Harsco Corp
NYSE:HSC
Income Statement
Earnings Waterfall
Harsco Corp
Revenue
|
1.9B
USD
|
Cost of Revenue
|
-1.6B
USD
|
Gross Profit
|
335.7m
USD
|
Operating Expenses
|
-269.8m
USD
|
Operating Income
|
66m
USD
|
Other Expenses
|
-246m
USD
|
Net Income
|
-180.1m
USD
|
Income Statement
Harsco Corp
Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|
Revenue | ||||
Revenue |
1 534
N/A
|
1 848
+20%
|
1 889
+2%
|
|
Gross Profit | ||||
Cost of Revenue |
(1 242)
|
(1 491)
|
(1 553)
|
|
Gross Profit |
292
N/A
|
358
+23%
|
336
-6%
|
|
Operating Income | ||||
Operating Expenses |
(236)
|
(272)
|
(270)
|
|
Selling, General & Administrative |
(235)
|
(272)
|
(268)
|
|
Research & Development |
(1)
|
(1)
|
(1)
|
|
Other Operating Expenses |
0
|
1
|
(1)
|
|
Operating Income |
56
N/A
|
86
+54%
|
66
-23%
|
|
Pre-Tax Income | ||||
Interest Income Expense |
(56)
|
(61)
|
(72)
|
|
Non-Reccuring Items |
(61)
|
(3)
|
(126)
|
|
Total Other Income |
7
|
16
|
9
|
|
Pre-Tax Income |
(54)
N/A
|
38
N/A
|
(123)
N/A
|
|
Net Income | ||||
Tax Provision |
9
|
(9)
|
(10)
|
|
Income from Continuing Operations |
(46)
|
28
|
(133)
|
|
Income to Minority Interest |
(4)
|
(6)
|
(4)
|
|
Equity Earnings Affiliates |
0
|
(0)
|
(0)
|
|
Net Income (Common) |
(26)
N/A
|
(3)
+88%
|
(180)
-5 442%
|
|
EPS (Diluted) |
-0.33
N/A
|
-0.04
+88%
|
-2.26
-5 550%
|