone. The replay can be accessed on the company’s web site for four weeks following the call. The replay will be available by telephone for two weeks following the call and can be accessed by dialing 719-457-0820 (replay passcode 4957768 required).
Foster Wheeler AG is a global engineering and construction contractor and power equipment supplier delivering technically advanced, reliable facilities and equipment. The company employs over 14,000 talented professionals with specialized expertise dedicated to serving 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, 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 are in Clinton, New Jersey, USA. For more information about Foster Wheeler, please visit our Web site at www.fwc.com.
# # #
09-386
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, further deterioration in the economic conditions in the United States and other major international economies, changes in investment by the oil and gas, oil refining, chemical/petrochemical and power 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 competition by non-U.S. and U.S. companies, 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
4
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 | Maureen Bingert | 908 730 4444 | E-mail: maureen_bingert@fwc.com |
Investor Relations | Scott Lamb | 908-730-4155 | E-mail: scott_lamb@fwc.com |
Other Inquiries |
| 908 730 4000 | fw@fwc.com |
5
Foster Wheeler AG and Subsidiaries
Consolidated Statement of Operations
(in thousands of dollars, except share data and per share amounts)
(unaudited)
|
| Fiscal Quarters Ended |
| Fiscal Nine Months Ended |
| ||||||||
|
| September 30, |
| September 26, |
| September 30, |
| September 26, |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Operating revenues |
| $ | 1,216,379 |
| $ | 1,718,355 |
| $ | 3,789,703 |
| $ | 5,215,101 |
|
Cost of operating revenues |
| 1,022,542 |
| 1,489,095 |
| 3,213,155 |
| 4,522,654 |
| ||||
Contract profit |
| 193,837 |
| 229,260 |
| 576,548 |
| 692,447 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Selling, general and administrative expenses |
| 75,881 |
| 74,831 |
| 214,153 |
| 218,771 |
| ||||
Other income, net |
| (10,508 | ) | (3,364 | ) | (30,201 | ) | (35,035 | ) | ||||
Other deductions, net |
| 6,722 |
| 13,528 |
| 19,707 |
| 25,120 |
| ||||
Interest income |
| (2,701 | ) | (12,457 | ) | (7,799 | ) | (35,155 | ) | ||||
Interest expense |
| 4,648 |
| 5,193 |
| 10,117 |
| 16,204 |
| ||||
Net asbestos-related provision/(gain) |
| 1,745 |
| 1,725 |
| 5,251 |
| (30,738 | ) | ||||
Income before income taxes |
| 118,050 |
| 149,804 |
| 365,320 |
| 533,280 |
| ||||
Provision for income taxes |
| 22,061 |
| 21,050 |
| 67,625 |
| 104,683 |
| ||||
Net income |
| 95,989 |
| 128,754 |
| 297,695 |
| 428,597 |
| ||||
Less: Net income attributable to noncontrolling interests |
| 5,991 |
| 834 |
| 12,630 |
| 1,859 |
| ||||
Net income attributable to Foster Wheeler AG |
| $ | 89,998 |
| $ | 127,920 |
| $ | 285,065 |
| $ | 426,738 |
|
|
|
|
|
|
|
|
|
|
| ||||
Shares Outstanding: |
|
|
|
|
|
|
|
|
| ||||
Weighted-average number of shares outstanding for basic earnings per share |
| 126,459,865 |
| 144,030,570 |
| 126,355,686 |
| 143,980,815 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Weighted-average number of shares outstanding for diluted earnings per share |
| 127,399,854 |
| 145,199,596 |
| 127,069,653 |
| 145,349,931 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Earnings per share: |
|
|
|
|
|
|
|
|
| ||||
Basic |
| $ | 0.71 |
| $ | 0.89 |
| $ | 2.26 |
| $ | 2.96 |
|
Diluted |
| $ | 0.71 |
| $ | 0.88 |
| $ | 2.24 |
| $ | 2.94 |
|
6
Foster Wheeler AG and Subsidiaries
Consolidated Balance Sheet
(in thousands of dollars)
(unaudited)
|
| September 30, |
| December 26, |
| ||
|
| 2009 |
| 2008 |
| ||
ASSETS |
|
|
|
|
| ||
Current Assets: |
|
|
|
|
| ||
Cash and cash equivalents |
| $ | 962,133 |
| $ | 773,163 |
|
Short-term investments |
| 3,645 |
| 2,448 |
| ||
Accounts and notes receivable, net: |
|
|
|
|
| ||
Trade |
| 548,879 |
| 608,994 |
| ||
Other |
| 100,289 |
| 95,633 |
| ||
Contracts in process |
| 276,011 |
| 241,135 |
| ||
Prepaid, deferred and refundable income taxes |
| 31,514 |
| 31,667 |
| ||
Other current assets |
| 34,830 |
| 37,146 |
| ||
Total current assets |
| 1,957,301 |
| 1,790,186 |
| ||
Land, buildings and equipment, net |
| 400,295 |
| 383,209 |
| ||
Restricted cash |
| 22,427 |
| 22,737 |
| ||
Notes and accounts receivable – long-term |
| 1,578 |
| 1,788 |
| ||
Investments in and advances to unconsolidated affiliates |
| 219,253 |
| 210,776 |
| ||
Goodwill |
| 72,310 |
| 62,165 |
| ||
Other intangible assets, net |
| 59,155 |
| 59,874 |
| ||
Asbestos-related insurance recovery receivable |
| 259,553 |
| 281,540 |
| ||
Other assets |
| 76,046 |
| 82,223 |
| ||
Deferred income taxes |
| 104,939 |
| 116,756 |
| ||
TOTAL ASSETS |
| $ | 3,172,857 |
| $ | 3,011,254 |
|
|
|
|
|
|
| ||
LIABILITIES, TEMPORARY EQUITY AND EQUITY |
|
|
|
|
| ||
Current Liabilities: |
|
|
|
|
| ||
Current installments on long-term debt |
| $ | 23,226 |
| $ | 24,375 |
|
Accounts payable |
| 290,553 |
| 365,347 |
| ||
Accrued expenses |
| 281,483 |
| 303,813 |
| ||
Billings in excess of costs and estimated earnings on uncompleted contracts |
| 680,579 |
| 750,233 |
| ||
Income taxes payable |
| 58,733 |
| 44,846 |
| ||
Total current liabilities |
| 1,334,574 |
| 1,488,614 |
| ||
|
|
|
|
|
| ||
Long-term debt |
| 194,801 |
| 192,989 |
| ||
Deferred income taxes |
| 61,292 |
| 66,114 |
| ||
Pension, postretirement and other employee benefits |
| 308,034 |
| 320,959 |
| ||
Asbestos-related liability |
| 325,401 |
| 355,779 |
| ||
Other long-term liabilities |
| 162,174 |
| 157,933 |
| ||
Commitments and contingencies |
|
|
|
|
| ||
TOTAL LIABILITIES |
| 2,386,276 |
| 2,582,388 |
| ||
|
|
|
|
|
| ||
Temporary Equity: |
|
|
|
|
| ||
Non-vested share-based compensation awards subject to redemption |
| 9,294 |
| 7,586 |
| ||
TOTAL TEMPORARY EQUITY |
| 9,294 |
| 7,586 |
| ||
|
|
|
|
|
| ||
Equity: |
|
|
|
|
| ||
Preferred shares |
| — |
| — |
| ||
Common shares |
| — |
| 1,262 |
| ||
Registered shares |
| 327,991 |
| — |
| ||
Paid-in capital |
| 604,239 |
| 914,063 |
| ||
Retained earnings/(accumulated deficit) |
| 257,090 |
| (27,975 | ) | ||
Accumulated other comprehensive loss |
| (452,416 | ) | (494,788 | ) | ||
TOTAL FOSTER WHEELER AG SHAREHOLDERS’ EQUITY |
| 736,904 |
| 392,562 |
| ||
Noncontrolling Interests |
| 40,383 |
| 28,718 |
| ||
TOTAL EQUITY |
| 777,287 |
| 421,280 |
| ||
TOTAL LIABILITIES, TEMPORARY EQUITY AND EQUITY |
| $ | 3,172,857 |
| $ | 3,011,254 |
|
7
Foster Wheeler AG and Subsidiaries
Business Segments
(in thousands of dollars)
(unaudited)
|
| Fiscal Quarters Ended |
| Fiscal Nine Months Ended |
| ||||||||
|
| September 30, |
| September 26, |
| September 30, |
| September 26, |
| ||||
Global Engineering & Construction Group |
|
|
|
|
|
|
|
|
| ||||
Backlog - in future revenues |
| $ | 4,008,500 |
| $ | 5,810,600 |
| $ | 4,008,500 |
| $ | 5,810,600 |
|
New orders booked - in future revenues |
| 688,800 |
| 955,200 |
| 2,346,000 |
| 2,308,800 |
| ||||
Operating revenues |
| 1,009,352 |
| 1,287,405 |
| 2,992,235 |
| 3,928,136 |
| ||||
EBITDA |
| 114,134 |
| 122,828 |
| 326,044 |
| 412,976 |
| ||||
|
| �� |
|
|
|
|
|
|
| ||||
Foster Wheeler Scope (1): |
|
|
|
|
|
|
|
|
| ||||
Backlog - in Foster Wheeler Scope |
| 1,583,100 |
| 1,754,700 |
| 1,583,100 |
| 1,754,700 |
| ||||
New orders booked - in Foster Wheeler Scope |
| 355,400 |
| 664,300 |
| 1,580,200 |
| 1,814,800 |
| ||||
Operating revenues - in Foster Wheeler Scope |
| 499,140 |
| 637,424 |
| 1,421,683 |
| 1,699,445 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Global Power Group |
|
|
|
|
|
|
|
|
| ||||
Backlog - in future revenues |
| 624,600 |
| 1,451,600 |
| 624,600 |
| 1,451,600 |
| ||||
New orders booked - in future revenues |
| 212,100 |
| 435,100 |
| 394,700 |
| 1,165,700 |
| ||||
Operating revenues |
| 207,027 |
| 430,950 |
| 797,468 |
| 1,286,965 |
| ||||
EBITDA |
| 39,589 |
| 64,753 |
| 142,152 |
| 197,547 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Foster Wheeler Scope (1): |
|
|
|
|
|
|
|
|
| ||||
Backlog - in Foster Wheeler Scope |
| 611,900 |
| 1,438,700 |
| 611,900 |
| 1,438,700 |
| ||||
New orders booked - in Foster Wheeler Scope |
| 209,000 |
| 432,200 |
| 385,700 |
| 1,156,900 |
| ||||
Operating revenues - in Foster Wheeler Scope |
| 203,982 |
| 428,006 |
| 788,532 |
| 1,278,106 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Corporate & Finance Group (2) |
|
|
|
|
|
|
|
|
| ||||
EBITDA |
| (25,553 | ) | (22,338 | ) | (72,480 | ) | (29,532 | ) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Consolidated |
|
|
|
|
|
|
|
|
| ||||
Backlog - in future revenues |
| 4,633,100 |
| 7,262,200 |
| 4,633,100 |
| 7,262,200 |
| ||||
New orders booked - in future revenues |
| 900,900 |
| 1,390,300 |
| 2,740,700 |
| 3,474,500 |
| ||||
Operating revenues |
| 1,216,379 |
| 1,718,355 |
| 3,789,703 |
| 5,215,101 |
| ||||
EBITDA |
| 128,170 |
| 165,243 |
| 395,716 |
| 580,991 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Foster Wheeler Scope (1): |
|
|
|
|
|
|
|
|
| ||||
Backlog - in Foster Wheeler Scope |
| 2,195,000 |
| 3,193,400 |
| 2,195,000 |
| 3,193,400 |
| ||||
New orders booked - in Foster Wheeler Scope |
| 564,400 |
| 1,096,500 |
| 1,965,900 |
| 2,971,700 |
| ||||
Operating revenues - in Foster Wheeler Scope |
| 703,122 |
| 1,065,430 |
| 2,210,215 |
| 2,977,551 |
| ||||
(1) | 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. |
|
|
(2) | Includes intersegment eliminations. |
8
Foster Wheeler AG and Subsidiaries
Reconciliations of EBITDA and Foster Wheeler Scope
(in thousands of dollars)
(unaudited)
|
| Fiscal Quarters Ended |
| Fiscal Nine Months Ended |
| Fiscal Twelve |
| |||||||||
|
| September 30, |
| September 26, |
| September 30, |
| September 26, |
| December 26, 2008 |
| |||||
Reconciliation of EBITDA to Net Income* EBITDA: |
|
|
|
|
|
|
|
|
|
|
| |||||
Global Engineering & Construction |
| $ | 114,134 |
| $ | 122,828 |
| $ | 326,044 |
| $ | 412,976 |
| $ | 535,602 |
|
Global Power Group |
| 39,589 |
| 64,753 |
| 142,152 |
| 197,547 |
| 239,508 |
| |||||
Corporate & Finance Group |
| (25,553 | ) | (22,338 | ) | (72,480 | ) | (29,532 | ) | (89,043 | ) | |||||
Consolidated EBITDA |
| 128,170 |
| 165,243 |
| 395,716 |
| 580,991 |
| 686,067 |
| |||||
Less: Interest expense |
| 4,648 |
| 5,193 |
| 10,117 |
| 16,204 |
| 17,621 |
| |||||
Less: Depreciation/amortization (1) |
| 11,463 |
| 11,080 |
| 32,909 |
| 33,366 |
| 44,798 |
| |||||
Less: Provision for income taxes |
| 22,061 |
| 21,050 |
| 67,625 |
| 104,683 |
| 97,028 |
| |||||
Net income* |
| $ | 89,998 |
| $ | 127,920 |
| $ | 285,065 |
| $ | 426,738 |
| $ | 526,620 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Reconciliation of Foster Wheeler Scope Operating Revenues to Operating Revenues |
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Global Engineering & Construction Group |
|
|
|
|
|
|
|
|
|
|
| |||||
Foster Wheeler Scope operating revenues |
| $ | 499,140 |
| $ | 637,424 |
| $ | 1,421,683 |
| $ | 1,699,445 |
| $ | 2,233,125 |
|
Flow-through revenues |
| 510,212 |
| 649,981 |
| 1,570,552 |
| 2,228,691 |
| 2,914,102 |
| |||||
Operating revenues |
| 1,009,352 |
| 1,287,405 |
| 2,992,235 |
| 3,928,136 |
| 5,147,227 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Global Power Group |
|
|
|
|
|
|
|
|
|
|
| |||||
Foster Wheeler Scope operating revenues |
| 203,982 |
| 428,006 |
| 788,532 |
| 1,278,106 |
| 1,695,209 |
| |||||
Flow-through revenues |
| 3,045 |
| 2,944 |
| 8,936 |
| 8,859 |
| 11,854 |
| |||||
Operating revenues |
| 207,027 |
| 430,950 |
| 797,468 |
| 1,286,965 |
| 1,707,063 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Consolidated |
|
|
|
|
|
|
|
|
|
|
| |||||
Foster Wheeler Scope operating revenues |
| 703,122 |
| 1,065,430 |
| 2,210,215 |
| 2,977,551 |
| 3,928,334 |
| |||||
Flow-through revenues |
| 513,257 |
| 652,925 |
| 1,579,488 |
| 2,237,550 |
| 2,925,956 |
| |||||
Operating revenues |
| $ | 1,216,379 |
| $ | 1,718,355 |
| $ | 3,789,703 |
| $ | 5,215,101 |
| $ | 6,854,290 |
|
(1) | The depreciation / amortization by business segment: |
|
| Fiscal Quarters Ended |
| Fiscal Nine Months Ended |
| Fiscal Twelve |
| |||||||||
|
| September 30, |
| September 26, |
| September 30, |
| September 26, |
| December 26, |
| |||||
Global Engineering & Construction Group |
| $ | 5,804 |
| $ | 5,523 |
| $ | 16,314 |
| $ | 16,523 |
| $ | 22,530 |
|
Global Power Group |
| 5,279 |
| 5,190 |
| 15,469 |
| 15,787 |
| 20,846 |
| |||||
Corporate & Finance Group |
| 380 |
| 367 |
| 1,126 |
| 1,056 |
| 1,422 |
| |||||
Total depreciation / amortization |
| $ | 11,463 |
| $ | 11,080 |
| $ | 32,909 |
| $ | 33,366 |
| $ | 44,798 |
|
* Net income attributable to Foster Wheeler AG.
9
Foster Wheeler AG and Subsidiaries
EBITDA, Net Income* and Diluted Earnings Per Share Reconciliation
(in thousands of dollars, except per share amounts)
(unaudited)
|
| Fiscal Quarters Ended |
| ||||||||||||||||
|
| September 30, 2009 |
| September 26, 2008 |
| ||||||||||||||
|
|
|
|
|
| Diluted Earnings |
|
|
|
|
| Diluted Earnings |
| ||||||
|
| EBITDA |
| Net Income* |
| Per Share |
| EBITDA |
| Net Income* |
| Per Share |
| ||||||
As adjusted |
| $ | 129,915 |
| $ | 91,743 |
| $ | 0.72 |
| $ | 166,968 |
| $ | 129,645 |
| $ | 0.89 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net asbestos-related (provision)/gain |
| (1,745 | ) | (1,745 | ) | (0.01 | ) | (1,725 | ) | (1,725 | ) | (0.01 | ) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
As reported |
| $ | 128,170 |
| $ | 89,998 |
| $ | 0.71 |
| $ | 165,243 |
| $ | 127,920 |
| $ | 0.88 |
|
|
| Fiscal Nine Months Ended |
| ||||||||||||||||
|
| September 30, 2009 |
| September 26, 2008 |
| ||||||||||||||
|
|
|
|
|
| Diluted Earnings |
|
|
|
|
| Diluted Earnings |
| ||||||
|
| EBITDA |
| Net Income* |
| Per Share |
| EBITDA |
| Net Income* |
| Per Share |
| ||||||
As adjusted |
| $ | 400,967 |
| $ | 290,316 |
| $ | 2.28 |
| $ | 550,253 |
| $ | 396,000 |
| $ | 2.73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net asbestos-related (provision)/gain |
| (5,251 | ) | (5,251 | ) | (0.04 | ) | 30,738 |
| 30,738 |
| 0.21 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
As reported |
| $ | 395,716 |
| $ | 285,065 |
| $ | 2.24 |
| $ | 580,991 |
| $ | 426,738 |
| $ | 2.94 |
|
|
| Fiscal Twelve Months Ended |
| |||||||
|
| December 26, 2008 |
| |||||||
|
|
|
|
|
| Diluted Earnings |
| |||
|
| EBITDA |
| Net Income* |
| Per Share |
| |||
As adjusted |
| $ | 692,674 |
| $ | 533,227 |
| $ | 3.73 |
|
|
|
|
|
|
|
|
| |||
Adjustments: |
|
|
|
|
|
|
| |||
Net asbestos-related provision |
| (6,607 | ) | (6,607 | ) | (0.05 | ) | |||
|
|
|
|
|
|
|
| |||
As reported |
| $ | 686,067 |
| $ | 526,620 |
| $ | 3.68 |
|
*Net income attributable to Foster Wheeler AG.
10
Foster Wheeler AG and Subsidiaries
Average Calculations
(in thousands of dollars)
(unaudited)
|
| 2008 |
| 2008 |
| Fiscal Nine |
| 2009 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Consolidated |
|
|
|
|
|
|
|
|
| ||||
Net income *** |
| $ | 526,620 |
| $ | 131,655 |
| $ | 285,065 |
| $ | 95,022 |
|
Adjusted net income *** |
| 533,227 |
| 133,307 |
| 290,316 |
| 96,772 |
| ||||
Consolidated EBITDA |
| 686,067 |
| 171,517 |
| 395,716 |
| 131,905 |
| ||||
Consolidated EBITDA, as adjusted |
| 692,674 |
| 173,169 |
| 400,967 |
| 133,656 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Global Engineering & Construction Group |
|
|
|
|
|
|
|
|
| ||||
New orders booked - in Foster Wheeler Scope |
| $ | 2,102,900 |
| $ | 525,725 |
| $ | 1,580,200 |
| $ | 526,733 |
|
Operating revenues - in Foster Wheeler Scope |
| 2,233,125 |
| 558,281 |
| 1,421,683 |
| 473,894 |
| ||||
Segment EBITDA |
| 535,602 |
| 133,901 |
| 326,044 |
| 108,681 |
| ||||
EBITDA margin |
| 24.0 | % | 24.0 | % | 22.9 | % | 22.9 | % | ||||
|
|
|
|
|
|
|
|
|
| ||||
Global Power Group |
|
|
|
|
|
|
|
|
| ||||
New orders booked - in Foster Wheeler Scope |
| $ | 1,336,800 |
| $ | 334,200 |
| $ | 385,700 |
| $ | 128,567 |
|
Operating revenues - in Foster Wheeler Scope |
| 1,695,209 |
| 423,802 |
| 788,532 |
| 262,844 |
| ||||
Segment EBITDA |
| 239,508 |
| 59,877 |
| 142,152 |
| 47,384 |
| ||||
EBITDA margin |
| 14.1 | % | 14.1 | % | 18.0 | % | 18.0 | % |
* 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 nine-month figures by three.
*** Net income attributable to Foster Wheeler AG.
11