Exhibit 99.1

FOSTER WHEELER REPORTS RESULTS FOR THIRD QUARTER OF 2010
· $51.7 million net income, or $0.41 per diluted share
· Strong backlog in both business groups
· $1.1 billion total cash position
· Repurchased 4.3 million shares during the quarter
ZUG, SWITZERLAND, November 4, 2010 — Foster Wheeler AG (Nasdaq: FWLT) today reported net income for the third quarter of 2010 of $51.7 million, or $0.41 per diluted share, compared with $90.0 million, or $0.71 per diluted share, in the third quarter of 2009. 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 2010 was $50.1 million, or $0.40 per diluted share, compared with $91.7 million, or $0.72 per diluted share, in the year-ago quarter.
Third-quarter 2010 consolidated EBITDA (earnings before interest expense, income taxes, depreciation and amortization) was $87.2 million, compared with $128.2 million in the third quarter of 2009. 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 2010 was $85.5 million, compared with $129.9 million in the third quarter of 2009.
For the first nine months of 2010, net income was $182.6 million, or $1.44 per diluted share, compared with $285.1 million, or $2.24 per diluted share, for the first nine months of 2009. Consolidated EBITDA for the first nine months of 2010 was $288.7 million, compared with $395.7 million for the first nine months of 2009. The nine-month periods of 2010 and 2009 included items as detailed in the attached table.
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 2010 | | Qtrly Avg. 2010 | | Q3 2009 | | Qtrly Avg. 2009 | |
Net income | | $ | 52 | | $ | 61 | | $ | 90 | | $ | 87 | |
Net income, as adjusted | | $ | 50 | | $ | 61 | | $ | 92 | | $ | 94 | |
Consolidated EBITDA | | $ | 87 | | $ | 96 | | $ | 128 | | $ | 126 | |
Consolidated EBITDA, as adjusted | | $ | 86 | | $ | 96 | | $ | 130 | | $ | 133 | |
Foster Wheeler’s Chief Executive Officer, Umberto della Sala, said, “Both of our business units are operating extremely well, but the company’s net income in the third quarter of 2010 was below the average quarter of 2009 due primarily to weaker market conditions, specifically lower volumes of work executed in each of the two operating groups — and a lower realized EBITDA margin in our Global Engineering and Construction (E&C) Group.”
Global Engineering and Construction (E&C) Group
(in millions) | | Q3 2010 | | Qtrly Avg. 2010 | | Q3 2009 | | Qtrly Avg. 2009 | |
New orders booked (FW Scope) | | $ | 472 | | $ | 459 | | $ | 355 | | $ | 494 | |
Operating revenues (FW Scope) | | $ | 399 | | $ | 422 | | $ | 499 | | $ | 478 | |
Segment EBITDA | | $ | 69 | | $ | 85 | | $ | 114 | | $ | 105 | |
EBITDA Margin (FW Scope) | | 17.4 | % | 20.1 | % | 22.9 | % | 22.0 | % |
· EBITDA in the third quarter of 2010 was lower than the average quarter of 2009 due primarily to lower volumes of work executed and lower margins on scope revenues, partially offset by the $10.9 million favorable impact of a settlement fee resulting from a third-party decision not to proceed with a power plant development project and the related prospective EPC contract.
· New orders booked in Foster Wheeler scope were modestly below the average quarter of 2009 but remained robust, consisting primarily of numerous mid-size and smaller contract awards.
· Scope operating revenues were below the average quarter of 2009, primarily due to a lower volume of work executed.
Global Power Group (GPG)
(in millions) | | Q3 2010 | | Qtrly Avg. 2010 | | Q3 2009 | | Qtrly Avg. 2009 | |
New orders booked (FW Scope) | | $ | 151 | | $ | 258 | | $ | 209 | | $ | 150 | |
Operating revenues (FW Scope) | | $ | 153 | | $ | 159 | | $ | 204 | | $ | 251 | |
Segment EBITDA | | $ | 40 | | $ | 32 | | $ | 40 | | $ | 49 | |
EBITDA Margin (FW Scope) | | 26.5 | % | 20.3 | % | 19.4 | % | 19.3 | % |
· EBITDA in the third quarter of 2010 was below the average quarter of 2009 due primarily to lower volumes of work executed, partially offset by the recognition of business interruption insurance associated with our equity interest in a power plant in Chile that was disabled by an earthquake in February 2010.
· Scope new orders were comparable to the average quarter of 2009. The tone of the market has improved considerably since 2009, but the timing of new orders continues to be lumpy.
· Scope operating revenues were below the average quarter of 2009, reflecting in part the lagging impact of a reduced level of boiler orders in 2009.
In commenting on the margin outlook for 2010, Mr. della Sala said, “In our E&C Group, we expect full-year 2010 EBITDA margin on scope revenue to be in the range of 18-20%. In our Global Power Group, we expect the full-year 2010 EBITDA margin on scope revenue to be in the range of 19-21%.”
In commenting on the broader market outlook for the company’s two business units, Mr. della Sala said, “We are encouraged by recent improvements in the market. The amount of activity regarding proposals and client inquiries in a number of regions around the world has returned to levels that we had not consistently seen since markets turned down. Although we clearly felt the impact of competitive pressure in the third quarter, the increase in proposal activity confirms our view that that markets have bottomed and that demand has improved.”
Mr. della Sala added, “This activity has resulted in two very large and strategically important contract awards early in the fourth quarter — one in our E&C Group and one in our Global Power Group (GPG). In the Global E&C Group, we have been selected to execute a major front-end engineering design contract for a very large downstream project in South America, and we expect to sign the contract imminently. In GPG, we won a contract for a sizable boiler order in Vietnam.”
In commenting on the preliminary outlook for 2011, Mr. della Sala said, “Due to the lagging impact of the competitive conditions under which contracts have been awarded in 2010, it is likely that EBITDA margins
2
in both of our operating groups will be lower in 2011 than 2010. However, if proposal activities and client inquiry levels continue to remain high, we could very well see an increase in scope revenues in 2011 as compared to 2010.”
Share Repurchase Program
On September 12, 2008, the company announced that its board of directors had authorized a $750 million share repurchase program. As of the end of 2008, the company had purchased 18.1 million shares and had approximately $264 million remaining under the existing authorization. The company did not purchase any additional shares in 2009 or the first six months of 2010.
In the third quarter of 2010, the company purchased 4.3 million shares for approximately $99.2 million under the existing share repurchase program. At the end of the third quarter of 2010, the company had approximately $165 million remaining under the existing authorization.
Today, the company’s board of directors authorized additional share repurchases of up to $335 million. When combined with the remaining authorization of $165 million, today’s action gives the company total authorizations of $500 million. Repurchases under the additional $335 million authorization in excess of approximately 12.7 million shares will require (under Swiss law) prior shareholder approval, which we intend to seek at our next shareholder meeting.
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.
3
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.
Conference Call Information
Foster Wheeler AG plans to hold a conference call today, Thursday, November 4, 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, 2010. 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. 11908944) 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 as well as by telephone. The replay can be accessed on the company’s website for four weeks following the call. The replay will be available by telephone for one week following the call and can be accessed by dialing 706-645-9291 (replay passcode 11908944 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 approximately 13,000 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 office is in Geneva, Switzerland. For more information about Foster Wheeler, please visit our Web site at www.fwc.com.
# # #
10-468
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 on February 25, 2010 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 the company’s principal executive offices to Geneva, Switzerland; the search for a permanent Chief Executive Officer; 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 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 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 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.
4
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 |
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, 2010 | | September 30, 2009 | | September 30, 2010 | | September 30, 2009 | |
| | | | | | | | | |
Operating revenues | | $ | 904,709 | | $ | 1,216,379 | | $ | 2,855,778 | | $ | 3,789,703 | |
Cost of operating revenues | | 764,789 | | 1,022,542 | | 2,395,916 | | 3,213,155 | |
Contract profit | | 139,920 | | 193,837 | | 459,862 | | 576,548 | |
| | | | | | | | | |
Selling, general and administrative expenses | | 73,622 | | 75,881 | | 213,442 | | 214,153 | |
Other income, net | | (16,197 | ) | (10,508 | ) | (35,948 | ) | (30,201 | ) |
Other deductions, net | | 7,394 | | 6,722 | | 27,131 | | 19,707 | |
Interest income | | (2,835 | ) | (2,701 | ) | (7,924 | ) | (7,799 | ) |
Interest expense | | 4,330 | | 4,648 | | 12,925 | | 10,117 | |
Net asbestos-related (gain)/provision | | (1,665 | ) | 1,745 | | (68 | ) | 5,251 | |
Income before income taxes | | 75,271 | | 118,050 | | 250,304 | | 365,320 | |
Provision for income taxes | | 18,693 | | 22,061 | | 55,712 | | 67,625 | |
Net income | | 56,578 | | 95,989 | | 194,592 | | 297,695 | |
Less: Net income attributable to noncontrolling interests | | 4,858 | | 5,991 | | 11,954 | | 12,630 | |
Net income attributable to Foster Wheeler AG | | $ | 51,720 | | $ | 89,998 | | $ | 182,638 | | $ | 285,065 | |
| | | | | | | | | |
Shares Outstanding: | | | | | | | | | |
Weighted-average number of shares outstanding for basic earnings per share | | 125,459,735 | | 126,459,865 | | 126,810,748 | | 126,355,686 | |
| | | | | | | | | |
Weighted-average number of shares outstanding for diluted earnings per share | | 125,711,232 | | 127,399,854 | | 127,163,049 | | 127,069,653 | |
| | | | | | | | | |
Earnings per share: | | | | | | | | | |
Basic | | $ | 0.41 | | $ | 0.71 | | $ | 1.44 | | $ | 2.26 | |
Diluted | | $ | 0.41 | | $ | 0.71 | | $ | 1.44 | | $ | 2.24 | |
6
Foster Wheeler AG and Subsidiaries
Consolidated Balance Sheet
(in thousands of dollars)
(unaudited)
| | September 30, | | December 31, | |
| | 2010 | | 2009 | |
ASSETS | | | | | |
Current Assets: | | | | | |
Cash and cash equivalents | | $ | 1,040,153 | | $ | 997,158 | |
Short-term investments | | 268 | | — | |
Accounts and notes receivable, net: | | | | | |
Trade | | 493,213 | | 526,525 | |
Other | | 118,865 | | 117,718 | |
Contracts in process | | 197,748 | | 219,774 | |
Prepaid, deferred and refundable income taxes | | 51,384 | | 46,478 | |
Other current assets | | 37,199 | | 33,902 | |
Total current assets | | 1,938,830 | | 1,941,555 | |
Land, buildings and equipment, net | | 371,883 | | 398,132 | |
Restricted cash | | 32,866 | | 34,905 | |
Notes and accounts receivable — long-term | | 1,397 | | 1,571 | |
Investments in and advances to unconsolidated affiliates | | 225,162 | | 228,030 | |
Goodwill | | 87,883 | | 88,702 | |
Other intangible assets, net | | 67,541 | | 73,029 | |
Asbestos-related insurance recovery receivable | | 216,393 | | 244,265 | |
Other assets | | 85,668 | | 87,781 | |
Deferred tax assets | | 70,127 | | 89,768 | |
TOTAL ASSETS | | $ | 3,097,750 | | $ | 3,187,738 | |
| | | | | |
LIABILITIES, TEMPORARY EQUITY AND EQUITY | | | | | |
Current Liabilities: | | | | | |
Current installments on long-term debt | | $ | 35,627 | | $ | 36,930 | |
Accounts payable | | 262,694 | | 303,436 | |
Accrued expenses | | 225,504 | | 280,861 | |
Billings in excess of costs and estimated earnings on uncompleted contracts | | 633,050 | | 600,725 | |
Income taxes payable | | 33,227 | | 60,052 | |
Total current liabilities | | 1,190,102 | | 1,282,004 | |
| | | | | |
Long-term debt | | 159,339 | | 175,510 | |
Deferred tax liabilities | | 68,013 | | 62,956 | |
Pension, postretirement and other employee benefits | | 234,215 | | 270,269 | |
Asbestos-related liability | | 317,191 | | 352,537 | |
Other long-term liabilities | | 176,433 | | 171,405 | |
Commitments and contingencies | | | | | |
TOTAL LIABILITIES | | 2,145,293 | | 2,314,681 | |
| | | | | |
Temporary Equity: | | | | | |
Non-vested share-based compensation awards subject to redemption | | 10,291 | | 2,570 | |
TOTAL TEMPORARY EQUITY | | 10,291 | | 2,570 | |
| | | | | |
Equity: | | | | | |
Registered shares | | 329,641 | | 329,402 | |
Paid-in capital | | 626,948 | | 617,938 | |
Retained earnings | | 504,819 | | 322,181 | |
Accumulated other comprehensive loss | | (463,941 | ) | (438,004 | ) |
Treasury shares | | (99,182 | ) | — | |
TOTAL FOSTER WHEELER AG SHAREHOLDERS’ EQUITY | | 898,285 | | 831,517 | |
Noncontrolling Interests | | 43,881 | | 38,970 | |
TOTAL EQUITY | | 942,166 | | 870,487 | |
TOTAL LIABILITIES, TEMPORARY EQUITY AND EQUITY | | $ | 3,097,750 | | $ | 3,187,738 | |
7
Foster Wheeler AG and Subsidiaries
Business Segments
(in thousands of dollars)
(unaudited)
| | Fiscal Quarters Ended | | Fiscal Nine Months Ended | |
| | September 30, 2010 | | September 30, 2009 | | September 30, 2010 | | September 30, 2009 | |
Global Engineering & Construction Group | | | | | | | | | |
Backlog - in future revenues | | $ | 3,105,800 | | $ | 4,008,500 | | $ | 3,105,800 | | $ | 4,008,500 | |
New orders booked - in future revenues | | 758,400 | | 688,800 | | 2,005,500 | | 2,346,000 | |
Operating revenues | | 749,249 | | 1,009,352 | | 2,371,394 | | 2,992,235 | |
EBITDA | | 69,339 | | 114,134 | | 254,732 | | 326,044 | |
| | | | | | | | | |
Foster Wheeler Scope (1): | | | | | | | | | |
Backlog - in Foster Wheeler Scope | | 1,591,600 | | 1,583,100 | | 1,591,600 | | 1,583,100 | |
New orders booked - in Foster Wheeler Scope | | 471,800 | | 355,400 | | 1,377,600 | | 1,580,200 | |
Operating revenues - in Foster Wheeler Scope | | 398,725 | | 499,140 | | 1,266,939 | | 1,421,683 | |
| | | | | | | | | |
Global Power Group | | | | | | | | | |
Backlog - in future revenues | | 866,200 | | 624,600 | | 866,200 | | 624,600 | |
New orders booked - in future revenues | | 154,100 | | 212,100 | | 781,100 | | 394,700 | |
Operating revenues | | 155,460 | | 207,027 | | 484,384 | | 797,468 | |
EBITDA | | 40,430 | | 39,589 | | 96,709 | | 142,152 | |
| | | | | | | | | |
Foster Wheeler Scope (1): | | | | | | | | | |
Backlog - in Foster Wheeler Scope | | 854,600 | | 611,900 | | 854,600 | | 611,900 | |
New orders booked - in Foster Wheeler Scope | | 151,400 | | 209,000 | | 773,100 | | 385,700 | |
Operating revenues - in Foster Wheeler Scope | | 152,805 | | 203,982 | | 476,375 | | 788,532 | |
| | | | | | | | | |
Corporate & Finance Group (2) | | | | | | | | | |
EBITDA | | (22,619 | ) | (25,553 | ) | (62,772 | ) | (72,480 | ) |
| | | | | | | | | |
Consolidated | | | | | | | | | |
Backlog - in future revenues | | 3,972,000 | | 4,633,100 | | 3,972,000 | | 4,633,100 | |
New orders booked - in future revenues | | 912,500 | | 900,900 | | 2,786,600 | | 2,740,700 | |
Operating revenues | | 904,709 | | 1,216,379 | | 2,855,778 | | 3,789,703 | |
EBITDA | | 87,150 | | 128,170 | | 288,669 | | 395,716 | |
| | | | | | | | | |
Foster Wheeler Scope (1): | | | | | | | | | |
Backlog - in Foster Wheeler Scope | | 2,446,200 | | 2,195,000 | | 2,446,200 | | 2,195,000 | |
New orders booked - in Foster Wheeler Scope | | 623,200 | | 564,400 | | 2,150,700 | | 1,965,900 | |
Operating revenues - in Foster Wheeler Scope | | 551,530 | | 703,122 | | 1,743,314 | | 2,210,215 | |
| | | | | | | | | | | | | |
(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. |
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 | |
| | September 30, 2010 | | September 30, 2009 | | September 30, 2010 | | September 30, 2009 | |
Reconciliation of EBITDA to Net Income* | | | | | | | | | |
EBITDA: | | | | | | | | | |
Global Engineering & Construction Group | | $ | 69,339 | | $ | 114,134 | | $ | 254,732 | | $ | 326,044 | |
Global Power Group | | 40,430 | | 39,589 | | 96,709 | | 142,152 | |
Corporate & Finance Group | | (22,619 | ) | (25,553 | ) | (62,772 | ) | (72,480 | ) |
Consolidated EBITDA | | 87,150 | | 128,170 | | 288,669 | | 395,716 | |
Less: Interest expense | | 4,330 | | 4,648 | | 12,925 | | 10,117 | |
Less: Depreciation/amortization (1) | | 12,407 | | 11,463 | | 37,394 | | 32,909 | |
Less: Provision for income taxes | | 18,693 | | 22,061 | | 55,712 | | 67,625 | |
Net income* | | $ | 51,720 | | $ | 89,998 | | $ | 182,638 | | $ | 285,065 | |
| | | | | | | | | |
Reconciliation of Foster Wheeler Scope Operating | | | | | | | | | |
Revenues to Operating Revenues | | | | | | | | | |
| | | | | | | | | |
Global Engineering & Construction Group | | | | | | | | | |
Foster Wheeler Scope operating revenues | | $ | 398,725 | | $ | 499,140 | | $ | 1,266,939 | | $ | 1,421,683 | |
Flow-through revenues | | 350,524 | | 510,212 | | 1,104,455 | | 1,570,552 | |
Operating revenues | | 749,249 | | 1,009,352 | | 2,371,394 | | 2,992,235 | |
| | | | | | | | | |
Global Power Group | | | | | | | | | |
Foster Wheeler Scope operating revenues | | 152,805 | | 203,982 | | 476,375 | | 788,532 | |
Flow-through revenues | | 2,655 | | 3,045 | | 8,009 | | 8,936 | |
Operating revenues | | 155,460 | | 207,027 | | 484,384 | | 797,468 | |
| | | | | | | | | |
Consolidated | | | | | | | | | |
Foster Wheeler Scope operating revenues | | 551,530 | | 703,122 | | 1,743,314 | | 2,210,215 | |
Flow-through revenues | | 353,179 | | 513,257 | | 1,112,464 | | 1,579,488 | |
Operating revenues | | $ | 904,709 | | $ | 1,216,379 | | $ | 2,855,778 | | $ | 3,789,703 | |
(1) The depreciation / amortization by business segment:
| | Fiscal Quarters Ended | | Fiscal Nine Months Ended | |
| | September 30, 2010 | | September 30, 2009 | | September 30, 2010 | | September 30, 2009 | |
Global Engineering & Construction Group | | $ | 6,547 | | $ | 5,804 | | $ | 20,148 | | $ | 16,314 | |
Global Power Group | | 5,355 | | 5,279 | | 15,859 | | 15,469 | |
Corporate & Finance Group | | 505 | | 380 | | 1,387 | | 1,126 | |
Total depreciation / amortization | | $ | 12,407 | | $ | 11,463 | | $ | 37,394 | | $ | 32,909 | |
* 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, 2010 | | September 30, 2009 | |
| | | | | | Diluted Earnings | | | | | | Diluted Earnings | |
| | EBITDA | | Net Income* | | Per Share | | EBITDA | | Net Income* | | Per Share | |
As adjusted | | $ | 85,485 | | $ | 50,055 | | $ | 0.40 | | $ | 129,915 | | $ | 91,743 | | $ | 0.72 | |
| | | | | | | | | | | | | |
Adjustments: | | | | | | | | | | | | | |
Net asbestos-related gain/(provision) | | 1,665 | | 1,665 | | 0.01 | | (1,745 | ) | (1,745 | ) | (0.01 | ) |
| | | | | | | | | | | | | |
As reported | | $ | 87,150 | | $ | 51,720 | | $ | 0.41 | | $ | 128,170 | | $ | 89,998 | | $ | 0.71 | |
| | Fiscal Nine Months Ended | |
| | September 30, 2010 | | September 30, 2009 | |
| | | | | | Diluted Earnings | | | | | | Diluted Earnings | |
| | EBITDA | | Net Income* | | Per Share | | EBITDA | | Net Income* | | Per Share | |
As adjusted | | $ | 288,601 | | $ | 182,570 | | $ | 1.44 | | $ | 400,967 | | $ | 290,316 | | $ | 2.28 | |
| | | | | | | | | | | | | |
Adjustments: | | | | | | | | | | | | | |
Net asbestos-related gain/(provision) | | 68 | | 68 | | 0.00 | | (5,251 | ) | (5,251 | ) | (0.04 | ) |
| | | | | | | | | | | | | |
As reported | | $ | 288,669 | | $ | 182,638 | | $ | 1.44 | | $ | 395,716 | | $ | 285,065 | | $ | 2.24 | |
| | Fiscal Twelve Months Ended | |
| | December 31, 2009 | |
| | | | | | Diluted Earnings | |
| | EBITDA | | Net Income* | | Per Share | |
As adjusted | | $ | 530,164 | | $ | 376,521 | | $ | 2.96 | |
| | | | | | | |
Adjustments: | | | | | | | |
Net asbestos-related provision | | (26,365 | ) | (26,365 | ) | (0.21 | ) |
| | | | | | | |
As reported | | $ | 503,799 | | $ | 350,156 | | $ | 2.75 | |
*Net income attributable to Foster Wheeler AG.
10
Foster Wheeler AG and Subsidiaries
Average Calculations
(in thousands of dollars)
(unaudited)
| | 2009 Full Year Amount | | 2009 Quarterly Average Amount * | | Fiscal Nine Months Ended September 30, 2010 | | 2010 Quarterly Average Amount ** | |
| | | | | | | | | |
Consolidated | | | | | | | | | |
Net income *** | | $ | 350,156 | | $ | 87,539 | | $ | 182,638 | | $ | 60,880 | |
Adjusted net income *** | | 376,521 | | 94,130 | | 182,570 | | 60,857 | |
Consolidated EBITDA | | 503,799 | | 125,950 | | 288,669 | | 96,223 | |
Consolidated EBITDA, as adjusted | | 530,164 | | 132,541 | | 288,601 | | 96,200 | |
| | | | | | | | | |
Global Engineering & Construction Group | | | | | | | | | |
New orders booked - in Foster Wheeler Scope | | $ | 1,975,200 | | $ | 493,800 | | $ | 1,377,600 | | $ | 459,200 | |
Operating revenues - in Foster Wheeler Scope | | 1,910,997 | | 477,749 | | 1,266,939 | | 422,313 | |
Segment EBITDA | | 421,186 | | 105,297 | | 254,732 | | 84,911 | |
EBITDA margin | | 22.0 | % | 22.0 | % | 20.1 | % | 20.1 | % |
| | | | | | | | | |
Global Power Group | | | | | | | | | |
New orders booked - in Foster Wheeler Scope | | $ | 599,900 | | $ | 149,975 | | $ | 773,100 | | $ | 257,700 | |
Operating revenues - in Foster Wheeler Scope | | 1,004,123 | | 251,031 | | 476,375 | | 158,792 | |
Segment EBITDA | | 194,027 | | 48,507 | | 96,709 | | 32,236 | |
EBITDA margin | | 19.3 | % | 19.3 | % | 20.3 | % | 20.3 | % |
* 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