- 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
CAMP HILL, Pa., Nov. 03, 2016 (GLOBE NEWSWIRE) -- Harsco Corporation (NYSE:HSC) today reported third quarter 2016 results.
On a U.S. GAAP (“GAAP”) basis, third quarter 2016 diluted loss per share from continuing operations was $0.41, which included a
non-cash loss related to the Company selling its remaining interest in Brand Energy & Infrastructure Services as previously
disclosed. Excluding this item, adjusted diluted earnings per share from continuing operations in the third quarter of 2016
were $0.14. These figures compare with GAAP diluted loss per share from continuing operations of $0.10 and adjusted diluted
earnings per share from continuing operations of $0.18 in the third quarter of 2015.
Operating income from continuing operations for the third quarter of 2016 was $29 million, which was within the guidance range
of $27 million to $32 million previously provided by the Company.
"The third quarter for Harsco was another solid result, led by our Metals & Minerals business," said President and CEO Nick
Grasberger. "Further, we were particularly pleased with our free cash flow performance in this quarter, which supports
raising our free cash flow outlook for the year. We also substantially reduced our financial leverage in the quarter and
further strengthened our financial flexibility more recently through a very successful refinancing. Looking ahead, our
strategic priorities remain unchanged as we pursue initiatives to improve our market position and capital returns in each of our
businesses, and we remain optimistic about our earnings potential as markets recover."
Harsco Corporation—Selected Third Quarter Results
| ($ 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 $368 million, with the decrease mainly attributable to the Company’s Metals & Minerals and Industrial segments,
as expected. Foreign currency translation negatively impacted third quarter 2016 revenues by approximately $9 million.
Operating income from continuing operations for the third quarter of 2016 was $29 million. This figure compares with GAAP
operating income of $8 million and adjusted operating income of $35 million in the prior-year quarter. Operating earnings in
Metals & Minerals improved in comparison with adjusted operating income in the same quarter last year, while earnings declined in
the Industrial and Rail segments. As a result, operating margin decreased 40 basis points versus the adjusted operating
margin in the prior-year period.
Foreign currency translation positively affected operating income by approximately $2 million in this year’s quarter compared
with the prior-year quarter. Also, the Company’s third quarter 2016 earnings included equity income of approximately $3.2
million ($0.03 per share after tax) from the Brand Energy joint venture.
Third Quarter Business Review
Metals & Minerals
| ($ 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 $248 million, primarily as a result of exiting certain contracts and foreign exchange
translation. Meanwhile, operating income totaled $24 million in comparison with a GAAP operating loss in the prior-year
quarter of $3 million, which included Project Orion exited site costs, contract termination and resolution charges, and other
adjustments. Compared with adjusted operating income in the 2015 quarter, earnings increased 13 percent as workforce
reductions and other benefits realized under Project Orion offset the impact from site exits. As a result, the segment
operating margin improved by 200 basis points to 9.7 percent versus an adjusted operating margin of 7.7 percent in last year’s
third quarter.
Industrial
| ($ 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 $63 million, principally due to lower demand for heat exchangers from U.S. energy customers as
well as industrial grating. Operating income declined as reduced demand offset lower selling and administrative costs.
As a result, the segment’s operating margin decreased to 10.0 percent compared with 15.3 percent in the comparable quarter last
year.
Rail
| ($ 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 $57 million as lower contract services offset an increase in after-market parts sales.
These trends, along with sales mix, contributed to the decrease in operating income and operating income margin compared with the
prior-year period.
Cash Flow
Free cash flow was $60 million in the third quarter of 2016, compared with $23 million in the prior-year period. This cash
flow improvement resulted from increased net cash provided by operating activities, including working capital and additional
contract advances, as well as lower capital expenditures.
Financial Position
At the end of the third quarter, the Company maintained net debt of approximately $596 million, a decrease of more than $200
million from this year's second quarter. Cash proceeds from the previously-announced sale of the Company's remaining JV
interest in Brand Energy and free cash flow were used to reduce leverage in the quarter. The Company's net debt to adjusted
EBITDA ratio was 2.2x, as compared with a maximum leverage covenant of 4.0x under the Company's Credit Agreement, and its borrowing
capacity and available cash totaled more than $340 million at the end of the quarter. Subsequent to the end of the third
quarter, the Company closed on a new senior secured credit facility, which includes a $400 million five-year revolving credit
facility and a $550 million seven-year term loan B facility. The proceeds from this financing will be used to replace the
Company's existing credit facility and redeem its existing 5.75% Senior Notes due 2018.
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. In Industrial, operating results are projected to be significantly lower as compared with 2015 due to reduced demand
from U.S. energy customers. Rail earnings are expected to meaningfully decrease as a result of weaker U.S. market demand,
sales mix and administrative costs to facilitate international expansion as well as the $40 million loss provision recorded in the
second quarter of 2016. Lastly, Corporate spending is now expected to decrease approximately 30 percent versus 2015 as a
result of continued reduction of various overhead expenditures such as personnel, travel and professional fees.
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 Harsco Corporation website at www.harsco.com. The Company will refer to a slide presentation that accompanies its formal
remarks. The slide presentation will be available on the Company’s website.
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 Harsco website and also by telephone through August 18, 2016 by dialing (800) 585-8367, (855)
859-2056 or (404) 537-3406.
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 SEC reports.
A further discussion of these, along with other potential risk factors, can be found in Part I, Item
1A, "Risk Factors," of the Company's Annual Report on Form 10-K for the year ended December 31, 2015 and Part II,
Item 1A, Risk Factors of the Company’s Quarterly Report on Form 10-Q for the period ended June 30, 2016. The Company cautions
that these factors may not be exhaustive and that many of these factors are beyond the Company's ability to control or
predict. Accordingly, forward-looking statements should not be relied upon as a prediction of actual results. The
Company undertakes no duty to update forward-looking statements except as may be required by law.
About Harsco
Harsco Corporation serves key industries that are fundamental to worldwide economic development, including steel and metals
production, railways and energy. Harsco’s common stock is a component of the S&P SmallCap 600 Index and the Russell 2000
Index. Additional information can be found at www.harsco.com.
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 Contact David Martin 717.612.5628 damartin@harsco.com Media Contact Kenneth Julian 717.730.3683 kjulian@harsco.com
