Press Release Details
Harsco Corporation Reports Third Quarter 2016 Results
- Q3 GAAP Operating Income of
$29 Million Within Guidance Range; Results Supported by Positive Performance in Metals & Minerals and Lower Corporate Spending - Free Cash Flow Totaled
$60 Million in Q3 - Company Completes Sale of its Remaining Interest in Brand Energy JV for Total Value of
$232 million - Net Debt Reduced to
$596 Million and Liquidity Exceeded$340 million at Quarter-End - Company Completes Refinancing Through a New Senior Secured Credit Facility Subsequent to Quarter-End
- Full-Year GAAP Operating Income Expected to be Between
$60 Million and $69 Million ; Adjusted Operating Income Anticipated Between$108 Million and $117 Million as Compared with Prior Range of$105 Million to $120 Million - Free Cash Flow Guidance Increased to Between
$75 Million and $85 Million as Compared with Prior Range of$65 Million to $80 Million
Operating income from continuing operations for the third quarter of 2016 was
"The third quarter for
Harsco Corporation—Selected Third Quarter Results
($ in millions, except per share amounts) | Q3 2016 | Q3 2015 | ||||||
Revenues | $ | 368 | $ | 428 | ||||
Operating income from continuing operations - GAAP | $ | 29 | $ | 8 | ||||
Operating margin from continuing operations - GAAP | 7.8 | % | 1.8 | % | ||||
Diluted EPS from continuing operations | $ | (0.41 | ) | $ | (0.10 | ) | ||
Unusual items per diluted share | $ | 0.55 | $ | 0.28 | ||||
Adjusted operating income - excluding unusual items | $ | 29 | $ | 35 | ||||
Adjusted operating margin - excluding unusual items | 7.8 | % | 8.2 | % | ||||
Adjusted diluted EPS from continuing operations - excluding unusual items | $ | 0.14 | $ | 0.18 | ||||
Return on invested capital (TTM) - excluding unusual items | 6.0 | % | 6.2 | % | ||||
Consolidated Third Quarter Operating Results
Total revenues were
Operating income from continuing operations for the third quarter of 2016 was
Foreign currency translation positively affected operating income by approximately
Third Quarter Business Review
Metals & Minerals
($ in millions) | Q3 2016 | Q3 2015 | %Change | ||||||||
Revenues | $ | 248 | $ | 277 | (11 | )% | |||||
Operating income - GAAP | $ | 24 | $ | (3 | ) | nmf | |||||
Operating margin - GAAP | 9.7 | % | (1.2 | )% | |||||||
Adjusted operating income - excluding unusual items (1) | $ | 24 | $ | 21 | 13 | % | |||||
Adjusted operating margin - excluding unusual items (1) | 9.7 | % | 7.7 | % | |||||||
Customer liquid steel tons (millions) | 34.9 | 37.5 | (7 | )% | |||||||
nmf=not meaningful | |||||||||||
(1) no unusual items in Q3 2016 | |||||||||||
Revenues decreased 11 percent to
Industrial
($ in millions) | Q3 2016 | Q3 2015 | %Change | ||||||||
Revenues | $ | 63 | $ | 91 | (30 | )% | |||||
Operating income - GAAP | $ | 6 | $ | 14 | (55 | )% | |||||
Operating margin - GAAP | 10.0 | % | 15.3 | % | |||||||
Revenues declined 30 percent to
Rail
($ in millions) | Q3 2016 | Q3 2015 | %Change | ||||||||
Revenues | $ | 57 | $ | 60 | (5 | )% | |||||
Operating income - GAAP | $ | 5 | $ | 8 | (41 | )% | |||||
Operating margin - GAAP | 8.1 | % | 13.0 | % | |||||||
Revenues decreased 5 percent to
Cash Flow
Free cash flow was
Financial Position
At the end of the third quarter, the Company maintained net debt of approximately
2016 Outlook
The Company's 2016 Outlook range is updated to reflect recent performance and current expectations for each business segment. For Metals & Minerals, adjusted operating income is expected to improve compared with 2015 as internal improvements and site start-ups are forecasted to fully offset the impacts from site exits, weaker commodities prices and lower steel production for the year.
Full Year 2016
- GAAP operating income for the full year is expected to range from
$60 million to $69 million ; compared with$89 million in 2015. - Adjusted operating income for the full year is expected to range from
$108 million to $117 million ; compared with$105 million to $120 million previously and with$135 million in 2015. - Free cash flow in the range of
$75 million to $85 million ; compared with a previous range of$65 million to $80 million and with$24 million in 2015. - Net interest expense is forecasted to range from
$50 million to $51 million . - GAAP loss per share for the full year in the range of
$0.76 to $0.85 , which does not take into account any charges related to the recent refinancing; compared with GAAP earnings per share of$0.09 in 2015. - Adjusted earnings per share for the full year in the range of
$0.36 to $0.45 ; compared with$0.33 to $0.49 previously and$0.56 per share in 2015. - Adjusted return on invested capital is expected to range from 5.8 percent to 6.3 percent; compared with 6.3 percent in 2015.
Q4 2016
- Adjusted operating income of
$20 million to $29 million ; compared with$26 million in the prior-year quarter. - Adjusted earnings per share of
$0.06 to $0.11 ; compared with$0.11 in the prior-year quarter.
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 (800) 611-4920, or (973) 200-3957 for international callers. Enter Conference ID number 87961546. 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 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 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, occupational health and safety, tax and import tariff standards; (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) the amount and timing of repurchases of the Company's common stock, if any; (14) 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; (15) the outcome of any disputes with customers, contractors and subcontractors; (16) 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; (17) 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; (18) the ability to successfully implement the Company's strategic initiatives and portfolio optimization and the impact of such initiatives, such as the Harsco Metals & Minerals Segment's Improvement Plan ("Project Orion"); (19) implementation of environmental remediation matters; (20) risk and uncertainty associated with intangible assets; (21) the impact of a transaction, if any, resulting from the Company's determination to explore strategic options for the separation of the Harsco Metals & Minerals Segment; and (22) other risk factors listed from time to time in the Company's
About
HARSCO CORPORATION CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) |
||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30 | September 30 | |||||||||||||||
(In thousands, except per share amounts) | 2016 | 2015 | 2016 | 2015 | ||||||||||||
Revenues from continuing operations: | ||||||||||||||||
Service revenues | $ | 239,057 | $ | 272,463 | $ | 714,177 | $ | 852,100 | ||||||||
Product revenues | 128,730 | 155,871 | 376,824 | 483,560 | ||||||||||||
Total revenues | 367,787 | 428,334 | 1,091,001 | 1,335,660 | ||||||||||||
Costs and expenses from continuing operations: | ||||||||||||||||
Cost of services sold | 192,812 | 224,588 | 574,137 | 714,287 | ||||||||||||
Cost of products sold | 93,499 | 112,043 | 312,131 | 343,825 | ||||||||||||
Selling, general and administrative expenses | 50,249 | 64,526 | 150,553 | 186,891 | ||||||||||||
Research and development expenses | 910 | 1,057 | 2,748 | 3,490 | ||||||||||||
Loss on disposal of the Harsco Infrastructure Segment | — | 1,000 | — | 1,000 | ||||||||||||
Other expenses | 1,741 | 17,392 | 12,111 | 3,829 | ||||||||||||
Total costs and expenses | 339,211 | 420,606 | 1,051,680 | 1,253,322 | ||||||||||||
Operating income from continuing operations | 28,576 | 7,728 | 39,321 | 82,338 | ||||||||||||
Interest income | 673 | 264 | 1,760 | 951 | ||||||||||||
Interest expense | (13,756 | ) | (11,110 | ) | (39,924 | ) | (34,812 | ) | ||||||||
Change in fair value to unit adjustment liability and loss on dilution and sale of equity method investment | (44,788 | ) | (2,083 | ) | (58,494 | ) | (6,492 | ) | ||||||||
Income (loss) from continuing operations before income taxes and equity income (loss) | (29,295 | ) | (5,201 | ) | (57,337 | ) | 41,985 | |||||||||
Income tax expense | (5,079 | ) | (6,985 | ) | (14,913 | ) | (26,945 | ) | ||||||||
Equity in income (loss) of unconsolidated entities, net | 3,205 | 3,105 | 5,686 | (396 | ) | |||||||||||
Income (loss) from continuing operations | (31,169 | ) | (9,081 | ) | (66,564 | ) | 14,644 | |||||||||
Discontinued operations: | ||||||||||||||||
Income (loss) on disposal of discontinued business | (592 | ) | (637 | ) | 1,788 | (849 | ) | |||||||||
Income tax benefit (expense) related to discontinued business | 217 | 235 | (661 | ) | 313 | |||||||||||
Income (loss) from discontinued operations | (375 | ) | (402 | ) | 1,127 | (536 | ) | |||||||||
Net income (loss) | (31,544 | ) | (9,483 | ) | (65,437 | ) | 14,108 | |||||||||
Less: Net (income) loss attributable to noncontrolling interests | (1,443 | ) | 827 | (4,592 | ) | (925 | ) | |||||||||
Net income (loss) attributable to Harsco Corporation | $ | (32,987 | ) | $ | (8,656 | ) | $ | (70,029 | ) | $ | 13,183 | |||||
Amounts attributable to Harsco Corporation common stockholders: | ||||||||||||||||
Income (loss) from continuing operations, net of tax | $ | (32,612 | ) | $ | (8,254 | ) | $ | (71,156 | ) | $ | 13,719 | |||||
Income (loss) from discontinued operations, net of tax | (375 | ) | (402 | ) | 1,127 | (536 | ) | |||||||||
Net income (loss) attributable to Harsco Corporation common stockholders | $ | (32,987 | ) | $ | (8,656 | ) | $ | (70,029 | ) | $ | 13,183 | |||||
Weighted-average shares of common stock outstanding | 80,379 | 80,238 | 80,318 | 80,233 | ||||||||||||
Basic earnings (loss) per common share attributable to Harsco Corporation common stockholders: | ||||||||||||||||
Continuing operations | $ | (0.41 | ) | $ | (0.10 | ) | $ | (0.89 | ) | $ | 0.17 | |||||
Discontinued operations | — | (0.01 | ) | 0.01 | (0.01 | ) | ||||||||||
Basic earnings (loss) per share attributable to Harsco Corporation common stockholders | $ | (0.41 | ) | $ | (0.11 | ) | $ | (0.87 | ) | (a) | $ | 0.16 | ||||
Diluted weighted-average shares of common stock outstanding | 80,379 | 80,238 | 80,318 | 80,363 | ||||||||||||
Diluted earnings (loss) per common share attributable to Harsco Corporation common stockholders: | ||||||||||||||||
Continuing operations | $ | (0.41 | ) | $ | (0.10 | ) | $ | (0.89 | ) | $ | 0.17 | |||||
Discontinued operations | — | (0.01 | ) | 0.01 | (0.01 | ) | ||||||||||
Diluted earnings (loss) per share attributable to Harsco Corporation common stockholders | $ | (0.41 | ) | $ | (0.11 | ) | $ | (0.87 | ) | (a) | $ | 0.16 | ||||
(a) Does not total due to rounding. |
HARSCO CORPORATION CONSOLIDATED BALANCE SHEETS (Unaudited) |
||||||||
(In thousands) |
September 30 2016 |
December 31 2015 |
||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 79,911 | $ | 79,756 | ||||
Trade accounts receivable, net | 263,534 | 254,877 | ||||||
Other receivables | 17,595 | 30,395 | ||||||
Inventories | 208,695 | 216,967 | ||||||
Other current assets | 62,894 | 82,527 | ||||||
Total current assets | 632,629 | 664,522 | ||||||
Investments | 2,210 | 252,609 | ||||||
Property, plant and equipment, net | 518,251 | 564,035 | ||||||
Goodwill | 391,657 | 400,367 | ||||||
Intangible assets, net | 44,380 | 53,043 | ||||||
Other assets | 97,997 | 126,621 | ||||||
Total assets | $ | 1,687,124 | $ | 2,061,197 | ||||
LIABILITIES | ||||||||
Current liabilities: | ||||||||
Short-term borrowings | $ | 5,279 | $ | 30,229 | ||||
Current maturities of long-term debt | 20,760 | 25,084 | ||||||
Accounts payable | 119,991 | 136,018 | ||||||
Accrued compensation | 43,863 | 38,899 | ||||||
Income taxes payable | 7,329 | 4,408 | ||||||
Dividends payable | — | 4,105 | ||||||
Insurance liabilities | 12,154 | 11,420 | ||||||
Advances on contracts and other customer advances | 125,042 | 107,250 | ||||||
Due to unconsolidated affiliate | — | 7,733 | ||||||
Unit adjustment liability | — | 22,320 | ||||||
Other current liabilities | 128,519 | 118,657 | ||||||
Total current liabilities | 462,937 | 506,123 | ||||||
Long-term debt | 649,511 | 845,621 | ||||||
Deferred income taxes | 14,531 | 12,095 | ||||||
Insurance liabilities | 26,625 | 30,400 | ||||||
Retirement plan liabilities | 200,317 | 241,972 | ||||||
Due to unconsolidated affiliate | — | 13,674 | ||||||
Unit adjustment liability | — | 57,614 | ||||||
Other liabilities | 40,179 | 42,895 | ||||||
Total liabilities | 1,394,100 | 1,750,394 | ||||||
HARSCO CORPORATION STOCKHOLDERS' EQUITY | ||||||||
Common stock | 140,625 | 140,503 | ||||||
Additional paid-in capital | 170,716 | 170,699 | ||||||
Accumulated other comprehensive loss | (466,359 | ) | (515,688 | ) | ||||
Retained earnings | 1,166,326 | 1,236,355 | ||||||
Treasury stock | (760,391 | ) | (760,299 | ) | ||||
Total Harsco Corporation stockholders’ equity | 250,917 | 271,570 | ||||||
Noncontrolling interests | 42,107 | 39,233 | ||||||
Total equity | 293,024 | 310,803 | ||||||
Total liabilities and equity | $ | 1,687,124 | $ | 2,061,197 |
HARSCO CORPORATION CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) |
||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30 | September 30 | |||||||||||||||
(In thousands) | 2016 | 2015 | 2016 | 2015 | ||||||||||||
Cash flows from operating activities: | ||||||||||||||||
Net income (loss) | $ | (31,544 | ) | $ | (9,483 | ) | $ | (65,437 | ) | $ | 14,108 | |||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||||||||||
Depreciation | 32,548 | 36,836 | 98,284 | 110,343 | ||||||||||||
Amortization | 4,077 | 2,930 | 10,003 | 9,003 | ||||||||||||
Change in fair value to the unit adjustment liability and loss on dilution and sale of equity method investment | 44,788 | 2,083 | 58,494 | 6,492 | ||||||||||||
Deferred income tax expense (benefit) | 842 | 7,643 | (2,015 | ) | 9,998 | |||||||||||
Equity in (income) loss of unconsolidated entities, net | (3,205 | ) | (3,105 | ) | (5,686 | ) | 396 | |||||||||
Dividends from unconsolidated entities | — | — | 16 | — | ||||||||||||
Contract estimated forward loss provision for Harsco Rail Segment | — | — | 40,050 | — | ||||||||||||
Other, net | (7,933 | ) | 5,128 | (3,676 | ) | (12,345 | ) | |||||||||
Changes in assets and liabilities: | ||||||||||||||||
Accounts receivable | 1,044 | 19,859 | 4,055 | 9,161 | ||||||||||||
Inventories | (504 | ) | (5,280 | ) | (24,295 | ) | (36,472 | ) | ||||||||
Accounts payable | 5,568 | (14,783 | ) | (10,831 | ) | (3,346 | ) | |||||||||
Accrued interest payable | 6,281 | 7,821 | 6,245 | 7,658 | ||||||||||||
Accrued compensation | 3,244 | 3,230 | 4,481 | (3,640 | ) | |||||||||||
Advances on contracts and other customer advances | 16,461 | (698 | ) | 15,352 | 7,548 | |||||||||||
Harsco 2011/2012 Restructuring Program accrual | — | (204 | ) | — | (305 | ) | ||||||||||
Other assets and liabilities | 4,506 | (8,093 | ) | (20,285 | ) | (29,497 | ) | |||||||||
Net cash provided by operating activities | 76,173 | 43,884 | 104,755 | 89,102 | ||||||||||||
Cash flows from investing activities: | ||||||||||||||||
Purchases of property, plant and equipment | (17,770 | ) | (28,337 | ) | (49,946 | ) | (91,583 | ) | ||||||||
Proceeds from sales of assets | 2,063 | 7,426 | 7,178 | 20,777 | ||||||||||||
Purchases of businesses, net of cash acquired | — | 52 | (26 | ) | (7,705 | ) | ||||||||||
Proceeds from sale of equity investment | 165,640 | — | 165,640 | — | ||||||||||||
Payment of unit adjustment liability | — | (5,580 | ) | — | (16,740 | ) | ||||||||||
Other investing activities, net | 7,674 | (3,192 | ) | 7,058 | (7,975 | ) | ||||||||||
Net cash provided (used) by investing activities | 157,607 | (29,631 | ) | 129,904 | (103,226 | ) | ||||||||||
Cash flows from financing activities: | ||||||||||||||||
Short-term borrowings, net | (3,476 | ) | 4,257 | (1,527 | ) | 1,211 | ||||||||||
Current maturities and long-term debt: | ||||||||||||||||
Additions | 816 | 13 | 50,835 | 92,993 | ||||||||||||
Reductions | (200,160 | ) | (85,527 | ) | (275,768 | ) | (101,679 | ) | ||||||||
Cash dividends paid on common stock | — | (16,420 | ) | (4,105 | ) | (49,311 | ) | |||||||||
Dividends paid to noncontrolling interests | — | — | (1,702 | ) | (1,559 | ) | ||||||||||
Purchase of noncontrolling interests | — | (395 | ) | (4,731 | ) | (395 | ) | |||||||||
Common stock acquired for treasury | — | — | — | (12,143 | ) | |||||||||||
Proceeds from cross-currency interest rate swap termination | — | 75,057 | 16,625 | 75,057 | ||||||||||||
Deferred pension underfunding payment to unconsolidated affiliate | (20,640 | ) | — | (20,640 | ) | — | ||||||||||
Other financing activities, net | (51 | ) | (415 | ) | (946 | ) | (2,607 | ) | ||||||||
Net cash provided (used) by financing activities | (223,511 | ) | (23,430 | ) | (241,959 | ) | 1,567 | |||||||||
Effect of exchange rate changes on cash | 404 | 23 | 7,455 | 7,708 | ||||||||||||
Net increase (decrease) in cash and cash equivalents | 10,673 | (9,154 | ) | 155 | (4,849 | ) | ||||||||||
Cash and cash equivalents at beginning of period | 69,238 | 67,148 | 79,756 | 62,843 | ||||||||||||
Cash and cash equivalents at end of period | $ | 79,911 | $ | 57,994 | $ | 79,911 | $ | 57,994 |
HARSCO CORPORATION REVIEW OF OPERATIONS BY SEGMENT (Unaudited) |
||||||||||||||||
Three Months Ended | Three Months Ended | |||||||||||||||
September 30, 2016 | September 30, 2015 | |||||||||||||||
(In thousands) | Revenues | Operating Income (Loss) |
Revenues | Operating Income (Loss) |
||||||||||||
Harsco Metals & Minerals | $ | 247,691 | $ | 24,066 | $ | 277,367 | $ | (3,331 | ) | |||||||
Harsco Industrial | 63,422 | 6,312 | 91,199 | 13,934 | ||||||||||||
Harsco Rail | 56,674 | 4,599 | 59,768 | 7,786 | ||||||||||||
General Corporate | — | (6,401 | ) | — | (10,661 | ) | ||||||||||
Consolidated Totals | $ | 367,787 | $ | 28,576 | $ | 428,334 | $ | 7,728 | ||||||||
Nine Months Ended | Nine Months Ended | |||||||||||||||
September 30, 2016 | September 30, 2015 | |||||||||||||||
(In thousands) | Revenues | Operating Income (Loss) |
Revenues | Operating Income (Loss) |
||||||||||||
Harsco Metals & Minerals | $ | 730,923 | $ | 61,934 | $ | 862,901 | $ | 25,851 | ||||||||
Harsco Industrial | 191,561 | 20,083 | 281,883 | 45,380 | ||||||||||||
Harsco Rail | 168,517 | (22,443 | ) | 190,876 | 40,819 | |||||||||||
General Corporate | — | (20,253 | ) | — | (29,712 | ) | ||||||||||
Consolidated Totals | $ | 1,091,001 | $ | 39,321 | $ | 1,335,660 | $ | 82,338 |
HARSCO CORPORATION RECONCILIATION OF ADJUSTED DILUTED EARNINGS PER SHARE FROM CONTINUING OPERATIONS EXCLUDING UNUSUAL ITEMS TO DILUTED EARNINGS (LOSS) PER SHARE FROM CONTINUING OPERATIONS AS REPORTED (Unaudited) |
|||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||
September 30 | September 30 | ||||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||||
Diluted earnings (loss) per share from continuing operations as reported | $ | (0.41 | ) | $ | (0.10 | ) | $ | (0.89 | ) | $ | 0.17 | ||||||
Net loss on dilution and sale of equity investment (a) | 0.54 | — | 0.67 | — | |||||||||||||
Harsco Rail Segment contract loss provision (b) | — | — | 0.50 | — | |||||||||||||
Harsco Metals & Minerals Segment site exit and underperforming contract charges, net (c) | — | (0.02 | ) | 0.06 | (0.02 | ) | |||||||||||
Harsco Metals & Minerals Segment separation costs (d) | — | 0.02 | 0.04 | 0.02 | |||||||||||||
Expense of deferred financing costs (e) | 0.01 | — | 0.01 | — | |||||||||||||
Harsco Metals & Minerals Segment contract termination charges (f) | — | 0.17 | — | 0.17 | |||||||||||||
Harsco Metals & Minerals Segment salt cake processing and disposal charges (g) | — | 0.06 | — | 0.06 | |||||||||||||
Harsco Metals & Minerals Segment subcontractor settlement charge (h) | — | 0.05 | — | 0.05 | |||||||||||||
Harsco Metals & Minerals Segment multi-employer pension plan charge (i) | — | 0.01 | — | 0.01 | |||||||||||||
Harsco Infrastructure Segment loss on disposal (j) | — | 0.01 | — | 0.01 | |||||||||||||
Taxes on above unusual items | — | (0.03 | ) | (0.08 | ) | (0.03 | ) | ||||||||||
Adjusted diluted earnings per share from continuing operations excluding unusual items | $ | 0.14 | $ | 0.18 | (k) | $ | 0.32 | (k) | $ | 0.45 | (k) |
(a) Loss on the dilution and sale of the Company's investment in Brand Energy & Infrastructure Services recorded at Corporate (Q3 2016 $43.5 million pre-tax; nine months 2016 $53.8 million) |
(b) Harsco Rail Segment contract loss provision related the Company's contracts with the federal railway system of Switzerland (nine months 2016 $40.1 pre-tax). |
(c) Harsco Metals & Minerals Segment charges primarily attributable to site exit and underperforming contract costs (nine months 2016 $5.1 million pre-tax charge; Q3 and nine months 2015 $1.4 million reversal pre-tax). |
(d) Costs associated with Harsco Metals & Minerals Segment separation recorded at Corporate (nine months 2016 $3.3 million pre-tax; Q3 and nine months 2015 $1.8 million pre-tax). |
(e) Expense of deferred financing costs associated with the Company's repayment of approximately $85 million on its Term Loan Facility recorded at Corporate (Q3 and nine months 2016 $1.1 million pre-tax). |
(f) Harsco Metals & Minerals Segment charges related to a contract terminations (Q3 and nine months 2015 $13.7 million pre-tax). |
(g) Harsco Metals & Minerals Segment charges incurred in connection with the processing and disposal of salt cakes (Q3 and nine months 2015 $7.0 million pre-tax). The Company's Bahrain operations are operated under a strategic venture for which its strategic venture partner has a 35% minority interest. Accordingly, the net impact of the charge to the Company's Net income (loss) attributable to Harsco Corporation was $4.6 million. |
(h) Harsco Metals & Minerals Segment charges related to a settlement with a subcontractor (Q3 and nine months 2015 $4.2 million pre-tax). |
(i) Harsco Metals & Minerals Segment charges related to a multi-employer pension plan (Q3 and nine months 2015 $1.1 million pre-tax). |
(j) Loss resulting from the Harsco Infrastructure Transaction, which was consummated in the fourth quarter of 2013 (Q3 and nine months 2015 $1.0 million pre-tax). |
(k) Does not total due to rounding. |
The Company’s management believes Adjusted diluted earnings per share from continuing operations excluding unusual items, which is a non-U.S. 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. 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 RECONCILIATION OF ADJUSTED DILUTED EARNINGS PER SHARE FROM CONTINUING OPERATIONS EXCLUDING UNUSUAL ITEMS TO DILUTED EARNINGS PER SHARE FROM CONTINUING OPERATIONS AS REPORTED (Unaudited) |
|||||
Twelve Months Ended | |||||
December 31 | |||||
2015 | |||||
Diluted earnings per share from continuing operations as reported | $ | 0.09 | |||
Harsco Metals & Minerals Segment contract termination charges, net (a) | 0.17 | ||||
Harsco Metals & Minerals Segment separation costs (b) | 0.12 | ||||
Harsco Metals & Minerals Segment salt cake processing and disposal charges (c) | 0.06 | ||||
Harsco Metals & Minerals Segment site exit and underperforming contract charges, net (d) | 0.06 | ||||
Harsco Metals & Minerals Segment Project Orion charges (e) | 0.06 | ||||
Harsco Metals & Minerals Segment subcontractor settlement charge (f) | 0.05 | ||||
Harsco Metals & Minerals Segment multi-employer pension plan charge (g) | 0.01 | ||||
Harsco Infrastructure Segment loss on disposal (h) | 0.01 | ||||
Taxes on above unusual items | (0.08 | ) | |||
Adjusted diluted earnings per share from continuing operations excluding unusual items | $ | 0.56 | (i) |
(a) Harsco Metals & Minerals Segment charges related to a contract terminations (Full year 2015 $13.5 million pre-tax). |
(b) Costs associated with Harsco Metals & Minerals Segment separation costs recorded as Corporate (Full year 2015 $9.9 million pre-tax). |
(c) Harsco Metals & Minerals Segment charges incurred in connection with the processing and disposal of salt cakes (Full year 2015 $7.0 million pre-tax). The Company's Bahrain operations are operated under a strategic venture for which its strategic venture partner has a 35% minority interest. Accordingly, the net impact of the charge to the Company's Net income (loss) attributable to Harsco Corporation was $4.6 million. |
(d) Harsco Metals & Minerals Segment charges primarily attributable to site exit costs and non-cash long lived asset impairment charges associated with strategic actions from Project Orion’s focus on underperforming contracts (Full year 2015 $5.0 million pre-tax which includes $1.4 million of pre-tax gains). |
(e) Harsco Metals & Minerals Segment Project Orion restructuring charges (Full year 2015 $5.1 million pre-tax). |
(f) Harsco Metals & Minerals Segment charges related to a settlement with a subcontractor (Full year 2015 $4.2 million pre-tax). |
(g) Harsco Metals & Minerals Segment charges related to a multi-employer pension plan (Full year 2015 $1.1 million pre-tax). |
(h) Loss resulting from the Harsco Infrastructure Transaction, which was consummated in the fourth quarter of 2013 (Full year 2015 $1.0 million pre-tax). |
(i) Does not total due to rounding. |
The Company’s management believes Adjusted diluted earnings per share from continuing operations excluding unusual items, which is a non-U.S. 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. 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 RECONCILIATION OF ADJUSTED DILUTED EARNINGS PER SHARE FROM CONTINUING OPERATIONS EXCLUDING UNUSUAL ITEMS TO DILUTED LOSS PER SHARE FROM CONTINUING OPERATIONS AS REPORTED (Unaudited) |
||||
Three Months Ended | ||||
December 31 | ||||
2015 | ||||
Diluted loss per share from continuing operations as reported | $ | (0.08 | ) | |
Harsco Metals & Minerals Segment separation costs (a) | 0.10 | |||
Harsco Metals & Minerals Segment site exit and underperforming contract charges, net (b) | 0.08 | |||
Harsco Metals & Minerals Segment Project Orion charges (c) | 0.06 | |||
Taxes on above unusual items | (0.05 | ) | ||
Adjusted diluted earnings per share from continuing operations excluding unusual items | $ | 0.11 |
(a) Costs associated with Harsco Metals & Minerals Segment separation costs recorded as Corporate (Q4 2015 $8.2 million pre-tax). |
(b) Harsco Metals & Minerals Segment charges primarily attributable to site exit costs and non-cash long lived asset impairment charges associated with strategic actions from Project Orion’s focus on underperforming contracts (Q4 2015 $6.4 million pre-tax). |
(c) Harsco Metals & Minerals Segment Project Orion restructuring charges (Q4 2015 5.1 million pre-tax). |
The Company’s management believes Adjusted diluted earnings per share from continuing operations excluding unusual items, which is a non-U.S. 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. 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 REVIEW OF OPERATIONS BY SEGMENT EXCLUDING UNUSUAL ITEMS (Unaudited) |
||||||||||||||||||||
(In thousands) |
Harsco Metals & Minerals |
Harsco Industrial |
Harsco Rail |
Corporate | Consolidated Totals |
|||||||||||||||
Three Months Ended September 30, 2016: | ||||||||||||||||||||
Operating income (loss) as reported (a) | $ | 24,066 | $ | 6,312 | $ | 4,599 | $ | (6,401 | ) | $ | 28,576 | |||||||||
Revenues as reported | $ | 247,691 | $ | 63,422 | $ | 56,674 | $ | — | $ | 367,787 | ||||||||||
Operating margin (%) | 9.7 | % | 10.0 | % | 8.1 | % | 7.8 | % | ||||||||||||
Three Months Ended September 30, 2015: | ||||||||||||||||||||
Adjusted operating income (loss) excluding unusual items | $ | 21,326 | $ | 13,934 | $ | 7,786 | $ | (7,908 | ) | $ | 35,138 | |||||||||
Revenues as reported | $ | 277,367 | $ | 91,199 | $ | 59,768 | $ | — | $ | 428,334 | ||||||||||
Adjusted operating margin (%) excluding unusual items | 7.7 | % | 15.3 | % | 13.0 | % | 8.2 | % | ||||||||||||
Nine Months Ended September 30, 2016: | ||||||||||||||||||||
Adjusted operating income (loss) excluding unusual items | $ | 67,034 | $ | 20,083 | $ | 17,607 | $ | (16,966 | ) | $ | 87,758 | |||||||||
Revenues as reported | $ | 730,923 | $ | 191,561 | $ | 168,517 | $ | — | $ | 1,091,001 | ||||||||||
Adjusted operating margin (%) excluding unusual items | 9.2 | % | 10.5 | % | 10.4 | % | 8.0 | % | ||||||||||||
Nine Months Ended September 30, 2015: | ||||||||||||||||||||
Adjusted operating income (loss) excluding unusual items | $ | 50,508 | $ | 45,380 | $ | 40,819 | $ | (26,959 | ) | $ | 109,748 | |||||||||
Revenues as reported | $ | 862,901 | $ | 281,883 | $ | 190,876 | $ | — | $ | 1,335,660 | ||||||||||
Adjusted operating margin (%) excluding unusual items | 5.9 | % | 16.1 | % | 21.4 | % | 8.2 | % |
(a) No unusual items were excluded during the third quarter ended September 30, 2016. |
The Company’s management believes Adjusted operating margin (%) excluding unusual items, which is a non-U.S. 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. 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 RECONCILIATION OF ADJUSTED OPERATING INCOME (LOSS) EXCLUDING UNUSUAL ITEMS BY SEGMENT TO OPERATING INCOME (LOSS) AS REPORTED BY SEGMENT (Unaudited) |
||||||||||||||||||||
(In thousands) | Harsco Metals & Minerals |
Harsco Industrial |
Harsco Rail |
Corporate | Consolidated Totals |
|||||||||||||||
Three Months Ended September 30, 2016: | ||||||||||||||||||||
Operating income as reported (a) | $ | 24,066 | $ | 6,312 | $ | 4,599 | $ | (6,401 | ) | $ | 28,576 | |||||||||
Revenues as reported | $ | 247,691 | $ | 63,422 | $ | 56,674 | $ | — | $ | 367,787 | ||||||||||
Three Months Ended September 30, 2015: | ||||||||||||||||||||
Operating income (loss) as reported | $ | (3,331 | ) | $ | 13,934 | $ | 7,786 | $ | (10,661 | ) | $ | 7,728 | ||||||||
Harsco Metals & Minerals Segment contract termination charges | 13,737 | — | — | — | 13,737 | |||||||||||||||
Harsco Metals & Minerals Segment salt cake processing and disposal charges | 7,000 | — | — | — | 7,000 | |||||||||||||||
Harsco Metals & Minerals Segment subcontractor settlement charge | 4,220 | — | — | — | 4,220 | |||||||||||||||
Harsco Metals & Minerals Segment separation costs | — | — | — | 1,753 | 1,753 | |||||||||||||||
Harsco Metals & Minerals Segment multi-employer pension plan charge | 1,122 | — | — | — | 1,122 | |||||||||||||||
Harsco Infrastructure Segment loss on disposal | — | — | — | 1,000 | 1,000 | |||||||||||||||
Harsco Metals & Minerals Segment site exit and underperforming contract charges | (1,422 | ) | — | — | — | (1,422 | ) | |||||||||||||
Adjusted operating income (loss) excluding unusual items | $ | 21,326 | $ | 13,934 | $ | 7,786 | $ | (7,908 | ) | $ | 35,138 | |||||||||
Revenues as reported | $ | 277,367 | $ | 91,199 | $ | 59,768 | $ | — | $ | 428,334 |
(a) No unusual items were excluded during the third quarter ended September 30, 2016. |
The Company’s management believes Adjusted operating income (loss) excluding unusual items, which is a non-U.S. 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. 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 RECONCILIATION OF ADJUSTED OPERATING INCOME (LOSS) EXCLUDING UNUSUAL ITEMS BY SEGMENT TO OPERATING INCOME (LOSS) AS REPORTED BY SEGMENT (Unaudited) |
|||||||||||||||||||||
(In thousands) | Harsco Metals & Minerals |
Harsco Industrial |
Harsco Rail |
Corporate | Consolidated Totals |
||||||||||||||||
Nine Months Ended September 30, 2016: | |||||||||||||||||||||
Operating income (loss) as reported | $ | 61,934 | $ | 20,083 | $ | (22,443 | ) | $ | (20,253 | ) | $ | 39,321 | |||||||||
Harsco Rail Segment contract loss provision | — | — | 40,050 | — | 40,050 | ||||||||||||||||
Harsco Metals & Minerals Segment site exit charges | 5,100 | — | — | — | 5,100 | ||||||||||||||||
Harsco Metals & Minerals Segment separation costs | — | — | — | 3,287 | 3,287 | ||||||||||||||||
Adjusted operating income (loss), excluding unusual items | $ | 67,034 | $ | 20,083 | $ | 17,607 | $ | (16,966 | ) | $ | 87,758 | ||||||||||
Revenues as reported | $ | 730,923 | $ | 191,561 | $ | 168,517 | $ | — | $ | 1,091,001 | |||||||||||
Nine Months Ended September 30, 2015: | |||||||||||||||||||||
Operating income (loss) as reported | $ | 25,851 | $ | 45,380 | $ | 40,819 | $ | (29,712 | ) | $ | 82,338 | ||||||||||
Harsco Metals & Minerals Segment contract termination charges | 13,737 | — | — | — | 13,737 | ||||||||||||||||
Harsco Metals & Minerals Segment salt cake processing and disposal charges | 7,000 | — | — | — | 7,000 | ||||||||||||||||
Harsco Metals & Minerals Segment subcontractor settlement charge | 4,220 | — | — | — | 4,220 | ||||||||||||||||
Harsco Metals & Minerals Segment separation costs | — | — | — | 1,753 | 1,753 | ||||||||||||||||
Harsco Metals & Minerals Segment multi-employer pension plan charge | 1,122 | — | — | — | 1,122 | ||||||||||||||||
Harsco Infrastructure Segment loss on disposal | — | — | — | 1,000 | 1,000 | ||||||||||||||||
Harsco Metals & Minerals Segment site exit and underperforming contract charges | (1,422 | ) | — | — | — | (1,422 | ) | ||||||||||||||
Adjusted operating income (loss) excluding unusual items | $ | 50,508 | $ | 45,380 | $ | 40,819 | $ | (26,959 | ) | $ | 109,748 | ||||||||||
Revenues as reported | $ | 862,901 | $ | 281,883 | $ | 190,876 | $ | — | $ | 1,335,660 | |||||||||||
The Company’s management believes Adjusted operating income (loss) excluding unusual items, which is a non-U.S. 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. 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 RECONCILIATION OF ADJUSTED OPERATING INCOME (LOSS) EXCLUDING UNUSUAL ITEMS BY SEGMENT TO OPERATING INCOME (LOSS) AS REPORTED BY SEGMENT (Unaudited) |
|||||||||||||||||||||
(In thousands) | Harsco Metals & Minerals |
Harsco Industrial |
Harsco Rail |
Corporate | Consolidated Totals |
||||||||||||||||
Twelve Months Ended December 31, 2015: | |||||||||||||||||||||
Operating income (loss) as reported | $ | 26,289 | $ | 57,020 | $ | 50,896 | $ | (45,669 | ) | $ | 88,536 | ||||||||||
Harsco Metals & Minerals Segment contract termination charges, net | 13,484 | — | — | — | 13,484 | ||||||||||||||||
Harsco Metals & Minerals Segment separation costs | — | — | — | 9,922 | 9,922 | ||||||||||||||||
Harsco Metals & Minerals Segment salt cake processing and disposal charges | 7,000 | — | — | — | 7,000 | ||||||||||||||||
Harsco Metals & Minerals Segment Project Orion charges | 5,070 | — | — | — | 5,070 | ||||||||||||||||
Harsco Metals & Minerals Segment site exit and underperforming contract charges, net (a) | 4,977 | — | — | — | 4,977 | ||||||||||||||||
Harsco Metals & Minerals Segment subcontractor settlement charge | 4,220 | — | — | — | 4,220 | ||||||||||||||||
Harsco Metals & Minerals Segment multi-employer pension plan charge | 1,122 | — | — | — | 1,122 | ||||||||||||||||
Harsco Infrastructure Segment loss on disposal | — | — | — | 1,000 | 1,000 | ||||||||||||||||
Adjusted operating income (loss), excluding unusual items | $ | 62,162 | $ | 57,020 | $ | 50,896 | $ | (34,747 | ) | $ | 135,331 | ||||||||||
Revenues as reported | $ | 1,106,162 | $ | 357,256 | $ | 259,674 | $ | — | $ | 1,723,092 |
(a) Harsco Metals & Minerals Segment charges primarily attributable to site exit costs and non-cash long lived asset impairment charges associated with strategic actions from Project Orion’s focus on underperforming contracts (Full year 2015 $5.0 million pre-tax which includes $1.4 million of pre-tax gains). |
The Company’s management believes Adjusted operating income (loss) excluding unusual items, which is a non-U.S. 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. 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 RECONCILIATION OF ADJUSTED OPERATING INCOME (LOSS) EXCLUDING UNUSUAL ITEMS BY SEGMENT TO OPERATING INCOME (LOSS) AS REPORTED BY SEGMENT (Unaudited) |
|||||||||||||||||||||
(In thousands) | Harsco Metals & Minerals |
Harsco Industrial |
Harsco Rail |
Corporate | Consolidated Totals |
||||||||||||||||
Three Months Ended December 31, 2015: | |||||||||||||||||||||
Operating income (loss) as reported | $ | 438 | $ | 11,640 | $ | 10,077 | $ | (15,957 | ) | $ | 6,198 | ||||||||||
Harsco Metals & Minerals Segment separation costs | — | — | — | 8,169 | 8,169 | ||||||||||||||||
Harsco Metals & Minerals Segment site exit and underperforming contract charges, net | 6,399 | — | — | — | 6,399 | ||||||||||||||||
Harsco Metals & Minerals Segment Project Orion charges | 5,070 | — | — | — | 5,070 | ||||||||||||||||
Harsco Metals & Minerals Segment contract termination charges | (253 | ) | — | — | — | (253 | ) | ||||||||||||||
Adjusted operating income (loss), excluding unusual items | $ | 11,654 | $ | 11,640 | $ | 10,077 | $ | (7,788 | ) | $ | 25,583 | ||||||||||
Revenues as reported | $ | 243,261 | $ | 75,373 | $ | 68,798 | $ | — | $ | 387,432 | |||||||||||
The Company’s management believes Adjusted operating income (loss) excluding unusual items, which is a non-U.S. 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. 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 RECONCILIATION OF FREE CASH FLOW TO NET CASH PROVIDED BY OPERATING ACTIVITIES (Unaudited) |
||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30 | September 30 | |||||||||||||||
(In thousands) | 2016 | 2015 | 2016 | 2015 | ||||||||||||
Net cash provided by operating activities | $ | 76,173 | $ | 43,884 | $ | 104,755 | $ | 89,102 | ||||||||
Less maintenance capital expenditures (a) | (15,806 | ) | (23,869 | ) | (42,923 | ) | (67,314 | ) | ||||||||
Less growth capital expenditures (b) | (1,964 | ) | (4,468 | ) | (7,023 | ) | (24,269 | ) | ||||||||
Plus capital expenditures for strategic ventures (c) | 17 | 43 | 112 | 310 | ||||||||||||
Plus total proceeds from sales of assets (d) | 2,063 | 7,426 | 7,178 | 20,777 | ||||||||||||
Free cash flow | $ | 60,483 | $ | 23,016 | $ | 62,099 | $ | 18,606 |
(a) Maintenance capital expenditures are necessary to sustain the Company’s current revenue streams and include contract renewal. |
(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 Metals & Minerals Segment. |
The Company's management believes that Free cash flow, which is a non-U.S. GAAP financial measure, is meaningful to investors because management reviews cash flows generated from (used in) 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 RECONCILIATION OF FREE CASH FLOW TO NET CASH PROVIDED BY OPERATING ACTIVITIES (Unaudited) |
||||
Twelve Months Ended | ||||
December 31 | ||||
(In thousands) | 2015 | |||
Net cash provided by operating activities | $ | 121,507 | ||
Less maintenance capital expenditures (a) | (92,545 | ) | ||
Less growth capital expenditures (b) | (31,007 | ) | ||
Plus capital expenditures for strategic ventures (c) | 439 | |||
Plus total proceeds from sales of assets (d) | 25,966 | |||
Free cash flow | $ | 24,360 |
(a) Maintenance capital expenditures are necessary to sustain the Company’s current revenue streams and include contract renewal. |
(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 Metals & Minerals Segment. |
The Company's management believes that Free cash flow, which is 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 RECONCILIATION OF FREE CASH FLOW TO NET CASH PROVIDED BY OPERATING ACTIVITIES (Unaudited) |
||||||||
Projected Twelve Months Ending December 31 |
||||||||
2016 | ||||||||
(In millions) | Low | High | ||||||
Net cash provided by operating activities | $ | 135 | $ | 138 | ||||
Less capital expenditures (a) | (70 | ) | (65 | ) | ||||
Plus total proceeds from asset sales and capital expenditures for strategic ventures | 10 | 12 | ||||||
Free Cash Flow | $ | 75 | $ | 85 |
(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. |
The Company's management believes that free cash flow, which is 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 RECONCILIATION OF RETURN ON INVESTED CAPITAL EXCLUDING UNUSUAL ITEMS TO NET LOSS FROM CONTINUING OPERATIONS AS REPORTED (a) (Unaudited) |
||||||||
Trailing Twelve Months for Period Ended September 30 | ||||||||
(In thousands) | 2016 | 2015 | ||||||
Loss from continuing operations | $ | (73,896 | ) | $ | (28,002 | ) | ||
Unusual items: | ||||||||
Net loss on dilution and sale of equity investment | 53,822 | — | ||||||
Harsco Rail Segment contract loss provision | 40,050 | — | ||||||
Harsco Metals & Minerals Segment site exit and underperforming contract charges, net (b) | 11,499 | 37,826 | ||||||
Harsco Metals & Minerals Segment separation costs | 11,456 | 1,753 | ||||||
Harsco Metals & Minerals Segment Project Orion charges | 5,070 | 3,177 | ||||||
Expense of deferred financing costs | 1,125 | |||||||
Harsco Metals & Minerals Segment contract termination charges | (253 | ) | 13,737 | |||||
Harsco Metals & Minerals Segment salt cake processing and disposal charges | — | 7,000 | ||||||
Harsco Metals & Minerals Segment Brazilian labor claim reserves | — | 5,204 | ||||||
Harsco Metals & Minerals Segment subcontractor settlement charge | — | 4,220 | ||||||
Strategic transaction review costs | — | 3,531 | ||||||
Harsco Metals & Minerals Segment multi-employer pension plan charge | — | 1,122 | ||||||
Harsco Infrastructure Segment loss on disposal | — | 1,000 | ||||||
Harsco Infrastructure transaction costs | — | 450 | ||||||
Gains associated with exited Harsco Infrastructure operations retained | — | (2,205 | ) | |||||
Taxes on above unusual items | (9,962 | ) | 185 | |||||
Net income from continuing operations, as adjusted | 38,911 | 48,998 | ||||||
After-tax interest expense (c) | 32,546 | 29,344 | ||||||
Net operating profit after tax as adjusted | $ | 71,457 | $ | 78,342 | ||||
Average equity | $ | 304,532 | $ | 360,452 | ||||
Plus average debt | 881,077 | 897,429 | ||||||
Average capital | $ | 1,185,609 | $ | 1,257,881 | ||||
Return on invested capital excluding unusual items | 6.0 | % | 6.2 | % |
(a) Return on invested capital excluding unusual items is net income (loss) from continuing operations excluding unusual items, and after-tax interest expense, divided by average capital for the year. The Company uses a trailing twelve month average for computing average capital. |
(b) Harsco Metals & Minerals Segment charges primarily attributable to site exit costs and non-cash long lived asset impairment charges associated with strategic actions from Project Orion’s focus on underperforming contracts (Twelve months ended September 30, 2015 $37.8 million pre-tax which includes $1.4 million of pre-tax gains). |
(c) The Company’s effective tax rate approximated 37% on an adjusted basis for both periods for interest expense. |
The Company’s management believes Return on invested capital excluding unusual items, which is a non-U.S. GAAP financial measure, is meaningful in evaluating the efficiency and effectiveness of the capital invested in the Company’s business. 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. This measure should be considered in addition to, rather than as a substitute for, net income or other information provided in accordance with U.S. GAAP. |
HARSCO CORPORATION RECONCILIATION OF RETURN ON INVESTED CAPITAL EXCLUDING UNUSUAL ITEMS TO NET INCOME FROM CONTINUING OPERATIONS AS REPORTED (a) (Unaudited) |
||||
Year Ended December 31 |
||||
(In thousands) | 2015 | |||
Income from continuing operations | $ | 7,312 | ||
Unusual items: | ||||
Harsco Metals & Minerals Segment contract termination charges, net | 13,484 | |||
Harsco Metals & Minerals Segment separation costs | 9,922 | |||
Harsco Metals & Minerals Segment salt cake processing and disposal charges | 7,000 | |||
Harsco Metals & Minerals Segment Project Orion charges | 5,070 | |||
Harsco Metals & Minerals Segment site exit and underperforming contract charges, net (b) | 4,977 | |||
Harsco Metals & Minerals Segment subcontractor settlement charge | 4,220 | |||
Harsco Metals & Minerals Segment multi-employer pension plan charge | 1,122 | |||
Harsco Infrastructure Segment loss on disposal | 1,000 | |||
Taxes on above unusual items | (6,198 | ) | ||
Net income from continuing operations, as adjusted | 47,909 | |||
After-tax interest expense (c) | 29,486 | |||
Net operating profit after tax as adjusted | $ | 77,395 | ||
Average equity | $ | 308,182 | ||
Plus average debt | 910,955 | |||
Average capital | $ | 1,219,137 | ||
Return on invested capital excluding unusual items | 6.3 | % |
(a) Return on invested capital excluding unusual items is net income from continuing operations excluding unusual items, and after-tax interest expense, divided by average capital for the year. The Company uses a trailing twelve month average for computing average capital. |
(b) Harsco Metals & Minerals Segment charges primarily attributable to site exit costs and non-cash long lived asset impairment charges associated with strategic actions from Project Orion’s focus on underperforming contracts (Full year 2015 $5.0 million pre-tax which includes $1.4 million of pre-tax gains). |
(c) The Company’s effective tax rate approximated 37% on an adjusted basis for interest expense. |
The Company’s management believes Return on invested capital excluding unusual items, which is a non-U.S. GAAP financial measure, is meaningful in evaluating the efficiency and effectiveness of the capital invested in the Company’s business. 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. This measure should be considered in addition to, rather than as a substitute for, net income or other information provided in accordance with U.S. GAAP. |
Investor ContactDavid Martin 717.612.5628 damartin@harsco.com 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