UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D. C. 20549

                                   FORM 10-Q/A


              [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D)
                     OF THE SECURITIES EXCHANGE ACT OF 1934.

                  FOR THE QUARTERLY PERIOD ENDED JUNE 29, 2001

                                       OR

              [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D)
                     OF THE SECURITIES EXCHANGE ACT OF 1934.


                        FOR THE TRANSITION PERIOD FROM TO


                         COMMISSION FILE NUMBER 1-286-2


                               FOSTER WHEELER LTD.
                              --------------------
             (Exact name of registrant as specified in its charter)


          BERMUDA                                         22-3802649
 ---------------------------------             -------------------------------
 (State or other jurisdiction of                       (I.R.S. Employer
 Incorporation or organization)                        Identification No.)


 PERRYVILLE CORPORATE PARK, CLINTON, NJ                  08809-4000
 --------------------------------------             --------------------
 (Address of principal executive offices)                (Zip Code)


 Registrant's telephone number, including area code:    (908) 730-4000
                                                     ---------------------


     Indicate by check mark whether the registrant (1) has filed all
     reports required to be filed by Section 13 or 15(d) of the Securities
     Exchange Act of 1934 during the preceding 12 months (or for such
     shorter period that the Registrant was required to file such
     reports), and (2) has been subject to such filing requirements for
     the past 90 days. Yes (X) No ( )

     Indicate the number of shares outstanding of each of the issuer's
     classes of common shares, as of the latest practicable date:
     40,771,560 shares of the Company's common shares ($1.00 par value)
     were outstanding as of June 29, 2001.






                               FOSTER WHEELER LTD.

                                      INDEX



     PART I    Financial Information:

            ITEM 1 - Financial Statements:

                   Condensed Consolidated Balance Sheet at June 29, 2001 and
                   December 29, 2000

                   Condensed Consolidated Statement of Earnings and
                   Comprehensive Income for the Three and Six Months Ended
                   June 29, 2001 and June 30, 2000

                   Condensed Consolidated Statement of Cash Flows for the
                   Six Months Ended June 29, 2001 and June 30, 2000

                   Notes to Condensed Consolidated Financial Statements


           ITEM 2 - Management's Discussion and Analysis of Financial Condition
                  and Results of Operations

           PART II Other Information:

                  ITEM 1 - Legal Proceedings

                  ITEM 2 - Changes in Securities and Use of Proceeds

                  ITEM 6 - Exhibits and Reports on Form 8-K

           SIGNATURES

           This amendment is being filed in order to revise the 2001 financial
           results to eliminate the change in accounting principle for pension
           cost and to amend the current year calculation of pension expense to
           be consistent with prior periods.







                                       1



                          PART I FINANCIAL INFORMATION

      ITEM 1 -           FINANCIAL STATEMENTS






                      FOSTER WHEELER LTD. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEET
                            (In Thousands of Dollars)


                                                                        JUNE 29, 2001          DECEMBER 29,
                                                                         (UNAUDITED)              2000
                                                                         ----------               ----
                                         ASSETS
CURRENT ASSETS:
                                                                                      
      Cash and cash equivalents.......................................$    135,549           $  191,893
      Short-term investments..........................................       1,449                1,816
      Accounts and notes receivable...................................     881,115              889,166
      Contracts in process and inventories............................     497,104              464,329
      Prepaid, deferred and refundable income taxes...................      52,934               50,316
      Prepaid expenses................................................      31,174               25,456
                                                                       -----------          -----------
          Total current assets........................................   1,599,325            1,622,976
                                                                       -----------          -----------
Land, buildings and equipment.........................................     845,688              865,349
Less accumulated depreciation.........................................     376,114              370,315
                                                                       -----------          -----------
          Net book value..............................................     469,574              495,034
                                                                       -----------          -----------
Notes and accounts receivable - long-term.............................      72,174               76,238
Investment and advances...............................................      82,784              120,551
Intangible assets, net................................................     279,496              288,135
Prepaid pension cost and benefits.....................................     184,693              189,261
Other, including insurance recoveries.................................     606,696              588,474
Deferred income taxes.................................................     114,937               96,859
                                                                       -----------         ------------
          TOTAL ASSETS................................................ $ 3,409,679        $   3,477,528
                                                                       ===========        =============

                          LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
      Current installments on long-term debt.......................... $    21,836        $      19,876
      Bank loans .....................................................      21,268              103,479
      Accounts payable and accrued expenses...........................     603,229              708,515
      Estimated costs to complete long-term contracts.................     500,240              521,277
      Advance payments by customers...................................      62,256               62,602
      Income taxes....................................................      51,079               38,854
                                                                       -----------        -------------
          Total current liabilities...................................   1,259,908            1,454,603
Corporate and other debt less current installments....................     265,093              306,001
Special-purpose project debt less current installments................     248,846              255,304
Deferred income taxes.................................................      15,321               15,334
Postretirement and other employee benefits other than pensions........     154,979              159,667
Other long-term liabilities and minority interest.....................     628,809              637,190
Subordinated Robbins Facility exit funding obligations................     110,340              110,340
Convertible subordinated notes....................................         210,000                    -
Mandatorily redeemable preferred securities of subsidiary trust
      holding solely junior subordinated deferrable interest
      debentures                                                           175,000              175,000
                                                                       -----------            ---------
           TOTAL LIABILITIES                                             3,068,296            3,113,439
                                                                       -----------            ---------
SHAREHOLDERS' EQUITY:
Common Shares..........................................................     40,772               40,748
Paid-in capital .......................................................    201,390              200,963
Retained earnings......................................................    245,256              241,250
Accumulated other comprehensive loss...................................   (146,035)            (118,707)
                                                                       ------------       --------------
                                                                           341,383              364,254
Less cost of treasury shares...........................................          -                  165
                                                                       -----------        -------------
TOTAL SHAREHOLDERS' EQUITY.............................................    341,383              364,089
                                                                       -----------        -------------
          TOTAL LIABILITIES AND SHAREHOLDERS'
                EQUITY.................................................$ 3,409,679         $  3,477,528
                                                                       ===========        =============




See notes to condensed consolidated financial statements.



                                       2









                      FOSTER WHEELER LTD. AND SUBSIDIARIES
      CONDENSED CONSOLIDATED STATEMENT OF EARNINGS AND COMPREHENSIVE INCOME
               (In Thousands of Dollars, Except Per Share Amounts)
                                   (Unaudited)
                                    (Revised)

                                              THREE MONTHS ENDED            SIX MONTHS ENDED
                                              ------------------            ----------------
                                       JUNE 29, 2001   JUNE 30, 2000   JUNE 29, 2001   JUNE 30, 2000
                                       -------------   -------------   -------------   -------------
Revenues:
                                                                       
    Operating revenues ................   $ 826,882    $ 1,004,979    $ 1,509,525    $ 1,827,015
    Other income ......................      13,301         17,764         28,893         32,024
                                          ---------    -----------    -----------    -----------

    Total revenues ....................     840,183      1,022,743      1,538,418      1,859,039
                                          ---------    -----------    -----------    -----------

Costs and expenses:
    Cost of operating revenues ........     742,461        923,123      1,350,146      1,664,681
    Selling, general and adminis-
        trative expenses ..............      59,644         54,940        111,041        109,041
    Other deductions/minority interest       28,569         28,180         53,278         51,191
    Dividend on preferred security
        of subsidiary trust ...........       3,938          3,938          7,875          7,875
                                          ---------    -----------    -----------    -----------

    Total costs and expenses ..........     834,612      1,010,181      1,522,340      1,832,788
                                          ---------    -----------    -----------    -----------

Earnings before income taxes ..........       5,571         12,562         16,078         26,251
Provisions for income taxes ...........       4,782          3,915          7,184          9,232
                                          ---------    -----------    -----------    -----------

Net earnings ..........................         789          8,647          8,894         17,019

Other comprehensive loss:
    Foreign currency translation
    adjustment ........................      (5,127)        (2,248)       (22,843)       (14,363)

    Change in unrealized losses on
        derivative instruments ........      (4,440)          --          (10,785)          --

    Cumulative effect on prior years
        (To December 29, 2000) of a
        change in accounting principle
        for derivatives ...............        --             --            6,300           --
                                          ---------    -----------    -----------    -----------

Comprehensive (loss)/income ...........   $  (8,778)   $     6,399    $   (18,434)   $     2,656
                                          =========    ===========    ===========    ===========









                                       3




                      FOSTER WHEELER LTD. AND SUBSIDIARIES
      CONDENSED CONSOLIDATED STATEMENT OF EARNINGS AND COMPREHENSIVE INCOME
               (In Thousands of Dollars, Except Per Share Amounts)
                                   (Unaudited)







                                         THREE MONTHS ENDED                 SIX MONTHS ENDED
                                         ------------------                 ----------------
                                     JUNE 29, 2001   JUNE 30, 2000    JUNE 29, 2001    JUNE 30, 2000
                                     -------------   -------------    -------------    -------------
Earnings per share:
   Basic and diluted:
                                                                             
           Earnings per share ......     $ 0.02         $ 0.21           $ 0.22           $ 0.42
                                         ======         ======           ======           ======


Cash dividends paid per share ......     $ 0.06         $ 0.06           $ 0.12           $ 0.12
                                         ======         ======           ======           ======

Shares outstanding:
   Basic: Weighted average number of
shares outstanding (In thousands)  .     40,891         40,795           40,863           40,786

   Diluted: Effect of share options         360             13              335                5
                                         ------         ------           ------           ------

     Total Diluted .................     41,251         40,808           41,198           40,791
                                         ======         ======           ======           ======















                                       4








                      FOSTER WHEELER LTD. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
                            (In Thousands of Dollars)
                                   (Unaudited)



                                                                  SIX  MONTHS ENDED
                                                                  -----------------
                                                            JUNE 29, 2001   JUNE 30, 2000
                                                            -------------   -------------
CASH FLOWS FROM OPERATING ACTIVITIES
                                                                     
Net earnings ................................................   $   8,894    $  17,019
Adjustment to reconcile net earnings to cash flows from
    operating activities:
Depreciation and amortization ...............................      27,823       29,659
Deferred tax ................................................         505        2,443
Equity earnings, net of dividends ...........................         (85)      (3,534)
Other .......................................................       6,187       (4,469)
Changes in assets and liabilities:
Receivables .................................................     (26,076)     (13,597)
Contracts in process and inventories ........................     (36,402)     (14,614)
Accounts payable and accrued expenses .......................     (82,072)     (35,697)
Estimated costs to complete long-term contracts .............     (25,944)     (64,832)
Advance payments by customers ...............................       3,044       15,047
Income taxes ................................................      (5,004)     (17,890)
Other assets and liabilities ................................     (12,250)      18,868
                                                                ---------    ---------
NET CASH USED BY OPERATING ACTIVITIES .......................    (141,380)     (71,597)
                                                                ---------    ---------

CASH FLOWS FROM INVESTING ACTIVITIES
Capital expenditures ........................................     (16,333)     (29,688)
Proceeds from sale of properties ............................      37,705        4,518
Decrease/(increase) in investments and advances .............       9,178       (2,828)
Decrease in short-term investments ..........................         361       14,886
Partnership distributions ...................................      (1,367)      (2,599)
                                                                ---------    ---------
NET CASH PROVIDED/(USED) BY INVESTING ACTIVITIES ............      29,544      (15,711)
                                                                ---------    ---------

CASH FLOWS FROM FINANCING ACTIVITIES
Dividend to shareholders ....................................      (4,888)      (4,886)
Repurchase of common shares .................................         (37)         (83)
Proceeds from exercise of stock option ......................         627         --
Proceeds from convertible subordinated notes, net ...........     202,912         --
(Decrease)/increase in short-term debt ......................     (74,273)      67,058
Proceeds from long-term debt ................................      78,271        8,474
Repayment of long-term debt .................................    (131,440)     (22,266)
                                                                ---------    ---------
NET CASH PROVIDED BY FINANCING ACTIVITIES ...................      71,172       48,297
                                                                ---------    ---------

Effect of exchange rate changes on cash and cash equivalents      (15,680)      (5,807)
                                                                ---------    ---------

DECREASE IN CASH AND CASH EQUIVALENTS .......................     (56,344)     (44,818)
Cash and cash equivalents at beginning of year ..............     191,893      170,268
                                                                ---------    ---------

CASH AND CASH EQUIVALENTS AT END OF PERIOD ..................   $ 135,549    $ 125,450
                                                                =========    =========

Cash paid during period:
Interest (net of amount capitalized) ........................   $  32,775    $  31,603
                                                                ---------    ---------
Income taxes ................................................   $  10,230    $  23,692
                                                                ---------    ---------





See notes to condensed consolidated financial statements.



                                       5






                      FOSTER WHEELER LTD. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
               (IN THOUSANDS OF DOLLARS, EXCEPT PER SHARE AMOUNTS)
                                   (UNAUDITED)

1.         The condensed consolidated balance sheet as of June 29, 2001, and the
           related condensed consolidated statements of earnings and
           comprehensive income and cash flows for the three and six month
           period ended June 29, 2001 and June 30, 2000 are unaudited. In the
           opinion of management, all adjustments necessary for a fair
           presentation of such financial statements have been included. Such
           adjustments only consisted of normal recurring items. Interim results
           are not necessarily indicative of results for a full year.

           The financial statements and notes are presented in accordance with
           the requirements of Form 10-Q and do not contain certain information
           included in Foster Wheeler's Annual Report on Form 10-K for the
           fiscal year ended December 29, 2000 filed with the Securities and
           Exchange Commission on March 6, 2001, as amended by the Form 10-K/A
           ("2000 Form 10-K"), filed with the Securities and Exchange Commission
           on May 11, 2001. The Condensed Consolidated Balance Sheet as of
           December 29, 2000 has been derived from the audited Consolidated
           Balance Sheet included in the 2000 Form 10-K. A summary of Foster
           Wheeler's significant accounting policies is presented on pages 27,
           28 and 29 in the 2000 Form 10-K. Users of financial information
           produced for interim periods are encouraged to refer to the footnotes
           contained in the 2000 Form 10-K when reviewing interim financial
           results. There has been no material change in the accounting policies
           followed by Foster Wheeler Ltd. (hereinafter referred to as "Foster
           Wheeler" or the "Company") during the six months of 2001, except for
           the adoption of Statement of Financial Accounting Standard No. 133,
           "Accounting for Derivative Instruments and Hedging Activities", as
           discussed in Note 8.

2.         The preparation of financial statements in conformity with generally
           accepted accounting principles requires management to make estimates
           and assumptions that affect the reported amounts of assets and
           liabilities and disclosure of contingent assets and liabilities at
           the date of the financial statements and revenues and expenses during
           the period reported. Actual results could differ from those
           estimates. Significant estimates are used when accounting for
           long-term contracts including customer and vendor claims,
           depreciation, employee benefit plans, taxes, and contingencies, among
           others. As of June 29, 2001 and December 29, 2000, costs of
           approximately $175,000 were included in assets, primarily in
           receivables and contracts in process, representing amounts expected
           to be realized from claims to customers. These claims have been
           recognized in accordance with the AICPA's Statement of Position 81-1,
           "Accounting for Performance of Construction - Type and Certain
           Production - Type Contracts". This Statement requires that it be
           probable that the claim will result in additional contract revenue
           and the amount can be reliably estimated. Such claims are currently
           in various stages of negotiation, arbitration and other legal
           proceedings. Accordingly, it is possible that the amounts realized
           could differ materially from the balances included in the financial
           statements. Management believes that these matters will be resolved
           without a material effect on the Company's financial position or
           results of operations.

3.         The Company maintains a revolving credit agreement (the "Revolving
           Credit Agreement") consisting of a $270,000 multi-year facility dated
           December 1, 1999 that expires on February 12, 2003. In 2001, the
           Company and the banks that are party to the Revolving Credit
           Agreement consented to amend the agreement (the "Amendments") on two
           occasions. The First Amendment provided for the following: (i)
           provisions associated with the planned change of domicile to Bermuda,
           (ii) provisions associated with the potential monetization, as
           previously announced, of certain build, own and operated assets, and

                                       6







           (iii) the modification of certain financial covenants. The second
           Amendment allows Foster Wheeler LLC to make payments to Foster
           Wheeler Ltd. in amounts sufficient to pay amounts due on the notes.
           The Revolving Credit Agreement was restated as of May 25, 2001 to
           reflect these amendments. The Revolving Credit Agreement requires,
           among other things, that the Company maintain a maximum consolidated
           leverage ratio and a minimum consolidated fixed charge coverage
           ratio. The Company was in compliance with the covenants under the
           Revolving Credit Agreement as amended as of June 29, 2001.

           Loans under the Revolving Credit Agreement bear interest at a
           floating rate and are used for general corporate purposes. At June
           29, 2001, $37,500 was borrowed under the Revolving Credit Agreement.
           This amount appears on the Consolidated Balance Sheet under the
           caption "Corporate and Other Debt". The Company pays various fees to
           the lenders under these agreements.

           The Company is also permitted to allocate a portion of its available
           credit under the Revolving Credit Agreement for the issuance of
           standby letters of credit. Such amounts are not recorded as funded
           indebtedness, and at June 29, 2001, $113,004 of such standby letters
           of credit were outstanding.

           In May and June 2001, the Company issued convertible subordinated
           notes having an aggregate principal amount of $210,000. The notes are
           due in 2007 and bear interest at 6.50% per annum, payable
           semi-annually on June 1 and December 1 of each year, commencing
           December 2001. The notes may be converted into common shares at an
           initial conversion rate of 62.3131 common shares per $1,000 principal
           amount, or $16.05 per common share, subject to adjustment under
           certain circumstances. The notes are subordinated in right of payment
           to all existing and future senior indebtedness of the Company. The
           net proceeds of approximately $202,900 were used to repay $76,300
           under the 364-day revolving credit facility, which expired on May 30,
           2001 and to reduce advances outstanding under the Revolving Credit
           Agreement. Debt issuance costs are a component of interest expense
           over the term of the notes.

           On January 13, 1999, FW Preferred Capital Trust I, a Delaware
           Business Trust which is a 100% owned finance subsidiary of the
           Company, issued $175,000 in Preferred Trust Securities. The Preferred
           Trust Securities are fully and unconditionally guaranteed by Foster
           Wheeler, LLC. These Preferred Trust Securities are entitled to
           receive cumulative cash distributions at an annual rate of 9.0%.
           Distributions are paid quarterly in arrears on April 15, July 15,
           October 15 and January 15 of each year. Such distributions may be
           deferred for periods up to five years. The maturity date is January
           15, 2029. Foster Wheeler can redeem these Preferred Trust Securities
           on or after January 15, 2004.

4.         In connection with the Robbins Agreement referred to in PART II, ITEM
           1 - LEGAL PROCEEDINGS, Foster Wheeler agreed to fund, on a
           subordinated basis, the following:

           (a)   1999C Bonds 7 1/4% interest, installments due October 15, 2009

                  ($16,560) and October 15, 2024 ($77,155)          $   93,715

           (b)   1999D Bonds accrued at 7% due October 15, 2009         18,000
                                                                     ---------

                               Total                                  $111,715
                                                                      ========

         1999C BONDS. The 1999C Bonds are subject to mandatory sinking fund
         reduction prior to maturity at a Redemption Price equal to 100% of the
         principal amount thereof, plus accrued interest to the redemption date.

5.       At June 29, 2001, a total of 4,224,301 shares of common share were
         reserved for issuance under various share option plans; of this total,
         560,180 were not under option.



                                       7




6.         Basic per share data has been computed based on the weighted average
           number of shares of common shares outstanding. Diluted per share data
           has been computed based on the basic plus the dilution of share
           options. The shares relating to the convertible notes offering were
           not included in the computation due to their antidilutive effect. In
           1999, the Company adopted The Directors Deferred Compensation and
           Share Award Plan (the "Plan"). Under the Plan, each non-management
           director is credited annually with share units of the Company's
           common shares. In addition, each non-management director may elect to
           defer receipt of compensation for services rendered as a director,
           which deferred amount is credited to his or her account in the form
           of share units. The Company makes a supplemental contribution equal
           to 15% of the deferred amount. For the six months ended June 29,
           2001, 19,753 share units were credited in participants' accounts. As
           of June 29, 2001, 108,028 share units were credited in participants'
           accounts and are included in the calculation of basic earnings per
           share.

7.         Interest income and cost for the following periods are:

                      THREE MONTHS ENDED              SIX MONTHS ENDED
                      ------------------              ----------------
                 JUNE 29, 2001  JUNE 30, 2000    JUNE 29, 2001    JUNE 30, 2000
                 -------------  -------------    -------------    -------------

Interest Income   $   2,834       $  3,025         $     6,272      $  5,775
                  =========       ========       =============      ========
Interest Cost     $  19,557       $ 21,018         $    40,452      $ 41,904
                  =========       ========       =============      ========

        Included in the interest cost is interest capitalized on
        self-constructed assets, for the three and six months ended June 29,
        2001 of $185 and $315, respectively, compared to the $1,508 and $2,983
        for the same periods in 2000. Included in interest cost are dividends on
        Preferred Trust Securities which for the three and six months ended June
        29, 2001 and June 30, 2000, amounted to $3,938 and $7,875, respectively.

8.      Effective January 1, 2001, the Company adopted Statement of Financial
        Accounting Standard ("SFAS") No. 133, "Accounting for Derivative
        Instruments and Hedging Activities," as amended by SFAS No. 137,
        "Accounting for Derivative Instruments and Hedging Activities - Deferral
        of the Effective Date of FASB Statement No. 133, an amendment of FASB
        Statement No. 133", and Statement of SFAS No. 138, "Accounting for
        Certain Derivative Instruments and Certain Hedging Activities", an
        amendment of FASB Statement No. 133. These statements require that all
        derivative instruments be reported on the balance sheet at fair value.

        The Company operates on a worldwide basis. The Company's activities
        expose it to risks related to the effect of changes in the
        foreign-currency exchange rates. The Company maintains a
        foreign-currency risk-management strategy that uses derivative
        instruments to protect its interests from unanticipated fluctuations in
        earnings and cash flows that may arise from volatility in currency
        exchange rates. These items have been designated as cash flow hedges.
        The Company does not engage in currency speculation. The Company's
        forward exchange contracts do not subject the Company to significant
        risk from exchange rate movement because gains and losses on such
        contracts offset losses and gains, respectively, in the transactions
        being hedged. The Company is exposed to credit loss in the event of
        non-performance by the counter-parties. All of these counter-parties are
        significant financial institutions that are primarily rated A or better
        by Standard & Poor's or A2 or better by Moody's. The amount of
        unrealized gains owed to the Company by counter-parties at June 29, 2001
        is $13,938 and is included in Contracts in process and inventories. The
        amount of unrealized losses owed by the Company to the counter-parties
        at June 29, 2001 is $20,837 and is included in Estimated costs to
        complete long-term contracts. A $4,485 net of tax loss was recorded in
        Other comprehensive income as of June 29, 2001.

        The Company formally documents its hedge relationships at inception,
        including identification of the hedging instruments and the hedged

                                       8




        items, as well as its risk management objectives and strategies for
        undertaking the hedge transaction. The Company also formally assesses
        both at inception and at least quarterly thereafter, whether the
        derivatives that are used in hedging transactions are highly effective
        in offsetting changes in the fair value of the hedged items. Changes in
        the fair value of these derivatives are recorded in other comprehensive
        income until earnings are affected by the recognition of the foreign
        exchange gains and losses associated with the hedged forecasted
        transaction. Such amounts, if they occur, will be included in operating
        revenues or cost of operating revenues. Any hedge amount by which the
        changes in fair value of the derivative exceed the recognition of the
        foreign exchange gains and losses associated with the hedged forecasted
        transactions, is recorded in current period earnings as other income or
        other deductions. There were no amounts excluded from the assessment of
        hedge effectiveness and there was no hedge ineffectiveness for the six
        months ended June 29, 2001. No amounts were reclassified to earnings
        during the first six months in connection with forecasted transactions
        that are no longer considered probable of occurring.

        The Company recorded a $6,300 net of tax cumulative-effect adjustment in
        the comprehensive income relating to fair value of hedging instruments
        as of December 30, 2000 (The first day of the new fiscal year). As of
        June 29, 2001, $4,835 of deferred net losses on derivative instruments
        accumulated in other comprehensive income are expected to be
        reclassified as earnings during the next twelve months based upon the
        realization of the forecasted cash flows of the transactions. As of
        December 29, 2000, $5,045 of deferred net gains on derivative
        instruments accumulated in other comprehensive income was expected to be
        reclassified as earnings during the next twelve months based upon the
        recognition of the foreign exchange gains and losses associated with the
        hedged forecasted transactions. The maximum term over which the Company
        is hedging exposure to the variability of cash flows is thirty six
        months.


        A reconciliation of current period changes, net of applicable income
        taxes, in accumulated other comprehensive income relating to derivatives
        qualifying as cash flow hedges are as follows:

             Transition adjustment as of December 30, 2000      $6,300
             Current period declines in fair value              (8,830)
             Reclassifications to earnings                      (1,955)
                                                              ---------

             Balance at June 29, 2001                         $ (4,485)
                                                              =========
9.      In the third quarter 1998, a subsidiary of the Company entered into a
        three-year agreement with a financial institution whereby the subsidiary
        would sell an undivided interest in a designated pool of qualified
        accounts receivable. The agreement contains certain covenants and
        provides for various events of termination. At June 29, 2001 and
        December 29, 2000, $50,000 in receivables were sold under the agreement
        and are therefore not reflected in the accounts receivable - trade
        balance in the Condensed Consolidated Balance Sheet.

10.     On April 23, 2001, the Company's shareholders approved the
        reorganization that resulted in the shareholders owning shares of a
        Bermuda company, Foster Wheeler Ltd. The reorganization became effective
        May 25, 2001.

11.     In July 2001, the Financial Accounting Standards Board issued Statements
        of Financial Accounting Standard ("SFAS") No. 141, "Business
        Combinations" and SFAS No. 142, "Goodwill and Other Intangible Assets".
        SFAS No. 141, which requires all business combinations to be accounted
        for under the purchase method of accounting, is effective for business
        combinations initiated after June 30, 2001. Under the new rules of SFAS
        No. 142, goodwill will no longer be amortized but will be subject to
        annual impairment tests in accordance with the statements. Other
        intangible assets will continue to be amortized over their useful lives.


                                       9





        SFAS No. 142 is effective for fiscal years beginning after December 15,
        2001. Accordingly, the Company will apply the new rules on accounting
        for goodwill and other intangible assets beginning in the first quarter
        of 2002. The Company has not yet determined what the effect of these
        tests will be on the earnings and financial position of the Company.

12.    In the ordinary course of business, the Company and its subsidiaries
       enter into contracts providing for assessment of damages for
       nonperformance or delays in completion. Suits and claims have been or may
       be brought against the Company's subsidiaries by customers alleging
       deficiencies in either equipment design or plant construction. Based on
       its knowledge of the facts and circumstances surrounding such claims and
       of its insurance coverage for such claims, if any, management of the
       Company believes that the disposition of such suits will not result in
       charges against assets or earnings materially in excess of amounts
       previously provided for in the accounts.


       Subsidiaries of the Company, along with many other companies, are
       codefendants in numerous lawsuits pending in the United States.
       Plaintiffs claim damages for personal injury alleged to have arisen from
       exposure to or use of asbestos in connection with work performed by the
       Company's subsidiaries during the 1970s and prior. As of June 29, 2001,
       there were approximately 103,400 claims pending. During the second
       quarter of 2001, approximately 11,100 new claims have been filed and
       approximately 10,500 were either settled or dismissed without payment.
       The amount spent on asbestos litigation defense and case resolution,
       substantially all of which was reimbursed or will be reimbursed from
       insurance coverage was $19.5 million in the second quarter of 2001.


       Subsidiaries of the Company continue to actively manage the claims and to
       negotiate with certain insurance carriers concerning the limits of
       coverage provided during different time periods. An agreement the
       Company's subsidiaries have had with a number of insurers to allow for
       efficient and thorough handling of claims was terminated by one of the
       participant insurers with respect to claims filed after June 12, 2001. As
       a result in the first quarter of 2001, lawsuits commenced between the
       Company's subsidiaries and certain of the insurers to determine the
       respective rights and responsibilities under the policies going forward.
       The Company's subsidiaries are currently in negotiations with the
       insurers, and the Company's subsidiaries believe that they will enter
       into a similar replacement arrangement to govern the management of, and
       allocation of payments on, asbestos related claims filed after June 12,
       2001. The Company anticipates that the existing insurance policies are
       adequate whether or not the Company's subsidiaries can agree on a new
       arrangement. Although the expiration of the previous arrangement may
       delay the ability of the subsidiaries of the Company to get reimbursed on
       a timely basis by the insurers for claims filed after June 12, 2001, the
       Company's and its subsidiaries' policies will continue to cover asbestos
       related claims brought against the Company and its subsidiaries after
       June 12, 2001 and it is anticipated that the subsidiaries of the Company
       can continue to manage the resolution of such claims without a material
       adverse impact on the Company's financial condition.


       The Company's subsidiaries have recorded an asset relating to probable
       insurance recoveries and a liability related to probable losses. The
       Company's subsidiaries ability to continue to recover their costs or any
       portion thereof relating to the defense and payment of these claims is
       uncertain and dependent on a number of factors including the financial
       solvency of the insurers, some of which are currently insolvent,
       including one insurer that has provided policies for a substantial amount
       of coverage. The Company cannot predict the amount or timing of claims
       that would be submitted to such insolvent insurers. The Company's
       management after consultation with counsel, has considered the litigation
       with the insurers described above, and the financial viability and legal
       obligations of the insurance carriers and believes that except for those
       insurers that have become or may become insolvent, the insurers or their
       guarantors should continue to adequately fund claims and defense costs
       relating to asbestos litigation.


                                       10






       The subsidiaries of the Company have been effective in managing the
       asbestos litigation in part because (1) the Company has access to
       historical project documents and other business records going back more
       than 50 years, allowing the Company and its subsidiaries to defend
       themselves by determining if they were present at the location that is
       the cause of the alleged asbestos claim and, if so, the timing and extent
       of the subsidiaries' presence; (2) the Company's subsidiaries maintain
       detailed records on their insurance policies and have identified policies
       issued since 1952, and (3) the Company's subsidiaries have consistently
       and vigorously defended these claims which have allowed the Company's
       subsidiaries to dismiss claims that are without merit or to settle claims
       at amounts that are considered reasonable.

       On November 30, 1999, the United States District Court for the Northern
       District of Texas handed down a final judgement in the case of KOCH
       ENGINEERING COMPANY, INC. ET AL VS. GLITSCH, INC., ET AL. Glitsch, Inc.
       (now known as Tray, Inc.) is an indirect subsidiary of the Company. This
       lawsuit, which claimed damages for patent infringement and trade secret
       misappropriations, has been pending for over 17 years. The judgement
       awarded compensatory damages of $20,900 plus pre-judgement interest in an
       amount yet to be calculated by the Court and punitive damages equal to
       50% of compensatory damages, or approximately $10,500. While the Court
       has not finally determined the amount of pre-judgement interest, it has
       preliminarily ruled that pre-judgement interest on actual patent
       infringement damages will be based on an annualized 90-day Treasury bill
       rate calculation. The Court also ruled that post-judgement interest will
       be paid at a rate of 5.471% on all actual damages from November 30, 1999
       until paid. If the Court adopts the plaintiff's pre-judgement interest
       calculations, the award of pre-judgement interest could amount to
       approximately $14,800 with respect to the patent infringement damages and
       approximately $8,200 for the trade secret misappropriation. Tray, Inc.
       has various motions for relief from the judgement which are presently
       pending before the trial court. Tray, Inc. believes it has reasonable
       grounds to appeal the judgement as it has been advised by counsel that
       the Court's decision contains numerous legal and factual errors subject
       to reversal on appeal. While Tray, Inc. believes it has reasonable
       grounds to prevail on appeal, the ultimate outcome cannot be determined.

       In 1997, the United States Supreme Court effectively invalidated New
       Jersey's long-standing municipal solid waste flow rules and regulations.
       The immediate effect was to eliminate the guaranteed supply of municipal
       solid waste to the Camden County waste-to-energy project. As a result,
       tipping fees have been reduced to market rate in order to provide a
       steady supply of fuel to the plant. Those market-based revenues are not
       expected to be sufficient to service the debt on outstanding bonds, which
       were issued to construct the plant and to acquire a landfill for Camden
       County's use. The debt, although reflected in the consolidated financial
       statements of the Company, has been issued by the Pollution Control
       Financing Authority of Camden County. This debt is collateralized by a
       pledge of certain revenues and assets of the project but not the plant. A
       subsidiary of the Company has an obligation to fund the debt to the
       extent the project generates a positive cash flow. The subsidiary has
       filed suit against the involved parties, including the State of New
       Jersey, seeking, among other things, to void the applicable contracts and
       agreements governing this project. Pending final outcome of the
       litigation and results of legislative initiatives in New Jersey to
       resolve the issues relating to the debt obligations associated with the
       project, management believes that the plant will continue to operate at
       full capacity while receiving market rates for waste disposal. However,
       at the same time, management cannot determine the ultimate effect of
       these events on the project.

       In 1996, subsidiaries of the Company completed the construction of a
       recycling and waste-to-energy project located in the Village of Robbins,
       Illinois (the "Robbins Facility"). By virtue of the Robbins Facility
       qualifying under the Illinois Retail Rate Law as a qualified solid



                                       11





       waste-to-energy facility, it was to receive electricity revenues
       projected to be substantially higher than the utility's "avoided cost".
       Under the Retail Rate Law, the utility was entitled to a tax credit
       against a state tax on utility gross receipts and invested capital. The
       State of Illinois (the "State") was to be reimbursed by the Robbins
       Facility for the tax credit beginning after the 20th year following the
       initial sale of electricity to the utility. The State repealed the Retail
       Rate Law insofar as it applied to the Robbins Facility. In October 1999,
       a subsidiary of the Company reached an agreement (the "Robbins
       Agreement") with the holders of bonds issued by the Village of Robbins to
       finance the construction of the Robbins Facility (the "Bondholders"). As
       part of the Robbins Agreement, the subsidiary agreed to continue to
       contest this repeal through litigation. Pursuant to the Robbins
       Agreement, the subsidiary has also agreed that any proceeds of such
       litigation will be allocated in the following order of priority: (1) to
       redeem all of the outstanding 1999D Bonds, (2) to reimburse the
       subsidiary for any amounts paid by it in respect of the 1999D Bonds
       (together with interest on the foregoing amounts at a rate of 10.6% per
       annum) and (3) to reimburse the subsidiary for any costs incurred by it
       in connection with prosecuting the Retail Rate litigation (together with
       interest on the foregoing amounts at a rate of 10.6% per annum). Then, to
       the extent there are further proceeds, an amount equal to the amount
       distributed pursuant to the preceding clause (2) shall fund payments in
       respect of the Non-Recourse Robbins Bonds. Thereafter, 80% of any further
       proceeds shall fund payments on the Non-Recourse Robbins Bonds until an
       amount sufficient to repay such Bonds in full has been paid over, with
       the remaining 20% being paid over to the subsidiary. After the foregoing
       payments shall have been made, any remaining proceeds shall be paid over
       to the subsidiary.

       On December 1, 1999, three special purpose subsidiaries of the Company
       commenced reorganization proceedings under Chapter 11 of the U.S.
       Bankruptcy Code in order to effectuate the terms of the Robbins
       Agreement. On January 21, 2000, these subsidiaries' plan of
       reorganization was confirmed, and the plan was consummated on February 3,
       2000.

       On August 8, 2000, the subsidiaries of the Company initiated the final
       phase of their exit from the Robbins Facility. As part of the Robbins
       Agreement, the subsidiaries had agreed to operate the Robbins Facility
       for the benefit of the bondholders for no more than 2 years or earlier if
       a buyer could be found for the plant, subject to being reimbursed for all
       costs of operation. Such reimbursement did not occur and, therefore,
       under the Robbins Agreement, the subsidiaries on October 10, 2000,
       completed the final phase of their exit from the project. The Company had
       been administering the project companies through a Delaware business
       trust, which owns the project on behalf of the bondholders. As a result
       of its exit from the project, the Company is no longer administering the
       project companies. A subsidiary of the Company has reached an agreement
       in principle with the debtor project companies and the requisite holders
       of the bonds, which would favorably resolve issues related to the exit
       from the project.

       Under the federal Comprehensive Environmental Response, Compensation and
       Liability Act ("CERCLA") and similar state laws, the current owner or
       operator of real property and the past owners or operators of real
       property (if disposal took place during such past ownership or operation)
       may be jointly and severally liable for the costs of removal or
       remediation of toxic or hazardous substances on or under their property,
       regardless of whether such materials were released in violation of law or
       whether the owner or operator knew of, or was responsible for, the
       presence of such substances. Moreover, under CERCLA and similar state
       laws, persons who arrange for the disposal or treatment of hazardous or
       toxic substances may also be jointly and severally liable for the costs
       of the removal or remediation of such substances at a disposal or
       treatment site, whether or not such site was owned or operated by such
       person ("off-site facility"). Liability at such off-site facilities is
       typically allocated among all of the viable responsible parties based on
       such factors as the relative amount of waste contributed to a site,
       toxicity of such waste, relationship of the waste contributed by a party
       to the remedy chosen for the site, and other factors.


                                       12






       Subsidiaries of the Company currently own and operate industrial
       facilities and have also transferred their interests in industrial
       facilities that they formerly owned or operated. It is likely that as a
       result of its current or former operations, such facilities have been
       impacted by hazardous substances. The Company and its subsidiaries are
       not aware of any conditions at their currently owned facilities in the
       United States that they expect will cause the Company to incur
       significant costs.

       The Company and its subsidiaries are aware of potential environmental
       liabilities at facilities that they acquired in 1995 in Europe, but the
       subsidiaries have the benefit of an indemnity from the seller with
       respect to any required remediation or other environmental violations
       that they believe will address the costs of any such remediation or other
       required environmental measures. The Company and its subsidiaries also
       may receive claims, pursuant to indemnity obligations from owners of
       recently sold facilities that may require the Company and its
       subsidiaries to incur costs for investigation and/or remediation. Based
       on the available information, the Company and its subsidiaries do not
       believe that such costs will be material. No assurance can be provided
       that the Company will not discover environmental conditions at its
       currently owned or operated properties, or that additional claims will
       not be made with respect to formerly owned properties, requiring the
       Company and its subsidiaries to incur material expenditures to
       investigate and/or remediate such conditions.

       Subsidiaries of the Company had been notified that they were potentially
       responsible parties ("PRP") under CERCLA or similar state laws at three
       off-site facilities, excluding sites as to which the subsidiaries have
       resolved their liability. At each of these sites, the subsidiaries'
       liability should be substantially less than the total site remediation
       costs because the percentage of waste attributable to the subsidiary
       compared to that attributable to all other PRPs is low. The subsidiaries
       do not believe that their share of cleanup obligations at any of the
       three off-site facilities as to which they have received a notice of
       potential liability will individually exceed $1 million.

       Several of the Company's former subsidiaries associated with the Robbins
       Facility received a Complaint for Injunction and Civil Penalties from the
       State of Illinois, dated April 28, 1998 (amended in July 1998) alleging
       primarily state air violations at the Robbins Facility (PEOPLE OF THE
       STATE OF ILLINOIS V. FOSTER WHEELER ROBBINS, INC., filed in Circuit Court
       of Cook County, Illinois, County Department, Chancery Division). The
       United States Environmental Protection Agency commenced a related
       enforcement action at approximately the same time. (EPA-5-98-IL-12 and
       EPA-5-98-IL-13). Although the complaint seeks substantial civil penalties
       for numerous violations of up to $50.0 for each violation, with an
       additional penalty of $10.0 for each day of each violation, the maximum
       allowed under the statute, and an injunction against continuing
       violations, the relevant subsidiaries have reached a staff-level
       agreement in principle with the state on a Consent Decree that will
       resolve all violations. The subsidiaries liability, if any, is not
       expected to be material.

       Subsidiaries of the Company have brought various project claims against
       customers for amounts in excess of the agreed contract price or amounts
       not included in the original contract price. These involve claims by the
       subsidiaries for additional costs arising from changes in the initial
       scope of work or from customer caused delays. The costs associated with
       these changes or customer caused delays include additional direct costs,
       such as increased labor or material costs as a result of the additional
       work, and also costs that are imposed by virtue of the delays in the
       project.

       The ultimate legal and financial liability in respect to all claims,
       lawsuits and proceedings cannot be estimated with certainty. As
       additional information concerning the estimates used become known, the
       Company reassesses its position both with respect to gain contingencies
       and accrued liabilities and other potential exposures. Estimates that are
       particularly sensitive to future change relate to legal matters, which
       are subject to change as events evolve and as additional information
       becomes available during the administration and litigation process.



                                       13




13.    Changes in equity for the six months ended June 29, 2001 were as follows:






                                                                                      ACCUMULATED
                                                                                        OTHER                              TOTAL
                                     COMMON SHARES            PAID-IN     RETAINED   COMPREHENSIVE   TREASURY SHARES   SHAREHOLDER'S
                                  SHARES        AMOUNT        CAPITAL     EARNINGS       LOSS        SHARES    AMOUNT      EQUITY
                                  ------        ------        -------     --------       ----        ------    ------      ------

                                                                                                 
Balance December 29, 2000        40,747,668  $   40,748    $  200,963   $  241,250  $  (118,707)    (24,616)   $ (165)   $  364,089

Net earnings                                                                 8,894                                            8,894

Dividends paid - common                                                     (4,888)                                          (4,888)
Purchase of treasury share                                                                           (3,000)      (37)          (37)
Foreign currency translation
    adjustment                                                                          (22,843)                            (22,843)

Cumulative effect on prior
   years (to December 29,
   2000) of change in
   accounting principle for
   derivatives                                                                            6,300                               6,300

Current period declines in
   fair value                                                                            (8,830)                             (8,830)

Reclassification to earnings                                                             (1,955)                             (1,955)
Share option exercise price
   and par value                     66,000          66           561                                                           627

Shares issued under incentive
    plan and other plans                                            6                                 3,008        20            26

Bermuda reorganization              (42,108)        (42)         (140)           -           -       24,608       182             -
                                -----------   ---------  ------------    ---------  -----------     -------   -------   -----------

Balance June 29, 2001            40,771,560    $ 40,772  $    201,390    $ 245,256  $  (146,035)          0   $     0   $   341,383
                                 ==========  ==========  ============    =========  ===========     =======   =======   ===========





                                       14



14.        Major Business Groups
                                                        Six Months Ended
                                               JUNE 29, 2001      JUNE 30, 2000
                                               -------------      -------------
                                                 (Revised)

ENGINEERING AND CONSTRUCTION
        Revenues                                $ 1,009,291       $ 1,409,031
        Gross earnings from operations               90,874            96,242
        Interest expense                              1,414             3,341
        Earnings before income taxes                 39,114            45,466

ENERGY EQUIPMENT
        Revenues                               $    552,035      $    483,540
        Gross earnings from operations               67,765            65,047
        Interest expense                             12,080            16,768
        Earnings before income taxes                 17,782            18,598

CORPORATE AND FINANCIAL SERVICES(1)
        Revenues                              $     (22,908)      $   (33,532)
        Gross earnings from operations                  740             1,045
        Interest expense(2)                          26,643            18,812
        Loss before income taxes                    (40,818)          (37,813)

TOTAL
        Revenues                                $ 1,538,418       $ 1,859,039
        Gross earnings from operations              159,379           162,334
        Interest expense (2)                         40,137            38,921
        Earnings before income taxes                 16,078            26,251
        Provision for income taxes                    7,184             9,232
                                             --------------      ------------

        Net earnings                        $         8,894      $     17,019
                                            ===============      ============


(1)     Includes intersegment eliminations.
(2)     Includes dividends on Preferred Trust Securities.

                                       15






15.        Consolidating Financial Information

           The following represents summarized consolidating financial
           information as of June 29, 2001 and December 29, 2000, with respect
           to the financial position, and for the six months ended June 29,
           2001, and June 30, 2000 for results of operations and cash flows of
           the Company and its wholly-owned and majority-owned subsidiaries. As
           a result of the reorganization described in Note 10, on May 25, 2001
           Foster Wheeler LLC, as successor to Foster Wheeler Corporation,
           became obligor for the Company's 6 3/4% notes due November 15, 2005
           (the "Notes"). Foster Wheeler USA Corporation, Foster Wheeler Energy
           Corporation, Foster Wheeler Energy International, Inc., Foster
           Wheeler International Holdings, Inc., Foster Wheeler Ltd., Foreign
           Holdings Ltd., and Foster Wheeler Inc. issued guarantees in favor of
           the holders of the Notes or otherwise assumed the obligations under
           the indenture governing the Notes. Each of the guarantees is full and
           unconditional and joint and several. In May 2001, the Company issued
           6.5% Convertible Subordinated Notes (Convertible Notes) due in 2007,
           more fully described in Note 3. The Convertible Notes are fully and
           unconditionally guaranteed by Foster Wheeler LLC. The summarized
           consolidating financial information is presented in lieu of separate
           financial statements and other related disclosures of the
           wholly-owned subsidiary guarantors, because management does not
           believe that such separate financial statements and related
           disclosures would be material to investors. None of the subsidiary
           guarantors are restricted from making distributions to the Company.

           The comparative statements for December 29, 2000, with respect to the
           financial position, and the results of operations and cash flows for
           the six months ended June 30, 2000 reflect the financial information
           of the Company prior to the reorganization that occurred on May 25,
           2001. It is management's belief that due to the nature of the
           reorganization, a restatement of the prior financial statements would
           not be meaningful.





                      CONDENSED CONSOLIDATING BALANCE SHEET
                            (In Thousands of Dollars)
                                  June 29, 2001

                       ASSETS               Foster Wheeler   Foster Wheeler  Guarantor
                       ------                    LTD.              LLC     Subsidiaries  Eliminations  Consolidated
                       ------                    ----              ---     ------------  ------------  ------------

                                                                                        
Current assets ............................   $        48   $    74,703   $ 1,596,728   $   (72,154)   $ 1,599,325
Investment in subsidiaries ................       343,884       515,327          --        (859,211)          --
Land, buildings & equipment (net) .........          --            --         469,574          --          469,574
Notes and accounts receivable - long-term .          --         405,000        72,174      (405,000)        72,174
Intangible assets (net) ...................          --            --         279,496          --          279,496
Other non-current assets ..................          --          21,291       967,819          --          989,110
                                              -----------   -----------   -----------   -----------    -----------

TOTAL ASSETS ..............................   $   343,932   $ 1,016,321   $ 3,385,791   $(1,336,365)   $ 3,409,679
                                              ===========   ===========   ===========   ===========    ===========
         LIABILITIES & SHAREHOLDERS' EQUITY

Current liabilities .......................   $     2,549   $     6,347   $ 1,323,166   $   (72,154)   $ 1,259,908
Long-term debt ............................          --         237,500       276,439          --          513,939
Other non-current liabilities .............          --            --       1,204,109      (405,000)       799,109
Subordinated Robbins obligations ..........          --            --         110,340          --          110,340
Convertible subordinated notes ............          --         210,000          --            --          210,000
Preferred trust securities ................          --         175,000          --            --          175,000
                                              -----------   -----------   -----------   -----------    -----------

TOTAL LIABILITIES .........................         2,549       628,847     2,914,054      (477,154)     3,068,296
TOTAL SHAREHOLDERS'
    EQUITY ................................       341,383       387,474       471,737      (859,211)       341,383
                                              -----------   -----------   -----------   -----------    -----------
TOTAL LIABILITIES AND
   SHAREHOLDERS' EQUITY ...................   $   343,932   $ 1,016,321   $ 3,385,791   $(1,336,365)   $ 3,409,679
                                              ===========   ===========   ===========   ===========    ===========




                                       16






                      CONDENSED CONSOLIDATING BALANCE SHEET
                            (In Thousands of Dollars)

                                December 29, 2000

                                                              Guarantor     Non-Guarantor
                         ASSETS                     FWC      Subsidiaries   Subsidiaries  Eliminations    Consolidated
                         ------                     ---      ------------   ------------  ------------    ------------

                                                                                          
Current assets ..............................   $   391,560   $   497,486   $ 1,571,314   $  (837,384)   $ 1,622,976
Investment in subsidiaries ..................       918,582       317,663       139,008    (1,375,253)          --
Land, buildings & equipment (net) ...........        46,621        26,455       428,080        (6,122)       495,034
Notes and accounts receivable - long-term ...        48,203         5,245       330,867      (308,077)        76,238
Intangible assets (net) .....................          --          85,977       202,158          --          288,135
Other non-current assets ....................       754,246         5,735       193,070        42,094        995,145
                                                -----------   -----------   -----------   -----------    -----------

TOTAL ASSETS ................................   $ 2,159,212   $   938,561   $ 2,864,497   $(2,484,742)   $ 3,477,528
                                                ===========   ===========   ===========   ===========    ===========

           LIABILITIES & STOCKHOLDERS' EQUITY

Current liabilities .........................   $   543,360   $   470,835   $ 1,277,792   $  (837,384)   $ 1,454,603
Long-term debt ..............................       309,190          --         389,173      (137,058)       561,305
Other non-current liabilities ...............       657,233         9,081       263,435      (117,558)       812,191
Subordinated Robbins Obligations ............       110,340          --            --            --          110,340
Preferred trust securities ..................       175,000          --         175,000      (175,000)       175,000
                                                -----------   -----------   -----------   -----------    -----------

TOTAL LIABILITIES ...........................     1,795,123       479,916     2,105,400    (1,267,000)     3,113,439
TOTAL STOCKHOLDERS'
    EQUITY ..................................       364,089       458,645       759,097    (1,217,742)       364,089
                                                -----------   -----------   -----------   -----------    -----------
TOTAL LIABILITIES AND
   STOCKHOLDERS' EQUITY .....................   $ 2,159,212   $   938,561   $ 2,864,497   $(2,484,742)   $ 3,477,528
                                                ===========   ===========   ===========   ===========    ===========




                                       17








               CONDENSED CONSOLIDATING STATEMENT OF EARNINGS DATA
                            (In Thousands of Dollars)
                                    (Revised)

                         Six Months Ended June 29, 2001


                                        Foster Wheeler   Foster Wheeler   Guarantor
                                              LTD.           LLC         Subsidiaries    Eliminations    Consolidated
                                              ----           ---         ------------    ------------    ------------

                                                                                      
Operating revenues ....................                                 $ 1,509,525           --      $ 1,509,525
Other income ..........................          --          241,012         20,271       (232,390)        28,893
                                          -----------    -----------    -----------    -----------    -----------
Revenues ..............................          --          241,012      1,529,796       (232,390)     1,538,418

Cost of operating revenues ............          --             --        1,350,146           --        1,350,146
Selling, general and administrative,
  expenses ............................          --            7,895        103,146           --          111,041
Other deductions and minority
  interests ...........................            66         29,326         35,215         (3,454)        61,153
Equity in net earnings of subsidiaries          8,937         29,260           --          (38,197)          --
                                          -----------    -----------    -----------    -----------    -----------

Earnings/ (loss) before income taxes ..         8,871        233,051         41,289       (267,133)        16,078
(Benefit)/provision for income taxes ..           (23)        (8,284)        15,491           --            7,184
                                          -----------    -----------    -----------    -----------    -----------

Net earnings ..........................         8,894        241,335         25,798       (267,133)         8,894

Other comprehensive loss:
  Foreign currency translation
     adjustment .......................       (22,843)          --          (27,496)        27,496        (22,843)
  Net loss on derivative instruments ..          --             --           (4,485)          --           (4,485)
                                          -----------    -----------    -----------    -----------    -----------

Comprehensive (loss)/earnings .........   $   (13,949)   $   241,335    $    (6,183)   $  (239,637)   $   (18,434)
                                          ===========    ===========    ===========    ===========    ===========





                                       18











               CONDENSED CONSOLIDATING STATEMENT OF EARNINGS DATA
                            (In Thousands of Dollars)

                         Six Months Ended June 30, 2000


                                             Foster
                                            Wheeler       Guarantor    Non-Guarantor
                                          Corporation    Subsidiaries   Subsidiaries    Eliminations  Consolidated
                                          -----------    ------------   ------------    ------------  ------------

                                                                                       
Operating revenues ....................   $      --      $   615,940    $ 1,373,099    $  (162,024)   $ 1,827,015
Other income ..........................        10,553          1,157         47,370        (27,056)        32,024
                                          -----------    -----------    -----------    -----------    -----------
Revenues ..............................        10,553        617,097      1,420,469       (189,080)     1,859,039

Cost of operating revenues ............          --          579,956      1,246,749       (162,024)     1,664,681
Selling, general and administrative,
  expenses ............................         9,513         24,032         75,496           --          109,041
Other deductions and minority
  interests ...........................        39,394          1,899         44,829        (27,056)        59,066
Equity in net earnings of subsidiaries         42,524          5,615           --          (48,139)          --
                                          -----------    -----------    -----------    -----------    -----------

Earnings/ (loss) before income taxes ..         4,170         16,825         53,395        (48,139)        26,251
(Benefit)/provision for income taxes ..       (12,849)         4,569         17,512           --            9,232
                                          -----------    -----------    -----------    -----------    -----------

Net earnings ..........................        17,019         12,256         35,883        (48,139)        17,019

Other comprehensive loss:
  Foreign currency translation
     adjustment .......................       (14,363)        (5,978)       (11,296)        17,274        (14,363)
                                          -----------    -----------    -----------    -----------    -----------

Comprehensive earnings ................   $     2,656    $     6,278    $    24,587    $   (30,865)   $     2,656
                                          ===========    ===========    ===========    ===========    ===========




                                       19







               CONDENSED CONSOLIDATING STATEMENT OF CASH FLOW DATA
                            (In Thousands of Dollars)

                         Six Months Ended June 29, 2001

                                           Foster        Foster
                                           Wheeler      Wheeler      Guarantor
                                             LTD.         LLC       Subsidiaries Eliminations   Consolidated
                                             ----         ---       ------------ ------------   ------------

CASH FLOWS FROM INVESTING ACTIVITIES
Net cash (used)/provided by
                                                                                  
   Operating Activities ...............   $   2,446    $(150,302)   $   6,476    $        --     $(141,380)
                                          ---------    ---------    ---------    -------------   ---------

CASH FLOWS FROM INVESTING ACTIVITIES
Capital expenditures ..................        --         (2,346)     (13,987)            --       (16,333)
Proceeds from sale of properties ......        --           --         37,705             --        37,705
Decrease in investment and advances ...        --           --          9,178             --         9,178
Decrease in short-term investments ....        --           --            361             --           361
Other .................................        --           --         (1,367)            --        (1,367)
                                          ---------    ---------    ---------    -------------   ---------
NET CASH (USED)/PROVIDED BY
   INVESTING ACTIVITIES ...............        --         (2,346)      31,890             --        29,544
                                          ---------    ---------    ---------    -------------   ---------

CASH FLOWS FROM FINANCING ACTIVITIES
Dividends to Shareholders .............      (2,446)      (2,442)        --               --        (4,888)
Decrease in short-term debt ...........        --           --        (74,273)            --       (74,273)
Proceeds from convertible bonds, net ..        --        202,912         --               --       202,912
Proceeds from long-term debt ..........        --         78,250           21             --        78,271
Repayment of long-term debt ...........        --       (126,662)      (4,778)            --      (131,440)
Other .................................        --            590         --               --           590
                                          ---------    ---------    ---------    -------------   ---------
NET CASH PROVIDED/(USED) BY
   FINANCING ACTIVITIES ...............      (2,446)     152,648      (79,030)            --        71,172
                                          ---------    ---------    ---------    -------------   ---------
Effect of exchange rate changes on
   cash and cash equivalents ..........        --           --        (15,680)            --       (15,680)
Decrease in cash and cash equivalents .        --           --        (56,344)            --       (56,344)
Cash and cash equivalents, beginning of
   year ...............................        --           --        191,893             --       191,893
                                          ---------    ---------    ---------    -------------   ---------
Cash and cash equivalents, end of
   period .............................   $    --      $    --      $ 135,549    $        --     $ 135,549
                                          =========    =========    =========    =============   =========




                                       20








               CONDENSED CONSOLIDATING STATEMENT OF CASH FLOW DATA
                            (In Thousands of Dollars)

                                                         Six Months Ended June 30, 2000

                                             Foster
                                            Wheeler     Guarantor    Non-Guarantor
                                          Corporation  Subsidiaries  Subsidiaries Eliminations Consolidated
                                          -----------  ------------  --------------------------------------
NET CASH PROVIDED/(USED) BY
                                                                               
   OPERATING ACTIVITIES ...............   $ (28,632)   $  35,944    $ (24,172)   $ (54,737)   $ (71,597)
                                          ---------    ---------    ---------    ---------    ---------

CASH FLOWS FROM INVESTING
   ACTIVITIES
Capital expenditures ..................                   (4,800)     (24,888)                  (29,688)
Proceeds from sale of properties ......                                 4,518                     4,518
(Increase)/decrease in investment and
advances ..............................     (20,705)                    9,697        8,180       (2,828)
Decrease in short-term
   investments ........................          52                    14,834                    14,886
Other .................................                    1,446       (4,045)                   (2,599)
                                          ---------    ---------    ---------    ---------    ---------
NET CASH (USED)/PROVIDED BY
   INVESTING ACTIVITIES ...............     (20,653)      (3,354)         116        8,180      (15,711)
                                          ---------    ---------    ---------    ---------    ---------

CASH FLOWS FROM FINANCING
   ACTIVITIES
Dividends to Stockholders .............      (4,886)                 (101,365)     101,365       (4,886)
Increase in short-term debt ...........      59,000                     8,058                    67,058
Proceeds from long-term debt ..........                                 8,474                     8,474
Repayment of long-term debt ...........     (16,000)                   (6,266)                  (22,266)
Other .................................      (3,221)     (34,387)      92,333      (54,808)         (83)
                                          ---------    ---------    ---------    ---------    ---------
NET CASH PROVIDED/(USED) BY
   FINANCING ACTIVITIES ...............      34,893      (34,387)       1,234       46,557       48,297
                                          ---------    ---------    ---------    ---------    ---------
Effect of exchange rate changes on
cash and cash equivalents .............                                (5,807)                   (5,807)
(Decrease)/increase in cash and cash
equivalents ...........................     (14,392)      (1,797)     (28,629)                  (44,818)
Cash and cash equivalents, beginning of
   year ...............................      16,262        3,080      150,926                   170,268
                                          ---------    ---------    ---------    ---------    ---------
Cash and cash equivalents, end of
   period .............................   $   1,870    $   1,283    $ 122,297    $            $ 125,450
                                          =========    =========    =========    =========    =========






                                       21



16.        The Company owns a non-controlling equity interest in three
           cogeneration and one waste-to-energy projects; three of which are
           located in Italy and one in Chile. Following is summarized financial
           information for the Company's equity affiliates combined, as well as
           the Company's interest in the affiliates.




                                                               JUNE 29, 2001    DECEMBER 29, 2000
                                                               -------------    -----------------
           BALANCE SHEET DATA:
                                                                              
           Current assets..............................          $   90,452         $   146,277
           Other assets (primarily buildings
                and equipment).......................               514,175             603,665
           Current liabilities.........................              30,284              48,604
           Other liabilities (primarily long-
                term debt)..............................            460,576             529,182
           Net assets...................................            113,767             172,156

           INCOME STATEMENT DATA FOR SIX MONTHS:
                                                               JUNE 29, 2001      JUNE 30, 2000
                                                               -------------      -------------
           Total revenues.............................            $ 105,985          $  113,690
           Income before income taxes...........                     18,205              29,118
           Net earnings................................              13,054              19,564



          As of June 29, 2001, the Company's share of the net earnings and
          investment in the equity affiliates totaled $7,821 and $82,784,
          respectively. Dividends of $8,093 were received during the first six
          months of 2001. The Company has guaranteed certain performance
          obligations of such projects. The Company's obligations under such
          guarantees are approximately $2,000 per year for the four projects.
          The Company has provided a $10,000 debt service reserve letter of
          credit providing liquidity for debt service payments. No amount has
          been drawn under the letter of credit.

          In April 2001, the Company completed the sale of its interest in two
          hydrogen production plants in South America. The net proceeds from
          these transactions was approximately $40.0 million. An after tax loss
          of $5.0 million, or approximately $.12 per share, was recorded in the
          second quarter relating to these sales.

 17.      The difference between the statutory and effective tax rate is
          predominately due to state and local taxes, certain tax credits, the
          tax treatment relating to sale of two hydrogen production plants in
          South America and the favorable settlement of a contested foreign tax
          liability.




                                       22



 18.      The Company's 10-Q for the six month period ended June 29, 2001 was
          revised to eliminate the change in accounting principle for pension
          cost and to amend the current year calculation of pension expense to
          be consistent with prior periods. The effect of these items is shown
          in the table below.




                                                       THREE MONTHS ENDED                    SIX MONTHS ENDED
                                                       ------------------                    ----------------
                                                 JUNE 29, 2001      JUNE 30, 2000      JUNE 29, 2001     JUNE 30, 2000
                                                 -------------      -------------      -------------     -------------
Earnings before cumulative effect of a
     change in accounting principle:
                                                                                                 
   As previously reported                            $   1,989          $   8,647          $  10,094         $  17,019
                                                  ============       ============       ============      ============
   As revised                                       $      789          $   8,647          $    8,894        $  17,019
                                                  ============       ============       =============     ============

Net earnings:
   As previously reported                            $   1,989          $   8,647          $   8,894          $ 17,019
                                                  ============       ============       ============      ============
   As revised                                       $      789          $   8,647          $   8,894          $ 17,019
                                                  ============       ============       ============      ============

Earnings per share (basic and diluted)
     before cumulative effect of a change in
   accounting principle:
   As previously reported                               $  .05             $  .21             $  .25            $  .42
   As revised                                           $  .02             $  .21             $  .22            $  .42

Earnings per share (basic and diluted):
   As previously reported                               $  .05             $  .21             $  .22            $  .42
   As revised                                           $  .02             $  .21             $  .22            $  .42








                                       23



ITEM 2 -   MANAGEMENT'S DISCUSSION AND ANALYSIS

           OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

           (IN MILLIONS OF DOLLARS, EXCEPT PER SHARE AMOUNTS)

The following is Management's Discussion and Analysis of certain significant
factors that have affected the financial condition and results of operations of
the Company for the periods indicated below. This discussion and analysis should
be read in conjunction with the 2000 Form 10-K.

RESULTS OF OPERATIONS

THREE AND SIX MONTHS ENDED JUNE 29, 2001 COMPARED TO THE THREE AND SIX MONTHS
ENDED JUNE 30, 2000

                                         CONSOLIDATED DATA
                                              (Revised)

                           THREE MONTHS ENDED           SIX MONTHS ENDED
                           ------------------           ----------------
                        JUNE 29,        JUNE 30,    JUNE 29,       JUNE 30,
                         2001            2000        2001           2000
                       ---------     -----------  ----------     ----------

Backlog                $  6,332.6    $  6,366.1    $  6,332.6    $  6,366.1
                       ==========    ==========    ==========    ==========
New orders             $  1,162.8    $  1,239.0    $  2,113.3    $  2,430.9
                       ==========    ==========    ==========    ==========
Revenues               $    840.2    $  1,022.7    $  1,538.4    $  1,859.0
                       ==========    ==========    ==========    ==========
Net earnings           $      0.8    $      8.6    $      8.9    $     17.0
                       ==========    ==========    ==========    ==========

The Company's consolidated backlog at June 29, 2001 totaled $6.3 billion, a
decline of less than 1% from the second quarter of 2000, and an increase of 3%
from fiscal year end 2000. As of June 29, 2001, 44%, or $2.8 billion of unfilled
orders was from lump-sum work and 56%, or $3.5 billion, of unfilled orders was
from cost-reimbursable work.

The elapsed time for the award of a contract to completion of performance may be
up to four years. The dollar amount of backlog is not necessarily indicative of
the future earnings of the Company related to the performance of such work. The
backlog of unfilled orders includes amounts based on signed contracts as well as
agreed letters of intent which management has determined are likely to be
performed. Although backlog represents only business which is considered firm,
cancellations or scope adjustments may occur. Due to factors outside the
Company's control, such as changes in project schedules, the Company cannot
predict with certainty the portion of backlog to be performed in a given year.
Backlog is adjusted to reflect project cancellations, deferrals, sale of
subsidiaries and revised project scope and cost. This adjustment for the six
months ended June 29, 2001 was $193.0, compared with $106.8 for the six months
ended June 30, 2000. Furthermore, because of the large size and uncertain timing
of projects, future trends are difficult to predict.

New orders awarded for the three and six months ended June 29, 2001 were
$1,162.8 and $2,113.3 compared to $1,239.0 and $2,430.9 for the same periods
ended June 30, 2000. This decrease in both the three and six months relate to
lower activity in the Engineering and Construction Group due to delays in the
receipt of certain expected orders as well as a change in the mix of business
with more of the contracts requiring engineering services only, resulting in a
comparatively lower level of pass-through costs. Approximately 40% of new orders
booked in the six months ended June 29, 2001 were for projects awarded to the
Company's subsidiaries located outside the United States. This compares to 65%
for the six month period ended June 30, 2000. Key countries and geographic areas
contributing to new orders awarded for the six months ended June 29, 2001 were
the United States, Europe and Asia.

Operating revenues decreased 18% in the three months ended June 29, 2001
compared to the three months ended June 30, 2000, to $826.9 from $1,005.0. The




                                       24


most recent six-month period reflects a 17% decrease in operating revenues to
$1,509.5 from $1,827.0 during the first six months of 2000. This reduction is
due to lower activity in the Engineering and Construction Group caused by delays
in some expected orders as well as lower pass-through costs on contracts.

Gross earnings, which are equal to operating revenues minus the cost of
operating revenues decreased by approximately $2.9, or 2%, in the six months
ended June 29, 2001 as compared with the six months ended June 30, 2000 from
$162.3 to $159.4. However, the gross earnings percentage at June 29, 2001 was
10.6% versus 8.9% as of June 30, 2000. Gross earnings for the three months ended
June 29, 2001 increased by $2.5 or 3% as compared to the three months ended June
30, 2000. This increase relates to higher gross margins in the Energy Equipment
Group relating to higher gross revenues.

Selling, general and administrative expenses increased by $2.0 or 1.8% in the
six months ended June 29, 2001 as compared with the same period in 2000 from
$109.0 to $111.0. These expenses increased by $4.7, or 8.6% in the second
quarter ending June 29, 2001 compared to the same period in 2000. The increase
relates primarily to expenses accrued for the retirement of Richard J. Swift,
Chairman, President and Chief Executive Officer of the Company.

Other income in the six months ended June 29, 2001 as compared to June 30, 2000
decreased to $28.9 from $32.0. For the three month period ending June 29, 2001,
other income decreased by $4.5, or 25% compared to the same period in 2000. The
decrease was due primarily to a reduction in equity income of unconsolidated
subsidiaries.

Other deductions for the six months ended June 29, 2001 were $2.1 higher than
that reported in the six months ended June 30, 2000. The increase is due to the
loss on sale of the Company's interest in two hydrogen plants in South America
($5.0); higher interest expenses due to increased borrowings ($1.2); increased
pension cost ($1.8) and the 2000 amount included a provision for a legal
settlement ($6.0). Other deductions for the three month period ending June 29,
2001 increased by $0.4, or 1% compared to the same period in 2000. The increase
primarily relates to the loss on sale of two hydrogen plants offset by the
provision for a legal settlement in 2000.

Net earnings for the six months ended June 29, 2001 were $8.9 or $.22 per share
diluted compared to a net earnings of $17.0 or $.42 per share diluted for the
six months ended June 30, 2000. The net earnings for the three months ended June
29, 2001 were $0.8, or $.02 per share diluted compared to $8.6, or $.21 per
share diluted for the three months ended June 30, 2000. The primary reasons for
the decline relates to the following special charges: 1) loss of $5.0 ($.12 per
share) on the sale of the Company's interest in two hydrogen plants in South
America, and 2) expense of $1.6 ($.04 per share) relating to the retirement of
the Company's Chief Executive.



ENGINEERING AND CONSTRUCTION GROUP



                                            THREE MONTHS ENDED                    SIX MONTHS ENDED

                                     JUNE 29, 2001     JUNE 30, 2000        JUNE 29, 2001     JUNE 30, 2000
                                     -------------     -------------        -------------     -------------

                                                                                   
Backlog                                $ 4,410.4         $4,836.4         $     4,410.4        $4,836.4
                                       =========         ========         =============        ========
New orders                            $    635.1        $   892.3         $     1,212.1        $1,659.2
                                      ==========        =========         =============        ========
Operating revenues                    $    529.6        $   783.2         $       995.5        $1,391.4
                                      ==========        =========         =============        ========
Gross earnings from operations       $      49.8       $     49.8         $        90.9         $ 96.2
                                     ===========       ==========         =============         ======





                                       25




The Engineering and Construction Group ("E&C Group"), had a backlog of $4,410.4
at June 29, 2001, a decline of 9% from the first half of 2000 and a decline of
3% from December 29, 2000. Of this amount, 84% or $3,724.1, was from cost
reimbursable work and the remaining 16% or $686.3 was from lump-sum work.

New orders booked for the six-month period ending June 29, 2001 decreased by 27%
compared with the six-month period ended June 30, 2000. New orders for the three
months ended June 29, 2001 decreased by 29% compared to the same period for
2000.

The reasons that new orders and backlog decreased from the previous year and the
first quarter of 2001 are 1) a change in the mix of contracts which require more
engineering service costs and less flow-through cost, which has the effect of
lowering the contract price; 2) delays in receiving certain expected orders and
3) being more selective in bidding work.

Operating revenues for the six-month period ended June 29, 2001 decreased 28%
compared to the six-month period ended June 30, 2000. Gross earnings from
operations decreased by 5.5% for the six month period ended June 29, 2001
compared with the corresponding period ended June 30, 2000. However, the gross
earnings from operations margin increased from 6.9% to 9.1%. For the three month
period ended June 29, 2001 the operating revenues decreased by 32.3% while the
gross earnings remained the same compared to the same period for 2000. The
primary reason for the decrease in revenues and corresponding gross earnings
from operations is lower new orders as described above. The increase in gross
margin percentage is primarily because of selectivity in work being bid and the
reduction in flow-through cost.

ENERGY EQUIPMENT GROUP


                                             THREE MONTHS ENDED                  SIX MONTHS ENDED

                                    JUNE 29, 2001     JUNE 30, 2000     JUNE 29, 2001      JUNE 30, 2000
                                    -------------     -------------     -------------      -------------
                                                                                 
Backlog                              $ 2,023.9           $1,642.6          $ 2,023.9         $1,642.6
                                     =========           ========          =========         ========
New orders                          $    525.8          $   351.5         $    904.7         $ 777.0
                                    ==========          =========         ==========         =======
Operating revenues                  $    304.8          $   244.7         $    535.1         $ 469.1
                                    ==========          =========         ==========         =======
Gross earnings from operations     $      34.2         $     31.5        $      67.8          $ 65.0
                                   ===========         ==========        ===========          ======



The Energy Equipment Group had a backlog of $2,023.9 at June 29, 2001, which
represented a 23% increase from June 30, 2000 and a 17% increase from year end.
Approximately 90% of the unfilled orders were from lump sum work with the
remaining 10% representing cost-reimbursable work. Approximately 15% of the
Energy Equipment Group's backlog as of June 29, 2001 represents orders from
Asia. These orders, which are supported by financing agreements, guaranteed by
the United States and Finland, are for large utility size boilers. New orders
booked for the six-month period ended June 29, 2001 increased by 16% from
corresponding period in 2000. For the three month period ending June 29, 2001
new orders increased by 50% from the same period in 2000. This increase in new
orders and the corresponding increase in backlog was primarily due to orders for
heat recovery steam generators and selective catalytic reduction units for power
generating plants as well as a major order for Circulating Fluidized Bed boilers
in Estonia.

Operating revenues for the six months ended June 29, 2001 increased by 14% from
the same period for 2000. Gross earnings from operations increased 4% for the
six-month period ending June 29, 2001 versus the same period ending June 30,
2000. The operating revenues for the three months ended June 29, 2001 increased
by 25% from the corresponding period in 2000. These increases are the result of
increased bookings in previous quarters.



                                       26



As previously disclosed, the Company has reviewed various methods of monetizing
selected Power System facilities. Based on current economic conditions,
management concluded that it would continue to operate the facilities in the
normal course of business. Management has reviewed these facilities for
impairment on an undiscounted cash flow basis and determined that no adjustment
to the carrying amounts is required. However, if conditions were to change,
monetization might again become a viable option. It is possible that the amounts
realized could differ materially from the balances in the financial statements.

FINANCIAL CONDITION

Shareholders' equity for the six months ended June 29, 2001 decreased by $22.7
due primarily to changes in the foreign currency translation adjustment of
$22.8, dividends paid of $4.9, and changes in unrealized losses on derivative
instruments of $4.5 offset by net earnings of $8.9.

During the six months ended June 29, 2001, long-term investments in land,
buildings and equipment were $16.3 as compared with $29.7 for the comparable
period in 2000.

Corporate and other debt, special purpose project debt, convertible subordinated
notes and bank loans net of cash and short-term investments increased by $139.1
since December 29, 2000, as a result of a slow payment by certain customers,
unfavorable terms on certain contracts, increased utilization of working capital
and favorable settlement of a third party contract which required payment of
funds.

The corporate and other debts, including the revolving credit agreements, are as
follows:



                                                            JUNE 29,       DECEMBER 29,
                                                           ---------       -----------
                                                              2001            2000
                                                              ----            ----
  Corporate and other debt consisted of the following:
      Revolving Credit Agreement (average interest
                                                                     
          Rate 7.65%)....................................   $   37.5       $   85.0
      6.75% Notes due November 15, 2005..................      200.0          200.0
      6.5% Convertible subordinated notes due 2007.......      210.0              0
      Other..............................................       27.9         $ 21.2
                                                           ---------      ---------
  Less, Current portion..................................         .3             .2
                                                          ----------      ---------
                                                          $    475.1       $  306.0
                                                          ==========      =========

  Principal payments are payable in annual installments
  of:
      2002...............................................                 $    20.6
      2003...............................................                      85.2
      2004...............................................                        .1
      2005...............................................                     200.0
      2006...............................................                        .1
                                                                         ----------
                                                                           $  306.0
                                                                         ==========



In the third quarter of 1998, a subsidiary of the Company entered into a three
year agreement with a financial institution whereby the subsidiary would sell an
undivided interest in a designated pool of qualified accounts receivable. The
agreement contains certain covenants and provides for various events of
termination. At June 29, 2001 and December 29, 2000, $50.0 in receivables were
sold under the agreement and are therefore not reflected in the accounts
receivable - trade in the Consolidated Balance Sheet.


                                       27





LIQUIDITY AND CAPITAL RESOURCES

Cash and cash equivalents totaled $135.5 at June 29, 2001, a decrease of $56.3
from fiscal year end 2000. Short-term investments decreased by $0.4 to $1.4.
During the first half of fiscal 2001, the Company paid $4.9 in dividends to
shareholders. Cash used by operating activities for working capital needs
amounted to $141.4 of which $131.2 was utilized by the Engineering and
Construction Group, $18.4 was utilized by the Corporate and Financial Services
Group and $8.3 was provided by the Energy Equipment Group. The Company's working
capital varies from period to period depending on the mix, stage of completion
and commercial terms and conditions of the Company's contracts. Working capital
needs have increased during the past several years because of the need to give
customers more favorable payment terms under contracts to compete successfully
for certain projects. Those requests generally include lower advance payments
and less favorable payment schedules. In the future, the working capital needs
will increase as unfilled orders continue to grow. It is expected that these
less favorable payment terms, together with customer delays in payment and the
growth in business, will continue to put pressure on the short-term borrowing
needs of the Company.

Management of the Company believes that cash and cash equivalents of $135.5 and
short-term investments of $1.4 at June 29, 2001, when combined with amounts
available under its Revolving Credit Agreement and access to third-party
financing in the capital markets will be adequate to meet its working capital
and liquidity needs for the foreseeable future. During the second quarter of
1998, the Company filed a Registration Statement on Form S-3 relating to $300.0
of debt, equity, and other securities, $175.0 of which has been issued as of
June 29, 2001.

In May and June 2001, the Company issued convertible subordinated notes having
an aggregate principal amount of $210,000. The notes are due in 2007 and bear
interest at 6.5% per annum, payable semi-annually on June 1 and December 1 of
each year. The notes may be converted into common shares at an initial
conversion rate of 62.3131 common shares per $1,000 principal amount or $16.05
per common share, subject to adjustment under certain circumstances.

The Company's liquidity has been negatively impacted by a number of claims
relating to projects that have been affected by substantial scope of work
changes and other adverse factors. The net exposure associated with these
claims, which have accumulated over a period of time, approximate $175.0 at June
29, 2001. While the future collections of these claims will increase cash
inflows, the timing of collection of such claims is subject to uncertainty of
recoverability as described in Note 2 to the financial statements.

In April 2001, the Company completed the sale of its interest in two hydrogen
production plants in South America. The net proceeds from these transactions was
approximately $40.0. An after tax loss of $5.0, or approximately $.12 per share,
was recorded in the second quarter relating to these sales.

On July 31, 2001, the Company announced that the board of directors decided to
discontinue payment of the dividend on common share.

The Company is reviewing various methods to monetize certain assets in order to
concentrate on reducing both corporate and project debt and improving cash
flows.


                                       28



CORPORATE REORGANIZATION

On November 28, 2000, the Company's board of directors approved a reorganization
that effectively resulted in the Company becoming a Bermuda Company. On April
23, 2001, the Company's shareholders approved the reorganization. The Company
believes that a significant portion of its business is, and will be, generated
from non-U.S. markets. This reorganization provides financial and other business
advantages that are not available under the previous corporate structure. By
aligning the structure with the business operations, it should promote
operational efficiencies, including improvements in global cash management. The
reorganization should provide a more favorable corporate and regulatory
structure for expansion of current and future business opportunities. The
reorganization may also facilitate access to financing sources outside of the
United States and broaden the investor base by making the share more attractive
to non-U.S. investors. In addition, the reorganization should provide greater
flexibility over the long-term in seeking to improve the worldwide effective tax
rate. The reorganization became effective on May 25, 2001.

Pursuant to the plan of reorganization, Foster Wheeler Corporation shareholders
received the equivalent number of shares in the newly formed company, Foster
Wheeler Ltd., organized in Bermuda. The shares will be listed on the New York
Share Exchange under "FWC", the same symbol under which the Company's common
shares are currently listed.

OTHER MATTERS

On April 2, 2001, the Company announced the retirement by the end of the year of
Richard J. Swift, its Chairman, President and Chief Executive Officer. As a
result of this retirement, the Company incurred an after tax charge of
approximately $1.6, or $.04 per share, which was recorded in the second quarter.

The ultimate legal and financial liability in respect to all claims, lawsuits
and proceedings cannot be estimated with certainty, including the liability with
respect to asbestos litigation and project-related claims. Significant increases
in the number of claims, the costs to resolve those claims or uncertainties in
the ability of subsidiaries of the Company to continue to recover from the
insurance carriers any part of our expenses relating to the defense of such
claims, could have a material adverse effect on the business, results of
operations and financial condition. In addition, if the amounts recovered are
less than the assets reflected on the balance sheet with respect to project
claims against project owners for amounts in excess of, or not included in, the
contract price or with respect to claims against the Company by customers
alleging deficiencies in either equipment or construction, there will be a
negative impact on the earnings and financial condition.

As additional information concerning the estimates becomes known, the Company
reassess its position both with respect to contingencies and accrued liabilities
and other potential exposures. Estimates that are particularly sensitive to
future change relate to legal matters, which are subject to change as events
evolve and as additional information becomes available during the administration
and litigation process.




                                       29




ITEM 3 - QUANTATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         (MILLIONS OF DOLLARS)

Management's strategy for managing transaction risks associated with currency
fluctuations is for each operating unit to enter into derivative transactions,
such as forward foreign exchange agreements, to hedge its exposure on contracts
into the operating unit's functional currency. The Company utilizes all such
financial instruments solely for hedging. Corporate policy prohibits the
speculative use of such instruments. The Company is exposed to credit loss in
the event of nonperformance by the counter parties to such financial
instruments. To minimize this risk, the Company enters into these financial
instruments with financial institutions that are primarily rated A or better by
Standard & Poor's or A2 or better by Moody's. Management believes that the
geographical diversity of the Company's operations mitigates the effects of the
currency translation exposure. No significant unhedged assets or liabilities are
maintained outside the functional currency of the operating subsidiaries.
Accordingly, translation exposure is not hedged.

Interest Rate Risk - The Company is exposed to changes in interest rates
primarily as a result of its borrowings under its Revolving Credit Agreement`s
and its variable rate project debt. If market rates average 1% more in 2001 than
in 2000, the Company's interest expenses for the next twelve months would
increase, and income before tax would decrease by approximately $1.7. This
amount has been determined by considering the impact of the hypothetical
interest rates on the Company's variable-rate balances as of June 29, 2001. In
the event of a significant change in interest rates, management may take action
to further mitigate its exposure to change. However, due to uncertainty of the
specific actions that would be taken and their possible effects, the sensitivity
analysis assumes no changes in the Company's financial structure.

Foreign Currency Risk - The Company has significant overseas operations.
Generally, all significant activities of the overseas affiliates are recorded in
their functional currency, which is generally the currency of the country
domicile of the affiliate. This results in a mitigation of the potential impact
on earnings in the functional currency as a result of changes in foreign
exchange rates. In addition, in order to further mitigate risks associated with
foreign currency fluctuations, the affiliates of the Company enter into foreign
currency contracts to hedge the exposed contract value back to their functional
currency. As of June 29, 2001, the Company had approximately $394.3 of foreign
exchange contracts outstanding. These contracts mature between 2001 and 2004.
Approximately 17.4% of these contracts require a domestic subsidiary to sell
Japanese yen and receive U.S. dollars. The remaining contracts have been
established by various international subsidiaries to sell a variety of
currencies and either receive their respective functional currency or other
currencies for which they have payment obligations to third parties. The Company
does not enter into foreign currency contracts for speculative purposes.

INFLATION

The effect of inflation on the Company's revenues and earnings is minimal.
Although a majority of the Company's revenues are made under long-term
contracts, the selling prices of such contracts, established for deliveries in
the future, generally reflect estimated costs to complete in these future
periods. In addition, some contracts provide for price adjustments through
escalation clauses.


                                       30



SAFE HARBOR STATEMENT

This Management's Discussion and Analysis of Financial Condition and Results of
Operations and other sections of this Form 10-Q contain forward-looking
statements that are based on management's assumptions, expectations and
projections about the various industries within which the Company operates. 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 following, could cause business conditions and results to differ
materially from what is contained in forward-looking statements:

- --   changes in the rate of economic growth in the United States and other major
     international economies,

- --   changes in investment by the power, oil & gas, pharmaceutical,
     chemical/petrochemical and environmental industries,

- --   changes in regulatory environment,

- --   changes in project schedules,

- --   changes in trade, monetary and fiscal policies worldwide,

- --   currency fluctuations,

- --   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 patents and other intellectual property rights
     and

- --   increasing competition by foreign and domestic companies.

Other factors and assumptions not identified above were also involved in the
derivition 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 control of the
Company. The reader should consider the areas of risk described above in
connection with any foward-looking statements that may be made by the Company.



The Company undertakes no obligation to publicly update any foward-looking
statements, whether as a result of new information, future events or otherwise.
The reader is advised, however, to consult any addition 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 to the Securities and Exchange
Commission.




                                       31




                            PART II OTHER INFORMATION



ITEM 1 - LEGAL PROCEEDINGS


The ultimate legal and financial liability in respect to all claims, lawsuits
and proceedings cannot be estimated certainty. As additional information
concerning the estimates becomes known, the Company's position is reassessed
both with respect to gain contingencies and accrued liabilities and other
potential exposures. Estimates that are particularly sensitive to future change
related to legal matters, which are subject to change as events evolve and as
additional information becomes available during the administration and
litigation process.


Subsidiaries of the Company, along with many other companies, are codefendants
in numerous lawsuits pending in the United States. Plaintiffs claim damages for
personal injury alleged to have arisen from exposure to or use of asbestos in
connection with work performed by the Company's subsidiaries during the 1970s
and prior. As of June 29, 2001, there were approximately 103,400 claims pending.
During the second quarter of 2001, approximately 11,100 new claims have been
filed and approximately 10,500 were either settled or dismissed without payment.
The amount spent on asbestos litigation defense and case resolution,
substantially all of which was reimbursed or will be reimbursed from insurance
coverage was $19.5 million in the second quarter of 2001.


Subsidiaries of the Company continue to actively manage the claims and to
negotiate with certain insurance carriers concerning the limits of coverage
provided during different time periods. An agreement the Company's subsidiaries
have had with a number of insurers to allow for efficient and thorough handling
of claims was terminated by one of the participant insurers with respect to
claims filed after June 12, 2001. As a result in the first quarter of 2001,
lawsuits commenced between the Company's subsidiaries and certain of the
insurers to determine the respective rights and responsibilities under the
policies going forward. The Company's subsidiaries are currently in negotiations
with the insurers, and the Company's subsidiaries believe that they will enter
into a similar replacement arrangement to govern the management of, and
allocation of payments on, asbestos related claims filed after June 12, 2001.
The Company anticipates that the existing insurance policies are adequate
whether or not the Company's subsidiaries can agree on a new arrangement.
Although the expiration of the previous arrangement may delay the ability of the
subsidiaries of the Company to get reimbursed on a timely basis by the insurers
for claims filed after June 12, 2001, the Company and its subsidiaries policies
will continue to cover asbestos related claims brought against the Company and
its subsidiaries after June 12, 2001 and it is anticipated that the subsidiaries
of the Company can continue to manage the resolution of such claims without a
material adverse impact on the Company's financial condition.


The Company's subsidiaries have recorded an asset relating to probable insurance
recoveries and a liability related to probable losses. The Company's
subsidiaries ability to continue to recover their costs or any portion thereof
relating to the defense and payment of these claims is uncertain and dependent
on a number of factors including the financial solvency of the insurers, some of
which are currently insolvent, including one insurer that has provided policies
for a substantial amount of coverage. The Company cannot predict the amount or
timing of claims that would be submitted to such insolvent insurers. The
Company's management after consultation with counsel, has considered the
litigation with the insurers described above, and the financial viability and
legal obligations of the insurance carriers and believe that except for those
insurers that have become or may become insolvent, the insurers or their
guarantors should continue to adequately fund claims and defense costs relating
to asbestos litigation.


                                       32




The subsidiaries of the Company have been effective in managing the asbestos
litigation in part because (1) the Company has access to historical project
documents and other business records going back more than 50 years, allowing the
Company and its subsidiaries to defend themselves by determining if they were
present at the location that is the cause of the alleged asbestos claim and, if
so the timing and extent of the subsidiaries' presence; (2) the Company's
subsidiaries maintain detailed records on their insurance policies and have
identified policies issued since 1952, and (3) the Company's subsidiaries have
consistently and vigorously defended these claims which has allowed the
Company's subsidiaries to dismiss claims that are without merit or to settle
claims at amounts that are considered reasonable.

On November 30, 1999, the United States District Court for the Northern District
of Texas handed down a final judgment in the case of KOCH ENGINEERING COMPANY,
INC. ET AL VS. GLITSCH, INC., ET AL. Glitsch, Inc. (now known as Tray, Inc.) is
an indirect subsidiary of the Company. This lawsuit, which claimed damages for
patent infringement and trade secret misappropriations, has been pending for
over 17 years. The judgement awarded compensatory damages of $20.9 million plus
pre-judgement interest in an amount yet to be calculated by the Court and
punitive damages equal to 50% of compensatory damages, or approximately $10.5
million. While the Court has not finally determined the amount of pre-judgement
interest, it has preliminarily ruled that pre-judgement interest on actual
patent infringement damages will be based on an annualized 90-day Treasury bill
rate calculation. The Court also ruled that post-judgement interest will be paid
at a rate of 5.471% on all actual damages from November 30, 1999 until paid. If
the Court adopts the plaintiff's pre-judgement interest calculations, the award
of pre-judgement interest could amount to approximately $14.8 million with
respect to the patent infringement damages and approximately $8.2 million for
the trade secret misappropriation. Tray, Inc. has various motions for relief
from the judgement which are presently pending before the trial court. Tray,
Inc. believes it has reasonable grounds to appeal the judgement as it has been
advised by counsel that the Court's decision contains numerous legal and factual
errors subject to reversal on appeal. While Tray, Inc. believes it has
reasonable grounds to prevail on appeal, the ultimate outcome cannot be
determined.

In 1997, based on a 1994 United States Supreme Court decision, a federal circuit
court effectively invalidated New Jersey's long-standing municipal solid waste
flow rules and regulations. The immediate effect was to eliminate the guaranteed
supply of municipal solid waste to the Camden County Waste-to-Energy Project
with its corresponding tipping fee revenue. As a result, tipping fees have been
reduced to market rate in order to provide a steady supply of fuel to the plant.
Those market-based revenues are not expected to be sufficient to service the
debt on outstanding bonds, which were issued to construct the plant and to
acquire a landfill for Camden County's use. The debt, although reflected in the
consolidated financial statements of the Company, has been issued by the
Pollution Control Financing Authority of Camden County. This debt is
collateralized by a pledge of certain revenues and assets of the project but not
the plant. A subsidiary of the company has an obligation to fund the debt to the
extent the project generates a positive cash flow. The subsidiary has filed suit
against the involved parties, including the State of New Jersey, seeking, among
other things, to void the applicable contracts and agreements governing this
project. Pending final outcome of the litigation and results of legislative
initiatives in New Jersey to resolve this crisis, management believes that the
plant will continue to operate at full capacity while receiving market rates for
waste disposal. At the same time, management cannot determine the ultimate
effect of these events on the project.

In 1996, the subsidiaries of the Company completed the construction of a
recycling and waste-to-energy project located in the Village of Robbins,
Illinois (the "Robbins Facility"). By virtue of the Robbins Facility qualifying
under the Illinois Retail Rate Law as a qualified solid waste-to-energy
facility, it was to receive electricity revenues projected to be substantially
higher than the utility's "avoided cost". Under the Retail Rate Law, the utility
was entitled to a tax credit against a state tax on utility gross receipts and
invested capital. The State of Illinois (the "State") was to be reimbursed by
the Robbins Facility for the tax credit beginning after the 20th year following



                                       33


the initial sale of electricity to the utility. The State repealed the Retail
Rate Law insofar as it applied to the Robbins Facility. In October 1999,
subsidiaries of the Company reached an agreement (the "Robbins Agreement") with
the holders of bonds issued by the Village of Robbins to finance the
construction of the Robbins Facility (the "Bondholders"). As part of the Robbins
Agreement, the subsidiaries agreed to continue to contest this repeal through
litigation. Pursuant to the Robbins Agreement, the subsidiaries have also agreed
that any proceeds of such litigation will be allocated in the following order of
priority: (1) to redeem all of the outstanding 1999D Bonds, (2) to reimburse the
subsidiaries for any amounts paid by it in respect of the 1999D Bonds (together
with interest on the foregoing amounts at a rate of 10.6% per annum) and (3) to
reimburse the subsidiaries for any costs incurred by it in connection with
prosecuting the Retail Rate litigation (together with interest on the foregoing
amounts at a rate of 10.6% per annum). Then, to the extent there are further
proceeds, an amount equal to the amount distributed pursuant to the preceding
clause (2) shall fund payments in respect of the Non-Recourse Robbins Bonds.
Thereafter, 80% of any further proceeds shall fund payments on the Non-Recourse
Robbins Bonds until an amount sufficient to repay such Bonds in full has been
paid over, with the remaining 20% being paid over to the subsidiaries. After the
foregoing payments shall have been made, any remaining proceeds shall be paid
over to the subsidiaries.

On December 1, 1999, three special purpose subsidiaries of the Company commenced
reorganization proceedings under Chapter 11 of the U.S. Bankruptcy Code in order
to effectuate the terms of the Robbins Agreement. On January 21, 2000, these
subsidiaries' plan of reorganization was confirmed, and the plan was consummated
on February 3, 2000.

On August 8, 2000, the subsidiaries of the Company initiated the final phase of
its exit from the Robbins Facility. As part of the Robbins Agreement, the
subsidiaries of the Company had agreed to operate the Robbins Facility for the
benefit of the bondholders for no more than 2 years or earlier if a buyer could
be found for the plant, subject to being reimbursed for all costs of operation.
Such reimbursement did not occur and, therefore, under the Robbins Agreement,
the subsidiaries of the Company on October 10, 2000, completed the final phase
of their exit from the project. The Company had been administering the project
companies through a Delaware business trust, which owns the project on behalf of
the bondholders. As a result of its exit from the project, the Company is no
longer administering the project companies. A subsidiary of the Company has
reached an agreement in principle with the debtor project Companies and the
requisite holders of the bonds, which would favorably resolve issues related to
the exit from the project.

Under the federal Comprehensive Environmental Response, Compensation and
Liability Act ("CERCLA") and similar state laws, the current owner or operator
of real property and the past owners or operators of real property (if disposal
took place during such past ownership or operation) may be jointly and severally
liable for the costs of removal or remediation of toxic or hazardous substances
on or under their property, regardless of whether such materials were released
in violation of law or whether the owner or operator knew of, or was responsible
for, the presence of such substances. Moreover, under CERCLA and similar state
laws, persons who arrange for the disposal or treatment of hazardous or toxic
substances may also be jointly and severally liable for the costs of the removal
or remediation of such substances at a disposal or treatment site, whether or
not such site was owned or operated by such person ("off-site facility").
Liability at such off-site facilities is typically allocated among all of the
viable responsible parties based on such factors as the relative amount of waste
contributed to a site, toxicity of such waste, relationship of the waste
contributed by a party to the remedy chosen for the site, and other factors.

Subsidiaries of the Company currently own and operate industrial facilities and
have also transferred their interests in industrial facilities that they
formerly owned or operated. It is likely that as a result of its current or
former operations, such facilities have been impacted by hazardous substances.
The Company and its subsidiaries are not aware of any conditions at their
currently owned facilities in the United States that they expect will cause the
Company to incur significant costs.



                                       34





The Company and its subsidiaries are aware of potential environmental
liabilities at facilities that they acquired in 1995 in Europe, but the
subsidiaries have the benefit of an indemnity from the seller with respect to
any required remediation or other environmental violations that it believes will
address the costs of any such remediation or other required environmental
measures. The Company and its subsidiaries also may receive claims, pursuant to
indemnity obligations from owners of recently sold facilities that may require
the Company and its subsidiaries to incur costs for investigation and/or
remediation. Based on the available information, the Company does not believe
that such costs will be material. No assurance can be provided that the Company
and its subsidiaries will not discover environmental conditions at its currently
owned or operated properties, or that additional claims will not be made with
respect to formerly owned properties, requiring the Company and its subsidiaries
to incur material expenditures to investigate and/or remediate such conditions.

Subsidiaries of the Company have been notified that they were potentially
responsible parties ("PRP") under CERCLA or similar state laws at three off-site
facilities, excluding sites as to which the subsidiaries have resolved their
liability. At each of these sites, the Company's liability should be
substantially less than the total site remediation costs because the percentage
of waste attributable to the Company compared to that attributable to all other
PRPs is low. The subsidiaries do not believe that their share of cleanup
obligations at any of the three off-site facilities as to which they have
received a notice of potential liability will individually exceed $1 million.

Several of the Company's former subsidiaries associated with the Robbins
Facility received a Complaint for Injunction and Civil Penalties from the State
of Illinois, dated April 28, 1998 (amended in July 1998) alleging primarily
state air violations at the Robbins Facility (PEOPLE OF THE STATE OF ILLINOIS V.
FOSTER WHEELER ROBBINS, INC., filed in Circuit Court of Cook County, Illinois,
County Department, Chancery Division). The United States Environmental
Protection Agency commenced a related enforcement action at approximately the
same time. (EPA-5-98-IL-12 and EPA-5-98-IL-13). Although the complaint seeks
substantial civil penalties for numerous violations of up to $50,000 for each
violation, with an additional penalty of $10,000 for each day of each violation,
the maximum allowed under the statute, and an injunction against continuing
violations, the relevant subsidiaries have reached a staff-level agreement in
principle with the state on a Consent Decree that will resolve all violations.
The subsidiaries liability, if any, is not expected to be material.

Subsidiaries of the Company project claims have increased as a result of the
increase in lump-sum contracts between 1992 and 1999. Project claims are brought
by subsidiaries of the Company against project owners for additional costs over
the contract price or amounts not included in the original contract price,
typically arising from changes in the initial scope of work or from owner-caused
delays. These claims are often subject to lengthy arbitration or litigation
proceedings. The costs associated with these changes or owner-caused delays
include additional direct costs, such as increased labor and material costs
associated with the performance of the additional works, as well as indirect
costs that may arise due to delays in the completion of the project, such as
increased labor costs resulting from changes in labor markets. The Company has
used significant additional working capital in projects with costs overruns
pending the resolution of the relevant project claims. The Company cannot assure
that project claims will not continue to increase.

In the ordinary course of business, the Company and its subsidiaries enter into
contracts providing for assessment of damages for nonperformance or delays in
completion. Suits and claims have been or may be brought against the
subsidiaries of the Company by customers alleging deficiencies in either
equipment or plant construction. Based on the Company's knowledge of the facts
and circumstances relating to the liabilities, if any, and to the insurance
coverage, the management believes that the disposition of those suits will not
result in charges against assets or earning materially in excess of amounts
previously provided in the accounts.



                                       35




ITEM 2        CHANGES IN SECURITIES AND USE OF PROCEEDS

In May and June 2001, the Company issued convertible subordinated notes having
an aggregate principle amount of $210,000. The notes are due in 2007 and bear
interest at 6.50% per annum, payable semi-annually on June 1 and December 1 of
each year, commencing December 2001. The notes may be converted into common
shares at an initial conversion rate of 62.3131 common shares per $1,000
principal amount, or $16.05 per common share, subject to adjustment under
certain circumstances. The notes are subordinated in right of payment to all
existing and future senior indebtedness of the Company. The net proceeds of
approximately $202,900 were used to repay advances outstanding under the
Revolving Credit Agreement. Debt issuance costs are a component of interest
expense over the term of the notes.








                                       36



ITEM 6 - EXHIBITS AND REPORTS ON FORM 8-K

A)        EXHIBITS
EXHIBIT   EXHIBITS
NO.
2.0       Agreement and Plan of Merger, dated as of May 25, 2001, among Foster
          Wheeler Corporation, Foster Wheeler LLC and Foster Wheeler Ltd. (Filed
          as Exhibit 2.0 to Foster Wheeler Ltd.'s Quarterly Report on Form 10-Q
          for the Quarter ended June 29, 2001 and incorporated herein by
          reference.)
3.1       Memorandum of Association of Foster Wheeler Ltd. (filed as Annex II to
          Foster Wheeler Ltd.'s Form S-4/A (Registration No. 333-52468) filed on
          March 9, 2001 and incorporated herein by reference).
3.2       Bye-Laws of Foster Wheeler Ltd. (filed as Annex III to Foster Wheeler
          Ltd.'s Form S-4/A (Registration No. 333-52468) filed on March 9, 2001
          and incorporated herein by reference).
4.0       Foster Wheeler Ltd. hereby agrees to furnish copies of instruments
          defining the rights of holders of long-term debt of Foster Wheeler
          Ltd. and its consolidated subsidiaries to the Commission upon its
          requests.
4.1       Rights Agreement, dated as of May 21, 2001 between Foster Wheeler Ltd.
          and Mellon Investor Services LLC (filed as Annex I to Foster Wheeler
          Ltd.'s current report on Form 8-K (File No. 333-52468) dated May 25,
          2001 and incorporated herein by reference).
4.2       Amended and Restated First Supplemental Indenture, dated August 10,
          2001, to the Indenture, dated as of November 5, 1995, among Foster
          Wheeler LLC, Foster Wheeler USA Corporation, Foster Wheeler Energy
          International, Inc., Foster Wheeler Energy Corporation, Foster Wheeler
          Inc., Foster Wheeler International Holdings, Inc., and BNY Midwest
          Trust Company. (Filed as Exhibit 4.2 to Foster Wheeler Ltd.'s
          Quarterly Report on Form 10-Q for the Quarter ended June 29, 2001 and
          incorporated herein by reference.)
4.3       Indenture, dated as of May 31, 2001, among Foster Wheeler Ltd., Foster
          Wheeler LLC and BNY Midwest Trust Company (filed as Exhibit 4.4 to
          Foster Wheeler Ltd.'s Form S-3 (Registration No. 333-64090) filed on
          June 28, 2001 and incorporated herein by reference).
4.4       Registration Rights Agreement, dated as of May 31, 2001, among Foster
          Wheeler Ltd., Foster Wheeler LLC and Leman Brothers Inc., Banc of
          America Securities LLC and First Union Securities, Inc. (filed as
          Exhibit 4.6 to Foster Wheeler Ltd.'s Form S-3 (Registration No.
          333-64090) filed on June 28, 2001 and incorporated herein by
          reference).
4.5       Form of specimen share certificate for Foster Wheeler Ltd.'s common
          shares (filed as Annex II to Foster Wheeler Ltd.'s current report on
          Form 8-K (File No. 333-52468) filed on May 25, 2001 and incorporated
          herein by reference).
10.1      Second Amended and Restated Revolving Credit Agreement, dated as of
          May 25, 2001 among Foster Wheeler LLC, the Borrowing Subsidiaries
          signatory thereto, the Guarantors signatory thereto, the Lenders
          signatories thereto, Bank of America, N.A., as Administrative Agent,
          First Union National Bank, as Syndication Agent, ABN AMRO Bank N.V.,
          as Documentation Agent, Banc of America Securities LLC, as Lead
          Arranger and Book Manager and First Union Capital Markets, ABN AMRO
          Bank N.V., Greenwich NatWest Structured Finance Inc. and Toronto
          Dominion Bank, as Arrangers. (Filed as Exhibit 10.1 to Foster Wheeler
          Ltd.'s Quarterly Report on Form 10-Q for the Quarter ended June 29,
          2001 and incorporated herein by reference.)



                                       37


10.2      Subordination Agreement, dated as of May 25, 2001 by and among Foster
          Wheeler LLC, Foster Wheeler Ltd. and Bank of America, N.A. (Filed as
          Exhibit 10.2 to Foster Wheeler Ltd.'s Quarterly Report on Form 10-Q
          for the Quarter ended June 29, 2001 and incorporated herein by
          reference.)
10.3      Pledge Agreement, dated as of May 25, 2001 by each of the undersigned
          pledgors in favor of Bank of America National Trust and Savings
          Association. (Filed as Exhibit 10.3 to Foster Wheeler Ltd.'s Quarterly
          Report on Form 10-Q for the Quarter ended June 29, 2001 and
          incorporated herein by reference.)
10.4      Retirement and Consulting Agreement of Richard J. Swift dated as of
          April 2, 2001 (filed as Exhibit 10.1 to Foster Wheeler Corporation's
          current report on Form 8-K (File No. 001-00286) dated April 5, 2001
          and incorporated herein by reference).
10.5      Form of Change of Control Agreement dated May 25, 2001, and entered
          into by the Company with the following executive officers: H. E.
          Bartoli, J. C. Blythe, L. F. Gardner, R. D. Iseman, T. R. O'Brien, G.
          A. Renaud and J. E. Schessler. (Filed as Exhibit 10.5 to Foster
          Wheeler Ltd.'s Quarterly Report on Form 10-Q for the Quarter ended
          June 29, 2001 and incorporated herein by reference.)
10.6      Foster Wheeler Inc. Directors' Stock Option Plan (filed as Exhibit
          99.1 to Foster Wheeler Ltd.'s post effective amendment to Form S-8
          (Registration No. 333-25945) dated June 27, 2001 and incorporated
          herein by reference).
10.7      1995 Stock Option Plan of Foster Wheeler Inc. (filed as Exhibit 99.1
          to Foster Wheeler Ltd.'s post effective amendment to Form S-8
          (Registration No. 003-59739) dated June 27, 2001 and incorporated
          herein by reference).
10.8      1984 Stock Option Plan of Foster Wheeler Inc. (filed as Exhibit 99.1
          to Foster Wheeler Ltd.'s post effective amendment to Form S-8
          (Registration No. 002-91384) dated June 27, 2001 and incorporated
          herein by reference).
10.9      Master Guarantee Agreement, dated as of May 25, 2001 by and among
          Foster Wheeler LLC, Foster Wheeler International Holdings, Inc. and
          Foster Wheeler Ltd. (Filed as Exhibit 10.9 to Foster Wheeler Ltd.'s
          Quarterly Report on Form 10-Q for the Quarter ended June 29, 2001 and
          incorporated herein by reference.)
10.10     Transitional Executive Severance Agreement dated May 29, 2001 entered
          into with the follwoing officers: H.E. Bartoli, J.C. Blythe, L.F.
          Gardner, R.D. Iseman, T. R. O'Brien, G.A. Renaud and J.E. Schessler.
          (Filed as Exhibit 10.10 to Foster Wheeler Ltd.'s Quarterly Report on
          Form 10-Q for the Quarter ended June 29, 2001 and incorporated herein
          by reference.)

B)                  REPORTS ON FORM 8-K
April 2, 2001       The Company reached an agreement relating to the
                    retirement and compensation of Richard J. Swift, its
                    chairman, president and chief executive officer.
May 17, 2001        The Company proposed to make an offering of $150
                    million of its convertible subordinated notes due 2007.




                                       38


May 23, 2001        The Company  announced that effective at the close of
                    business on May 25, 2001, pursuant to the Agreement and Plan
                    of Merger dated May 25, 2001, among Foster Wheeler
                    Corporation, Foster Wheeler Ltd., and Foster Wheeler LLC,
                    Foster Wheeler Corporation will be effectively redomiciled
                    as a Bermuda company. Each outstanding share of Foster
                    Wheeler Corporation common stock became one common share of
                    Foster Wheeler Ltd.
May 29, 2001        The company announced that it had completed the process of
                    moving its legal domicile to Bermuda from the State of New
                    York at the close of business on May 25, 2001.







                                       39






                                   SIGNATURES
                                   ----------


Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this Report to be signed on its behalf by the
undersigned, thereunto duly authorized.

                                                     FOSTER WHEELER LTD.
                                                     -------------------
                                                        (Registrant)



Date:  SEPTEMBER 11, 2001                            /S/ GILLES A. RENAUD
      -------------------                            -----------------------
                                                     Gilles A. Renaud
                                                     (Senior Vice President and
                                                     Chief Financial Officer)





Date:  SEPTEMBER 11, 2001                            /S/ ROBIN A. KORNMEYER
      -------------------                            ----------------------
                                                     Robin A. Kornmeyer
                                                     (Controller and Principal
                                                     Accounting Officer)




                                       40