Income Statement

Revenue

+19%

+46%

10Y

Currency: USD

	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	50	47	45	43	42	41	41	41	41	40	40	41	41	42	41	42	46	50	55	60	65	71	77	81	80	78	77	73	71	68	64	63	64	63	63	61	56	54	50	49	50	49	48	47	46	48	49	50	49	48	48	47	48	47	47	47	47	49	52	52	51	49	48	27	30	23	17	22	21	22	29	34	41	50	53	58	62	62	62	63	61	62	66	77	86	96	104	107	110	112	113	112	111	110	110	0
Revenue	2 005 N/A	1 979 -1%	1 979 +0%	1 977 0%	2 006 +1%	2 032 +1%	2 052 +1%	2 119 +3%	2 187 +3%	2 268 +4%	2 355 +4%	2 502 +6%	2 586 +3%	2 664 +3%	2 745 +3%	2 396 -13%	2 808 +17%	2 878 +2%	2 954 +3%	3 026 +2%	3 184 +5%	3 364 +6%	3 518 +5%	3 688 +5%	3 836 +4%	3 989 +4%	4 107 +3%	3 968 -3%	3 677 -7%	3 354 -9%	3 054 -9%	2 991 -2%	3 036 +2%	3 046 +0%	3 054 +0%	3 039 0%	3 075 +1%	3 164 +3%	3 268 +3%	3 303 +1%	3 276 -1%	3 172 -3%	3 072 -3%	3 046 -1%	3 009 -1%	2 998 0%	2 981 -1%	2 896 -3%	2 694 -7%	2 469 -8%	2 256 -9%	2 066 -8%	2 005 -3%	1 926 -4%	1 828 -5%	1 723 -6%	1 625 -6%	1 539 -5%	1 478 -4%	1 451 -2%	1 470 +1%	1 495 +2%	1 512 +1%	1 308 -14%	1 259 -4%	1 204 -4%	1 171 -3%	1 348 +15%	1 353 +0%	1 364 +1%	1 436 +5%	1 204 -16%	1 273 +6%	1 370 +8%	1 456 +6%	1 534 +5%	1 583 +3%	1 604 +1%	1 565 -2%	1 848 +18%	1 597 -14%	1 610 +1%	1 626 +1%	1 889 +16%	1 932 +2%	1 971 +2%	2 009 +2%	2 366 +18%	2 174 -8%	2 264 +4%	2 313 +2%	2 343 +1%	2 291 -2%	2 243 -2%	2 244 +0%	2 240 0%
Gross Profit
Cost of Revenue	(1 498)	(1 476)	(1 478)	(1 482)	(1 513)	(1 538)	(1 554)	(1 604)	(1 658)	(1 722)	(1 793)	(1 916)	(1 981)	(2 039)	(2 101)	(1 779)	(2 108)	(2 134)	(2 160)	(2 203)	(2 326)	(2 458)	(2 567)	(2 686)	(2 791)	(2 899)	(2 994)	(2 926)	(2 732)	(2 513)	(2 305)	(2 252)	(2 295)	(2 313)	(2 333)	(2 337)	(2 368)	(2 445)	(2 541)	(2 571)	(2 554)	(2 472)	(2 380)	(2 350)	(2 320)	(2 313)	(2 301)	(2 239)	(2 080)	(1 920)	(1 761)	(1 644)	(1 595)	(1 538)	(1 466)	(1 356)	(1 278)	(1 235)	(1 185)	(1 173)	(1 178)	(1 155)	(1 159)	(998)	(960)	(918)	(885)	(1 013)	(1 013)	(1 027)	(1 082)	(930)	(995)	(1 093)	(1 194)	(1 242)	(1 283)	(1 295)	(1 258)	(1 491)	(1 308)	(1 336)	(1 354)	(1 553)	(1 577)	(1 580)	(1 596)	(1 916)	(1 711)	(1 785)	(1 831)	(1 903)	(1 848)	(1 831)	(1 831)	(1 813)
Gross Profit	508 N/A	503 -1%	502 0%	495 -1%	493 0%	494 +0%	498 +1%	514 +3%	529 +3%	546 +3%	563 +3%	586 +4%	605 +3%	625 +3%	643 +3%	617 -4%	700 +13%	744 +6%	794 +7%	822 +4%	857 +4%	906 +6%	951 +5%	1 003 +5%	1 045 +4%	1 090 +4%	1 113 +2%	1 041 -6%	945 -9%	841 -11%	748 -11%	738 -1%	741 +0%	733 -1%	721 -2%	702 -3%	708 +1%	719 +2%	726 +1%	732 +1%	722 -1%	700 -3%	692 -1%	697 +1%	689 -1%	686 0%	681 -1%	657 -4%	614 -7%	550 -10%	495 -10%	422 -15%	410 -3%	387 -6%	361 -7%	367 +1%	346 -6%	304 -12%	294 -3%	279 -5%	293 +5%	341 +16%	353 +4%	310 -12%	299 -3%	286 -4%	286 +0%	335 +17%	340 +1%	337 -1%	354 +5%	274 -23%	278 +1%	276 -1%	262 -5%	292 +11%	299 +3%	309 +3%	307 -1%	358 +17%	289 -19%	273 -5%	273 0%	336 +23%	355 +6%	391 +10%	412 +6%	450 +9%	463 +3%	479 +4%	482 +1%	440 -9%	443 +1%	412 -7%	413 +0%	427 +3%
Operating Income
Operating Expenses	(342)	(341)	(344)	(319)	(321)	(321)	(327)	(340)	(348)	(357)	(364)	(375)	(385)	(388)	(391)	(365)	(413)	(436)	(457)	(478)	(491)	(501)	(519)	(542)	(575)	(610)	(629)	(608)	(595)	(567)	(517)	(511)	(532)	(525)	(531)	(538)	(642)	(650)	(647)	(542)	(635)	(621)	(616)	(510)	(531)	(546)	(548)	(493)	(431)	(405)	(347)	(291)	(274)	(227)	(241)	(252)	(253)	(244)	(213)	(201)	(200)	(205)	(214)	(198)	(192)	(186)	(178)	(206)	(214)	(232)	(245)	(199)	(210)	(205)	(218)	(236)	(247)	(255)	(246)	(272)	(234)	(232)	(225)	(270)	(272)	(276)	(297)	(356)	(324)	(343)	(348)	(363)	(365)	(370)	(374)	(415)
Selling, General & Administrative	(317)	(315)	(319)	(313)	(315)	(316)	(319)	(330)	(338)	(346)	(355)	(368)	(377)	(383)	(388)	(361)	(408)	(428)	(451)	(473)	(488)	(501)	(516)	(538)	(567)	(600)	(620)	(602)	(571)	(541)	(513)	(509)	(520)	(523)	(529)	(533)	(534)	(542)	(539)	(536)	(527)	(512)	(504)	(503)	(499)	(499)	(501)	(482)	(423)	(376)	(319)	(285)	(282)	(262)	(259)	(242)	(229)	(220)	(206)	(197)	(200)	(205)	(215)	(195)	(190)	(185)	(176)	(203)	(211)	(228)	(241)	(198)	(208)	(204)	(219)	(235)	(248)	(255)	(248)	(272)	(235)	(232)	(226)	(268)	(271)	(280)	(300)	(354)	(328)	(341)	(346)	(359)	(361)	(366)	(371)	(382)
Research & Development	(4)	(4)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(2)	(3)	(3)	(3)	(3)	(3)	(3)	(4)	(3)	(3)	(4)	(4)	(5)	(5)	(4)	(4)	(3)	(3)	(4)	(4)	(4)	(5)	(5)	(6)	(6)	(7)	(8)	(9)	(9)	(9)	(9)	(10)	(10)	(10)	(9)	(7)	(6)	(4)	(4)	(4)	(5)	(5)	(4)	(4)	(4)	(4)	(5)	(5)	(3)	(3)	(3)	(3)	(4)	(4)	(4)	(4)	(1)	(4)	(3)	(3)	(1)	(2)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(3)	(2)	(2)	(3)	(4)	(4)	(4)	(4)	(3)
Other Operating Expenses	(21)	(22)	(22)	(3)	(3)	(3)	(5)	(7)	(8)	(8)	(7)	(4)	(5)	(2)	(1)	(1)	(2)	(5)	(4)	(2)	0	3	0	(0)	(4)	(5)	(4)	(1)	(20)	(22)	0	1	(8)	2	2	(1)	(103)	(103)	(103)	(1)	(101)	(102)	(103)	2	(23)	(38)	(38)	(1)	2	(21)	(21)	(1)	12	39	23	(6)	(19)	(20)	(3)	1	4	5	5	0	1	1	1	0	1	(0)	0	0	2	3	3	0	2	2	3	1	2	1	1	(1)	(1)	5	4	2	5	1	1	0	0	0	0	(30)
Operating Income	165 N/A	162 -2%	158 -3%	176 +12%	172 -2%	173 +0%	171 -1%	174 +2%	181 +4%	190 +5%	198 +5%	210 +6%	220 +5%	237 +8%	252 +6%	252 0%	287 +14%	309 +8%	337 +9%	345 +2%	366 +6%	405 +11%	432 +7%	461 +7%	470 +2%	481 +2%	484 +1%	433 -10%	350 -19%	274 -22%	231 -16%	227 -2%	210 -8%	208 -1%	190 -9%	164 -14%	66 -60%	70 +6%	79 +14%	190 +140%	87 -54%	79 -10%	77 -2%	186 +143%	158 -15%	140 -11%	133 -5%	164 +24%	183 +11%	144 -21%	148 +3%	131 -11%	136 +4%	160 +18%	120 -25%	114 -5%	94 -18%	60 -36%	81 +35%	78 -4%	93 +19%	136 +46%	139 +3%	112 -19%	107 -5%	100 -7%	109 +9%	129 +19%	126 -2%	105 -17%	110 +5%	76 -31%	68 -10%	72 +5%	44 -39%	56 +29%	52 -6%	55 +5%	61 +12%	86 +40%	55 -36%	42 -24%	47 +13%	66 +40%	83 +25%	115 +39%	115 +0%	94 -18%	138 +47%	136 -2%	133 -2%	77 -43%	78 +1%	42 -46%	39 -6%	12 -69%
Pre-Tax Income
Interest Income Expense	(44)	(41)	(41)	(39)	(39)	(39)	(38)	(38)	(38)	(38)	(38)	(39)	(39)	(39)	(39)	(39)	(42)	(46)	(51)	(57)	(61)	(66)	(72)	(75)	(74)	(73)	(71)	(69)	(68)	(65)	(61)	(60)	(60)	(60)	(60)	(58)	(54)	(51)	(47)	(46)	(47)	(39)	(33)	(44)	(43)	(40)	(46)	(48)	(47)	(47)	(46)	(45)	(46)	(46)	(45)	(34)	(35)	(36)	(39)	(49)	(50)	(49)	(47)	(24)	(18)	(12)	(5)	(19)	(19)	(20)	(27)	(32)	(40)	(48)	(51)	(56)	(59)	(60)	(60)	(61)	(59)	(60)	(63)	(72)	(80)	(88)	(95)	(100)	(101)	(101)	(104)	(105)	(105)	(108)	(108)	(109)
Non-Reccuring Items	0	0	0	(0)	0	0	0	(0)	0	0	0	(1)	0	0	0	(1)	0	0	0	(0)	0	0	0	(3)	0	0	6	(21)	0	0	(35)	(9)	0	(7)	(1)	(85)	14	12	10	(102)	(41)	(69)	(72)	(361)	(294)	(264)	(512)	(307)	(311)	(315)	(62)	(62)	(60)	(57)	(58)	(37)	(46)	(47)	(47)	(48)	(44)	(45)	(42)	(10)	(11)	(9)	(11)	2	0	(5)	(5)	(7)	(17)	(30)	(44)	(61)	(46)	(23)	(8)	(3)	2	(106)	(110)	(126)	(124)	(39)	(40)	(25)	(42)	(32)	(23)	(56)	(52)	(54)	(72)	(8)
Total Other Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	(4)	(6)	(8)	(10)	(9)	(9)	(9)	(9)	(19)	(18)	(61)	(60)	(47)	(46)	(2)	(3)	(1)	1	2	2	1	(1)	(3)	(6)	(3)	1	4	7	9	12	14	16	14	12	11	9	1	(6)	(14)	(22)	(20)	(19)	(18)	(17)	(18)	(19)	(20)	(32)
Pre-Tax Income	121 N/A	121 0%	117 -3%	137 +17%	133 -2%	134 +1%	132 -2%	136 +3%	143 +5%	152 +6%	161 +6%	171 +7%	181 +6%	198 +9%	214 +8%	212 -1%	245 +15%	263 +7%	286 +9%	288 +1%	305 +6%	339 +11%	360 +6%	382 +6%	397 +4%	408 +3%	419 +3%	343 -18%	282 -18%	210 -26%	136 -35%	159 +17%	150 -6%	141 -6%	129 -9%	21 -84%	26 +25%	31 +21%	41 +33%	42 +1%	(1) N/A	(29) -3 167%	(29) +3%	(219) -667%	(179) +18%	(164) +8%	(425) -159%	(191) +55%	(179) +6%	(223) -25%	32 N/A	14 -56%	21 +47%	48 +133%	8 -83%	35 +319%	(5) N/A	(40) -742%	(65) -60%	(80) -23%	(48) +40%	(4) +92%	48 N/A	75 +58%	77 +2%	79 +3%	94 +19%	114 +20%	109 -4%	79 -27%	75 -6%	31 -58%	9 -71%	(6) N/A	(48) -654%	(54) -14%	(44) +19%	(17) +62%	7 N/A	38 +428%	13 -66%	(111) N/A	(115) -4%	(123) -7%	(120) +3%	(19) +84%	(34) -75%	(53) -57%	(25) +53%	(17) +31%	(11) +34%	(102) -818%	(97) +4%	(139) -43%	(161) -15%	(137) +15%
Net Income
Tax Provision	(39)	(37)	(36)	(42)	(41)	(42)	(41)	(42)	(44)	(47)	(48)	(49)	(53)	(58)	(65)	(59)	(70)	(77)	(86)	(93)	(98)	(108)	(112)	(118)	(120)	(118)	(116)	(92)	(69)	(47)	(23)	(19)	(20)	(20)	(21)	(4)	(6)	(6)	(6)	(50)	(50)	(47)	(53)	(35)	(36)	(37)	(34)	(32)	(35)	(29)	(32)	(30)	(38)	(40)	(33)	(28)	(13)	(18)	(16)	(7)	(15)	(14)	(18)	(28)	(28)	(17)	(19)	(17)	(12)	(17)	(18)	(11)	(9)	(3)	11	9	6	(1)	(11)	(9)	(3)	5	3	(10)	(16)	(30)	(24)	(31)	(29)	(29)	(38)	(17)	(17)	(11)	2	(23)
Income from Continuing Operations	83	84	82	95	92	93	92	94	99	105	113	122	129	139	149	153	175	186	200	194	207	231	248	265	277	290	303	252	213	163	113	140	129	121	107	16	20	25	35	(8)	(51)	(77)	(82)	(254)	(215)	(201)	(459)	(223)	(215)	(252)	0	(16)	(17)	8	(25)	7	(17)	(58)	(80)	(86)	(63)	(19)	30	47	49	63	75	97	97	63	56	20	(0)	(9)	(36)	(46)	(38)	(18)	(4)	28	10	(106)	(112)	(133)	(136)	(49)	(58)	(84)	(54)	(46)	(49)	(119)	(114)	(150)	(159)	(160)
Income to Minority Interest	(5)	(6)	(6)	(6)	(6)	(6)	(7)	(7)	(8)	(8)	(8)	(9)	(9)	(9)	(9)	(9)	(9)	(9)	(9)	(8)	(8)	(8)	(9)	(10)	(10)	(10)	(10)	(6)	(5)	(3)	(5)	(7)	(8)	(9)	(6)	(6)	(5)	(5)	(4)	(2)	(0)	0	(1)	(1)	(3)	(6)	(7)	(10)	(9)	(6)	(5)	(5)	(4)	(5)	(3)	(0)	(1)	(2)	(4)	(6)	(6)	(5)	(4)	(4)	(5)	(6)	(7)	(8)	(8)	(8)	(9)	(8)	(8)	(6)	(5)	(4)	(5)	(5)	(6)	(6)	(6)	(5)	(4)	(4)	(3)	2	2	2	2	(5)	(5)	(5)	(5)	(4)	(4)	(4)
Equity Earnings Affiliates	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	0	0	0	0	1	1	1	1	1	1	1	1	0	1	1	2	0	(4)	2	(2)	4	(0)	(3)	0	(1)	6	6	6	0	0	0	0	0	0	0	0	0	0	1	0	0	0	0	0	0	(0)	(1)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(1)	(1)	(0)	(0)	(0)	0	0	0	0
Net Income (Common)	76 N/A	77 +2%	76 -1%	90 +18%	89 -2%	88 -1%	91 +3%	92 +2%	97 +5%	102 +5%	112 +10%	121 +8%	127 +5%	138 +9%	140 +1%	157 +12%	168 +7%	180 +7%	196 +9%	196 +0%	210 +7%	239 +14%	261 +9%	300 +15%	309 +3%	316 +2%	319 +1%	241 -24%	203 -16%	153 -24%	93 -39%	119 +28%	108 -9%	97 -10%	97 N/A	7 -93%	10 +50%	18 +78%	30 +64%	(12) N/A	(52) -356%	(77) -48%	(83) -7%	(255) -207%	(218) +14%	(207) +5%	(467) -126%	(233) +50%	(225) +3%	(261) -16%	(3) +99%	(22) -616%	(17) +23%	2 N/A	(31) N/A	6 N/A	(20) N/A	(53) -164%	(77) -46%	(86) -11%	(66) +23%	(21) +69%	26 N/A	8 -70%	17 +114%	38 +129%	58 +51%	137 +138%	140 +2%	108 -23%	511 +373%	504 -1%	483 -4%	464 -4%	19 -96%	(26) N/A	(26) 0%	(2) +91%	15 N/A	(3) N/A	(43) -1 247%	(162) -276%	(168) -3%	(180) -7%	(150) +17%	(56) +63%	(68) -23%	(86) -26%	(95) -10%	(97) -2%	(99) -2%	(128) -29%	(123) +4%	(157) -28%	(167) -6%	(168) -1%
EPS (Diluted)	0.93 N/A	0.94 +1%	0.93 -1%	1.09 +17%	1.08 -1%	1.07 -1%	1.1 +3%	1.12 +2%	1.16 +4%	1.22 +5%	1.34 +10%	1.45 +8%	1.51 +4%	1.64 +9%	1.67 +2%	1.86 +11%	1.98 +6%	2.13 +8%	2.31 +8%	2.32 +0%	2.48 +7%	2.82 +14%	3.07 +9%	3.53 +15%	3.63 +3%	3.72 +2%	3.55 -5%	2.86 -19%	2.51 -12%	1.9 -24%	1.15 -39%	1.47 +28%	1.34 -9%	1.2 -10%	1.2 N/A	0.08 -93%	0.12 +50%	0.22 +83%	0.36 +64%	-0.14 N/A	-0.65 -364%	-0.94 -45%	-1.02 -9%	-3.15 -209%	-2.7 +14%	-2.56 +5%	-5.77 -125%	-2.88 +50%	-2.77 +4%	-3.24 -17%	-0.04 +99%	-0.28 -600%	-0.22 +21%	0.03 N/A	-0.38 N/A	0.09 N/A	-0.23 N/A	-0.66 -187%	-0.97 -47%	-1.07 -10%	-0.8 +25%	-0.24 +70%	0.3 N/A	0.09 -70%	0.19 +111%	0.45 +137%	0.68 +51%	1.63 +140%	1.72 +6%	1.34 -22%	6.29 +369%	6.19 -2%	6.13 -1%	5.87 -4%	0.24 -96%	-0.33 N/A	-0.33 N/A	-0.02 +94%	0.18 N/A	-0.04 N/A	-0.54 -1 250%	-2.03 -276%	-2.1 -3%	-2.26 -8%	-1.88 +17%	-0.69 +63%	-0.85 -23%	-1.07 -26%	-1.18 -10%	-1.2 -2%	-1.23 -3%	-1.59 -29%	-1.53 +4%	-1.95 -27%	-2.06 -6%	-2.07 0%

Income Statement Balance Sheet Cash Flow Statement

Harsco Corp
F:HA7

Income Statement

Earnings Waterfall
Harsco Corp

Income Statement
Harsco Corp

See Also

Company

Help

Tools

Stocks

Harsco Corp F:HA7

Income Statement

Earnings Waterfall Harsco Corp

Income Statement Harsco Corp

See Also

Company

Help

Tools

Stocks

Harsco Corp
F:HA7

Earnings Waterfall
Harsco Corp

Income Statement
Harsco Corp