Oorspronkelijke tekst
Deze vertaling beoordelen
Je feedback wordt gebruikt om Google Translate te verbeteren
Home
Enviri Corporation
Enviri Corporation Reports Third Quarter 2025 Results
Business
Nov 10 2025
25 min read

Enviri Corporation Reports Third Quarter 2025 Results

news images
  • Third quarter revenues totaled $575 million

  • Third quarter GAAP consolidated loss from continuing operations of $20 million

  • Adjusted EBITDA in Q3 totaled $74 million

  • Entered into amended credit agreement that enables the Company to potentially execute certain strategic alternatives and strengthens the Company’s financial flexibility

  • 2025 Adjusted EBITDA now expected to be within a range of $268 million to $278 million and free cash flow expected to be within a range of $(30) million to $(20) million

PHILADELPHIA, Nov. 10, 2025 (GLOBE NEWSWIRE) -- Enviri Corporation (NYSE: NVRI) (the "Company") today reported third quarter 2025 results. Revenues in the third quarter of 2025 totaled $575 million, and on a U.S. GAAP ("GAAP") basis, the consolidated loss from continuing operations was $20 million. Adjusted EBITDA was $74 million in the third quarter of 2025.

On a GAAP basis, the third quarter of 2025 diluted loss per share from continuing operations was $0.26, including strategic expenses and restructuring costs as well as other unusual items. The adjusted diluted loss per share from continuing operations in the third quarter of 2025 was $0.08. These figures compare with a third quarter of 2024 GAAP diluted loss per share from continuing operations of $0.15, which included the impact of a business divestiture, certain Harsco Rail contract adjustments and other unusual items, and adjusted diluted loss per share from continuing operations of $0.01.

“Clean Earth delivered another record quarter with strong cash flow generation, driven by higher volumes and services pricing, ” said Enviri Chairman and CEO Nick Grasberger. “On a consolidated basis, our results were impacted primarily by Harsco Rail, due to weak demand. Harsco Environmental delivered a stronger quarter sequentially, although its results were affected by higher operating costs and project delays. Given the mixed performance in the quarter, we’ve lowered our full year outlook.”

“Despite these near-term pressures, our businesses remain well positioned within their respective markets and are poised to see earnings and cash flow growth as end-markets strengthen and strategic improvement initiatives are realized. We continue to make progress on our strategic alternatives process aimed at unlocking the inherent value of our portfolio, and are optimistic that we will conclude the process by the end of the year.”

Enviri Corporation—Selected Third Quarter Results

($ in millions, except per share amounts)

 

Q3 2025

 

Q3 2024

Revenues

 

$

575

 

 

$

574

 

Operating income/(loss) from continuing operations - GAAP

 

$

16

 

 

$

37

 

Income (loss) from continuing operations

 

$

(20

)

 

$

(11

)

Diluted EPS from continuing operations - GAAP

 

$

(0.26

)

 

$

(0.15

)

Adjusted EBITDA - non-GAAP

 

$

74

 

 

$

85

 

Adjusted EBITDA margin - non-GAAP

 

 

12.9

%

 

 

14.8

%

Adjusted diluted EPS from continuing operations - non-GAAP

 

$

(0.08

)

 

$

(0.01

)


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 Third Quarter Operating Results

Consolidated revenues from continuing operations were $575 million, or unchanged from the prior-year quarter. Clean Earth and Harsco Rail realized an increase in revenues compared with the third quarter of 2024, while revenues for Harsco Environmental were lower year-on-year, as anticipated. Business divestitures during 2024 in Harsco Environmental negatively impacted third quarter 2025 revenues by approximately $13 million, compared with the same quarter in 2024.

The Company's GAAP consolidated loss from continuing operations was $20 million for the third quarter of 2025, compared with a GAAP consolidated loss of $11 million in the same quarter of 2024. Meanwhile, Adjusted EBITDA totaled $74 million in the third quarter of 2025 versus $85 million in the third quarter of the prior year. Higher Adjusted EBITDA in Clean Earth was offset by lower contributions from the Company's other business segments. Divestitures negatively impacted third quarter 2025 Adjusted EBITDA by approximately $3 million, compared with the prior-year period.

Third Quarter Business Review

Harsco Environmental

($ in millions)

 

Q3 2025

 

Q3 2024

Revenues

 

$

261

 

 

$

279

 

Operating income (loss) - GAAP

 

$

13

 

 

$

33

 

Adjusted EBITDA - non-GAAP

 

$

44

 

 

$

53

 

Adjusted EBITDA margin - non-GAAP

 

 

17.0

%

 

 

19.0

%


Harsco Environmental revenues totaled $261 million in the third quarter of 2025, a decrease compared with the prior-year quarter. The year-over-year revenue change is attributable to business divestitures, lower eco-product sales, and site closures and contract exits. The segment's GAAP operating income was $13 million and Adjusted EBITDA totaled $44 million in the third quarter of 2025. These figures compare with GAAP operating income of $33 million and Adjusted EBITDA of $53 million in the prior-year period. The year-on-year change in adjusted earnings reflects the above-mentioned factors. As a result, Harsco Environmental's Adjusted EBITDA margin was 17.0% in the third quarter of 2025 versus 19.0% in the comparable quarter of 2024.

Clean Earth

($ in millions)

 

Q3 2025

 

Q3 2024

Revenues

 

$

250

 

 

$

237

 

Operating income (loss) - GAAP

 

$

27

 

 

$

27

 

Adjusted EBITDA - non-GAAP

 

$

43

 

 

$

42

 

Adjusted EBITDA margin - non-GAAP

 

 

17.3

%

 

 

17.5

%


Clean Earth revenues totaled $250 million in the third quarter of 2025, a 6% increase over the prior-year quarter due to higher volumes and services pricing. The segment's GAAP operating income was $27 million and Adjusted EBITDA was $43 million in the third quarter of 2025. These figures compare with GAAP operating income of $27 million and Adjusted EBITDA of $42 million in the prior-year period. The year-on-year improvement in adjusted earnings is attributable to the above-mentioned factors. As a result, Clean Earth's Adjusted EBITDA margin was 17.3% in the third quarter of 2025 versus 17.5% in the comparable quarter of 2024.

Harsco Rail

($ in millions)

 

Q3 2025

 

Q3 2024

Revenues

 

$

64

 

 

$

58

 

Operating income (loss) - GAAP

 

$

(9

)

 

$

(14

)

Adjusted EBITDA - non-GAAP

 

$

(4

)

 

$

(2

)

Adjusted EBITDA margin - non-GAAP

 

 

(5.7

)%

 

 

(4.3

)%


Harsco Rail revenues totaled $64 million in the third quarter of 2025, a 10% increase over the prior-year quarter. This change reflects higher aftermarket parts volumes and certain contract loss adjustments in the prior-year quarter, partially offset by lower equipment and contracted services sales. The segment's GAAP operating loss was $9 million and Adjusted EBITDA loss was $4 million in the third quarter of 2025. These figures compare with a GAAP operating loss of $14 million and an Adjusted EBITDA loss 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 higher manufacturing costs and a less favorable business mix.

Cash Flow
Net cash provided by operating activities was $34 million in the third quarter of 2025, compared with $1 million in the prior-year period. Adjusted free cash flow was $6 million in the third quarter of 2025, compared with $(34) million in the prior-year period. The change in adjusted free cash flow compared with the prior-year quarter is attributable to lower capital spending and changes in working capital.

2025 Outlook
The Company has revised its outlook for Adjusted EBITDA and Free Cash Flow with the expectation that the volume and other headwinds experienced in the third-quarter for Harsco Rail and Harsco Environmental will persist through year-end. Additionally, free cash flow guidance is impacted by the timing of certain working capital items including previously anticipated milestone payments in Harsco Rail.

Key business drivers for each segment as well as other 2025 guidance details are below.

Harsco Environmental Adjusted EBITDA is projected to be below prior-year results. Currency impacts, business divestitures, exited contracts and a less favorable services mix are expected to be partially offset by improvement initiatives and new contracts.

Clean Earth Adjusted EBITDA is expected to increase versus 2024 as a result of volume growth, efficiency initiatives and net higher pricing, offsetting the impact of investments and certain items not repeating in 2025 (such as the benefit in 2024 from the reduction in bad debt reserves).

Harsco Rail Adjusted EBITDA is expected to decline versus 2024 as a result of lower shipments, a less favorable business mix and higher manufacturing costs.

Corporate spending is anticipated to increase when compared with 2024 mainly as a result of incentive compensation including the impact of non-cash equity compensation.

2025 Full Year Outlook

Current

Prior

GAAP Loss From Continuing Operations

$(103) - $(93) million

$(74) - $(56) million

Adjusted EBITDA

$268 - $278 million

$290 - $310 million

GAAP Diluted Earnings/(Loss) Per Share from Continuing Operations

$(1.32) - $(1.20)

$(0.97) - $(0.75)

Adjusted Diluted Earnings/(Loss) Per Share from Continuing Operations

$(0.74) - $(0.62)

$(0.52) - $(0.30)

Net Cash Provided By Operating Activities

$98 - $118 million

$141 - $171 million

Adjusted Free Cash Flow

$(30) - $(20) million

$15 - $35 million

Net Interest Expense, Excluding Any Unusual Items

$108 - $110 million

$107 - $110 million

Account Receivable Securitization Fees

~$10 million

~$10 million

Pension Expense (Non-Operating)

~$21 million

~$21 million

Tax Expense, Excluding Any Unusual Items

$22 - $24 million

$26 - $31 million

Net Capital Expenditures

$120 - $130 million

$130 - $140 million

 

 

 

Q4 2025 Outlook

 

 

GAAP Loss From Continuing Operations

$(25) - $(15) million

 

Adjusted EBITDA

$62 - $72 million

 

GAAP Diluted Earnings/(Loss) Per Share from Continuing Operations

$(0.32) - $(0.19)

 

Adjusted Diluted Earnings/(Loss) Per Share from Continuing Operations

$(0.26) - $(0.13)

 


Credit Agreement

The Company recently (November 2025) successfully amended its Credit Agreement to provide additional financial and strategic flexibility. The changes to the Credit Agreement include revisions to its net leverage ratio, which now ends 2025 at 5.25x and 2026 at 5.00x, before stepping down to 4.00x in the second quarter of 2027. The amendment also now allows the Company to sell Clean Earth and provides a capital structure framework for the surviving company if this occurs. Further details can be found in the Company's Form 10-Q for the quarterly period ended September 30, 2025.

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 Company’s exploration of strategic alternatives; 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," "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) any delay to the Company’s review of strategic alternatives; (2) the Company’s inability to successfully secure a transaction as part of such review; (3) if such a transaction is entered into, the failure to consummate such transaction; (4) the possibility that any such transaction may not ultimately achieve the expected benefits; (5) 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; (6) the Company’s inability to comply with applicable environmental laws and regulations; (7) the Company’s inability to obtain, renew, or maintain compliance with its operating permits or license agreements; (8) various economic, business, and regulatory risks associated with the waste management industry; (9) the seasonal nature of the Company's business; (10) 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; (11) the outcome of any disputes with customers, contractors and subcontractors; (12) 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; (13) higher than expected claims under the Company’s insurance policies, or losses that are uninsurable or that exceed existing insurance coverage; (14) 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; (15) the Company's ability to negotiate, complete, and integrate strategic transactions and joint ventures with strategic partners; (16) 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; (17) 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; (18) failure to effectively prevent, detect or recover from breaches in the Company's cybersecurity infrastructure; (19) 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; (20) fluctuations in exchange rates between the U.S. dollar and other currencies in which the Company conducts business; (21) 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; (22) liability for and implementation of environmental remediation matters; (23) product liability and warranty claims associated with the Company’s operations; (24) the Company’s ability to comply with financial covenants and obligations to financial counterparties; (25) the Company’s outstanding indebtedness and exposure to derivative financial instruments that may be impacted by, among other factors, changes in interest rates; (26) tax liabilities and changes in tax laws; (27) 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; (28) 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 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.

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.

ENVIRI CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

September 30

 

September 30

(In thousands, except per share amounts)

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Revenues from continuing operations:

 

 

 

 

 

 

 

 

Service revenues

 

$

505,875

 

 

$

488,132

 

 

$

1,487,956

 

 

$

1,492,569

 

Product revenues

 

 

68,940

 

 

 

85,495

 

 

 

197,397

 

 

 

291,368

 

Total revenues

 

 

574,815

 

 

 

573,627

 

 

 

1,685,353

 

 

 

1,783,937

 

Costs and expenses from continuing operations:

 

 

 

 

 

 

 

 

Cost of services sold

 

 

390,320

 

 

 

373,924

 

 

 

1,157,533

 

 

 

1,154,998

 

Cost of products sold

 

 

64,026

 

 

 

80,821

 

 

 

183,726

 

 

 

258,227

 

Selling, general and administrative expenses

 

 

93,294

 

 

 

89,183

 

 

 

277,905

 

 

 

266,763

 

Research and development expenses

 

 

878

 

 

 

888

 

 

 

2,340

 

 

 

2,692

 

Property, plant and equipment impairment charge

 

 

 

 

 

 

 

 

7,386

 

 

 

 

Intangible asset impairment charge

 

 

 

 

 

 

 

 

 

 

 

2,840

 

Remeasurement of long-lived assets

 

 

 

 

 

 

 

 

 

 

 

10,695

 

Gain on sale of businesses, net

 

 

 

 

 

(8,601

)

 

 

 

 

 

(10,478

)

Other expense (income), net

 

 

9,817

 

 

 

40

 

 

 

16,519

 

 

 

3,760

 

Total costs and expenses

 

 

558,335

 

 

 

536,255

 

 

 

1,645,409

 

 

 

1,689,497

 

Operating income (loss) from continuing operations

 

 

16,480

 

 

 

37,372

 

 

 

39,944

 

 

 

94,440

 

Interest income

 

 

552

 

 

 

981

 

 

 

1,476

 

 

 

6,113

 

Interest expense

 

 

(28,353

)

 

 

(28,813

)

 

 

(82,527

)

 

 

(84,869

)

Facility fees and debt-related income (expense)

 

 

(2,508

)

 

 

(2,978

)

 

 

(7,739

)

 

 

(8,687

)

Defined benefit pension income (expense)

 

 

(5,322

)

 

 

(4,257

)

 

 

(15,742

)

 

 

(12,599

)

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

 

 

(19,151

)

 

 

2,305

 

 

 

(64,588

)

 

 

(5,602

)

Income tax benefit (expense) from continuing operations

 

 

(1,066

)

 

 

(13,437

)

 

 

(12,621

)

 

 

(31,372

)

Equity in income (loss) of unconsolidated entities, net

 

 

39

 

 

 

38

 

 

 

111

 

 

 

(84

)

Income (loss) from continuing operations

 

 

(20,178

)

 

 

(11,094

)

 

 

(77,098

)

 

 

(37,058

)

Discontinued operations:

 

 

 

 

 

 

 

 

Income (loss) from discontinued businesses

 

 

(1,597

)

 

 

(1,584

)

 

 

(4,065

)

 

 

(4,287

)

Income tax benefit (expense) from discontinued businesses

 

 

417

 

 

 

411

 

 

 

1,061

 

 

 

1,112

 

Income (loss) from discontinued operations, net of tax

 

 

(1,180

)

 

 

(1,173

)

 

 

(3,004

)

 

 

(3,175

)

Net income (loss)

 

 

(21,358

)

 

 

(12,267

)

 

 

(80,102

)

 

 

(40,233

)

Less: Net loss (income) attributable to noncontrolling interests

 

 

(955

)

 

 

(901

)

 

 

(3,214

)

 

 

(4,498

)

Net income (loss) attributable to Enviri Corporation

 

$

(22,313

)

 

$

(13,168

)

 

$

(83,316

)

 

$

(44,731

)

Amounts attributable to Enviri Corporation common stockholders:

 

 

 

 

 

 

 

 

Income (loss) from continuing operations, net of tax

 

$

(21,133

)

 

$

(11,995

)

 

$

(80,312

)

 

$

(41,556

)

Income (loss) from discontinued operations, net of tax

 

 

(1,180

)

 

 

(1,173

)

 

 

(3,004

)

 

 

(3,175

)

Net income (loss) attributable to Enviri Corporation common stockholders

 

$

(22,313

)

 

$

(13,168

)

 

$

(83,316

)

 

$

(44,731

)

 

 

 

 

 

 

 

 

 

Weighted-average shares of common stock outstanding

 

 

80,665

 

 

 

80,165

 

 

 

80,543

 

 

 

80,085

 

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

Continuing operations

 

$

(0.26

)

 

$

(0.15

)

 

$

(1.00

)

 

$

(0.52

)

Discontinued operations

 

$

(0.01

)

 

$

(0.01

)

 

 

(0.04

)

 

 

(0.04

)

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

 

$

(0.28

)

 

$

(0.16

)

 

$

(1.03

)

 

$

(0.56

)

 

 

 

 

 

 

 

 

 

Diluted weighted-average shares of common stock outstanding

 

 

80,665

 

 

 

80,165

 

 

 

80,543

 

 

 

80,085

 

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

Continuing operations

 

$

(0.26

)

 

$

(0.15

)

 

$

(1.00

)

 

$

(0.52

)

Discontinued operations

 

$

(0.01

)

 

$

(0.01

)

 

 

(0.04

)

 

 

(0.04

)

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

 

$

(0.28

)

 

$

(0.16

)

 

$

(1.03

)

 

$

(0.56

)


(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)

 

September 30
2025

 

December 31
2024

ASSETS

 

 

 

 

Current assets:

 

 

 

 

Cash and cash equivalents

 

$

115,357

 

 

$

88,359

 

Restricted cash

 

 

15,662

 

 

 

1,799

 

Trade accounts receivable, net

 

 

281,072

 

 

 

260,690

 

Other receivables

 

 

43,035

 

 

 

40,439

 

Inventories

 

 

195,417

 

 

 

182,042

 

Current portion of contract assets

 

 

45,066

 

 

 

59,881

 

Prepaid expenses

 

 

61,561

 

 

 

62,435

 

Other current assets

 

 

12,070

 

 

 

14,880

 

Total current assets

 

 

769,240

 

 

 

710,525

 

Property, plant and equipment, net

 

 

697,286

 

 

 

664,292

 

Right-of-use assets, net

 

 

124,648

 

 

 

92,153

 

Goodwill

 

 

757,504

 

 

 

739,758

 

Intangible assets, net

 

 

279,728

 

 

 

298,438

 

Retirement plan assets

 

 

77,600

 

 

 

73,745

 

Deferred income tax assets

 

 

23,823

 

 

 

17,578

 

Other assets

 

 

63,773

 

 

 

53,744

 

Total assets

 

$

2,793,602

 

 

$

2,650,233

 

LIABILITIES

 

 

 

 

Current liabilities:

 

 

 

 

Short-term borrowings

 

$

14,496

 

 

$

8,144

 

Current maturities of long-term debt

 

 

25,711

 

 

 

21,004

 

Accounts payable

 

 

250,638

 

 

 

214,689

 

Accrued compensation

 

 

61,440

 

 

 

63,686

 

Income taxes payable

 

 

4,824

 

 

 

5,747

 

Reserve for forward losses on contracts

 

 

49,141

 

 

 

54,320

 

Current portion of advances on contracts

 

 

7,218

 

 

 

13,265

 

Current portion of operating lease liabilities

 

 

30,207

 

 

 

26,049

 

Derivative liabilities

 

 

34,029

 

 

 

1,284

 

Other current liabilities

 

 

161,718

 

 

 

158,194

 

Total current liabilities

 

 

639,422

 

 

 

566,382

 

Long-term debt

 

 

1,500,042

 

 

 

1,410,718

 

Retirement plan liabilities

 

 

28,587

 

 

 

27,019

 

Operating lease liabilities

 

 

96,761

 

 

 

67,998

 

Environmental liabilities

 

 

42,147

 

 

 

46,585

 

Deferred tax liabilities

 

 

23,470

 

 

 

26,796

 

Other liabilities

 

 

59,368

 

 

 

55,136

 

Total liabilities

 

 

2,389,797

 

 

 

2,200,634

 

ENVIRI CORPORATION STOCKHOLDERS’ EQUITY

 

 

 

 

Common stock

 

 

147,719

 

 

 

146,844

 

Additional paid-in capital

 

 

269,734

 

 

 

255,102

 

Accumulated other comprehensive loss

 

 

(519,961

)

 

 

(538,964

)

Retained earnings

 

 

1,317,031

 

 

 

1,400,347

 

Treasury stock

 

 

(853,438

)

 

 

(851,881

)

Total Enviri Corporation stockholders’ equity

 

 

361,085

 

 

 

411,448

 

Noncontrolling interests

 

 

42,720

 

 

 

38,151

 

Total equity

 

 

403,805

 

 

 

449,599

 

Total liabilities and equity

 

$

2,793,602

 

 

$

2,650,233

 


ENVIRI CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended
September 30

 

Nine Months Ended
September 30

(In thousands)

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(21,358

)

 

$

(12,267

)

 

$

(80,102

)

 

$

(40,233

)

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

Depreciation

 

 

39,358

 

 

 

37,579

 

 

 

113,701

 

 

 

111,525

 

Amortization

 

 

7,757

 

 

 

7,909

 

 

 

22,721

 

 

 

24,089

 

Deferred income tax (benefit) expense

 

 

(6,020

)

 

 

(137

)

 

 

(8,407

)

 

 

5,634

 

Equity in (income) loss of unconsolidated entities, net

 

 

(39

)

 

 

(38

)

 

 

(111

)

 

 

84

 

Dividends from unconsolidated entities

 

 

77

 

 

 

204

 

 

 

77

 

 

 

204

 

Right-of-use assets

 

 

8,201

 

 

 

7,493

 

 

 

23,328

 

 

 

23,687

 

Property, plant and equipment impairment charge

 

 

 

 

 

 

 

 

7,386

 

 

 

 

Intangible asset impairment charge

 

 

 

 

 

 

 

 

 

 

 

2,840

 

Remeasurement of long-lived assets

 

 

 

 

 

 

 

 

 

 

 

10,695

 

Gain on sale of businesses, net

 

 

 

 

 

(8,601

)

 

 

 

 

 

(10,478

)

Stock-based compensation

 

 

5,747

 

 

 

4,778

 

 

 

15,507

 

 

 

13,040

 

Other, net

 

 

(2,955

)

 

 

(5,695

)

 

 

(6,104

)

 

 

(13,952

)

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

 

 

 

 

 

 

Accounts receivable

 

 

10,256

 

 

 

(14,402

)

 

 

(4,058

)

 

 

3,231

 

Inventories

 

 

(319

)

 

 

(13,099

)

 

 

(8,619

)

 

 

(17,084

)

Contract assets

 

 

(7,045

)

 

 

(2,036

)

 

 

5,368

 

 

 

(14,923

)

Accounts payable

 

 

2,850

 

 

 

13,207

 

 

 

13,566

 

 

 

7,421

 

Accrued interest payable

 

 

(7,670

)

 

 

(5,077

)

 

 

(7,131

)

 

 

(5,092

)

Accrued compensation

 

 

5,913

 

 

 

9,132

 

 

 

(5,520

)

 

 

(13,412

)

Advances on contracts and other customer advances

 

 

863

 

 

 

(3,325

)

 

 

(17,461

)

 

 

(10,446

)

Operating lease liabilities

 

 

(8,149

)

 

 

(7,465

)

 

 

(23,227

)

 

 

(23,341

)

Retirement plan liabilities, net

 

 

4,752

 

 

 

(6,043

)

 

 

14,133

 

 

 

(6,981

)

Other assets and liabilities

 

 

2,216

 

 

 

(730

)

 

 

7,961

 

 

 

(4,737

)

Net cash (used) provided by operating activities

 

 

34,435

 

 

 

1,387

 

 

 

63,008

 

 

 

41,771

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Purchases of property, plant and equipment

 

 

(31,757

)

 

 

(41,574

)

 

 

(92,416

)

 

 

(102,094

)

Proceeds from sale of businesses, net

 

 

 

 

 

41,079

 

 

 

 

 

 

57,667

 

Proceeds from sales of assets

 

 

2,051

 

 

 

4,895

 

 

 

5,815

 

 

 

12,479

 

Expenditures for intangible assets

 

 

(63

)

 

 

(697

)

 

 

(114

)

 

 

(1,181

)

Proceeds from note receivable

 

 

 

 

 

 

 

 

 

 

 

17,023

 

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

 

 

(23

)

 

 

(6,717

)

 

 

(4,319

)

 

 

(6,133

)

Net cash (used) provided by investing activities

 

 

(29,792

)

 

 

(3,014

)

 

 

(91,034

)

 

 

(22,239

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Short-term borrowings, net

 

 

(2,375

)

 

 

156

 

 

 

3,456

 

 

 

(2,982

)

Borrowings and repayments under Revolving Credit Facility, net

 

 

20,000

 

 

 

18,000

 

 

 

82,000

 

 

 

15,000

 

Borrowings related to refinancing of Revolving Credit Facility

 

 

 

 

 

107,557

 

 

 

 

 

 

107,557

 

Repayments related to refinancing of Revolving Credit Facility

 

 

 

 

 

(107,557

)

 

 

 

 

 

(107,557

)

Repayments of Term Loan

 

 

(1,250

)

 

 

(1,250

)

 

 

(3,750

)

 

 

(3,750

)

Cash paid for finance leases and other long-term debt

 

 

(4,517

)

 

 

(3,469

)

 

 

(14,186

)

 

 

(10,272

)

Proceeds from other long-term debt

 

 

566

 

 

 

 

 

 

566

 

 

 

 

Contributions from noncontrolling interests

 

 

 

 

 

 

 

 

 

 

 

874

 

Dividends paid to noncontrolling interests

 

 

 

 

 

(3,413

)

 

 

 

 

 

(15,964

)

Stock-based compensation - Employee taxes paid

 

 

(22

)

 

 

(214

)

 

 

(1,556

)

 

 

(1,546

)

Deferred financing costs

 

 

 

 

 

(3,765

)

 

 

 

 

 

(3,765

)

Net cash (used) provided by financing activities

 

 

12,402

 

 

 

6,045

 

 

 

66,530

 

 

 

(22,405

)

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

 

 

439

 

 

 

1,208

 

 

 

2,357

 

 

 

(8,609

)

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

 

 

17,484

 

 

 

5,626

 

 

 

40,861

 

 

 

(11,482

)

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

 

 

113,535

 

 

 

107,506

 

 

 

90,158

 

 

 

124,614

 

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

 

$

131,019

 

 

$

113,132

 

 

$

131,019

 

 

$

113,132

 


ENVIRI CORPORATION
REVIEW OF OPERATIONS BY SEGMENT
(Unaudited)

 

 

 

Three Months Ended

 

 

September 30, 2025

 

September 30, 2024

(In thousands)

 

Revenues

 

Operating
Income (Loss)

 

Revenues

 

Operating
Income (Loss)

Harsco Environmental

 

$

261,131

 

 

$

13,234

 

 

$

279,148

 

 

$

33,181

 

Clean Earth

 

 

250,051

 

 

 

26,782

 

 

 

236,791

 

 

 

26,833

 

Harsco Rail

 

 

63,633

 

 

 

(8,634

)

 

 

57,688

 

 

 

(14,101

)

Corporate

 

 

 

 

 

(14,902

)

 

 

 

 

 

(8,541

)

Consolidated Totals

 

$

574,815

 

 

$

16,480

 

 

$

573,627

 

 

$

37,372

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

 

September 30, 2025

 

September 30, 2024

(In thousands)

 

Revenues

 

Operating
Income (Loss)

 

Revenues

 

Operating
Income (Loss)

Harsco Environmental

 

$

762,246

 

 

$

27,558

 

 

$

871,196

 

 

$

73,055

 

Clean Earth

 

 

731,564

 

 

 

74,057

 

 

 

698,926

 

 

 

71,308

 

Harsco Rail

 

 

191,543

 

 

 

(20,804

)

 

 

213,815

 

 

 

(26,251

)

Corporate

 

 

 

 

 

(40,867

)

 

 

 

 

 

(23,672

)

Consolidated Totals

 

$

1,685,353

 

 

$

39,944

 

 

$

1,783,937

 

 

$

94,440

 


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

 

Nine Months Ended

 

 

September 30

 

September 30

(in thousands, except per share amounts)

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

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

 

$

(21,133

)

 

$

(11,995

)

 

$

(80,312

)

 

$

(41,556

)

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

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

 

 

1,627

 

 

 

10,539

 

 

 

6,012

 

 

 

19,919

 

Strategic costs (c)(h)

 

 

5,265

 

 

 

1,178

 

 

 

10,258

 

 

 

2,653

 

Intangible asset impairment charge (d)

 

 

 

 

 

 

 

 

 

 

 

2,840

 

Remeasurement of long-lived assets (f)

 

 

 

 

 

 

 

 

 

 

 

10,695

 

Gain on sale of businesses, net (g)

 

 

 

 

 

(8,601

)

 

 

 

 

 

(10,478

)

Employee termination benefit and related costs (h)

 

 

5,997

 

 

 

 

 

 

9,330

 

 

 

 

Net gain on sale of assets (h)

 

 

 

 

 

 

 

 

 

 

 

(3,281

)

Net gain on lease incentive (h)

 

 

 

 

 

 

 

 

 

 

 

(451

)

Adjustment to contract termination charge (c)

 

 

(1,103

)

 

 

 

 

 

(3,352

)

 

 

 

Site exit costs (e)(h)

 

 

 

 

 

 

 

 

10,281

 

 

 

 

Gain on note receivable (i)

 

 

 

 

 

 

 

 

 

 

 

(2,686

)

Income tax impact from adjustments above (j)

 

 

(2,570

)

 

 

2,893

 

 

 

(6,373

)

 

 

4,101

 

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

 

 

(11,917

)

 

 

(5,986

)

 

 

(54,156

)

 

 

(18,244

)

Acquisition amortization expense, net of tax (k)

 

 

5,197

 

 

 

4,989

 

 

 

15,086

 

 

 

15,977

 

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

 

$

(6,720

)

 

$

(997

)

 

$

(39,070

)

 

$

(2,267

)

 

 

 

 

 

 

 

 

 

Diluted weighted average shares of common stock outstanding

 

 

80,665

 

 

 

80,165

 

 

 

80,543

 

 

 

80,085

 

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

 

$

(0.26

)

 

$

(0.15

)

 

$

(1.00

)

 

$

(0.52

)

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

 

$

(0.08

)

 

$

(0.01

)

 

$

(0.49

)

 

$

(0.03

)


(a)

Classified in Total revenues and includes a $12.2 million increase for the nine months ended September 30, 2025 and a $4.7 million and a $7.9 million decrease for the three and nine months ended September 30, 2024, respectively, in adjustments related to adjustments for certain Harsco Rail contracts.

(b)

Classified in Cost of services and products sold and includes $1.6 million and $18.2 million for the three and nine months ended September 30, 2025, respectively, and $5.9 million and $12.0 million for the three and nine months ended September 30, 2024, respectively, related to adjustments for certain Harsco Rail contracts.

(c)

Classified in Selling, general and administrative expenses.

(d)

Classified in 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 $19.8 million for the three and nine months ended September 30, 2025, respectively, and $6.6 million and $20.8 million for the three and nine months ended September 30, 2024.

(l)

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


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

 

 

 

 

 

 

 

 

 

 

 

Projected

 

 

Three Months Ending

 

Twelve Months Ending

 

 

December 31

 

December 31

 

 

 

2025

 

 

 

2025

 

(in millions, except per share amounts) (a)

 

Low

 

High

 

Low

 

High

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

 

$

(26

)

 

$

(16

)

 

$

(107

)

 

$

(97

)

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

6

 

 

 

6

 

Strategic costs

 

 

 

 

 

 

 

 

10

 

 

 

10

 

Employee termination and related costs

 

 

 

 

 

 

 

 

9

 

 

 

9

 

Adjustment to contract termination charge

 

 

 

 

 

 

 

 

(3

)

 

 

(3

)

Site exit costs

 

 

 

 

 

 

 

 

10

 

 

 

10

 

Income tax impact from adjustments above

 

 

 

 

 

 

 

 

(6

)

 

 

(6

)

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

 

 

(26

)

 

 

(16

)

 

 

(80

)

 

 

(71

)

Estimated acquisition amortization expense, net of tax

 

 

5

 

 

 

5

 

 

 

20

 

 

 

20

 

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

 

$

(21

)

 

$

(11

)

 

$

(61

)

 

$

(51

)

 

 

 

 

 

 

 

 

 

Diluted weighted average shares of common stock outstanding

 

 

81

 

 

 

81

 

 

 

81

 

 

 

81

 

GAAP diluted earnings (loss) per share from continuing operations (a)

 

$

(0.32

)

 

$

(0.19

)

 

$

(1.32

)

 

$

(1.20

)

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

 

$

(0.26

)

 

$

(0.13

)

 

$

(0.74

)

 

$

(0.62

)


(a)

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 September 30, 2025:

 

 

 

 

 

 

 

 

Operating income (loss), as reported

 

$

13,234

 

 

$

26,782

 

 

$

(8,634

)

 

$

(14,902

)

 

$

16,480

 

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

 

 

 

 

 

 

 

 

1,627

 

 

 

 

 

 

1,627

 

Strategic costs

 

 

 

 

 

 

 

 

 

 

 

5,265

 

 

 

5,265

 

Employee termination and related costs

 

 

3,519

 

 

 

562

 

 

 

1,916

 

 

 

 

 

 

5,997

 

Adjustment to contract termination charge

 

 

(1,103

)

 

 

 

 

 

 

 

 

 

 

 

(1,103

)

Operating income (loss), excluding unusual items

 

 

15,650

 

 

 

27,344

 

 

 

(5,091

)

 

 

(9,637

)

 

 

28,266

 

Depreciation

 

 

28,047

 

 

 

9,935

 

 

 

1,151

 

 

 

225

 

 

 

39,358

 

Amortization

 

 

567

 

 

 

5,924

 

 

 

299

 

 

 

 

 

 

6,790

 

Adjusted EBITDA

 

$

44,264

 

 

$

43,203

 

 

$

(3,641

)

 

$

(9,412

)

 

$

74,414

 

Revenues, as reported

 

$

261,131

 

 

$

250,051

 

 

$

63,633

 

 

 

 

$

574,815

 

Adjusted EBITDA margin (%)

 

 

17.0

%

 

 

17.3

%

 

 

(5.7

)%

 

 

 

 

12.9

%

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2024:

 

 

 

 

 

 

 

 

Operating income (loss), as reported

 

$

33,181

 

 

$

26,833

 

 

$

(14,101

)

 

$

(8,541

)

 

$

37,372

 

Strategic costs

 

 

 

 

 

 

 

 

 

 

 

1,178

 

 

 

1,178

 

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

 

 

 

 

 

 

 

 

10,539

 

 

 

 

 

 

10,539

 

Gain on sale of businesses, net

 

 

(8,152

)

 

 

 

 

 

 

 

 

(449

)

 

 

(8,601

)

Operating income (loss), excluding unusual items

 

 

25,029

 

 

 

26,833

 

 

 

(3,562

)

 

 

(7,812

)

 

 

40,488

 

Depreciation

 

 

27,554

 

 

 

8,685

 

 

 

1,040

 

 

 

300

 

 

 

37,579

 

Amortization

 

 

532

 

 

 

5,991

 

 

 

68

 

 

 

 

 

 

6,591

 

Adjusted EBITDA

 

$

53,115

 

 

$

41,509

 

 

$

(2,454

)

 

$

(7,512

)

 

$

84,658

 

Revenues, as reported

 

$

279,148

 

 

$

236,791

 

 

$

57,688

 

 

 

 

$

573,627

 

Adjusted EBITDA margin (%)

 

 

19.0

%

 

 

17.5

%

 

 

(4.3

)%

 

 

 

 

14.8

%


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

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2025:

 

 

 

 

 

 

 

 

 

 

Operating income (loss), as reported

 

$

27,558

 

 

$

74,057

 

 

$

(20,804

)

 

$

(40,867

)

 

$

39,944

 

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

 

 

 

 

 

 

 

 

6,012

 

 

 

 

 

 

6,012

 

Strategic costs

 

 

 

 

 

 

 

 

 

 

 

10,258

 

 

 

10,258

 

Employee termination and related costs

 

 

6,852

 

 

 

562

 

 

 

1,916

 

 

 

 

 

 

9,330

 

Adjustment to contract termination charge

 

 

(3,352

)

 

 

 

 

 

 

 

 

 

 

 

(3,352

)

Site exit costs

 

 

10,281

 

 

 

 

 

 

 

 

 

 

 

 

10,281

 

Operating income (loss), excluding unusual items

 

 

41,339

 

 

 

74,619

 

 

 

(12,876

)

 

 

(30,609

)

 

 

72,473

 

Depreciation

 

 

80,602

 

 

 

29,104

 

 

 

3,234

 

 

 

761

 

 

 

113,701

 

Amortization

 

 

1,678

 

 

 

17,695

 

 

 

472

 

 

 

 

 

 

19,845

 

Adjusted EBITDA

 

$

123,619

 

 

$

121,418

 

 

$

(9,170

)

 

$

(29,848

)

 

$

206,019

 

Revenues, as reported

 

$

762,246

 

 

$

731,564

 

 

$

191,543

 

 

 

 

$

1,685,353

 

Adjusted EBITDA margin (%)

 

 

16.2

%

 

 

16.6

%

 

 

(4.8

)%

 

 

 

 

12.2

%

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2024:

 

 

 

 

 

 

 

 

Operating income (loss), as reported

 

$

73,055

 

 

$

71,308

 

 

$

(26,251

)

 

$

(23,672

)

 

$

94,440

 

Remeasurement of long-lived assets

 

 

 

 

 

 

 

 

10,695

 

 

 

 

 

 

10,695

 

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

 

 

 

 

 

 

 

 

19,919

 

 

 

 

 

 

19,919

 

Strategic costs

 

 

 

 

 

 

 

 

 

 

 

2,653

 

 

 

2,653

 

Net gain on sale of assets

 

 

 

 

 

 

 

 

 

 

 

(3,281

)

 

 

(3,281

)

Intangible asset impairment charge

 

 

2,840

 

 

 

 

 

 

 

 

 

 

 

 

2,840

 

Adjustment to net gain on lease incentive

 

 

(451

)

 

 

 

 

 

 

 

 

 

 

 

(451

)

Gain on sale of businesses, net

 

 

(10,029

)

 

 

 

 

 

 

 

 

(449

)

 

 

(10,478

)

Operating income (loss), excluding unusual items

 

 

65,415

 

 

 

71,308

 

 

 

4,363

 

 

 

(24,749

)

 

 

116,337

 

Depreciation

 

 

83,793

 

 

 

24,347

 

 

 

2,424

 

 

 

961

 

 

 

111,525

 

Amortization

 

 

2,525

 

 

 

18,147

 

 

 

157

 

 

 

 

 

 

20,829

 

Adjusted EBITDA

 

$

151,733

 

 

$

113,802

 

 

$

6,944

 

 

$

(23,788

)

 

$

248,691

 

Revenues, as reported

 

$

871,196

 

 

$

698,926

 

 

$

213,815

 

 

 

 

$

1,783,937

 

Adjusted EBITDA margin (%)

 

 

17.4

%

 

 

16.3

%

 

 

3.2

%

 

 

 

 

13.9

%


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

 

 

 

Three Months Ended September 30

(In thousands)

 

 

2025

 

 

 

2024

 

Consolidated income (loss) from continuing operations

 

$

(20,178

)

 

$

(11,094

)

 

 

 

 

 

Add back (deduct):

 

 

 

 

Equity in (income) loss of unconsolidated entities, net

 

 

(39

)

 

 

(38

)

Income tax expense (benefit) from continuing operations

 

 

1,066

 

 

 

13,437

 

Defined benefit pension expense (income)

 

 

5,322

 

 

 

4,257

 

Facility fees and debt-related expense (income)

 

 

2,508

 

 

 

2,978

 

Interest expense

 

 

28,353

 

 

 

28,813

 

Interest income

 

 

(552

)

 

 

(981

)

Depreciation

 

 

39,358

 

 

 

37,579

 

Amortization

 

 

6,790

 

 

 

6,591

 

 

 

 

 

 

Unusual items:

 

 

 

 

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

 

 

1,627

 

 

 

10,539

 

Strategic costs

 

 

5,265

 

 

 

1,178

 

Employee termination and related costs

 

 

5,997

 

 

 

 

Gain on sale of businesses, net

 

 

 

 

 

(8,601

)

Adjustment to contract termination charge

 

 

(1,103

)

 

 

 

Consolidated Adjusted EBITDA

 

$

74,414

 

 

$

84,658

 


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

 

 

 

 

 

 

 

Nine Months Ended
September 30

(In thousands)

 

 

2025

 

 

 

2024

 

Consolidated income (loss) from continuing operations

 

$

(77,098

)

 

$

(37,058

)

 

 

 

 

 

Add back (deduct):

 

 

 

 

Equity in (income) loss of unconsolidated entities, net

 

 

(111

)

 

 

84

 

Income tax expense (benefit) from continuing operations

 

 

12,621

 

 

 

31,372

 

Defined benefit pension expense

 

 

15,742

 

 

 

12,599

 

Facility fee and debt-related expense

 

 

7,739

 

 

 

8,687

 

Interest expense

 

 

82,527

 

 

 

84,869

 

Interest income

 

 

(1,476

)

 

 

(6,113

)

Depreciation

 

 

113,701

 

 

 

111,525

 

Amortization

 

 

19,845

 

 

 

20,829

 

 

 

 

 

 

Unusual items:

 

 

 

 

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

 

 

6,012

 

 

 

19,919

 

Remeasurement of long-lived assets

 

 

 

 

 

10,695

 

Strategic costs

 

 

10,258

 

 

 

2,653

 

Net gain on sale of assets

 

 

 

 

 

(3,281

)

Adjustment to net gain on lease incentive

 

 

 

 

 

(451

)

Intangible asset impairment charge

 

 

 

 

 

2,840

 

Gain on sale of businesses, net

 

 

 

 

 

(10,478

)

Employee termination and related costs

 

 

9,330

 

 

 

 

Adjustment to contract termination charge

 

 

(3,352

)

 

 

 

Site exit costs

 

 

10,281

 

 

 

 

Adjusted EBITDA

 

$

206,019

 

 

$

248,691

 


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

 

 

 

 

 

 

 

 

 

 

 

Projected

 

 

Three Months Ending

 

Twelve Months Ending

 

 

December 31

 

December 31

 

 

 

2025

 

 

 

2025

 

(In millions) (a)

 

Low

 

High

 

Low

 

High

Consolidated loss from continuing operations

 

$

(25

)

 

$

(15

)

 

$

(103

)

 

$

(93

)

 

 

 

 

 

 

 

 

 

Add back (deduct):

 

 

 

 

 

 

 

 

Income tax expense (benefit) from continuing operations

 

 

3

 

 

 

5

 

 

 

16

 

 

 

18

 

Facility fees and debt-related (income) expense

 

 

3

 

 

 

3

 

 

 

10

 

 

 

10

 

Net interest

 

 

29

 

 

 

27

 

 

 

110

 

 

 

108

 

Defined benefit pension (income) expense

 

 

5

 

 

 

5

 

 

 

21

 

 

 

21

 

Depreciation and amortization

 

 

48

 

 

 

48

 

 

 

181

 

 

 

181

 

 

 

 

 

 

 

 

 

 

Unusual items:

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

6

 

 

 

6

 

Strategic costs

 

 

 

 

 

 

 

 

10

 

 

 

10

 

Employee termination and related costs

 

 

 

 

 

 

 

 

9

 

 

 

9

 

Adjustment to contract termination charge

 

 

 

 

 

 

 

 

(3

)

 

 

(3

)

Site exit costs

 

 

 

 

 

 

 

 

10

 

 

 

10

 

Consolidated Adjusted EBITDA (a)

 

$

62

 

 

$

72

 

 

$

268

 

 

$

278

 


(a)

Amounts above are rounded and may not total.


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

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

September 30

 

September 30

(In thousands)

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Net cash provided (used) by operating activities

 

$

34,435

 

 

$

1,387

 

 

$

63,008

 

 

$

41,771

 

Less capital expenditures

 

 

(31,757

)

 

 

(41,574

)

 

 

(92,416

)

 

 

(102,094

)

Less expenditures for intangible assets

 

 

(63

)

 

 

(697

)

 

 

(114

)

 

 

(1,181

)

Plus capital expenditures for strategic ventures (a)

 

 

202

 

 

 

727

 

 

 

1,329

 

 

 

2,177

 

Plus total proceeds from sales of assets (b)

 

 

2,051

 

 

 

4,895

 

 

 

5,815

 

 

 

12,479

 

Plus transaction-related expenditures (c)

 

 

741

 

 

 

1,038

 

 

 

741

 

 

 

5,478

 

Adjusted free cash flow

 

$

5,609

 

 

$

(34,224

)

 

$

(21,637

)

 

$

(41,370

)


(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 nine months ended September 30, 2024 also included asset sales by Corporate.

(c)

Expenditures directly related to the Company's divestiture transactions and other strategic costs incurred at Corporate.


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

 

 

 

 

 

 

 

Projected
Twelve Months Ending
December 31

 

 

 

2025

 

(In millions)

 

Low

 

High

Net cash provided by operating activities

 

$

87

 

 

$

107

 

Less net capital / intangible asset expenditures

 

 

(120

)

 

 

(130

)

Plus capital expenditures for strategic ventures

 

 

2

 

 

 

2

 

Plus transaction-related expenditures

 

 

1

 

 

 

1

 

Adjusted free cash flow

 

$

(30

)

 

$

(20

)


Investor Contact

Media Contact

David Martin

Karen Tognarelli

+1.267.946.1407

+1.717.480.6145

dmartin@enviri.com

ktognarelli@enviri.com