Press Release Details
Enviri Corporation Reports First Quarter 2025 Results
- First quarter revenues totaled
$548 million
- GAAP consolidated loss from continuing operations of
$11 million
- Q1 diluted loss per share from continuing operations of
$0.15 , including favorable impacts resulting from an amendment to a long-term engineered to order contract inHarsco Rail
- Adjusted EBITDA in Q1 totaled
$67 million supported by record first quarter performance at Clean Earth
- Reaffirms 2025 Adjusted EBITDA guidance range at
$305 million to$325 million and free cash flow outlook at range of$30 million to$50 million
On a GAAP basis, the first quarter of 2025 diluted loss per share from continuing operations was
"We are pleased to have met our financial goals for the quarter, supported by consistent execution in our business units,” said Enviri Chairman and CEO
“While we enter the second quarter amidst a backdrop of significant economic uncertainty, we do not expect our direct exposure to tariffs and recent global trade actions to be meaningful, and recent
Enviri Corporation—Selected First Quarter Results
| ($ in millions, except per share amounts) | Q1 2025 | Q1 2024 | ||||||
| Revenues | $ | 548 | $ | 600 | ||||
| Operating income/(loss) from continuing operations - GAAP | $ | 31 | $ | 26 | ||||
| Income (loss) from continuing operations | $ | (11 | ) | $ | (16 | ) | ||
| Diluted EPS from continuing operations - GAAP | $ | (0.15 | ) | $ | (0.21 | ) | ||
| Adjusted EBITDA - non-GAAP | $ | 67 | $ | 78 | ||||
| Adjusted EBITDA margin - non-GAAP | 12.2 | % | 13.0 | % | ||||
| Adjusted diluted EPS from continuing operations - non-GAAP | $ | (0.18 | ) | $ | (0.03 | ) | ||
Note: Adjusted diluted earnings (loss) per share from continuing operations and Adjusted EBITDA details presented throughout this release are adjusted for unusual items; in addition, adjusted diluted earnings per share from continuing operations is adjusted for acquisition-related amortization expense. See below for definition of these non-GAAP measures and reconciliations to the most directly comparable GAAP financial measures.
Consolidated First Quarter Operating Results
Consolidated revenues from continuing operations were
First Quarter Business Review
Harsco Environmental
| ($ in millions) | Q1 2025 | Q1 2024 | ||||||
| Revenues | $ | 243 | $ | 299 | ||||
| Operating income (loss) - GAAP | $ | 10 | $ | 20 | ||||
| Adjusted EBITDA - non-GAAP | $ | 39 | $ | 49 | ||||
| Adjusted EBITDA margin - non-GAAP | 16.2 | % | 16.5 | % | ||||
Harsco Environmental revenues totaled
Clean Earth
| ($ in millions) | Q1 2025 | Q1 2024 | ||||||
| Revenues | $ | 235 | $ | 226 | ||||
| Operating income (loss) - GAAP | $ | 23 | $ | 21 | ||||
| Adjusted EBITDA - non-GAAP | $ | 38 | $ | 34 | ||||
| Adjusted EBITDA margin - non-GAAP | 16.2 | % | 15.1 | % | ||||
Clean Earth revenues totaled
| ($ in millions) | Q1 2025 | Q1 2024 | ||||||
| Revenues | $ | 70 | $ | 75 | ||||
| Operating income (loss) - GAAP | $ | 8 | $ | (9 | ) | |||
| Adjusted EBITDA - non-GAAP | $ | (2 | ) | $ | 2 | |||
| Adjusted EBITDA margin - non-GAAP | (3.2 | )% | 2.7 | % | ||||
Cash Flow
Net cash provided by operating activities was
2025 Outlook
The Company is reaffirming its 2025 guidance for Adjusted EBITDA and Free Cash Flow, contemplating that economic conditions will remain mostly stable for the balance of the year. The impact of recent
Guidance for each of the Company's business segments is also unchanged, with Adjusted EBITDA projected to increase at Clean Earth and
Harsco Environmental Adjusted EBITDA is projected to be below prior-year results. Currency impacts, business divestitures, exited contracts and a less favorable services mix are expected to be partially offset by improvement initiatives, new contracts and product volumes.
Clean Earth Adjusted EBITDA is expected to increase versus 2024 as a result of volume growth, efficiency initiatives and net higher pricing, offsetting the impact of investments and certain items not repeating in 2025 (such as the benefit in 2024 from the reduction in bad debt reserves).
Corporate spending is anticipated to increase when compared with 2024 mainly as a result of the normalization of incentive compensation as well as non-cash equity compensation.
| 2025 Full Year Outlook | |
| GAAP Loss From Continuing Operations | |
| Adjusted EBITDA | |
| GAAP Diluted Earnings/(Loss) Per Share from Continuing Operations | |
| Adjusted Diluted Earnings/(Loss) Per Share from Continuing Operations | |
| Net Cash Provided By Operating Activities | |
| Adjusted Free Cash Flow | |
| Net Interest Expense, Excluding Any Unusual Items | |
| Account Receivable Securitization Fees | |
| Pension Expense (Non-Operating) | |
| Tax Expense, Excluding Any Unusual Items | |
| Net Capital Expenditures | |
| Q2 2025 Outlook | |
| GAAP Loss From Continuing Operations | |
| Adjusted EBITDA | |
| GAAP Diluted Earnings/(Loss) Per Share from Continuing Operations | |
| Adjusted Diluted Earnings/(Loss) Per Share from Continuing Operations | |
Conference Call
The Company will hold a conference call today at 9:00 a.m. Eastern Time to discuss its results and respond to questions from the investment community. Those who wish to listen to the conference call webcast should visit investors.enviri.com, or by dialing (844) 539-1331 or (412) 652-1264 for international callers. Please ask to join the
Forward-Looking Statements
The nature of the Company's business, together with the number of countries in which it operates, subject it to changing economic, competitive, regulatory and technological conditions, risks and uncertainties. In accordance with the "safe harbor" provisions of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, the Company provides the following cautionary remarks regarding important factors that, among others, could cause future results to differ materially from the results contemplated by forward-looking statements, including the expectations and assumptions expressed or implied herein. Forward-looking statements contained herein could include, among other things, statements about management's confidence in and strategies for performance; expectations for new and existing products, technologies and opportunities; and expectations regarding growth, sales, cash flows, and earnings. Forward-looking statements can be identified by the use of such terms as "may," "could," "expect," "anticipate," "intend," "believe," "likely," "estimate," "outlook," "plan," "contemplate," "project," "target" or other comparable terms.
Factors that could cause actual results to differ, perhaps materially, from those implied by forward-looking statements include, but are not limited to: (1) the Company's ability to successfully enter into new contracts and complete new acquisitions, divestitures, or strategic ventures in the time-frame contemplated or at all; (2) the Company’s inability to comply with applicable environmental laws and regulations; (3) the Company’s inability to obtain, renew, or maintain compliance with its operating permits or license agreements; (4) various economic, business, and regulatory risks associated with the waste management industry; (5) the seasonal nature of the Company's business; (6) risks caused by customer concentration, the fixed price and long-term customer contracts, especially those related to complex engineered equipment, and the competitive nature of the industries in which the Company operates; (7) the outcome of any disputes with customers, contractors and subcontractors; (8) the financial condition of the Company's customers, including the ability of customers (especially those that may be highly leveraged or have inadequate liquidity) to maintain their credit availability; (9) higher than expected claims under the Company’s insurance policies, or losses that are uninsurable or that exceed existing insurance coverage; (10) market and competitive changes, including pricing pressures, market demand and acceptance for new products, services and technologies; changes in currency exchange rates, interest rates, commodity and fuel costs and capital costs; (11) the Company's ability to negotiate, complete, and integrate strategic transactions and joint ventures with strategic partners; (12) the Company’s ability to effectively retain key management and employees, including due to unanticipated changes to demand for the Company’s services, disruptions associated with labor disputes, and increased operating costs associated with union organizations; (13) the Company's inability or failure to protect its intellectual property rights from infringement in one or more of the many countries in which the Company operates; (14) failure to effectively prevent, detect or recover from breaches in the Company's cybersecurity infrastructure; (15) changes in the worldwide business environment in which the Company operates, including changes in general economic and industry conditions and cyclical slowdowns impacting the steel and aluminum industries; (16) fluctuations in exchange rates between the
Non-GAAP Measures
Measurements of financial performance not calculated in accordance with GAAP should be considered as supplements to, and not substitutes for, performance measurements calculated or derived in accordance with GAAP. Any such measures are not necessarily comparable to other similarly-titled measurements employed by other companies. The most comparable GAAP measures are included within the definitions below and reconciliations of these non-GAAP measures to the most directly comparable GAAP financial measures are included at the end of this press release.
Adjusted diluted earnings per share from continuing operations: Adjusted diluted earnings (loss) per share from continuing operations is a non-GAAP financial measure and consists of diluted earnings (loss) per share from continuing operations adjusted for unusual items and acquisition-related intangible asset amortization expense. It is important to note that such intangible assets contribute to revenue generation and that intangible asset amortization related to past acquisitions will recur in future periods until such intangible assets have been fully amortized. The Company’s management believes Adjusted diluted earnings per share from continuing operations is useful to investors because it provides an overall understanding of the Company’s historical and future prospects. Exclusion of unusual items permits evaluation and comparison of results for the Company’s core business operations, and it is on this basis that management internally assesses the Company’s performance. Exclusion of acquisition-related intangible asset amortization expense, the amount of which can vary by the timing, size and nature of the Company’s acquisitions, facilitates more consistent internal comparisons of operating results over time between the Company’s newly acquired and long-held businesses, and comparisons with both acquisitive and non-acquisitive peer companies.
Adjusted EBITDA: Adjusted EBITDA is a non-GAAP financial measure and consists of income (loss) from continuing operations adjusted to add back income tax expense; equity income of unconsolidated entities, net; net interest expense; defined benefit pension income (expense); facility fees and debt-related income (expense); and depreciation and amortization (excluding amortization of deferred financing costs); and excludes unusual items. Segment Adjusted EBITDA consists of operating income from continuing operations adjusted to exclude unusual items and add back depreciation and amortization (excluding amortization of deferred financing costs). The sum of the Segments’ Adjusted EBITDA and Corporate Adjusted EBITDA equals consolidated Adjusted EBITDA. The Company‘s management believes Adjusted EBITDA is meaningful to investors because management reviews Adjusted EBITDA in assessing and evaluating performance.
Adjusted free cash flow: Adjusted free cash flow is a non-GAAP financial measure and consists of net cash provided (used) by operating activities less capital expenditures and expenditures for intangible assets; and plus capital expenditures for strategic ventures, total proceeds from sales of assets and certain transaction-related / debt-refinancing expenditures. The Company's management believes that Adjusted free cash flow is important to management and useful to investors as a supplemental measure as it indicates the cash flow available for working capital needs, repay debt obligations, invest in future growth through new business development activities, conduct strategic acquisitions or other uses of cash. It is important to note that Adjusted free cash flow does not represent the total residual cash flow available for discretionary expenditures since other non-discretionary expenditures, such as mandatory debt service requirements and settlements of foreign currency forward exchange contracts, are not deducted from this measure. This presentation provides a basis for comparison of ongoing operations and prospects.
Organic growth: Organic growth is a non-GAAP financial measure that calculates the change in Total revenue, excluding the impacts resulting from foreign currency translation, acquisitions, divestitures and certain unusual items. The Company believes this measure provides investors with a supplemental understanding of underlying revenue trends by providing revenue growth on a consistent basis.
About Enviri
Enviri is transforming the world to green, as a trusted global leader in providing a broad range of environmental services and related innovative solutions. The company serves a diverse customer base by offering critical recycle and reuse solutions for their waste streams, enabling customers to address their most complex environmental challenges and to achieve their sustainability goals. Enviri is based in
| Investor Contact | Media Contact |
| +1.267.946.1407 | +1.717.480.6145 |
| dmartin@enviri.com | ktognarelli@enviri.com |
| ENVIRI CORPORATION CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) |
|||||||||
| Three Months Ended | |||||||||
| (In thousands, except per share amounts) | 2025 | 2024 | |||||||
| Revenues from continuing operations: | |||||||||
| Service revenues | $ | 476,840 | $ | 499,154 | |||||
| Product revenues | 71,444 | 101,163 | |||||||
| Total revenues | 548,284 | 600,317 | |||||||
| Costs and expenses from continuing operations: | |||||||||
| Cost of services sold | 372,402 | 392,852 | |||||||
| Cost of products sold | 51,361 | 85,410 | |||||||
| Selling, general and administrative expenses | 89,108 | 87,126 | |||||||
| Research and development expenses | 467 | 861 | |||||||
| Remeasurement of long-lived assets | — | 10,695 | |||||||
| Other expense (income), net | 4,291 | (2,440 | ) | ||||||
| Total costs and expenses | 517,629 | 574,504 | |||||||
| Operating income (loss) from continuing operations | 30,655 | 25,813 | |||||||
| Interest income | 454 | 1,697 | |||||||
| Interest expense | (26,574 | ) | (28,122 | ) | |||||
| Facility fees and debt-related income (expense) | (2,612 | ) | (2,789 | ) | |||||
| Defined benefit pension income (expense) | (5,033 | ) | (4,176 | ) | |||||
| Income (loss) from continuing operations before income taxes and equity in income | (3,110 | ) | (7,577 | ) | |||||
| Income tax benefit (expense) from continuing operations | (7,946 | ) | (7,915 | ) | |||||
| Equity in income (loss) of unconsolidated entities, net | 28 | (249 | ) | ||||||
| Income (loss) from continuing operations | (11,028 | ) | (15,741 | ) | |||||
| Discontinued operations: | |||||||||
| Income (loss) from discontinued businesses | (1,579 | ) | (1,492 | ) | |||||
| Income tax benefit (expense) from discontinued businesses | 412 | 387 | |||||||
| Income (loss) from discontinued operations, net of tax | (1,167 | ) | (1,105 | ) | |||||
| Net income (loss) | (12,195 | ) | (16,846 | ) | |||||
| Less: Net loss (income) attributable to noncontrolling interests | (1,201 | ) | (1,116 | ) | |||||
| Net income (loss) attributable to |
$ | (13,396 | ) | $ | (17,962 | ) | |||
| Amounts attributable to |
|||||||||
| Income (loss) from continuing operations, net of tax | $ | (12,229 | ) | $ | (16,857 | ) | |||
| Income (loss) from discontinued operations, net of tax | (1,167 | ) | (1,105 | ) | |||||
| Net income (loss) attributable to |
$ | (13,396 | ) | $ | (17,962 | ) | |||
| Weighted-average shares of common stock outstanding | 80,331 | 79,945 | |||||||
| Basic earnings (loss) per common share attributable to |
|||||||||
| Continuing operations | $ | (0.15 | ) | $ | (0.21 | ) | |||
| Discontinued operations | (0.01 | ) | (0.01 | ) | |||||
| Basic earnings (loss) per share attributable to |
$ | (0.17 | ) | $ | (0.22 | ) | (a) | ||
| Diluted weighted-average shares of common stock outstanding | 80,331 | 79,945 | |||||||
| Diluted earnings (loss) per common share attributable to |
|||||||||
| Continuing operations | $ | (0.15 | ) | $ | (0.21 | ) | |||
| Discontinued operations | (0.01 | ) | (0.01 | ) | |||||
| Diluted earnings (loss) per share attributable to |
$ | (0.17 | ) | $ | (0.22 | ) | (a) | ||
| (a) | Earnings (loss) per share attributable to |
| ENVIRI CORPORATION CONSOLIDATED BALANCE SHEETS (Unaudited) |
||||||||
(In thousands) |
2025 |
2024 |
||||||
| ASSETS | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 102,471 | $ | 88,359 | ||||
| Restricted cash | 1,958 | 1,799 | ||||||
| Trade accounts receivable, net | 280,965 | 260,690 | ||||||
| Other receivables | 39,032 | 40,439 | ||||||
| Inventories | 193,207 | 182,042 | ||||||
| Current portion of contract assets | 50,179 | 59,881 | ||||||
| Prepaid expenses | 51,712 | 62,435 | ||||||
| Other current assets | 7,716 | 14,880 | ||||||
| Total current assets | 727,240 | 710,525 | ||||||
| Property, plant and equipment, net | 669,224 | 664,292 | ||||||
| Right-of-use assets, net | 102,873 | 92,153 | ||||||
| 747,338 | 739,758 | |||||||
| Intangible assets, net | 292,277 | 298,438 | ||||||
| Retirement plan assets | 75,584 | 73,745 | ||||||
| Deferred income tax assets | 19,376 | 17,578 | ||||||
| Other assets | 55,096 | 53,744 | ||||||
| Total assets | $ | 2,689,008 | $ | 2,650,233 | ||||
| LIABILITIES | ||||||||
| Current liabilities: | ||||||||
| Short-term borrowings | $ | 8,730 | $ | 8,144 | ||||
| Current maturities of long-term debt | 21,895 | 21,004 | ||||||
| Accounts payable | 232,259 | 214,689 | ||||||
| Accrued compensation | 49,760 | 63,686 | ||||||
| Income taxes payable | 2,177 | 5,747 | ||||||
| Reserve for forward losses on contracts | 46,945 | 54,320 | ||||||
| Current portion of advances on contracts | 7,298 | 13,265 | ||||||
| Current portion of operating lease liabilities | 26,182 | 26,049 | ||||||
| Other current liabilities | 173,508 | 159,478 | ||||||
| Total current liabilities | 568,754 | 566,382 | ||||||
| Long-term debt | 1,442,196 | 1,410,718 | ||||||
| Retirement plan liabilities | 27,450 | 27,019 | ||||||
| Operating lease liabilities | 78,889 | 67,998 | ||||||
| Environmental liabilities | 43,591 | 46,585 | ||||||
| Deferred tax liabilities | 32,673 | 26,796 | ||||||
| Other liabilities | 46,768 | 55,136 | ||||||
| Total liabilities | 2,240,321 | 2,200,634 | ||||||
| ENVIRI CORPORATION STOCKHOLDERS’ EQUITY | ||||||||
| Common stock | 147,515 | 146,844 | ||||||
| Additional paid-in capital | 258,475 | 255,102 | ||||||
| Accumulated other comprehensive loss | (530,613 | ) | (538,964 | ) | ||||
| Retained earnings | 1,386,951 | 1,400,347 | ||||||
| (853,360 | ) | (851,881 | ) | |||||
| 408,968 | 411,448 | |||||||
| Noncontrolling interests | 39,719 | 38,151 | ||||||
| Total equity | 448,687 | 449,599 | ||||||
| Total liabilities and equity | $ | 2,689,008 | $ | 2,650,233 | ||||
| ENVIRI CORPORATION CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) |
||||||||
| Three Months Ended |
||||||||
| (In thousands) | 2025 | 2024 | ||||||
| Cash flows from operating activities: | ||||||||
| Net income (loss) | $ | (12,195 | ) | $ | (16,846 | ) | ||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||
| Depreciation | 36,442 | 36,920 | ||||||
| Amortization | 7,403 | 8,174 | ||||||
| Deferred income tax (benefit) expense | 2,776 | 3,445 | ||||||
| Equity (income) loss of unconsolidated entities, net | (28 | ) | 249 | |||||
| Right-of-use assets | 7,416 | 8,599 | ||||||
| Remeasurement of long-lived assets | — | 10,695 | ||||||
| Stock-based compensation | 4,044 | 3,860 | ||||||
| Other, net | (637 | ) | (3,088 | ) | ||||
| Changes in assets and liabilities, net of acquisitions and dispositions of businesses: | ||||||||
| Accounts receivable | (13,501 | ) | 24,426 | |||||
| Inventories | (8,995 | ) | (5,297 | ) | ||||
| Contract assets | 6,456 | (9,199 | ) | |||||
| Accounts payable | 9,138 | (13,751 | ) | |||||
| Accrued interest payable | (6,931 | ) | (6,820 | ) | ||||
| Accrued compensation | (15,105 | ) | (25,531 | ) | ||||
| Advances on contracts and other customer advances | (14,770 | ) | (1,618 | ) | ||||
| Operating lease liabilities | (7,435 | ) | (8,212 | ) | ||||
| Retirement plan liabilities, net | 4,488 | (340 | ) | |||||
| Other assets and liabilities | 8,034 | (4,318 | ) | |||||
| Net cash (used) provided by operating activities | 6,600 | 1,348 | ||||||
| Cash flows from investing activities: | ||||||||
| Purchases of property, plant and equipment | (21,624 | ) | (26,881 | ) | ||||
| Proceeds from sales of assets | 1,447 | 4,313 | ||||||
| Expenditures for intangible assets | (7 | ) | (77 | ) | ||||
| Net proceeds (payments) from settlement of foreign currency forward exchange contracts | 1,737 | (601 | ) | |||||
| Net cash (used) provided by investing activities | (18,447 | ) | (23,246 | ) | ||||
| Cash flows from financing activities: | ||||||||
| Short-term borrowings, net | 2,812 | (9,003 | ) | |||||
| Borrowings and repayments under Revolving Credit Facility, net | 30,000 | 35,000 | ||||||
| Repayments of Term Loan | (1,250 | ) | (1,250 | ) | ||||
| Cash paid for finance leases and other long-term debt | (4,158 | ) | (3,394 | ) | ||||
| Contributions from noncontrolling interests | — | 874 | ||||||
| Dividends paid to noncontrolling interests | — | (8,243 | ) | |||||
| Stock-based compensation - Employee taxes paid | (1,277 | ) | (1,041 | ) | ||||
| Net cash (used) provided by financing activities | 26,127 | 12,943 | ||||||
| Effect of exchange rate changes on cash and cash equivalents, including restricted cash | (9 | ) | (8,251 | ) | ||||
| Net increase (decrease) in cash and cash equivalents, including restricted cash | 14,271 | (17,206 | ) | |||||
| Cash and cash equivalents, including restricted cash, at beginning of period | 90,158 | 124,614 | ||||||
| Cash and cash equivalents, including restricted cash, at end of period | $ | 104,429 | $ | 107,408 | ||||
| ENVIRI CORPORATION REVIEW OF OPERATIONS BY SEGMENT (Unaudited) |
||||||||||||||
| Three Months Ended | ||||||||||||||
| (In thousands) | Revenues | Operating Income (Loss) |
Revenues | Operating Income (Loss) | ||||||||||
| Harsco Environmental | $ | 243,106 | $ | 10,073 | $ | 299,119 | $ | 19,588 | ||||||
| Clean Earth | 235,231 | 22,665 | 226,030 | 20,593 | ||||||||||
| 69,947 | 8,155 | 75,168 | (9,061 | ) | ||||||||||
| Corporate | — | (10,238 | ) | — | (5,307 | ) | ||||||||
| Consolidated Totals | $ | 548,284 | $ | 30,655 | $ | 600,317 | $ | 25,813 | ||||||
| ENVIRI CORPORATION RECONCILIATION OF ADJUSTED INCOME (LOSS) FROM CONTINUING OPERATIONS TO INCOME (LOSS) FROM CONTINUING OPERATIONS, NET OF TAX, AS REPORTED (Unaudited) |
||||||||
| Three Months Ended | ||||||||
| (in thousands, except per share amounts) | 2025 | 2024 | ||||||
| Income (loss) from continuing operations, net of tax, as reported | $ | (12,229 | ) | $ | (16,857 | ) | ||
| Adjustments: | ||||||||
| Change in provision for forward losses and other contract-related costs on certain contracts (a) | (11,469 | ) | — | |||||
| Strategic costs (b)(d) | 1,525 | 681 | ||||||
| Remeasurement of long-lived assets (c) | — | 10,695 | ||||||
| Restructuring and related costs (d) | 3,333 | — | ||||||
| Net gain on sale of assets (d) | — | (3,281 | ) | |||||
| Income tax impact from adjustments above (e) | (646 | ) | 602 | |||||
| Adjusted income (loss) from continuing operations, including acquisition amortization expense | (19,486 | ) | (8,160 | ) | ||||
| Acquisition amortization expense, net of tax (f) | 4,880 | 5,555 | ||||||
| Adjusted income (loss) from continuing operations, net of tax | $ | (14,606 | ) | $ | (2,605 | ) | ||
| Diluted weighted average shares of common stock outstanding | 80,331 | 79,945 | ||||||
| Diluted earnings (loss) per share from continuing operations, as reported | $ | (0.15 | ) | $ | (0.21 | ) | ||
| Adjusted diluted earnings (loss) per share from continuing operations | $ | (0.18 | ) | $ | (0.03 | ) | ||
| (a) | Classified within Operating income (loss) from continuing operations and includes |
| (b) | Classified within Operating income (loss) from continuing operations in Selling, general and administrative expenses for strategic costs incurred during the three months ended |
| (c) | Classified within Operating income (loss) from continuing operations in Remeasurement of long-lived assets. |
| (d) | Classified within Operating income (loss) from continuing operations in Other expense (income), net, and included strategic costs incurred during the three months ended |
| (e) | Unusual items are tax-effected at the global effective tax rate before discrete items in effect during the year the unusual item is recorded. |
| (f) | Pre-tax acquisition amortization expense was |
| ENVIRI CORPORATION RECONCILIATION OF PROJECTED ADJUSTED INCOME (LOSS) FROM CONTINUING OPERATIONS TO INCOME (LOSS) FROM CONTINUING OPERATIONS, NET OF TAX (Unaudited) |
||||||||||||||||
| Projected | ||||||||||||||||
| Three Months Ending | Twelve Months Ending |
|||||||||||||||
| 2025 | 2025 | |||||||||||||||
| (in millions, except per share amounts) (a) | Low | High | Low | High | ||||||||||||
| GAAP income (loss) from continuing operations, net of tax | $ | (18 | ) | $ | (9 | ) | $ | (40 | ) | $ | (21 | ) | ||||
| Adjustments: | ||||||||||||||||
| Change in provision for forward losses and other contract-related costs | — | — | (11 | ) | (11 | ) | ||||||||||
| Strategic costs | — | — | 2 | 2 | ||||||||||||
| Restructuring and related costs | — | — | 3 | 3 | ||||||||||||
| Income tax impact from adjustments above | — | — | (1 | ) | (1 | ) | ||||||||||
| Adjusted income (loss) from continuing operations, including acquisition amortization expense | (18 | ) | (9 | ) | (47 | ) | (28 | ) | ||||||||
| Estimated acquisition amortization expense, net of tax | 5 | 5 | 20 | 20 | ||||||||||||
| Adjusted income (loss) from continuing operations, net of tax | $ | (13 | ) | $ | (4 | ) | $ | (28 | ) | $ | (9 | ) | ||||
| Diluted weighted average shares of common stock outstanding | 80 | 80 | 80 | 80 | ||||||||||||
| GAAP diluted earnings (loss) per share from continuing operations | $ | (0.23 | ) | $ | (0.11 | ) | $ | (0.50 | ) | $ | (0.26 | ) | ||||
| Adjusted diluted earnings (loss) per share from continuing operations | $ | (0.17 | ) | $ | (0.05 | ) | $ | (0.34 | ) | $ | (0.11 | ) | ||||
| (a) | Amounts above are rounded and recalculation may not yield precise results. |
| ENVIRI CORPORATION RECONCILIATION OF ADJUSTED EBITDA BY SEGMENT TO OPERATING INCOME (LOSS), AS REPORTED, BY SEGMENT (Unaudited) |
||||||||||||||||||||
| (In thousands) | Environmental |
Clean Earth |
Rail |
Corporate | Consolidated Totals |
|||||||||||||||
| Three Months Ended |
||||||||||||||||||||
| Operating income (loss), as reported | $ | 10,073 | $ | 22,665 | $ | 8,155 | $ | (10,238 | ) | $ | 30,655 | |||||||||
| Provision for forward losses on certain contracts and related costs | — | — | (11,469 | ) | — | (11,469 | ) | |||||||||||||
| Strategic costs | — | — | — | 1,525 | 1,525 | |||||||||||||||
| Restructuring and related costs | 3,333 | — | — | — | 3,333 | |||||||||||||||
| Operating income (loss), excluding unusual items | 13,406 | 22,665 | (3,314 | ) | (8,713 | ) | 24,044 | |||||||||||||
| Depreciation | 25,509 | 9,620 | 1,032 | 281 | 36,442 | |||||||||||||||
| Amortization | 540 | 5,845 | 67 | — | 6,452 | |||||||||||||||
| Adjusted EBITDA | $ | 39,455 | $ | 38,130 | $ | (2,215 | ) | $ | (8,432 | ) | $ | 66,938 | ||||||||
| Revenues, as reported | $ | 243,106 | $ | 235,231 | $ | 69,947 | $ | 548,284 | ||||||||||||
| Adjusted EBITDA margin (%) | 16.2 | % | 16.2 | % | (3.2 | )% | 12.2 | % | ||||||||||||
| Three Months Ended |
||||||||||||||||||||
| Operating income (loss), as reported | $ | 19,588 | $ | 20,593 | (9,061 | ) | $ | (5,307 | ) | $ | 25,813 | |||||||||
| Remeasurement of long-lived assets | — | — | 10,695 | — | 10,695 | |||||||||||||||
| Strategic costs | — | — | — | 681 | 681 | |||||||||||||||
| Net gain on sale of assets | — | — | — | (3,281 | ) | (3,281 | ) | |||||||||||||
| Operating income (loss), excluding unusual items | 19,588 | 20,593 | 1,634 | (7,907 | ) | 33,908 | ||||||||||||||
| Depreciation | 28,789 | 7,413 | 361 | 357 | 36,920 | |||||||||||||||
| Amortization | 1,018 | 6,167 | 22 | — | 7,207 | |||||||||||||||
| Adjusted EBITDA | 49,395 | 34,173 | 2,017 | (7,550 | ) | 78,035 | ||||||||||||||
| Revenues, as reported | $ | 299,119 | $ | 226,030 | $ | 75,168 | $ | 600,317 | ||||||||||||
| Adjusted EBITDA margin (%) | 16.5 | % | 15.1 | % | 2.7 | % | 13.0 | % | ||||||||||||
| ENVIRI CORPORATION RECONCILIATION OF ADJUSTED EBITDA TO CONSOLIDATED INCOME (LOSS) FROM CONTINUING OPERATIONS AS REPORTED (Unaudited) |
||||||||
| Three Months Ended |
||||||||
| (In thousands) | 2025 | 2024 | ||||||
| Consolidated income (loss) from continuing operations | $ | (11,028 | ) | $ | (15,741 | ) | ||
| Add back (deduct): | ||||||||
| Equity in (income) loss of unconsolidated entities, net | (28 | ) | 249 | |||||
| Income tax expense (benefit) from continuing operations | 7,946 | 7,915 | ||||||
| Defined benefit pension expense | 5,033 | 4,176 | ||||||
| Facility fee and debt-related expense | 2,612 | 2,789 | ||||||
| Interest expense | 26,574 | 28,122 | ||||||
| Interest income | (454 | ) | (1,697 | ) | ||||
| Depreciation | 36,442 | 36,920 | ||||||
| Amortization | 6,452 | 7,207 | ||||||
| Unusual items: | ||||||||
| Change in provision for forward losses and other contract-related costs | (11,469 | ) | — | |||||
| Strategic costs | 1,525 | 681 | ||||||
| Remeasurement of long-lived assets | — | 10,695 | ||||||
| Net gain on sale of assets | — | (3,281 | ) | |||||
| Restructuring and related costs | 3,333 | — | ||||||
| Adjusted EBITDA | $ | 66,938 | $ | 78,035 | ||||
| ENVIRI CORPORATION RECONCILIATION OF PROJECTED CONSOLIDATED ADJUSTED EBITDA TO PROJECTED CONSOLIDATED INCOME FROM CONTINUING OPERATIONS (Unaudited) |
||||||||||||||||
| Projected | ||||||||||||||||
| Three Months Ending | Twelve Months Ending | |||||||||||||||
| 2025 | 2025 | |||||||||||||||
| (In millions) (a) | Low | High | Low | High | ||||||||||||
| Consolidated loss from continuing operations | $ | (17 | ) | $ | (8 | ) | $ | (36 | ) | $ | (17 | ) | ||||
| Add back (deduct): | ||||||||||||||||
| Income tax expense (benefit) from continuing operations | 2 | 3 | 28 | 33 | ||||||||||||
| Facility fees and debt-related (income) expense | 3 | 3 | 10 | 10 | ||||||||||||
| Net interest | 27 | 26 | 109 | 105 | ||||||||||||
| Defined benefit pension (income) expense | 5 | 5 | 20 | 20 | ||||||||||||
| Depreciation and amortization | 46 | 46 | 181 | 181 | ||||||||||||
| Unusual items: | ||||||||||||||||
| Change in provision for forward losses and other contract-related costs | — | — | (11 | ) | (11 | ) | ||||||||||
| Strategic costs | — | — | 2 | 2 | ||||||||||||
| Restructuring and related costs | — | — | 3 | 3 | ||||||||||||
| Consolidated Adjusted EBITDA | $ | 65 | $ | 75 | $ | 305 | $ | 325 | ||||||||
| (a) | Amounts above are rounded and may not total. |
| ENVIRI CORPORATION RECONCILIATION OF ADJUSTED FREE CASH FLOW TO NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES (Unaudited) |
||||||||
| Three Months Ended | ||||||||
| (In thousands) | 2025 | 2024 | ||||||
| Net cash provided (used) by operating activities | $ | 6,600 | $ | 1,348 | ||||
| Less capital expenditures | (21,624 | ) | (26,881 | ) | ||||
| Less expenditures for intangible assets | (7 | ) | (77 | ) | ||||
| Plus capital expenditures for strategic ventures (a) | 349 | 1,153 | ||||||
| Plus total proceeds from sales of assets (b) | 1,447 | 4,313 | ||||||
| Plus transaction-related expenditures (c) | — | 3,500 | ||||||
| Adjusted free cash flow | $ | (13,235 | ) | $ | (16,644 | ) | ||
| (a) | Capital expenditures for strategic ventures represent the partner’s share of capital expenditures in certain ventures consolidated in the Company’s consolidated financial statements. |
| (b) | Asset sales are a normal part of the business model, primarily for the Harsco Environmental segment. The three months ended |
| (c) | Expenditures directly related to the Company's divestiture transactions and other strategic costs incurred at Corporate. |
| ENVIRI CORPORATION RECONCILIATION OF PROJECTED ADJUSTED FREE CASH FLOW TO PROJECTED NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES (Unaudited) |
||||||||
| Projected Twelve Months Ending |
||||||||
| 2025 | ||||||||
| (In millions) | Low | High | ||||||
| Net cash provided by operating activities | $ | 156 | $ | 186 | ||||
| Less net capital / intangible asset expenditures | (130 | ) | (140 | ) | ||||
| Plus capital expenditures for strategic ventures | 4 | 4 | ||||||
| Adjusted free cash flow | $ | 30 | $ | 50 | ||||
| ENVIRI CORPORATION HARSCO ENVIRONMENTAL SEGMENT RECONCILIATION OF CHANGES IN REVENUES FROM ORGANIC GROWTH TO CHANGES IN REVENUES, AS REPORTED (Unaudited) |
||||||||||
| Three Months Ended | ||||||||||
| (in millions) | Organic | Other | Total | |||||||
| Harsco Environmental segment revenues - |
$ | 299.1 | ||||||||
| Effects on revenues: | ||||||||||
| Price/volume changes (a) | (17.6 | ) | — | (17.6 | ) | |||||
| Foreign currency translation | (13.0 | ) | (13.0 | ) | ||||||
| Divestitures (b) | (25.4 | ) | (25.4 | ) | ||||||
| Total change | (17.6 | ) | (38.4 | ) | (56.0 | ) | ||||
| Harsco Environmental segment revenues - |
$ | 243.1 | ||||||||
| Total change % | (5.9 | )% | (12.8 | )% | (18.7 | )% | ||||
| (a) | Includes the net impact of new and lost contracts. |
| (b) | Includes the sales of |

T. (717) 612-5628
E. dmartin@enviri.com

T. (717) 480-6145
E. ktognarelli@enviri.com
More from Enviri

News
Distributing the news of our progress around the world with you. Find our latest press releases here.

Financial Results
Developing and strengthening our portfolio of businesses to create value for our shareholders and investors.

Stories
Sharing stories about our people, innovations, safety programs and environmental achievements
