Enviri Corporation Reports Second Quarter 2023 Results


  • Second Quarter Revenues from Continuing Operations Totaled $520 Million, an Increase of 8 Percent Over the Prior-Year Quarter
  • Q2 GAAP Operating Income from Continuing Operations of $24 Million
  • Adjusted EBITDA from Continuing Operations in Q2 Totaled $78 million, an Increase of 58 Percent Over the Prior-Year Quarter
  • Credit Agreement Net Leverage Ratio Declined to 4.6x at Quarter-End From 5.3x at the End of 2022 Due to Continued Strong Operating Performance
  • Harsco Rail Successfully Renegotiated Long-term Supply Agreement with Network Rail
  • Full Year 2023 Adjusted EBITDA Guidance Range Increased to Between $270 Million and $285 Million; From Prior Range of $260 Million to $275 Million

PHILADELPHIA, Aug. 02, 2023 (GLOBE NEWSWIRE) -- Enviri Corporation (NYSE: NVRI) today reported second quarter 2023 results. On a U.S. GAAP ("GAAP") basis, the second quarter of 2023 diluted loss per share from continuing operations was $0.18, after unusual items including an asset impairment charge, strategic costs and an additional gain on a lease termination. Adjusted diluted earnings per share from continuing operations in the second quarter of 2023 was $0.01. These figures compare with second quarter of 2022 GAAP diluted loss per share from continuing operations of $1.34, including a Clean Earth non-cash goodwill impairment charge and other unusual items, and adjusted diluted earnings per share from continuing operations of $0.01.

GAAP operating income from continuing operations for the second quarter of 2023 was $24 million. Adjusted EBITDA was $78 million in the quarter, compared to the Company's previously provided guidance range of $65 million to $72 million.

“Enviri delivered strong quarterly results supported by our team’s consistent execution across the business, efficiency initiatives, as well as favorable pricing,” said Enviri Chairman and CEO Nick Grasberger. “Our leverage also declined further, as expected. In addition, I’m very pleased that we were able to settle our disputes with Stericycle, an important customer and supplier, amicably and to the parties’ mutual satisfaction.

“Our process to divest our Rail business has also progressed, with support from the recently agreed contract amendment with Network Rail that significantly reduced the risks associated with that contract and favorable business trends.

“Looking ahead, given our continued positive momentum, we are again raising guidance for the year. We are confident that continued execution against our strategic initiatives, along with our focus on deleveraging and driving stronger cash flow will create increased value for stakeholders over time.”

Enviri Corporation—Selected Second Quarter Results

($ in millions, except per share amounts) Q2 2023 Q2 2022
Revenues $520  $481 
Operating income/(loss) from continuing operations - GAAP $24  $(97)
Diluted EPS from continuing operations - GAAP $(0.18) $(1.34)
Adjusted EBITDA - Non GAAP $78  $49 
Adjusted EBITDA margin - Non GAAP  14.9%  10.2%
Adjusted diluted EPS from continuing operations - Non GAAP $0.01  $0.01 
 

Note: Adjusted diluted earnings (loss) per share from continuing operations and adjusted EBITDA details presented throughout this release are adjusted for unusual items; in addition, adjusted diluted earnings per share from continuing operations is adjusted for acquisition-related amortization expense. See below for definition of these non-GAAP measures.

Consolidated Second Quarter Operating Results

Consolidated revenues from continuing operations were $520 million, an increase of 8 percent compared with the prior-year quarter. Both Harsco Environmental and Clean Earth realized an increase in revenues compared to the second quarter of 2022 due to higher services pricing and demand. Foreign currency translation negatively impacted second quarter 2023 revenues by approximately $4 million (1 percent), compared with the prior-year period.

The Company's GAAP operating income from continuing operations was $24 million for the second quarter of 2023, compared with a GAAP operating loss of $97 million in the same quarter of 2022. Meanwhile, adjusted EBITDA totaled $78 million in the second quarter of 2023 versus $49 million in the second quarter of the prior year. Clean Earth achieved significantly higher adjusted EBITDA relative to the prior-year quarter, while Harsco Environmental's adjusted EBITDA also increased versus the comparable quarter of 2022.

Second Quarter Business Review

Harsco Environmental

($ in millions) Q2 2023 Q2 2022
Revenues $290  $278 
Operating income - GAAP $13  $24 
Adjusted EBITDA - Non GAAP $53.2  $52.7 
Adjusted EBITDA margin - Non GAAP  18.4%  19.0%
 

Harsco Environmental revenues totaled $290 million in the second quarter of 2023, an increase of 4 percent compared with the prior-year quarter. This increase is attributable to higher services and products demand as well as price increases. The segment's GAAP operating income and adjusted EBITDA totaled $13 million and $53 million, respectively, in the second quarter of 2023. These figures compare with GAAP operating income of $24 million and adjusted EBITDA of $53 million in the prior-year period. The year-on-year change in adjusted earnings reflects the above-mentioned items partially offset by FX translation impacts and lower commodity prices.

Clean Earth

($ in millions) Q2 2023 Q2 2022
Revenues $231  $203 
Operating income (loss) - GAAP $23  $(112)
Adjusted EBITDA - Non GAAP $35  $5 
Adjusted EBITDA margin - Non GAAP  15.0%  2.3%
 

Clean Earth revenues totaled $231 million in the second quarter of 2023, a 13 percent increase over the prior-year quarter as a result of higher services pricing as well as higher volumes. Segment results also reflect the settlement with Stericycle of all significant disputes, including a pricing dispute for services performed in prior periods, which was recently reached amicably and to the parties’ mutual satisfaction. The segment's GAAP operating income was $23 million, and adjusted EBITDA was $35 million in the second quarter of 2023. These figures compare with a GAAP operating loss of $112 million and adjusted EBITDA of $5 million in the prior-year period. The year-on-year improvement in adjusted earnings reflects the above mentioned factors as well as cost reduction and efficiency initiatives, partially offset by higher labor/compensation and disposal expenditures. As a result, Clean Earth's adjusted EBITDA margin increased to 15.0 percent in the second quarter of 2023 versus 2.3 percent in the comparable quarter of 2022.

Cash Flow

Net cash used by operating activities was $9 million in the second quarter of 2023, compared with net cash provided by operating activities of $152 million in the prior-year period. Free cash flow (excluding Rail) was $(23) million in the second quarter of 2023, compared with $132 million in the prior-year period. The change in free cash flow compared with the prior-year quarter is mainly attributable to working capital (including the impact of the Company's accounts receivable securitization transaction in the prior year) and the timing of certain payments as well as higher interest and net capital spending.

2023 Outlook

The Company has increased its 2023 guidance for Adjusted EBITDA from the outlook provided with its first quarter 2023 results, reflecting the Company's second quarter performance and positive business momentum. Key business drivers for each segment as well as other guidance details in 2023, are as follows:

Harsco Environmental adjusted EBITDA is projected to be modestly above prior-year results. For the year, higher services pricing, restructuring benefits, site improvement initiatives, and new contracts are expected to be partially offset by FX translation impacts and lower commodity prices.

Clean Earth adjusted EBITDA is expected to significantly increase versus 2022, as a result of higher services pricing as well as cost reduction and operational improvement actions, offsetting the impacts of continued labor-market and supply-chain (disposal) tightness.

Corporate spending is anticipated to be higher relative to the prior year due to the normalization of certain expenditures, including travel and higher planned incentive compensation.

2023 Full Year Outlook (Continuing Operations)

  Current Prior
GAAP Operating Income/(Loss) $97 - $112 million $101 - $116 million
Adjusted EBITDA $270 - $285 million $260 - $275 million
GAAP Diluted Earnings/(Loss) Per Share from Continuing Operations $(0.42) - $(0.58) $(0.33) - $(0.54)
Adjusted Diluted Earnings/(Loss) Per Share from Continuing Operations $(0.09) - $(0.25) $(0.12) - $(0.33)
Free Cash Flow $30 - $50 million $25 - $45 million
Net Interest Expense $94 - $95 million $92 - $95 million
Account Receivable Securitization Fees $10 million $10 million
Pension Expense (Non-Operating) $21 - $22 million $20 - $22 million
Tax Expense, Excluding Any Unusual Items $13 - $17 million $12 - $15 million
Net Capital Expenditures $125 - $135 million $125 - $135 million
     
 
Q3 2023 Outlook (Continuing Operations)
     
GAAP Operating Income $24 - $31 million  
Adjusted EBITDA $67 - $74 million  
GAAP Diluted Earnings/(Loss) Per Share from Continuing Operations $(0.06) - $(0.14)  
Adjusted Diluted Earnings/(Loss) Per Share from Continuing Operations $0.00 - $(0.07)  
 

Conference Call
The Company will hold a conference call today at 9:00 a.m. Eastern Time to discuss its results and respond to questions from the investment community. Those who wish to listen to the conference call webcast should visit the Investor Relations section of the Company’s website at www.enviri.com. The live call also can be accessed by dialing (800) 715-9871, or (646) 307-1963 for international callers. Please ask to join the Enviri Corporation call and reference conference ID 2850214. Listeners are advised to dial in approximately ten minutes prior to the call. If you are unable to listen to the live call, the webcast will be archived on the Company’s website.

Forward-Looking Statements
The nature of the Company's business, together with the number of countries in which it operates, subject it to changing economic, competitive, regulatory and technological conditions, risks and uncertainties. In accordance with the "safe harbor" provisions of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, the Company provides the following cautionary remarks regarding important factors that, among others, could cause future results to differ materially from the results contemplated by forward-looking statements, including the expectations and assumptions expressed or implied herein. Forward-looking statements contained herein could include, among other things, statements about management's confidence in and strategies for performance; expectations for new and existing products, technologies and opportunities; and expectations regarding growth, sales, cash flows, and earnings. Forward-looking statements can be identified by the use of such terms as "may," "could," "expect," "anticipate," "intend," "believe," "likely," "estimate," "outlook," "plan" or other comparable terms.

Factors that could cause actual results to differ, perhaps materially, from those implied by forward-looking statements include, but are not limited to: (1) changes in the worldwide business environment in which the Company operates, including changes in general economic conditions or health 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 and amounts; (5) market and competitive changes, including pricing pressures, market demand and acceptance for new products, services and technologies; (6) the Company's inability or failure to protect its intellectual property rights from infringement in one or more of the many countries in which the Company operates; (7) failure to effectively prevent, detect or recover from breaches in the Company's cybersecurity infrastructure; (8) unforeseen business disruptions in one or more of the many countries in which the Company operates due to political instability, civil disobedience, armed hostilities, public health issues or other calamities; (9) disruptions associated with labor disputes and increased operating costs associated with union organization; (10) the seasonal nature of the Company's business; (11) the Company's ability to successfully enter into new contracts and complete new acquisitions or strategic ventures in the time-frame contemplated, or at all; (12) the Company's ability to negotiate, complete, and integrate strategic transactions; (13) failure to complete a process for the divestiture of the Rail segment on satisfactory terms, or at all; (14) potential severe volatility in the capital or commodity markets; (15) failure to retain key management and employees; (16) the outcome of any disputes with customers, contractors and subcontractors; (17) the financial condition of the Company's customers, including the ability of customers (especially those that may be highly leveraged or have inadequate liquidity) to maintain their credit availability; (18) implementation of environmental remediation matters; (19) risk and uncertainty associated with intangible assets; (20) the risk that the Company may be unable to implement fully and successfully the expected incremental actions at the Clean Earth segment due to market conditions or otherwise and may fail to deliver the expected resulting benefits; and (21) 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 II, Item 1A, "Risk Factors," of the Company's Quarterly Report on Form 10-Q for the period ended March 31, 2023, and Part I, Item 1A, "Risk Factors," of the Company's Annual Report on Form 10-K for the year ended December 31, 2022. 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.

NON-GAAP MEASURES

Measurements of financial performance not calculated in accordance with GAAP should be considered as supplements to, and not substitutes for, performance measurements calculated or derived in accordance with GAAP. Any such measures are not necessarily comparable to other similarly-titled measurements employed by other companies. The most comparable GAAP measures are included within the definitions below.

Adjusted diluted earnings per share from continuing operations: Adjusted diluted earnings (loss) per share from continuing operations is a non-GAAP financial measure and consists of diluted earnings (loss) per share from continuing operations adjusted for unusual items and acquisition-related intangible asset amortization expense. It is important to note that such intangible assets contribute to revenue generation and that intangible asset amortization related to past acquisitions will recur in future periods until such intangible assets have been fully amortized. The Company’s management believes Adjusted diluted earnings per share from continuing operations is useful to investors because it provides an overall understanding of the Company’s historical and future prospects. Exclusion of unusual items permits evaluation and comparison of results for the Company’s core business operations, and it is on this basis that management internally assesses the Company’s performance. Exclusion of acquisition-related intangible asset amortization expense, the amount of which can vary by the timing, size and nature of the Company’s acquisitions, facilitates more consistent internal comparisons of operating results over time between the Company’s newly acquired and long-held businesses, and comparisons with both acquisitive and non-acquisitive peer companies.

Adjusted EBITDA: Adjusted EBITDA is a non-GAAP financial measure and consists of income (loss) from continuing operations adjusted to add back income tax expense; equity income of unconsolidated entities, net; net interest expense; defined benefit pension income (expense); facility fees and debt-related income (expense); and depreciation and amortization (excluding amortization of deferred financing costs); and excludes unusual items. Segment Adjusted EBITDA consists of operating income from continuing operations adjusted to exclude unusual items and add back depreciation and amortization (excluding amortization of deferred financing costs). The sum of the Segments’ Adjusted EBITDA and Corporate Adjusted EBITDA equals consolidated Adjusted EBITDA. The Company‘s management believes Adjusted EBITDA is meaningful to investors because management reviews Adjusted EBITDA in assessing and evaluating performance.

Free cash flow: Free cash flow is a non-GAAP financial measure and consists of net cash provided (used) by operating activities less capital expenditures and expenditures for intangible assets; and plus capital expenditures for strategic ventures, total proceeds from sales of assets and certain transaction-related / debt-refinancing expenditures. The Company's management believes that Free cash flow is meaningful to investors because management reviews Free cash flow for planning and performance evaluation purposes. It is important to note that Free cash flow does not represent the total residual cash flow available for discretionary expenditures since other non-discretionary expenditures, such as mandatory debt service requirements and settlements of foreign currency forward exchange contracts, are not deducted from this measure. Free cash flow excludes the former Harsco Rail Segment since the segment is reported as discontinued operations. This presentation provides a basis for comparison of ongoing operations and prospects.

About Enviri
Enviri is transforming the world to green as a trusted global leader in providing a broad range of environmental services and related innovative solutions. The company serves a diverse customer base by offering critical recycle and reuse solutions for their waste streams, enabling customers to address their most complex environmental challenges and to achieve their sustainability goals. Enviri is based in Philadelphia, Pennsylvania and operates in more than 150 locations in over 30 countries. Additional information can be found at www.enviri.com.

ENVIRI CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)

  Three Months Ended Six Months Ended 
  June 30 June 30 
(In thousands, except per share amounts)  2023   2022   2023   2022  
Revenues from continuing operations:         
Revenues $        520,168  $481,052  $        1,015,821  $933,849  
Costs and expenses from continuing operations:         
Cost of sales          406,627   403,199           807,315   780,218  
Selling, general and administrative expenses          76,850   67,935           148,785   137,088  
Research and development expenses          500   296           676   352  
Goodwill impairment charge          —   104,580           —   104,580  
Property, plant and equipment impairment charge          14,099              14,099     
Other (income) expenses, net          (2,223)  2,045           (8,374)  866  
Total costs and expenses          495,853   578,055           962,501   1,023,104  
Operating income (loss) from continuing operations          24,315   (97,003)          53,320   (89,255) 
Interest income          1,567   693           3,022   1,337  
Interest expense          (25,724)  (16,692)          (50,052)  (31,784) 
Facility fees and debt-related income (expense)          (2,730)  2,149           (5,093)  1,617  
Defined benefit pension income (expense)          (5,407)  2,247           (10,742)  4,657  
Income (loss) from continuing operations before income taxes and equity income          (7,979)  (108,606)          (9,545)  (113,428) 
Income tax benefit (expense) from continuing operations          (10,319)  3,115           (17,242)  1,894  
Equity income (loss) of unconsolidated entities, net          (309)  (114)          (442)  (245) 
Income (loss) from continuing operations          (18,607)  (105,605)          (27,229)  (111,779) 
Discontinued operations:         
Income (loss) from discontinued businesses          7,556   1,879           8,175   (37,218) 
Income tax benefit (expense) from discontinued businesses          (4,787)  (770)          (5,374)  5,821  
Income (loss) from discontinued operations, net of tax          2,769   1,109           2,801   (31,397) 
Net income (loss)          (15,838)  (104,496)          (24,428)  (143,176) 
Less: Net (income) loss attributable to noncontrolling interests          4,399   (1,095)          3,464   (2,254) 
Net income (loss) attributable to Enviri Corporation $        (11,439) $(105,591) $        (20,964) $(145,430) 
Amounts attributable to Enviri Corporation common stockholders:         
Income (loss) from continuing operations, net of tax $        (14,208) $(106,700) $        (23,765) $(114,033) 
Income (loss) from discontinued operations, net of tax          2,769   1,109           2,801   (31,397) 
Net income (loss) attributable to Enviri Corporation common stockholders $        (11,439) $(105,591) $        (20,964) $(145,430) 
          
Weighted-average shares of common stock outstanding          79,816   79,509           79,725   79,437  
Basic earnings (loss) per common share attributable to Enviri Corporation common stockholders: 
Continuing operations $        (0.18) $(1.34) $        (0.30) $(1.44) 
Discontinued operations $        0.03  $0.01  $        0.04  $(0.40) 
Basic earnings (loss) per share attributable to Enviri Corporation common stockholders $        (0.14)(a)$(1.33) $        (0.26) $(1.83)(a)
          
Diluted weighted-average shares of common stock outstanding          79,816   79,509           79,725   79,437  
Diluted earnings (loss) per common share attributable to Enviri Corporation common stockholders: 
Continuing operations $        (0.18) $(1.34) $        (0.30) $(1.44) 
Discontinued operations $        0.03  $0.01  $        0.04  $(0.40) 
Diluted earnings (loss) per share attributable to Enviri Corporation common stockholders $        (0.14)(a)$(1.33) $        (0.26) $(1.83)(a)
 
(a) Does not total due to rounding
 

ENVIRI CORPORATION
CONSOLIDATED BALANCE SHEETS


(In thousands)
 June 30
2023
 December 31
2022
ASSETS    
Current assets:    
Cash and cash equivalents $        85,484  $81,332 
Restricted cash          3,882   3,762 
Trade accounts receivable, net          296,521   264,428 
Other receivables          41,941   25,379 
Inventories          84,644   81,375 
Prepaid expenses          22,142   30,583 
Current portion of assets held-for-sale          271,189   266,335 
Other current assets          19,121   14,541 
Total current assets          824,924   767,735 
Property, plant and equipment, net          649,662   656,875 
Right-of-use assets, net          98,662   101,253 
Goodwill          764,949   759,253 
Intangible assets, net          339,076   352,160 
Deferred income tax assets          14,804   17,489 
Assets held-for-sale          90,541   70,105 
Other assets          70,019   65,984 
Total assets $        2,852,637  $2,790,854 
LIABILITIES    
Current liabilities:    
Short-term borrowings $        3,853  $7,751 
Current maturities of long-term debt          14,595   11,994 
Accounts payable          212,570   205,577 
Accrued compensation          51,973   43,595 
Income taxes payable          5,337   3,640 
Current portion of operating lease liabilities          26,140   25,521 
Current portion of liabilities of assets held-for-sale          153,199   159,004 
Other current liabilities          139,300   140,199 
Total current liabilities          606,967   597,281 
Long-term debt          1,382,140   1,336,995 
Retirement plan liabilities          48,505   46,601 
Operating lease liabilities          73,537   75,246 
Liabilities of assets held-for-sale          6,358   9,463 
Environmental liabilities          26,494   26,880 
Deferred tax liabilities          33,425   30,069 
Other liabilities          47,804   45,277 
Total liabilities          2,225,230   2,167,812 
ENVIRI CORPORATION STOCKHOLDERS’ EQUITY     
Common stock          145,966   145,448 
Additional paid-in capital          232,463   225,759 
Accumulated other comprehensive loss          (544,606)  (567,636)
Retained earnings          1,593,477   1,614,441 
Treasury stock          (849,808)  (848,570)
Total Enviri Corporation stockholders’ equity          577,492   569,442 
Noncontrolling interests          49,915   53,600 
Total equity          627,407   623,042 
Total liabilities and equity $        2,852,637  $2,790,854 
 

ENVIRI CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

  Three Months Ended June 30 Six Months Ended June 30
(In thousands)  2023   2022   2023   2022 
Cash flows from operating activities:        
Net income (loss) $        (15,838) $(104,496) $        (24,428) $(143,176)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Depreciation          34,457   32,463           67,496   66,067 
Amortization          8,067   8,481           16,032   17,067 
Deferred income tax (benefit) expense          7,678   (6,121)          7,622   (10,396)
Equity (income) loss of unconsolidated entities, net          309   114           442   245 
Dividends from unconsolidated entities          —   348           —   526 
(Gain) loss on early extinguishment of debt          —   (2,254)          —   (2,254)
Goodwill impairment charge          —   104,580           —   104,580 
Property, plant and equipment impairment charge          14,099              14,099    
Other, net          3,137   761           4,146   1,020 
Changes in assets and liabilities, net of acquisitions and dispositions of businesses:        
   Accounts receivable          (41,850)  102,971           (56,383)  87,607 
   Income tax refunds receivable, reimbursable to seller          —              —   7,687 
   Inventories          582   (3,825)          (7,952)  (8,435)
   Contract assets          (15,233)  2,993           (3,535)  7,836 
   Right-of-use assets          8,369   7,307           16,211   14,383 
   Accounts payable          (4,775)  17,192           12,960   18,847 
   Accrued interest payable          6,806   6,653           (192)  (740)
   Accrued compensation          1,851   (192)          9,194   (5,884)
   Advances on contracts          (7,387)  (5,818)          (12,978)  (13,626)
   Operating lease liabilities          (7,588)  (7,032)          (14,790)  (14,095)
   Retirement plan liabilities, net          (6,282)  (7,068)          (5,468)  (21,587)
   Other assets and liabilities          4,876   4,997           5,714   12,067 
Net cash provided (used) by operating activities          (8,722)  152,054           28,190   117,739 
Cash flows from investing activities:        
Purchases of property, plant and equipment          (44,195)  (28,833)          (66,341)  (61,791)
Proceeds from sales of assets          616   615           1,439   6,591 
Expenditures for intangible assets          (391)  (46)          (427)  (100)
Proceeds from note receivable          11,238   8,605           11,238   8,605 
Net proceeds from settlement of foreign currency forward exchange contracts          (1,196)  3,938           (2,408)  4,999 
Payments for settlements of interest rate swaps          —   (1,061)          —   (2,123)
Other investing activities, net          52   29           84   153 
Net cash used by investing activities          (33,876)  (16,753)          (56,415)  (43,666)
Cash flows from financing activities:        
Short-term borrowings, net          3,630   (2,082)          601   (31)
Current maturities and long-term debt:        
Additions          64,996   32,956           123,996   104,961 
Reductions          (33,527)  (150,295)          (90,727)  (152,861)
Contributions from noncontrolling interests          1,654              1,654    
Sale of noncontrolling interests          —   1,901           —   1,901 
Stock-based compensation - Employee taxes paid          (308)  (321)          (1,238)  (1,698)
Payment of contingent consideration          —              —   (6,915)
Net cash (used) provided by financing activities          36,445   (117,841)          34,286   (54,643)
Effect of exchange rate changes on cash and cash equivalents, including restricted cash          (717)  (6,206)          (1,789)  (5,751)
Net increase (decrease) in cash and cash equivalents, including restricted cash          (6,870)  11,254           4,272   13,679 
Cash and cash equivalents, including restricted cash, at beginning of period          96,236   89,553           85,094   87,128 
Cash and cash equivalents, including restricted cash, at end of period $        89,366  $100,807  $        89,366  $100,807 
 

ENVIRI CORPORATION
REVIEW OF OPERATIONS BY SEGMENT (Unaudited)

  Three Months Ended Three Months Ended
  June 30, 2023 June 30, 2022
(In thousands) Revenues Operating
Income (Loss)
 Revenues Operating
Income (Loss)
Harsco Environmental $        289,593 $        12,733  $277,599 $23,547 
Clean Earth          230,575          23,034   203,453  (111,668)
Corporate          —          (11,452)    (8,882)
Consolidated Totals $        520,168 $        24,315  $481,052 $(97,003)
         
  Six Months Ended Six Months Ended
  June 30, 2023 June 30, 2022
(In thousands) Revenues Operating
Income (Loss)
 Revenues Operating
Income (Loss)
Harsco Environmental $        562,782 $        35,018  $539,650 $41,814 
Clean Earth          453,039          39,505   394,199  (112,965)
Corporate          —          (21,203)    (18,104)
Consolidated Totals $        1,015,821 $        53,320  $933,849 $(89,255)
 

ENVIRI CORPORATION
RECONCILIATION OF ADJUSTED DILUTED EARNINGS PER SHARE FROM CONTINUING OPERATIONS TO
DILUTED EARNINGS (LOSS) PER SHARE FROM CONTINUING OPERATIONS AS REPORTED
(Unaudited)

  Three Months Ended Six Months Ended
  June 30 June 30
    2023   2022   2023   2022 
Diluted earnings (loss) per share from continuing operations, as reported $(0.18) $(1.34) $(0.30) $(1.44)
Facility fees and debt-related expense (income) (a)     (0.03)     (0.02)
Corporate strategic costs (b)  0.01      0.02    
Harsco Environmental net gain on lease incentive (c)  (0.04)     (0.12)   
Harsco Environmental property, plant and equipment impairment charge, net
of noncontrolling interest (d)
  0.10      0.10    
Clean Earth segment goodwill impairment charge (e)     1.32      1.32 
Clean Earth segment severance costs (f)     0.01      0.02 
Taxes on above unusual items (g)  0.05   (0.04)  0.07   (0.04)
Adjusted diluted earnings (loss) per share from continuing operations, including acquisition amortization expense  (0.06)(i) (0.07)(i) (0.24)(i) (0.16)
Acquisition amortization expense, net of tax (h)  0.07   0.08   0.14   0.16 
Adjusted diluted earnings (loss) per share from continuing operations $0.01  $0.01  $(0.10) $ 
 
(a)Income related to a gain on the repurchase of $25.0 million of Senior Notes, partially offset by costs incurred at Corporate to amend the Company's Senior Secured Credit Facilities (Q2 2022 $2.1 million pre-tax income; six months 2022 $1.6 million pre-tax income).
(b)Certain strategic costs incurred at Corporate associated with supporting and executing the Company's long-term strategies (Q2 2023 $0.7 million pre-tax expense; six months ended 2023 $1.3 million pre-tax expense). 2022 included the relocation of the Company's headquarters, in addition to other certain strategic costs incurred at Corporate (Q2 2022 $0.2 million pre-tax expense; six months 2022 $0.2 million pre-tax income).
(c)Net gain recognized for a lease modification that resulted in a lease incentive for the Company for a site relocation prior the end of the expected lease term (Q2 2023 $3.0 million pre-tax income; six months ended 2023 $9.8 million pre-tax income)
(d)Non-cash property, plant and equipment impairment charge related to abandoned equipment at a Harsco Environmental site, net of noncontrolling interest impact (Q2 2023 and six months ended 2023 net $7.9 million, which includes $14.1 million pre-tax expense, net of $6.2 million that represents the noncontrolling partner's share of the impairment charge).
(e)Non-cash goodwill impairment charge in the Clean Earth segment (Q2 2022 and six months 2022 $104.6 million pre-tax expense).
(f)Severance and related costs incurred in the Clean Earth segment (Q2 2022 $1.1 million pre-tax expense; six months 2022 $1.4 million pre-tax expense).
(g) Unusual items are tax-effected at the global effective tax rate, before discrete items, in effect at the time the unusual item is recorded.
(h)Pre-tax acquisition amortization expense was $7.1 million and $7.8 million in Q2 2023 and 2022, respectively, and after-tax was $5.5 million and $6.2 million in Q2 2023 and 2022, respectively. Pre-tax acquisition amortization expense was $14.1 million and $15.8 million for the six months ended 2023 and 2022, respectively, and after-tax was $10.9 million and $12.4 million for the six months ended 2023 and 2022, respectively.
(i)Does not total due to rounding.
 

ENVIRI CORPORATION
RECONCILIATION OF PROJECTED ADJUSTED DILUTED EARNINGS (LOSS) PER SHARE FROM CONTINUING OPERATIONS TO DILUTED EARNINGS PER SHARE FROM CONTINUING OPERATIONS (a)
(Unaudited)

  Projected Projected 
  Three Months Ending Twelve Months Ending 
  September 30 December 31 
   2023   2023  
  Low High Low High 
Diluted earnings (loss) per share from continuing operations $(0.14) $(0.06) $(0.58) $(0.42) 
Corporate strategic costs        0.02   0.02  
Harsco Environmental segment net gain on lease incentive        (0.12)  (0.12) 
Harsco Environmental property, plant and equipment impairment charge, net of noncontrolling interest        0.10   0.10  
Taxes on above unusual items        0.07   0.07  
Adjusted diluted earnings (loss) per share from continuing operations, including acquisition amortization expense  (0.14)  (0.06)  (0.52)(b) (0.36)(b)
Estimated acquisition amortization expense, net of tax  0.07   0.07   0.27   0.27  
Adjusted diluted earnings (loss) per share from continuing operations $(0.07) $ (b)$(0.25) $(0.09) 
(a) Excludes Harsco Rail Segment.
(b) Does not total due to rounding.

ENVIRI CORPORATION
RECONCILIATION OF ADJUSTED EBITDA BY SEGMENT TO OPERATING INCOME (LOSS) AS REPORTED BY SEGMENT (Unaudited)

(In thousands) Harsco
Environmental
 Clean Earth Corporate Consolidated
Totals
         
Three Months Ended June 30, 2023:      
Operating income (loss), as reported $12,733  $23,034  $(11,452) $24,315 
Corporate strategic costs        697   697 
Harsco Environmental segment net gain on lease incentive  (3,000)        (3,000)
Harsco Environmental property, plant and equipment impairment charge  14,099         14,099 
Operating income (loss) excluding unusual items  23,832   23,034   (10,755)  36,111 
Depreciation  28,354   5,547   556   34,457 
Amortization  1,008   6,113      7,121 
Adjusted EBITDA $53,194  $34,694  $(10,199) $77,689 
Revenues as reported $289,593  $230,575    $520,168 
Adjusted EBITDA margin (%)  18.4%  15.0%    14.9%
 
Three Months Ended June 30, 2022:      
Operating income (loss), as reported $23,547  $(111,668) $(8,882) $(97,003)
Corporate strategic costs        229   229 
Clean Earth segment goodwill impairment charge     104,580      104,580 
Clean Earth segment severance costs     1,148      1,148 
Operating income (loss) excluding unusual items  23,547   (5,940)  (8,653)  8,954 
Depreciation  27,467   4,536   460   32,463 
Amortization  1,714   6,131      7,845 
Adjusted EBITDA $52,728  $4,727  $(8,193) $49,262 
Revenues as reported $277,599  $203,453    $481,052 
Adjusted EBITDA margin (%)  19.0%  2.3%    10.2%
 

ENVIRI CORPORATION
RECONCILIATION OF ADJUSTED EBITDA BY SEGMENT TO OPERATING INCOME (LOSS) AS REPORTED BY
SEGMENT
(Unaudited)

(In thousands) Harsco
Environmental
 Clean Earth Corporate Consolidated
Totals
         
Six Months Ended June 30, 2023:        
Operating income (loss), as reported $35,018  $39,505  $(21,203) $53,320 
Corporate strategic costs        1,266   1,266 
Harsco Environmental segment net gain on lease incentive  (9,782)        (9,782)
Harsco Environmental property, plant and equipment impairment charge  14,099         14,099 
Operating income (loss) excluding unusual items  39,335   39,505   (19,937)  58,903 
Depreciation  55,914   10,474   1,108   67,496 
Amortization  2,007   12,142      14,149 
Adjusted EBITDA  97,256   62,121   (18,829)  140,548 
Revenues as reported $562,782  $453,039    $1,015,821 
Adjusted EBITDA margin (%)  17.3%  13.7%    13.8%
         
Six Months Ended June 30, 2022:      
Operating income (loss), as reported $41,814  $(112,965) $(18,104) $(89,255)
Corporate strategic costs        (219)  (219)
Clean Earth segment goodwill impairment charge     104,580      104,580 
Clean Earth segment severance costs     1,448      1,448 
Operating income (loss) excluding unusual items  41,814   (6,937)  (18,323)  16,554 
Depreciation  55,539   9,637   891   66,067 
Amortization  3,542   12,206      15,748 
Adjusted EBITDA  100,895   14,906   (17,432)  98,369 
Revenues as reported $539,650  $394,199    $933,849 
Adjusted EBITDA margin (%)  18.7%  3.8%    10.5%
 

ENVIRI CORPORATION
RECONCILIATION OF CONSOLIDATED ADJUSTED EBITDA TO CONSOLIDATED INCOME (LOSS)
FROM CONTINUING OPERATIONS AS REPORTED (Unaudited)

  Three Months Ended June 30
(In thousands)  2023   2022 
Consolidated income (loss) from continuing operations $        (18,607) $(105,605)
     
Add back (deduct):    
Equity in (income) loss of unconsolidated entities, net          309   114 
Income tax (benefit) expense          10,319   (3,115)
Defined benefit pension expense (income)          5,407   (2,247)
Facility fees and debt-related expense (income)          2,730   (2,149)
Interest expense          25,724   16,692 
Interest income          (1,567)  (693)
Depreciation          34,457   32,463 
Amortization          7,121   7,845 
     
Unusual items:    
Corporate strategic costs          697   229 
Harsco Environmental segment net gain on lease incentive          (3,000)   
Harsco Environmental property, plant and equipment impairment charge          14,099    
Clean Earth segment goodwill impairment charge          —   104,580 
Clean Earth segment severance costs          —   1,148 
Consolidated Adjusted EBITDA $        77,689  $49,262 
 

ENVIRI CORPORATION
RECONCILIATION OF ADJUSTED EBITDA TO CONSOLIDATED INCOME (LOSS) FROM
CONTINUING OPERATIONS AS REPORTED (Unaudited)

  Six Months Ended
June 30
(In thousands)  2023   2022 
Consolidated income (loss) from continuing operations $        (27,229) $(111,779)
     
Add back (deduct):    
Equity in (income) loss of unconsolidated entities, net  442   245 
Income tax (benefit) expense  17,242   (1,894)
Defined benefit pension expense (income)  10,742   (4,657)
Facility fee and debt-related expense (income)  5,093   (1,617)
Interest expense  50,052   31,784 
Interest income  (3,022)  (1,337)
Depreciation  67,496   66,067 
Amortization  14,149   15,748 
     
Unusual items:    
Corporate strategic costs  1,266   (219)
Harsco Environmental segment net gain on lease incentive  (9,782)   
Harsco Environmental property, plant and equipment impairment charge  14,099    
Clean Earth segment goodwill impairment charge     104,580 
Clean Earth segment severance costs     1,448 
Adjusted EBITDA $140,548  $98,369 
 

ENVIRI CORPORATION
RECONCILIATION OF PROJECTED CONSOLIDATED ADJUSTED EBITDA TO PROJECTED CONSOLIDATED INCOME
FROM CONTINUING OPERATIONS (a)
(Unaudited)

  Projected Projected
  Three Months Ending Twelve Months Ending
  September 30 December 31
   2023   2023 
(In millions) Low High Low High
Consolidated loss from continuing operations $(11) $(5) $(49) $(36)
         
Add back (deduct):        
Income tax (income) expense  3   5   19   23 
Facility fees and debt-related (income) expense  2   2   10   10 
Net interest  24   23   95   94 
Defined benefit pension (income) expense  5   5   22   21 
Depreciation and amortization  43   43   168   168 
         
Unusual items:        
Corporate strategic costs        1   1 
Harsco Environmental net gain on lease incentive        (10)  (10)
Harsco Environmental property, plant and equipment impairment charge        14   14 
Consolidated Adjusted EBITDA $67 (b)$74 (b)$270  $285 
 
(a) Excludes former Harsco Rail Segment
(b) Does not total due to rounding.
 

ENVIRI CORPORATION
RECONCILIATION OF FREE CASH FLOW TO NET CASH PROVIDED BY OPERATING ACTIVITIES (Unaudited)

   Three Months Ended Six Months Ended
   June 30 June 30
(Inthousands)  2023   2022   2023   2022 
Net cash provided (used) by operating activities $        (8,722) $152,054  $        28,190  $117,739 
Less capital expenditures          (44,195)  (28,833)          (66,341)  (61,791)
Less expenditures for intangible assets          (391)  (46)          (427)  (100)
Plus capital expenditures for strategic ventures (a)          1,465   180           1,951   508 
Plus total proceeds from sales of assets (b)          616   615           1,439   6,591 
Plus transaction-related expenditures (c)          128   218           128   1,096 
Harsco Rail free cash flow deficit/(benefit)          27,630   7,667           23,685   38,988 
Free cash flow $        (23,469) $131,855  $        (11,375) $103,031 
 
(a)Capital expenditures for strategic ventures represent the partner’s share of capital expenditures in certain ventures consolidated in the Company’s condensed consolidated financial statements.
(b)Asset sales are a normal part of the business model, primarily for the Harsco Environmental segment.
(c)Expenditures directly related to the Company's acquisition and divestiture transactions and costs at Corporate associated with certain debt refinancing transactions.
 

ENVIRI CORPORATION
RECONCILIATION OF PROJECTED FREE CASH FLOW TO PROJECTED NET CASH PROVIDED BY OPERATING
ACTIVITIES (Unaudited) (a)

  Projected
Twelve Months Ending
December 31
   2023 
(In millions) Low High
Net cash provided by operating activities $151  $181 
Less net capital / intangible asset expenditures  (125)  (135)
Plus capital expenditures for strategic ventures  4   4 
Free cash flow $        30  $        50 
 
(a) Excludes former Harsco Rail Segment


Investor Contact 
David Martin
+1.267.946.1407
damartin@enviri.com
Media Contact
Jay Cooney
+1.267.857.8017
jcooney@enviri.com