Press Release Details
Harsco Corporation Reports First Quarter 2020 Results
- Q1 GAAP Operating Income of
$3 Million
- Adjusted EBITDA Totaled
$57 Million ; Above Prior Guidance Due to Strong Performance in Clean Earth and Rail as Well as Lower Corporate Spending
- Completed Purchase of ESOL, Furthering Transformation to an
Environmental Solutions Company ; Initiated Robust Integration Plan to Achieve Targeted Synergies
- Harsco Rail SCOR Program (Supply Chain Operations Recovery) Delivering Positive Results
- In Response to COVID-19, Broad Business Continuity Actions Implemented to Protect Stakeholders, Maintain Essential Operations and Preserve Financial Flexibility
- Significant Financial Flexibility; Committed to Goal of Reducing 2020 Capital Spending to Support Positive Free Cash Flow and to Cost Reduction Initiatives
GAAP operating income from continuing operations for the first quarter of 2020 was
“While Harsco had a positive start to the year, with better than anticipated results in Clean Earth and Rail and the completion of our ESOL acquisition, we have had to shift our immediate priorities to include addressing the impact of the COVID-19 pandemic,” said Chairman and CEO
"Our team has managed through market challenges in the past, and while the severity and duration of this downturn is unknown, we are well-prepared to handle this uncertain period. Harsco has significant financial flexibility through a strong liquidity position and favorable debt maturity profile. We are also implementing the lessons learned from past cycles to shape our quick and proactive decisions in response to the pandemic, such as recently implementing actions to align our cost structure and reduce capital spending, to support positive free cash flow generation.
"In total, I am confident that the steps we have taken to build a strong and durable business model focused on environmental services and products will allow us to continue to navigate through the year. In addition, we believe our efforts will position Harsco to be able to exit this period a stronger, more resilient company, poised to capitalize on growth opportunities when the global economy eventually recovers."
Harsco Corporation—Selected First Quarter Results
($ in millions, except per share amounts) | Q1 2020 | Q1 2019 | ||||||
Revenues | $ | 399 | $ | 330 | ||||
Operating income from continuing operations - GAAP | $ | 3 | $ | 20 | ||||
Diluted EPS from continuing operations - GAAP | $ | (0.11 | ) | $ | 0.13 | |||
Adjusted EBITDA - excluding unusual items | $ | 57 | $ | 54 | ||||
Adjusted EBITDA margin - excluding unusual items | 14.4 | % | 16.3 | % | ||||
Adjusted diluted EPS from continuing operations - excluding unusual items | $ | 0.16 | $ | 0.18 |
Note: Income statement details above and commentary below reflect that the prior Industrial segment was reclassified as Discontinued Operations in 2019. Also, adjusted earnings per share details presented throughout this release are adjusted for unusual items and acquisition-related amortization expense.
Consolidated First Quarter Operating Results
Consolidated total revenues from continuing operations were
GAAP operating income from continuing operations was
First Quarter Business Review
Environmental
($ in millions) | Q1 2020 | Q1 2019 | %Change | ||||||||
Revenues | $ | 242 | $ | 261 | (8 | )% | |||||
Operating income - GAAP | $ | 11 | $ | 24 | (57 | )% | |||||
Adjusted EBITDA - excluding unusual items | $ | 43 | $ | 51 | (16 | )% | |||||
Adjusted EBITDA margin - excluding unusual items | 17.8 | % | 19.6 | % |
Environmental revenues totaled
Clean Earth
($ in millions) | Q1 2020 | Q1 2019 | %Change | ||||||||
Revenues | $ | 79 | $ | 64 | 24 | % | |||||
Operating income - GAAP | $ | 4 | $ | 1 | nmf | ||||||
Adjusted EBITDA - excluding unusual items | 11 | 8 | 43 | % | |||||||
Adjusted EBITDA margin - excluding unusual items | 13.7 | % | 11.8 | % |
Note: The 2019 financial information provided above and discussed below for Clean Earth is not incorporated within
Clean Earth revenues totaled
Rail
($ in millions) | Q1 2020 | Q1 2019 | %Change | ||||||||
Revenues | $ | 78 | $ | 69 | 14 | % | |||||
Operating income - GAAP | $ | 6 | $ | 5 | 20 | % | |||||
Adjusted EBITDA - excluding unusual items | $ | 8 | $ | 9 | (16 | )% | |||||
Adjusted EBITDA margin - excluding unusual items | 9.9 | % | 13.4 | % |
Rail revenues increased 14 percent to
Cash Flow
Net cash used by operating activities totaled
Business Continuity / 2020 Outlook
Harsco is operating as an essential business in each of its segments in
Harsco has also taken measures to adjust its cost structure and reduce capital expenditures, with the goal of improving free cash flow for the year and preserving its financial flexibility and strong liquidity position. To that end, the Company intends to lower 2020 capital spending by approximately
Lastly, as also previously announced, Harsco will not be providing detailed guidance for the time being given the uncertainty around the pandemic and its evolving impact on relevant markets. While underlying business conditions currently vary across markets, the Company expects that sluggish customer demand and business disruptions will persist for some time. The extent and duration of these impacts cannot be quantified at this time. As a result, Harsco will provide formal guidance when visibility improves, and it deems appropriate.
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. The conference call will be broadcast live through the
The call can also be accessed by telephone by dialing (844) 467-8153 or (270) 855-8732. Enter Conference ID number 7929498. Listeners are advised to dial in at least five minutes prior to the call.
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," "plan" 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) changes in the worldwide business environment in which the Company operates, including changes in general economic conditions or changes due to the COVID-19 coronavirus pandemic and governmental and market reactions to the COVID-19 coronavirus pandemic; (2) changes in currency exchange rates, interest rates, commodity and fuel costs and capital costs; (3) changes in the performance of equity and bond markets that could affect, among other things, the valuation of the assets in the Company's pension plans and the accounting for pension assets, liabilities and expenses; (4) changes in governmental laws and regulations, including environmental, occupational health and safety, tax and import tariff standards and amounts; (5) market and competitive changes, including pricing pressures, market demand and acceptance for new products, services and technologies; (6) 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; (7) failure to effectively prevent, detect or recover from breaches in the Company's cybersecurity infrastructure; (8) unforeseen business disruptions in one or more of the many countries in which the Company operates due to political instability, civil disobedience, armed hostilities, public health issues or other calamities; (9) disruptions associated with labor disputes and increased operating costs associated with union organization; (10) the seasonal nature of the Company's business; (11) the Company's ability to successfully enter into new contracts and complete new acquisitions or strategic ventures in the time-frame contemplated, or at all; (12) the integration of the Company's strategic acquisitions; (13) potential severe volatility in the capital markets; (14) failure to retain key management and employees; (15) the amount and timing of repurchases of the Company's common stock, if any; (16) the outcome of any disputes with customers, contractors and subcontractors; (17) the financial condition of the Company's customers, including the ability of customers (especially those that may be highly leveraged, have inadequate liquidity or whose business is significantly impacted by the COVID-19 coronavirus pandemic) to maintain their credit availability; (18) implementation of environmental remediation matters; (19) risk and uncertainty associated with intangible assets and (20) other risk factors listed from time to time in the Company's
About Harsco
Investor Contact | Media Contact |
717.612.5628 | 717.730.3683 |
damartin@harsco.com | jcooney@harsco.com |
CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) |
|||||||||
Three Months Ended |
|||||||||
(In thousands, except per share amounts) | 2020 | 2019 | |||||||
Revenues from continuing operations: | |||||||||
Service revenues | $ | 291,339 | $ | 229,520 | |||||
Product revenues | 107,502 | 100,382 | |||||||
Total revenues | 398,841 | 329,902 | |||||||
Costs and expenses from continuing operations: | |||||||||
Cost of services sold | 236,319 | 181,871 | |||||||
Cost of products sold | 80,149 | 69,309 | |||||||
Selling, general and administrative expenses | 72,499 | 56,406 | |||||||
Research and development expenses | 1,260 | 749 | |||||||
Other expenses, net | 5,733 | 1,743 | |||||||
Total costs and expenses | 395,960 | 310,078 | |||||||
Operating income from continuing operations | 2,881 | 19,824 | |||||||
Interest income | 193 | 533 | |||||||
Interest expense | (12,649 | ) | (5,507 | ) | |||||
Unused debt commitment and amendment fees | (488 | ) | — | ||||||
Defined benefit pension income (expense) | 1,589 | (1,338 | ) | ||||||
Income (loss) from continuing operations before income taxes and equity income | (8,474 | ) | 13,512 | ||||||
Income tax benefit (expense) | 682 | (1,219 | ) | ||||||
Equity income of unconsolidated entities, net | 96 | 21 | |||||||
Income (loss) from continuing operations | (7,696 | ) | 12,314 | ||||||
Discontinued operations: | |||||||||
Gain on sale of discontinued business | 18,462 | — | |||||||
Income (loss) from discontinued businesses | (225 | ) | 13,750 | ||||||
Income tax expense related to discontinued businesses | (9,314 | ) | (3,527 | ) | |||||
Income from discontinued operations | 8,923 | 10,223 | |||||||
Net income | 1,227 | 22,537 | |||||||
Less: Net income attributable to noncontrolling interests | (1,086 | ) | (1,840 | ) | |||||
Net income attributable to |
$ | 141 | $ | 20,697 | |||||
Amounts attributable to |
|||||||||
Income (loss) from continuing operations, net of tax | $ | (8,782 | ) | $ | 10,474 | ||||
Income from discontinued operations, net of tax | 8,923 | 10,223 | |||||||
Net income attributable to |
$ | 141 | $ | 20,697 | |||||
Weighted-average shares of common stock outstanding | 78,761 | 79,907 | |||||||
Basic earnings (loss) per common share attributable to |
|||||||||
Continuing operations | $ | (0.11 | ) | $ | 0.13 | ||||
Discontinued operations | 0.11 | 0.13 | |||||||
Basic earnings (loss) per share attributable to |
$ | — | $ | 0.26 | |||||
Diluted weighted-average shares of common stock outstanding | 78,761 | 81,653 | |||||||
Diluted earnings (loss) per common share attributable to |
|||||||||
Continuing operations | $ | (0.11 | ) | $ | 0.13 | ||||
Discontinued operations | 0.11 | 0.13 | |||||||
Diluted earnings (loss) per share attributable to |
$ | — | $ | 0.25 | (a) |
(a) Does not total due to rounding.
CONSOLIDATED BALANCE SHEETS (Unaudited) |
||||||||
(In thousands) | 2020 |
2019 |
||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 66,488 | $ | 57,259 | ||||
Restricted cash | 2,300 | 2,473 | ||||||
Trade accounts receivable, net | 320,710 | 309,990 | ||||||
Other receivables | 18,685 | 21,265 | ||||||
Inventories | 167,890 | 156,991 | ||||||
Current portion of contract assets | 50,499 | 31,166 | ||||||
Current portion of assets held-for-sale | 540 | 22,093 | ||||||
Other current assets | 53,668 | 51,575 | ||||||
Total current assets | 680,780 | 652,812 | ||||||
Property, plant and equipment, net | 533,349 | 561,786 | ||||||
Right-of-use assets, net | 50,491 | 52,065 | ||||||
727,882 | 738,369 | |||||||
Intangible assets, net | 294,720 | 299,082 | ||||||
Deferred income tax assets | 9,476 | 14,288 | ||||||
Assets held-for-sale | — | 32,029 | ||||||
Other assets | 50,472 | 17,036 | ||||||
Total assets | $ | 2,347,170 | $ | 2,367,467 | ||||
LIABILITIES | ||||||||
Current liabilities: | ||||||||
Short-term borrowings | $ | 4,820 | $ | 3,647 | ||||
Current maturities of long-term debt | 2,758 | 2,666 | ||||||
Accounts payable | 181,760 | 176,755 | ||||||
Accrued compensation | 33,492 | 37,992 | ||||||
Income taxes payable | 15,956 | 18,692 | ||||||
Insurance liabilities | 9,844 | 10,140 | ||||||
Current portion of advances on contracts | 47,822 | 53,906 | ||||||
Current portion of operating lease liabilities | 12,421 | 12,544 | ||||||
Current portion of liabilities of assets held-for-sale | — | 11,344 | ||||||
Other current liabilities | 141,877 | 137,208 | ||||||
Total current liabilities | 450,750 | 464,894 | ||||||
Long-term debt | 789,619 | 775,498 | ||||||
Insurance liabilities | 17,019 | 18,515 | ||||||
Retirement plan liabilities | 164,499 | 189,954 | ||||||
Advances on contracts | 53,775 | 6,408 | ||||||
Operating lease liabilities | 35,561 | 36,974 | ||||||
Liabilities of assets held-for-sale | — | 12,152 | ||||||
Other liabilities | 77,077 | 73,413 | ||||||
Total liabilities | 1,588,300 | 1,577,808 | ||||||
HARSCO CORPORATION STOCKHOLDERS’ EQUITY | ||||||||
Common stock | 144,219 | 143,400 | ||||||
Additional paid-in capital | 201,856 | 200,595 | ||||||
Accumulated other comprehensive loss | (616,476 | ) | (587,622 | ) | ||||
Retained earnings | 1,824,241 | 1,824,100 | ||||||
(842,987 | ) | (838,893 | ) | |||||
710,853 | 741,580 | |||||||
Noncontrolling interests | 48,017 | 48,079 | ||||||
Total equity | 758,870 | 789,659 | ||||||
Total liabilities and equity | $ | 2,347,170 | $ | 2,367,467 |
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) |
||||||||
Three Months Ended | ||||||||
(In thousands) | 2020 | 2019 | ||||||
Cash flows from operating activities: | ||||||||
Net income | $ | 1,227 | $ | 22,537 | ||||
Adjustments to reconcile net income to net cash provided (used) by operating activities: | ||||||||
Depreciation | 29,933 | 30,204 | ||||||
Amortization | 6,557 | 3,045 | ||||||
Deferred income tax expense | 4,412 | 595 | ||||||
Equity in income of unconsolidated entities, net | (96 | ) | (21 | ) | ||||
Gain on sale from discontinued business | (18,462 | ) | — | |||||
Other, net | (2,007 | ) | (279 | ) | ||||
Changes in assets and liabilities: | ||||||||
Accounts receivable | (22,050 | ) | (3,270 | ) | ||||
Inventories | (16,412 | ) | (14,448 | ) | ||||
Contract assets | (20,311 | ) | 6,770 | |||||
Right-of-use assets | 3,429 | 3,895 | ||||||
Accounts payable | 12,308 | 3,099 | ||||||
Accrued interest payable | (9,891 | ) | 89 | |||||
Accrued compensation | (2,752 | ) | (19,924 | ) | ||||
Advances on contracts | 40,464 | (3,406 | ) | |||||
Operating lease liabilities | (3,358 | ) | (3,913 | ) | ||||
Retirement plan liabilities, net | (15,534 | ) | (9,403 | ) | ||||
Income taxes payable - Gain on sale of discontinued businesses | 3,843 | — | ||||||
Other assets and liabilities | (2,836 | ) | (732 | ) | ||||
Net cash provided (used) by operating activities | (11,536 | ) | 14,838 | |||||
Cash flows from investing activities: | ||||||||
Purchases of property, plant and equipment | (27,894 | ) | (36,407 | ) | ||||
Purchase of businesses, net of cash acquired | (4,157 | ) | 680 | |||||
Proceeds from sale of business, net | 37,219 | — | ||||||
Proceeds from sales of assets | 2,185 | 1,177 | ||||||
Expenditures for intangible assets | (58 | ) | — | |||||
Net proceeds (payments) from settlement of foreign currency forward exchange contracts | 11,327 | (4,091 | ) | |||||
Net cash provided (used) by investing activities | 18,622 | (38,641 | ) | |||||
Cash flows from financing activities: | ||||||||
Short-term borrowings, net | 3,697 | (3,578 | ) | |||||
Current maturities and long-term debt: | ||||||||
Additions | 52,875 | 56,998 | ||||||
Reductions | (38,709 | ) | (1,700 | ) | ||||
Sale of noncontrolling interests | — | 876 | ||||||
Stock-based compensation - Employee taxes paid | (3,437 | ) | (8,237 | ) | ||||
Deferred financing costs | (1,632 | ) | — | |||||
Net cash provided by financing activities | 12,794 | 44,359 | ||||||
Effect of exchange rate changes on cash and cash equivalents, including restricted cash | (10,824 | ) | (17 | ) | ||||
Net increase in cash and cash equivalents, including restricted cash | 9,056 | 20,539 | ||||||
Cash and cash equivalents, including restricted cash, at beginning of period | 59,732 | 67,146 | ||||||
Cash and cash equivalents, including restricted cash, at end of period | $ | 68,788 | $ | 87,685 |
REVIEW OF OPERATIONS BY SEGMENT (Unaudited) |
||||||||||||||||
Three Months Ended | Three Months Ended | |||||||||||||||
(In thousands) | Revenues | Operating Income (Loss) |
Revenues | Operating Income (Loss) | ||||||||||||
Harsco Environmental | $ | 241,559 | $ | 10,520 | $ | 261,312 | $ | 24,497 | ||||||||
Harsco Clean Earth (a) | 78,812 | 4,245 | — | — | ||||||||||||
78,470 | 6,472 | 68,590 | 5,389 | |||||||||||||
Corporate | — | (18,356 | ) | — | (10,062 | ) | ||||||||||
Consolidated Totals | $ | 398,841 | $ | 2,881 | $ | 329,902 | $ | 19,824 |
(a) | The Company's acquisition of Clean Earth closed on |
(b) | The operating results of the former Harsco Industrial Segment have been reflected as discontinued operations in the Company's Consolidated Statement of Operations for all periods presented. |
RECONCILIATION OF ADJUSTED DILUTED EARNINGS PER SHARE FROM CONTINUING OPERATIONS TO DILUTED EARNINGS PER SHARE FROM CONTINUING OPERATIONS (LOSS) AS REPORTED (Unaudited) |
|||||||||
Three Months Ended | |||||||||
2020 | 2019 | ||||||||
Diluted earnings (loss) per share from continuing operations as reported | $ | (0.11 | ) | $ | 0.13 | ||||
Corporate strategic costs (a) | 0.17 | 0.03 | |||||||
Harsco Environmental Segment severance costs (b) | 0.07 | — | |||||||
Harsco Environmental Cumulative translation adjustment liquidation (c) | — | (0.03 | ) | ||||||
Harsco Rail Segment improvement initiative costs (d) | — | 0.03 | |||||||
Corporate unused debt commitment and amendment fees (e) | 0.01 | — | |||||||
Harsco Environmental Segment change in fair value to contingent consideration liability (f) | — | — | |||||||
Taxes on above unusual items (g) | (0.03 | ) | (0.01 | ) | |||||
Adjusted diluted earnings per share from continuing operations, including acquisition amortization expense |
$ | 0.10 | (h) | $ | 0.16 | (h) | |||
Acquisition amortization expense, net of tax | 0.06 | 0.02 | |||||||
Adjusted diluted earnings per share from continuing operations | $ | 0.16 | $ | 0.18 |
(a) | Costs at Corporate associated with supporting and executing the Company's growth strategy (Q1 2020 |
(b) | Harsco Environmental Segment severance costs (Q1 2020 |
(c) | Harsco Environmental Segment gain related to the liquidation of cumulated translation adjustment related to an exited country (Q1 2019 |
(d) | Costs associated with a productivity improvement initiative in the Harsco Rail Segment (Q1 2019 |
(e) | Costs at Corporate related to the new term loan under its existing senior secured credit facilities (Q1 2020 |
(f) | Fair value adjustment to contingent consideration liability related to the acquisition of Altek (Q1 2019 |
(g) | Unusual items are tax-effected at the global effective tax rate, before discrete items, in effect at the time the unusual item is recorded, except for unusual items from countries where no tax benefit can be realized, in which case a zero percent tax rate is used. |
(h) | Does not total due to rounding. |
The Company’s management believes Adjusted diluted earnings per share from continuing operations, which is a non-GAAP financial measure, 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. 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. This measure should be considered in addition to, rather than as a substitute for, other information provided in accordance with GAAP.
RECONCILIATION OF ADJUSTED EBITDA BY SEGMENT TO OPERATING INCOME (LOSS) AS REPORTED BY SEGMENT (Unaudited) |
||||||||||||||||||||
(In thousands) | Harsco Environmental |
Harsco Clean Earth (a) |
Harsco Rail |
Corporate | Consolidated Totals |
|||||||||||||||
Three Months Ended |
||||||||||||||||||||
Operating income (loss) as reported | $ | 10,520 | $ | 4,245 | $ | 6,472 | $ | (18,356 | ) | $ | 2,881 | |||||||||
Corporate strategic costs | — | — | — | 13,763 | 13,763 | |||||||||||||||
Harsco Environmental Segment severance costs | 5,160 | — | — | — | 5,160 | |||||||||||||||
Operating income (loss) excluding unusual items | 15,680 | 4,245 | 6,472 | (4,593 | ) | 21,804 | ||||||||||||||
Depreciation and amortization | 27,311 | 6,519 | 1,299 | 513 | 35,642 | |||||||||||||||
Adjusted EBITDA | $ | 42,991 | $ | 10,764 | $ | 7,771 | $ | (4,080 | ) | $ | 57,446 | |||||||||
Revenues as reported | $ | 241,559 | $ | 78,812 | $ | 78,470 | $ | 398,841 | ||||||||||||
Adjusted EBITDA margin (%) | 17.8 | % | 13.7 | % | 9.9 | % | 14.4 | % | ||||||||||||
Three Months Ended |
||||||||||||||||||||
Operating income (loss) as reported | $ | 24,497 | $ | — | $ | 5,389 | $ | (10,062 | ) | $ | 19,824 | |||||||||
Corporate strategic costs | — | — | — | 2,739 | 2,739 | |||||||||||||||
Harsco Rail Segment improvement initiative costs | — | — | 2,648 | — | 2,648 | |||||||||||||||
Harsco Environmental Segment cumulative translation adjustment liquidation |
(2,271 | ) | — | — | — | (2,271 | ) | |||||||||||||
Harsco Environmental Segment change in fair value to contingent consideration liability |
369 | — | — | — | 369 | |||||||||||||||
Operating income (loss) excluding unusual items | 22,595 | — | 8,037 | (7,323 | ) | 23,309 | ||||||||||||||
Depreciation and amortization | 28,705 | — | 1,167 | 659 | 30,531 | |||||||||||||||
Adjusted EBITDA | $ | 51,300 | $ | — | $ | 9,204 | $ | (6,664 | ) | $ | 53,840 | |||||||||
Revenues as reported | $ | 261,312 | $ | — | $ | 68,590 | $ | 329,902 | ||||||||||||
Adjusted EBITDA margin (%) | 19.6 | % | 13.4 | % | 16.3 | % |
(a) The Company's acquisition of Clean Earth closed on
Consolidated Adjusted EBITDA is a non-GAAP financial measure and consists of income from continuing operations adjusted to add back income tax expense; equity income of unconsolidated entities, net; net interest; defined benefit pension income (expense); unused debt commitment and amendment fees; 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 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. However, this measure should be considered in addition to, rather than as a substitute for net income from continuing operations, operating income from continuing operations and other information provided in accordance with GAAP. The Company's method of calculating Adjusted EBITDA may differ from methods used by other companies and, as a result, Adjusted EBITDA may not be comparable to other similarly titled measures disclosed by other companies.
RECONCILIATION OF ADJUSTED EBITDA BY SEGMENT TO OPERATING INCOME (LOSS) AS REPORTED BY SEGMENT (Unaudited) |
||||||||||||||||||||
(In thousands) | Harsco Environmental |
Harsco Clean Earth (a) |
Harsco Rail |
Corporate | Consolidated Totals |
|||||||||||||||
Three Months Ended |
||||||||||||||||||||
Operating income (loss) as reported | $ | 27,577 | $ | — | $ | 9,443 | $ | (19,221 | ) | $ | 17,799 | |||||||||
Corporate strategic costs | — | — | — | 12,390 | 12,390 | |||||||||||||||
Harsco Environmental Segment provision for doubtful accounts |
5,359 | — | — | — | 5,359 | |||||||||||||||
Harsco Environmental Segment change in fair value to contingent consideration liability |
(3,879 | ) | — | — | — | (3,879 | ) | |||||||||||||
Harsco Rail Segment improvement initiative costs | — | — | 1,152 | — | 1,152 | |||||||||||||||
Operating income (loss) excluding unusual items | 29,057 | — | 10,595 | (6,831 | ) | 32,821 | ||||||||||||||
Depreciation and amortization | 28,497 | — | 1,209 | 718 | 30,424 | |||||||||||||||
Adjusted EBITDA | $ | 57,554 | $ | — | $ | 11,804 | $ | (6,113 | ) | $ | 63,245 | |||||||||
Revenues as reported | $ | 269,338 | $ | — | $ | 81,560 | $ | 350,898 | ||||||||||||
Adjusted EBITDA margin (%) | 21.4 | % | 14.5 | % | 18.0 | % |
(a) The Company's acquisition of Clean Earth closed on
Consolidated Adjusted EBITDA is a non-GAAP financial measure and consists of income from continuing operations adjusted to add back income tax expense; equity income of unconsolidated entities, net; net interest; defined benefit pension income (expense); unused debt commitment and amendment fees; 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 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. However, this measure should be considered in addition to, rather than as a substitute for net income from continuing operations, operating income from continuing operations and other information provided in accordance with GAAP. The Company's method of calculating Adjusted EBITDA may differ from methods used by other companies and, as a result, Adjusted EBITDA may not be comparable to other similarly titled measures disclosed by other companies.
RECONCILIATION OF ADJUSTED EBITDA BY SEGMENT TO OPERATING INCOME (LOSS) AS REPORTED BY SEGMENT (Unaudited) |
||||||||||||||||||||
(In thousands) | Harsco Environmental |
Harsco Clean Earth |
Harsco Rail |
Corporate | Consolidated Totals |
|||||||||||||||
Three Months Ended |
||||||||||||||||||||
Operating income (loss) as reported | $ | 32,794 | $ | 11,308 | $ | 12,115 | $ | (9,472 | ) | $ | 46,745 | |||||||||
Corporate strategic costs | — | — | — | 2,743 | 2,743 | |||||||||||||||
Harsco Clean Earth Segment severance costs | — | 1,254 | — | — | 1,254 | |||||||||||||||
Harsco Environmental Segment change in fair value to contingent consideration liability |
(906 | ) | — | — | — | (906 | ) | |||||||||||||
Harsco Rail Segment improvement initiative costs | — | — | 845 | — | 845 | |||||||||||||||
Harsco Environmental Segment provision for doubtful accounts |
815 | — | — | — | 815 | |||||||||||||||
Harsco Environmental Segment site exit related | (156 | ) | — | — | — | (156 | ) | |||||||||||||
Operating income (loss) excluding unusual items | 32,547 | 12,562 | 12,960 | (6,729 | ) | 51,340 | ||||||||||||||
Depreciation and amortization | 27,308 | 6,192 | 1,276 | 716 | 35,492 | |||||||||||||||
Adjusted EBITDA | $ | 59,855 | $ | 18,754 | $ | 14,236 | $ | (6,013 | ) | $ | 86,832 | |||||||||
Revenues as reported | $ | 260,883 | $ | 87,639 | $ | 74,633 | $ | 423,155 | ||||||||||||
Adjusted EBITDA margin (%) | 22.9 | % | 21.4 | % | 19.1 | % | 20.5 | % |
Consolidated Adjusted EBITDA is a non-GAAP financial measure and consists of income from continuing operations adjusted to add back income tax expense; equity income of unconsolidated entities, net; net interest; defined benefit pension income (expense); unused debt commitment and amendment fees; 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 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. However, this measure should be considered in addition to, rather than as a substitute for net income from continuing operations, operating income from continuing operations and other information provided in accordance with GAAP. The Company's method of calculating Adjusted EBITDA may differ from methods used by other companies and, as a result, Adjusted EBITDA may not be comparable to other similarly titled measures disclosed by other companies.
RECONCILIATION OF ADJUSTED EBITDA BY SEGMENT TO OPERATING INCOME (LOSS) AS REPORTED BY SEGMENT (Unaudited) |
||||||||||||||||||||
(In thousands) | Harsco Environmental |
Harsco Clean Earth (a) |
Harsco Rail |
Corporate | Consolidated Totals |
|||||||||||||||
Three Months Ended |
||||||||||||||||||||
Operating income (loss) as reported | $ | 27,430 | $ | 8,701 | $ | (3,239 | ) | $ | (12,981 | ) | $ | 19,911 | ||||||||
Corporate strategic costs | — | — | — | 7,280 | 7,280 | |||||||||||||||
Harsco Environmental Segment change in fair value to contingent consideration liability |
(4,089 | ) | — | — | — | (4,089 | ) | |||||||||||||
Harsco Clean Earth Segment change in fair value to contingent consideration liability |
— | 825 | — | — | 825 | |||||||||||||||
Harsco Clean Earth Segment severance costs | — | 601 | — | — | 601 | |||||||||||||||
Harsco Rail Segment improvement initiative costs | — | — | 185 | — | 185 | |||||||||||||||
Operating income (loss) excluding unusual items | 23,341 | 10,127 | (3,054 | ) | (5,701 | ) | 24,713 | |||||||||||||
Depreciation and amortization | 27,616 | 6,663 | 1,223 | 644 | 36,146 | |||||||||||||||
Adjusted EBITDA | $ | 50,957 | $ | 16,790 | $ | (1,831 | ) | $ | (5,057 | ) | $ | 60,859 | ||||||||
Revenues as reported | $ | 243,314 | $ | 81,883 | $ | 74,590 | $ | 399,787 | ||||||||||||
Adjusted EBITDA margin (%) | 20.9 | % | 20.5 | % | (2.5 | )% | 15.2 | % | ||||||||||||
Twelve Months Ended |
||||||||||||||||||||
Operating income (loss) as reported | $ | 112,298 | $ | 20,009 | $ | 23,708 | $ | (51,736 | ) | $ | 104,279 | |||||||||
Corporate strategic costs | — | — | — | 25,152 | 25,152 | |||||||||||||||
Harsco Environmental Segment change in fair value to contingent consideration liability |
(8,505 | ) | — | — | — | (8,505 | ) | |||||||||||||
Harsco Environmental Segment provision for doubtful accounts |
6,174 | — | — | — | 6,174 | |||||||||||||||
Harsco Rail Segment improvement initiative costs | — | — | 4,830 | — | 4,830 | |||||||||||||||
Harsco Environmental Segment site exit related | (2,427 | ) | — | — | — | (2,427 | ) | |||||||||||||
Harsco Clean Earth Segment severance costs | — | 1,855 | — | — | 1,855 | |||||||||||||||
Harsco Clean Earth Segment change in fair value to contingent consideration liability |
— | 825 | — | — | 825 | |||||||||||||||
Operating income (loss) excluding unusual items | 107,540 | 22,689 | 28,538 | (26,584 | ) | 132,183 | ||||||||||||||
Depreciation and amortization | 112,126 | 12,855 | 4,875 | 2,738 | 132,594 | |||||||||||||||
Adjusted EBITDA | $ | 219,666 | $ | 35,544 | $ | 33,413 | $ | (23,846 | ) | $ | 264,777 | |||||||||
Revenues as reported | $ | 1,034,847 | $ | 169,522 | $ | 299,373 | $ | 1,503,742 | ||||||||||||
Adjusted EBITDA margin (%) | 21.2 | % | 21.0 | % | 11.2 | % | 17.6 | % |
(a) The Company's acquisition of Clean Earth closed on
Consolidated Adjusted EBITDA is a non-GAAP financial measure and consists of income from continuing operations adjusted to add back income tax expense; equity income of unconsolidated entities, net; net interest; defined benefit pension income (expense); unused debt commitment and amendment fees; 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 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. However, this measure should be considered in addition to, rather than as a substitute for net income from continuing operations, operating income from continuing operations and other information provided in accordance with GAAP. The Company's method of calculating Adjusted EBITDA may differ from methods used by other companies and, as a result, Adjusted EBITDA may not be comparable to other similarly titled measures disclosed by other companies.
RECONCILIATION OF FREE CASH FLOW TO NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES (Unaudited) |
||||||||
Three Months Ended | ||||||||
(In thousands) | 2020 | 2019 | ||||||
Net cash provided (used) by operating activities | $ | (11,536 | ) | $ | 14,838 | |||
Less capital expenditures | (27,894 | ) | (36,407 | ) | ||||
Less expenditures for intangible assets | (58 | ) | — | |||||
Plus capital expenditures for strategic ventures (a) | 1,139 | 843 | ||||||
Plus total proceeds from sales of assets (b) | 2,185 | 1,177 | ||||||
Plus transaction-related expenditures (c) | 9,979 | — | ||||||
Free cash flow | $ | (26,185 | ) | $ | (19,549 | ) |
(a) | Capital expenditures for strategic ventures represent the partner’s share of capital expenditures in certain ventures consolidated in the Company’s financial statements. |
(b) | Asset sales are a normal part of the business model, primarily for the Harsco Environmental Segment. |
(c) | Expenditures directly related to the Company's acquisition and divestiture transactions. |
The Company's management believes that Free cash flow, which is a non-GAAP financial measure, is meaningful to investors because management reviews cash flows generated from operations less capital expenditures net of asset sales proceeds and transaction-related expenditures for planning and performance evaluation purposes. It is important to note that 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 measure should be considered in addition to, rather than as a substitute for, other information provided in accordance with GAAP.
Source: Harsco Corporation
T. (717) 612-5628
E. damartin@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