Originaltext
Diese Übersetzung bewerten
Mit deinem Feedback können wir Google Übersetzer weiter verbessern
Home
Enviri Corporation
Enviri Corporation Reports Fourth Quarter and Full Year 2025 Results
Business
Feb 24 2026
30 min read

Enviri Corporation Reports Fourth Quarter and Full Year 2025 Results

news images
  • Fourth quarter revenues totaled $556 million

  • Fourth quarter GAAP consolidated loss from continuing operations of $86 million, including expenses related to the pending sale of Clean Earth and spin-off of Harsco Environmental and Harsco Rail as well as certain contract adjustments in Harsco Rail

  • Adjusted EBITDA in Q4 totaled $70 million

  • Full year 2025 revenue totaled $2.2 billion; GAAP consolidated loss from continuing operations was $160 million; and Adjusted EBITDA totaled $275 million

  • 2026 outlook: Adjusted EBITDA for Harsco Environmental and Harsco Rail ("New Enviri") expected to be modestly below 2025 at guidance mid-point, as improvement in Harsco Environmental to be offset by Harsco Rail

PHILADELPHIA, Feb. 24, 2026 (GLOBE NEWSWIRE) -- Enviri Corporation (NYSE: NVRI) (the "Company") today reported fourth quarter and full year 2025 results. Revenues in the fourth quarter of 2025 totaled $556 million, and on a U.S. GAAP ("GAAP") basis, the consolidated loss from continuing operations was $86 million. Adjusted EBITDA was $70 million in the fourth quarter of 2025.

On a GAAP basis, the fourth quarter of 2025 diluted loss per share from continuing operations was $1.07, including expenses related to the sale of Clean Earth and spin-off of Harsco Environmental and Harsco Rail as well as contract adjustments in Harsco Rail and other unusual items. The adjusted diluted loss per share from continuing operations in the fourth quarter of 2025 was $0.17. These figures compare with a fourth quarter of 2024 GAAP diluted loss per share from continuing operations of $1.03, which included an asset impairment for an underperforming site and anticipated costs to address an environmental matter in Harsco Environmental as well as contract adjustments and a goodwill impairment in Harsco Rail, and an adjusted diluted loss per share from continuing operations of $0.04.

“2025 was a transformative year for Enviri, culminating in solid financial performance in the fourth quarter,” said Enviri Chairman and CEO Nick Grasberger. “Clean Earth finished another record year, with strong execution across the organization as it delivered on its growth and operational goals. Harsco Environmental realized its highest quarterly earnings of the year in Q4 while continuing to navigate challenges within the global steel industry. In Rail, we’re continuing to take actions to address supply-chain and manufacturing pressures and right-size the organization, while remaining focused on efforts to further manage the segment's ETO exposure.”

“We remain on track to close our $3 billion sale of Clean Earth in mid-2026, which will unlock significant sum-of-the-parts value in the Company when completed. Harsco Environmental and Harsco Rail, together known as New Enviri, are expected to be well-capitalized with an improving cash flow outlook and significant earnings potential following the close of the transaction. While both businesses continue to navigate near-term market pressures, their attractive fundamentals combined with our internal actions to reduce complexity and drive operational excellence are expected to further boost margins for New Enviri and enhance value for shareholders in the coming years.”

Enviri Corporation—Selected Fourth Quarter Results

($ in millions, except per share amounts)

 

Q4 2025

 

Q4 2024

Revenues

 

$

556

 

 

$

559

 

Operating income/(loss) from continuing operations - GAAP

 

$

(33

)

 

$

(62

)

Income (loss) from continuing operations

 

$

(86

)

 

$

(82

)

Diluted EPS from continuing operations - GAAP

 

$

(1.07

)

 

$

(1.03

)

Adjusted EBITDA - non-GAAP

 

$

70

 

 

$

70

 

Adjusted EBITDA margin - non-GAAP

 

 

12.6

%

 

 

12.6

%

Adjusted diluted EPS from continuing operations - non-GAAP

 

$

(0.17

)

 

$

(0.04

)

Note: Adjusted diluted earnings (loss) per share from continuing operations, Adjusted EBITDA and Adjusted EBITDA margin 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 and reconciliations to the most directly comparable GAAP financial measures.

Consolidated Fourth Quarter Operating Results
Consolidated revenues from continuing operations were $556 million, or similar to the prior-year quarter. Clean Earth and Harsco Environmental realized an increase in revenues compared with the fourth quarter of 2024, while revenues for Harsco Rail were lower year-on-year, as anticipated. Foreign currency ("FX") translation positively impacted fourth quarter 2025 revenues by approximately $13 million, compared with the same quarter in 2024.

The Company's GAAP consolidated loss from continuing operations was $86 million for the fourth quarter of 2025, compared with a GAAP consolidated loss of $82 million in the same quarter of 2024. Meanwhile, Adjusted EBITDA totaled $70 million in the fourth quarter of 2025 versus $70 million in the fourth quarter of the prior year. Higher Adjusted EBITDA in Clean Earth and Harsco Environmental was offset by lower contributions from Harsco Rail and higher Corporate costs. The year-over-year change in Corporate costs is largely attributable to stock-based compensation and expenses, much of which was not considered within prior Q4 guidance.

Enviri Corporation—Selected 2025 Results

($ in millions, except per share amounts)

 

 

2025

 

 

 

2024

 

Revenues

 

$

2,240

 

 

$

2,343

 

Operating income (loss) from continuing operations - GAAP

 

$

4

 

 

$

31

 

Income (loss) from continuing operations

 

$

(160

)

 

$

(120

)

Diluted EPS from continuing operations - GAAP

 

$

(2.03

)

 

$

(1.57

)

Adjusted EBITDA - excluding unusual items

 

$

275

 

 

$

318

 

Adjusted EBITDA margin - excluding unusual items

 

 

12.3

%

 

 

13.6

%

Adjusted diluted EPS from continuing operations - excluding unusual items

 

$

(0.60

)

 

$

(0.09

)

Note: Adjusted diluted earnings (loss) per share from continuing operations, Adjusted EBITDA and Adjusted EBITDA margin 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 and reconciliations to the most directly comparable GAAP financial measures.

Consolidated Full Year 2025 Operating Results
Consolidated revenues were $2.24 billion in 2025, compared to $2.34 billion in 2024. Clean Earth revenues increased for the year while revenues in Harsco Environmental and Harsco Rail were lower year-over-year. The 2025 change in revenues includes the impact of business divestitures during 2024 in Harsco Environmental, which negatively impacted 2025 revenues by approximately $60 million when compared with the prior year.

The Company's GAAP consolidated loss from continuing operations was $160 million in 2025, while the GAAP consolidated loss in 2024 was $120 million. Meanwhile, Adjusted EBITDA totaled $275 million in 2025, compared with $318 million in 2024. In 2025, higher adjusted earnings from Clean Earth were offset by lower contributions from Harsco Environmental and Harsco Rail as well as higher Corporate costs. The increase in Corporate costs for the year is again attributable to stock-based compensation and expenses.

On a GAAP basis, the diluted loss per share in 2025 was $2.03, compared with a diluted loss per share in 2024 of $1.57. These figures include various unusual items in each year. The adjusted diluted loss per share was $0.60 in 2025, compared with an adjusted diluted loss per share of $0.09 in 2024.

Fourth Quarter Business Review

Harsco Environmental

($ in millions)

 

Q4 2025

 

Q4 2024

Revenues

 

$

257

 

 

$

240

 

Operating income (loss) - GAAP

 

$

15

 

 

$

(41

)

Adjusted EBITDA - non-GAAP

 

$

48

 

 

$

41

 

Adjusted EBITDA margin - non-GAAP

 

 

18.7

%

 

 

17.1

%


Harsco Environmental revenues totaled $257 million in the fourth quarter of 2025, an increase of 7.0% percent compared with the prior-year quarter. This revenue increase is primarily attributable to higher services demand including from new contracts and FX translation impacts, partially offset by lower eco-products revenues. The segment's GAAP operating income was $15 million and Adjusted EBITDA totaled $48 million in the fourth quarter of 2025. These figures compare with a GAAP operating loss of $41 million and Adjusted EBITDA of $41 million in the prior-year period. The year-on-year change in adjusted earnings reflects the above-mentioned factors as well as improvement initiatives and the recovery of certain sales tax expenses in Brazil. As a result, Harsco Environmental's Adjusted EBITDA margin was 18.7% in the fourth quarter of 2025 versus 17.1% in the comparable quarter of 2024.

Clean Earth

($ in millions)

 

Q4 2025

 

Q4 2024

Revenues

 

$

244

 

 

$

241

 

Operating income (loss) - GAAP

 

$

19

 

 

$

21

 

Adjusted EBITDA - non-GAAP

 

$

38

 

 

$

36

 

Adjusted EBITDA margin - non-GAAP

 

 

15.6

%

 

 

15.1

%


Clean Earth revenues totaled $244 million in the fourth quarter of 2025, a 1% increase over the prior-year quarter primarily as a result of higher services pricing and higher volumes within its hazardous materials business. The segment's GAAP operating income was $19 million and Adjusted EBITDA was $38 million in the fourth quarter of 2025. These figures compare with GAAP operating income of $21 million and Adjusted EBITDA of $36 million in the prior-year period. The year-on-year improvement in adjusted earnings is attributable to the above-mentioned factors, partially offset by lower soil-dredge business contributions and higher incentive compensation. As a result, Clean Earth's Adjusted EBITDA margin was 15.6% in the fourth quarter of 2025 versus 15.1% in the comparable quarter of 2024.

Harsco Rail

($ in millions)

 

Q4 2025

 

Q4 2024

Revenues

 

$

56

 

 

$

77

 

Operating income (loss) - GAAP

 

$

(36

)

 

$

(32

)

Adjusted EBITDA - non-GAAP

 

$

(4

)

 

$

2

 

Adjusted EBITDA margin - non-GAAP

 

(8.1

)%

 

 

2.4

%


Harsco Rail revenues totaled $56 million in the fourth quarter of 2025, a 28% decrease over the prior-year quarter. This change is primarily attributable to lower equipment and aftermarket parts volumes. The segment's GAAP operating loss was $36 million and Adjusted EBITDA loss was $4 million in the fourth quarter of 2025. These figures compare with a GAAP operating loss of $32 million and Adjusted EBITDA of $2 million in the prior-year period. The year-on-year change in adjusted earnings is attributable to the above-mentioned factors as well as a less favorable business mix.

Cash Flow
Net cash provided by operating activities was $38 million in the fourth quarter of 2025, compared with $36 million in the prior-year period. Adjusted free cash flow was $6 million in the fourth quarter of 2025, compared with $8 million in the prior-year period. The change in adjusted free cash flow compared with the prior-year quarter is attributable to higher capital spending, which was partially offset by favorable changes in working capital.

For the full-year 2025, net cash provided by operating activities totaled $101 million, compared with net cash provided by operating activities of $78 million in 2024. Adjusted free cash flow was $(15) million in 2024, compared with $(34) million in the prior year. The change in full-year adjusted free cash flow can be mainly attributed to lower pension contributions and working capital movements (including proceeds from the Company's accounts receivable facility), partially offset by higher capital spending.

Financial Statement Revision
The Company recently identified historic errors related to the measurement of certain aspects of the pension obligation associated with its U.K. pension plan. The errors were identified during a review of the pension plan in preparation for the potential buy-out of its liabilities by an insurance company. The relevant pension plan had been frozen decades ago and the measurement errors occurred prior to that time. The Company has estimated the cumulative net impact to the pension obligation to be approximately $18 million at the end of 2025. The plan remains fully funded and this additional obligation does not require funding requirements in the future. Additional information on the revision and the related financial impacts can be found in the Company’s 2025 Form 10-K.

2026 Outlook
Given the pending sale of Clean Earth, the Company is providing guidance for only Harsco Environmental and Harsco Rail (the two businesses to exist within New Enviri following their spin-off into a new standalone publicly traded company in connection with the Clean Earth sale). Key business drivers for each segment are below, and in total, Proforma Adjusted EBITDA for New Enviri is anticipated to be approximately $140 million (at guidance range mid-point), or modestly below 2025 due to weaker demand in Rail. Cash generation for these businesses is projected to improve in 2026, although overall free cash flow will remain muted given the cash burden of Rail's existing ETO (engineered to order) contracts in the short term. Actions to reduce SG&A and operational expenses as well as manage the Company's ETO risk and exposure in Harsco Rail are ongoing.

Harsco Environmental Adjusted EBITDA of $170 million to $180 million, which is modestly above prior-year results at the range mid-point. Higher services and products demand, new sites and improvement initiatives are expected to be offset by site exits and the fact that certain 2025 items are not anticipated to repeat in 2026 (such as the recovery of certain sales tax expenses in Brazil).

Harsco Rail Adjusted EBITDA of $(26) million to $(19) million, which is below 2025 results as a result of lower standard equipment and contracted services demand and related manufacturing inefficiencies, partially offset by cost-out activities and benefits.

Beginning with the first quarter of 2026, the Company will revise its calculation of reported Adjusted EBITDA for external reporting to add stock-based compensation costs, a non-cash item, to other items that are added back to GAAP net income for purposes of calculating Adjusted EBITDA. This change better aligns the Company's definition of Adjusted EBITDA with its credit agreement and facilitates comparison with many peers. Guidance provided above for Harsco Environmental and Harsco Rail is on a like-for-like basis and does not consider the impact of this change.

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 investors.enviri.com, or by dialing (844) 539-1331 or (412) 652-1264 for international callers. Please ask to join the Enviri Corporation call. 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 regarding the expected timing, completion and effects of the transactions contemplated by the Merger Agreement and the Separation Agreement, including the sale of Clean Earth and the spin-off of New Enviri; 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, including those under "2026 Outlook". Forward-looking statements can be identified by the use of such terms as "may," "could," "expect," "anticipate," "intend," "believe," "likely," "estimate," "outlook," "plan," "contemplate," "project," "target" 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) the Company's ability to complete the transactions contemplated by the Merger Agreement and the Separation Agreement on the terms expected, in a timely matter or at all; (2) the possibility that the Merger and the Separation of Clean Earth may not ultimately achieve the expected benefits; (3) the Company's ability to successfully enter into new contracts and complete new acquisitions, divestitures, or strategic ventures in the time-frame contemplated or at all; (4) the Company’s inability to comply with applicable environmental laws and regulations; (5) the Company’s inability to obtain, renew, or maintain compliance with its operating permits or license agreements; (6) various economic, business, and regulatory risks associated with the waste management industry; (7) the seasonal nature of the Company's business; (8) risks caused by customer concentration, the fixed price and long-term customer contracts, especially those related to complex engineered equipment, and the competitive nature of the industries in which the Company operates; (9) the outcome of any disputes with customers, contractors and subcontractors; (10) 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; (11) higher than expected claims under the Company’s insurance policies, or losses that are uninsurable or that exceed existing insurance coverage; (12) market and competitive changes, including pricing pressures, market demand and acceptance for new products, services and technologies; changes in currency exchange rates, interest rates, commodity and fuel costs and capital costs; (13) the Company's ability to negotiate, complete, and integrate strategic transactions and joint ventures with strategic partners; (14) the Company’s ability to effectively retain key management and employees, including due to unanticipated changes to demand for the Company’s services, disruptions associated with labor disputes, and increased operating costs associated with union organizations; (15) 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; (16) failure to effectively prevent, detect or recover from breaches in the Company's cybersecurity infrastructure; (17) changes in the worldwide business environment in which the Company operates, including changes in general economic and industry conditions and cyclical slowdowns impacting the steel and aluminum industries; (18) fluctuations in exchange rates between the U.S. dollar and other currencies in which the Company conducts business; (19) unforeseen business disruptions in one or more of the many countries in which the Company operates due to changes in economic conditions, changes in governmental laws and regulations, including environmental, occupational health and safety, tax and import tariff standards and amounts; political instability, civil disobedience, armed hostilities, public health issues or other calamities; (20) liability for and implementation of environmental remediation matters; (21) product liability and warranty claims associated with the Company’s operations; (22) the Company’s ability to comply with financial covenants and obligations to financial counterparties; (23) the Company’s outstanding indebtedness and exposure to derivative financial instruments that may be impacted by, among other factors, changes in interest rates; (24) tax liabilities and changes in tax laws; (25) 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; (26) risk and uncertainty associated with intangible assets; and the 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 most recently filed Annual Report on Form 10-K, as updated by subsequent Quarterly Reports on Form 10-Q, which are filed with the Securities and Exchange Commission. 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 and reconciliations of these non-GAAP measures to the most directly comparable GAAP financial measures are included at the end of this press release.

Adjusted diluted earnings (loss) 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 (loss) 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.

Adjusted free cash flow: Adjusted 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 Adjusted free cash flow is important to management and useful to investors as a supplemental measure as it indicates the cash flow available for working capital needs, repay debt obligations, invest in future growth through new business development activities, conduct strategic acquisitions or other uses of cash. It is important to note that Adjusted free cash flow does not represent the total residual cash flow available for discretionary expenditures since other non-discretionary expenditures, such as mandatory debt service requirements and settlements of foreign currency forward exchange contracts, are not deducted from this measure. This 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.

Additional Information and Where to Find It

In connection with the proposed sale of Clean Earth and the contemplated spin-off of New Enviri, the Company and New Enviri will be filing documents with the SEC, including preliminary and definitive proxy statements of the Company relating to the proposed transaction and a registration statement relating to the shares of New Enviri. The definitive proxy statement will be mailed to the Company's shareholders in connection with the proposed acquisition. This communication is not a substitute for the proxy statement, the registration statement or any other document that may be filed by the Company or New Enviri with the SEC. BEFORE MAKING ANY VOTING DECISION, INVESTORS AND SECURITY HOLDERS ARE URGED TO READ THE PRELIMINARY AND DEFINITIVE PROXY STATEMENTS AND ANY OTHER DOCUMENTS TO BE FILED WITH THE SEC IN CONNECTION WITH THE PROPOSED TRANSACTION OR INCORPORATED BY REFERENCE IN THE PROXY STATEMENT WHEN THEY BECOME AVAILABLE BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED ACQUISITION. Any vote in respect of resolutions to be proposed at the Company's shareholder meeting to approve the proposed transaction should be made only on the basis of the information contained in the Company's proxy statement and documents incorporated by reference therein. Investors and security holders may obtain free copies of these documents (when they are available) and other related documents filed with the SEC at the SEC's website at www.sec.gov or on the Company's website at www.enviri.com.

Participants in Solicitation 

The Company, its directors, and certain of its respective executive officers may be deemed to be participants in the solicitation of proxies from shareholders of the Company in connection with the proposed transaction under the rules of the SEC. Information about the interests of the directors and executive officers of the Company and other persons who may be deemed to be participants in the solicitation of proxies in connection with the proposed transaction and a description of their direct and indirect interests, by security holdings or otherwise, will be included in the proxy statement to be filed with the SEC by the Company related to the proposed transaction. Information about the directors and executive officers of the Company and their ownership of shares of Company common stock and other securities of the Company can be found in the sections entitled “Non-Employee Director Compensation”, “Share Ownership of Directors, Management and Certain Beneficial Owners”, “Compensation Discussion & Analysis”, “Discussion and Analysis of 2024 Compensation”, “Termination or Change of Control Arrangements”, “Equity Compensation Plan Information as of December 31, 2024” included in the Company’s proxy statement in connection with its 2025 Annual Meeting of Stockholders, filed with the SEC on March 12, 2025; in the Form 3 and Form 4 statements of beneficial ownership and statements of changes in beneficial ownership filed with the SEC by the Company’s directors and executive officers; and in other documents subsequently filed by the Company with the SEC. Investors and security holders may obtain free copies of these documents and other related documents filed with the SEC at the SEC's website at www.sec.gov or on the Company's website at www.enviri.com.


ENVIRI CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

December 31

 

December 31

(In thousands, except per share amounts)

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Revenues from continuing operations:

 

 

 

 

 

 

 

 

Service revenues

 

$

501,565

 

 

$

477,841

 

 

$

1,988,144

 

 

$

1,977,781

 

Product revenues

 

 

54,817

 

 

 

81,084

 

 

 

252,214

 

 

 

365,356

 

Total revenues

 

 

556,382

 

 

 

558,925

 

 

 

2,240,358

 

 

 

2,343,137

 

Costs and expenses from continuing operations:

 

 

 

 

 

 

 

 

Cost of services sold

 

 

390,148

 

 

 

400,931

 

 

 

1,547,681

 

 

 

1,563,391

 

Cost of products sold

 

 

80,831

 

 

 

88,410

 

 

 

265,574

 

 

 

340,719

 

Selling, general and administrative expenses

 

 

104,100

 

 

 

92,625

 

 

 

382,005

 

 

 

359,388

 

Research and development expenses

 

 

710

 

 

 

1,269

 

 

 

3,050

 

 

 

3,961

 

Property, plant and equipment impairment charge

 

 

411

 

 

 

23,444

 

 

 

7,797

 

 

 

23,444

 

Goodwill and other intangible asset impairment charge

 

 

 

 

 

13,026

 

 

 

 

 

 

15,866

 

Remeasurement of long-lived assets

 

 

 

 

 

 

 

 

 

 

 

10,695

 

Gain on sale of businesses, net

 

 

 

 

 

 

 

 

 

 

 

(10,478

)

Other expense (income), net

 

 

13,483

 

 

 

1,677

 

 

 

30,002

 

 

 

5,437

 

Total costs and expenses

 

 

589,683

 

 

 

621,382

 

 

 

2,236,109

 

 

 

2,312,423

 

Operating income (loss) from continuing operations

 

 

(33,301

)

 

 

(62,457

)

 

 

4,249

 

 

 

30,714

 

Interest income

 

 

715

 

 

 

682

 

 

 

2,191

 

 

 

6,795

 

Interest expense

 

 

(28,435

)

 

 

(27,348

)

 

 

(110,962

)

 

 

(112,217

)

Facility fees and debt-related income (expense)

 

 

(2,923

)

 

 

(2,578

)

 

 

(10,662

)

 

 

(11,265

)

Defined benefit pension income (expense)

 

 

(5,389

)

 

 

(4,349

)

 

 

(21,635

)

 

 

(17,607

)

Income (loss) from continuing operations before income taxes and equity in income

 

 

(69,333

)

 

 

(96,050

)

 

 

(136,819

)

 

 

(103,580

)

Income tax benefit (expense) from continuing operations

 

 

(16,570

)

 

 

13,828

 

 

 

(22,986

)

 

 

(16,834

)

Equity in income (loss) of unconsolidated entities, net

 

 

44

 

 

 

74

 

 

 

155

 

 

 

(10

)

Income (loss) from continuing operations

 

 

(85,859

)

 

 

(82,148

)

 

 

(159,650

)

 

 

(120,424

)

Discontinued operations:

 

 

 

 

 

 

 

 

Income (loss) from discontinued businesses

 

 

(1,429

)

 

 

(1,010

)

 

 

(5,494

)

 

 

(5,297

)

Income tax benefit (expense) from discontinued businesses

 

 

374

 

 

 

270

 

 

 

1,435

 

 

 

1,382

 

Income (loss) from discontinued operations, net of tax

 

 

(1,055

)

 

 

(740

)

 

 

(4,059

)

 

 

(3,915

)

Net income (loss)

 

 

(86,914

)

 

 

(82,888

)

 

 

(163,709

)

 

 

(124,339

)

Less: Net loss (income) attributable to noncontrolling interests

 

 

(678

)

 

 

(814

)

 

 

(3,892

)

 

 

(5,312

)

Net income (loss) attributable to Enviri Corporation

 

$

(87,592

)

 

$

(83,702

)

 

$

(167,601

)

 

$

(129,651

)

Amounts attributable to Enviri Corporation common stockholders:

 

 

 

 

 

 

 

 

Income (loss) from continuing operations, net of tax

 

$

(86,537

)

 

$

(82,962

)

 

$

(163,542

)

 

$

(125,736

)

Income (loss) from discontinued operations, net of tax

 

 

(1,055

)

 

 

(740

)

 

 

(4,059

)

 

 

(3,915

)

Net income (loss) attributable to Enviri Corporation common stockholders

 

$

(87,592

)

 

$

(83,702

)

 

$

(167,601

)

 

$

(129,651

)

 

 

 

 

 

 

 

 

 

Weighted-average shares of common stock outstanding

 

 

81,216

 

 

 

80,216

 

 

 

80,712

 

 

 

80,118

 

Basic earnings (loss) per common share attributable to Enviri Corporation common stockholders:

Continuing operations

 

$

(1.07

)

 

$

(1.03

)

 

$

(2.03

)

 

$

(1.57

)

Discontinued operations

 

$

(0.01

)

 

$

(0.01

)

 

 

(0.05

)

 

 

(0.05

)

Basic earnings (loss) per share attributable to Enviri Corporation common stockholders(a)

 

$

(1.08

)

 

$

(1.04

)

 

$

(2.08

)

 

$

(1.62

)

 

 

 

 

 

 

 

 

 

Diluted weighted-average shares of common stock outstanding

 

 

81,216

 

 

 

80,216

 

 

 

80,712

 

 

 

80,118

 

Diluted earnings (loss) per common share attributable to Enviri Corporation common stockholders:

Continuing operations

 

$

(1.07

)

 

$

(1.03

)

 

$

(2.03

)

 

$

(1.57

)

Discontinued operations

 

$

(0.01

)

 

$

(0.01

)

 

 

(0.05

)

 

 

(0.05

)

Diluted earnings (loss) per share attributable to Enviri Corporation common stockholders(a)

 

$

(1.08

)

 

$

(1.04

)

 

$

(2.08

)

 

$

(1.62

)


(a)

Earnings (loss) per share attributable to Enviri Corporation common stockholders is calculated based on actual amounts. As a result, these per share amounts may not total due to rounding.


ENVIRI CORPORATION
CONSOLIDATED BALANCE SHEETS
(Unaudited)

 

 

 

 

 

 

 

 

 


(In thousands)

 

December 31
2025

 

December 31
2024

ASSETS

 

 

 

 

Current assets:

 

 

 

 

Cash and cash equivalents

 

$

103,671

 

 

$

88,359

 

Restricted cash

 

 

21,677

 

 

 

1,799

 

Trade accounts receivable, net

 

 

267,439

 

 

 

262,067

 

Other receivables

 

 

46,930

 

 

 

40,439

 

Inventories

 

 

180,548

 

 

 

183,059

 

Current portion of contract assets

 

 

26,968

 

 

 

59,881

 

Prepaid expenses

 

 

61,996

 

 

 

62,435

 

Other current assets

 

 

11,452

 

 

 

14,880

 

Total current assets

 

 

720,681

 

 

 

712,919

 

Property, plant and equipment, net

 

 

699,664

 

 

 

664,292

 

Right-of-use assets, net

 

 

132,323

 

 

 

88,912

 

Goodwill

 

 

758,680

 

 

 

739,758

 

Intangible assets, net

 

 

273,088

 

 

 

298,438

 

Retirement plan assets

 

 

55,743

 

 

 

57,622

 

Deferred income tax assets

 

 

11,419

 

 

 

17,453

 

Other assets

 

 

57,073

 

 

 

55,117

 

Total assets

 

$

2,708,671

 

 

$

2,634,511

 

LIABILITIES

 

 

 

 

Current liabilities:

 

 

 

 

Short-term borrowings

 

$

11,490

 

 

$

8,144

 

Current maturities of long-term debt

 

 

25,874

 

 

 

21,004

 

Accounts payable

 

 

239,650

 

 

 

214,689

 

Accrued compensation

 

 

67,331

 

 

 

63,686

 

Income taxes payable

 

 

4,083

 

 

 

6,093

 

Reserve for forward losses on contracts

 

 

61,037

 

 

 

54,320

 

Current portion of advances on contracts

 

 

7,982

 

 

 

13,265

 

Current portion of operating lease liabilities

 

 

30,077

 

 

 

26,001

 

Derivative liabilities

 

 

20,839

 

 

 

1,284

 

Other current liabilities

 

 

165,661

 

 

 

158,194

 

Total current liabilities

 

 

634,024

 

 

 

566,680

 

Long-term debt

 

 

1,530,309

 

 

 

1,410,718

 

Retirement plan liabilities

 

 

26,208

 

 

 

27,019

 

Operating lease liabilities

 

 

104,654

 

 

 

64,805

 

Environmental liabilities

 

 

38,256

 

 

 

46,585

 

Deferred tax liabilities

 

 

21,689

 

 

 

32,529

 

Other liabilities

 

 

57,944

 

 

 

56,509

 

Total liabilities

 

 

2,413,084

 

 

 

2,204,845

 

ENVIRI CORPORATION STOCKHOLDERS’ EQUITY

 

 

 

 

Common stock

 

 

149,519

 

 

 

146,844

 

Additional paid-in capital

 

 

273,436

 

 

 

255,102

 

Accumulated other comprehensive loss

 

 

(514,481

)

 

 

(537,385

)

Retained earnings

 

 

1,211,234

 

 

 

1,378,835

 

Treasury stock

 

 

(864,646

)

 

 

(851,881

)

Total Enviri Corporation stockholders’ equity

 

 

255,062

 

 

 

391,515

 

Noncontrolling interests

 

 

40,525

 

 

 

38,151

 

Total equity

 

 

295,587

 

 

 

429,666

 

Total liabilities and equity

 

$

2,708,671

 

 

$

2,634,511

 


ENVIRI CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)

 

 

Three Months Ended
December 31

 

Twelve Months Ended
December 31

(In thousands)

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(86,914

)

 

$

(82,888

)

 

$

(163,709

)

 

$

(124,339

)

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

Depreciation

 

 

39,681

 

 

 

36,804

 

 

 

153,382

 

 

 

148,329

 

Amortization

 

 

7,854

 

 

 

7,382

 

 

 

30,575

 

 

 

31,471

 

Deferred income tax (benefit) expense

 

 

10,374

 

 

 

(17,995

)

 

 

(3,892

)

 

 

(13,153

)

Equity in (income) loss of unconsolidated entities, net

 

 

(44

)

 

 

(74

)

 

 

(155

)

 

 

10

 

Dividends from unconsolidated entities

 

 

153

 

 

 

117

 

 

 

230

 

 

 

321

 

Right-of-use assets

 

 

8,022

 

 

 

7,859

 

 

 

31,350

 

 

 

31,546

 

Property, plant and equipment impairment charge

 

 

411

 

 

 

23,444

 

 

 

7,797

 

 

 

23,444

 

Intangible asset impairment charge

 

 

 

 

 

13,026

 

 

 

 

 

 

15,866

 

Remeasurement of long-lived assets

 

 

 

 

 

 

 

 

 

 

 

10,695

 

Gain on sale of businesses, net

 

 

 

 

 

 

 

 

 

 

 

(10,478

)

Stock-based compensation

 

 

5,502

 

 

 

3,610

 

 

 

21,009

 

 

 

16,650

 

Other, net

 

 

(2,912

)

 

 

28

 

 

 

(9,016

)

 

 

(13,924

)

Changes in assets and liabilities, net of acquisitions and dispositions of businesses:

 

 

 

 

 

 

Accounts receivable

 

 

12,876

 

 

 

42,416

 

 

 

10,195

 

 

 

45,372

 

Inventories

 

 

15,731

 

 

 

9,529

 

 

 

8,129

 

 

 

(7,642

)

Contract assets

 

 

26,183

 

 

 

3,511

 

 

 

31,551

 

 

 

(11,412

)

Accounts payable

 

 

(6,408

)

 

 

(22,459

)

 

 

7,158

 

 

 

(15,038

)

Accrued interest payable

 

 

6,834

 

 

 

4,679

 

 

 

(297

)

 

 

(413

)

Accrued compensation

 

 

5,832

 

 

 

935

 

 

 

312

 

 

 

(12,477

)

Advances on contracts and other customer advances

 

 

747

 

 

 

(2,764

)

 

 

(16,714

)

 

 

(13,210

)

Operating lease liabilities

 

 

(7,894

)

 

 

(7,604

)

 

 

(31,121

)

 

 

(30,945

)

Retirement plan liabilities, net

 

 

4,066

 

 

 

1,060

 

 

 

18,704

 

 

 

(5,262

)

Other assets and liabilities

 

 

(1,695

)

 

 

15,676

 

 

 

5,919

 

 

 

12,652

 

Net cash (used) provided by operating activities

 

 

38,399

 

 

 

36,292

 

 

 

101,407

 

 

 

78,063

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Purchases of property, plant and equipment

 

 

(48,863

)

 

 

(34,497

)

 

 

(141,279

)

 

 

(136,591

)

Proceeds from sale of businesses, net

 

 

 

 

 

(34

)

 

 

 

 

 

57,633

 

Proceeds from sales of assets

 

 

3,957

 

 

 

4,578

 

 

 

9,772

 

 

 

17,057

 

Expenditures for intangible assets

 

 

(67

)

 

 

(128

)

 

 

(181

)

 

 

(1,309

)

Proceeds from note receivable

 

 

 

 

 

 

 

 

 

 

 

17,023

 

Net proceeds (payments) from settlement of foreign currency forward exchange contracts

 

 

(13,870

)

 

 

18,247

 

 

 

(18,189

)

 

 

12,114

 

Net cash (used) provided by investing activities

 

 

(58,843

)

 

 

(11,834

)

 

 

(149,877

)

 

 

(34,073

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Short-term borrowings, net

 

 

(267

)

 

 

(3,216

)

 

 

3,189

 

 

 

(6,198

)

Borrowings and repayments under Revolving Credit Facility, net

 

 

37,000

 

 

 

(30,000

)

 

 

119,000

 

 

 

(15,000

)

Borrowings related to refinancing of Revolving Credit Facility

 

 

 

 

 

 

 

 

 

 

 

107,557

 

Repayments related to refinancing of Revolving Credit Facility

 

 

 

 

 

 

 

 

 

 

 

(107,557

)

Repayments of Term Loan

 

 

(1,250

)

 

 

(1,250

)

 

 

(5,000

)

 

 

(5,000

)

Cash paid for finance leases and other long-term debt

 

 

(5,290

)

 

 

(3,337

)

 

 

(19,476

)

 

 

(13,609

)

Proceeds from other long-term debt

 

 

 

 

 

 

 

 

566

 

 

 

 

Purchase of noncontrolling interests

 

 

 

 

 

(1,197

)

 

 

 

 

 

(1,197

)

Contributions from noncontrolling interests

 

 

 

 

 

 

 

 

 

 

 

874

 

Dividends paid to noncontrolling interests

 

 

(3,377

)

 

 

(1,131

)

 

 

(3,377

)

 

 

(17,095

)

Stock-based compensation - Employee taxes paid

 

 

(11,208

)

 

 

(339

)

 

 

(12,764

)

 

 

(1,885

)

Deferred financing costs

 

 

(1,818

)

 

 

(525

)

 

 

(1,818

)

 

 

(4,290

)

Net cash (used) provided by financing activities

 

 

13,790

 

 

 

(40,995

)

 

 

80,320

 

 

 

(63,400

)

Effect of exchange rate changes on cash and cash equivalents, including restricted cash

 

 

983

 

 

 

(6,437

)

 

 

3,340

 

 

 

(15,046

)

Net increase (decrease) in cash and cash equivalents, including restricted cash

 

 

(5,671

)

 

 

(22,974

)

 

 

35,190

 

 

 

(34,456

)

Cash and cash equivalents, including restricted cash, at beginning of period

 

 

131,019

 

 

 

113,132

 

 

 

90,158

 

 

 

124,614

 

Cash and cash equivalents, including restricted cash, at end of period

 

$

125,348

 

 

$

90,158

 

 

$

125,348

 

 

$

90,158

 


ENVIRI CORPORATION
REVIEW OF OPERATIONS BY SEGMENT
(Unaudited)

 

 

Three Months Ended

 

 

December 31, 2025

 

December 31, 2024

(In thousands)

 

Revenues

 

Operating
Income (Loss)

 

Revenues

 

Operating
Income (Loss)

Harsco Environmental

 

$

257,165

 

$

14,619

 

 

$

240,316

 

$

(41,042

)

Clean Earth

 

 

243,666

 

 

18,982

 

 

 

241,136

 

 

21,065

 

Harsco Rail

 

 

55,551

 

 

(35,556

)

 

 

77,473

 

 

(31,760

)

Corporate

 

 

 

 

(31,346

)

 

 

 

 

(10,720

)

Consolidated Totals

 

$

556,382

 

$

(33,301

)

 

$

558,925

 

$

(62,457

)

 

 

 

 

 

 

 

 

 

 

 

Twelve Months Ended

 

 

December 31, 2025

 

December 31, 2024

(In thousands)

 

Revenues

 

Operating
Income (Loss)

 

Revenues

 

Operating
Income (Loss)

Harsco Environmental

 

$

1,019,411

 

$

42,177

 

 

$

1,111,512

 

$

32,013

 

Clean Earth

 

 

973,853

 

 

91,662

 

 

 

940,337

 

 

92,648

 

Harsco Rail

 

 

247,094

 

 

(57,377

)

 

 

291,288

 

 

(59,555

)

Corporate

 

 

 

 

(72,213

)

 

 

 

 

(34,392

)

Consolidated Totals

 

$

2,240,358

 

$

4,249

 

 

$

2,343,137

 

$

30,714

 


ENVIRI CORPORATION
RECONCILIATION OF ADJUSTED INCOME (LOSS) FROM CONTINUING OPERATIONS TO INCOME (LOSS) FROM CONTINUING OPERATIONS, NET OF TAX, AS REPORTED
(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

December 31

 

December 31

(in thousands, except per share amounts)

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Income (loss) from continuing operations, net of tax, as reported

 

$

(86,537

)

 

$

(82,962

)

 

$

(163,542

)

 

$

(125,736

)

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

Change in provision for forward losses and other contract-related costs on certain contracts (a)(b)

 

 

25,434

 

 

 

12,814

 

 

 

32,463

 

 

 

32,733

 

Change in inventory provision (b)

 

 

4,162

 

 

 

4,716

 

 

 

4,162

 

 

 

4,716

 

Charge for environmental matter (b)

 

 

5,000

 

 

 

27,200

 

 

 

5,000

 

 

 

27,200

 

Strategic costs (c)(h)

 

 

15,064

 

 

 

1,484

 

 

 

25,322

 

 

 

4,137

 

Goodwill and other intangible asset impairment charge (d)

 

 

 

 

 

13,026

 

 

 

 

 

 

15,866

 

Plant, property and equipment impairment charge (e)(h)

 

 

 

 

 

25,365

 

 

 

 

 

 

25,365

 

Remeasurement of long-lived assets (f)

 

 

 

 

 

 

 

 

 

 

 

10,695

 

Gain on sale of businesses, net (g)

 

 

 

 

 

 

 

 

 

 

 

(10,478

)

Employee termination benefit and related costs (h)

 

 

 

 

 

 

 

 

9,330

 

 

 

 

Net gain on sale of assets (h)

 

 

 

 

 

 

 

 

 

 

 

(3,281

)

Net gain on lease incentive (h)

 

 

 

 

 

 

 

 

 

 

 

(451

)

Contract termination charge (c)

 

 

 

 

 

5,049

 

 

 

(3,352

)

 

 

5,049

 

Site exit costs (e)(h)

 

 

411

 

 

 

 

 

 

10,692

 

 

 

 

Accelerated stock-based compensation expense (c)

 

 

6,922

 

 

 

 

 

 

6,922

 

 

 

 

Gain on note receivable (i)

 

 

 

 

 

 

 

 

 

 

 

(2,686

)

Income tax impact from adjustments above (j)

 

 

10,712

 

 

 

(14,952

)

 

 

4,339

 

 

 

(10,851

)

Adjusted income (loss) from continuing operations, including acquisition amortization expense

 

 

(18,832

)

 

 

(8,260

)

 

 

(68,664

)

 

 

(27,722

)

Acquisition amortization expense, net of tax (k)

 

 

5,148

 

 

 

4,845

 

 

 

20,234

 

 

 

20,822

 

Adjusted income (loss) from continuing operations, net of tax

 

$

(13,684

)

 

$

(3,415

)

 

$

(48,430

)

 

$

(6,900

)

 

 

 

 

 

 

 

 

 

Diluted weighted average shares of common stock outstanding

 

 

81,216

 

 

 

80,216

 

 

 

80,712

 

 

 

80,118

 

Diluted earnings (loss) per share from continuing operations, as reported (l)

 

$

(1.07

)

 

$

(1.03

)

 

$

(2.03

)

 

$

(1.57

)

Adjusted diluted earnings (loss) per share from continuing operations (l)

 

$

(0.17

)

 

$

(0.04

)

 

$

(0.60

)

 

$

(0.09

)


(a)

Classified in Total revenues and includes a $0.4 million decrease and an $11.8 million increase for the three and twelve months ended December 31, 2025, respectively, and a $7.9 million decrease for the twelve months ended December 31, 2024 related to adjustments for certain Harsco Rail contracts.

(b)

Classified in Cost of services and products sold and includes $25.0 million and $44.3 million for the three and twelve months ended December 31, 2025, respectively, and $12.8 million and $24.8 million for the three and twelve months ended December 31, 2024, respectively, related to adjustments for certain Harsco Rail contracts.

(c)

Classified in Selling, general and administrative expenses.

(d)

Classified in Goodwill and other intangible asset impairment charge.

(e)

Classified in Property, plant and equipment impairment charge.

(f)

Classified in Remeasurement of long-lived assets.

(g)

Classified in Gain on sale of businesses, net.

(h)

Classified in Other expense (income), net.

(i)

Classified in Interest income within non-operating activities.

(j)

Unusual items are tax-effected at the global effective tax rate before discrete items in effect during the year the unusual item is recorded.

(k)

Pre-tax acquisition amortization expense was $6.8 million and $26.6 million for the three and twelve months ended December 31, 2025, respectively, and $6.4 million and $27.3 million for the three and twelve months ended December 31, 2024.

(l)

Amounts above are rounded and recalculation may not yield precise results.


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

(In thousands)

 

Harsco
Environmental

 

Clean
Earth

 

Harsco
Rail

 

Corporate

 

Consolidated Totals

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31, 2025:

 

 

 

 

 

 

 

 

Operating income (loss), as reported

 

$

14,619

 

 

$

18,982

 

 

$

(35,556

)

 

$

(31,346

)

 

$

(33,301

)

Change in provision for forward losses and other contract-related costs on certain contracts

 

 

 

 

 

 

 

 

25,434

 

 

 

 

 

 

25,434

 

Strategic costs

 

 

 

 

 

 

 

 

 

 

 

15,064

 

 

 

15,064

 

Charge for environmental matter

 

 

5,000

 

 

 

 

 

 

 

 

 

 

 

 

5,000

 

Accelerated stock-based compensation

 

 

 

 

 

2,473

 

 

 

 

 

 

4,449

 

 

 

6,922

 

Change in inventory provision

 

 

 

 

 

 

 

 

4,162

 

 

 

 

 

 

4,162

 

Site exit costs

 

 

411

 

 

 

 

 

 

 

 

 

 

 

 

411

 

Operating income (loss), excluding unusual items

 

 

20,030

 

 

 

21,455

 

 

 

(5,960

)

 

 

(11,833

)

 

 

23,692

 

Depreciation

 

 

27,566

 

 

 

10,674

 

 

 

1,230

 

 

 

211

 

 

 

39,681

 

Amortization

 

 

564

 

 

 

5,949

 

 

 

241

 

 

 

 

 

 

6,754

 

Adjusted EBITDA

 

$

48,160

 

 

$

38,078

 

 

$

(4,489

)

 

$

(11,622

)

 

$

70,127

 

Revenues, as reported

 

$

257,165

 

 

$

243,666

 

 

$

55,551

 

 

 

 

$

556,382

 

Adjusted EBITDA margin (%)

 

 

18.7

%

 

 

15.6

%

 

(8.1)%

 

 

 

 

12.6

%

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31, 2024:

 

 

 

 

 

 

 

 

Operating income (loss), as reported

 

$

(41,042

)

 

$

21,065

 

 

$

(31,760

)

 

$

(10,720

)

 

$

(62,457

)

Strategic costs

 

 

 

 

 

 

 

 

 

 

 

1,484

 

 

 

1,484

 

Charge for environmental matter

 

 

27,200

 

 

 

 

 

 

 

 

 

 

 

 

27,200

 

Property, plant and equipment impairment charge

 

 

23,444

 

 

 

 

 

 

1,921

 

 

 

 

 

 

25,365

 

Contract termination charge

 

 

5,049

 

 

 

 

 

 

 

 

 

 

 

 

5,049

 

Change in provision for forward losses and other contract-related costs on certain contracts

 

 

 

 

 

 

 

 

12,814

 

 

 

 

 

 

12,814

 

Goodwill and other intangible asset impairment charge

 

 

 

 

 

 

 

 

13,026

 

 

 

 

 

 

13,026

 

Change in inventory provision

 

 

 

 

 

 

 

 

4,716

 

 

 

 

 

 

4,716

 

Operating income (loss), excluding unusual items

 

 

14,651

 

 

 

21,065

 

 

 

717

 

 

 

(9,236

)

 

 

27,197

 

Depreciation

 

 

25,963

 

 

 

9,493

 

 

 

1,054

 

 

 

294

 

 

 

36,804

 

Amortization

 

 

543

 

 

 

5,829

 

 

 

67

 

 

 

 

 

 

6,439

 

Adjusted EBITDA

 

$

41,157

 

 

$

36,387

 

 

$

1,838

 

 

$

(8,942

)

 

$

70,440

 

Revenues, as reported

 

$

240,316

 

 

$

241,136

 

 

$

77,473

 

 

 

 

$

558,925

 

Adjusted EBITDA margin (%)

 

 

17.1

%

 

 

15.1

%

 

 

2.4

%

 

 

 

 

12.6

%


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

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

 

Harsco Environmental

 

Clean
Earth

 

Harsco
Rail

 

Corporate

 

Consolidated Totals

 

 

 

 

 

 

 

 

 

 

 

Twelve Months Ended December 31, 2025:

 

 

 

 

 

 

 

 

 

 

Operating income (loss), as reported

 

$

42,177

 

 

$

91,662

 

 

$

(57,377

)

 

$

(72,213

)

 

$

4,249

 

Change in provision for forward losses and other contract-related costs on certain contracts

 

 

 

 

 

 

 

 

32,463

 

 

 

 

 

 

32,463

 

Strategic costs

 

 

 

 

 

 

 

 

 

 

 

25,322

 

 

 

25,322

 

Employee termination and related costs

 

 

6,852

 

 

 

562

 

 

 

1,916

 

 

 

 

 

 

9,330

 

Contract termination charge

 

 

(3,352

)

 

 

 

 

 

 

 

 

 

 

 

(3,352

)

Site exit costs

 

 

10,692

 

 

 

 

 

 

 

 

 

 

 

 

10,692

 

Charge for environmental matter

 

 

5,000

 

 

 

 

 

 

 

 

 

 

 

 

5,000

 

Accelerated stock-based compensation

 

 

 

 

 

2,473

 

 

 

 

 

 

4,449

 

 

 

6,922

 

Change in inventory provision

 

 

 

 

 

 

 

 

4,162

 

 

 

 

 

 

4,162

 

Operating income (loss), excluding unusual items

 

 

61,369

 

 

 

94,697

 

 

 

(18,836

)

 

 

(42,442

)

 

 

94,788

 

Depreciation

 

 

108,168

 

 

 

39,778

 

 

 

4,464

 

 

 

972

 

 

 

153,382

 

Amortization

 

 

2,242

 

 

 

23,644

 

 

 

713

 

 

 

 

 

 

26,599

 

Adjusted EBITDA

 

$

171,779

 

 

$

158,119

 

 

$

(13,659

)

 

$

(41,470

)

 

$

274,769

 

Revenues, as reported

 

$

1,019,411

 

 

$

973,853

 

 

$

247,094

 

 

 

 

$

2,240,358

 

Adjusted EBITDA margin (%)

 

 

16.9

%

 

 

16.2

%

 

(5.5)%

 

 

 

 

12.3

%

 

 

 

 

 

 

 

 

 

 

 

Twelve Months Ended December 31, 2024:

 

 

 

 

 

 

 

 

Operating income (loss), as reported

 

$

32,013

 

 

$

92,648

 

 

$

(59,555

)

 

$

(34,392

)

 

$

30,714

 

Remeasurement of long-lived assets

 

 

 

 

 

 

 

 

10,695

 

 

 

 

 

 

10,695

 

Change in provision for forward losses and other contract-related costs on certain contracts

 

 

 

 

 

 

 

 

32,733

 

 

 

 

 

 

32,733

 

Strategic costs

 

 

 

 

 

 

 

 

 

 

 

4,137

 

 

 

4,137

 

Property, plant and equipment impairment charge

 

 

23,444

 

 

 

 

 

 

1,921

 

 

 

 

 

 

25,365

 

Contract termination charge

 

 

5,049

 

 

 

 

 

 

 

 

 

 

 

 

5,049

 

Charge for environmental matter

 

 

27,200

 

 

 

 

 

 

 

 

 

 

 

 

27,200

 

Net gain on sale of assets

 

 

 

 

 

 

 

 

 

 

 

(3,281

)

 

 

(3,281

)

Goodwill and other intangible asset impairment charge

 

 

2,840

 

 

 

 

 

 

13,026

 

 

 

 

 

 

15,866

 

Adjustment to net gain on lease incentive

 

 

(451

)

 

 

 

 

 

 

 

 

 

 

 

(451

)

Gain on sale of businesses, net

 

 

(10,029

)

 

 

 

 

 

 

 

 

(449

)

 

 

(10,478

)

Change in inventory provision

 

 

 

 

 

 

 

 

4,716

 

 

 

 

 

 

4,716

 

Operating income (loss), excluding unusual items

 

 

80,066

 

 

 

92,648

 

 

 

3,536

 

 

 

(33,985

)

 

 

142,265

 

Depreciation

 

 

109,756

 

 

 

33,840

 

 

 

3,478

 

 

 

1,255

 

 

 

148,329

 

Amortization

 

 

3,068

 

 

 

23,976

 

 

 

224

 

 

 

 

 

 

27,268

 

Adjusted EBITDA

 

$

192,890

 

 

$

150,464

 

 

$

7,238

 

 

$

(32,730

)

 

$

317,862

 

Revenues, as reported

 

$

1,111,512

 

 

$

940,337

 

 

$

291,288

 

 

 

 

$

2,343,137

 

Adjusted EBITDA margin (%)

 

 

17.4

%

 

 

16.0

%

 

 

2.5

%

 

 

 

 

13.6

%


NEW ENVIRI
RECONCILIATION OF PROFORMA PROJECTED ADJUSTED EBITDA BY SEGMENT USING MID-RANGE POINTS FOR EACH TO PROFORMA PROJECTED OPERATING INCOME (LOSS) BY SEGMENT (a)
(Unaudited)

 

 

 

 

 

 

 

 

 

(Amounts in millions)

 

Harsco Environmental

 

Harsco
Rail

 

Corporate

 

Consolidated Totals

 

 

 

 

 

 

 

 

 

Projected Twelve Months Ending December 31, 2026

 

 

 

 

 

 

 

 

Proforma operating income (loss)

 

 

52

 

 

 

(29

)

 

 

(17

)

 

 

6

 

Depreciation

 

 

121

 

 

 

6

 

 

 

1

 

 

 

128

 

Amortization

 

 

2

 

 

 

1

 

 

 

 

 

 

2

 

Stock-based compensation

 

 

 

 

 

 

 

 

4

 

 

 

4

 

Proforma adjusted EBITDA

 

$

175

 

 

$

(23

)

 

$

(12

)

 

$

141

 

Proforma revenues

 

$

1,010

 

 

$

224

 

 

 

 

$

1,234

 

Adjusted EBITDA margin (%)

 

 

17.3

%

 

(10.0)%

 

 

 

 

11.4

%


(a)

Proforma projections include current expectations for Harsco Environmental and Harsco Rail in 2026 and estimated full year Corporate costs, adjusted for stock-based compensation, assuming the sale of Clean Earth occurred at the beginning of the year.


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

 

 

 

 

Three Months Ended December 31

(In thousands)

 

 

2025

 

 

 

2024

 

Consolidated income (loss) from continuing operations

 

$

(85,859

)

 

$

(82,148

)

 

 

 

 

 

Add back (deduct):

 

 

 

 

Equity in (income) loss of unconsolidated entities, net

 

 

(44

)

 

 

(74

)

Income tax expense (benefit) from continuing operations

 

 

16,570

 

 

 

(13,828

)

Defined benefit pension expense (income)

 

 

5,389

 

 

 

4,349

 

Facility fees and debt-related expense (income)

 

 

2,923

 

 

 

2,578

 

Interest expense

 

 

28,435

 

 

 

27,348

 

Interest income

 

 

(715

)

 

 

(682

)

Depreciation

 

 

39,681

 

 

 

36,804

 

Amortization

 

 

6,754

 

 

 

6,439

 

 

 

 

 

 

Unusual items:

 

 

 

 

Change in provision for forward losses and other contract-related costs on certain contracts

 

 

25,434

 

 

 

12,814

 

Strategic costs

 

 

15,064

 

 

 

1,484

 

Charge for environmental matter

 

 

5,000

 

 

 

27,200

 

Goodwill and other intangible asset impairment charge

 

 

 

 

 

13,026

 

Contract termination charge

 

 

 

 

 

5,049

 

Site exit costs

 

 

411

 

 

 

 

Change in inventory provision

 

 

4,162

 

 

 

4,716

 

Plant, property and equipment impairment charge

 

 

 

 

 

25,365

 

Accelerated stock-based compensation

 

 

6,922

 

 

 

 

Consolidated Adjusted EBITDA

 

$

70,127

 

 

$

70,440

 


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

 

 

 

 

 

 

 

 

 

Twelve Months Ended
December 31

(In thousands)

 

 

2025

 

 

 

2024

 

Consolidated income (loss) from continuing operations

 

$

(159,650

)

 

$

(120,424

)

 

 

 

 

 

Add back (deduct):

 

 

 

 

Equity in (income) loss of unconsolidated entities, net

 

 

(155

)

 

 

10

 

Income tax expense (benefit) from continuing operations

 

 

22,986

 

 

 

16,834

 

Defined benefit pension expense

 

 

21,635

 

 

 

17,607

 

Facility fee and debt-related expense

 

 

10,662

 

 

 

11,265

 

Interest expense

 

 

110,962

 

 

 

112,217

 

Interest income

 

 

(2,191

)

 

 

(6,795

)

Depreciation

 

 

153,382

 

 

 

148,329

 

Amortization

 

 

26,599

 

 

 

27,268

 

 

 

 

 

 

Unusual items:

 

 

 

 

Change in provision for forward losses and other contract-related costs

 

 

32,463

 

 

 

32,733

 

Remeasurement of long-lived assets

 

 

 

 

 

10,695

 

Strategic costs

 

 

25,322

 

 

 

4,137

 

Net gain on sale of assets

 

 

 

 

 

(3,281

)

Adjustment to net gain on lease incentive

 

 

 

 

 

(451

)

Property, plant and equipment impairment charge

 

 

 

 

 

25,365

 

Change in inventory provision

 

 

4,162

 

 

 

4,716

 

Charge for environmental matter

 

 

5,000

 

 

 

27,200

 

Goodwill and other intangible asset impairment charge

 

 

 

 

 

15,866

 

Gain on sale of businesses, net

 

 

 

 

 

(10,478

)

Employee termination and related costs

 

 

9,330

 

 

 

 

Contract termination charge

 

 

(3,352

)

 

 

5,049

 

Site exit costs

 

 

10,692

 

 

 

 

Accelerated stock-based compensation

 

 

6,922

 

 

 

 

Adjusted EBITDA

 

$

274,769

 

 

$

317,862

 


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

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

December 31

 

December 31

(In thousands)

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Net cash provided (used) by operating activities

 

$

38,399

 

 

$

36,292

 

 

$

101,407

 

 

$

78,063

 

Less capital expenditures

 

 

(48,863

)

 

 

(34,497

)

 

 

(141,279

)

 

 

(136,591

)

Less expenditures for intangible assets

 

 

(67

)

 

 

(128

)

 

 

(181

)

 

 

(1,309

)

Plus capital expenditures for strategic ventures (a)

 

 

134

 

 

 

918

 

 

 

1,463

 

 

 

3,095

 

Plus total proceeds from sales of assets (b)

 

 

3,957

 

 

 

4,578

 

 

 

9,772

 

 

 

17,057

 

Plus transaction-related expenditures and incremental payments for long-term incentive plan (c)

 

 

12,855

 

 

 

364

 

 

 

13,596

 

 

 

5,842

 

Adjusted free cash flow

 

$

6,415

 

 

$

7,527

 

 

$

(15,222

)

 

$

(33,843

)


(a)

Capital expenditures for strategic ventures represent the partner’s share of capital expenditures in certain ventures consolidated in the Company’s consolidated financial statements.

(b)

Asset sales are a normal part of the business model, primarily for the Harsco Environmental segment. The twelve months ended December 31, 2024 also included asset sales by Corporate.

(c)

Includes expenditures directly related to the Company's divestiture transactions and other strategic costs incurred at Corporate, in addition to incremental payments made to certain employees as part of the Company's long-term incentive plan.


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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

 

Harsco
Environmental

 

Clean
Earth

 

Harsco
Rail

 

Corporate

 

Consolidated
Totals

Twelve Months Ended December 31, 2025:

 

 

 

 

 

 

 

 

 

 

Net cash provided (used) by operating activities

 

$

124,729

 

 

$

159,167

 

 

$

(47,203

)

 

$

(135,286

)

 

$

101,407

 

Less capital expenditures

 

 

(84,494

)

 

 

(49,459

)

 

 

(7,117

)

 

 

(209

)

 

 

(141,279

)

Less expenditures for intangible assets

 

 

 

 

 

(181

)

 

 

 

 

 

 

 

 

(181

)

Plus capital expenditures for strategic ventures (a)

 

 

1,463

 

 

 

 

 

 

 

 

 

 

 

 

1,463

 

Plus total proceeds from sales of assets (b)

 

 

8,547

 

 

 

849

 

 

 

374

 

 

 

2

 

 

 

9,772

 

Plus transaction-related expenditures and incremental payments for long-term incentive plan (c)

 

 

 

 

 

1,524

 

 

 

 

 

 

12,072

 

 

 

13,596

 

Adjusted free cash flow

 

$

50,245

 

 

$

111,900

 

 

$

(53,946

)

 

$

(123,421

)

 

$

(15,222

)


(a)

Capital expenditures for strategic ventures represent the partner’s share of capital expenditures in certain ventures consolidated in the Company’s consolidated financial statements.

(b)

Asset sales are a normal part of the business model, primarily for the Harsco Environmental segment. The twelve months ended December 31, 2024 also included asset sales by Corporate.

(c)

Expenditures directly related to the Company's divestiture transactions and other strategic costs incurred at Corporate. The twelve months ended December 31, 2025 includes payments made to certain employees as part of the Company's long-term incentive plan.

 

 


Investor Contact
David Martin
+1.267.946.1407
dmartin@enviri.com

Media Contact
Karen Tognarelli
+1.717.480.6145
ktognarelli@enviri.com