Press Release Details
Harsco Corporation Reports Fourth Quarter 2013 Results
On a U.S. GAAP ("GAAP") basis, fourth quarter 2013 diluted loss per share from continuing operations was
"During 2013 we took several important steps that we believe will help position
"As we outlined at our December Investor Day,
Harsco Corporation—Selected Fourth Quarter Results
($ in millions, except per share amounts) | Including Infrastructure | Excluding Infrastructure | ||
Q4 2013 | Q4 2012 | Q4 2013 | Q4 2012 | |
Revenues | $ 681 | $ 766 | $ 506 | $ 531 |
Operating income (loss) from continuing operations -- GAAP | $ (3) | $ (247) | $ 16 | $ 38 |
Operating margin from continuing operations -- GAAP | nmf | nmf | 3.2% | 7.1% |
Diluted EPS (loss) from continuing operations | $ (0.31) | $ (3.27) | $ 0.02 | $ 0.21 |
Special items per diluted share | $ 0.53 | $ 3.57 | $ 0.23 | $ 0.11 |
Adjusted operating income -- excluding special items | $ 32 | $ 46 | $ 36(1) | $ 49 |
Adjusted operating margin -- excluding special items | 4.7% | 6.1% | 7.1% | 9.3% |
Diluted EPS (loss) from continuing operations -- excluding special items | $ 0.22 | $ 0.30 | $ 0.25 | $ 0.32 |
Return on invested capital (ttm) -- excluding special items | 6.2% | 6.0% | 7.1% | 6.9% |
nmf - not meaningful |
(1) Includes approximately
Consolidated Fourth Quarter Operating Results
Total revenues declined to
GAAP operating loss from continuing operations was
Harsco Corporation—Selected 2013 Results
($ in millions, except per share amounts) | |||
2013 | 2012 | % Change | |
Revenues | $ 2,897 | $ 3,046 | (5%) |
Operating income (loss) from continuing operations--GAAP | $ (135) | $ (175) | nmf |
Operating margin from continuing operations--GAAP | nmf | nmf | |
Diluted EPS (loss) from continuing operations--GAAP | $ (2.80) | $ (3.15) | nmf |
Special items per diluted share | $ 3.62 | $ 4.34 | |
Adjusted operating income--excluding special items | $ 151 | $ 184 | (18%) |
Adjusted operating margin--excluding special items | 5.2% | 6.0% | |
Diluted EPS from continuing operations--excluding special items | $ 0.82 | $ 1.19 | (31%) |
Return on invested capital (ttm)--excluding special items | 6.2% | 6.0% | |
nmf -- not meaningful |
Consolidated 2013 Results
GAAP diluted loss per share from continuing operations was
Total revenues were
GAAP operating loss from continuing operations was
Fourth Quarter Business Review
Metals & Minerals
($ in millions) | |||
Q4 13 | Q4 12 | % Change | |
Revenues | $ 350 | $ 334 | 5% |
Operating income--GAAP | $ 14 | $ 6 | nmf |
Operating margin--GAAP | 4.0% | 1.8% | |
Special items | $ 3 | $ 12 | |
Adjusted operating income--excluding special items | $ 17 | $ 18 | (6%) |
Adjusted operating margin--excluding special items | 4.7% | 5.2% | |
Customer liquid steel tons (millions) | 41.9 | 38.6 | 9% |
nmf -- not meaningful |
Revenues increased five percent to
Adjusted operating income declined 6 percent to
Rail
($ in millions) | |||
Q4 13 | Q4 12 | % Change | |
Revenues | $ 70 | $ 113 | (38%) |
Operating income--GAAP | $ 1 | $ 21 | nmf |
Operating margin--GAAP | 1.1% | 18.4% | |
Special items | $ 9 | $ -- | |
Adjusted operating income--excluding special items | $ 10 | $ 21 | (53%) |
Adjusted operating margin--excluding special items | 14.0% | 18.4% | |
nmf -- not meaningful |
Revenues declined 38 percent to
Adjusted operating income and operating margin also declined as a result of the lower volume of equipment deliveries and contract services compared with the prior period. Results also included a non-cash asset impairment charge related to certain equipment used in providing contract services.
Industrial
($ in millions) | |||
Q4 13 | Q4 12 | % Change | |
Revenues | $ 86 | $ 84 | 3% |
Operating income | $ 13 | $ 12 | 3% |
Operating margin | 14.9% | 15.0% |
Revenues increased three percent to
Infrastructure
($ in millions) | |||
Q4 13 | Q4 12 | % Change | |
Revenues | $ 176 | $ 235 | (25%) |
Operating loss--GAAP | $ (19) | $ (285) | nmf |
Operating margin--GAAP | nmf | nmf | |
Special items | $ 16 | $ 282 | |
Adjusted operating loss--excluding special items | $ (3) | $ (3) | 0% |
Adjusted operating margin--excluding special items | (1.9%) | (1.2%) | |
Rental equipment utilization rate | 60.2% | 59.6% | |
nmf--not meaningful |
Results for Infrastructure compared with the same quarter in the prior year were impacted by the timing of the Infrastructure transaction. As a result, revenues declined 25 percent to
Cash Flow
Free cash flow was
2014 Outlook
The Company expects 2014 operating income from its three business segments to increase at a low double-digit rate compared with the 2013 level (excluding special items in both periods). Remaining corporate costs previously allocated to the divested Infrastructure segment are expected to largely offset this increase. In addition, the Company is providing the following guidance for 2014:
-
Operating income is expected to range from
$160 million to $180 million . -
Free cash flow is expected to range from
($15) million to$15 million . Included in this projection is the expectation that capital spending in Metals & Minerals will remain high due to an unusually large number of attractive contract renewals. Cash flow from operations is expected to increase at a double-digit rate versus 2013. -
Interest expense is expected to range from
$43 million to $47 million . - Incremental, non-cash expense of $10 million related to the accounting for the Company's quarterly payments to its partner in the Brand Energy joint venture (change in the fair value of the Company's unit adjustment liability).
- Tax rate is expected to range from 30% to 32%.
- Return on invested capital is expected to range from 7.5% to 8.0%.
On or before its next quarterly earnings announcement in
Conference Call
As previously announced, the Company will hold a conference call today at 10:00 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 (800) 611-4920, or (973) 200-3957 for international callers. Enter Conference ID number 58225976. Listeners are advised to dial in at least five minutes prior to the call.
Replays will be available via the
Forward-Looking Statements
The nature of the Company's business and the many 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 the Private Securities Litigation Reform Act of 1995, 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 the Company's outlook for 2014; management's confidence in and strategies for performance; expectations for new and existing products, technologies and opportunities; and expectations regarding growth, revenues, 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 general economic conditions; (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, tax and import tariff standards; (5) market and competitive changes, including pricing pressures, market demand and acceptance for new products, services and technologies; (6) 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; (7) the seasonal nature of the Company's business; (8) the Company's ability to successfully enter into new contracts and complete new acquisitions or strategic ventures in the timeframe contemplated, or at all; (9) the integration of the Company's strategic acquisitions; (10) the amount and timing of repurchases of the Company's common stock, if any; (11) the prolonged recovery in global financial and credit markets and economic conditions generally, which could result in the Company's customers curtailing development projects, construction, production and capital expenditures, which, in turn, could reduce the demand for the Company's products and services and, accordingly, the Company's revenues, margins and profitability; (12) the outcome of any disputes with customers; (13) the financial condition of the Company's customers, including the ability of customers (especially those that may be highly leveraged and those with inadequate liquidity) to maintain their credit availability; (14) the Company's ability to successfully implement and receive the expected benefits of cost-reduction and restructuring initiatives, including the achievement of expected cost savings in the expected time frame; (15) the ability to successfully implement the Company's strategic initiatives and portfolio optimization and the impact of such initiatives; (16) the ability of the strategic venture between the Company and
About
HARSCO CORPORATION CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) |
||||
Three Months Ended December 31 |
Twelve Months Ended December 31 |
|||
(In thousands, except per share amounts) | 2013 | 2012 | 2013 | 2012 |
Revenues from continuing operations: | ||||
Service revenues | $ 522,308 | $ 571,581 | $ 2,229,966 | $ 2,340,996 |
Product revenues | 159,036 | 194,744 | 666,554 | 705,022 |
Total revenues | 681,344 | 766,325 | 2,896,520 | 3,046,018 |
Costs and expenses from continuing operations: | ||||
Cost of services sold | 412,981 | 455,005 | 1,766,730 | 1,861,732 |
Cost of products sold | 111,930 | 136,077 | 467,485 | 487,784 |
Selling, general and administrative expenses | 106,727 | 126,686 | 481,052 | 503,339 |
Research and development expenses | 2,113 | 2,231 | 9,570 | 9,139 |
Goodwill impairment charge | -- | 265,038 | -- | 265,038 |
Loss on disposal of Harsco Infrastructure Segment and transaction costs | 37,695 | -- | 291,372 | -- |
Other expenses | 12,952 | 28,425 | 15,110 | 93,776 |
Total costs and expenses | 684,398 | 1,013,462 | 3,031,319 | 3,220,808 |
Operating loss from continuing operations | (3,054) | (247,137) | (134,799) | (174,790) |
Interest income | 463 | 671 | 2,087 | 3,676 |
Interest expense | (12,241) | (11,340) | (49,654) | (47,381) |
Change in fair value to unit adjustment liability | (966) | -- | (966) | -- |
Loss from continuing operations before income taxes and equity income | (15,798) | (257,806) | (183,332) | (218,495) |
Income tax expense | (7,644) | (6,762) | (34,912) | (35,251) |
Equity in income of unconsolidated entities, net | 533 | 85 | 1,548 | 564 |
Loss from continuing operations | (22,909) | (264,483) | (216,696) | (253,182) |
Discontinued operations: | ||||
Loss on disposal of discontinued business | (253) | (626) | (2,398) | (1,843) |
Income tax benefit related to discontinued business | 92 | 239 | 906 | 924 |
Loss from discontinued operations | (161) | (387) | (1,492) | (919) |
Net loss | (23,070) | (264,870) | (218,188) | (254,101) |
Less: Net income (loss) attributable to noncontrolling interests | (2,258) | 512 | (9,753) | (511) |
Net loss attributable to Harsco Corporation | $ (25,328) | $ (264,358) | $ (227,941) | $ (254,612) |
Amounts attributable to Harsco Corporation common stockholders: | ||||
Loss from continuing operations, net of tax | $ (25,167) | $ (263,971) | $ (226,449) | $ (253,693) |
Loss from discontinued operations, net of tax | (161) | (387) | (1,492) | (919) |
Net loss attributable to Harsco Corporation common stockholders | $ (25,328) | $ (264,358) | $ (227,941) | $ (254,612) |
Weighted-average shares of common stock outstanding | 80,779 | 80,659 | 80,755 | 80,632 |
Basic loss per common share attributable to Harsco Corporation common stockholders: | ||||
Continuing operations | $ (0.31) | $ (3.27) | $ (2.80) | $ (3.15) |
Discontinued operations | -- | -- | (0.02) | (0.01) |
Basic loss per share attributable to Harsco Corporation common stockholders | $ (0.31) | $ (3.28)(a) | $ (2.82) | $ (3.16) |
Diluted weighted-average shares of common stock outstanding | 80,779 | 80,659 | 80,755 | 80,632 |
Diluted loss per common share attributable to Harsco Corporation common stockholders: | ||||
Continuing operations | $ (0.31) | $ (3.27) | $ (2.80) | $ (3.15) |
Discontinued operations | -- | -- | (0.02) | (0.01) |
Diluted loss per share attributable to Harsco Corporation common stockholders | $ (0.31) | $ (3.28)(a) | $ (2.82) | $ (3.16) |
(a) Does not total due to rounding.
HARSCO CORPORATION CONSOLIDATED BALANCE SHEETS (Unaudited) |
||
(In thousands) |
December 31 2013 |
December 31 2012 |
ASSETS | ||
Current assets: | ||
Cash and cash equivalents | $ 93,605 | $ 95,250 |
Trade accounts receivable, net | 353,181 | 600,264 |
Other receivables | 46,470 | 39,836 |
Inventories | 155,689 | 236,512 |
Assets held-for-sale | 113,968 | 2,399 |
Other current assets | 75,842 | 92,182 |
Total current assets | 838,755 | 1,066,443 |
Investments | 298,856 | 3,201 |
Property, plant and equipment, net | 711,346 | 1,266,225 |
Goodwill | 431,265 | 429,198 |
Intangible assets, net | 53,261 | 77,726 |
Other assets | 108,265 | 133,176 |
Total assets | $ 2,441,748 | $ 2,975,969 |
LIABILITIES | ||
Current liabilities: | ||
Short-term borrowings | $ 7,489 | $ 8,560 |
Current maturities of long-term debt | 20,257 | 3,278 |
Accounts payable | 181,410 | 221,479 |
Accrued compensation | 53,113 | 94,398 |
Income taxes payable | 7,199 | 10,109 |
Dividends payable | 16,536 | 16,520 |
Insurance liabilities | 10,523 | 19,434 |
Advances on contracts | 24,053 | 47,696 |
Liabilities of assets held-for-sale | 109,176 | -- |
Due to unconsolidated affiliate | 24,954 | -- |
Due to related party | 22,320 | -- |
Other current liabilities | 129,739 | 216,101 |
Total current liabilities | 606,769 | 637,575 |
Long-term debt | 783,158 | 957,428 |
Deferred income taxes | 8,217 | 18,880 |
Insurance liabilities | 41,879 | 63,248 |
Retirement plan liabilities | 241,049 | 385,062 |
Due to unconsolidated affiliate | 27,292 | -- |
Due to related party | 84,023 | -- |
Other liabilities | 42,526 | 52,152 |
Total liabilities | 1,834,913 | 2,114,345 |
EQUITY | ||
Harsco Corporation stockholders' equity: | ||
Common stock | 140,248 | 140,080 |
Additional paid-in capital | 159,025 | 152,645 |
Accumulated other comprehensive loss | (370,615) | (411,168) |
Retained earnings | 1,381,321 | 1,675,490 |
Treasury stock | (746,237) | (745,205) |
Total Harsco Corporation stockholders' equity | 563,742 | 811,842 |
Noncontrolling interests | 43,093 | 49,782 |
Total equity | 606,835 | 861,624 |
Total liabilities and equity | $ 2,441,748 | $ 2,975,969 |
HARSCO CORPORATION CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) |
||||
Three Months Ended December 31 |
Twelve Months Ended December 31 |
|||
(In thousands) | 2013 | 2012 | 2013 | 2012 |
Cash flows from operating activities: | ||||
Net loss | $ (23,070) | $ (264,870) | $ (218,188) | $ (254,101) |
Adjustments to reconcile net loss to net cash provided by operating activities: | ||||
Depreciation | 43,130 | 63,723 | 221,266 | 251,905 |
Amortization | 2,808 | 4,550 | 15,775 | 20,212 |
Deferred income tax benefit | (21,892) | (3,841) | (18,427) | (10,708) |
Equity in income of unconsolidated entities, net | (533) | (85) | (1,548) | (564) |
Dividends from unconsolidated entities | 37 | -- | 37 | 308 |
Harsco 2011/2012 Restructuring Program non-cash adjustment | -- | 9,656 | -- | 31,443 |
Goodwill impairment charge | -- | 265,038 | -- | 265,038 |
Loss on disposal of Harsco Infrastructure Segment | 29,973 | -- | 271,296 | -- |
Other, net | 4,184 | 2,165 | 2,735 | (27,098) |
Changes in assets and liabilities: | ||||
Accounts receivable | (13,310) | 23,263 | (34,504) | 22,016 |
Inventories | 29,181 | 25,663 | 18,510 | 2,365 |
Accounts payable | (14,563) | (12,930) | 14,319 | (37,649) |
Accrued interest payable | (8,169) | (6,105) | (1,836) | (319) |
Accrued compensation | (4,824) | (1,769) | (9,860) | 517 |
Harsco Infrastructure Segment 2010 Restructuring Program accrual | (5,918) | (456) | (6,788) | (5,211) |
Harsco 2011/2012 Restructuring Program accrual | (3,209) | 167 | (17,705) | (7,883) |
Other assets and liabilities | 10,343 | (16,659) | (46,827) | (51,392) |
Net cash provided by operating activities | 24,168 | 87,510 | 188,255 | 198,879 |
Cash flows from investing activities: | ||||
Purchases of property, plant and equipment | (64,441) | (92,253) | (246,147) | (265,023) |
Proceeds from the Infrastructure transaction | 303,039 | -- | 303,039 | -- |
Proceeds from sales of assets | 2,037 | 6,890 | 18,984 | 49,779 |
Purchases of businesses; net of cash acquired | (8) | (223) | (2,849) | (740) |
Other investing activities, net | (5,357) | (3,741) | (10,342) | (3,284) |
Net cash provided (used) by investing activities | 235,270 | (89,327) | 62,685 | (219,268) |
Cash flows from financing activities: | ||||
Short-term borrowings, net | (2,140) | (4,162) | (1,901) | (43,464) |
Current maturities and long-term debt: | ||||
Additions | 31,943 | 36,816 | 316,804 | 285,850 |
Reductions | (294,923) | (32,973) | (498,600) | (184,372) |
Cash dividends paid on common stock | (16,559) | (16,520) | (66,211) | (66,068) |
Dividends paid to noncontrolling interests | (501) | (341) | (3,381) | (2,605) |
Contributions from noncontrolling interests | 203 | -- | 4,825 | 8,097 |
Purchase of noncontrolling interest | -- | -- | (166) | -- |
Common stock issued - options | -- | -- | 371 | 725 |
Other financing activities, net | -- | -- | (405) | (2,709) |
Net cash used by financing activities | (281,977) | (17,180) | (248,664) | (4,546) |
Effect of exchange rate changes on cash | 332 | 507 | (3,921) | (999) |
Net decrease in cash and cash equivalents | (22,207) | (18,490) | (1,645) | (25,934) |
Cash and cash equivalents at beginning of period | 115,812 | 113,740 | 95,250 | 121,184 |
Cash and cash equivalents at end of period | $ 93,605 | $ 95,250 | $ 93,605 | $ 95,250 |
HARSCO CORPORATION REVIEW OF OPERATIONS BY SEGMENT (Unaudited) |
||||
Three Months Ended December 31, 2013 |
Three Months Ended December 31, 2012 |
|||
(In thousands) | Revenues |
Operating Income (Loss) |
Revenues |
Operating Income (Loss) |
Harsco Metals & Minerals | $ 349,829 | $ 13,944 | $ 334,362 | $ 5,861 |
Harsco Infrastructure | 175,577 | (19,420) | 235,464 | (284,701) |
Harsco Rail | 69,531 | 745 | 112,938 | 20,807 |
Harsco Industrial | 86,407 | 12,883 | 83,561 | 12,497 |
General Corporate | -- | (11,206) | -- | (1,601) |
Consolidated Totals | $ 681,344 | $ (3,054) | $ 766,325 | $ (247,137) |
Twelve Months Ended December 31, 2013 |
Twelve Months Ended December 31, 2012 |
|||
(In thousands) | Revenues |
Operating Income (Loss) |
Revenues |
Operating Income (Loss) |
Harsco Metals & Minerals | $ 1,359,004 | $ 80,801 | $ 1,404,103 | $ 85,523 |
Harsco Infrastructure | 885,377 | (275,762) | 937,293 | (368,657) |
Harsco Rail | 286,167 | 28,299 | 352,036 | 56,079 |
Harsco Industrial | 365,972 | 61,035 | 352,586 | 60,160 |
General Corporate | -- | (29,172) | -- | (7,895) |
Consolidated Totals | $ 2,896,520 | $ (134,799) | $ 3,046,018 | $ (174,790) |
HARSCO CORPORATION RECONCILIATION OF DILUTED EARNINGS (LOSS) PER SHARE FROM CONTINUING OPERATIONS EXCLUDING SPECIAL ITEMS AND HARSCO INFRASTRUCTURE SEGMENT (Unaudited) |
||||
Three Months Ended December 31 |
Twelve Months Ended December 31 |
|||
(In thousands) | 2013 | 2012 | 2013 | 2012 |
Diluted loss per share from continuing operations, as reported | $ (0.31) | $ (3.27) | $ (2.80) | $ (3.15) |
-- Harsco Infrastructure Segment loss on disposal (a) | 0.37 | -- | 3.16 | -- |
-- Harsco Infrastructure transaction costs (b) | 0.08 | -- | 0.19 | -- |
-- Harsco Infrastructure Segment depreciation expense reduction on assets classified as held-for-sale (c) | (0.17) | -- | (0.21) | -- |
-- Harsco Rail Segment grinder asset impairment charge (d) | 0.08 | -- | 0.08 | -- |
-- Harsco Metals & Minerals Segment bad debt expense (e) | 0.02 | -- | 0.02 | -- |
-- Non-cash tax impact of Harsco Infrastructure transaction (f) | 0.14 | -- | 0.38 | -- |
-- Harsco 2011/2012 Restructuring Program charge (g) | -- | 0.22 | -- | 1.06 |
-- Harsco Infrastructure Segment goodwill impairment charge (h) | -- | 3.29 | -- | 3.29 |
-- Harsco Metals & Minerals Segment asset impairment charge (i) | -- | 0.07 | -- | 0.07 |
-- Harsco Infrastructure Segment gains associated with exited countries (j) | -- | -- | -- | (0.10) |
-- Former CEO separation expense (k) | -- | -- | -- | 0.04 |
-- Harsco Metals & Minerals Segment gains on pension curtailment (l) | -- | -- | -- | (0.02) |
Adjusted diluted earnings per share from continuing operations, excluding special items | 0.22 (m) | 0.30(m) | 0.82 | 1.19 |
-- Harsco Infrastructure Segment operating loss, excluding special items | 0.03 | 0.02 | 0.20 | 0.22 |
Adjusted diluted earnings per share from continuing operations excluding special items and Harsco Infrastructure Segment | $ 0.25 (m) | $ 0.32(m) | $ 1.02 | $ 1.40(m) |
(a) Loss resulting from the Harsco Infrastructure transaction which was announced in Q3 2013 (Q4 2013
(b) Harsco Infrastructure transaction costs recorded as Corporate expenses (Q4 2013
(c) Depreciation expense reduction resulting from classification of Harsco Infrastructure Segment assets as held-for-sale (Q4 2013
(d) Asset impairment charge on rail grinder equipment in the Harsco Rail Segment (Q4 2013
(e) Bad debt expense incurred in the Harsco Metals & Minerals Segment (Q4 2013
(f) Non-cash tax impact of Harsco Infrastructure transaction – undistributed earnings of subsidiaries and deferred tax valuation allowance (Q4 2013
(g) Charges resulting from the
12 months 2012
(h) Goodwill impairment charge in the Harsco Infrastructure Segment (Q4 2012
(i) Asset impairment charge in the Harsco Metals & Minerals Segment (Q4 2012
(j) Non-cash gains related to the closure of certain Harsco Infrastructure Segment European operations (Q2 and Q3 2012
(k) Separation expense for former CEO recorded as Corporate expenses (Q1 2012
(l) Pension curtailment gains in the Harsco Metals & Minerals Segment (Q1 2012
(m) Does not total due to rounding.
The Company's management believes diluted earnings (loss) per share from continuing operations excluding special items and the Harsco Infrastructure Segment, non-U.S. GAAP financial measures, are useful to investors because they provide an overall understanding of the Company's historical and future prospects. Exclusion of special 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 the Harsco Infrastructure Segment provides a basis for comparison of ongoing operations and prospects since the segment was divested in the fourth quarter of 2013. These measures should be considered in addition to, rather than as a substitute for, other information provided in accordance with U.S. GAAP.
HARSCO CORPORATION RECONCILIATION OF DILUTED EARNINGS PER SHARE FROM CONTINUING OPERATIONS EXCLUDING HARSCO INFRASTRUCTURE SEGMENT (Unaudited) |
||
Three Months Ended December 31 |
||
(In thousands) | 2013 | 2012 |
Diluted loss per share from continuing operations, as reported | $ (0.31) | $ (3.27) |
-- Harsco Infrastructure Segment loss from continuing operations (GAAP) | 0.32 | 3.49 |
Adjusted diluted earnings per share from continuing operations, excluding Harsco Infrastructure Segment | $ 0.02(a) | $ 0.21(a) |
(a) Does not total due to rounding.
The Company's management believes diluted earnings (loss) per share from continuing operations excluding the Harsco Infrastructure Segment, non-U.S. GAAP financial measures, are useful to investors because they provide an overall understanding of the Company's historical and future prospects. Exclusion of the Harsco Infrastructure Segment provides a basis for comparison of ongoing operations and prospects since the segment was divested in the fourth quarter of 2013. These measures should be considered in addition to, rather than as a substitute for, other information provided in accordance with U.S. GAAP.
HARSCO CORPORATION REVIEW OF OPERATIONS BY SEGMENT EXCLUDING SPECIAL ITEMS AND HARSCO INFRASTRUCTURE SEGMENT (Unaudited) (In thousands) |
||||||||
|
Harsco Metals & Minerals |
Harsco Infrastructure |
Harsco Rail |
Harsco Industrial | Corporate | Consolidated Totals | Less: Harsco Infrastructure |
Consolidated Totals Excluding Harsco Infrastructure |
Three Months Ended December 31, 2013 | ||||||||
Operating income (loss), excluding special items | $ 16,536 | $ (3,347) | $ 9,744 | $ 12,883 | $ (3,484) | $ 32,332 | $ 3,347 | $ 35,679 |
Revenues, as reported | $ 349,829 | $ 175,577 | $ 69,531 | $ 86,407 | $ -- | $ 681,344 | $ (175,577) | $ 505,767 |
Operating margin %, excluding special items | 4.7% | (1.9)% | 14.0% | 14.9% | 4.7% | 7.1% | ||
Three Months Ended December 31, 2012 | ||||||||
Operating income (loss), excluding special items | $ 17,532 | $ (2,755) | $ 20,807 | $ 12,497 | $ (1,600) | $ 46,481 | $ 2,755 | $ 49,236 |
Revenues, as reported | $ 334,362 | $ 235,464 | $ 112,938 | $ 83,561 | $ -- | $ 766,325 | $ (235,464) | $ 530,861 |
Operating margin %, excluding special items | 5.2% | (1.2)% | 18.4% | 15.0% | 6.1% | 9.3% | ||
Harsco Metals & Minerals |
Harsco Infrastructure | Harsco Rail | Harsco Industrial | Corporate | Consolidated Totals | Less: Harsco Infrastructure |
Consolidated Totals Excluding Harsco Infrastructure |
|
Twelve Months Ended December 31, 2013 | ||||||||
Operating income (loss), excluding special items | $ 83,393 | $ (21,747) | $ 37,298 | $ 61,035 | $ (9,096) | $ 150,883 | $ 21,747 | $ 172,630 |
Revenues, as reported | $ 1,359,004 | $ 885,377 | $ 286,167 | $ 365,972 | $ -- | $ 2,896,520 | $ (885,377) | $ 2,011,143 |
Operating margin %, excluding special items | 6.1% | (2.5)% | 13.0% | 16.7% | 5.2% | 8.6% | ||
Twelve Months Ended December 31, 2012 | ||||||||
Operating income (loss), excluding special items | $ 96,925 | $ (25,938) | $ 56,146 | $ 60,160 | $ (3,399) | $ 183,894 | $ 25,938 | $ 209,832 |
Revenues, as reported | $ 1,404,103 | $ 937,293 | $ 352,036 | $ 352,586 | $ -- | $ 3,046,018 | $ (937,293) | $ 2,108,725 |
Operating margin %, excluding special items | 6.9% | (2.8)% | 15.9% | 17.1% | 6.0% | 10.0% |
The Company's management believes operating margin excluding special items and the Harsco Infrastructure Segment, non-U.S. GAAP financial measures, are useful to investors because they provide an overall understanding of the Company's historical and future prospects. Exclusion of special 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 the Harsco Infrastructure Segment provides a basis for comparison of ongoing operations and prospects since the segment was divested in the fourth quarter of 2013. These measures should be considered in addition to, rather than as a substitute for, other information provided in accordance with U.S. GAAP.
HARSCO CORPORATION RECONCILIATION OF OPERATING INCOME (LOSS) BY SEGMENT EXCLUDING SPECIAL ITEMS AND HARSCO INFRASTRUCTURE SEGMENT (Unaudited) (In thousands) |
||||||||
Harsco Metals & Minerals |
Harsco Infrastructure |
Harsco Rail |
Harsco Industrial | Corporate | Consolidated Totals | Less: Harsco Infrastructure |
Consolidated Totals Excluding Harsco Infrastructure |
|
Three Months Ended December 31, 2013 | ||||||||
Operating income (loss), as reported | $ 13,944 | $ (19,420) | $ 745 | $ 12,883 | $ (11,206) | $ (3,054) | $ 19,420 | $ 16,366 |
-- Harsco Infrastructure Segment loss on disposal | -- | 29,973 | -- | -- | -- | 29,973 | (29,973) | -- |
-- Harsco Infrastructure transaction costs | -- | -- | -- | -- | 7,722 | 7,722 | -- | 7,722 |
-- Harsco Infrastructure Segment depreciation expense reduction on assets classified as held-for-sale | -- | (13,900) | -- | -- | -- | (13,900) | 13,900 | -- |
-- Harsco Rail Segment grinder asset impairment charge | -- | -- | 8,999 | -- | -- | 8,999 | -- | 8,999 |
-- Harsco Metals & Minerals Segment bad debt expense | 2,592 | -- | -- | -- | -- | 2,592 | -- | 2,592 |
Operating income (loss), excluding special items | $ 16,536 | $ (3,347) | $ 9,744 | $ 12,883 | $ (3,484) | $ 32,332 | $ 3,347 | $ 35,679 |
Revenues, as reported | $ 349,829 | $ 175,577 | $ 69,531 | $ 86,407 | $ -- | $ 681,344 | $ (175,577) | $ 505,767 |
Three Months Ended December 31, 2012 | ||||||||
Operating income (loss), as reported | $ 5,861 | $ (284,701) | $ 20,807 | $ 12,497 | $ (1,601) | $ (247,137) | $ 284,701 | $ 37,564 |
-- Harsco 2011/2012 Restructuring Program charge | 4,026 | 16,908 | -- | -- | 1 | 20,935 | (16,908) | 4,027 |
-- Harsco Infrastructure Segment goodwill impairment charge | -- | 265,038 | -- | -- | -- | 265,038 | (265,038) | -- |
-- Harsco Metals & Minerals Segment asset impairment charge | 7,645 | -- | -- | -- | -- | 7,645 | -- | 7,645 |
Operating income (loss), excluding special items | $ 17,532 | $ (2,755) | $ 20,807 | $ 12,497 | $ (1,600) | $ 46,481 | $ 2,755 | $ 49,236 |
Revenues, as reported | $ 334,362 | $ 235,464 | $ 112,938 | $ 83,561 | $ -- | $ 766,325 | $ (235,464) | $ 530,861 |
The Company's management believes operating income excluding special items and the Harsco Infrastructure Segment, non-U.S. GAAP financial measures, are useful to investors because they provide an overall understanding of the Company's historical and future prospects. Exclusion of special 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 the Harsco Infrastructure Segment provides a basis for comparison of ongoing operations and prospects since the segment was divested in the fourth quarter of 2013. These measures should be considered in addition to, rather than as a substitute for, other information provided in accordance with U.S. GAAP.
HARSCO CORPORATION RECONCILIATION OF OPERATING INCOME (LOSS) BY SEGMENT EXCLUDING SPECIAL ITEMS AND HARSCO INFRASTRUCTURE SEGMENT (Unaudited) (In thousands) |
||||||||
Harsco Metals & Minerals |
Harsco Infrastructure |
Harsco Rail |
Harsco Industrial | Corporate | Consolidated Totals | Less: Harsco Infrastructure |
Consolidated Totals Excluding Harsco Infrastructure |
|
Twelve Months Ended December 31, 2013 | ||||||||
Operating income (loss), as reported | $ 80,801 | $ (275,762) | $ 28,299 | $ 61,035 | $ (29,172) | $ (134,799) | $ 275,762 | $ 140,963 |
-- Harsco Infrastructure Segment loss on disposal | -- | 271,296 | -- | -- | -- | 271,296 | (271,296) | -- |
-- Harsco Infrastructure transaction costs | -- | -- | -- | -- | 20,076 | 20,076 | -- | 20,076 |
-- Harsco Infrastructure Segment depreciation expense reduction on assets classified as held-for-sale | -- | (17,281) | -- | -- | -- | (17,281) | 17,281 | -- |
-- Harsco Rail Segment grinder asset impairment charge | -- | -- | 8,999 | -- | -- | 8,999 | -- | 8,999 |
-- Harsco Metals & Minerals Segment bad debt expense | 2,592 | -- | -- | -- | -- | 2,592 | -- | 2,592 |
Operating income (loss), excluding special items | $ 83,393 | $ (21,747) | $ 37,298 | $ 61,035 | $ (9,096) | $ 150,883 | $ 21,747 | $ 172,630 |
Revenues, as reported | $ 1,359,004 | $ 885,377 | $ 286,167 | $ 365,972 | $ -- | $ 2,896,520 | $ (885,377) | $ 2,011,143 |
Twelve Months Ended December 31, 2012 | ||||||||
Operating income (loss), as reported | $ 85,523 | $ (368,657) | $ 56,079 | $ 60,160 | $ (7,895) | $ (174,790) | $ 368,657 | $ 193,867 |
-- Harsco 2011/2012 Restructuring Program charge | 5,473 | 88,587 | 67 | -- | 371 | 94,498 | (88,587) | 5,911 |
-- Harsco Infrastructure Segment goodwill impairment charge | -- | 265,038 | -- | -- | -- | 265,038 | (265,038) | -- |
-- Harsco Metals & Minerals Segment asset impairment charge | 7,645 | -- | -- | -- | -- | 7,645 | -- | 7,645 |
-- Harsco Infrastructure Segment gains associated with exited countries | -- | (10,906) | -- | -- | -- | (10,906) | 10,906 | -- |
-- Former CEO separation expense | -- | -- | -- | -- | 4,125 | 4,125 | -- | 4,125 |
-- Harsco Metals & Minerals gains on pension curtailment | (1,716) | -- | -- | -- | -- | (1,716) | -- | (1,716) |
Operating income (loss), excluding special items | $ 96,925 | $ (25,938) | $ 56,146 | $ 60,160 | $ (3,399) | $ 183,894 | $ 25,938 | $ 209,832 |
Revenues, as reported | $ 1,404,103 | $ 937,293 | $ 352,036 | $ 352,586 | $ -- | $ 3,046,018 | $ (937,293) | $ 2,108,725 |
The Company's management believes operating income excluding special items and the Harsco Infrastructure Segment, non-U.S. GAAP financial measures, are useful to investors because they provide an overall understanding of the Company's historical and future prospects. Exclusion of special 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 the Harsco Infrastructure Segment provides a basis for comparison of ongoing operations and prospects since the segment was divested in the fourth quarter of 2013. These measures should be considered in addition to, rather than as a substitute for, other information provided in accordance with U.S. GAAP.
HARSCO CORPORATION FREE CASH FLOW (Unaudited) |
||||
Three Months Ended December 31 |
Twelve Months Ended December 31 |
|||
(In thousands) | 2013 | 2012 | 2013 | 2012 |
Net cash provided by operating activities | $ 24,168 | $ 87,510 | $ 188,255 | $ 198,879 |
Less maintenance capital expenditures (a) | (26,500) | (40,797) | (128,331) | (137,808) |
Less growth capital expenditures (b) | (37,941) | (51,456) | (117,816) | (127,215) |
Plus capital expenditures for strategic ventures (c) | 524 | 3,570 | 5,864 | 12,786 |
Plus total proceeds from sales of assets (d) | 2,037 | 6,890 | 18,984 | 49,779 |
Free Cash Flow | $ (37,712) | $ 5,717 | $ (33,044) | $ (3,579) |
Plus Harsco Infrastructure Segment negative Free Cash Flow | 20,175 | 7,079 | 52,962 | $ 42,951 |
Free Cash Flow excluding Harsco Infrastructure Segment | $ (17,537) | $ 12,796 | $ 19,918 | $ 39,372 |
(a) Maintenance capital expenditures are necessary to sustain the Company's current revenue streams and include contract renewals.
(b) Growth capital expenditures, for which management has discretion as to amount, timing and geographic placement, expand the Company's revenue base and create additional future cash flow.
(c) Capital expenditures for strategic ventures represent the partner's share of capital expenditures in certain ventures consolidated in the Company's financial statements.
(d) Asset sales are a normal part of the business model, primarily for the Harsco Infrastructure and Harsco Metals & Minerals Segments. This line item does not include any proceeds from the Harsco Infrastructure transaction.
The Company's management believes that free cash flow, a non-U.S. GAAP financial measure, is meaningful to investors because management reviews cash flows generated from operations less capital expenditures net of asset sales proceeds. 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, are not deducted from the measure. This measure should be considered in addition to, rather than as a substitute for, other information provided in accordance with U.S. GAAP.
HARSCO CORPORATION FREE CASH FLOW (Unaudited) |
||
Projected Twelve Months Ending December 31, 2014 |
||
(In thousands) | Low | High |
Net cash provided by operating activities | $ 220,000 | $ 255,000 |
Less capital expenditures (a) | (255,000) | (265,000) |
Plus total proceeds from asset sales and capital expenditures for strategic ventures (b) | 20,000 | 25,000 |
Free Cash Flow | $ (15,000) | $ 15,000 |
(a) Capital expenditures encompass two primary elements: maintenance capital expenditures, which are necessary to sustain the Company's current revenue streams and include contract renewals; and growth capital expenditures, for which management has discretion as to amount, timing and geographic placement, and which expand the Company's revenue base and create additional future cash flow.
(b) Asset sales are a normal part of the business model, primarily for the Harsco Metals & Minerals Segment. Capital expenditures for strategic ventures represent the partner's share of capital expenditures in certain ventures consolidated in the Company's financial statements.
The Company's management believes that free cash flow, a non-U.S. GAAP financial measure, is meaningful to investors because management reviews cash flows generated from operations less capital expenditures net of asset sales proceeds. 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, are not deducted from the measure. This measure should be considered in addition to, rather than as a substitute for, other information provided in accordance with U.S. GAAP.
HARSCO CORPORATION RETURN ON INVESTED CAPITAL EXCLUDING SPECIAL ITEMS AND HARSCO INFRASTRUCTURE SEGMENT (a) |
||
Trailing Twelve Months for Period Ended December 31 |
||
(in thousands) | 2013 | 2012 |
Net loss from continuing operations, as reported | $ (216,696) | $ (253,182) |
Special items: | ||
-- Harsco Infrastructure Segment loss on disposal | 271,296 | -- |
-- Harsco Infrastructure transaction costs | 20,076 | -- |
-- Harsco Infrastructure Segment depreciation expense reduction on assets classified as held-for-sale | (17,281) | -- |
-- Harsco Rail Segment grinder asset impairment charge | 8,999 | -- |
-- Harsco Metals & Minerals Segment bad debt expense | 2,592 | -- |
-- Harsco 2011/2012 Restructuring Program charges | -- | 94,498 |
-- Harsco Infrastructure Segment goodwill impairment charge | -- | 265,038 |
-- Harsco Metals & Minerals Segment asset impairment charge | -- | 7,645 |
-- Harsco Infrastructure Segment gains associated with exited countries | -- | (10,906) |
-- Former CEO separation expense | -- | 4,125 |
-- Harsco Metals & Minerals Segment gains on pension curtailment | -- | (1,716) |
-- Taxes on above special items | (23,724) | (9,070) |
-- Non-cash tax impact of Harsco Infrastructure transaction on undistributed earnings of subsidiaries and valuation allowance | 30,790 | -- |
Net income from continuing operations, as adjusted | 76,052 | 96,432 |
After-tax interest expense (b) | 31,891 | 29,850 |
Net operating profit after tax, as adjusted | $ 107,943 | $ 126,282 |
Average equity | $ 760,820 | $ 1,130,749 |
Plus average debt | 986,371 | 958,410 |
Average capital | $ 1,747,191 | $ 2,089,159 |
Return on invested capital excluding special items | 6.18% | 6.04% |
Net operating profit after tax, as adjusted, from above | $ 107,943 | $ 126,282 |
After-tax loss from Harsco Infrastructure Segment excluding special items | 15,830 | $ 17,736 |
Net operating profit after tax, as adjusted |
$ 123,773 | $ 144,018 |
Average capital, from above | $ 1,747,191 | $ 2,089,159 |
Return on invested capital excluding special items and Harsco Infrastructure Segment | 7.08% | 6.89% |
(a) Return on invested capital excluding special items and the Harsco Infrastructure Segment is after-tax net income from continuing operations excluding special items, after-tax Harsco Infrastructure Segment results, and interest expense, divided by average capital for the year. The Company uses a trailing five quarter-end average for computing average capital.
(b) On an adjusted basis for the twelve months ended
The Company's management believes return on invested capital excluding special items and the Harsco Infrastructure Segment, non-U.S. GAAP financial measures, are meaningful in evaluating the efficiency and effectiveness of the capital invested in the Company's business. Exclusion of special 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 the Harsco Infrastructure Segment provides a basis for comparison of ongoing operations and prospects since the segment was divested in the fourth quarter of 2013.These measures should be considered in addition to, rather than as a substitute for, net income or other information provided in accordance with U.S. GAAP.
CONTACT: Media ContactKenneth Julian 717.730.3683 kjulian@harsco.com
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