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 28, 2002

                                       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 001-31305


                               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 stock, as of the latest practicable date: 40,771,560
shares of the Company's common stock ($1.00 par value) were outstanding
as of June 28, 2002.





                               FOSTER WHEELER LTD.

                                      INDEX



 Part I            Financial Information:

          Item 1 - Financial Statements:

                   Condensed Consolidated Balance Sheet at June 28, 2002
                   (Restated) and December 28, 2001 (Restated)

                   Condensed Consolidated Statement of Earnings and
                   Comprehensive Income for the Three and Six Months Ended June
                   28, 2002 (Restated) and June 29, 2001 (Restated)

                   Condensed Consolidated Statement of Cash Flows for the Six
                   Months Ended June 28, 2002 (Restated) and June 29, 2001
                   (Restated)

                   Notes to Condensed Consolidated Financial Statements


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

          Item 3 - Quantitative and Qualitative Disclosures about Market Risk

          Item 4 - Controls and Procedures

 Part II            Other Information

          Item 1 - Legal Proceedings

          Item 4 - Submission of Matter to a Vote of Security Holders

          Item 6 - Exhibits and Reports on Form 8-K

 Signatures

This Form 10-Q/A amends the Registrant's quarterly report on Form 10-Q for the
quarterly period ended June 28, 2002 as filed on August 16, 2002. The
Registrant's condensed consolidated financial statements are being revised to
account for the assets, liabilities and results of operations associated with
one of its postemployment benefit plans in accordance with Statement of
Financial Accounting Standards No. 112, "Employers' Accounting for
Postemployment Benefits." See Note 16 for further discussion on this matter.
Each item of the June 28, 2002 Form 10-Q as filed on August 16, 2002 that was
affected by the revision has been amended and restated. No attempt has been made
in this Form 10-Q/A to modify or update other disclosures as presented in the
original Form 10-Q except as required to reflect the effects of the revisions
and such other changes as are required by applicable law.






PART I   FINANCIAL INFORMATION
     ITEM 1 -     FINANCIAL STATEMENTS





                      FOSTER WHEELER LTD. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEET
                            (In Thousands of Dollars)
                             (Restated, See Note 1)
                                                                                     June 28, 2002       December 28, 2001
                                     ASSETS                                           (Unaudited)
CURRENT ASSETS:
                                                                                                     
     Cash and cash equivalents..............................................          $    344,024             $  224,020
     Short-term investments.................................................                   285                    271
     Accounts and notes receivable..........................................               831,147                946,344
     Contracts in process and inventories...................................               421,153                504,128
     Prepaid, deferred and refundable income taxes..........................                59,097                 52,084
     Prepaid expenses.......................................................                22,982                 27,529
                                                                                       -----------            -----------
         Total current assets...............................................             1,678,688              1,754,376
                                                                                       -----------            -----------
Land, buildings and equipment...............................................               728,912                728,012
Less accumulated depreciation...............................................               341,768                328,814
                                                                                       -----------            -----------
         Net book value.....................................................               387,144                399,198
                                                                                       -----------            -----------
Restricted cash.............................................................                40,594                      -
Notes and accounts receivable - long-term...................................                51,477                 65,373
Investment and advances.....................................................                84,144                 84,514
Goodwill, net...............................................................               126,806                200,152
Other intangible assets, net................................................                73,746                 74,391
Prepaid pension cost and related benefit assets.............................               134,228                131,865
Asbestos-related insurance recovery receivable..............................               479,146                437,834
Other assets................................................................               165,904                173,279
Deferred income taxes.......................................................                 5,266                  4,855
                                                                                       -----------            -----------
         TOTAL ASSETS.......................................................           $  3,227,143           $ 3,325,837
                                                                                       ============           ===========

                      LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
     Current installments on long-term debt.................................         $      42,685           $     12,759
     Bank loans.............................................................                20,821                 20,244
     Corporate and other debt...............................................                   -                  297,627
     Special-purpose project debt...........................................                   -                   75,442
     Subordinated Robbins exit funding obligations..........................                   -                  110,340
     Convertible subordinated notes.........................................                   -                  210,000
     Mandatory redeemable preferred securities of subsidiary trust holding
        solely junior subordinated deferrable interest debentures...........                   -                  175,000
     Accounts payable and accrued expenses..................................               694,434                777,768
     Estimated costs to complete long-term contracts........................               654,986                580,766
     Advance payments by customers..........................................                83,211                 65,417
     Income taxes...........................................................                61,934                 63,257
                                                                                       -----------            -----------
         Total current liabilities..........................................             1,558,071              2,388,620
                                                                                       -----------            -----------
Corporate and other debt less current installment...........................               346,992                    -
Special-purpose project debt less current installments......................               200,605                137,855
Deferred income taxes.......................................................                44,849                 40,486
Postretirement and other employee benefits other than pensions..............               168,798                168,149
Asbestos-related liability..................................................               444,291                445,370
Other long-term liabilities and minority interest...........................               177,950                174,901
Subordinated Robbins exit funding obligations less current installment......               108,865                    -
Convertible subordinated notes..............................................               210,000                    -
Mandatory redeemable preferred securities of subsidiary trust holding solely
     junior subordinated deferrable interest debentures.....................               175,000                    -
                                                                                       -----------            -----------
         TOTAL LIABILITIES..................................................             3,435,421              3,355,381
                                                                                       -----------            -----------
SHAREHOLDERS' EQUITY:
Common Stock................................................................                40,772                 40,772
Paid-in capital.............................................................               201,390                201,390
Retained earnings (deficit).................................................              (294,178)              (109,872)
Accumulated other comprehensive loss........................................              (156,262)              (161,834)
                                                                                       ------------           ------------
         TOTAL SHAREHOLDERS' EQUITY.........................................              (208,278)               (29,544)
                                                                                       ------------           ------------
         TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY.........................           $  3,227,143           $ 3,325,837
                                                                                       ============           ===========



See notes to condensed consolidated financial statements.








                      FOSTER WHEELER LTD. AND SUBSIDIARIES
      CONDENSED CONSOLIDATED STATEMENT OF EARNINGS AND COMPREHENSIVE INCOME
               (In Thousands of Dollars, Except Per Share Amounts)
                                   (Unaudited)
                             (Restated, See Note 1)

                                                               THREE MONTHS ENDED              SIX MONTHS ENDED
                                                               ------------------              ----------------
                                                           JUNE 28, 2002   JUNE 29, 2001  JUNE 28, 2002  JUNE 29, 2001
                                                           -------------   -------------  -------------  -------------
Revenues:
                                                                                          
    Operating revenues ..................................   $   944,334    $ 826,882    $ 1,739,743    $ 1,509,525
    Other income ........................................        14,567       13,301         25,187         28,893
                                                            -----------    ---------    -----------    -----------

    Total revenues ......................................       958,901      840,183      1,764,930      1,538,418
                                                            -----------    ---------    -----------    -----------

Costs and expenses:
    Cost of operating revenues ..........................       895,547      742,461      1,607,479      1,350,146
    Selling, general and administrative expenses ........        57,706       60,359        111,964        112,471
    Other deductions/minority interest ..................        67,392       13,135        105,641         21,016
    Interest expense ....................................        15,053       15,434         31,957         32,262
    Dividends on preferred security of subsidiary trust .         4,104        3,938          8,116          7,875
                                                            -----------    ---------    -----------    -----------

    Total costs and expenses ............................     1,039,802      835,327      1,865,157      1,523,770
                                                            -----------    ---------    -----------    -----------

(Loss)/earnings before income taxes .....................       (80,901)       4,856       (100,227)        14,648
Provision for income taxes ..............................         4,695        4,532         10,579          6,684
                                                            -----------    ---------    -----------    -----------

Net (loss)/earnings prior to cumulative effect of a
change in accounting principle...........................       (85,596)         324       (110,806)         7,964
Cumulative effect on prior years (to December 28, 2001)
of a change in accounting principle for goodwill, net of $0
    tax .................................................          --           --          (73,500)          --
                                                            -----------    ---------    -----------    -----------


Net (loss)/earnings .....................................       (85,596)         324       (184,306)         7,964


Other comprehensive loss:
    Foreign currency translation adjustment .............        18,683       (5,127)         9,406        (22,843)
    Change in unrealized losses on derivative
        instruments, net of tax..........................          --         (3,185)        (1,679)        (8,830)
    Reclassification of unrealized gain on derivative
       instruments to earnings ..........................          (456)      (1,255)        (2,155)        (1,955)
    Cumulative effect on prior year (to December 29, 2000)
       of change in accounting principle for derivatives,
       net of tax .......................................          --           --             --            6,300
                                                            -----------    ---------    -----------    -----------


Comprehensive loss ......................................   $   (67,369)   $  (9,243)   $  (178,734)   $   (19,364)
                                                            ===========    =========    ===========    ===========









                                    2









                                                                 THREE MONTHS ENDED          SIX MONTHS ENDED
                                                                 ------------------          ----------------
                                                             JUNE 28, 2002  JUNE 29, 2001 JUNE 28, 2002 JUNE 29, 2001
                                                             -------------  ------------- ------------- -------------
                                                                                             
(Loss)/earnings per share:
    Basic:
       Net (loss)/earnings prior to cumulative effect of
          a change in accounting principle .............        $  (2.09)     $   0.01     $  (2.71)     $   0.19
       Cumulative effect on prior years (to December 28,
            2001) of a change in accounting principle
            for goodwill ...............................         --            --             (1.79)      --
                                                                --------      --------     --------      --------

       Net (loss)/earnings .............................        $  (2.09)     $   0.01     $  (4.50)     $   0.19
                                                                ========      ========     ========      ========


    Diluted:
       Net (loss)/earnings prior to cumulative effect of
            a change in accounting principle ...........        $  (2.09)     $   0.01     $  (2.71)     $   0.19
       Cumulative effect on prior years (to December 28,
            2001) of a change in accounting principle
            for goodwill ...............................         --            --             (1.79)      --
                                                                --------      --------     --------      --------
       Net (loss)/earnings .............................        $  (2.09)     $   0.01     $  (4.50)     $   0.19
                                                                ========      ========     ========      ========



Shares outstanding (in thousands):
    Basic: weighted average number of shares outstanding          40,945        40,891       40,932        40,863
    Diluted: effect of share options ....................           --             360         --             335
                                                              ----------    ----------   ----------    ----------

    Total diluted .......................................         40,945        41,251       40,932        41,198
                                                              ==========    ==========   ==========    ==========

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




See notes to condensed consolidated financial statements.




















                                       3









                      FOSTER WHEELER LTD. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
                            (In Thousands of Dollars)
                                   (Unaudited)
                             (Restated, See Note 1)

                                                                                         SIX MONTHS ENDED
                                                                                         ----------------
                                                                                  JUNE 28, 2002        JUNE 29, 2001
                                                                                 -------------        -------------
CASH FLOWS FROM OPERATING ACTIVITIES
                                                                                              
Net (loss)/earnings...........................................                 $     (184,306)          $   7,964
Adjustments to reconcile net earnings to cash flows from
    operating activities:
    Cumulative effect of a change in accounting principle.....                         73,500                -
    Depreciation and amortization.............................                         22,703              27,823
    Deferred tax..............................................                          3,655                 505
    Provision for loss on sale of two waste-to-energy plants..                         50,800                -
    Dividends on Preferred Trust securities...................                          8,116                -
    Equity loss/(earnings), net of dividends..................                          2,999                 (85)
    Other.....................................................                          1,611               6,187
Changes in assets and liabilities:
    Receivables...............................................                         62,674             (26,076)
    Contracts in process and inventories......................                         76,091             (36,402)
    Accounts payable and accrued expenses.....................                       (110,730)            (82,072)
    Estimated costs to complete long-term contracts...........                         64,666             (25,944)
    Advance payments by customers.............................                         13,706               3,044
    Income taxes..............................................                         (4,504)             (5,004)
    Other assets and liabilities..............................                          3,971             (11,320)
                                                                               --------------          -----------
NET CASH PROVIDED/(USED) BY OPERATING ACTIVITIES                                       84,952            (141,380)
                                                                               --------------          -----------

CASH FLOWS FROM INVESTING ACTIVITIES
Change in restricted cash.....................................                        (40,594)               -
Capital expenditures..........................................                        (10,940)            (16,333)
Proceeds from sale of properties..............................                          1,170              37,705
(Increase)/decrease in investments and advances...............                         (1,567)              9,178
Increase in short-term investments............................                              4                 361
                                                                               ---------------    ----------------
NET CASH (USED)/PROVIDED BY INVESTING ACTIVITIES                                      (51,927)             30,911
                                                                               ---------------         ----------

CASH FLOWS FROM FINANCING ACTIVITIES
Dividend to stockholders......................................                        -                    (4,888)
Distributions to minority shareholder.........................                         (2,061)             (1,367)
Repurchase of common stock....................................                        -                       (37)
Proceeds from exercise of stock options.......................                        -                       627
Proceeds from convertible subordinated notes, net.............                        -                   202,912
Increase/(decrease) in short-term debt........................                            299             (74,273)
Proceeds from long-term debt..................................                         69,118              78,271
Repayment of long-term debt...................................                         (5,044)           (131,440)
                                                                               ---------------         -----------
NET CASH PROVIDED BY FINANCING ACTIVITIES                                              62,312              69,805
                                                                               --------------          ----------

Effect of exchange rate changes on cash and cash equivalents..                         24,667             (15,680)
                                                                               --------------          -----------

INCREASE/(DECREASE) IN CASH AND CASH EQUIVALENTS                                      120,004             (56,344)
Cash and cash equivalents at beginning of year................                        224,020             191,893
                                                                               --------------          ----------

CASH AND CASH EQUIVALENTS AT END OF PERIOD                                        $   344,024            $135,549
                                                                               ===============         ==========

Cash paid during period:
Interest (net of amount capitalized)..........................                 $       16,125           $  32,775
                                                                               --------------           ---------
Income taxes..................................................                 $        5,080           $  10,230
                                                                               --------------           ---------




See notes to condensed consolidated financial statements.











                                       4





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

1.       Subsequent to the filing of Foster Wheeler Ltd.'s Form 10-Q for the
         quarterly period ended June 28, 2002, management determined that the
         assets, liabilities and results of operations associated with one of
         its benefit plans were not accounted for in accordance with SFAS 112,
         "Employers' Accounting for Postemployment Benefits." The condensed
         consolidated balance sheets as of June 28, 2002 and December 28, 2001
         and the condensed consolidated statements of earnings and comprehensive
         income for the three and six month periods ended June 28, 2002 and June
         29, 2001 and the condensed consolidated statements of cash flows for
         the six month periods ended June 28, 2002 and June 28, 2001 have been
         revised to account for such benefit plan in accordance with SFAS 112.
         See Note 16.

         The condensed consolidated balance sheet as of June 28, 2002, as
         restated, and the related condensed consolidated statements of earnings
         and comprehensive income for the three and six month periods ended June
         28, 2002, as restated, and June 29, 2001, as restated, and condensed
         consolidated statement of cash flows for the six months ended June 28,
         2002, as restated, and June 29, 2001, as restated, 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 Ltd.'s Annual Report on Form 10-K/A-2 for
         the fiscal year ended December 28, 2001 filed with the Securities and
         Exchange Commission on November 18, 2002 (hereinafter referred to as
         the "2001 Form 10-K"). The condensed consolidated balance sheet as of
         December 28, 2001, as restated, has been derived from the audited
         consolidated balance sheet included in the 2001 Form 10-K. A summary of
         Foster Wheeler's significant accounting policies of Foster Wheeler Ltd.
         (hereinafter referred to as "Foster Wheeler" or the "Company") include
         the following:

         PRINCIPLES OF CONSOLIDATION - The condensed consolidated financial
         statements include the accounts of Foster Wheeler Ltd. and all
         significant domestic and foreign subsidiary companies. All significant
         intercompany transactions and balances have been eliminated.

         USE OF ESTIMATES - 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 at the date of the financial
         statements and revenues and expenses during the period reported. Actual
         results could differ from those estimates. Changes in estimates are
         reflected in the periods in which they become known. Significant
         estimates relate to accounting for long-term contracts including
         customer and vendor claims, depreciation, employee benefit plans,
         taxes, asbestos litigation and expected recoveries and contingencies,
         among others. As of June 28, 2002 and December 28, 2001, costs of
         approximately $86,000 and $135,000, respectively, were included in
         assets, primarily in receivables and contracts in process, representing
         amounts expected to be realized from claims to customers. As of both
         June 28, 2002 and December 28, 2001, receivables of approximately
         $50,000 are being withheld by customers until the related claims
         discussed above are resolved. During the second quarter of 2002, the
         Company wrote down three claims against customers for a total of
         $47,900. The Company wrote down one claim by $16,200 to reflect a
         reassessment of recovery based on new facts during the quarter and
         management's strategy to realize cash by attempting to resolve claims.
         Management wrote down a second claim by $20,700. Management's decision

                                       5






         was based on increases in the client's counterclaim and management's
         strategy to realize cash by attempting to resolve claims. A third claim
         was written down in the amount of $11,000 due to an unfavorable
         decision by an adjudicating body during the quarter.

         Claims are amounts in excess of the agreed contract price (or amounts
         not included in the original contract price) that a contractor seeks to
         collect from customers or others for delays, errors in specifications
         and designs, contract terminations, change orders in dispute or
         unapproved as to both scope and price or other causes of unanticipated
         additional costs. The Company records claims in accordance with
         paragraph 65 of the American Institute of Certified Public Accountants
         Statement of Position 81-1, "Accounting for Performance of
         Construction-Type and Certain Production-Type Contracts". This
         statement of position states that recognition of amounts as additional
         contract revenue related to claims is appropriate only if it is
         probable that the claims will result in additional contract revenue and
         if the amount can be reliably estimated. Those two requirements are
         satisfied by the existence of all of the following conditions: the
         contract or other evidence provides a legal basis for the claim;
         additional costs are caused by circumstances that were unforeseen at
         the contract date and are not the result of deficiencies in the
         contractor's performance; costs associated with the claim are
         identifiable or otherwise determinable and are reasonable in view of
         the work performed; and the evidence supporting the claim is objective
         and verifiable. If such requirements are met, revenue from a claim is
         recorded only to the extent that contract costs relating to the claim
         have been incurred. Costs attributable to claims are treated as costs
         of contract performance as incurred. Such claims are currently in
         various stages of negotiation, arbitration and other legal proceedings.

         REVENUE RECOGNITION ON LONG-TERM CONTRACTS - The Engineering and
         Construction ("E&C") Group records profits on long-term contracts on a
         percentage-of-completion basis on the cost-to-cost method. Contracts in
         process are valued at cost plus accrued profits less earned revenues
         and progress payments on uncompleted contracts. Contracts of the E&C
         Group are generally considered substantially complete when engineering
         is completed and/or field construction is completed. The Company
         includes pass-through revenue and costs on cost-plus contracts, which
         are customer-reimbursable materials, equipment and subcontractor costs
         when the Company determines that it is responsible for the engineering
         specification, procurement and management of such cost components on
         behalf of the customer.

         The Energy Group primarily records profits on long-term contracts on a
         percentage-of-completion basis determined on a variation of the
         efforts-expended and the cost-to-cost methods, which include multiyear
         contracts that require significant engineering efforts and multiple
         delivery units. These methods are periodically subject to physical
         verification of the actual progress towards completion. Contracts of
         the Energy Group are generally considered substantially complete when
         manufacturing and/or field erection is completed.

         The Company has numerous contracts that are in various stages of
         completion. Such contracts require estimates to determine the
         appropriate cost and revenue recognition. Current estimates may be
         revised as additional information becomes available. If estimates of
         costs to complete long-term contracts indicate a loss, provision is
         made currently for the total loss anticipated. The elapsed time from
         award of a contract to completion of performance may be up to four
         years.

         Certain special-purpose subsidiaries in the Energy Group are reimbursed
         by customers for their costs, including amounts related to principal
         repayments of non-recourse project debt, for building and operating
         certain facilities over the lives of the non-cancelable service
         contracts. The Company records revenues relating to debt repayment
         obligations on these contracts on a straight-line basis over the lives
         of the service contracts, and records depreciation of the facilities on
         a straight-line basis over the estimated useful lives of the
         facilities, after consideration of the estimated residual value.





                                       6




         CASH AND CASH EQUIVALENTS - Cash and cash equivalents include highly
         liquid short-term investments purchased with original maturities of
         three months or less. Cash and cash equivalents of $226,656 are
         maintained by foreign subsidiaries as of June 28, 2002. These
         subsidiaries require a substantial portion of these funds to support
         their liquidity and working capital needs.

         RESTRICTED CASH - Restricted cash consists of approximately $24,000
         which was required to collateralize standby letters of credit as of
         June 28, 2002 and approximately $16,000 that the Company was required
         to deposit into escrow in connection with the legal case TODAK VS.
         FOSTER WHEELER CORPORATION discussed in Note 8.

         SHORT-TERM INVESTMENTS - Short-term investments consist primarily of
         bonds of foreign governments and are classified as available for sale
         under FASB Statement No. 115 "Accounting for Certain Investments in
         Debt and Equity Securities". Realized gains and losses from sales are
         based on the specific identification method.

         TRADE ACCOUNTS RECEIVABLE - In accordance with terms of long-term
         contracts, certain percentages of billings are withheld by customers
         until completion and acceptance of the contracts. Final payments of all
         such withheld amounts might not be received within a one-year period.
         In conformity with industry practice, however, the full amount of
         accounts receivable, including such amounts withheld, has been included
         in current assets.

         ACCOUNTS AND NOTES RECEIVABLE OTHER - Non-trade accounts and notes
         receivable consist primarily of foreign refundable value-added tax and
         at year end 2001 amounts receivable due to the cancellation of the
         company-owned life insurance plan.

         LAND, BUILDINGS AND EQUIPMENT - Depreciation is computed on a
         straight-line basis using composite estimated lives ranging from 10 to
         50 years for buildings and from 3 to 35 years for equipment.
         Expenditures for maintenance and repairs are charged to operations.
         Renewals and betterments are capitalized. Upon retirement or other
         disposition of fixed assets, the cost and related accumulated
         depreciation are removed from the accounts and the resulting gains or
         losses are reflected in earnings.

         In July 2001, the FASB issued Statement of Financial Accounting
         Standards No. 143, "Accounting for Asset Retirement Obligations". This
         statement addresses financial accounting and reporting for obligations
         associated with the retirement of tangible long-lived assets and the
         associated asset retirement costs. This statement is effective for
         financial statements issued for fiscal years beginning after June 15,
         2002. The Company is currently assessing the impact of the adoption of
         this new statement.

         Effective December 29, 2001, the Company adopted SFAS No. 144,
         "Accounting for the Impairment or Disposal of Long-Lived Assets". This
         statement addresses the accounting for long-lived assets to be disposed
         of by sale and resolves significant implementation issues relating to
         SFAS No. 121, "Accounting for the Impairment of Long-Lived Assets and
         for Long-Lived Assets to be Disposed Of". The provisions of this
         statement are effective for financial statements issued for the fiscal
         years beginning after December 15, 2001 and interim periods within
         those fiscal years. The Company's results of operations and financial
         position were not affected by the adoption of this statement.

         INVESTMENTS AND ADVANCES - The Company uses the equity method of
         accounting for investment ownership of between 20% and 50% in
         affiliates unless significant economic considerations indicate that the
         cost method is appropriate. The equity method is also used for


                                       7





         investments in which ownership is greater than 50% when the Company
         does not have a controlling financial interest. Investment ownership of
         less than 20% in affiliates is carried at cost. Currently, all of the
         Company's significant investments in affiliates are recorded using the
         equity method.

         INCOME TAXES - Deferred income taxes are provided on a liability method
         whereby deferred tax assets/liabilities are established for the
         difference between the financial reporting and income tax basis of
         assets and liabilities, as well as operating loss and tax credit carry
         forwards. Deferred tax assets are reduced by a valuation allowance
         when, in the opinion of management, it is more likely than not that
         some portion or all of the deferred tax assets will not be realized.
         Deferred tax assets and liabilities are adjusted for the effects of
         changes in tax laws and rates on the date of enactment.

         Investment tax credits are accounted for by the flow-through method
         whereby they reduce income taxes currently payable and the provision
         for income taxes in the period the assets giving rise to such credits
         are placed in service. To the extent such credits are not currently
         utilized on the Company's tax return, deferred tax assets, subject to
         considerations about the need for a valuation allowance, are recognized
         for the carry forward amounts.

         Provision is made for Federal income taxes which may be payable on
         foreign subsidiary earnings to the extent that the Company anticipates
         they will be remitted.

         FOREIGN CURRENCY TRANSLATION - Assets and liabilities of foreign
         subsidiaries are translated into U.S. dollars at quarter-end and
         year-end exchange rates and income and expenses and cash flows at
         monthly weighted average rates. The Company enters into foreign
         exchange contracts in its management of foreign currency exposures.
         Changes in the fair value of derivative contracts that qualify as
         designated cashflow hedges are deferred until the hedged forecasted
         transaction affects earnings. Amounts receivable (gains) or payable
         (losses) under foreign exchange hedges are recognized as deferred gains
         or losses and are included in either contracts in process or estimated
         costs to complete long-term contracts. The Company utilizes foreign
         exchange contracts solely for hedging purposes, whether or not they
         qualify for hedge accounting under SFAS 133. At June 28, 2002, the
         Company did not meet the requirements for deferral under SFAS 133 and
         recorded in the three months ended June 28, 2002 approximately $21,000
         of gains on derivative instruments previously accounted for as cash
         flow hedges.

         INVENTORIES - Inventories, principally materials and supplies, are
         stated at the lower of cost or market, determined primarily on the
         average cost method.

         INTANGIBLE ASSETS - Intangible assets consist principally of the excess
         of cost over the fair value of net assets acquired (goodwill),
         trademarks and patents.

         In June 2001, the FASB issued SFAS No. 142, "Goodwill and Other
         Intangible Assets" ("SFAS 142"), which supersedes APB Opinion No. 17,
         "Intangible Assets". SFAS 142 addresses how intangible assets that are
         acquired individually or with a group of other assets (but not those
         acquired in a business combination) should be accounted for in
         financial statements upon their acquisition. SFAS 142 also addresses
         how goodwill and other intangible assets should be accounted for after
         they have been initially recognized in the financial statements. SFAS
         142 stipulates that goodwill should no longer be amortized and instead
         should be subject to impairment assessment.

         The provisions of SFAS 142 are required to be applied effective
         December 29, 2001. The Company is utilizing the two-step method
         described in SFAS 142 for purposes of determining the amount of
         goodwill impairment. See Note 7 for further information. Goodwill
         amortization for 2001 was approximately $8,000.



                                       8





         EARNINGS PER SHARE - Basic per share data has been computed based on
         the weighted average number of shares of common stock outstanding.
         Diluted per share data has been computed based on the basic plus the
         dilution of stock options. On April 26, 1999, the Company adopted a
         Directors Deferred Compensation and Stock Award Plan (the "Plan").
         Under the Plan, each non-employee director is credited annually with
         share units of the Company's common stock. In addition, each
         non-employee 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. The
         shares related to the convertible notes offering were not included in
         the computation due to their antidilutive effect.

         Users of financial information produced for interim periods are
         encouraged to refer to the footnotes contained in the December 28, 2001
         Form 10-K when reviewing interim financial results. There has been no
         material change in the accounting policies followed by Foster Wheeler
         Ltd. during the second quarter of 2002 except for the adoption of
         Statement of Financial Accounting Standards Nos. 142 and 144.


         Certain prior period amounts have been reclassified to conform to
         current financial statement presentation. In particular, the
         Engineering, Procurement and Construction business for the Power
         industry in the United States was reclassified from the Engineering and
         Construction Group to the Energy Group. This allows for United States
         domestic power projects to be controlled by one group and better aligns
         the presentation with the current management reporting as well as the
         customer base.

2.       The accompanying condensed consolidated financial statements are
         prepared on a going concern basis, which contemplates the realization
         of assets and the satisfaction of liabilities in the normal course of
         business. Realization of assets and the satisfaction of liabilities in
         the normal course of business are dependent on the Company maintaining
         credit facilities adequate to conduct its business. To date, the
         Company has been able to obtain sufficient financing to support its
         ongoing operations. The Company has also initiated a liquidity action
         plan, which focuses on accelerating the collection of receivables,
         claims recoveries and asset sales.

         The Company has initiated a comprehensive plan to enhance cash
         generation and to improve profitability. The operating performance
         portion of the plan concentrates on the quality and quantity of
         backlog, the execution of projects in order to achieve or exceed the
         profit and cash targets and the optimization of all non-project related
         cash sources and uses. In connection with this plan, a group of outside
         consultants has been hired for the purpose of carrying out a
         performance improvement intervention. The tactical portion of the
         performance improvement intervention concentrates on booking current
         projects, executing twenty-two "high leverage projects" and generating
         incremental cash from high leverage opportunities such as overhead
         reductions, procurement and accounts receivable. The systemic portion
         of the performance improvement intervention concentrates on sales
         effectiveness, estimating, bidding and project execution procedures.

         Subsequent to June 28, 2002, the Company finalized a Senior Credit
         Facility with a group of banks. This facility includes a $71,000 term
         loan, a revolving credit agreement for $69,000 and a letter of credit
         facility for $149,900 that expire on April 30, 2005. This facility is
         secured by the assets of the domestic subsidiaries, the stock of the
         domestic subsidiaries and 66% of the stock of the first-tier foreign
         subsidiaries. The facility has no scheduled repayments prior to
         maturity on April 30, 2005. The facility requires prepayments from
         proceeds of assets sales and the issuance of debt or equity and from

                                       9





         excess cash flow. The Company retains the first $77,000 of such asset
         sales or issuance of debt or equity in order to maintain liquidity and
         the Company also retains a 50% share of the balance. The financial
         covenants in the facility start at the end of the first quarter 2003.
         These include a senior leverage ratio and a minimum earnings before
         income taxes depreciation and amortization ("EBITDA") level.

         The term loan and revolving loans will bear interest at the Company's
         option of (a) LIBOR plus 3.50% or (b) the Base Rate plus 2.50%. The
         "Base Rate" will mean the higher of (i) the Bank of America prime rate
         and (ii) the Federal Funds rate plus .5%.

         The Company has also finalized a sale/leaseback arrangement with a
         third party for its corporate headquarters. This capital lease
         arrangement leases the facility to the Company for an initial
         non-cancelable period of 20 years.

         Subsequent to June 28, 2002, the Company has also completed a
         receivables sale arrangement for $40,000. This arrangement will be
         accounted for as a financing and expires in August 2005.

         As a result of finalizing the Senior Credit Facility, the
         sale/leaseback arrangement and the receivables sale arrangement, the
         Company has reclassified $834,000 of it debts as long term that had
         been classified as current liabilities as of December 28, 2001.

         In addition to the Company's debt restructuring initiatives, management
         has initiated a comprehensive plan to address domestic liquidity
         issues. Management's plan to address the Company's domestic liquidity
         issues includes generating approximately $150,000 from asset sales,
         collection of receivables and resolving disputed claims over the next
         six months and an additional $40,000 over the following six months. To
         the extent these initiatives are not successful, the Company will
         explore other options including the repatriation of funds from foreign
         operations and further cost reduction and cash conservation measures.
         Management believes that these actions, together with cash on hand and
         cash from operations will be sufficient to fund the Company's working
         capital needs over the next year. Failure by the Company to achieve a
         significant portion of these proceeds could have a material adverse
         effect on the Company's financial condition. The above factors raise
         substantial doubts about the Company's ability to continue as a going
         concern. The condensed consolidated financial statements do not include
         any adjustments that might result from the outcome of this uncertainty.

3.       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 the Company. 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. In accordance with this provision, the Company elected to defer
         the distributions due on January 15, April 15, and July 15, 2002. The
         new Senior Credit Facility requires the Company to continue to defer
         dividends on the Preferred Trust Securities. The maturity date is
         January 15, 2029.

4.       At June 28, 2002, a total of 7,445,968 shares of common stock were
         reserved for issuance under various stock option plans; of this total,
         2,570,180 were not under option.

5.       Basic per share data has been computed based on the weighted average
         number of shares of common stock outstanding. Diluted per share data
         has been computed based on the basic plus the dilution of stock
         options. In 1999, the Company adopted The Directors Deferred
         Compensation and Stock Award Plan (the "Plan"). Under the Plan, each
         non-management director is credited annually with share units of the
         Company's common stock. 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


                                       10







         equal to 15% of the deferred amount. For the six months ended June 28,
         2002, 72,965 share units were credited in participants' accounts.
         During the same period, 29,309 shares were delivered to one director
         upon his retirement. As of June 28, 2002, 173,021 share units were
         credited in participants' accounts and are included in the calculation
         of basic earnings per share. Options to purchase 4,848,788 shares of
         common stock were not included in the computation of diluted earnings
         per share because the options' exercise price was greater than the
         average market price of the common shares. Options to purchase 277,000
         shares of common stock were not included in the computation of diluted
         earnings per share for the three and six month periods ended June 28,
         2002 due to their antidilutive effect. The 13,085,751 shares related to
         the convertible subordinated notes were not included in the computation
         for the three and six-month periods ended June 28, 2002 due to their
         antidilutive effect.

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




                      THREE MONTHS ENDED               SIX MONTHS ENDED
                 JUNE 28, 2002  JUNE 29, 2001  JUNE 28, 2002      JUNE 29, 2001
                 -------------  -------------  -------------      -------------

                                                   
Interest Income   $   2,996       $  2,834      $   4,723         $      6,272
                  ==========      ========      =========         ============
Interest Cost     $   19,463      $ 19,557      $  40,617         $     40,452
                  ==========      ========      =========         ============


         Included in the interest cost is interest capitalized on
         self-constructed assets, for the three and six months ended June 28,
         2002 of $306 and $544, respectively, compared to the $185 and $315 for
         the same periods in 2001. Interest costs also included dividends on
         Preferred Trust Securities, which amounted to $4,104 and $8,116 for the
         three, and six months ended June 28, 2002, respectively, compared to
         $3,938 and $7,875 for the same period in 2001.

7.       Effective December 29, 2001, the Company adopted Statement of Financial
         Accounting Standards No. 142, "Goodwill and Other Intangible Assets"
         ("SFAS No. 142") which supercedes APB Opinion No. 17, "Intangible
         Assets". The statement requires that goodwill and intangible assets
         with indefinite lives no longer be amortized, but instead be tested for
         impairment at least annually. The Company tests for impairment at the
         reporting unit level as defined in SFAS No. 142. This test is a
         two-step process. Impairment losses have been measured as of December
         29, 2001 and recognized as the cumulative effect of a change in
         accounting principle in 2002. SFAS No. 142 also requires that
         intangible assets with determinable useful lives be amortized over
         their respective estimated useful lives and reviewed for impairment in
         accordance with SFAS No. 144.

         As of June 28, 2002 and December 28, 2001, the Company had unamortized
         goodwill of $126,806 and $200,152. The reduction in goodwill is due to
         the $73,500 of impairment losses discussed below, offset by foreign
         currency translation adjustments of $154. In accordance with SFAS No.
         142, the Company is no longer amortizing goodwill. The Company
         recognized $73,500 of impairment losses during the six-month period
         ended June 28, 2002 related to the goodwill as a cumulative effect of a
         change in accounting principle. Of this total, $24,800 was associated
         with a waste-to-energy facility included in the operations of the
         Energy Group. The fair value of the facility was estimated using the
         expected present value of future cash flows. The remaining $48,700
         relates to a reporting unit in the Engineering and Construction Group.
         An impairment of the goodwill on this subsidiary was initially
         determined based upon its market value. Based upon the market value of
         this reporting unit, it was determined under step one that a potential
         impairment existed. The Company then completed step two and determined
         that a full write down of the goodwill was required. All of the other
         reporting units were also subjected to the first step of the goodwill
         impairment test. One further reporting unit in the Energy Group has
         been determined to have potential goodwill impairment as a result of
         the calculations performed under step one. A write-down has not been
         taken on this reporting unit since the step two valuation has not yet
         been finalized. The Company anticipates finalizing the step two

                                       11





         calculations in the third quarter of 2002 and will record any
         impairment at that time. The amount of goodwill related to this
         reporting unit amounts to approximately $77,000. Management estimates
         it is reasonably likely that a substantial amount of this goodwill may
         be impaired.

         As of December 29, 2001, the Company had unamortized identifiable
         intangible assets of $74,391. The following table details amounts
         relating to those assets as of June 28, 2002.





                                        As of June  28,                 As of December 28,
                                           2002                               2001
                        ---------------------------- ------------------- ------------------------------
                         Gross Carrying        Accumulated       Gross Carrying        Accumulated
                             Amount            Amortization          Amount           Amortization
                        ------------------- ------------------- ------------------ --------------------
                                                                          
        Patents          $     35,421          $    (11,078)     $      34,994        $    (10,197)
        Trademarks             59,944               (10,541)            59,266              (9,672)
                         ------------          -------------     -------------        -------------
              Total      $     95,365          $    (21,619)     $      94,260        $    (19,869)
                         -------------         -------------     -------------        -------------


         Amortization expense related to patents and trademarks for the
         six-month period ended June 28, 2002 was $1,750. Amortization expense
         is expected to approximate $3,500 each year in the next five years.

         The following table presents the prior year reported amounts adjusted
         to eliminate the effect of goodwill amortization in accordance with
         SFAS No. 142.






                                                    THREE MONTHS ENDED                   SIX MONTHS ENDED
                                              JUNE 28, 2002      JUNE 29, 2001     JUNE 28, 2002     JUNE 29, 2001
                                              -------------      -------------     -------------     -------------
                                                                                       
        Reported net (loss)/earnings           $    (85,596)      $       324      $   (184,306)       $   7,964
        Add back: goodwill amortization                                 1,342                              2,685
                                               ------------       -----------      ------------        ---------
        Adjusted net (loss)/earnings           $    (85,596)      $     1,666      $   (184,306)       $  10,649
                                               --------------     -----------      -------------       ---------

        Basic Earnings Per Share:
        Reported Net Income                                       $      0.01                           $   0.19
        Goodwill Amortization                                     $      0.03                           $   0.06
                                                                  ------------                          --------
        Adjusted Net Income                                       $      0.04                           $   0.25
                                                                  ------------                          --------
        Diluted Earnings per Share:
        Reported Net Income                                       $      0.01                           $   0.19
        Goodwill Amortization                                     $      0.03                           $   0.06
                                                                  ------------                          ---------
        Adjusted Net income                                       $      0.04                           $   0.25
                                                                  ------------                          ---------




8.       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 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.


         Some of the Company's subsidiaries, 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
         28, 2002, there were approximately 121,900 claims pending. During the
         second quarter of 2002, approximately 13,000 new claims have been filed
         and approximately 2,600 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 $17,052 in the second quarter



                                       12






         of 2002. As of June 29, 2001, there were approximately 103,400 claims
         pending. During the second quarter of 2001, approximately 11,100 new
         claims were 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 $19,500 in the
         second quarter of 2001.

         The Company's subsidiaries continue to actively manage claims and to
         negotiate with certain insurance carriers concerning the limits of
         coverage provided during different time periods. An agreement which one
         of the Company's subsidiaries has 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, proceedings
         commenced among 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 believes 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 its subsidiaries can agree on a
         new arrangement. Although the expiration of the previous arrangement
         may delay the ability of the Company's subsidiaries to get reimbursed
         on a timely basis by the insurers for claims filed after June 12, 2001,
         insurance policies will continue to cover asbestos related claims
         brought against the Company's subsidiaries after June 12, 2001 and it
         is anticipated that the Company's subsidiaries can continue to manage
         the resolution of such claims without a material adverse impact on the
         Company's financial condition.

         As of June 28, 2002, the Company has recorded a liability related to
         probable losses on asbestos-related insurance claims of approximately
         $479,000, of which approximately $35,000 is considered short-term. The
         Company has recorded an asset of $525,000 relating to probable
         insurance recoveries of which the Company has funded approximately
         $60,000 as of June 28, 2002. In addition to the $479,000 shown
         separately in the balance sheet, approximately $46,000 is recorded in
         accounts and notes receivables. The asset is an estimate of recoveries
         from insurers based upon assumptions relating to cost allocation and
         resolution of pending proceeding with certain insurers, as well as
         recoveries under a funding arrangement with other insurers, which has
         been in place since 1993. The total liability recorded is comprised of
         an estimated liability relating to open (outstanding) claims of
         approximately $279,000 and an estimated liability relating to future
         unasserted claims of approximately $200,000. These estimates are based
         upon the following information and/or assumptions: number of open
         claims; forecasted number of future claims; estimated average cost per
         claim by disease type; and the breakdown of known and future claims
         into disease type. The total estimated liability includes both the
         estimate of forecasted indemnity amounts and forecasted defense
         expenses. The defense costs and indemnity payments are expected to be
         incurred over the next eight years during which period new claims are
         expected to decline from year to year. The Company believes that there
         will be a substantial reduction in the number of new claims filed after
         2008 although there are no assurances this will be correct.
         Historically, the Company's defense costs have represented
         approximately 23% of total costs. Through June 28, 2002, total
         indemnity costs paid were approximately $282,000 and total defense
         costs paid were approximately $87,000.

         The Company's management after consultation with counsel, has
         considered the proceedings 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 will continue to adequately
         fund claims and defense costs relating to asbestos litigation. It
         should be noted that the estimate of the assets and liabilities related
         to asbestos claims and recovery is subject to a number of uncertainties



                                       13







         that may result in significant changes in the current estimates. Among
         these are uncertainty as to the ultimate number of claims filed, the
         amounts of claim costs, the impact of bankruptcies of other companies
         with asbestos claims, uncertainties surrounding the litigation process
         from jurisdiction to jurisdiction and from case to case, as well as
         potential legislative changes.

         The Company's subsidiaries have been effective in managing the asbestos
         litigation in part because (1) the Company's subsidiaries have access
         to historical project documents and other business records going back
         more than 50 years, allowing them 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 their presence, (2)
         the Company's subsidiaries maintain good records on insurance policies
         and have identified policies issued since 1952, and (3) the Company's
         subsidiaries have consistently and vigorously defended these claims
         which has resulted in dismissal of claims that are without merit or
         settlement of claims at amounts that are considered reasonable.

         A subsidiary of the Company in the United Kingdom has also received a
         limited number of claims alleging personal injury arising from exposure
         to asbestos. None of these claims have resulted in material costs to
         the Company.

         A San Francisco, California jury returned a verdict on March 26, 2002
         finding Foster Wheeler liable for $10,600 in the case of TODAK VS.
         FOSTER WHEELER CORPORATION. The case was brought against Foster
         Wheeler, the U.S. Navy and several other companies by a 59-year-old man
         suffering from mesothelioma which allegedly resulted from exposure to
         asbestos. The Company believes there was no credible evidence presented
         by the plaintiff that he was exposed to asbestos contained in a Foster
         Wheeler product. In addition, the Company believes that the verdict was
         clearly excessive and should be set aside or reduced on appeal. The
         Company intends to move to set aside this verdict. Management of the
         Company believes the financial obligation that may ultimately result
         from entry of a judgment in this case will be paid by insurance.

         On April 3, 2002 the United States District Court for the Northern
         District of Texas entered an amended final judgment in the matter 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 claimed damages for patent infringement and trade
         secret misappropriations and has been pending for over 18 years. A
         judgment was entered in this case on November 29, 1999 awarding
         plaintiffs compensatory and punitive damages plus prejudgment interest
         in an amount yet to be calculated. This amended final judgment in the
         amount of $54,283 includes such interest for the period beginning in
         1983 when the lawsuit was filed through entry of judgment.
         Post-judgment interest will accrue at a rate of 5.471 percent per annum
         from November 29, 1999. The management of Tray, Inc. believes that the
         Court's decision contains numerous factual and legal errors subject to
         reversal on appeal. Tray Inc. has filed a notice of appeal to the
         United States Court of Appeals for the Fifth Circuit.

         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 (the "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 have not been, and 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. These
         outstanding bonds are public debt, not debt of either the Company or
         its project subsidiary ("CCERA") and is not guaranteed by the Company.
         Since 1999, the State of New Jersey has provided subsidies sufficient
         to ensure the payment of each debt service payment as it became due. If
         the State were to fail to do so and there was to be a default on a debt
         service payment, the bondholders might proceed to attempt to exercise
         their remedies. However, because the debt is not CCERA's, and is not
         secured by CCERA's plant, the Company's management does not believe
         that an attempt by the bondholders to exercise their remedies would
         have a material adverse effect on CCERA or the Company.



                                       14






         CCERA 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 the Project. In January 2002, the
         State of New Jersey enacted legislation that provides a mechanism for
         state-supported refinancing of bond debt on solid waste facilities
         located within the state. Pending outcome of the litigation and certain
         refinancing initiatives, management believes that the plant will
         continue to operate at full capacity while receiving market rates for
         waste disposal. At this time, management cannot determine the ultimate
         outcome of the foregoing and their effect on the Project.

         In 1996, 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 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, 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 Company agreed to continue to contest this repeal
         through litigation. Pursuant to the Robbins Agreement, the Company has
         also agreed that any proceeds of such litigation will be allocated in a
         certain order of priority. Pursuant to an agreement reached with the
         debtor project companies and the Bondholders and approved by the
         bankruptcy court on March 5, 2002 (IN RE: ROBBINS RESOURCE RECOVERY
         PARTNERS, L.P., N.D. Illinois, Case No. 00B 25018), the foregoing
         allocation was modified so that any proceeds will now be allocated in
         the following order of priority: (1) to any attorneys entitled to a
         contingency fee, up to 15%; (2) up to the next $10,000, 50% to the
         Company, 50% to redeem outstanding 1999D Bonds; (3) to redeem all of
         the outstanding 1999D Bonds; (4) to reimburse the Company for any
         amounts paid by it in respect of the 1999D Bonds; (5) to reimburse the
         Company for any costs incurred by it in connection with prosecuting the
         Retail Rate litigation; (6) to redeem all of the outstanding 1999C
         Bonds; and (7) 10.6% interest on the foregoing items 4 and 5 to the
         Company. Then, to the extent there are further proceeds, 80% of any
         such proceeds shall be paid to the Indenture Trustee of 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
         Company. After the foregoing payments shall have been made, any
         remaining proceeds shall be paid over to the Company.

         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 Company initiated the final phase of its exit
         from the Robbins Facility. As part of the Robbins Agreement, the
         Company agreed to operate the Robbins Facility subject to being
         reimbursed for all costs of operation. Such reimbursement did not occur
         and, therefore, pursuant to the Robbins Agreement, the Company on
         October 10, 2000, completed the final phase of its exit from the
         project. The Company had been administering the project companies
         through a Delaware business trust, which owned the project on behalf of
         the Bondholders. As a result of its exit from the project, the Company

                                       15






         is no longer administering the project companies, which project
         companies again commenced reorganization proceedings under Chapter 11
         of the U.S. Bankruptcy Code in August and October 2000. A subsidiary of
         the Company reached an agreement with the debtor project companies and
         the requisite holders of the bonds, which was approved by the
         bankruptcy court on March 5, 2002 (IN RE: ROBBINS RESOURCE RECOVERY
         PARTNERS, L.P., N.D. Illinois, Case No. 00B 25018). In June 2002, the
         Plan of Reorganization incorporating the agreement, among other things,
         was confirmed and became effective. The foregoing agreement is expected
         to favorably resolve any 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.

         The Company currently owns and operates industrial facilities and has
         also transferred its interests in industrial facilities that it
         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 is not aware of any conditions at its
         currently owned facilities in the United States that it expects will
         cause the Company to incur significant costs.

         The Company also may receive claims, pursuant to indemnity obligations
         from owners of recently sold facilities that may require the Company 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 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 to incur
         material expenditures to investigate and/or remediate such conditions.

         The Company had been notified that it was a potentially responsible
         party ("PRP") under CERCLA or similar state laws at three off-site
         facilities, excluding sites as to which the Company has resolved its
         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 Company does not believe
         that its share of cleanup obligations at any of the off-site facilities
         as to which it has received a notice of potential liability will
         individually exceed $1 million.

         The Company's project claims have increased as a result of the increase
         in our lump-sum contracts between 1992 and 1999. Project claims brought
         by 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.



                                       16






         In the ordinary course of business, the Company enters 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 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, 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.

         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.



















                                       17




 9. Changes in equity for the six months ended June 28, 2002, as restated, were
    as follows:





                                                                                                         ACCUMULATED
                                                                                                           OTHER          TOTAL
                                                            COMMON STOCK        PAID-IN      RETAINED    COMPREHENSIVE SHAREHOLDERS'
                                                       SHARES         AMOUNT    CAPITAL      EARNINGS       LOSS         EQUITY
                                                       ------         ------    -------      --------      ----          ------

                                                                                                   
Balance December 28, 2001, Restated                   40,771,560   $  40,772  $   201,390  $   (109,872) $  (161,834)  $ (29,544)

Net loss                                                                                       (184,306)                 (184,306)

Foreign currency translation adjustment                                                                        9,406       9,406

Reclassification of unrealized gain of derivative
instruments to earnings                                                                                       (3,834)     (3,834)
                                                   -------------  ----------------------  ------------   ------------   ----------


Balance June 28, 2002                                 40,771,560   $  40,772  $   201,390  $   (294,178) $ (156,262)  $ (208,278)
                                                   =============   =========  ===========  ============  ===========  ===========






















                                       18




10.      Major Business Groups



                                                        Three Months Ended              Six Months Ended
                                                    June 28,2002  June 29, 2001   June 28, 2002  June 29,2001
                                                    ------------  -------------   -------------  ------------
                                                     (Restated)   (Restated and   (Restated)    (Restated and
                                                                  Reclassified)                  Reclassified)

ENGINEERING & CONSTRUCTION (E&C) (6)
                                                                                
       Revenues                                    $   560,167    $ 464,134    $   981,302    $   894,504
       Gross earnings from operations                    6,015       45,226         46,234         85,111
       Interest expense                                   (251)         907           (569)           940
       (Loss)/earnings before income taxes and
         cumulative effect of a change in
       accounting principle for goodwill (1) (2)       (13,237)      17,223          7,265         36,435

ENERGY (6)
       Revenues                                      $ 411,916    $ 385,005    $   799,336    $   666,822
       Gross earnings from operations                   43,955       38,696         87,265         73,528
       Interest expense                                  4,357        6,263         11,738         12,554
       (Loss)/earnings before income taxes and
         cumulative effect of a change in
         accounting principle for goodwill (1)(2)(3)   (18,197)      11,120        (19,971)        20,461

CORPORATE AND FINANCIAL SERVICES (C&F) (5)
       Revenues                                      $ (13,182)   $  (8,956)   $   (15,708)   $   (22,908)
       Gross earnings from operations                   (1,182)         498         (1,235)           740
       Interest expense (4)                             15,051       12,202         28,904         26,643
       Loss before income taxes and cumulative
         effect of a change in accounting
       principle for goodwill                          (49,467)     (23,487)       (87,521)       (42,248)

TOTAL
       Revenues                                      $ 958,901    $ 840,183    $ 1,764,930    $ 1,538,418
       Gross earnings from operations                   48,788       84,420        132,264        159,379
       Interest expense (4)                             19,157       19,372         40,073         40,137
       (Loss)/earnings before income taxes
         and accounting change                         (80,901)       4,856       (100,227)        14,648
       Provision (benefit) for income taxes              4,695        4,532         10,579          6,684
       Net (loss)/earnings prior to
         cumulative effect of a change in
       accounting principle                            (85,596)         324       (110,806)         7,964
       Cumulative effect on prior years of a
         change in accounting principle for
       goodwill (7)                                       --           --          (73,500)          --
                                                     ---------    ---------    -----------    -----------

       Net (loss)/earnings                           $ (85,596)   $     324    $  (184,306)   $     7,964
                                                     =========    =========    ===========    ===========

<FN>
(1)      Includes in the three and six months ended 2002, claim write-downs for E&C ($27,200) and for Energy ($20,700).
(2)      Includes in the three and six months ended 2002, anticipated loss on sale of assets for Energy ($31,800 and $50,800).
(3)      Includes in the three and six months ended 2001, $5,000 loss on sale of a hydrogen plant.
(4)      Includes dividends on preferred security of subsidiary trust.
(5)      Includes intersegment eliminations.
(6)      Reflects the reclassification of the Engineering, Procurement and
         Construction ("EPC") business in the United States from the E&C
         business group to the Energy business group to conform to 2002
         presentation. For the three and six months ended June 29, 2001,
         revenues of $71,605 and $114,787, respectively, gross earnings from
         operations of $4,526 and $5,763, respectively, interest expense of
         $257 and $474, respectively and earnings before income taxes of $3,091
         and $2,679, respectively were reclassified from the E&C group to the
         Energy group.
(7)      Includes a provision for goodwill impairment of $48,700 for E&C and $24,800 for Energy.
</FN>








                                       19



         Operating revenues by industry segment for the periods ending June 28,
        2002 and June 29, 2001 were as follows:





                                                 THREE MONTHS ENDED                       SIX MONTHS ENDED
                                                 ------------------                       ----------------
                                         JUNE 28, 2002       JUNE 29, 2001        JUNE 28, 2002       JUNE 29, 2001
                                         -------------       -------------        -------------       -------------
                                                                                        
Power                                    $     431,571        $     383,950        $     812,303      $      673,878
Oil and gas/refinery                           247,081              187,715              405,168             365,232
Pharmaceutical                                 105,807              121,079              181,152             192,096
Chemical                                        37,935               59,031               76,571             106,050
Environmental                                   88,856               90,760              173,624             168,135
Power production                                35,989               42,606               69,886              92,945
Eliminations and other                          (2,905)             (58,259)              21,039             (88,811)
                                         --------------       --------------       -------------      ---------------
     Total Operating Revenues            $     944,334        $     826,882        $   1,739,743      $    1,509,525
                                         =============        =============        =============      ==============



11.       Condensed Consolidating Financial Information



          The following represents summarized condensed consolidating financial
          information as of June 28, 2002, as restated, and December 28, 2001,
          as restated, with respect to the financial position, and for the six
          months ended June 28, 2002, as restated, and June 29, 2001, as
          restated, for results of operations and cash flows of the Company and
          its 100% owned and majority-owned subsidiaries. As a result of the
          reorganization on May 25, 2001 Foster Wheeler LLC, as successor to
          Foster Wheeler Corporation, became obligor for the Company's 6.75%
          notes due November 15, 2005 (the "Notes"). Foster Wheeler USA
          Corporation, Foster Wheeler Energy Corporation, Foster Wheeler Power
          Group, Inc. formerly known as 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 and
          June 2001, the Company issued 6.5% Convertible Subordinated Notes
          (Convertible Notes) due in 2007. 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 28, 2001, as restated, and
          June 29, 2001, as restated, with respect to the financial position,
          results of operations and cash flows were revised to conform to the
          current financial presentation.









                                       20





                               FOSTER WHEELER LTD.
                      CONDENSED CONSOLIDATING BALANCE SHEET
                                  June 28, 2002
                            (In Thousands of Dollars)
                                   (Restated)
                                                                                            Non-Guarantor
                                              Foster Wheeler   Foster Wheeler    Guarantor   Subsidiaries
                 Assets                            Ltd.             Llc         Subsidiaries              Eliminations Consolidated
                 -----                        --------------   -------------   ------------   ----------- -----------  ------------

                                                                                                        
Current assets .................................... $    --     $ 197,958    $  822,512   $1,605,663   $  (947,445)   $ 1,678,688
Investment in subsidiaries ........................  (205,689)   (275,718)    1,259,206      591,537    (1,285,192)        84,144
Land, buildings & equipment (net) .................      --          --          18,290      374,369        (5,515)       387,144
Notes and accounts receivable - long-term .........      --       595,655        93,921      837,253    (1,475,352)        51,477
Intangible assets (net) ...........................      --          --         239,862      297,630      (336,940)       200,552
Other non-current assets ..........................      --        15,206       632,050      160,256        17,626        825,138
                                                    ---------   ---------    ----------   ----------   -----------    -----------
TOTAL ASSETS ...................................... $(205,689)  $ 533,101    $3,065,841   $3,866,708   $(4,032,818)   $ 3,227,143
                                                    =========   =========    ==========   ==========   ===========    ===========

   LIABILITIES & SHAREHOLDERS' EQUITY
Current liabilities ............................... $   2,589   $  16,379    $1,168,224   $1,331,790   $  (960,911)   $ 1,558,071
Long-term debt ....................................      --       340,000       238,812    1,447,278    (1,478,493)       547,597
Other non-current liabilities .....................      --          --         993,963       43,692      (201,767)       835,888
Subordinated Robbins Obligations ..................      --          --         108,865         --            --          108,865
Convertible debt ..................................      --       210,000          --           --            --          210,000
Preferred trust securities ........................      --       175,000          --           --            --          175,000
                                                    ---------   ---------    ----------   ----------   -----------    -----------
TOTAL LIABILITIES .................................     2,589     741,379     2,509,864    2,822,760    (2,641,171)     3,435,421
TOTAL SHAREHOLDERS' EQUITY ........................  (208,278)   (208,278)      555,977    1,043,948    (1,391,647)      (208,278)
                                                    ---------   ---------    ----------   ----------   -----------    -----------
TOTAL LIABILITIES AND
   SHAREHOLDERS' EQUITY ........................... $(205,689)  $ 533,101    $3,065,841   $3,866,708   $(4,032,818)   $ 3,227,143
                                                    =========   =========    ==========   ==========   ===========    ===========







                               FOSTER WHEELER LTD.
                      CONDENSED CONSOLIDATING BALANCE SHEET
                                December 28, 2001
                            (In Thousands of Dollars)
                             (Revised and Restated)

                 ASSETS                                                                     Non-Guarantor
                 ------                           Foster Wheeler Foster Wheeler Guarantor   Subsidiaries
                                                       Ltd.         Llc         Subsidiaries            Eliminations   Consolidated
                                                       ----         ---         ------------ ---------- ------------   ------------

                                                                                                   
Current assets .................................... $    --      $ 121,298    $1,085,669   $1,644,843   $(1,097,434)   $ 1,754,376
Investment in subsidiaries ........................   (26,989)     (94,938)    1,327,480      566,982    (1,688,021)        84,514
Land, buildings & equipment (net) .................      --           --          23,548      381,367        (5,717)       399,198
Notes and accounts receivable - long-term .........      --        595,655        46,062      844,730    (1,421,074)        65,373
Intangible assets (net) ...........................      --           --         239,862      374,335      (339,654)       274,543
Other non-current assets ..........................      --         15,962       554,787      183,480        (6,396)       747,833
                                                    ---------    ---------    ----------   ----------   -----------    -----------


TOTAL ASSETS ...................................... $ (26,989)   $ 637,977    $3,277,408   $3,995,737   $(4,558,296)   $ 3,325,837
                                                    =========    =========    ==========   ==========   ===========    ===========
   LIABILITIES & SHAREHOLDERS' EQUITY

Current liabilities ............................... $   2,555    $ 667,521    $1,334,268   $1,485,639   $(1,101,363)   $ 2,388,620
Long-term debt ....................................      --           --         236,104    1,334,581    (1,432,830)       137,855
Other non-current liabilities .....................      --           --         989,443       62,902      (223,439)       828,906
Subordinated Robbins Obligations ..................      --           --            --           --            --             --
Convertible debt ..................................      --           --            --           --            --             --
Preferred trust securities ........................      --           --            --           --            --             --
                                                    ---------    ---------    ----------   ----------   -----------    -----------

TOTAL LIABILITIES .................................     2,555      667,521     2,559,815    2,883,122    (2,757,632)     3,355,381
TOTAL SHAREHOLDERS' EQUITY ........................   (29,544)     (29,544)      717,593    1,112,615    (1,800,664)       (29,544)
                                                    ---------    ---------    ----------   ----------   -----------    -----------
TOTAL LIABILITIES AND
   SHAREHOLDERS' EQUITY ........................... $ (26,989)   $ 637,977    $3,277,408   $3,995,737   $(4,558,296)   $ 3,325,837
                                                    =========    =========    ==========   ==========   ===========    ===========












                                       21







                               FOSTER WHEELER LTD.
                  CONDENSED CONSOLIDATING STATEMENT OF EARNINGS
                         Six Months Ended June 28, 2002
                            (In Thousands of Dollars)
                                   (Restated)

                                                                                         Non-guarantor
                                      Foster Wheeler    Foster Wheeler      Guarantor     Subsidiaries
                                           Ltd.               Llc         Subsidiaries                  Eliminations    Consolidated
                                      --------------    --------------      ---------     ------------  ------------    ------------

                                                                                                   
 Operating revenues.................   $                 $               $   432,081     $ 1,428,948    $ (121,286)    $  1,739,743
 Other income.......................          -               27,456          11,792          46,625       (60,686)          25,187
                                       ------------      -----------     -----------     -----------    -----------    ------------
     Revenues.......................         -                27,456         443,873       1,475,573      (181,972)       1,764,930

 Cost of operating revenues.........         -                -              422,696       1,306,069      (121,286)       1,607,479
 Selling, general and administrative
     expenses.......................         -                -               50,943          61,021          -             111,964
 Other deductions and minority
     interest*.......................             54          28,700          50,081         127,565       (60,686)         145,714
 Equity in net losses of
      subsidiaries..................        (184,271)       (186,352)        (50,460)          -           421,083            -
                                       --------------    ------------     ----------     ------------   ----------     ------------

 Loss before income
      taxes.........................        (184,325)       (187,596)       (130,307)        (19,082)      421,083         (100,227)
 (Benefit)/provision for income
      taxes.........................             (19)           (435)         28,456         (17,423)        -               10,579
                                       --------------    ------------     ----------     ------------   ----------     ------------
 Net loss prior to cumulative effect
  of a change in accounting principle.      (184,306)       (187,161)       (158,763)        ( 1,659)      421,083         (110,806)
 Cumulative effect on prior years of a
     change in accounting principle
     for goodwill, net of $0 tax....                                                         (73,500)                       (73,500)
                                       -------------     -----------      ----------     ------------   ----------     -------------
 Net loss**...........................      (184,306)       (187,161)       (158,763)        (75,159)      421,083         (184,306)

 Other comprehensive (loss)/income:
     Foreign currency translation
     adjustment.....................           9,406           9,406           9,406          13,515       (32,327)           9,406

 Net (loss)/gain on derivative
     adjustment.....................          (3,834)         (3,834)         (3,834)            284         7,384           (3,834)
                                       --------------    ------------   -------------    ------------    ----------    -------------
 instruments....................

 Comprehensive loss                    $    (178,734)    $  (181,589)   $   (153,191)    $   (61,360)   $  396,140     $   (178,734)
                                       ==============    ============   =============    ============   ==========     =============

<FN>
*  Includes interest expense and dividends on preferred securities of $40,073.
** Includes the following pre-tax special charges 1) goodwill impairment of
   $73,500; 2) write-down of $50,800 related to assets in process of being sold;
   3) claim write-downs of $47,900; 4) others including refinancing efforts,
   performance intervention activities and employee severance of $44,800; and 5)
   offset by the gains on foreign exchange contracts of $20,700.
</FN>








                                       22








                               FOSTER WHEELER LTD.
                  CONDENSED CONSOLIDATING STATEMENT OF EARNINGS
                        Three Months Ended June 28, 2002
                            (In Thousands of Dollars)
                                   (Restated)

                                                                                          Non-Guarantor
                                         Foster Wheeler    Foster Wheeler    Guarantor    Subsidiaries
                                              Ltd.               LLC        Subsidiaries  ------------    Eliminations  Consolidated
                                              ----        -      ---        ------------                  ------------  ------------
                                                                                                    
 Operating revenues.................       $     -         $    -         $   228,018    $   792,924     $  (76,608)   $    944,334
 Other income.......................             -              10,903         (4,527)        38,201        (30,010)         14,567
                                           ------------    -----------    ------------   -----------     -----------   ------------
     Revenues.......................             -              10,903        223,491        831,125       (106,618)        958,901

 Cost of operating revenues.........             -              -             233,389        738,766        (76,608)        895,547
 Selling, general and administrative
     expenses.......................             -              -              27,583         30,123           -             57,706
 Other deductions and minority
     interest*.......................                 25        14,025         30,722         71,787        (30,010)         86,549
 Equity in net losses of
      subsidiaries..................             (85,580)      (85,422)       (39,470)         -            210,472           -
                                           --------------  ------------    -----------   -----------     ----------     -----------

 Loss before income
      taxes.........................             (85,605)      (88,544)      (107,673)        (9,551)       210,472         (80,901)
 (Benefit)/provision for income
      taxes.........................                  (9)          (93)        23,678        (18,881)         -               4,695
                                           --------------  ------------    ----------    ------------    ----------    ------------
 Net loss prior to cumulative effect
 of a change in accounting principle             (85,596)      (88,451)      (131,351)         9,330        210,472         (85,596)

 Cumulative effect on prior years of a
     change in accounting principle
     for goodwill, net of $0 tax....              -             -               -              -              -               -
                                           -------------    -----------     ----------    -----------     ----------    --------

 Net loss**...........................           (85,596)      (88,451)      (131,351)         9,330        210,472         (85,596)

 Other comprehensive (loss)/income:
     Foreign currency translation
     adjustment.......................             18,683       18,683         18,683         23,932        (61,298)         18,683
 adjustment...................
 Net (loss)/gain on derivative
     instruments....................                (456)        (456)           (456)         3,642         (2,730)           (456)
                                           --------------  -----------   -------------   -----------    -----------   --------------

 Comprehensive (loss)/earnings             $     (67,369)  $   (70,224)  $   (113,124)   $    36,904     $  146,444    $    (67,369)
                                           ==============  ============  =============   ===========     ==========    =============

<FN>
*  Includes interest expense and dividends on preferred securities of $19,157.
** Includes the following pre-tax special charges 1) write-downs of $31,800
   related to assets in process of being sold; 2) claim write-downs of $47,900;
   3) others including refinancing efforts, performance intervention activities
   and employee severance of $29,050; and 4) offset by the gains on foreign
   exchange contracts of $20,700.
</FN>








                                       23






                               FOSTER WHEELER LTD.
                  CONDENSED CONSOLIDATING STATEMENT OF EARNINGS
                         Six Months Ended June 29, 2001
                            (In Thousands of Dollars)
                             (Revised and Restated)

                                                                                         Non-Guarantor
                                      Foster Wheeler    Foster Wheeler     Guarantor     Subsidiaries
                                           Ltd.               LLC         Subsidiaries   ------------  Eliminations    Consolidated
                                      --------------    --------------    ------------                 ------------    -------------
                                                                                                  
 Operating revenues.................    $ -            $   -           $   380,579    $ 1,259,634       $ (130,688)   $  1,509,525
 Other income.......................      -               241,012           8,585         57,946         (278,650)         28,893
                                        --------       -----------     -----------    -----------       -----------   ------------
     Revenues.......................      -                241,012         389,164      1,317,580         (409,338)      1,538,418

 Cost of operating revenues.........      -                  -             365,856      1,114,978         (130,688)      1,350,146
 Selling, general and
     administrative expenses........      -                  7,895          30,176         74,400             -            112,471
 Other deductions and minority
     interest*.......................          66           29,326           8,291         73,314          (49,844)         61,153
 Equity in net gain/(loss) of
      subsidiaries..................        8,007           28,330        (268,560)         -              232,223           -
                                        ---------      -----------      -----------   -----------       ----------    --------

 Earnings/(loss) before income
      taxes.........................        7,941          232,121        (283,719)        54,888            3,417          14,648
 (Benefit)/provision for income
      taxes.........................          (23)          (8,284)        (79,652)        94,643            -               6,684
                                        ----------     ------------     -----------   -----------       ----------    ------------

 Net earnings/(loss)**...............         7,964        240,405        (204,067)       (39,755)           3,417           7,964

 Other comprehensive (loss)/income:
     Foreign currency translation
     adjustment.....................      (22,843)         (22,843)        (22,843)       (27,496)          73,182         (22,843)
 Net (loss)/earnings on derivative
     instruments....................
                                           (4,485)          (4,485)         (4,485)       (10,194)          19,164          (4,485)
                                        ----------     -------------------------------------------      ----------   --------------

 Comprehensive loss                     $ (19,364)     $   213,077    $   (231,395)   $   (77,445)      $   95,763    $    (19,364)
                                        ==========     ===========    =============   ============      ==========    =============

<FN>
*  Includes interest expense and dividends on preferred securities of $40,137.
** Includes $5,000 pre-tax loss on sale of a hydrogen plant.
</FN>













                                       24








                               FOSTER WHEELER LTD.
                 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOW
                         Six Months Ended June 28, 2002
                            (In Thousands of Dollars)
                                   (Restated)

                                           Foster           Foster
                                           Wheeler        Wheeler       Guarantor       Non-guarantor
                                            Ltd.            Llc        Subsidiaries     Subsidiaries   Eliminations   Consolidated
                                            ----            ---        ------------     ------------   ------------   ------------
CASH FLOWS FROM OPERATING ACTIVITIES
NET CASH (USED)/PROVIDED BY
                                                                                                   
   OPERATING ACTIVITIES                     $   (54)    $    11,080     $  (30,463)    $      125,052     $  (20,663)   $    84,952
                                            --------    -----------     -----------    --------------     -----------   -----------

CASH FLOWS FROM INVESTING ACTIVITIES
Change in restricted cash                      -             -             (39,687)              (907)          -           (40,594)

Capital expenditures                           -              -               (356)           (10,584)         -            (10,940)
Proceeds from sale of properties               -              -              -                  1,170          -              1,170
(Increase)/decrease in investment and
   advances                                    -              -             15,598            (26,236)         9,071         (1,567)
Decrease in short-term investments             -              -              -                      4          -                  4
Other                                          -              -              -                    653         (2,714)        (2,061)
                                            -------     -----------     ----------     --------------     -----------   ------------
NET CASH (USED)/PROVIDED BY
   INVESTING ACTIVITIES                        -              -            (24,445)           (35,900)         6,357        (53,988)
                                            -------     -----------     -----------    ---------------    ----------    ------------

CASH FLOWS FROM FINANCING ACTIVITIES
Dividends to Common Shareholders               -              -              -                (13,562)        13,562           -
Increase/(decrease) in short-term debt         -              -              -                    299          -                299
Proceeds from long-term debt                   -             70,000          -                   (882)         -             69,118
Repayment of long-term debt                    -              -              -                 (5,044)         -             (5,044)
Other                                            54         (81,080)       151,589            (73,330)         2,767           -
                                          ---------     ------------    ----------    ----------------    ----------    --------
NET CASH PROVIDED/(USED) BY
   FINANCING ACTIVITIES                          54         (11,080)       151,589            (92,519)        16,329         64,373
                                          ---------     ------------    ----------     ---------------    ----------    -----------

Effect of exchange rate changes on
   cash and cash equivalents                   -              -              -                 26,690         (2,023)        24,667
                                          ---------     -----------     ----------     --------------     -----------   -----------

INCREASE/(DECREASE) IN CASH AND CASH
   EQUIVALENTS                                 -              -             96,681             23,323          -            120,004
Cash and cash equivalents,
beginning of period                            -              -             25,693            198,327          -            224,020
                                          ---------     -----------     ----------     --------------     ----------    -----------
CASH AND CASH EQUIVALENTS, END OF
   YEAR                                   $    -        $     -         $  122,374    $       221,650     $    -        $   344,024
                                          =========     ===========     ==========    ===============     ==========    ===========




                                       25







                               FOSTER WHEELER LTD.
                 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOW
                         Six Months Ended June 29, 2001
                            (In Thousands of Dollars)
                                   (Restated)

                                          Foster           Foster
                                          Wheeler          Wheeler      Guarantor       Non-guarantor
                                           Ltd.            Llc         Subsidiaries     Subsidiaries     Eliminations Consolidated
                                           ----            ---         ------------     ------------     ------------ ------------
CASH FLOWS FROM OPERATING ACTIVITIES
NET CASH (USED)/PROVIDED BY
                                                                                                  
   OPERATING ACTIVITIES                    $  2,446    $  (150,302)    $   40,338     $      137,343     $ (171,205)   $  (141,380)
                                           --------    ------------    ----------     --------------     -----------   ------------

CASH FLOWS FROM INVESTING ACTIVITIES
Capital expenditures                          -             (2,346)          (703)           (13,284)         -            (16,333)
Proceeds from sale of properties              -              -              -                 37,705          -             37,705
(Increase)/decrease in investment and                                                                         -
   advances                                   -              -                  2              9,176                         9,178
Decrease in short-term investments            -              -              -                    361          -                361
Other                                         -              -              -                 (1,367)         -             (1,367)
                                           --------    ------------    ----------     ---------------    ----------    ------------
NET CASH (USED)/PROVIDED BY
   INVESTING ACTIVITIES                       -             (2,346)          (701)            32,591          -             29,544
                                           --------    ------------    -----------    --------------     ----------    -----------

CASH FLOWS FROM FINANCING ACTIVITIES
Dividends to Common Shareholders            (2,446)         (2,442)       (70,000)          (162,055)       232,055         (4,888)
Increase/(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       (361,250)           361,271          -             78,271
Repayment of long-term debt                   -           (126,662)         -                 (4,778)         -           (131,440)
Other                                         -                590        360,096           (295,877)       (64,219)           590
                                           --------    -----------     ----------     ---------------    -----------   -----------
NET CASH PROVIDED/(USED) BY
   FINANCING ACTIVITIES                      (2,446)       152,648        (71,154)          (175,712)       167,836         71,172
                                          ----------   -----------     -----------    ---------------    ----------    -----------

Effect of exchange rate changes on
   cash and cash equivalents                  -              -              -                (19,049)         3,369        (15,680)
                                          ---------    -----------     ----------     ---------------    ----------    ------------

INCREASE/(DECREASE) IN CASH AND CASH
   EQUIVALENTS                                -              -            (31,517)           (24,827)         -            (56,344)
Cash and cash equivalents,
beginning of year                             -              -             33,162            158,731          -            191,893
                                          ---------    -----------     ----------     --------------     ----------    -----------
CASH AND CASH EQUIVALENTS, END OF
   YEAR                                   $   -        $     -         $    1,645     $      133,904     $    -        $   135,549
                                          =========    ===========     ==========     ==============     ==========    ===========











                                       26



12.      The Company owns a non-controlling equity interest in three
         cogeneration projects and one waste-to-energy project, three of which
         are located in Italy and one in Chile. Two of the projects in Italy are
         each 42% owned while the third is 49% owned by the Company. The project
         in Chile is 85% owned by the Company. The Company does not have a
         controlling financial interest in the Chilean project. Following is
         summarized financial information for the Company's equity affiliates
         combined, as well as the Company's interest in the affiliates.





                                                    JUNE 28, 2002                  DECEMBER 28, 2001
                                                    -------------                  -----------------
                                              ITALIAN            CHILEAN        ITALIAN           CHILEAN
BALANCE SHEET DATA:                           PROJECTS           PROJECT        PROJECTS          PROJECT
- -------------------                           --------           -------        --------          -------
                                                                                 
Current assets                              $   82,956         $   16,232     $   75,942        $   23,301
Other assets (primarily buildings
     and equipment)                            336,679            221,137        311,584           227,019
Current liabilities                             18,415             14,204         12,487            14,747
Other liabilities (primarily long-
     term debt)                                341,846            153,689        329,030           158,124
Net assets                                      59,374             69,476         46,009            77,449





INCOME STATEMENT DATA FOR SIX MONTHS:
                                                     JUNE 28, 2002                          JUNE 29,2001
                                                     -------------                          ------------
                                              ITALIAN           CHILEAN         ITALIAN        CHILEAN      VENEZUELA
                                              PROJECTS          PROJECT         PROJECTS      PROJECTS       PROJECT
                                              --------          -------         --------      --------       -------
                                                                                          
Total revenues                              $   78,921         $   19,296     $   81,051     $  20,506     $  4,428
Income before income taxes                      14,743              4,775         11,083         4,438        2,684
Net earnings                                     8,821              3,963          6,043         4,429        2,582


        As of June 28, 2002, the Company's share of the net earnings and
        investment in the equity affiliates totaled $6,660 and $84,144
        respectively. Dividends of $9,659 were received during the first six
        months of 2002. The Company has guaranteed certain performance
        obligations of such projects. The Company's average contingent
        obligations under such guarantees are approximately $2,700 per year for
        the four projects. The Company has provided a $10,000 debt service
        reserve letter of credit providing liquidity should the performance of
        the project be insufficient to cover the 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 were approximately $40.0 million. An after tax loss of $5.0
        million, or approximately $.12 per share, was recorded in the second
        quarter of 2001 relating to these sales.

13.     The difference between the statutory and effective tax rate in 2002 is
        predominately due to a domestic pretax loss for which no income tax
        benefit was claimed. The difference between the statutory and effective
        tax rate in 2001 is predominantly due to state and local taxes, certain
        tax credits and the favorable settlement of a contested foreign tax
        liability.

14.     During the six months ended June 28, 2002, the Company recorded a
        provision for losses on the potential sale of two waste-to-energy
        facilities of $50,800.

15.     In June 2002, the Financial Accounting Standards Board ("FASB") issued
        Statements of Financial Accounting Standards No. 145, "Rescission of
        FASB Statements No. 4,44, and 64, Amendment of FASB Statement No. 13,
        and Technical Corrections" and No. 146 "Accounting for Costs Associated
        with Exit or Disposal Activities".



                                       27





        SFAS No. 145 rescinds previous statements regarding the extinguishment
        of debt and amends SFAS No. 13, "Accounting for Leases" to eliminate an
        inconsistency between the required accounting for sale/leaseback
        transactions and the required accounting for certain lease modifications
        that have economic effects that are similar to sale/leaseback
        transactions. The provisions of SFAS No. 145 related to the
        extinguishment of debt are to be applied to fiscal years beginning after
        May 15, 2002. The provisions of SFAS No. 145 related to the amendment of
        SFAS No. 13 are effective for transactions occurring after May 15, 2002.
        The Company is currently assessing the impact of the adoption of this
        new standard.

        SFAS No. 146 requires liabilities associated with an exit or disposal
        activity be recognized at fair value when the liability is incurred.
        This contrasts with existing accounting requirements, under which
        liabilities for exit or disposal activities are recognized at the date
        of an entity's commitment to an exit plan. The provisions of SFAS No.
        146 are effective for exit or disposal activities initiated after
        December 31, 2002. The Company is currently assessing the impact of the
        adoption of this new standard.

16.     Subsequent to the filing of the Company's second quarter 2002 Form 10-Q,
        management determined that the assets, liabilities and results of
        operations associated with one of the Company's benefit plans were not
        accounted for in accordance with SFAS 112, "Employers' Accounting for
        Postemployment Benefits." The Company's condensed consolidated balance
        sheets as of December 28, 2001 and June 28, 2002 and the related
        condensed consolidated statements of earnings and comprehensive income
        for the three and six month periods ended June 28, 2002 and June 29,
        2001 and the condensed consolidated statement of cash flows for the six
        month periods ended June 28, 2002 and June 29, 2001 have been revised to
        account for the assets, liabilities and results of operations associated
        with this benefit plan in accordance with SFAS 112, "Employers'
        Accounting for Postemployment Benefits". The Company's Survivor Income
        Plan is designed to provide coverage for an employee's beneficiary upon
        the death of the employee. The prepaid pension cost was increased to
        reflect the updated cash surrender value of underlying insurance
        policies, and the post retirement and other employee benefits other than
        pensions was increased to reflect the updated obligation, calculated on
        a going concern basis. The cumulative effect on shareholders' equity as
        of December 28, 2001 was a decrease of $37,091. A summary of the effects
        of the restatement on the Company's condensed consolidated balance sheet
        and condensed consolidated statement of earnings and comprehensive
        income is as follows:



                                                                                   Three        Three
                                                             Statement            Months       Months     Six Months    Six Months
                            June 28,      June 28,               of             Ended June   Ended June   Ended June    Ended June
                              2002          2002            Earnings and         28, 2002     28, 2002     28, 2002      28, 2002
      Balance Sheet        As Reported    Restated      Comprehensive Income    As Reported   Restated    As Reported    Restated
- -------------------------- ------------ ------------- ------------------------- ------------ ------------ ------------ -----------
                                                                                        
                                                      Selling, general and
Prepaid pension cost       $ 127,481    $ 134,228     administrative expenses    $ 57,086     $57,706      $ 110,724    $111,964

Post retirement and
other employee benefits                               (Loss) before income
other than pensions        $ 123,720     $168,798      taxes                     $(80,281)   $(80,901)    $  (98,987)  $(100,227)

Retained earnings
(deficit)                  $(255,847)   $(294,178)    Net (loss)                 $(84,976)   $(85,596)    $ (183,066)  $(184,306)

Total shareholder's                                   (Loss) per Share, Basic
equity (deficit)           $(169,947)  $ (208,278)    and Diluted                $  (2.08)   $  (2.09)    $    (4.47)     $(4.50)




                                       December 28,      December 28,
                                           2001              2001
           Balance Sheet                As Reported        Restated
- ------------------------------------- ---------------- -----------------

Prepaid pension cost                  $  122,407        $  131,865

Post retirement and other employee
benefits other than pensions          $  121,600        $  168,149

Retained earnings (deficit)           $  (72,781)       $ (109,872)

Total shareholder's equity (deficit)  $    7,547        $  (29,544)



                                       28











                  Statement               Three Months       Three Months                          Six Months
                     of                  Ended June 29,     Ended June 29,   Six Months Ended    Ended June 29,
         Earnings and Comprehensive           2001               2001          June 29, 2001          2001
                   Income                  As Reported         Restated         As Reported         Restated
       -------------------------------- ------------------ ----------------- ------------------ -----------------
                                                                                      
       Selling, general and               $  59,644          $ 60,359         $ 111,041           $112,471
       administrative expenses

       Earnings before income taxes       $   5,571          $  4,856         $  16,078           $ 14,648

       Provision for income taxes         $   4,782          $  4,532         $   7,184           $  6,684

       Net earnings                       $     789          $    324         $   8,894           $  7,964

       Earnings per Share, Basic and
       Diluted                            $     0.02         $     .01        $     0.22          $    0.19








                                       29



ITEM 2 -          MANAGEMENT'S DISCUSSION AND ANALYSIS
                  OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                            (IN THOUSANDS 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 2001 Form 10-K. The Company's financial
statements have been revised to account for the assets, liabilities and results
of operations associated with one of its postemployment benefit plans in
accordance with Statement of Financial Accounting Standards 112, "Employers'
Accounting for Postemployment Benefits".



RESULTS OF OPERATIONS

THREE AND SIX MONTHS ENDED JUNE 28, 2002 COMPARED TO THE THREE AND SIX MONTHS
ENDED JUNE 29, 2001



                                                                              CONSOLIDATED DATA

                                                              THREE MONTHS ENDED                    SIX MONTHS ENDED
                                                       JUNE 28, 2002       JUNE 29, 2001      JUNE 28, 2002     JUNE 29, 2001
                                                       -------------       -------------      -------------     -------------
                                                         (Restated)         (Restated)          (Restated)       (Restated)

                                                                                                    
                   Revenues                            $    958,901       $     840,183       $  1,764,930      $  1,538,418
                                                       ============       =============       =============     ============
                   (Loss)/earnings before tax and
                   cumulative effect of a change
                   in accounting principle             $    (80,901)      $       4,856       $   (100,227)    $      14,648
                                                       ============       =============       =============    =============
                   Net (loss)/earnings                 $   (85,596)       $         324       $   (184,306)     $      7,964
                                                       ============       =============       =============     ============



In the first and second quarter of 2002 the Company recognized pretax net
charges of $108,250 and $88,050, respectively. These costs and charges are
broken out in order to allow for a better comparison to last year's results.
Shown below is a table that details the various components of the charges.





                                                              THREE MONTHS ENDED                   SIX MONTHS ENDED
                     DESCRIPTION                          MARCH 29, 2002      JUNE 28, 2002          JUNE 28, 2002
                     -----------                          --------------      -------------          -------------
                                                                                          
1) Change In Accounting For Goodwill                    $     73,500                -               $      73,500
2) Losses Recognized In Anticipation
      of Sales                                                19,000         $     31,800                  50,800
3) Claims Write-Downs                                          -                   47,900                  47,900
4) Gains on Foreign Exchange Contracts                         -                  (20,700)                (20,700)
5) Other                                                      15,750               29,050                  44,800
                                                        ------------         ------------           -------------
Total                                                   $    108,250         $     88,050           $     196,300
                                                        ============         ============           =============


<FN>

1)      Relates to the Camden facility that is part of the Energy Group for
        $24,800 and $48,700 for a reporting unit in the Engineering and
        Construction Group.

2)       The first quarter's amount was included in other deductions in the
         Energy Group, and was for the Charleston Facility. The second quarter
         amount was included in other deductions in the Energy Group for
         $31,800, which relates to the Hudson Falls Facility. These losses were
         recognized in anticipation of potential sales of operations.

3)       These charges were reflected in cost of operating revenues in the
         second quarter. The E&C Group recorded $27,200 and the Energy Group
         recorded $20,700. Based on the current expectation for settlement and
         the results of recent arbitration results, three of the Company's
         affirmative claims were reduced.

4)      These were recorded as reductions of cost of operating revenues
        primarily in the Energy Group.

5)       This represents costs of severance, performance intervention activities
         and refinancing efforts. The first quarter is comprised of $5,700 for
         the Energy Group and $10,050 for Corporate and Financial Group ("C&F").
         The second quarter is comprised of $7,500 in the Energy Group and
         $21,550 for C&F. The Energy Group amount was all recorded in other
         deductions. The C&F details were $3,900 in selling, general and
         administrative expenses and $27,700 in other deductions.
</FN>





                                       30



In addition the Company's valuation allowance for deferred tax assets was
increased by $31,300 and $68,600 for the three and six-month period ended June
2002, respectively.

Operating revenues increased 14% in the three months ended June 28, 2002
compared to three months ended June 29, 2001, to $944,334 from $826,882. The
most recent six-month period reflects a 15% increase in the operating revenues
to $1,739,743 from $1,509,525 during the first six months of 2001. The E&C Group
accounted for approximately 75% of the increase for the quarter and 40% of the
increase for the six-month period. The Energy Group accounted for approximately
25% of the increase for the quarter and 60% of the increase for the six months.

Gross earnings, which are equal to operating revenues minus the cost of
operating revenues, decreased by $27,115 or 17%, from $159,379 to $132,264 in
the six months ended June 28, 2002 as compared with the six months ended June
29, 2001. Gross earnings for the three months ended June 28, 2002 decreased by
$35,634 or 42% compared to three months ended June 29, 2001. The decreases in
gross earnings were primarily due to claim write-downs discussed above of
$47,900 offset by the gain on foreign exchange contracts of $20,700 in the
second quarter of 2002. In addition in the second quarter of 2002, the Italian
E&C operations had a lower level of gross earnings, which accounted for the
difference.

Selling, general and administrative expenses were approximately the same in the
six months ended June 28, 2002 as compared to the same period in 2001. The
expenses in the second quarter ended June 28, 2002 decreased by $2,653 or 4%
compared to the same period in 2001. The three months and six months ended June
28, 2002 include $2,900 of severance and $1,000 of legal cost. Domestic selling,
general and administrative costs are the focus of the current intervention
process as discussed in Note 2 to the condensed consolidated financial
statements. Due to the timing of the changes made in this area, the total impact
of the reductions was not realized in the six months ended June 28, 2002.

Other income in the six months ended June 28, 2002 decreased to $25,187 from
$28,893 for the six months ended June 29, 2001. For the three month period ended
June 28, 2002, other income increased by $1,266 or 10% compared to the same
period in 2001. The decreases for the six-month period were primarily related to
reduced interest income ($1,550), lower equity gain ($800) and lower foreign
transaction gains ($1,142).

Other deductions and minority interest for the six months ended June 28, 2002
were $ 84,625 higher than that reported in the six months ended June 29, 2001.
The increase in the six months ended June 28, 2002 was due to refinancing
efforts, performance intervention activities and employee severance ($44,800)
and provision for anticipated loss on sale of assets ($50,800). Other deductions
for the three months ended June 28, 2002 increased by $54,257 compared to the
same period in 2001. The increase was primarily due to refinancing efforts,
performance intervention activities and employee severance ($29,050) and
provision for anticipated loss on sale of assets ($31,800).

The tax provision for the six months ended June 28, 2002 was $10,579 on losses
before tax of $173,727, which includes the $73,500 cumulative effect of the
change in accounting principle for goodwill. The negative effective tax rate
results from domestic pretax losses for which no income tax benefit was claimed
due to the establishment of a valuation allowance.



                                       31



The net loss in the six months ended June 28, 2002 was $184,306 or $4.50 per
share diluted compared to the net earnings of $7,964 or $0.19 per share diluted
for the six months ended June 29, 2001. The primary reasons for the six months
decline relates to the following pre-tax special charges 1) goodwill impairment
of $73,500; 2) write-down of $50,800 related to assets in process of being sold;
3) claim write-downs of $47,900; and 4) refinancing efforts, performance
intervention activities and employee severance of $44,800. These were partially
offset by the gains on foreign exchange contracts of $20,700. The net loss for
the three months ended June 28, 2002 was $ 85,596 or $2.09 per share diluted
compared to net earnings of $324 or $0.01 per share diluted for the three months
ended June 29, 2001. The primary reasons for the three months decline relates to
the following pre-tax special charges: 1) write-down of $31,800 related to
assets in process of being sold; 2) claim write-downs of $47,900; and 3) others
including refinancing efforts, performance intervention activities and employee
severance of $29,050. These were partially offset by the gains on foreign
exchange contracts of $20,700. These results compare to first-half 2001 net
earnings of $12,964 or $.31 per share diluted, excluding a $5,000 loss on sale
of a hydrogen plant. Including this charge, net earnings for the first six
months of 2001 were $7,964 or $.19 per share diluted.


ENGINEERING AND CONSTRUCTION GROUP



                                                   THREE MONTHS ENDED                     SIX MONTHS ENDED
                                                   ------------------                     ----------------
                                          JUNE 28, 2002      JUNE 29, 2001       JUNE 28, 2002     JUNE 29, 2001
                                          -------------      -------------       -------------     -------------

                                                                                       
Operating revenues                       $      550,831     $      458,001      $     963,873      $      880,708
                                         ===============    ===============     ==============     ==============
Gross earnings from operations           $        6,015     $       45,226      $      46,234      $       85,111
                                         ===============    ===============     ==============     ==============


Operating revenues for the three-month and six-month periods ended June 28,
2002 increased 20% and 9%, respectively compared to the three-month and
six-month periods ended June 29, 2001. These increases were primarily the result
of increased activity by the Italian operations. Gross earnings from operations
decreased by 46% for the six-month period ended June 28, 2002, compared with the
corresponding period ended June 29, 2001. In the second quarter 2002,
Engineering and Construction Group recognized claims write-down of $27,200.

ENERGY GROUP


                                                       THREE MONTHS ENDED                      SIX MONTHS ENDED
                                              JUNE 28, 2002      JUNE 29, 2001       JUNE 28, 2002       JUNE 29, 2001
                                              -------------      -------------       -------------       -------------

                                                                                               
   Operating revenues                         $      406,677      $     376,521      $      790,193        $    649,887
                                              ==============      =============      ==============        ============
   Gross earnings from operations             $       43,955      $      38,696      $       87,265       $      73,528
                                              ==============      =============      ==============       =============


Operating revenues for the six-month period ended June 28, 2002 increased by
22%. The Finnish operations and the operations in the United States were
responsible for the increase in the six-month period. Late in 2000 and early in
2001, the Energy Group had received significant new awards that resulted in
higher revenues in the current period. The increases in the United States were
primarily in the EPC power segment of the business. Gross earnings from
operations increased by 19% for the six-month period ended June 28, 2002
compared with the period ended June 29, 2001 primarily due to higher operating
revenues. Approximately $5,000 is related to Finnish operations while $11,000 is
related to the EPC power segment, consistent with the increase in revenues. For
the three months ended June 28, 2002, the operating revenues increased by 8% and
gross earnings increased by 14% compared to the same period ended June 29, 2001.
The Finnish operations were primarily responsible for the increase in the
quarter's activity. In the second quarter 2002, Energy Group recognized claims
write-downs of approximately $20,700 offset by the gain on foreign exchange
contract of approximately $21,000.

As previously disclosed, the Company has reviewed various methods of monetizing
selected Power Systems 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. If the Company was able to monetize these
assets, it is possible that the amounts realized could differ materially from
the balances in the financial statements in other deductions. Based on
preliminary sales agreements entered into with third parties, the Company
recognized provisions for anticipated loss for the potential sale of two
waste-to-energy facilities of $19,000 in the first quarter 2002 and $31,800 in
the second quarter of 2002, for a total year to date charge of $50,800.



                                       32



FINANCIAL CONDITION

Shareholders' equity for the six months ended June 28, 2002 decreased by
$178,734, due primarily to the loss for the period of $184,306, changes in the
foreign currency translation adjustment of $9,406 and reclassification of
unrealized gain on derivative instruments to earnings of $3,834.

Cash flows from operations were $84,952 for the six months ended June 28, 2002
compared to a use of cash from operations of $141,380 for the six months ended
June 29, 2001. The increase in cash provided from operations is primarily due to
the collection of two significant receivables ($87,000) and cash received from
the cancellation of a company-owned life insurance plan ($22,000).

During the six months ended June 28, 2002, long-term investments in land,
buildings and equipment were $10,940 as compared with $16,333 for the comparable
period in 2001, which reflects lower investments in foreign build, own and
operate facilities which is in line with the previously announced repositioning
plan for these types of plants.

Corporate and other debt, special purpose project debt and bank loans net of
cash and short term investments have decreased by $54,317 since December 28,
2001. The improvement in net debt primarily resulted from increased cash flows
from operations, the cancellation of a company-owned life insurance plan
($22,000) and the collection of two significant receivables ($87,000), offset by
the repayment in the second quarter of 2002 of the $50,000 receivables sale
arrangement.

Corporate and other debts, including the Revolving Credit Agreement, are as
follows:

                                                                  JUNE 28, 2002
Corporate and other debt consisted of the following:
   Revolving Credit Agreements (average interest rate 3.72%)....$     140,000
   6.75% Notes due November 15, 2005............................      200,000
   Other........................................................       27,408
                                                                -------------
                                                                $     367,408
Less, Current Portion...........................................       20,416
                                                                -------------
                                                                $     346,992

In the third quarter 1998, a subsidiary of the Company entered into a six-year
agreement with a financial institution whereby the subsidiary would sell an
undivided interest in a designated pool of qualified accounts receivable. At
December 28, 2001, $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. The bank that is party to this financing
terminated the agreement on April 30, 2002 in accordance with its terms. The
Company has replaced this facility subsequent to June 28, 2002 as discussed
below.




                                       33


LIQUIDITY AND CAPITAL RESOURCES

As of June 28, 2002, the Company had cash and cash equivalents on hand,
restricted cash and short-term investments worldwide of $384,903. Subsequent to
June 28, 2002, the Company finalized a Senior Credit Facility with a group of
banks. This facility includes a $71,000 term loan, a revolving credit facility
for $69,000 and a letter of credit facility for $149,900 that expires on April
30, 2005. This facility is secured by the assets of the domestic subsidiaries,
the stock of the domestic subsidiaries as well as 66% of the stock of the
first-tier foreign subsidiaries. The facility has no scheduled repayments prior
to maturity on April 30, 2005. The facility requires prepayments from proceeds
of assets sales and the issuance of debt or equity and from excess cash flow.
The Company retains the first $77,000 of such amounts in order to maintain
liquidity and the Company also maintains a 50% share of the balance. The
financial covenants in the facility start at the end of the first quarter 2003.
These include a senior leverage ratio and a minimum EBITDA level as described in
the agreement.

The Company has also finalized a sale/leaseback arrangement with an investor for
its corporate headquarters. This capital lease arrangement leases the facility
to the Company for an initial non-cancelable period of 20 years. The amount of
the sale/leaseback is sufficient to repay the balance outstanding under the old
financing lease arrangement of $33,000 that was subject to the forbearance as of
June 28, 2002.

Subsequent to June 28, 2002, the Company also completed a receivables sale
arrangement for $40,000. This will be accounted for as a financing.

As a result of finalizing the Senior Credit Facility, the sale/leaseback
arrangement and the receivables sale arrangement, the Company has reclassified
the Term Loan and Revolving Credit to long-term. In addition, the other debt
that was subject to potential cross acceleration provisions has also been
classified to long-term.


Management's plan to address the Company's domestic liquidity issues includes
generating approximately $150,000 from asset sales, collection of receivables
and resolving disputed claims over the next six months and an additional $40,000
over the following six months. To the extent these initiatives are not
successful, the Company will explore other options including the repatriation of
funds from foreign operations and further cost reduction and cash conservation
measures. Management believes that these actions, together with cash on hand and
cash from operations will be sufficient to fund the Company's working capital
needs over the next year. Failure by the Company to achieve a significant
portion of these proceeds could have a material adverse effect on the Company's
financial condition. The above factors raise substantial doubts about the
Company's ability to continue as a going concern. The condensed consolidated
financial statements do not include any adjustments that might result from the
outcome of this uncertainty.

A subsidiary of the Company has entered into a long-term contract with a
government agency. This contract is to be completed in four phases.

The first phase was for the design, permitting and licensing of a spent fuel
facility. This phase was for a fixed price of $67,000. The customer is currently
contesting $6,000 of the amount due under this phase. In addition, the Company
has submitted change requests in excess of $14,000. Based on the review of
outside counsel, management believes that a sufficient amount will be received
to avoid any write-downs.



                                       34



The recently started second phase is billed on a cost plus fee basis and is
expected to last for approximately 24 months. In this phase, the Company must
respond to any questions regarding the initial design included in phase one.

Phase three is for the construction, start-up and testing of the facility for a
fixed price of $114,000, which is subject to escalation. This phase is expected
to last two years and requires that a subsidiary of the Company fund the
construction cost. In addition, a surety bond for the full contract price is
required. The cost of the facility is recovered in the first nine months of
operations under phase four.

During phase four a subsidiary of the Company will operate the facility at fixed
rates, subject to escalation, for approximately four years.

In March 2002, the Company initiated a comprehensive plan to enhance cash
generation and to improve profitability. The operating performance portion of
the plan concentrates on the quality and quantity of backlog, the execution of
projects in order to achieve or exceed the profit and cash targets and the
optimization of all non-project related cash sources and uses. In connection
with this plan, a group of outside consultants has been hired for the purpose of
carrying out a performance improvement intervention. The tactical portion of the
performance improvement intervention concentrates on booking current projects,
executing twenty-two "high leverage projects" and generating incremental cash
from high leverage opportunities such as overhead reductions, procurement and
accounts receivable. The systemic portion of the performance improvement
intervention concentrates on sales effectiveness, estimating, bidding and
project execution procedures.

Some of the details of the activities to date include the following:

PROCUREMENT

Starting in March 2002, the Company began implementing a plan to reduce the
internal man-hours and cycle time required to purchase items. As part of this
initiative, the Company is targeting entering into global and regional
purchasing alliances by December 2002.

ACCOUNTS RECEIVABLE

A company wide system was implemented to identify all past due receivables and
new policies have been established requiring the reporting of significant past
due amounts to senior management on a timely basis. By June 28, 2002 the Company
had collected $34,000 of past due receivables.

OVERHEAD REDUCTIONS

Management has evaluated, and continues to evaluate, all domestic corporate
overhead. As of June 28, 2002, 125 people representing $10,800 in annualized
salaries and benefits have been downsized. Management has also reduced
non-essential overhead by $3,700. Most of these reductions have only been put
into effect recently, so the impact has not yet been seen in the reported
earnings.



                                       35



SALES

The Company is concentrating on increasing backlog with high quality bookings.
In May 2002 the Company launched an initiative to improve the sales
effectiveness of our North American energy and engineering and construction
groups. The sales effectiveness initiatives are aimed at building up the level
of sales activities in each group, by strengthening the selling skills of sales
personnel. This program also provides our management personnel with a
disciplined system to track sales opportunities and targets and identify actions
needed to convert those opportunities into bookings.

RISK MANAGEMENT

The Company reorganized its project risk management group in the second quarter
of 2002 and appointed a corporate vice president as its head. The purpose of
this group is to help the Company avoid projects with unmanageable risk and
ensure awarded projects are executed without exposing the Company to additional
financial risk. The project risk management group will (i) review potential
projects, proposals and contracts, (ii) monitor during the execution phase
projects deemed to present significant risks, (iii) recommend projects for
review by the executive committee, and (iv) review risk assessment and
contracting procedures of the Company's business procedures of the Company's
business units.

HIGH-LEVERAGE PROJECTS

In terms of the Company's project operating system worldwide, one of the major
initiatives launched approximately 20 weeks ago was focused on the way the
Company plans and executes projects in the field. This initiative is actually
centered on building a best-in-class - Foster Wheeler project management system.
This activity takes the best practices that management can find and integrates
them into its system across the company. Management is currently in the process
of expanding this initiative and doubling its size from the initial pilot that
was launched some weeks ago.

INTERNAL CONTROL REVIEW

Since the Chief Financial Officer and Chief Executive Officer are new to the
Company, they will initiate a detailed review of internal controls over the next
several months. Such reviews will include evaluation of the Company's
contracting policies and procedures relating to bidding and estimating
practices. Among other things, these reviews will include evaluation of the
Company's reserving practices for bad debts and uncollectible accounts
receivable, warranty costs, change orders and claims. Management will continue
its initiatives begun in early 2002, particularly those related to management of
delinquent accounts receivables.

CASH FLOWS FROM OPERATIONS

Over the past three and a half years, the Company has had negative cash flows
from operations. Several items have had a significant impact on the cash flow
from operations of the Company over the past several years.

The receivable sale arrangement was terminated in April 2002, which had a
$50,000 negative impact on cash flows during the second quarter of 2002.
Subsequent to June 28, 2002 the Company has finalized a $40,000 replacement for
this arrangement. This will be accounted for as a financing.

Claims net of settlements have had a negative impact of $98,200 over the past
three and a half years. The Company has a liquidity action plan that includes
resolution of outstanding claims, which is expected to have a significant
positive impact on future cash flows.



                                       36



Over the past several years, the Company has been required by the terms of
several government contracts to provide the initial funding required which has
negatively impacted cash flows by approximately $57,000. As noted previously,
the Company reorganized its project risk management group in the second quarter
of 2002 and appointed a corporate vice president as its head. The purpose of
this group is to help the Company avoid projects with unmanageable risk and
ensure awarded projects are executed without exposing the Company to additional
financial risk. This group will carefully scrutinize all contracts for negative
cash flow terms. The Company does not intend to take contracts with similar
payment terms in the future.

The negative cash flows related to the Robbins Facility amount to $52,500 since
1998. Since its inception, this project has resulted in losses to the Company in
excess of $360,000. The impact on the Company's outstanding debt and the related
interest cost is substantial. As discussed in Note 8, the Company reached an
agreement with the debtor project companies on March 5, 2002. In June 2002, the
Plan of Reorganization incorporating this agreement was confirmed and became
effective. As a result, the Robbins Facility will not have a negative impact on
future operating cash flows except for the interest on the outstanding debt.

Finally, trade receivables over 180 days have increased approximately $57,000 in
the past three years. This problem area has been one of the primary focuses of
the Company's ongoing intervention.

BACKLOG AND NEW ORDERS BOOKED



                            THREE MONTHS ENDED                      SIX MONTHS ENDED
                     JUNE 28, 2002       JUNE 29, 2001       JUNE 28, 2002      JUNE 29, 2001
                     -------------       -------------       -------------      -------------

                                                                    
  Backlog             $   5,713,223     $    6,332,562       $    5,713,223     $ 6,332,562
                      =============     ==============       ==============     ===========
  New orders          $     648,389     $    1,162,802       $    1,441,219     $ 2,113,253
                      ==============    ===============      ==============     ===========


The Company's consolidated backlog at June 28, 2002 totaled $5,713,223, a
decline of 10% from the second quarter 2001 and 5% from fiscal year end 2001. As
of June 28, 2002, 35% of the consolidated backlog was from lump-sum work, 57% of
which was for the Energy Group, and 65% was from reimbursable work.

The elapsed time from 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 28, 2002 was $211,044, compared with $193,000 for the six
months ended June 29, 2001. 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 28, 2002 were
$648,389 and $1,441,219, respectively, compared to $1,162,802 and $2,113,253 for
the same periods ended June 29, 2001, a reduction of approximately 44% and 32%,
respectively. Approximately 46% of new orders booked in the six months ended
June 28, 2002 were for projects awarded to the Company's subsidiaries located
outside the United States, compared to 40% of new orders booked in the six
months ended June 29, 2001. Key countries and geographic areas contributing to
new orders awarded for the six months ended June 28, 2002 were the United States
and Europe. The reduction in new orders was primarily due to lower activity in
the Energy Group in the second quarter.



                                       37






ENGINEERING AND CONSTRUCTION GROUP



                               THREE MONTHS ENDED                      SIX MONTHS ENDED
                       JUNE 28, 2002       JUNE 29, 2001       JUNE 28, 2002      JUNE 29, 2001
                       -------------       -------------       -------------      -------------

                                                                    
Backlog                $   4,360,236     $    4,184,606      $    4,360,236     $    4,184,606
                       =============     ==============      ==============     ==============
New orders             $     512,596     $      579,088      $      895,906     $    1,089,541
                       ==============    ==============      ==============     ==============



The Engineering and Construction Group ("E&C Group") had a backlog of $4,360,236
at June 28, 2002, which was an increase of $175,630 or 4% from the first six
months of 2001 and a decline of $115,131 or 3% from December 28, 2001, primarily
due to the lower level of new orders.

New orders booked for the six-month period ended June 28, 2002 decreased by 18%
compared with the period ended June 29, 2001. For the three-month period ending
June 28, 2002 new orders decreased by 11% from the same period in 2001. This
decrease reflects lower new orders in the United States and Continental Europe.
Both of these operating units received significant awards in the first six
months of 2001 that were not repeated in 2002.

ENERGY GROUP



                               THREE MONTHS ENDED                    SIX MONTHS ENDED
                     JUNE 28, 2002       JUNE 29, 2001       JUNE 28, 2002      JUNE 29, 2001
                     -------------       -------------       -------------      -------------

                                                                    
  Backlog             $   1,364,728     $    2,249,747       $    1,364,728     $    2,249,747
                      =============     ==============       ==============     ==============
  New orders          $     137,995     $      581,902       $      551,968     $    1,027,301
                      ==============    ===============      ==============     ==============



The Energy Group had a backlog of $1,364,728 at June 28, 2002, which represented
a 39% decrease from June 29, 2001 and 12% decrease from year end. Approximately
76% of the unfilled orders were from lump sum work with the remaining 24%
representing cost-reimbursable work. Late in 2000 and early in 2001, this group
had received significant new awards that resulted in higher revenues in the
current period. These revenues resulted in a reduction in the backlog compared
to the end of June 2002.

New orders booked for the three months and six months ended June 28, 2002
decreased by 76% and 46%, respectively, as compared to the same period in 2001.
The decline was primarily due to the downturn in the United States and Europe
power market.

NON-AUDIT SERVICES

On August 15, 2002 the Audit Committee approved non-audit services to be
provided by PricewaterhouseCoopers LLP for $2,500. Approximately $1,500 was for
tax related services and the balance was for statutory and special project
audits.



                                       38



OTHER MATTERS

The ultimate legal and financial liability of the Company in respect to all
claims, lawsuits and proceedings cannot be estimated with certainty. As
additional information concerning the estimates used by the Company becomes
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 processes.

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 by
customers alleging deficiencies in either equipment design or plant
construction. Based on its knowledge of the facts and circumstances relating to
the Company's liabilities, if any, and to its insurance coverage, management of
the Company believes that the disposition of such suits will not result in
charges materially in excess of amounts provided in the accounts.



ITEM 3  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
(IN THOUSANDS 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 and
its variable rate project debt. If market rates average 1% more in 2002 than in
2001, the Company's interest expense for the next twelve months would increase,
and income before tax would decrease by approximately $1,879. This amount has
been determined by considering the impact of the hypothetical interest rates on
the Company's variable-rate balances as of June 28, 2002. In the event of a
significant change in interest rates, management would likely take action to
further mitigate its exposure to the 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 of
domicile of the affiliate. This results in a mitigation of the potential impact
of earnings fluctuations 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 exchange
contracts to hedge the exposed contract value back to their functional currency.
As of June 28, 2002, the Company had approximately $312,111 of foreign exchange
contracts outstanding. These contracts mature between 2002 and 2004. The
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.




                                       39



ITEM 4  CONTROLS AND PROCEDURES

Immediately following the signature page of this report is the Certification
that is required under Section 302 of the Sarbanes-Oxley Act of 2002. This
section of the report contains information concerning the controls evaluation
referred to in the Section 302 Certifications and the information contained
herein should be read in conjunction with the Certification.


Internal controls are designed with the objective of ensuring that assets are
safeguarded, transactions are authorized, and financial reports are prepared on
a timely basis in accordance with generally accepted accounting principles in
the United States. The disclosure procedures are designed to comply with the
regulations established by the Securities and Exchange Commission and the New
York Stock Exchange.

Internal controls, no matter how designed, have limitations. It is the Company's
intent that the internal controls be conceived to provide adequate, but not
absolute, assurance that the objectives of the controls are met on a consistent
basis. Management plans to continue its review of internal controls and
disclosure procedures on an ongoing basis.


The Company's principal executive officer and principal financial officer, after
supervising and participating in an evaluation of the effectiveness of the
Company's internal and disclosure controls and procedures as of September 27,
2002 (the "Evaluation Date"), have concluded that as of the Evaluation Date, the
Company's internal and disclosure controls and procedures were effective.

There were no significant changes in the Company's internal and disclosure
controls or in other factors that could significantly affect such internal and
disclosure controls subsequent to the date of their evaluation.


SAFE HARBOR STATEMENT


This Management's Discussion and Analysis of Financial Condition and Results of
Operations, other sections of this Report on Form 10-Q and other reports and
oral statements made by representatives of the Company from time to time may
contain forward-looking statements that are based on management's assumptions,
expectations and projections about the Company and the various industries within
which the Company operates. These include statements regarding the Company's
expectation regarding revenues (including as expressed by its backlog), its
liquidity and the ability to generate significant cash from the monetization of
assets on the new term, the outcome of litigation and legal proceedings and
recoveries from customers for claims. 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:

o       changes in the rate of economic growth in the United States and other
        major international economies;
o       changes in investment by the power, oil & gas, pharmaceutical,
        chemical/petrochemical and environmental industries;
o       changes in regulatory environment;
o       changes in project schedules;
o       changes in estimates made by the Company of costs to complete projects;
o       changes in trade, monetary and fiscal policies worldwide;
o       currency fluctuations;
o       inability to achieve its plan to enhance cash generation;
o       terrorist attacks on facilities either owned or where equipment or
        services are or may be provided;
o       outcomes of pending and future litigation, including litigation
        regarding the Company's liability for damages and insurance coverage for
        asbestos exposure;
o       protection and validity of patents and other intellectual property
        rights;
o       increasing competition by foreign and domestic companies;
o       monetization of certain business and other assets; and
o       recoverability of claims against customers




                                       40


Other factors and assumptions not identified above were also involved in the
derivation 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 forward-looking statements that may be made by the Company.

The Company undertakes no obligation to publicly update any forward-looking
statements, whether as a result of new information, future events or otherwise.
The reader is advised, however, to consult any additional disclosures the
Company makes in proxy statements, quarterly reports on Form 10-Q, annual
reports on Form 10-K, particularly the Risk Factors of the Business discussed on
pages 4 through 11 of the Form 10-K, and current reports on Form 8-K filed with
the Securities and Exchange Commission.






                                       41


PART II   OTHER INFORMATION

ITEM 1 - LEGAL PROCEEDINGS

Refer to Note 8 to the Condensed Consolidated Financial Statements presented in
Part I, Item 1 of this Quarterly Report on Form 10-Q for a discussion of legal
proceedings.


ITEM 4 - SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS (a) Date of Annual
Meeting.
     The Annual meeting of Shareholders of the Company was held on May 22, 2002,
     at the offices of the Company located at Perryville Corporate Park,
     Clinton, New Jersey.

(b)      Election of Directors - Voting Results
                                                            Voted to
              Nominee                        For            Withhold Authority

              Victor A. Hebert            32,934,468         2,867,602

              Joseph J. Melone            32,857,958         2,944,112

              Raymond J. Milchovich       32,905,503         2,896,567

              James E. Schessler          32,833,532         2,968,538

              Other Directors continuing in office:

              Eugene D. Atkinson               Martha Clark Goss
              John P. Clancey                  Constance J. Horner
              David J. Farris                  John E. Stuart
              E. James Ferland

(c)      Additional Matters Voted Upon.

                      Proposal to amend Bye-law 10(4) to change the retirement
age for directors.
                                                                       Broker
                      For               Against            Abstain     Non-votes

                      33,551,521        2,041,326          209,223            0

                      Proposal to amend the 1995 Stock Option Plan.
                                                                       Broker
                      For               Against            Abstain     Non-votes

                      29,376,786        6,135,931          289,353            0

                      Ratification of the appointment of PricewaterhouseCoopers
LLP as independent accounts for the Company for 2002.
                                                                      Broker
                      For               Against            Abstain    Non-votes
                      35,327,679        336,658            137,733           0





                                       42


ITEM 6        EXHIBITS AND REPORTS ON FORM 8-K

EXHIBITS

EXHIBIT NO.                          EXHIBITS

3.2     Bye-Laws of Foster Wheeler Ltd. amended May 22, 2002. (Filed as Exhibit
        3.2 to Foster Wheeler's Form 10-Q for the quarter ended June 28, 2002
        and incorporated herein by reference.)

4.1     Second Supplemental Indenture (relating to the Indenture dated as of
        November 15, 1995) dated August 16, 2002, by and between Foster Wheeler
        LLC, the Guarantors thereto, and BNY Midwest Trust Company. (Filed as
        Exhibit 4.1 to Foster Wheeler's Form 10-Q for the quarter ended June 28,
        2002 and incorporated herein by reference.)

4.2     Guaranty dated August 16, 2002 by the Guarantors party thereto in favor
        of the holders of Foster Wheeler LLC's 6.75% notes due November 15, 2005
        and BNY Midwest Trust Company. (Filed as Exhibit 4.2 to Foster Wheeler's
        Form 10-Q for the quarter ended June 28, 2002 and incorporated herein by
        reference.)

10.1    Separation Agreement of Henry E. Bartoli dated April 17, 2002. (Filed as
        Exhibit 10.1 to Foster Wheeler's Form 10-Q for the quarter ended June
        28, 2002 and incorporated herein by reference.)

10.2    Separation Agreement of Gilles A. Renaud dated May 23, 2002. (Filed as
        Exhibit 10.2 to Foster Wheeler's Form 10-Q for the quarter ended June
        28, 2002 and incorporated herein by reference.)

10.3    Employment Agreement of Joseph T. Doyle dated as of July 15, 2002.
        (Filed as Exhibit 10.3 to Foster Wheeler's Form 10-Q for the quarter
        ended June 28, 2002 and incorporated herein by reference.)

10.4    Amendment No. 3 dated as of May 30, 2002 to Amendment No. 1 and Waiver
        dated as of January 28, 2002 relating to the Second Amended and Restated
        Revolving Credit Agreement dated as of May 25, 2001 among Foster Wheeler
        LLC, Foster Wheeler USA Corporation, Foster Wheeler Power Group, Inc.
        (formerly known as Foster Wheeler Energy International, Inc.), Foster
        Wheeler Energy Corporation, the Guarantors signatory thereto, the
        Lenders signatory thereto, Bank of America, N.A., as Administrative
        Agent, Wachovia Bank, National Association (formerly known as First
        Union National Bank), as Syndication Agent, and ABN AMRO Bank N.V., as
        Documentation Agent, arranged by Banc of America Securities LLC, as Lead
        Arranger and Book Manager, and ABN AMRO Bank N.V., Wachovia Securities,
        Inc. (formerly known as First Union Capital Markets), Greenwich Natwest
        Structured Finance Inc. and Toronto Dominion Bank, as Arrangers. (Filed
        as Exhibit 10.4 to Foster Wheeler's Form 10-Q for the quarter ended June
        28, 2002 and incorporated herein by reference.)

10.5    Amendment No. 4 dated as of June 30, 2002 to Amendment No. 1 and Waiver
        dated as of January 28, 2002 relating to the Second Amended and Restated
        Revolving Credit Agreement dated as of May 25, 2001 among Foster Wheeler
        LLC, Foster Wheeler USA Corporation, Foster Wheeler Power Group, Inc.
        (formerly known as Foster Wheeler Energy International, Inc.), Foster
        Wheeler Energy Corporation, the Guarantors signatory thereto, the
        Lenders signatory thereto, Bank of America, N.A., as Administrative
        Agent, Wachovia Bank, National Association (formerly known as First
        Union National Bank), as Syndication Agent, and ABN AMRO Bank N.V., as
        Documentation Agent, arranged by Banc of America Securities LLC, as Lead
        Arranger and Book Manager, and ABN AMRO Bank N.V., Wachovia Securities,
        Inc. (formerly known as First Union Capital Markets), Greenwich Natwest
        Structured Finance Inc. and Toronto Dominion Bank, as Arrangers. (Filed
        as Exhibit 10.5 to Foster Wheeler's Form 10-Q for the quarter ended June
        28, 2002 and incorporated herein by reference.)



                                       43



10.6    Settlement Agreement dated as of January 31, 2002, by and among Robbins
        Resource Recovery Partners, L.P., RRRP Robbins, Inc., RRRP Illinois, LLC
        and the undersigned holders of 1999 Bonds issued pursuant to the
        Indenture representing the number of holders of 1999 Bonds as reflected
        in the signature lines below, Foster Wheeler LLC, its Affiliates, and
        their Related Persons and Sun Trust Bank (formerly known as, and as
        successor to Sun Trust Bank, Central Florida, National Association) in
        its capacity as trustee under the Indenture and as Litigation Proceeds
        Trustee. (Filed as Exhibit 10.6 to Foster Wheeler's Form 10-Q for the
        quarter ended June 28, 2002 and incorporated herein by reference.)

10.7    Supplement to the Settlement Agreement dated January 31, 2002, by and
        among Robbins Resource Recovery Partners, L.P., RRRP Robbins, Inc., RRRP
        Illinois, LLC and the undersigned holders of 1999 Bonds issued pursuant
        to the Indenture representing the number of holders of 1999 Bonds as
        reflected in the signature lines below, Foster Wheeler LLC, and its
        Affiliates, and their Related Persons Sun Trust Bank (formerly known as,
        and as successor to Sun Trust Bank, Central Florida, National
        Association) in its capacity as trustee under the Indenture and as
        Litigation Proceeds Trustee is made this 31st day of January, 2002.
        (Filed as Exhibit 10.7 to Foster Wheeler's Form 10-Q for the quarter
        ended June 28, 2002 and incorporated herein by reference.)

10.8    Settlement Agreement dated as of May 8, 2002, by and among Foster
        Wheeler LLC, the Village of Robbins, and Sun Trust Bank (formerly known
        as, and as successor to Sun Trust Bank, Central Florida, National
        Association) in its capacity as trustee under the Second Amended and
        Restated Mortgage, Security Agreement and Indenture of Trust dated as of
        October 15, 1999 and as "Litigation Proceeds Trustee" under that certain
        Litigation Proceeds Trust Agreement dated as of October 15, 1999 and
        Robbins Resource Recovery Partners L.P., RRRP Robbins, Inc. and RRRP
        Illinois, LLC. (Filed as Exhibit 10.8 to Foster Wheeler's Form 10-Q for
        the quarter ended June 28, 2002 and incorporated herein by reference.)

10.9    Amendment No. 5 dated as of July 31, 2002 to Amendment No. 1 and Waiver
        dated as of January 28, 2002 relating to the Second Amended and Restated
        Revolving Credit Agreement dated as of May 25, 2001 among Foster Wheeler
        LLC, Foster Wheeler USA Corporation, Foster Wheeler Power Group, Inc.
        (formerly known as Foster Wheeler Energy International, Inc.), Foster
        Wheeler Energy Corporation, the Guarantors signatory thereto, the
        Lenders signatory thereto, Bank of America, N.A., as Administrative
        Agent, Wachovia Bank, National Association (formerly known as First
        Union National Bank), as Syndication Agent, and ABN AMRO Bank N.V., as
        Documentation Agent, arranged by Banc of America Securities LLC, as Lead
        Arranger and Book Manager, and ABN AMRO Bank N.V., Wachovia Securities,
        Inc. (formerly known as First Union Capital Markets), Greenwich Natwest
        Structured Finance Inc. and Toronto Dominion Bank, as Arrangers. (Filed
        as Exhibit 10.9 to Foster Wheeler's Form 10-Q for the quarter ended June
        28, 2002 and incorporated herein by reference.)



                                       44



EXHIBIT NO.                           EXHIBITS

10.10   Forbearance Extension Agreement dated as of July 31, 2002 by and among
        (i) Perryville III Trust, (the "Landlord"), (ii) BNY Midwest Trust
        Company, as successor trustee to Harris Trust and Savings Bank, (iii)
        Foster Wheeler Realty Services, Inc., (iv) Foster Wheeler LLC, (v)
        Lombard US Equipment Finance Corporation, (vi) National Westminster Bank
        Plc (the "Agent") and (vii) the banks listed on Schedule I to that
        certain Construction Loan Agreement dated as of December 16, 1994, among
        the Landlord, as Borrower, the lenders party thereto and their permitted
        successors and assigns and the Agent. (Filed as Exhibit 10.10 to Foster
        Wheeler's Form 10-Q for the quarter ended June 28, 2002 and incorporated
        herein by reference.)

10.11   The Foster Wheeler Annual Incentive Plan for 2002 and Subsequent Years.
        (Filed as Exhibit 10.11 to Foster Wheeler's Form 10-Q for the quarter
        ended June 28, 2002 and incorporated herein by reference.)

10.12   Third Amended and Restated Term Loan and Revolving Credit agreement
        dated August 16, 2002, among Foster Wheeler LLC, Foster Wheeler USA
        Corporation, Foster Wheeler Power Group, Inc., Foster Wheeler Energy
        Corporation, the Guarantors thereto and Bank of America, N.A. (Filed as
        Exhibit 10.12 to Foster Wheeler's Form 10-Q for the quarter ended June
        28, 2002 and incorporated herein by reference.)

10.13   Security Agreement dated August 16, 2002, made by Foster Wheeler LLC and
        the Grantors thereto and the Bank of America, N.A. (Filed as Exhibit
        10.13 to Foster Wheeler's Form 10-Q for the quarter ended June 28, 2002
        and incorporated herein by reference.)

10.14   Guaranty and Suretyship Agreement dated August 16, 2002 made by Foster
        Wheeler LLC, Foster Wheeler Ltd., Foster Wheeler Inc., Foster Wheeler
        International Holdings, Inc. and Energy (NJ) QRS 15-10, Inc. (Filed as
        Exhibit 10.14 to Foster Wheeler's Form 10-Q for the quarter ended June
        28, 2002 and incorporated herein by reference.)

10.15   Lease Agreement dated August 16, 2002, by and among Energy (NJ) QRS
        15-10, Inc. and Foster Wheeler Realty Services, Inc. (Filed as Exhibit
        10.15 to Foster Wheeler's Form 10-Q for the quarter ended June 28, 2002
        and incorporated herein by reference.)

10.16   Loan and Security Agreement dated August 15, 2002 by and among Foster
        Wheeler Funding LLC, the Lenders that are signatories thereto and
        Foothill Capital Corporation. (Filed as Exhibit 10.16 to Foster
        Wheeler's Form 10-Q for the quarter ended June 28, 2002 and incorporated
        herein by reference.)

10.17   Performance Guaranty dated August 15, 2002, by Foster Wheeler in favor
        of Foothill Capital Corporation. (Filed as Exhibit 10.17 to Foster
        Wheeler's Form 10-Q for the quarter ended June 28, 2002 and incorporated
        herein by reference.)

10.18   Servicing Agreement dated as of August 15, 2002, among Foster Wheeler
        Funding LLC, Foothill Capital Corporation, and Foster Wheeler Capital &
        Finance Corporation. (Filed as Exhibit 10.18 to Foster Wheeler's Form
        10-Q for the quarter ended June 28, 2002 and incorporated herein by
        reference.)

10.19   Purchase, Sale and Contribution Agreement dated August 15, 2002 among
        Foster Wheeler Capital & Finance Corporation, Foster Wheeler
        Constructors, Inc., Foster Wheeler Energy Corporation, Foster Wheeler
        USA Corporation, Foster Wheeler Power Group, Inc., Foster Wheeler Zack,
        Inc., Foster Wheeler Energy Services, Inc. and Foster Wheeler Funding
        LLC. (Filed as Exhibit 10.19 to Foster Wheeler's Form 10-Q for the
        quarter ended June 28, 2002 and incorporated herein by reference.)


                                       45


12.1    Statement of Computation of Consolidated Ratio of Earnings to Fixed
        Charges and Combined Fixed Charges. (Filed as Exhibit 12.1 to Foster
        Wheeler's Form 10-Q for the quarter ended June 28, 2002 incorporated
        herein by reference.)

99.1    Certification of Raymond J. Milchovich.

99.2    Certification of Joseph T. Doyle.

REPORTS ON FORM 8-K

REPORT DATE                DESCRIPTION

April 2, 2002  Foster Wheeler announced a San Francisco, California jury
               returned a verdict finding Foster Wheeler liable in the case of
               TODAK VS. FOSTER WHEELER CORPORATION ET AL.

April 3, 2002  Foster Wheeler announced that it will exercise its right
               to defer the April 15, 2002 interest payment of the FW Preferred
               Capital Trust I-9% Preferred Securities.

April 3, 2002  Foster Wheeler announced that the United States District
               Court for the Northern District of Texas entered an amended final
               judgment in the matter of KOCH ENGINEERING COMPANY, INC. ET AL
               VS. GLITSCH, INC. ET AL.

April 12, 2002 Foster Wheeler filed a description of its authorized
               common shares.

April 15, 2002 Foster  Wheeler  announced  that it filed its Form 10-K with the
               Securities and Exchange Commission and that it will take an
               additional loss for the fourth quarter.

July 1, 2002   Foster Wheeler announced that it received further extensions for
               its financing facilities and deferred payment on its trust
               preferred securities.

July 15, 2002  Foster Wheeler  announced  that the Company  elected a new senior
               vice president and chief financial officer.

July 23, 2002  Foster Wheeler announced that at one of its subsidiaries has
               preliminarily agreed to sell its interests in its Hudson Falls,
               New York waste-to-energy plant.

July 31, 2002  Foster  Wheeler  announced  that in response  to a question
               raised during the company's earnings conference call, it was
               disclosed that under the terms of its proposed new senior secured
               credit facility, the Company will be required to continue to
               defer the dividend on its FW Preferred Capital Trust I - 9%
               Preferred Securities.

August 16, 2002Foster Wheeler  announced  that it had  successfully  entered
               into a new credit facility, entered into a $40 million
               receivables sale agreement, and replaced its previous lease
               financing facility associated with its Clinton, New Jersey,
               headquarters complex.

               Foster Wheeler announced that it had revised its
               earnings for three and six months ended June 28, 2002
               for the impact of goodwill accounting.





                                       46




                                   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:  November 19, 2002                         /S/ RAYMOND J. MILCHOVICH
      -------------------                        -------------------------------
                                                 Raymond J. Milchovich
                                                 Chairman, President and
                                                       Chief Executive Officer





Date:  November 19, 2002                       /S/ JOSEPH T. DOYLE
      -------------------                      ---------------------------------
                                               Joseph T. Doyle
                                               Senior Vice President and
                                                    Chief Financial Officer





                                       47



                                 CERTIFICATIONS

         I, Raymond J. Milchovich, certify that:

         1.  I have reviewed this quarterly report on Form 10-Q/A of Foster
Wheeler Ltd.;

         2. Based on my knowledge, this quarterly report does not contain any
untrue statement of a material fact or omit to state a material fact necessary
to make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by this
quarterly report;

         3. Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

         4. The registrant's other certifying officer and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

         a) Designed such disclosure controls and procedures to ensure that
material information relating to the registrant, including its consolidated
subsidiaries, is made known to us by others within those entities, particularly
during the period in which this quarterly report is being prepared;

         b) Evaluated the effectiveness of the registrant's disclosure controls
and procedures as of a date within 90 days prior to the filing date of this
quarterly report (the "Evaluation Date"); and

         c) Presented in this quarterly report our conclusions about the
effectiveness of the disclosure controls and procedures based on our evaluation
as of the Evaluation Date;

         5. The registrant's other certifying officers and I have disclosed,
based on our most recent evaluation, to the registrant's auditors and the audit
committee of registrant's board of directors (or persons performing the
equivalent function):

         a) All significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to record,
process, summarize and report financial data and have identified for the
registrant's auditors any material weaknesses in internal controls; and

         b) Any fraud, whether or not material, that involves management or
other employees who have a significant role in the registrant's internal
controls; and

         6. The registrant's other certifying officers and I have indicated in
this quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any corrective
actions with regard to significant deficiencies and material weaknesses.

Date:  November 19, 2002

                                                     /S/ RAYMOND J. MILCHOVICH
                                                     Raymond J. Milchovich
                                                     Chairman, President and
                                                     Chief Executive Officer


                                       48



         I, Joseph T. Doyle, certify that:

         1.  I have reviewed this quarterly report on Form 10-Q/A of Foster
Wheeler Ltd.;

         2. Based on my knowledge, this quarterly report does not contain any
untrue statement of a material fact or omit to state a material fact necessary
to make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by this
quarterly report;

         3. Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

         4. The registrant's other certifying officer and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

         a) Designed such disclosure controls and procedures to ensure that
material information relating to the registrant, including its consolidated
subsidiaries, is made known to us by others within those entities, particularly
during the period in which this quarterly report is being prepared;

         b) Evaluated the effectiveness of the registrant's disclosure controls
and procedures as of a date within 90 days prior to the filing date of this
quarterly report (the "Evaluation Date"); and

         c) Presented in this quarterly report our conclusions about the
effectiveness of the disclosure controls and procedures based on our evaluation
as of the Evaluation Date;

         5. The registrant's other certifying officers and I have disclosed,
based on our most recent evaluation, to the registrant's auditors and the audit
committee of registrant's board of directors (or persons performing the
equivalent function):

         a) All significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to record,
process, summarize and report financial data and have identified for the
registrant's auditors any material weaknesses in internal controls; and

         b) Any fraud, whether or not material, that involves management or
other employees who have a significant role in the registrant's internal
controls; and

         6. The registrant's other certifying officers and I have indicated in
this quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any corrective
actions with regard to significant deficiencies and material weaknesses.

Date:  November 19, 2002

                                                     /S/ JOSEPH T. DOYLE
                                                     Joseph T. Doyle
                                                     Senior Vice President and
                                                     Chief Financial Officer




                                       49