Enviri Corporation
NVRI
#5062
Rank
$1.59 B
Marketcap
$19.62
Share price
4.06%
Change (1 day)
194.96%
Change (1 year)

Enviri Corporation - 10-Q quarterly report FY


Text size:
================================================================================

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

_______________

FORM 10-Q
_______________


[X] QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934

For the Quarterly Period Ended June 30, 2005

OR

[_] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d)
OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ___________ to ___________

Commission File Number 1-3970

___________________


HARSCO CORPORATION
(Exact name of registrant as specified in its charter)


Delaware 23-1483991
- --------------------------------------------------------------------------------
(State of incorporation) (I.R.S. Employer Identification No.)


350 Poplar Church Road, Camp Hill, Pennsylvania 17011
- --------------------------------------------------------------------------------
(Address of principal executive offices) (Zip Code)

Registrant's Telephone Number (717) 763-7064
- --------------------------------------------------------------------------------

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934
during the preceding 12 months (or for such shorter period that the registrant
was required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.
YES [X] NO [_]

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act).
YES [X] NO [_]

Indicate the number of shares outstanding of each of the registrant's classes of
common stock, as of the latest practicable date.

Class Outstanding at July 31, 2005
----- ----------------------------
Common stock, par value $1.25 per share 41,679,575

================================================================================
HARSCO CORPORATION AND SUBSIDIARY COMPANIES
PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS
- ----------------------------

CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
<TABLE><CAPTION>
THREE MONTHS ENDED SIX MONTHS ENDED
JUNE 30 JUNE 30
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) 2005 2004 2005 2004
- ----------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
REVENUES FROM CONTINUING OPERATIONS:
Service sales $ 498,787 $ 440,700 $ 968,360 $ 846,607
Product sales 197,360 176,877 367,848 327,243
- -----------------------------------------------------------------------------------------------------------------------
TOTAL REVENUES 696,147 617,577 1,336,208 1,173,850
- -----------------------------------------------------------------------------------------------------------------------

COSTS AND EXPENSES FROM CONTINUING OPERATIONS:
Cost of services sold 367,401 326,594 719,806 631,386
Cost of products sold 158,914 141,284 300,156 265,480
Selling, general and administrative expenses 95,212 89,455 192,248 177,459
Research and development expenses 711 676 1,370 1,381
Other (income) expenses (593) 1,953 849 3,573
- -----------------------------------------------------------------------------------------------------------------------
TOTAL COSTS AND EXPENSES 621,645 559,962 1,214,429 1,079,279
- -----------------------------------------------------------------------------------------------------------------------

OPERATING INCOME FROM CONTINUING OPERATIONS 74,502 57,615 121,779 94,571

Equity in income of unconsolidated entities, net 42 74 120 172
Interest income 567 488 1,145 1,201
Interest expense (10,419) (10,038) (20,862) (20,320)
- -----------------------------------------------------------------------------------------------------------------------

INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES AND
MINORITY INTEREST 64,692 48,139 102,182 75,624

Income tax expense (20,647) (14,942) (32,757) (23,469)
- -----------------------------------------------------------------------------------------------------------------------

INCOME FROM CONTINUING OPERATIONS BEFORE
MINORITY INTEREST 44,045 33,197 69,425 52,155

Minority interest in net income (2,232) (2,217) (4,560) (4,318)
- -----------------------------------------------------------------------------------------------------------------------

INCOME FROM CONTINUING OPERATIONS 41,813 30,980 64,865 47,837
- -----------------------------------------------------------------------------------------------------------------------

DISCONTINUED OPERATIONS:
Loss from operations of discontinued business (316) (426) (341) (416)
Gain/(loss) on disposal of discontinued business 204 59 195 (88)
Income/(loss) related to discontinued defense business (6) - 32 224
Income tax benefit 44 132 43 112
- -----------------------------------------------------------------------------------------------------------------------
LOSS FROM DISCONTINUED OPERATIONS (74) (235) (71) (168)
- -----------------------------------------------------------------------------------------------------------------------
NET INCOME $ 41,739 $ 30,745 $ 64,794 $ 47,669
=======================================================================================================================

Average shares of common stock outstanding 41,612 41,080 41,558 41,009

Basic earnings per common share:

Continuing operations $ 1.00 $ 0.75 $ 1.56 $ 1.17

Discontinued operations -- (0.01) -- --

- -----------------------------------------------------------------------------------------------------------------------
BASIC EARNINGS PER COMMON SHARE $ 1.00 $ 0.75(a) $ 1.56 $ 1.16(a)
=======================================================================================================================

Diluted average shares of common stock outstanding 42,046 41,525 42,012 41,493

Diluted earnings per common share:
Continuing operations $ 0.99 $ 0.75 $ 1.54 $ 1.15
Discontinued operations -- (0.01) -- --
- -----------------------------------------------------------------------------------------------------------------------
DILUTED EARNINGS PER COMMON SHARE $ 0.99 $ 0.74 $ 1.54 $ 1.15
=======================================================================================================================
CASH DIVIDENDS DECLARED PER COMMON SHARE $ 0.30 $ 0.275 $ 0.60 $ 0.55
=======================================================================================================================
(a) Does not total due to rounding
</TABLE>
See accompanying notes to consolidated financial statements

-2-
HARSCO CORPORATION AND SUBSIDIARY COMPANIES
PART I - FINANCIAL INFORMATION


CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
<TABLE><CAPTION>
JUNE 30 DECEMBER 31
(IN THOUSANDS) 2005 2004
- --------------------------------------------------------------------------------------------
<S> <C> <C>
ASSETS
CURRENT ASSETS:
Cash and cash equivalents $ 99,551 $ 94,093
Accounts receivable, net 534,039 555,191
Inventories 262,922 217,026
Other current assets 59,098 58,614
- --------------------------------------------------------------------------------------------
TOTAL CURRENT ASSETS 955,610 924,924
- --------------------------------------------------------------------------------------------
Property, plant and equipment, net 925,340 932,298
Goodwill, net 412,652 433,125
Other assets 100,372 98,477
Assets held for sale 1,784 932
- --------------------------------------------------------------------------------------------
TOTAL ASSETS $ 2,395,758 $ 2,389,756
============================================================================================

LIABILITIES
CURRENT LIABILITIES:
Short-term borrowings $ 63,104 $ 16,145
Current maturities of long-term debt 6,069 14,917
Accounts payable 213,024 220,322
Accrued compensation 53,272 63,776
Income taxes 47,451 40,227
Dividends payable 12,492 12,429
Other current liabilities 220,813 210,581
- --------------------------------------------------------------------------------------------
TOTAL CURRENT LIABILITIES 616,225 578,397
- --------------------------------------------------------------------------------------------
Long-term debt 556,136 594,747
Deferred income taxes 99,696 95,702
Insurance liabilities 55,567 53,960
Retirement plan liabilities 92,872 97,586
Other liabilities 49,999 54,483
Liabilities associated with assets held for sale -- 691
- --------------------------------------------------------------------------------------------
TOTAL LIABILITIES 1,470,495 1,475,566
- --------------------------------------------------------------------------------------------

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY
Common stock 85,145 84,889
Additional paid-in capital 149,311 139,532
Accumulated other comprehensive loss (164,778) (127,491)
Retained earnings 1,460,457 1,420,637
Treasury stock (603,271) (603,377)
Unearned stock-based compensation (1,601) --
- --------------------------------------------------------------------------------------------
TOTAL STOCKHOLDERS' EQUITY 925,263 914,190
- --------------------------------------------------------------------------------------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 2,395,758 $ 2,389,756
============================================================================================
</TABLE>
See accompanying notes to consolidated financial statements.

-3-
HARSCO CORPORATION AND SUBSIDIARY COMPANIES
PART I - FINANCIAL INFORMATION

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
<TABLE><CAPTION>
SIX MONTHS ENDED
JUNE 30
(IN THOUSANDS) 2005 2004
- ----------------------------------------------------------------------------------------------------------
<S> <C> <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income $ 64,794 $ 47,669
Adjustments to reconcile net income to net
cash provided (used) by operating activities:
Depreciation 97,463 88,401
Amortization 1,270 1,189
Equity in income of unconsolidated entities, net (120) (171)
Dividends or distributions from unconsolidated entities -- 544
Other, net 4,578 5,770
Changes in assets and liabilities, net of acquisitions
and dispositions of businesses:
Accounts receivable (7,280) (56,854)
Inventories (49,476) (26,686)
Accounts payable 2,683 11,606
Accrued interest payable 14,177 13,285
Accrued compensation (7,689) 2,096
Other assets and liabilities 14,086 10,109
- ----------------------------------------------------------------------------------------------------------

NET CASH PROVIDED BY OPERATING ACTIVITIES 134,486 96,958
- ----------------------------------------------------------------------------------------------------------

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of property, plant and equipment (135,777) (99,156)
Purchase of businesses, net of cash acquired (8,147) (5,165)
Proceeds from sales of assets 14,496 2,748
- ----------------------------------------------------------------------------------------------------------

NET CASH USED BY INVESTING ACTIVITIES (129,428) (101,573)
- ----------------------------------------------------------------------------------------------------------

CASH FLOWS FROM FINANCING ACTIVITIES:
Short-term borrowings, net 55,223 2,339
Current maturities and long-term debt:
Additions 69,062 99,004
Reductions (including reclassifications to short-term borrowings) (93,351) (85,910)
Cash dividends paid on common stock (24,911) (22,518)
Common stock issued-options 6,071 7,975
Other financing activities (3,503) (2,596)
- ----------------------------------------------------------------------------------------------------------

NET CASH PROVIDED (USED) BY FINANCING ACTIVITIES 8,591 (1,706)
- ----------------------------------------------------------------------------------------------------------

Effect of exchange rate changes on cash (8,191) (2,355)
- ----------------------------------------------------------------------------------------------------------

Net increase (decrease) in cash and cash equivalents 5,458 (8,676)

Cash and cash equivalents at beginning of period 94,093 80,210
- ----------------------------------------------------------------------------------------------------------

CASH AND CASH EQUIVALENTS AT END OF PERIOD $ 99,551 $ 71,534
==========================================================================================================
</TABLE>
See accompanying notes to consolidated financial statements.

-4-
HARSCO CORPORATION AND SUBSIDIARY COMPANIES
PART I - FINANCIAL INFORMATION

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)
<TABLE><CAPTION>
THREE MONTHS ENDED
JUNE 30
(IN THOUSANDS) 2005 2004
- -------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
Net income $ 41,739 $ 30,745
- -------------------------------------------------------------------------------------------------------------------------------

Other comprehensive income (loss):
Foreign currency translation adjustments (24,791) (8,566)

Net losses on cash flow hedging instruments, net of deferred income taxes of $44 and $0 in
2005 and 2004, respectively (82) --

Pension liability adjustments, net of deferred income taxes of ($2,406) and ($631) in 2005 and
2004, respectively 5,609 1,494

Reclassification adjustment for gain on cash flow hedging instruments included in net income,
net of deferred income taxes of $1 and $0 in 2005 and 2004, respectively (1) --

- -------------------------------------------------------------------------------------------------------------------------------
Other comprehensive loss (19,265) (7,072)
- -------------------------------------------------------------------------------------------------------------------------------

TOTAL COMPREHENSIVE INCOME $ 22,474 $ 23,673
===============================================================================================================================



SIX MONTHS ENDED
JUNE 30
(IN THOUSANDS) 2005 2004
- -------------------------------------------------------------------------------------------------------------------------------

Net income $ 64,794 $ 47,669
- -------------------------------------------------------------------------------------------------------------------------------

Other comprehensive income (loss):
Foreign currency translation adjustments (45,677) (11,757)

Net losses on cash flow hedging instruments, net of deferred income taxes of $44 and $14 in
2005 and 2004, respectively (82) (25)

Pension liability adjustments, net of deferred income taxes of ($3,638) and $660 in 2005 and
2004, respectively 8,475 (1,567)

Reclassification adjustment for (gain) loss on cash flow hedging instruments included in net
income, net of deferred income taxes of $1 and ($56) in 2005 and 2004, respectively (3) 104

- -------------------------------------------------------------------------------------------------------------------------------
Other comprehensive loss (37,287) (13,245)
- -------------------------------------------------------------------------------------------------------------------------------

TOTAL COMPREHENSIVE INCOME $ 27,507 $ 34,424
===============================================================================================================================
</TABLE>
See accompanying notes to consolidated financial statements.

-5-
HARSCO CORPORATION AND SUBSIDIARY COMPANIES
PART I - FINANCIAL INFORMATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- ------------------------------------------

A. OPINION OF MANAGEMENT

Financial information furnished herein, which is unaudited, in the opinion of
management reflects all adjustments (all of which are of a normal recurring
nature) that are necessary to present a fair statement of the interim period.
This unaudited interim information should be read in conjunction with the
Company's annual Form 10-K filing for the year ended December 31, 2004.


B. RECLASSIFICATIONS

Certain reclassifications have been made to prior years' amounts to conform with
current year classifications. These reclassifications relate principally to
components of the Consolidated Statements of Cash Flows. As a result of these
reclassifications, certain 2004 amounts presented for comparative purposes will
not individually agree with previously filed Forms 10-K or 10-Q.


C. OPTIONS FOR COMMON STOCK

In prior years, when stock options were issued to employees, the Company used
the intrinsic value method to account for the options. No compensation expense
was recognized on the grant date, since at that date, the option price equaled
the market price of the underlying common stock. Effective in 2003, the Company
ceased granting stock options to employees. In 2004, the Management Development
and Compensation Committee of the Board of Directors approved the granting of
restricted stock units as the long-term equity component of officer
compensation. In the first quarter of 2005, the Company issued 32,700
performance-based restricted stock units with a fair value of $50.41 per unit to
certain officers. Restricted stock units are more fully described in Note 12,
"Stock-Based Compensation," to the Company's Form 10-K for the year ended
December 31, 2004.

The Company's net income and net income per common share would have been reduced
to the pro forma amounts indicated below if compensation cost for the Company's
stock option plan had been determined based on the fair value at the grant date
for awards in accordance with the provisions of SFAS No. 123, "Accounting for
Stock-Based Compensation" (SFAS 123).

THREE MONTHS ENDED SIX MONTHS ENDED
JUNE 30 JUNE 30
(IN THOUSANDS, EXCEPT PER SHARE) 2005 2004 2005 2004
- -------------------------------------------------------------------------------
Net income:
As reported $ 41,739 $ 30,745 $ 64,794 $ 47,669
Compensation expense (a) -- -- -- (96)
-----------------------------------------------
Pro forma $ 41,739 $ 30,745 $ 64,794 $ 47,573
===============================================
Basic earnings per share:
As reported $ 1.00 $ 0.75 $ 1.56 $ 1.16
Pro forma 1.00 0.75 1.56 1.16
Diluted earnings per share:
As reported 0.99 0.74 1.54 1.15
Pro forma 0.99 0.74 1.54 1.15
- -------------------------------------------------------------------------------
(a) Total stock-based employee compensation expense related to stock
options determined under fair value-based method for all awards, net
of related tax effects.

-6-
HARSCO CORPORATION AND SUBSIDIARY COMPANIES
PART I - FINANCIAL INFORMATION

D. REVIEW OF OPERATIONS BY SEGMENT
<TABLE><CAPTION>
THREE MONTHS ENDED THREE MONTHS ENDED
JUNE 30, 2005 JUNE 30, 2004

OPERATING
INCOME OPERATING
(IN THOUSANDS) SALES (LOSS) SALES INCOME
------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
Mill Services Segment $ 271,286 $ 33,404 $ 242,249 $ 24,849

Access Services Segment 206,597 21,253 183,127 14,322

Gas Technologies Segment 90,034 3,630 82,954 5,266
------------------------------------------------------------------------------------------------

Segment Totals 567,917 58,287 508,330 44,437

Engineered Products & Services
("all other") Category 128,230 18,280 109,247 13,177

General Corporate - (2,065) -- 1
------------------------------------------------------------------------------------------------

Consolidated Totals $ 696,147 $ 74,502 $ 617,577 $ 57,615
================================================================================================


SIX MONTHS ENDED SIX MONTHS ENDED
JUNE 30, 2005 JUNE 30, 2004

OPERATING OPERATING
INCOME INCOME
(IN THOUSANDS) SALES (LOSS) SALES (LOSS)
------------------------------------------------------------------------------------------------

Mill Services Segment $ 539,921 $ 60,405 $ 478,542 $ 50,099

Access Services Segment 390,174 30,619 340,934 17,722

Gas Technologies Segment 172,168 5,728 160,516 8,354
------------------------------------------------------------------------------------------------

Segment Totals 1,102,263 96,752 979,992 76,175

Engineered Products & Services
("all other") Category 233,945 27,311 193,858 19,340

General Corporate -- (2,284) -- (944)
------------------------------------------------------------------------------------------------

Consolidated Totals $ 1,336,208 $ 121,779 $ 1,173,850 $ 94,571
================================================================================================
</TABLE>
-7-
HARSCO CORPORATION AND SUBSIDIARY COMPANIES
PART I - FINANCIAL INFORMATION

RECONCILIATION OF SEGMENT OPERATING INCOME TO CONSOLIDATED INCOME
BEFORE INCOME TAXES AND MINORITY INTEREST
<TABLE><CAPTION>

THREE MONTHS ENDED SIX MONTHS ENDED
JUNE 30 JUNE 30
(IN THOUSANDS) 2005 2004 2005 2004
---------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
Segment Operating Income $ 58,287 $ 44,437 $ 96,752 $ 76,175

Engineered Products & Services
("all other") Category 18,280 13,177 27,311 19,340

General Corporate (2,065) 1 (2,284) (944)
---------------------------------------------------------------------------------------------------------------

Operating income from continuing operations 74,502 57,615 121,779 94,571

Equity in income of unconsolidated entities, net 42 74 120 172

Interest income 567 488 1,145 1,201

Interest expense (10,419) (10,038) (20,862) (20,320)

---------------------------------------------------------------------------------------------------------------
Income from continuing operations before
income taxes and minority interest $ 64,692 $ 48,139 $ 102,182 $ 75,624
===============================================================================================================
</TABLE>

E. ACCOUNTS RECEIVABLE AND INVENTORIES

Accounts receivable are net of an allowance for doubtful accounts of $16.6
million and $19.1 million at June 30, 2005 and December 31, 2004, respectively.
The decrease in the allowance for doubtful accounts is due principally to the
write-off of previously reserved accounts receivable. The provision for doubtful
accounts was $1.8 million and $0.9 million for the three months ended June 30,
2005 and 2004, respectively, and $3.1 million and $2.5 million for the six
months ended June 30, 2005 and 2004, respectively.


INVENTORIES
------------------------------------------------------------------
(IN THOUSANDS) JUNE 30 DECEMBER 31
2005 2004
------------------------------------------------------------------

Finished goods $ 74,120 $ 60,554
Work-in-process 57,753 37,882
Raw materials and purchased parts 100,800 91,965
Stores and supplies 30,249 26,625
------------------------------------------------------------------
Total Inventories $ 262,922 $ 217,026
==================================================================

Inventories increased $45.9 million from December 31, 2004 due to the following
factors:

o Increased work-in-process and raw materials inventories due primarily
to customer orders being manufactured at the railway track maintenance
services and equipment business, scheduled for delivery in the second
half of 2005; and

o Increased finished goods for the Gas Technologies Segment and the
international Access Services business to meet expected demand in the
second half of 2005.

-8-
HARSCO CORPORATION AND SUBSIDIARY COMPANIES
PART I - FINANCIAL INFORMATION

F. PROPERTY, PLANT AND EQUIPMENT

Property, plant and equipment consists of the following:

JUNE 30 DECEMBER 31
(IN THOUSANDS) 2005 2004
---------------------------------------------------------------------------
Land and improvements $ 39,256 $ 39,838
Buildings and improvements 168,358 185,807
Machinery and equipment 2,017,455 2,027,765
Uncompleted construction 68,619 45,083
---------------------------------------------------------------------------
Gross property, plant and equipment 2,293,688 2,298,493
Less accumulated depreciation (1,368,348) (1,366,195)
---------------------------------------------------------------------------
Net property, plant and equipment $ 925,340 $ 932,298
===========================================================================


G. GOODWILL AND OTHER INTANGIBLE ASSETS

The following table reflects the changes in carrying amounts of goodwill for the
six months ended June 30, 2005:
<TABLE><CAPTION>
GOODWILL
------------------------------------------------------------------------------
ENGINEERED
MILL ACCESS GAS PRODUCTS AND
SERVICES SERVICES TECHNOLOGIES SERVICES ("ALL CONSOLIDATED
(IN THOUSANDS) SEGMENT SEGMENT SEGMENT OTHER") CATEGORY TOTALS
- --------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
Balance as of December 31, 2004, net of
accumulated amortization $ 220,493 $ 167,802 $ 36,693 $ 8,137 $ 433,125

Goodwill acquired during year 906 - - - 906

Foreign currency translation (11,448) (9,822) - - (21,270)

Other - (109) - - (109)

- --------------------------------------------------------------------------------------------------------------------------
BALANCE AS OF JUNE 30, 2005, NET
OF ACCUMULATED AMORTIZATION $ 209,951 $ 157,871 $ 36,693 $ 8,137 $ 412,652
==========================================================================================================================
</TABLE>

Goodwill is net of accumulated amortization of $104.1 million and $108.4 million
at June 30, 2005 and December 31, 2004, respectively.

Intangible assets, which are included principally in Other assets on the
Consolidated Balance Sheets, totaled $11.3 million, net of accumulated
amortization of $11.0 million at June 30, 2005 and $10.9 million, net of
accumulated amortization of $10.5 million at December 31, 2004. The following
chart reflects these intangible assets by major category.

-9-
HARSCO CORPORATION AND SUBSIDIARY COMPANIES
PART I - FINANCIAL INFORMATION
<TABLE><CAPTION>
INTANGIBLE ASSETS
-------------------------------------------------------------------
JUNE 30, 2005 DECEMBER 31, 2004
GROSS CARRYING ACCUMULATED GROSS CARRYING ACCUMULATED
(IN THOUSANDS) AMOUNT AMORTIZATION AMOUNT AMORTIZATION
----------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
Customer Relationships $ 9,160 $ 765 $ 7,662 $ 609

Non-compete agreements 5,039 4,214 4,898 4,032

Patents 4,292 3,791 4,416 3,757

Other 3,859 2,262 4,411 2,087
----------------------------------------------------------------------------------------------
Total $ 22,350 $ 11,032 $ 21,387 $ 10,485
==============================================================================================
</TABLE>

The increase in intangible assets during the second quarter of 2005 is due in
part to the acquisition discussed in Note H, "Acquisitions and Dispositions." As
part of this transaction, the Company acquired the following intangible assets
(by major class) which are subject to amortization:

ACQUIRED INTANGIBLE ASSETS
---------------------------------------------------------------------------
(IN THOUSANDS) GROSS CARRYING RESIDUAL WEIGHTED-AVERAGE
AMOUNT VALUE AMORTIZATION PERIOD
---------------------------------------------------------------------------

Customer relationships $ 3,565 None 8 years

Non-compete agreements 149 None 10 years
--------------
Total $ 3,714
==============

The above acquisitions were partially offset by the sale of certain intangible
assets in the Mill Services Segment.

There were no research and development assets acquired and written off in the
first six months of 2005 or 2004.

Amortization expense for intangible assets was $1.0 million and $0.8 million for
the six months ended June 30, 2005 and 2004, respectively. The following chart
shows the estimated amortization expense for the next five fiscal years based on
the current intangible asset carrying amounts.

(IN THOUSANDS) 2005 2006 2007 2008 2009
-----------------------------------------------------------------------
Estimated Amortization Expense $2,100 $1,900 $1,500 $1,300 $1,000


H. ACQUISITIONS AND DISPOSITIONS

ACQUISITIONS
In May 2005, the Company's Mill Services Segment acquired Evulca SAS, a
France-based company with more than 30 years experience providing conveyor belt
management and maintenance services to the steel industry and other industrial
clients. The privately-held company recorded 2004 sales in excess of $5 million.
The pro forma impact of the above acquisition was not material.

DISPOSITIONS - ASSETS HELD FOR SALE AND DISCONTINUED OPERATIONS
In management's ongoing strategic efforts to increase the Company's focus on
core industrial services, certain manufacturing operations have been divested.
Effective March 21, 2002, the Board of Directors authorized the sale of the
Capitol Manufacturing business, a business unit of the Gas Technologies Segment.
A significant portion of the Capitol Manufacturing business was sold on June 28,
2002. The Company continued to recognize income from inventory consigned to the
buyer in accordance with the sale agreement and when all revenue recognition
criteria have been met. As of June 30, 2005, all the remaining assets have been
sold and the corresponding income has been recognized in Discontinued
operations. The income from the sale of this inventory had an immaterial effect
on net income for the six months ended June 30, 2005.

-10-
HARSCO CORPORATION AND SUBSIDIARY COMPANIES
PART I - FINANCIAL INFORMATION

In 2004, management approved the sale of certain long-lived assets (primarily
land and buildings) of the Mill Services Segment. Having met the necessary
requirements of SFAS No. 144, "Accounting for the Impairment or Disposal of
Long-Lived Assets," these assets have been separately identified on the
Consolidated Balance Sheets as "held for sale" for all periods presented.
Additionally, certain long-lived assets of the Gas Technologies Segment were
classified as "held for sale" during the second quarter of 2005 and have been
separately identified on the Consolidated Balance Sheet as "held for sale" at
June 30, 2005. These assets had a net book value of $1.0 million and $1.2
million at June 30, 2005 and December 31, 2004, respectively.

The major classes of assets and liabilities "held for sale" included in the
Consolidated Balance Sheets are as follows:

JUNE 30 DECEMBER 31
(IN THOUSANDS) 2005 2004
- -------------------------------------------------------------------------------
ASSETS
Accounts receivable, net $ -- $ 15
Inventories -- 133
Other current assets -- 23
Property, plant and equipment, net 1,784 761
- -------------------------------------------------------------------------------
TOTAL ASSETS "HELD FOR SALE" $ 1,784 $ 932
===============================================================================

LIABILITIES
Accounts payable $ -- $ 24
Other current liabilities -- 542
Other liabilities -- 125
- -------------------------------------------------------------------------------
TOTAL LIABILITIES ASSOCIATED WITH
ASSETS "HELD FOR SALE" $ -- $ 691
===============================================================================


I. COMMITMENTS AND CONTINGENCIES

ENVIRONMENTAL
The Company is involved in a number of environmental remediation investigations
and clean-ups and, along with other companies, has been identified as a
"potentially responsible party" for certain waste disposal sites. While each of
these matters is subject to various uncertainties, it is probable that the
Company will agree to make payments toward funding certain of these activities
and it is possible that some of these matters will be decided unfavorably to the
Company. The Company has evaluated its potential liability, and its financial
exposure is dependent upon such factors as the continuing evolution of
environmental laws and regulatory requirements, the availability and application
of technology, the allocation of cost among potentially responsible parties, the
years of remedial activity required and the remediation methods selected. The
Consolidated Balance Sheets at June 30, 2005 and December 31, 2004 include
accruals of $2.5 million and $2.7 million, respectively, for environmental
matters. The amounts charged against pre-tax income related to environmental
matters totaled $0.5 million and $1.0 million for the first six months of 2005
and 2004, respectively.

The liability for future remediation costs is evaluated on a quarterly basis.
Actual costs to be incurred at identified sites in future periods may vary from
the estimates, given inherent uncertainties in evaluating environmental
exposures. The Company does not expect that any sum it may have to pay in
connection with environmental matters in excess of the amounts recorded or
disclosed above would have a material adverse effect on its financial position,
results of operations or cash flows.

In January 2002, the New Jersey Department of Environmental Protection ("NJDEP")
issued Notices of Civil Administrative Penalty Assessment to the Company for
violations of the New Jersey Air Pollution Control Act. The Notices allege that
the Company operated a slag processing plant in violation of the emission permit
for control of slag dust. The Agency assessed civil administrative penalties
totaling approximately $311,000 and the Company filed an appeal with the Agency.
In March 2003, NJDEP amended its assessment and reduced the proposed penalty to
$146,000. In August 2004, NJDEP amended its reassessment of $146,000 and revised
the proposed penalty to

-11-
HARSCO CORPORATION AND SUBSIDIARY COMPANIES
PART I - FINANCIAL INFORMATION

$325,400. The amended order was appealed. On July 6, 2005, the Company and NJDEP
reached a settlement agreement pursuant to which the Company agreed to pay a
penalty of $90,900.

ROYALTY EXPENSE DISPUTE
The Company is involved in a royalty expense dispute with Canada Revenue Agency
(CRA). The CRA is proposing to disallow certain royalty expense deductions
claimed by the Company's Canadian subsidiary on its 1994-1998 tax returns. As of
June 30, 2005, the maximum assessment from the CRA for the period 1994-1998 is
approximately $9.3 million including tax and interest. The Company has filed an
administrative appeal and will vigorously contest the disallowance.

The Company currently anticipates that some portion of the assessment may be
paid in this royalty expense dispute. However, the Company intends to utilize
competent authority proceedings in the U.S. to recover a portion of any required
tax payment amount. The Company believes that any amount not recovered through
these proceedings has been fully reserved as of June 30, 2005, and therefore
will not have a material adverse affect on the Company's future results of
operations.

OTHER
The Company has been named as one of many defendants (approximately 90 or more
in most cases) in legal actions alleging personal injury from exposure to
airborne asbestos over the past several decades. In their suits, the plaintiffs
have named as defendants many manufacturers, distributors and installers of
numerous types of equipment or products that allegedly contained asbestos.

The Company believes that the claims against it are without merit. The Company
has never been a producer, manufacturer or processor of asbestos fibers. Any
component within a Company product which may have contained asbestos would have
been purchased from a supplier. Based on scientific and medical evidence, the
Company believes that any asbestos exposure arising from normal use of any
Company product never presented any harmful airborne asbestos exposure, and
moreover, the type of asbestos contained in any component that was used in those
products is protectively encapsulated in other materials and is not associated
with the types of injuries alleged. Finally, in most of the depositions taken of
plaintiffs to date in the litigation against the Company, plaintiffs have failed
to identify any Company products as the source of their asbestos exposure.

The majority of the asbestos complaints have been filed in either New York or
Mississippi. Almost all of the New York complaints contain a standard claim for
damages of $20 million or $25 million against the approximately 90 defendants,
regardless of the individual's alleged medical condition, and without
identifying any Company product as the source of plaintiff's asbestos exposure.
With respect to the Mississippi complaints, most contain a standard claim for an
unstated amount of damages against the numerous defendants (typically 240 to
270), without identifying any Company product as the source of plaintiff's
asbestos exposure.

The Company has not paid any amounts in settlement of these cases, with the
exception of two settlements totaling less than $10,000 paid prior to 1998 from
insurance proceeds. The Company's insurance carrier has paid all legal costs and
expenses to date. The Company has liability insurance coverage available under
various primary and excess policies that the Company believes will be available
if necessary to substantially cover any liability that might ultimately be
incurred on these claims.

As of June 30, 2005, there are 31,409 pending asbestos personal injury claims
filed against the Company. Of these cases, 26,318 were pending in the New York
Supreme Court for New York County in New York State and 4,799 of the cases were
pending in state courts of various counties in Mississippi. The other claims
totaling approximately 292 are filed in various counties in a number of state
courts, and in certain Federal District Courts, and those complaints assert
lesser amounts of damages than the New York cases or do not state any amount
claimed.

As of June 30, 2005, the Company has obtained dismissal by stipulation, or
summary judgment prior to trial, in all cases that have proceeded to trial. To
date, the Company has been dismissed from 11,735 cases.

In view of the persistence of asbestos litigation nationwide, which has not yet
been sufficiently addressed either politically or legally, the Company expects
to continue to receive additional claims. However, there were developments
during the fourth quarter of 2002 that could have a favorable effect for the
Company regarding the pending claims and the number of future claims filed in
the New York Supreme Court for New York County and in Mississippi state courts
after 2002. On December 19, 2002, the New York Supreme Court responsible for
managing all asbestos cases pending within New York County issued an Order which
created a Deferred or Inactive Docket for all pending and future asbestos claims
filed by plaintiffs who cannot demonstrate that they have a malignant condition
or discernible physical impairment, and an Active

-12-
HARSCO CORPORATION AND SUBSIDIARY COMPANIES
PART I - FINANCIAL INFORMATION

Docket for plaintiffs who are able to show such medical conditions. The Order
has been challenged by plaintiffs. Under the Order, the Court is reviewing cases
for docketing based on their date of filing, with the older pending cases
reviewed first. Cases designated as Active are then assigned to a "FIFO" trial
group, which groups are scheduled for trial in the designated months of either
February or August. For cases in which there has been a recent death or a
diagnosis of cancer, the Court reviews such cases on an expedited basis and, if
medically supported, such cases are transferred to an "In Extremis" trial group,
which groups are scheduled for trial in the designated months of either May or
November. As of June 30, 2005, the Company was listed as a defendant in
approximately 253 pending cases in the New York Supreme Court for New York
County that have been designated as Active or "In Extremis" and assigned to
trial groups. To date, the Company has been dismissed as a defendant prior to
trial in all New York cases that have proceeded to trial. The number of these
dismissals is currently approximately 1,464.

Also, in the fourth quarter of 2002, Mississippi enacted tort reform legislation
that made various changes in the law favorable to the Company's defense and that
will apply to all cases filed on or after January 1, 2003. The majority of the
claims pending against the Company in Mississippi were filed in the fourth
quarter of 2002, in advance of the effective date of this more restrictive
legislation.

During the second quarter of 2005, the Company continued to obtain case
dismissals in Mississippi. These dismissals were in the wake of the Mississippi
Supreme Court's decision in the Mangialardi case (in which the court held that
consolidation of personal injury claims is impermissible and which restricted
out of state residents from bringing asbestos suits in Mississippi). Based on
these dismissals, the total number of pending Mississippi cases as of June 30,
2005 is now 4,799. Significantly, however, 2,879 of those cases were filed in,
or removed to, the Mississippi federal district court, which is in the process
of transferring them to the federal Multidistrict Asbestos Docket in
Philadelphia (the "MDL"). In accordance with an order of the MDL court entered
several years ago, the transferred cases are deemed "administratively
dismissed," subject to being reinstated only when each individual plaintiff can
demonstrate both a present physical injury and that asbestos exposure resulted
from the products or activities of identifiable defendants. These
"administratively dismissed" cases are not included in the dismissal numbers
noted in the above paragraphs.

The Company intends to continue its practice of vigorously defending these cases
as they are listed for trial and expects the insurance carriers to continue to
pay the legal costs and expenses. Management believes that the outcome of these
cases will not have a material adverse effect on the Company's financial
condition, results of operations or cash flows.

The Company is subject to various other claims and legal proceedings covering a
wide range of matters that arose in the ordinary course of business. In the
opinion of management, all such matters are adequately covered by insurance or
by accruals, and if not so covered, are without merit or are of such kind, or
involve such amounts, as would not have a material adverse effect on the
financial position, results of operations or cash flows of the Company.


J. RECONCILIATION OF BASIC AND DILUTED SHARES
<TABLE><CAPTION>

THREE MONTHS ENDED SIX MONTHS ENDED
JUNE 30 JUNE 30
(AMOUNTS IN THOUSANDS, EXCEPT PER SHARE DATA) 2005 2004 2005 2004
----------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
Income from continuing operations $ 41,813 $ 30,980 $ 64,865 $ 47,837
================================================================================================================

Average shares of common stock outstanding used to compute
basic earnings per common share 41,612 41,080 41,558 41,009

Dilutive effect of stock-based compensation 434 445 454 484
----------------------------------------------------------------------------------------------------------------

Shares used to compute dilutive effect of stock-based
compensation 42,046 41,525 42,012 41,493
================================================================================================================

Basic earnings per common share from continuing operations $ 1.00 $ 0.75 $ 1.56 $ 1.17
================================================================================================================

Diluted earnings per common share from continuing
operations $ 0.99 $ 0.75 $ 1.54 $ 1.15
================================================================================================================
</TABLE>
-13-
HARSCO CORPORATION AND SUBSIDIARY COMPANIES
PART I - FINANCIAL INFORMATION

All outstanding stock options were included in the computation of diluted
earnings per share at June 30, 2005. Options to purchase 12,000 shares were
outstanding at June 30, 2004, but were not included in the computation of
diluted earnings per share because the effect was antidilutive.


K. EMPLOYEE BENEFIT PLANS
<TABLE><CAPTION>
THREE MONTHS ENDED JUNE 30
-------------------------------------------------------
DEFINED BENEFIT PENSION EXPENSE (INCOME) U. S. PLANS INTERNATIONAL PLANS
-----------------------------------------------------------------------------------------------------------
(IN THOUSANDS) 2005 2004 2005 2004
-----------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
Defined benefit plans:
Service cost $ 845 $ 653 $ 1,684 $ 2,367
Interest cost 3,479 3,398 9,914 9,379
Expected return on plan assets (4,778) (4,490) (10,962) (9,828)
Recognized prior service costs 192 188 312 304
Recognized losses 904 745 3,143 3,294
Amortization of transition (asset) (364) (366) (6) (138)
Settlement loss -- -- 14 --
-----------------------------------------------------------------------------------------------------------
Defined benefit plans pension expense $ 278 $ 128 $ 4,099 $ 5,378
===========================================================================================================


SIX MONTHS ENDED JUNE 30
-------------------------------------------------------
DEFINED BENEFIT PENSION EXPENSE (INCOME) U. S. PLANS INTERNATIONAL PLANS
-----------------------------------------------------------------------------------------------------------
(IN THOUSANDS) 2005 2004 2005 2004
-----------------------------------------------------------------------------------------------------------

Defined benefit plans:
Service cost $ 1,690 $ 1,305 $ 3,565 $ 4,825
Interest cost 6,957 6,796 20,254 18,901
Expected return on plan assets (9,556) (8,980) (22,367) (19,810)
Recognized prior service costs 384 377 635 617
Recognized losses 1,809 1,491 6,358 6,654
Amortization of transition liability (asset) (728) (733) 3 (275)
Settlement loss -- -- 27 --
-----------------------------------------------------------------------------------------------------------
Defined benefit plans pension expense $ 556 $ 256 $ 8,475 $ 10,912
===========================================================================================================
</TABLE>

Defined benefit pension expense in the second quarter and first half of 2005
decreased $1.1 million and $2.1 million, respectively, from the comparable 2004
periods. This decrease relates primarily to a decline in the Company's SGB
Group's U.K. pension expense as a result of plan changes implemented effective
January 1, 2004.

Contributions to defined benefit pension plans are as follows:

DEFINED BENEFIT PENSION PLAN CONTRIBUTIONS
---------------------------------------------------------------------------
(IN MILLIONS) U. S. PLANS INTERNATIONAL PLANS
---------------------------------------------------------------------------

First Quarter 2005 $ 0.2 $ 14.9 (a)
Second Quarter 2005 0.2 4.9
---------------------------------------------------------------------------
Six Months 2005 0.4 19.8
Projected July - December 2005 0.5 9.7
---------------------------------------------------------------------------
Total Projected Year 2005 $ 0.9 $ 29.5
===========================================================================

(a) Includes a $9.4 million voluntary contribution to the Company's SGB
Group's U.K. pension plan.

Contributions to multiemployer pension plans during the second quarter and six
months ended June 30, 2005 were $3.8 million and $7.1 million, respectively.

-14-
HARSCO CORPORATION AND SUBSIDIARY COMPANIES
PART I - FINANCIAL INFORMATION

THREE MONTHS ENDED
POSTRETIREMENT BENEFITS EXPENSE (INCOME) JUNE 30
-------------------------------------------------------------------------
(IN THOUSANDS) 2005 2004
-------------------------------------------------------------------------
Service cost $ 1 $ 3
Interest cost 48 91
Recognized prior service costs 1 8
Recognized (gains)/losses (9) 7
Curtailment gains -- (1,502)
-------------------------------------------------------------------------
Postretirement benefits income $ 41 $ (1,393)
=========================================================================

The curtailment gains of $1.5 million for the three months ended June 30, 2004
was due principally to the termination of certain postretirement health care
plans.

SIX MONTHS ENDED
POSTRETIREMENT BENEFITS EXPENSE (INCOME) JUNE 30
-------------------------------------------------------------------------
(IN THOUSANDS) 2005 2004
-------------------------------------------------------------------------
Service cost $ 4 $ 6
Interest cost 103 198
Recognized prior service costs 6 16
Recognized (gains)/losses (18) 22
Curtailment gains (318) (2,238)
-------------------------------------------------------------------------
Postretirement benefits income $ (223) $ (1,996)
=========================================================================

The curtailment gains of $0.3 million and $2.2 million for the six months ended
June 30, 2005 and 2004, respectively, were due principally to the termination of
certain postretirement health care plans.

In the quarter ended June 30, 2005, the Company contributed $68 thousand to the
postretirement plans. For the six months ended June 30, 2005, the Company
contributed $135 thousand to the postretirement plans and anticipates
contributing approximately $185 thousand during the remainder of 2005.


L. INCOME TAXES

The effective income tax rate relating to continuing operations was 31.9% and
32.1% in the second quarter and first six months of 2005, respectively. This
compares with 31.0% for both the second quarter and first six months of 2004.
These increases in the effective income tax rate in 2005 were primarily the
result of the expiration of three tax holidays: one in Europe, one in the Middle
East and one in Asia.

On October 22, 2004, the American Jobs Creation Act (AJCA) was signed into law.
The AJCA includes a deduction of 85% for certain international earnings that are
repatriated to the U.S., as defined in the AJCA. The Company may elect to apply
this temporary provision to qualifying earnings repatriations during 2005. On
January 13, 2005, the U.S. Treasury Department and the U.S. Internal Revenue
Service (IRS) issued the first in a series of notices that will provide detailed
guidance on the AJCA. On May 10, 2005, the U.S. Treasury Department and the IRS
published a second round of guidance. The Company is assessing the effects of
the repatriation provision and expects to complete its evaluation during the
third quarter of 2005. A specific range of income tax effects of these
repatriations has not been determined; however, the Company does not expect a
material impact due to the structure of its international operations as well as
the substantial amount of repatriations to the U.S. in prior years.

-15-
HARSCO CORPORATION AND SUBSIDIARY COMPANIES
PART I - FINANCIAL INFORMATION

M. NEW FINANCIAL ACCOUNTING STANDARDS ISSUED

SFAS No. 123 (revised 2004), "Share-Based Payment" (SFAS 123R)
- --------------------------------------------------------------

In December 2004, the Financial Accounting Standards Board (FASB) issued SFAS
123R which replaces SFAS No. 123, "Accounting for Stock-Based Compensation," and
supersedes Accounting Principles Board (APB) Opinion No. 25, "Accounting for
Stock Issued to Employees" (APB 25). SFAS 123R requires the cost of employee
services received in exchange for an award of equity instruments to be based
upon the grant-date fair value of the award (with limited exceptions).
Additionally, this cost is to be recognized as expense over the period during
which an employee is required to provide services in exchange for the award
(usually the vesting period). SFAS 123R eliminates APB 25's intrinsic value
method which the Company has historically used to account for stock option
grants.

In March 2005, the Securities and Exchange Commission (SEC) issued Staff
Accounting Bulletin No. 107 (SAB 107) which summarizes the views of the SEC
staff regarding the interaction between SFAS 123R and certain SEC rules and
regulations. SAB 107 provides guidance on several topics including: valuation
methods, the classification of compensation expense, capitalization of
compensation cost related to share-based payment arrangements, the accounting
for income tax effects of share-based payment arrangements, and disclosures in
Management's Discussion and Analysis subsequent to adoption of SFAS 123R.

In April 2005, the SEC issued FR-74, "Amendment to Rule 4-01(a) of Regulation
S-X Regarding the Compliance Date for Statement of Financial Accounting
Standards No. 123 (Revised 2004), SHARE-BASED PAYMENT" (FR-74). FR-74 allows
companies to implement SFAS 123R at the beginning of their next fiscal year
(January 1, 2006 for the Company), instead of the next reporting period that
begins after June 15, 2005. FR-74 does not change the accounting required by
SFAS 123R; it only changes the required implementation date of the standard.

The Company has not yet determined the full impact of implementing SFAS 123R,
but it is not expected to have a material impact on the Company's financial
position, results of operations or cash flows since the Company ceased granting
stock options in 2003. The Company plans to implement SFAS 123R as of January 1,
2006.

SFAS No. 151, "Inventory Costs, an amendment of ARB No. 43, Chapter 4"
- ----------------------------------------------------------------------
(SFAS 151)
- ----------

In November 2004, the FASB issued SFAS 151, which amends Accounting Research
Bulletin No. 43, Chapter 4 "Inventory Pricing" (ARB 43). SFAS 151 clarifies that
abnormal amounts of idle facility expense, freight, handling costs and wasted
material (spoilage) should be expensed rather than capitalized as inventory.
Additionally, SFAS 151 requires that allocation of fixed production overheads to
inventory costs be based upon the normal capacity of the production facility.
The provisions of SFAS 151 are applicable to inventory costs incurred during
fiscal years beginning after June 15, 2005 (as of January 1, 2006 for the
Company) with earlier application permitted. The Company has not yet determined
the full impact of SFAS 151; however, it is not expected to materially impact
the Company's financial position, results of operations or cash flows. The
Company plans to implement SFAS 151 effective January 1, 2006.

SFAS No. 153, "Exchanges of Nonmonetary Assets, an amendment of APB Opinion No.
- -------------------------------------------------------------------------------
29" (SFAS 153)
- --------------

In December 2004, the FASB issued SFAS 153 which eliminates the exception from
fair value measurement for nonmonetary exchanges of similar productive assets in
paragraph 21(b) of APB Opinion No. 29, "Accounting for Nonmonetary
Transactions," and replaces it with an exception for exchanges that do not have
commercial substance. SFAS 153 specifies that a nonmonetary exchange has
commercial substance if the future cash flows of the entity are expected to
change significantly as a result of the exchange. The provisions of SFAS 153 are
applicable for nonmonetary asset exchanges occurring in fiscal periods beginning
after June 15, 2005 (as of July 1, 2005 for the Company) with earlier
application permitted. The Company does not expect the adoption of SFAS 153 to
materially impact the Company's financial position, results of operations or
cash flows as the Company has historically had a very limited number of
nonmonetary exchange transactions. The Company implemented SFAS 153 effective
July 1, 2005.

SFAS No. 154, "Accounting Changes and Error Corrections, a replacement of APB
- -----------------------------------------------------------------------------
Opinion No. 20 and FASB Statement No. 3" (SFAS 154)
- ---------------------------------------------------

In May 2005, the FASB issued SFAS 154 which replaces APB Opinion No. 20,
"Accounting Changes" (APB 20) and SFAS No. 3, "Reporting Accounting Changes in
Interim Financial Statements" (SFAS 3). SFAS 154 changes the requirements for
the accounting and reporting of a change in accounting principle or correction
of an error. It establishes, unless impracticable, retrospective application as
the required method for reporting a change in accounting principle in the

-17-
HARSCO CORPORATION AND SUBSIDIARY COMPANIES
PART I - FINANCIAL INFORMATION

absence of explicit transition requirements specific to the newly adopted
accounting principle. SFAS 154 is effective for accounting changes and
corrections of errors made in fiscal years beginning after December 15, 2005.
The Company does not expect the adoption of SFAS 154 to have a material impact
on the Company's financial position, results of operations or cash flows. The
Company plans to implement SFAS 154 effective January 1, 2006.

FASB Interpretation No. 47, "Accounting for Conditional Asset Retirement
- -------------------------------------------------------------------------
Obligations, an interpretation of FASB Statement No. 143" (FIN 47).
- -------------------------------------------------------------------

In March 2005, the FASB issued FIN 47 which clarifies that the term "conditional
asset retirement obligation" as used in SFAS No. 143, "Accounting for Asset
Retirement Obligations" (SFAS 143), refers to a legal obligation to perform an
asset retirement activity in which the timing and/or method of settlement are
conditional on a future event that may or may not be within the control of the
entity. The obligation to perform the asset retirement activity is unconditional
even though uncertainty exists about the timing and/or method of settlement.
Accordingly, an entity is required to recognize a liability for the fair value
of a conditional asset retirement obligation if the fair value of the liability
can be reasonably estimated. The fair value of a liability for the conditional
asset retirement obligation should be recognized when incurred--generally upon
acquisition, construction, or development and/or through the normal operation of
the asset. Uncertainty about the timing and/or method of settlement of a
conditional asset retirement obligation should be factored into the measurement
of the liability when sufficient information exists. FIN 47 also clarifies when
an entity would have sufficient information to reasonably estimate the fair
value of an asset retirement obligation. FIN 47 is effective no later than the
end of fiscal years ending after December 15, 2005 (December 31, 2005 for the
Company). The Company has not yet determined the full impact of implementing FIN
47, but it is not expected to have a material impact on the Company's financial
position, results of operations or cash flows. The Company plans to implement
FIN 47 by December 31, 2005.


ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
- -------------------------------------------------------------------------------
OF OPERATIONS
- -------------

The following discussion should be read in conjunction with the accompanying
unaudited financial statements as well as the Company's annual Form 10-K for the
year ended December 31, 2004 which included additional information about the
Company's critical accounting policies, contractual obligations, practices and
the transactions that support the financial results.

FORWARD-LOOKING STATEMENTS
The nature of the Company's business and the many 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 the Private Securities Litigation Reform Act of 1995, the Company
provides the following cautionary remarks regarding important factors which,
among others, could cause future results to differ materially from the
forward-looking statements, expectations and assumptions expressed or implied
herein. Forward-looking statements contained herein could include statements
about our management confidence and strategies for performance; expectations for
new and existing products, technologies, and opportunities; and expectations
regarding growth, sales, cash flows, earnings and Economic Value Added (EVA(R)).
These statements can be identified by the use of such terms as "may," "could,"
"expect," "anticipate," "intend," "believe," or other comparable terms.

Factors which could cause results to differ include, but are not limited to,
those discussed in Part I, Item 3, "Quantitative and Qualitative Disclosures
About Market Risk," of this Form 10-Q. 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.

EXECUTIVE OVERVIEW
The Company's second quarter 2005 revenues were a record $696.1 million. This
was an increase of $78.6 million or 13% over the second quarter of 2004. Income
from continuing operations was a record $41.8 million compared with $31.0
million in the second quarter of 2004, an increase of 35%. Diluted earnings per
share from continuing operations were a record $0.99 compared with $0.75 for the
second quarter of 2004, a 32% increase.

Revenues for the first six months of 2005 were a record $1.3 billion. This is an
increase of $162.4 million or 14% over the first six months of 2004. Income from
continuing operations was a record $64.9 million compared with $47.8 million in
the first six months of 2004, an increase of 36%. Diluted earnings per share
from continuing operations were a record $1.54 compared with $1.15 for the first
six months of 2004, a 34% increase.

-17-
HARSCO CORPORATION AND SUBSIDIARY COMPANIES
PART I - FINANCIAL INFORMATION

The second quarter and first six months of 2005 results were led by strong
performance from the Access Services Segment and all businesses in the
Engineered Products and Services ("all other") Category. The Mill Services
Segment also had improved revenues and operating income, while the Gas
Technologies Segment had improved revenues but decreased operating income.

Revenues for the second quarter of 2005 for the Mill Services Segment were
$271.3 million compared with $242.2 million in the second quarter of 2004, a 12%
increase. Operating income increased by 34% to $33.4 million, from $24.8 million
in the second quarter of 2004. The Mill Services Segment accounted for 39% of
the Company's revenues and 45% of the operating income for the second quarter of
2005. Operating margins for this Segment improved by 200 basis points to 12.3%
from 10.3% in the second quarter last year due to margin improvements from new
contracts and cost reduction initiatives, as well as $2.8 million in pre-tax
income from a net gain on the disposal of assets related to exiting an
underperforming contract. In comparison with the first six months of 2004, this
Segment achieved period-over-period revenue growth of $61.4 million or 13%, and
accounted for 40% of the Company's revenues and 50% of the operating income for
the first six months of 2005.

The Access Services Segment's revenues in the second quarter of 2005 were $206.6
million compared with $183.1 million in the second quarter of 2004, a 13%
increase. Operating income increased by 48% to $21.3 million, from $14.3 million
in the second quarter of 2004. The Access Services Segment accounted for 30% of
the Company's revenues and 29% of the operating income for the second quarter of
2005. Operating margins for the Segment improved by 250 basis points to 10.3%
from 7.8% in the second quarter of last year due to increased rental equipment
utilization and better market conditions and pricing. In comparison with the
first six months of 2004, this Segment achieved period-over-period revenue
growth of $49.2 million or 14%, and accounted for 29% of the Company's revenues
and 25% of the operating income for the first six months of 2005. Improved
performance was achieved by both the international and domestic Access Services
operations.

The Gas Technologies Segment's revenues in the second quarter of 2005 were $90.0
million compared with $83.0 million in the second quarter of 2004, a 9%
increase. Operating income was $3.6 million compared with $5.3 million for the
second quarter of 2004. The increased revenues in the second quarter of 2005
were led by the industrial cylinder, cryogenics equipment and composite cylinder
businesses. Although revenue increased, operating income and operating margins
for the second quarter of 2005 declined in comparison with the second quarter of
2004 due to higher operating costs and accelerated customer buying of propane
tanks that occurred in last year's second quarter in anticipation of future
price increases. Additionally, increased costs and inventory reduction
initiatives for the valves business negatively impacted operating income in the
second quarter of 2005. In comparison with the first six months of 2004, this
Segment achieved period-over-period revenue growth of $11.7 million or 7%, but
operating profit declined $2.6 million or 31%.

All five businesses in the Engineered Products and Services ("all other")
Category contributed higher revenues and operating income in both the second
quarter and first six months of 2005 compared with the corresponding 2004
periods. The performance included improved results from the railway track
services and equipment business, which continues to see strong sales and
contracting services activity; the air-cooled heat exchangers business, where
improving market conditions have resulted in increased volumes and backlogs; the
roofing granules and industrial abrasives business, which continues to
experience strong end-market growth; and the boiler and process equipment
business, where positive market acceptance of a new product and a better sales
mix contributed to improved performance.

The positive effect of foreign currency translation increased second quarter
2005 consolidated revenues by $14.1 million and pre-tax income by $1.3 million
when compared with the second quarter of 2004. For the first six months of 2005,
the positive effect of foreign currency translation increased consolidated
revenues by $29.6 million and pre-tax income by $2.5 million when compared with
the first six months of 2004.

The Company's operations span several industries and products as more fully
discussed in Part I, Item 1, "Business," of the Company's Form 10-K for the year
ended December 31, 2004. On a macro basis, the Company is affected by worldwide
steel mill production and capacity utilization; non-residential construction and
industrial maintenance activities; industrial production volume; and the general
business trend towards the outsourcing of services. The overall outlook for 2005
continues to be positive for these business drivers although worldwide steel
mill production (excluding China) in the third quarter of 2005 is expected to be
static. A recovery in steel mill production is expected in the fourth quarter of
2005. Generally, the Company is experiencing increased activity in its
industrial services businesses. Domestically, Access Services rental equipment
on the customer job sites is at its all-time highest level and international
activity remains strong. The estimated future revenue of Mill Services contracts
as of December 31, 2004 was $3.7 billion; and backlogs in the manufacturing
businesses have been growing. Company management believes that its record second
quarter sales and

-18-
HARSCO CORPORATION AND SUBSIDIARY COMPANIES
PART I - FINANCIAL INFORMATION

earnings per share, improving market conditions for most of the Company's
services and products and the significant investments in growth-related capital
expenditures provide a solid base for achieving the Company's stated objective
of double-digit growth in diluted earnings per share from continuing operations
in 2005.
<TABLE><CAPTION>
---------------------------------------------------------------------------------------------------
REVENUES BY REGION
---------------------------------------------------------------------------------------------------
TOTAL REVENUES
THREE MONTHS ENDED PERCENTAGE GROWTH FROM
JUNE 30 2004 TO 2005

(DOLLARS IN MILLIONS) 2005 2004 VOLUME CURRENCY TOTAL
---------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
Europe $ 292.7 $ 254.8 12.1% 2.8% 14.9%
U.S. 276.2 257.7 7.2 0.0 7.2
Latin America 38.4 28.8 20.0 13.3 33.3
Asia-Pacific 34.6 30.6 7.6 5.5 13.1
Middle East 23.2 17.6 30.4 1.4 31.8
Other 31.0 28.1 5.9 4.4 10.3
---------------------------------------------------------------------------------------------------
Total $ 696.1 $ 617.6 10.4% 2.3% 12.7%
===================================================================================================

---------------------------------------------------------------------------------------------------
REVENUES BY REGION
---------------------------------------------------------------------------------------------------
TOTAL REVENUES
SIX MONTHS ENDED PERCENTAGE GROWTH FROM
JUNE 30 2004 TO 2005

(DOLLARS IN MILLIONS) 2005 2004 VOLUME CURRENCY TOTAL
---------------------------------------------------------------------------------------------------
Europe $ 556.5 $ 488.7 10.2% 3.7% 13.9%
U.S. 531.7 485.0 9.6 0.0 9.6
Latin America 72.9 55.9 21.3 9.1 30.4
Asia-Pacific 66.7 56.4 14.3 4.0 18.3
Middle East 46.4 32.4 41.7 1.5 43.2
Other 62.0 55.5 4.9 6.8 11.7
---------------------------------------------------------------------------------------------------
Total $ 1,336.2 $ 1,173.9 11.3% 2.5% 13.8%
===================================================================================================
</TABLE>


2005 HIGHLIGHTS
The following significant items affected the Company overall during the second
quarter and first six months of 2005 in comparison with the second quarter and
first six months of 2004, respectively:

Company Wide:
- -------------

o Strong worldwide economic activity, including increased steel production
during the first half of 2005 which leveled off during the second quarter,
benefited the Company's Mill Services Segment and resulted in strong demand
for the Company's products and services. This included international demand
for railway track maintenance services and equipment; access equipment
sales and rentals especially in the U.S., Middle East and Europe;
cryogenics equipment; industrial cylinders; industrial grating products;
roofing granules and abrasives; and air-cooled heat exchangers.

o The effective income tax rate relating to continuing operations increased
from 31.0% in the second quarter and first half of 2004 to 31.9% and 32.1%
in the second quarter and first half of 2005, respectively. This resulted
in approximately $0.6 million and $1.1 million in higher income tax expense
for the second quarter and first half of 2005, respectively. This is more
fully discussed under Part I, Item 1, Footnote L, labeled "Income Taxes."

-19-
HARSCO CORPORATION AND SUBSIDIARY COMPANIES
PART I - FINANCIAL INFORMATION

MILL SERVICES SEGMENT:
- ----------------------
THREE MONTHS SIX MONTHS
ENDED JUNE 30 ENDED JUNE 30
--------------------------------------------------------------------------
(DOLLARS IN MILLIONS) 2005 2004 2005 2004
--------------------------------------------------------------------------
Revenues $ 271.3 $ 242.2 $ 539.9 $ 478.5
Operating income 33.4 24.8 60.4 50.1
Operating margin percent 12.3% 10.3% 11.2% 10.5%
==========================================================================


MILL SERVICES SEGMENT - SIGNIFICANT THREE MONTHS SIX MONTHS
IMPACTS ON REVENUES ENDED JUNE 30 ENDED JUNE 30
---------------------------------------------------------------------------
(IN MILLIONS)
---------------------------------------------------------------------------
Revenues - 2004 $ 242.2 $ 478.5
Continued strong volume and new business 18.0 40.2
Benefit of positive foreign currency translation 9.8 20.2
Acquisitions - (principally Evulca SAS in France) 0.8 0.8
Other 0.5 0.2
---------------------------------------------------------------------------
Revenues - 2005 $ 271.3 $ 539.9
===========================================================================

MILL SERVICES SEGMENT - SIGNIFICANT IMPACTS ON OPERATING INCOME FOR THE
THREE AND SIX MONTHS ENDED JUNE 30, 2005 COMPARED WITH THE SAME 2004
PERIODS:

o Operating income in the second quarter and first half of 2005
increased by $3.9 million and $4.8 million, respectively, as a result
of increased pricing and new business, particularly in North America,
Europe and Brazil; and continued strong international volume,
partially offset by increased operating costs (as noted below) and
reduced volume in North America during the second quarter of 2005.
o The benefit of positive foreign currency translation in the second
quarter and first six months of 2005 resulted in increased operating
income of $0.7 million and $1.8 million, respectively, compared with
the corresponding 2004 periods.
o The Segment's operating income for the second quarter and first six
months of 2005 was positively affected by $2.8 million and $2.6
million in pre-tax income, respectively, due to a net gain on the
disposal of assets related to exiting an underperforming contract,
partially offset by reorganization costs. This compares with $0.9
million and $1.3 million in pre-tax expense in the second quarter and
first six months of 2004, respectively.
o Compared with the second quarter and first six months of 2004, the
Segment's operating income in the second quarter and first six months
of 2005 was negatively impacted by increased fuel and energy-related
costs of approximately $4 million and $7 million, respectively.
o Selling, general and administrative costs increased $2.5 million and
$4.9 million for the second quarter and first six months of 2005,
respectively (including approximately $1 million related to foreign
currency translation in both periods).

-20-
HARSCO CORPORATION AND SUBSIDIARY COMPANIES
PART I - FINANCIAL INFORMATION

ACCESS SERVICES SEGMENT:
- ------------------------
THREE MONTHS SIX MONTHS
ENDED JUNE 30 ENDED JUNE 30
--------------------------------------------------------------------------
(IN MILLIONS) 2005 2004 2005 2004
--------------------------------------------------------------------------
Revenues $ 206.6 $ 183.1 $ 390.2 $ 340.9
Operating income 21.3 14.3 30.6 17.7
Operating margin percent 10.3% 7.8% 7.8% 5.2%
==========================================================================


ACCESS SERVICES SEGMENT - SIGNIFICANT THREE MONTHS SIX MONTHS
IMPACTS ON REVENUES ENDED JUNE 30 ENDED JUNE 30
----------------------------------------------------------------------------
(IN MILLIONS)
----------------------------------------------------------------------------
Revenues - 2004 $ 183.1 $ 340.9
Net increased volume 19.8 36.6
Benefit of positive foreign currency translation 3.8 8.6
Acquisitions (principally SGB Raffia in Australia) -- 3.8
Other (0.1) 0.3
----------------------------------------------------------------------------
Revenues - 2005 $ 206.6 $ 390.2
============================================================================

ACCESS SERVICES SEGMENT - SIGNIFICANT IMPACTS ON OPERATING INCOME FOR THE
THREE AND SIX MONTHS ENDED JUNE 30, 2005 COMPARED WITH THE SAME 2004
PERIODS:

o In the second quarter and first six months of 2005, the Segment was
positively affected by the performance of the concrete forming rental
business, particularly in the Middle East and the U.K., as well as
increased equipment rentals, product sales and erection and
dismantling services revenue in North America.
o Lower pension expense in the second quarter and first six months of
2005 increased operating income by approximately $1.0 million and $2.1
million, respectively, when compared with the respective 2004 periods.
o During the second quarter and first half of 2005, the international
Access Services business continued to grow outside the U.K.,
predominantly in the Middle East, due to certain on-going large
projects. During the first six months of 2005, the international
operations outside of the U.K. had $134.4 million in revenues and
$17.2 million in operating income. This compares with $97.1 million in
revenues and $12.0 million in operating income for the first six
months of 2004.
o In the first half of 2005, there was a continued strengthening in the
U.S. non-residential construction markets that started in the latter
half of 2004. During the second quarter of 2005, equipment on customer
job sites reached an all-time high. This strengthening had a positive
effect on volume (particularly erection and dismantling services
revenue and equipment rental) which caused overall margins in the U.S.
to improve. Equipment rentals, particularly in the construction
sector, provide the highest margins for this Segment.
o The benefit of positive foreign currency translation in the second
quarter and first six months of 2005 resulted in increased operating
income of $0.8 million and $0.9 million, respectively, compared with
the corresponding 2004 periods.
o On a comparative basis, operating income in the second quarter and
first half of 2005 was negatively impacted by $1.3 million in pre-tax
income from the termination of a post-retirement benefit during the
second quarter of 2004 that was not repeated in 2005.

-21-
HARSCO CORPORATION AND SUBSIDIARY COMPANIES
PART I - FINANCIAL INFORMATION

GAS TECHNOLOGIES SEGMENT:
- -------------------------
THREE MONTHS SIX MONTHS
ENDED JUNE 30 ENDED JUNE 30
----------------------------------------------------------------------------
(IN MILLIONS) 2005 2004 2005 2004
----------------------------------------------------------------------------
Revenues $ 90.0 $ 83.0 $ 172.2 $ 160.5
Operating income 3.6 5.3 5.7 8.4
Operating margin percent 4.0% 6.3% 3.3% 5.2%
============================================================================

<TABLE><CAPTION>
GAS TECHNOLOGIES SEGMENT - SIGNIFICANT IMPACTS ON REVENUES THREE MONTHS SIX MONTHS
ENDED JUNE 30 ENDED JUNE 30
-----------------------------------------------------------------------------------------------------
(IN MILLIONS)
-----------------------------------------------------------------------------------------------------
<S> <C> <C>
Revenues - 2004 $ 83.0 $ 160.5
Increased demand for cryogenics equipment and industrial cylinders 8.1 17.4
Increased demand for composite-wrapped cylinders and certain valves 2.9 -
Increased demand for composite-wrapped cylinders partially offset
by decreased demand for certain valves - 2.2
Decreased sales of propane tanks (due to customers accelerating
purchases in 2004 to avoid price increases) (4.1) (8.0)
Other 0.1 0.1
-----------------------------------------------------------------------------------------------------
Revenues - 2005 $ 90.0 $ 172.2
=====================================================================================================
</TABLE>

GAS TECHNOLOGIES SEGMENT - SIGNIFICANT IMPACTS ON OPERATING INCOME FOR THE
THREE AND SIX MONTHS ENDED JUNE 30, 2005 COMPARED WITH THE SAME 2004
PERIODS:

o Operating income decreased in the second quarter and first half of
2005 compared with the same periods of 2004, due mainly to increased
costs and inventory reduction initiatives in the valves business and
decreased volume for propane tanks (due to customers accelerating
purchases in the first half of 2004 to avoid price increases).
o As expected, the propane business had decreased revenues and operating
income in the second quarter and first six months of 2005 when
compared with the same 2004 periods. As indicated last year, there was
increased demand for propane tanks in the first half of 2004 driven by
customers accelerating purchases in anticipation of future price
increases due to higher steel prices.
o Increased costs and product mix in the valves business negatively
impacted operating income in the first six months of 2005 compared
with the same period of 2004. A strategic action plan is being
implemented to improve the results of the valves business. This plan
is further discussed in the Outlook, Trends and Strategies section.
o The international businesses, in both Asia and Europe, contributed
significantly to the increased performance of the cryogenics business
during the first half of 2005 compared with the first half of 2004.
o Higher revenue for industrial cylinders was due to increased demand
and selling price increases.
o Foreign currency translation in the first half of 2005 did not have a
material impact on operating income for this Segment compared with the
first half of 2004.

-22-
HARSCO CORPORATION AND SUBSIDIARY COMPANIES
PART I - FINANCIAL INFORMATION

ENGINEERED PRODUCTS AND SERVICES ("ALL OTHER") CATEGORY:
- --------------------------------------------------------

THREE MONTHS SIX MONTHS
ENDED JUNE 30 ENDED JUNE 30
------------------------------------------------------------------------
(IN MILLIONS) 2005 2004 2005 2004
------------------------------------------------------------------------
Revenues $ 128.2 $ 109.2 $ 233.9 $ 193.9
Operating income 18.3 13.2 27.3 19.3
Operating margin percent 14.3% 12.1% 11.7% 10.0%
========================================================================

<TABLE><CAPTION>
ENGINEERED PRODUCTS & SERVICES ("ALL OTHER") THREE MONTHS SIX MONTHS
CATEGORY - SIGNIFICANT IMPACTS ON REVENUES ENDED JUNE 30 ENDED JUNE 30
-------------------------------------------------------------------------------------
(IN MILLIONS)
-------------------------------------------------------------------------------------
<S> <C> <C>
Revenues - 2004 $ 109.2 $ 193.9
Railway track maintenance services and equipment 7.2 17.1
Air-cooled heat exchangers 7.3 14.7
Industrial grating products 2.3 6.2
Boiler and process equipment 1.4 1.0
Roofing granules and abrasives 0.4 0.6
Benefit of positive foreign currency translation 0.4 0.5
Rounding -- (0.1)
-------------------------------------------------------------------------------------
Revenues - 2005 $ 128.2 $ 233.9
=====================================================================================
</TABLE>

ENGINEERED PRODUCTS AND SERVICES ("ALL OTHER") CATEGORY - SIGNIFICANT
IMPACTS ON OPERATING INCOME FOR THE THREE AND SIX MONTHS ENDED JUNE 30,
2005 COMPARED WITH THE SAME 2004 PERIODS:

o Higher operating income in the first half of 2005 for the railway
track maintenance services and equipment business was due principally
to increased international contract services and repair parts sales in
the U.S. This was partially offset by increased engineering and
selling, general and administrative expenses.
o Operating income for the air-cooled heat exchangers business improved
in the second quarter and first six months of 2005 due to increased
volume resulting from an improving natural gas market.
o Increased second quarter and first half of 2005 operating income for
the industrial grating products business was due principally to higher
selling prices and an improved product mix.
o The boiler and process equipment business delivered improved second
quarter and first half 2005 results due to improved pricing.
o Strong demand for roofing granules and abrasives again resulted in
sustained levels of profitable results for that business in the first
six months of 2005, consistent with prior periods.
o Foreign currency translation in the second quarter and first six
months of 2005 did not have a material impact on operating income for
this group compared with the second quarter and first six months of
2004, respectively.

-23-
HARSCO CORPORATION AND SUBSIDIARY COMPANIES
PART I - FINANCIAL INFORMATION

OUTLOOK, TRENDS AND STRATEGIES
Looking to the remainder of 2005 and beyond, the following significant items,
trends and strategies are expected to affect the Company:

Company Wide:
- -------------

o A continued focus on expanding the higher-margin industrial services
businesses, with a particular emphasis on growing the Mill Services
Segment, Access Services Segment and railway services through the
provision of additional services to existing customers, new contracts
in both mature and emerging markets and strategic acquisitions.
Significant investments are also expected to be made to grow these
businesses.
o The continued growth of the Chinese steel industry could impact the
Company in several ways. Increased steel mill production in China may
provide additional service opportunities for the Mill Services
Segment. However, increased Chinese steel exports could result in
lower steel production in other parts of the world affecting the
Company's customer base. Additionally, although certain commodity
costs (e.g., steel) have stabilized in the first half of 2005,
continued increased Chinese economic activity may result in increased
commodity costs in the future, which may adversely affect the
Company's manufacturing businesses. The potential impact of these
risks are currently unknown.
o Higher fuel, energy and transportation costs have been encountered
during 2004 and the first half of 2005. Should these costs continue to
rise, the Company's operating costs would further increase and
profitability would decline to the extent that such costs cannot be
passed to customers.
o Foreign currency translation has had a favorable effect on the
Company's sales and income during the first half of 2005. This is due
to the average foreign exchange rate for the euro and the British
pound sterling being 3% and 2% higher, respectively, during the first
six months of 2005 when compared with the first six months of 2004. In
comparison with December 31, 2004, the euro and British pound sterling
have weakened 12% and 6%, respectively, in relation to the U.S.
dollar. Should the U.S. dollar continue to strengthen, particularly in
relationship to the euro or British pound sterling, the impact on the
Company would generally be negative in terms of reduced sales and
income.
o The Company will continue to focus on improving Economic Value Added
(EVA(R)).
o A record $320 million in net cash provided by operating activities has
been targeted for 2005.
o Cost reductions and continuous process improvement initiatives across
the Company should further enhance margins. This includes improved
supply chain management and additional outsourcing in the
manufacturing businesses.
o Defined benefit pension plan expense for 2006 may increase due to
changes in actuarial assumptions (e.g., discount rates) and due to
changes in returns on plan assets resulting from financial market
conditions. Current defined benefit pension plan discount rates have
been trending lower than those used as of the 2004 defined benefit
pension plan measurement dates (which were used for calculating the
2005 expense). If not offset by improved returns on plan assets or
other actuarial assumption changes, these lower discount rates could
result in increased defined benefit pension expense for 2006. The
impact of this risk will not be known until the fourth quarter of
2005. For additional information on the Company's defined benefit
pension plans see Part I, Item 1, Footnote K labeled "Employee Benefit
Plans" and Part I, Item 3, "Quantitative and Qualitative Disclosures
About Market Risk."
o Changes in worldwide interest rates should not significantly affect
the Company's overall interest expense. Approximately 84% of the
Company's current borrowings are at fixed interest rates, principally
in British pounds sterling or U.S. dollars. Additionally,
approximately 81% of the Company's borrowings are long-term in nature
and do not mature until 2010 or later. Should the Company require
significant additional borrowings to finance growth-related
acquisitions, they would be at the prevailing market interest rates
which may be higher than the Company is currently paying under its
commercial paper programs.
o On October 22, 2004, the American Jobs Creation Act (AJCA) was signed
into law. The AJCA includes a deduction of 85% for certain
international earnings that are repatriated, as defined in the AJCA,
to the U.S. The Company may elect to apply this temporary provision to
qualifying earnings repatriations during 2005. On January 13, 2005,
the U.S. Treasury Department and the U.S. Internal Revenue Service
(IRS) issued the first in a series of notices that will provide
detailed guidance on the AJCA. On May 10, 2005, the U.S. Treasury
Department and the IRS published a second round of guidance. The
Company is assessing the effects of the repatriation provision and
expects to complete its evaluation during the third quarter of 2005. A
specific range of income tax effects of these repatriations has not
been determined; however, the Company does not expect a material
impact due to the structure of its international operations.

Mill Services Segment:
- ----------------------

o According to the International Iron and Steel Institute (IISI), global
steel production (excluding China) for the first six months of 2005
was virtually flat in comparison with the first six months of 2004. To
maintain pricing levels, a much more disciplined steel industry has
been modifying production levels to bring inventories in-line with
current demand.

-24-
HARSCO CORPORATION AND SUBSIDIARY COMPANIES
PART I - FINANCIAL INFORMATION

Based on these demand changes, during the third quarter of 2005,
global steel production is expected to remain static.
o The benefit of new contracts is expected to offset the expected static
steel production levels in the third quarter of 2005, and results
should approximate the third quarter of 2004. The Company expects to
see a return to overall growth in steel production during the fourth
quarter of 2005, resulting in additional positive growth for this
Segment.
o The effect of foreign currency translation for the remainder of 2005
is unknown. Most of the Mill Services growth this year should come
primarily from add-on services and investments, including possible
bolt-on acquisitions.
o The increased energy-related costs this Segment experienced during the
first half of 2005 are expected to persist through the rest of the
year; however, price escalation clauses that are built into certain
existing contracts will assist the Company in recovering a portion of
these increased costs from customers.
o The risk remains that certain Mill Services customers may be acquired
or consolidate in the future, which could have an adverse impact on
the Company's income and cash flows. Conversely, such consolidation
may provide additional service opportunities for the Company. A merger
during April 2005 of two of the Company's larger customers has created
the world's largest steel company. Currently, the effect of this
merger on the Company cannot be estimated.

Access Services Segment:
- ------------------------

o Both the international and domestic Access Services businesses are
expected to show continued improvement during 2005 and into 2006.
o Nonresidential construction activity at the Company's international
operations, particularly in the Middle East, remains strong.
o U.S. non-residential construction activity continued to improve in the
first half of 2005 and the overall market outlook remains positive.
Various industry sources are currently forecasting significant growth
for U.S. non-residential construction during 2005.
o The effect of foreign currency translation for the remainder of 2005
is unknown.

Gas Technologies Segment:
- -------------------------

o Although cost inflation for steel and certain commodities has started
to moderate in the second quarter of 2005, worldwide supply and demand
for steel (which is now being actively managed by the steel mills to
try to maintain current pricing) and the availability of carbon fiber
used to manufacture filament-wound composite cylinders could have
adverse effects on future raw material costs and this Segment's
ability to obtain the necessary raw materials.
o Weak market conditions and increased costs have impacted the valves
business during the first half of 2005. A comprehensive strategic plan
has been developed and is currently being executed to mitigate these
conditions. They include the following: new management; development
and marketing of new products; focus on an expanded international
customer base; consolidating certain manufacturing process; process
improvements within the manufacturing operations; and optimization of
the organizational structure of the business. If the conditions
encountered during 2004 and the first half of 2005 persist, despite
execution of the strategic action plan, the valuation of this business
could be negatively impacted.
o Despite a decline in the first half of 2005, the propane business is
expected to perform well for 2005 as a whole, as it returns to its
more normal business cycle.

Engineered Products and Services ("all other") Category:
- --------------------------------------------------------

o International demand for the railway track maintenance services and
equipment business' products and services has been strong and is
expected to remain so. Additionally, process improvements, new
technologies and improved manufacturing efficiencies are expected to
assist in improving margins of this business.
o The industrial grating business is expected to sustain its continued
levels of profitability for 2005.
o Although cost inflation for steel and certain commodities has started
to moderate in 2005, worldwide supply and demand for steel (which is
now being actively managed by the steel mills to try to maintain
current pricing) could have an adverse effect on raw material costs
and the ability to obtain the necessary raw materials for most
businesses in this Category.
o Consistent, profitable results are expected from the roofing granules
and abrasives business.
o Due to an improving natural gas market, demand for air-cooled heat
exchangers is expected to remain strong for the balance of the 2005
and stable into 2006.

-25-
HARSCO CORPORATION AND SUBSIDIARY COMPANIES
PART I - FINANCIAL INFORMATION


RESULTS OF OPERATIONS
<TABLE><CAPTION>
- -------------------------------------------------------------------------------------------------------------------------------
THREE MONTHS SIX MONTHS
ENDED JUNE 30 ENDED JUNE 30
(DOLLARS ARE IN MILLIONS, EXCEPT PER SHARE AND PERCENTAGES) 2005 2004 2005 2004
- ------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
Revenues from continuing operations $ 696.1 $ 617.6 $ 1,336.2 $ 1,173.9
Cost of services and products sold 526.3 467.9 1,020.0 896.9
Selling, general and administrative expenses 95.2 89.5 192.2 177.5
Other (income) expenses (0.6) 2.0 0.8 3.6
Operating income from continuing operations 74.5 57.6 121.8 94.6
Interest Expense 10.4 10.0 20.9 20.3
Income tax expense 20.6 14.9 32.8 23.5
Net income 41.7 30.7 64.8 47.7
Diluted earnings per common share 0.99 0.74 1.54 1.15
Consolidated effective income tax rate 31.9% 31.0% 32.1% 31.0%
- ------------------------------------------------------------------------------------------------------------------------------
</TABLE>

COMPARATIVE ANALYSIS OF CONSOLIDATED RESULTS

REVENUES
Revenues for the second quarter of 2005 increased $78.6 million or 13% from the
second quarter of 2004, to a record level for a second quarter. Revenues for the
first six months of 2005 increased $162.4 million or 14% from the first six
months of 2004, to a record level for a first half. These increases were
attributable to the following significant items:
<TABLE><CAPTION>
CHANGES IN REVENUES - 2005 VS. 2004 SECOND QUARTER SIX MONTHS
---------------------------------------------------------------------------------------- ------------------- -------------------
(IN MILLIONS)
---------------------------------------------------------------------------------------- ------------------- -------------------
<S> <C> <C>
Net increased volume, new contracts and sales price changes in the Mill Services $ 18.5 $ 40.4
Segment.
Net increased revenues in the Access Services Segment due principally to the strength 19.7 36.9
of the international formwork business, particularly in the Middle East (second
quarter and six months) and United Kingdom (second quarter only), and improving
markets in North America.
Effect of positive foreign currency translation. 14.1 29.6
Net increased revenues in the railway track maintenance services and equipment 7.2 17.1
business due principally to increased contract services and increased
rail equipment and repair part sales.
Increased revenues of the air-cooled heat exchangers business due to improving natural 7.3 14.7
gas markets.
Net increased revenues in the Gas Technologies Segment due principally to improving 6.8 11.3
market conditions for certain products, partially offset by decreased sales of
propane tanks (due to customers accelerating purchases in 2004 to avoid price
increases).
Increased revenues of the industrial grating products business due principally to 2.3 6.2
increased volume and increased prices.
Net effect of business acquisitions in the Mill Services Segment $0.8 million (quarter 0.8 4.6
and six months) and the Access Services Segment $3.8 million (six months only).
Other (minor changes across the various units not already mentioned). 1.9 1.6
---------------------------------------------------------------------------------------- ------------------- -------------------
Total Change in Revenues - 2005 vs. 2004 $ 78.6 $ 162.4
======================================================================================== =================== ===================
</TABLE>
-26-
HARSCO CORPORATION AND SUBSIDIARY COMPANIES
PART I - FINANCIAL INFORMATION

COST OF SERVICES AND PRODUCTS SOLD
Cost of services and products sold for the second quarter of 2005 increased
$58.4 million, or 13%, from the second quarter of 2004, in line with the 13%
increase in revenues. Cost of services and products sold for the first six
months of 2005 increased $123.1 million, or 14%, from the first six months of
2004, in line with the 14% increase in revenues. These increases were
attributable to the following significant items:
<TABLE><CAPTION>
CHANGES IN COST OF SERVICES AND PRODUCTS SOLD - 2005 VS. 2004 SECOND QUARTER SIX MONTHS
---------------------------------------------------------------------------------------- ------------------- -------------------
(IN MILLIONS)
---------------------------------------------------------------------------------------- ------------------- -------------------
<S> <C> <C>
Increased costs due to increased revenues (exclusive of the effect of foreign currency $ 47.8 $ 97.7
translation and business acquisitions) including the effect of increased
commodity costs and energy-related costs.
Effect of foreign currency translation. 10.8 22.8
Effect of business acquisitions in the Mill Services (second quarter and six months) 0.7 3.5
and Access Services Segments (six months only).
Other (due to product mix and minor changes across the various units not already (0.9) (0.9)
mentioned, stringent cost control, process improvements and reorganization
actions).
---------------------------------------------------------------------------------------- ------------------- -------------------
Total Change in Cost of Services and Products Sold - 2005 vs. 2004 $ 58.4 $ 123.1
======================================================================================== =================== ===================
</TABLE>
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES
Selling, general and administrative (SG&A) expenses for the second quarter of
2005 increased $5.8 million or 6% from the second quarter of 2004, a lower rate
than the 13% increase in revenues. SG&A expenses for the first six months of
2005 increased $14.8 million or 8% from the first six months of 2004, a lower
rate than the 14% increase in revenues. These lower relative percentage
increases in SG&A expenses as compared with revenues were due to stringent cost
controls, process improvements and reorganization actions. Additionally, a
significant portion of the general and administrative costs are relatively fixed
and would not normally change in direct proportion to increases or decreases in
revenues. The absolute dollar increase in SG&A expenses were attributable to the
following significant items:
<TABLE><CAPTION>
CHANGES IN SELLING, GENERAL AND ADMINISTRATIVE SECOND QUARTER SIX MONTHS
EXPENSES - 2005 VS. 2004
---------------------------------------------------------------------------------------- ------------------- -------------------
(IN MILLIONS)
---------------------------------------------------------------------------------------- ------------------- -------------------
<S> <C> <C>
Increased compensation expense due to salary increases, increased headcount, increased $ 1.2 $ 5.1
payroll taxes and employee incentive plan increases due to improved performance,
partially offset by decreased defined benefit pension expense.
Effect of foreign currency translation. 1.7 3.8
Increased professional fees due to higher external auditor fees (related to 0.2 1.7
Sarbanes-Oxley Section 404) and increased consulting expenses.
Effect of business acquisitions - principally SGB Raffia in Australia. - 1.2
Increased travel expenses. 0.8 1.0
Increased bad debt expense. 0.9 0.3
Decreased insurance expense. (0.7) (0.1)
Other (including increased energy-related costs). 1.7 1.8
---------------------------------------------------------------------------------------- ------------------- -------------------
Total Change in Selling, General and Administrative
Expenses - 2005 vs. 2004 $ 5.8 $ 14.8
======================================================================================== =================== ===================
</TABLE>
OTHER (INCOME) EXPENSES
This income statement classification includes impaired asset write-downs,
employee termination benefit costs and costs to exit activities, offset by net
gains on the disposal of non-core assets. During the first six months of 2005,
the Company continued its strategy to streamline operations. This strategy
included the sale of certain assets related to exiting an

-27-
HARSCO CORPORATION AND SUBSIDIARY COMPANIES
PART I - FINANCIAL INFORMATION

underperforming Mill Services contract and headcount reductions in both
administrative and operating positions. These actions resulted in net Other
(income)/expense of ($0.6) million and $0.8 million in the second quarter and
first six months of 2005, respectively, compared with net Other expense of $2.0
million and $3.6 million in the comparable 2004 periods. These decreases were
attributable to the following significant items:
<TABLE><CAPTION>
CHANGES IN OTHER (INCOME) EXPENSES - 2005 VS. 2004 SECOND QUARTER SIX MONTHS
---------------------------------------------------------------------------------------- ------------------- -------------------
(IN MILLIONS)
---------------------------------------------------------------------------------------- ------------------- -------------------
<S> <C> <C>
Net increase in gains on disposals of assets and impaired asset write-downs. $ (3.8) $ (3.6)
Increase (decrease) in other expenses due to a loss on a sublease in the second 0.9 (0.1)
quarter of 2005 and other costs associated with reorganization initiatives.
Increase in employee termination benefit costs. 0.4 1.0
---------------------------------------------------------------------------------------- ------------------- -------------------
Total Change in Other (Income) Expenses - 2005 vs. 2004 $ (2.5) $ (2.7)
======================================================================================== =================== ===================
</TABLE>

INCOME TAX EXPENSE FROM CONTINUING OPERATIONS
The increase in income tax expense from continuing operations for the second
quarter and first six months of 2005 of $5.7 million or 38% and $9.3 million or
40%, respectively, was primarily due to increased earnings from continuing
operations for the reasons mentioned above. There was also an increase in the
effective income tax rate relating to continuing operations from 31.0% in both
the second quarter and first six months of 2004 to 31.9% and 32.1% in the second
quarter and first six months of 2005, respectively. This increase in the
effective income tax rate in 2005 was primarily a result of the expiration of
three tax holidays; one in Europe, one in the Middle East and one in Asia.

NET INCOME AND EARNINGS PER SHARE
Net income of $41.7 million and diluted earnings per share of $0.99 in the
second quarter of 2005 exceeded the second quarter of 2004 by $11.0 million and
$0.25, respectively. Net income of $64.8 million and diluted earnings per share
of $1.54 in the first six months of 2005 exceeded the first six months of 2004
by $17.1 million and $0.39, respectively. These increases resulted from strong
demand for the Company's services and products resulting in increased revenues,
stringent cost controls, process improvements and reorganization actions that
contained selling, general and administrative expenses growth to a level below
revenue growth; partially offset by an increased effective income tax rate.


LIQUIDITY AND CAPITAL RESOURCES

OVERVIEW
Building on 2004's record cash provided by operations of $270.5 million, the
Company continued that momentum by achieving a record $134 million in operating
cash in the first half of 2005, 39% higher than the first half of 2004. That
significant source of cash enabled the Company to invest $135.8 million in
capital expenditures (over one-half of which were for revenue-growth projects)
and $8.1 million in strategic acquisitions in addition to paying $24.9 million
in stockholder dividends. The Company also received $14.5 million in cash from
asset sales in the first six months of 2005, well on its way to its 2005 goal of
$20 million.

The Company's management reaffirms its previously stated strategic objectives
for 2005 that include generating a record $320 million in net cash provided by
operating activities, augmented by targeted asset sales. The Company's strategy
is to redeploy excess or discretionary cash in new long-term, high renewal-rate
services contracts for the Mill Services business and for growth in the Access
Services and railway track maintenance services businesses. The Company will
also pursue sensible bolt-on acquisitions to further enhance its industrial
services growth and increase Economic Value Added (EVA(R)). The Company has
targeted to spend a minimum of $140 million of discretionary cash flow for
internal growth opportunities and acquisitions. The Company also plans to
continue its long and consistent history of paying dividends to stockholders.

The Company's net borrowings increased $30.9 million in the first six months of
2005 due to record capital investments of $135.8 million. The Company plans to
pay down debt to the extent possible. However, as of June 30, 2005, the Company
had only approximately $91 million of debt that can be paid prior to maturity.
The balance of the debt, principally the Company's (pound)200 million notes and
its $150 million notes, cannot be paid until maturity in 2010 and 2013,
respectively.

-28-
HARSCO CORPORATION AND SUBSIDIARY COMPANIES
PART I - FINANCIAL INFORMATION

COMMERCIAL COMMITMENTS
As of June 30, 2005, there was a decrease in the standby letters of credit and
performance bonds of approximately $94.4 million from the total $218.3 million
outstanding at December 31, 2004. This decrease was due principally to the
release in January 2005 of an $80 million surety bond and a $9 million standby
letter of credit, both related to the Company's settled Federal Excise Tax (FET)
dispute, as previously reported in the Annual Report on Form 10-K for 2004.

SOURCES AND USES OF CASH
The Company's principal sources of liquidity are cash from operations and
short-term borrowings under its various credit agreements, augmented
periodically by cash proceeds from asset sales. The primary drivers of the
Company's cash flow from operations are the Company's sales and income,
particularly in the services businesses. The Company's long-term Mill Services
contracts provide predictable cash flows for several years into the future. (See
"Certainty of Cash Flows" section for additional information on estimated future
revenues of Mill Services contracts and order backlogs for the Company's
manufacturing businesses and railway track maintenance services business).
Additionally, returns on capital investments made in prior years, for which no
cash is currently required, are a significant source of operating cash.
Depreciation related to these investments is a non-cash charge. The Company also
continues to maintain working capital at a manageable level based upon the
requirements and seasonality of the business.

Major uses of operating cash flows and borrowed funds include payroll costs and
related benefits; pension funding payments; raw material purchases for the
manufacturing businesses; income tax payments; interest payments; insurance
premiums and payments of self-insured casualty losses; and machinery, equipment,
automobile and facility rental payments. Other primary uses of cash include
capital investments, principally in the industrial services businesses; debt
payments; and dividend payments. Cash will also be used for acquisitions as the
appropriate opportunities arise.

RESOURCES AVAILABLE FOR CASH REQUIREMENTS - The Company has various credit
facilities and commercial paper programs available for use throughout the world.
The following chart illustrates the amounts outstanding on credit facilities and
commercial paper programs and available credit at June 30, 2005.
<TABLE><CAPTION>
SUMMARY OF CREDIT FACILITIES AND AS OF JUNE 30, 2005
COMMERCIAL PAPER PROGRAMS
----------------------------------------- ------------------ ------------------ --------------------
(IN MILLIONS) FACILITY LIMIT OUTSTANDING AVAILABLE
BALANCE CREDIT
----------------------------------------- ------------------ ------------------ --------------------
<S> <C> <C> <C>
U.S. commercial paper program $ 350.0 $ 45.6 $ 304.4

Euro commercial paper program 120.6 19.3 101.3

Revolving credit facility (a) 350.0 - 350.0

Bilateral credit facility (b) 25.0 - 25.0
----------------------------------------- ------------------ ------------------ --------------------

TOTALS AT JUNE 30, 2005 $ 845.6 $ 64.9 $ 780.7 (C)
========================================= ================== ================== ====================
</TABLE>

(a) U.S.-based program
(b) International-based program
(c) Although the Company has significant available credit, it is the
Company's policy to limit aggregate commercial paper and credit
facility borrowings at any one time to a maximum of $375 million.

For more information on the Company's credit facilities, see Note 6, "Debt and
Credit Agreements," to the Company's Form 10-K for the year ended December 31,
2004.

-29-
HARSCO CORPORATION AND SUBSIDIARY COMPANIES
PART I - FINANCIAL INFORMATION

CREDIT RATINGS AND OUTLOOK - The following table summarizes the Company's
debt ratings at June 30, 2005:

LONG-TERM NOTES U.S.-BASED COMMERCIAL PAPER OUTLOOK
- ----------------------- ----------------- --------------------------- ---------

Standard & Poor's (S&P) A- A-2 Stable
Moody's A3 P-2 Stable
Fitch A- F2 Stable
- ----------------------- ----------------- --------------------------- ---------

The Company's euro-based commercial paper program has not been rated since the
euro market does not require it. In July 2005, Fitch reaffirmed its A- and F2
ratings for the Company's long-term notes and U.S. commercial paper,
respectively, and its stable outlook. S&P and Moody's reaffirmed their ratings
for the Company in November 2004 and September 2004, respectively. A downgrade
to the Company's credit rating would probably increase the costs to the Company
to borrow funds. An improvement in the Company's credit rating would probably
decrease the costs to the Company to borrow funds.

WORKING CAPITAL POSITION - Changes in the Company's working capital are
reflected in the following table:
<TABLE><CAPTION>
(DOLLARS ARE IN MILLIONS) JUNE 30 DECEMBER 31 INCREASE
2005 2004 (DECREASE)
---------------------------------------- -------------- -------------- -------------
<S> <C> <C> <C>
CURRENT ASSETS
Cash and cash equivalents $ 99.6 $ 94.1 $ 5.5
Accounts receivable, net 534.0 555.2 (21.2)
Inventories 262.9 217.0 45.9
Other current assets 59.1 58.6 0.5
---------------------------------------- -------------- -------------- -------------
Total current assets 955.6 924.9 30.7
---------------------------------------- -------------- -------------- -------------

CURRENT LIABILITIES
Notes payable and current maturities 69.2 31.1 38.1
Accounts payable 213.0 220.3 (7.3)
Accrued compensation 53.3 63.8 (10.5)
Income taxes 47.4 40.2 7.2
Other current liabilities 233.3 223.0 10.3
---------------------------------------- -------------- -------------- -------------
Total current liabilities 616.2 578.4 37.8
---------------------------------------- -------------- -------------- -------------

WORKING CAPITAL $ 339.4 $ 346.5 $ (7.1)
---------------------------------------- -------------- -------------- -------------

CURRENT RATIO 1.6:1 1.6:1
======================================== ============== ============== =============
</TABLE>

Working capital decreased approximately 2% in the first six months of 2005 due
principally to the following factors:

o Notes payable and current maturities increased $38.1 million due to
increased commercial paper borrowings during the first six months of
2005.

o Accounts receivable decreased $21.2 million due principally to lower
sales and the timing of cash collections at the railway track
maintenance services and equipment business for the second quarter of
2005 compared with the fourth quarter of 2004. The decrease was
partially offset by increases in the North American Access Services
business due mainly to higher sales in the second quarter of 2005
compared with the fourth quarter of 2004, and the timing of
collections.

o Inventories increased $45.9 million from December 31, 2004 due to the
following factors:

- Increased work-in-process and raw materials inventories for
customer orders being manufactured at the railway track
maintenance services and equipment business. The orders are
generally scheduled for delivery in the second half of 2005 or
later;

-30-
HARSCO CORPORATION AND SUBSIDIARY COMPANIES
PART I - FINANCIAL INFORMATION

- Increased finished goods for the international Access Services
business to meet expected demand in the third quarter of 2005;
and

- Lower than anticipated sales, accelerated steel purchases and a
build-up for the fall buying season in the propane tank business.

o Accrued compensation decreased $10.5 million due to the payment of
accrued incentive pay during the first quarter of 2005.

CERTAINTY OF CASH FLOWS - The certainty of the Company's future cash flows
is strengthened by the long-term nature of the Company's Mill Services
contracts. At December 31, 2004, the Company's Mill Services contracts had
estimated future revenues of $3.7 billion. In addition, as of June 30, 2005, the
Company had an order backlog of $269.1 million for its manufacturing businesses
and railway track maintenance services. This compares with $243.0 million at
December 31, 2004 and $196.5 million at June 30, 2004. The increase from
December 31, 2004 is due principally to new orders for heat exchangers in the
Engineered Products and Services ("all other") Category and increased demand for
cryogenics equipment, composite pressure vessels, propane tanks, and high
pressure gas cylinders in the Gas Technologies Segment. The railway track
maintenance services and equipment business backlog includes a significant
portion that is long-term, which will not be realized until the second half of
2005 or later due to the long lead times necessary to build certain equipment
and the long-term nature of certain service contracts. Backlog for scaffolding,
shoring and forming services and for roofing granules and slag abrasives is not
included in the total backlog because it is generally not quantifiable, due to
the nature of the products and services provided.

The types of products and services that the Company provides are not subject to
rapid technological change. This increases the stability of related cash flows.
Additionally, each of the Company's businesses is among the top three companies
(relative to sales) in the industries the Company serves. Due to these factors,
the Company is confident in its future ability to generate positive cash flows
from operations.

CASH FLOW SUMMARY
The Company's cash flows from operating, investing and financing activities, as
reflected in the Consolidated Statements of Cash Flows, are summarized in the
following table:

SUMMARIZED CASH FLOW INFORMATION
-------------------------------------------- ------------------------------
SIX MONTHS ENDED
JUNE 30
(IN MILLIONS) 2005 2004
-------------------------------------------- --------------- --------------
Net cash provided by (used in):
Operating activities $ 134.5 $ 97.0
Investing activities (129.4) (101.6)
Financing activities 8.6 (1.7)
Effect of exchange rate changes on cash (8.2) (2.4)
-------------------------------------------- --------------- --------------
Net change in cash and cash equivalents $ 5.5 $ (8.7)
============================================ =============== ==============

CASH FROM OPERATING ACTIVITIES - Net cash provided by operating activities in
the first six months of 2005 was a record $134.5 million, an increase of $37.5
million from the first six months of 2004. The increased cash from operations
was a result of the following factors:

o Increased net income in the first six months of 2005 compared with the
first six months of 2004.

o Net receivables decreased as of June 30, 2005 compared with December
31, 2004. This was due to the timing of cash collections at the
railway track maintenance services and equipment business, Mill
Services business, international Access Services business and the Gas
Technologies Segment.

o Inventories increased as of June 30, 2005 compared with December 31,
2004. This was to meet scheduled shipments at the railway track
maintenance services and equipment business and anticipated shipments
for the international Access Services business and Gas Technologies
Segment.

-31-
HARSCO CORPORATION AND SUBSIDIARY COMPANIES
PART I - FINANCIAL INFORMATION

o Accrued compensation decreased as of June 30, 2005 compared with
December 31, 2004. This decrease was due to incentive compensation
payments and the timing of the payment of salaries and wages.

CASH USED IN INVESTING ACTIVITIES - Capital investments of $135.8 million
for the first six months of 2005 were a record for the first six months of a
year. This was an increase of $36.6 million over the first six months of 2004.
Overall, in the first six months of 2005, over 50% of the investments were for
projects intended to grow future revenues. Investments were made predominantly
in the industrial services businesses with 54% in the Mill Services Segment and
34% in the Access Services Segment. Throughout the remainder of 2005, the
Company plans to continue to invest in high-return projects and bolt-on
acquisitions, principally in the industrial services businesses.

CASH USED IN FINANCING ACTIVITIES - The following table summarizes the
Company's debt and capital positions at June 30, 2005 and December 31, 2004.

(DOLLARS ARE IN MILLIONS) JUNE 30 DECEMBER 31
2005 2004
------------------------------------- --------------- --------------
Notes Payable and Current Maturities $ 69.2 $ 31.1
Long-term Debt 556.1 594.7
------------------------------------- --------------- --------------
Total Debt 625.3 625.8
Total Equity 925.3 914.2
------------------------------------- --------------- --------------
Total Capital $ 1,550.6 $ 1,540.0

Total Debt to Total Capital 40.3% 40.6%
===================================== =============== ==============

The Company's debt as a percent of total capital as of June 30, 2005 decreased
slightly from December 31, 2004. Total equity increased due to $64.8 million of
net income in the first six months of 2005 and increases in additional paid-in
capital from stock option exercises partially offset by foreign currency
translation adjustments and cash dividends to stockholders.

DEBT COVENANTS
The Company's credit facilities and certain notes payable agreements contain
covenants requiring a minimum net worth of $475 million and a maximum debt to
capital ratio of 60%. Based on balances at June 30, 2005, the Company could
increase borrowings by approximately $762.6 million and still be within its debt
covenants. Alternatively, keeping all other factors constant, the Company's
equity could decrease by approximately $450.3 million and the Company would
still be within its covenants. The Company expects to be compliant with these
debt covenants one year from now.

CASH AND VALUE-BASED MANAGEMENT
The Company plans to continue with its strategy of selective investing for
strategic purposes for the foreseeable future. The goal of this strategy is to
improve the Company's Economic Value Added (EVA(R)) under the program that
commenced January 1, 2002. Under this program, the Company evaluates strategic
investments based upon the investment's economic profit. EVA equals after-tax
operating profits less a charge for the use of the capital employed to create
those profits (only the service cost portion of defined benefit pension expense
is included for EVA purposes). Therefore, value is created when a project or
initiative produces a return above the cost of capital. In the first six months
of 2005, eight of the Company's nine divisions improved their EVA from the
comparable 2004 period.

The Company is committed to continue paying dividends to stockholders. The
Company has increased the dividend rate for eleven consecutive years, and in May
2005, the Company paid its 220th consecutive quarterly cash dividend. In June
2005, the Company declared its 221st consecutive quarterly cash dividend.
Additionally, the Company has authorization to repurchase up to one million of
its shares through January 31, 2006.

The Company's financial position and debt capacity should enable it to meet
current and future requirements. As additional resources are needed, the Company
should be able to obtain funds readily and at competitive costs. The Company is
well-positioned and intends to continue investing strategically in high-return
projects and acquisitions, reducing debt to the extent possible and paying cash
dividends as a means to enhance stockholder value.

NEW FINANCIAL ACCOUNTING STANDARDS ISSUED
Information on new financial accounting standards issued is included in Note M,
"New Financial Accounting Standards Issued," in Part I, Item 1, Financial
Statements.

-32-
HARSCO CORPORATION AND SUBSIDIARY COMPANIES
PART I - FINANCIAL INFORMATION

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
- ------------------------------------------------------------------

MARKET RISK.

In the normal course of business, the Company is routinely subjected to a
variety of risks. In addition to the market risk associated with interest rate
and currency movements on outstanding debt and non-U.S. dollar-denominated
assets and liabilities, other examples of risk include collectibility of
receivables, volatility of the financial markets and their effect on define
benefit pension plans, and global economic and political conditions.

CYCLICAL INDUSTRY AND ECONOMIC CONDITIONS MAY ADVERSELY IMPACT THE
COMPANY'S BUSINESSES.

The Company's businesses are vulnerable to general economic slowdowns and
cyclical conditions in the industries served. In particular,

o The Company's Mill Services business may be adversely affected by
slowdowns in steel mill production, excess capacity, consolidation or
bankruptcy of steel producers, or a reversal or slowing of current
outsourcing trends in the steel industry;

o The Company's Access Services business may be adversely affected by
slowdowns in non-residential construction and annual industrial and
building maintenance cycles;

o The railway track maintenance business may be adversely impacted by
developments in the railroad industry that lead to lower capital
spending or reduced maintenance spending;

o The industrial abrasives and roofing granules business may be
adversely impacted by reduced home resales or economic conditions that
slow the rate of residential roof replacement, or by slowdowns in the
industrial and infrastructure refurbishment industries;

o The industrial grating business may be adversely impacted by slowdowns
in non-residential construction and industrial production;

o The Air-X-Changers business is affected by cyclical conditions present
in the natural gas industry. A high demand for natural gas is
currently creating a high demand for the Company's air-cooled heat
exchangers. A slowdown in natural gas production could adversely
affect the Air-X-Changers business, and

o The Company's Gas Technologies business may be adversely impacted by
reduced industrial production, and lower demand for industrial gases,
slowdowns in demand for medical cylinders, valves and consumer
barbecue grills, or lower demand for natural gas vehicles.

THE COMPANY'S DEFINED BENEFIT PENSION EXPENSE IS DIRECTLY AFFECTED BY THE
EQUITY AND BOND MARKETS AND A DOWNWARD TREND IN THOSE MARKETS COULD
ADVERSELY IMPACT THE COMPANY'S FUTURE EARNINGS. AN UPWARD TREND IN THE
EQUITY AND BOND MARKETS COULD POSITIVELY AFFECT THE COMPANY'S FUTURE
EARNINGS.

In addition to the economic issues that directly affect the Company's
businesses, changes in the performance of equity and bond markets, particularly
in the United Kingdom and the United States, impact actuarial assumptions used
in determining annual pension expense, pension liabilities and the valuation of
the assets in the Company's defined benefit pension plans. The downturn in
financial markets during 2000, 2001 and 2002 negatively impacted the Company's
pension expense and the accounting for pension assets and liabilities. This
resulted in an increase in pre-tax defined benefit pension expense from
continuing operations of approximately $20.8 million for calendar year 2002
compared with 2001 and $17.7 million for calendar year 2003 compared with 2002.
The upturn in certain financial markets during 2003 and certain plan design
changes (discussed below) contributed to a decrease in pre-tax defined benefit
pension expense from continuing operations of approximately $5.4 million for
2004 compared with 2003. Additionally, pre-tax defined benefit pension expense
for 2005 is expected to be approximately $5 million less than 2004. This
estimate excludes the impact of any potential curtailments and will be partially
offset by defined contribution pension expense. An upward trend in capital
markets would likely result in a decrease in future unfunded obligations and
pension expense. This could also result in an increase to Stockholders' Equity
and a decrease in the Company's statutory funding requirements. If the

-33-
HARSCO CORPORATION AND SUBSIDIARY COMPANIES
PART I - FINANCIAL INFORMATION

financial markets deteriorate, it would most likely have a negative impact on
the Company's pension expense and the accounting for pension assets and
liabilities. This could result in a decrease to Stockholders' Equity and an
increase in the Company's statutory funding requirements.

Changes in the related pension benefit costs may occur in the future due to
changes in the assumptions and due to changes in returns on plan assets
resulting from financial market conditions. Using the expense calculated for
calendar year 2005 and holding all other assumptions constant, a one-half
percent increase or decrease in the discount rate and the expected long-term
rate of return on plan assets would increase or decrease annual 2005 pre-tax
defined benefit pension expense as follows:

APPROXIMATE CHANGES IN PRE-TAX DEFINED BENEFIT
----------------------------------------------
PENSION EXPENSE
---------------
U.S. PLANS U.K. PLAN
---------- ---------
Discount rate
- -------------

One-half percent increase Decrease of $1.6 million Decrease of $5.8 million
One-half percent decrease Increase of $1.6 million Increase of $5.8 million

Expected long-term rate of return on plan assets
- ------------------------------------------------

One-half percent increase Decrease of $1.1 million Decrease of $2.8 million
One-half percent decrease Increase of $1.1 million Increase of $2.8 million

Although the above sensitivity analysis is based upon calculations for the 2005
defined benefit pension expense, it is expected that these changes would result
in a similar impact on 2006 defined benefit pension expense.

In response to the adverse market conditions, during 2002 and 2003 the Company
conducted a comprehensive global review of its pension plans in order to
formulate a plan to make its long-term pension costs more predictable and
affordable. The Company implemented design changes for most of these plans
during 2003. The principal change involved converting future pension benefits
for many of the Company's non-union employees in both the U.K. and U.S. from
defined benefit plans to defined contribution plans as of January 1, 2004. This
conversion is expected to make the Company's pension expense more predictable
and affordable and less sensitive to changes in the financial markets.

THE COMPANY'S GLOBAL PRESENCE SUBJECTS IT TO A VARIETY OF RISKS ARISING
FROM DOING BUSINESS INTERNATIONALLY.

The Company operates in over 40 countries, including the United States. The
Company's global footprint exposes it to a variety of risks that may adversely
impact results of operations, cash flows or financial position. These include
the following:

o periodic economic downturns in the countries in which the Company does
business;

o fluctuations in currency exchange rates;

o customs matters and changes in trade policy or tariff regulations;

o imposition of or increases in currency exchange controls and hard
currency shortages;

o changes in regulatory requirements in the countries in which the
Company does business;

o higher tax rates and potentially adverse tax consequences including
restrictions on repatriating earnings, adverse tax withholding
requirements and "double taxation ";

o longer payment cycles and difficulty in collecting accounts
receivable;

o complications in complying with a variety of international laws and
regulations;

o political, economic and social instability, civil unrest and armed
hostilities in the countries in which the Company does business;

-34-
HARSCO CORPORATION AND SUBSIDIARY COMPANIES
PART I - FINANCIAL INFORMATION

o inflation rates in the countries in which the Company does business;

o laws in various international jurisdictions that limit the right and
ability of subsidiaries to pay dividends and remit earnings to
affiliated companies unless specified conditions are met; and,

o uncertainties arising from local business practices, cultural
considerations and international political and trade tensions.

If the Company is unable to successfully manage the risks associated with its
global business, the Company's financial condition, cash flows and results of
operations may suffer.

The Company has operations in several countries in the Middle East, including
Bahrain, Egypt, Saudi Arabia, United Arab Emirates and Qatar, which are
geographically close to Iraq and other countries with a continued high risk of
armed hostilities. During the first six months of 2005, 2004 and 2003,
operations in these countries contributed approximately $15.3 million, $10.9
million and $7.9 million, respectively, to the Company's operating income.
Additionally, the Company has operations in and sales to countries that have
encountered outbreaks of communicable diseases (e.g., Acquired Immune Deficiency
Syndrome (AIDS)). Should these outbreaks worsen or spread to other countries,
the Company may be negatively impacted through reduced sales to and within these
countries and other countries impacted by such diseases.

EXCHANGE RATE FLUCTUATIONS MAY ADVERSELY IMPACT THE COMPANY'S BUSINESS.

Fluctuations in foreign exchange rates between the U.S. dollar and the
approximately 35 other currencies in which the Company conducts business may
adversely impact the Company's operating income and income from continuing
operations in any given fiscal period. Approximately 60% and 59% of the
Company's sales and approximately 72% and 68% of the Company's operating income
from continuing operations for the six months ended June 30, 2005 and 2004,
respectively, were derived from operations outside the United States. More
specifically, during the six months ended June 30, 2005 and 2004, approximately
21% and 22%, respectively, of the Company's revenues were derived from
operations in the U.K. Additionally, approximately 18% of the Company's revenues
were derived from operations with the euro as their functional currency during
both the six months ended June 30, 2005 and 2004. Given the structure of the
Company's revenues and expenses, an increase in the value of the U.S. dollar
relative to the foreign currencies in which the Company earns its revenues
generally has a negative impact on operating income, whereas a decrease in the
value of the U.S. dollar tends to have the opposite effect. The Company's
principal foreign currency exposures are to the British pound sterling and the
euro.

Compared with the corresponding period in 2004, the average values of major
currencies changed as follows in relation to the U.S. dollar during the first
six months of 2005, impacting the Company's sales and income:

o British pound sterling Strengthened by 3%
o euro Strengthened by 4%
o South African rand Strengthened by 6%
o Brazilian real Strengthened by 15%
o Australian dollar Strengthened by 5%

Compared with exchange rates at December 31, 2004, the values of major
currencies changed as follows as of June 30, 2005:

o British pound sterling Weakened by 6%
o euro Weakened by 12%
o South African rand Weakened by 18%
o Brazilian real Strengthened by 11%
o Australian dollar Weakened by 3%

The Company's foreign currency exposures increase the risk of income statement,
balance sheet and cash flow volatility. If the above currencies change
materially in relation to the U.S. dollar, the Company's financial position,
results of operations, or cash flows may be materially affected.

-35-
HARSCO CORPORATION AND SUBSIDIARY COMPANIES
PART I - FINANCIAL INFORMATION

To illustrate the effect of foreign currency exchange rate changes on the
Company, in the first six months of 2005, revenues would have been approximately
2% or $29.6 million less and operating income would have been approximately 2%
or $2.9 million less if the average exchange rates for the first six months of
2004 were utilized. In a similar comparison for the first six months of 2004,
revenues would have decreased approximately 5% or $58.7 million while operating
income would have been approximately 5% or $4.4 million less if the average
exchange rates would have remained the same as the first six months of 2003.

Currency changes result in assets and liabilities denominated in local
currencies being translated into U.S. dollars at different amounts than at the
prior period end. These currency changes resulted in decreased net assets of
$45.8 million and $11.7 million, at June 30, 2005 and 2004, respectively, when
compared with December 31, 2004 and 2003, respectively.

The Company seeks to reduce exposures to foreign currency transaction
fluctuations through the use of forward exchange contracts. At June 30, 2005,
the notional amount of these contracts was $60.8 million, and all will mature in
the third and fourth quarters of 2005. The Company does not hold or issue
financial instruments for trading purposes, and it is the Company's policy to
prohibit the use of derivatives for speculative purposes.

Although the Company engages in foreign currency forward exchange contracts and
other hedging strategies to mitigate foreign exchange risk, hedging strategies
may not be successful or may fail to offset the risk.

In addition, competitive conditions in the Company's manufacturing businesses
may limit the Company's ability to increase product prices in the face of
adverse currency movements. Sales of products manufactured in the United States
for the domestic and export markets may be affected by the value of the U.S.
dollar relative to other currencies. Any long-term strengthening of the U.S.
dollar could depress demand for these products reducing sales and may cause
translation gains or losses due to the revaluation of foreign
currency-denominated accounts payable, accounts receivable and other asset and
liability accounts. Conversely, any long-term weakening of the U.S. dollar could
improve demand for these products increasing sales and may cause translation
gains or losses due to the revaluation of accounts payable, accounts receivable
and other asset and liability accounts.

NEGATIVE ECONOMIC CONDITIONS MAY ADVERSELY IMPACT THE ABILITY OF THE
COMPANY'S CUSTOMERS TO MEET THEIR OBLIGATIONS TO THE COMPANY ON A TIMELY
BASIS AND IMPACT THE VALUATION OF THE COMPANY'S ASSETS.

If a downturn in the economy occurs, it may adversely impact the ability of the
Company's customers to meet their obligations to the Company on a timely basis
and could result in bankruptcy filings by them. If customers are unable to meet
their obligations on a timely basis, it could adversely impact the realizability
of receivables, the valuation of inventories and the valuation of long-lived
assets across the Company's businesses, as well as negatively impact the
forecasts used in performing the Company's goodwill impairment testing under
SFAS No. 142, "Goodwill and Other Intangible Assets." If management determines
that goodwill or assets are impaired or that inventories or receivables cannot
be realized at recorded amounts, the Company will be required to record a
write-down in the period of determination, which will reduce net income for that
period. Additionally, the risk remains that certain Mill Services customers may
file for bankruptcy protection, be acquired or consolidate in the future, which
could have an adverse impact on the Company's income and cash flows. Conversely,
such consolidation may provide additional service opportunities for the Company.

A NEGATIVE OUTCOME ON PERSONAL INJURY CLAIMS AGAINST THE COMPANY MAY
ADVERSELY IMPACT RESULTS OF OPERATIONS AND FINANCIAL CONDITION.

The Company has been named as one of many defendants (approximately 90 or more
in most cases) in legal actions alleging personal injury from exposure to
airborne asbestos. In their suits, the plaintiffs have named as defendants many
manufacturers, distributors and repairers of numerous types of equipment or
products that may involve asbestos. Most of these complaints contain a standard
claim for damages of $20 million or more against the named defendants. The
Company has not paid any amounts in settlement of these cases, with the
exception of two settlements totaling less than $10,000 paid by the insurance
carrier prior to 1998. However, if the Company was found to be liable in any of
these actions and the liability was to exceed the Company's insurance coverage,
results of operations, cash flows and financial condition could be adversely
affected. For more information concerning these litigations, see Note I,
"Commitments and Contingencies," in Part 1, Item 1, Financial Statements.

-36-
HARSCO CORPORATION AND SUBSIDIARY COMPANIES
PART I - FINANCIAL INFORMATION

THE COMPANY MAY LOSE CUSTOMERS OR BE REQUIRED TO REDUCE PRICES AS A RESULT
OF COMPETITION.

The industries in which the Company operates are highly competitive.

o The Company's Mill Services business is sustained mainly through contract
renewals. Historically, the Company's contract renewal rate has averaged
approximately 95%. If the Company is unable to renew its contracts at the
historical levels, revenue may decline.

o The Company's Access Services business rents and sells equipment and
provides erection and dismantling services to principally the
non-residential construction and industrial plant maintenance markets.
Contracts are awarded based upon the Company's engineering capabilities,
product availability and the ability to competitively price its rentals and
services. During economic cycle downturns in their home markets, certain
international competitors have exported significant quantities of rental
equipment to the markets the Company serves, particularly the U.S. This has
caused an oversupply of certain equipment and a consequential reduction in
product and rental pricing in the markets receiving the excess equipment.
If the Company is unable to consistently provide high-quality products and
services at competitive prices, it may lose customers or operating margins
may decline due to reduced selling prices.

o The Company's manufacturing businesses compete with companies that
manufacture similar products both internationally and domestically. Certain
international competitors export their products into the United States and
sell them at lower prices due to lower labor costs and government subsidies
for exports. Such practices may limit the prices the Company can charge for
its products and services. Additionally, unfavorable foreign exchange rates
can adversely impact the Company's ability to match the prices charged by
international competitors. If the Company is unable to match the prices
charged by international competitors, it may lose customers.

The Company's strategy to overcome this competition includes continuous process
improvement and cost reduction programs, international customer focus and the
diversification, streamlining and consolidation of operations.

INCREASES IN ENERGY PRICES COULD INCREASE THE COMPANY'S OPERATING COSTS AND
REDUCE ITS PROFITABILITY.

Worldwide political and economic conditions, among other factors, may result in
an increase in the volatility of energy costs, both on a macro basis and for the
Company specifically. In the first six months of 2005 and 2004, energy costs
have approximated 3.8% and 3.5% of the Company's revenue, respectively. To the
extent that such costs cannot be passed to customers in the future, operating
income and results of operations may be adversely affected.

INCREASES OR DECREASES IN PURCHASE PRICES OR AVAILABILITY OF STEEL OR OTHER
MATERIALS AND COMMODITIES MAY AFFECT THE COMPANY'S PROFITABILITY.

The profitability of the Company's manufactured products are affected by
changing purchase prices of steel and other materials and commodities. Beginning
in 2004, the price paid for steel and certain other commodities increased
significantly compared with prior years. If steel or other material costs
associated with the Company's manufactured products increase and the costs
cannot be passed on to the Company's customers, then operating income will be
adversely affected. Additionally, decreased availability of steel or other
materials, such as carbon fiber used to manufacture filament-wound composite
cylinders, could affect the Company's ability to produce manufactured products
in a timely manner. If the Company cannot obtain the necessary raw materials for
its manufactured products, then revenues, operating income and cash flows will
be adversely affected.

THE COMPANY IS SUBJECT TO VARIOUS ENVIRONMENTAL LAWS AND THE SUCCESS OF
EXISTING OR FUTURE ENVIRONMENTAL CLAIMS AGAINST IT COULD ADVERSELY IMPACT
THE COMPANY'S RESULTS OF OPERATIONS AND CASH FLOWS.

The Company's operations are subject to various federal, state, local and
foreign laws, regulations and ordinances relating to the protection of health,
safety and the environment, including those governing discharges to air and
water, handling and disposal practices for solid and hazardous wastes, the
remediation of contaminated sites and the maintenance of a safe work place.
These laws impose penalties, fines and other sanctions for non-compliance and
liability for response costs, property damages and personal injury resulting
from past and current spills, disposals or other releases of, or exposure to,
hazardous materials. The Company could incur substantial costs as a result of
non-compliance with or liability for remediation or other costs or damages under
these laws. The Company may be subject to more stringent environmental laws in
the future, and compliance with more stringent environmental requirements may
require the Company to make material expenditures or subject it to liabilities
that the Company currently does not anticipate.

-37-
HARSCO CORPORATION AND SUBSIDIARY COMPANIES
PART I - FINANCIAL INFORMATION

The Company is currently involved in a number of environmental remediation
investigations and clean-ups and, along with other companies, has been
identified as a "potentially responsible party" for certain waste disposal sites
under the federal "Superfund" law. At certain sites, the Company is currently
conducting environmental remediation, and it is probable that the Company will
agree to make payments toward funding certain other remediation activities. It
also is possible that some of these matters will be decided unfavorably to the
Company and that other sites requiring remediation will be identified. Each of
these matters is subject to various uncertainties and financial exposure is
dependent upon such factors as the continuing evolution of environmental laws
and regulatory requirements, the availability and application of technology, the
allocation of cost among potentially responsible parties, the years of remedial
activity required and the remediation methods selected. The Company has
evaluated its potential liability and the Consolidated Balance Sheets at June
30, 2005 and December 31, 2004 include an accrual of $2.5 million and $2.7
million, respectively, for environmental matters. The amounts charged against
pre-tax earnings related to environmental matters totaled $0.5 million and $1.0
million for the six months ended June 30, 2005 and 2004, respectively. The
liability for future remediation costs is evaluated on a quarterly basis. Actual
costs to be incurred at identified sites in future periods may be greater than
the estimates, given inherent uncertainties in evaluating environmental
exposures.

RESTRICTIONS IMPOSED BY THE COMPANY'S CREDIT FACILITIES AND OUTSTANDING
NOTES MAY LIMIT THE COMPANY'S ABILITY TO OBTAIN ADDITIONAL FINANCING OR TO
PURSUE BUSINESS OPPORTUNITIES.

The Company's credit facilities and certain notes payable agreements contain a
covenant requiring a maximum debt to capital ratio of 60%. In addition, certain
notes payable agreements also contain a covenant requiring a minimum net worth
of $475 million. These covenants limit the amount of debt the Company may incur,
which could limit its ability to obtain additional financing or to pursue
business opportunities. In addition, the Company's ability to comply with these
ratios may be affected by events beyond its control. A breach of any of these
covenants or the inability to comply with the required financial ratios could
result in a default under these credit facilities. In the event of any default
under these credit facilities, the lenders under those facilities could elect to
declare all borrowings outstanding, together with accrued and unpaid interest
and other fees, to be due and payable, which would cause an event of default
under the notes. This could, in turn, trigger an event of default under the
cross-default provisions of the Company's other outstanding indebtedness. At
June 30, 2005, the Company was in compliance with these covenants with a debt to
capital ratio of 40.3% and a net worth of $925.3 million. The Company had $363.9
million in outstanding indebtedness containing these covenants at June 30, 2005.

HIGHER THAN EXPECTED INSURANCE CLAIMS, FOR WHICH THE COMPANY RETAINS A
PORTION OF THE RISK, COULD ADVERSELY IMPACT RESULTS OF OPERATIONS AND CASH
FLOWS.

The Company retains a significant portion of the risk for property, workers'
compensation, automobile, general and product liability losses. Reserves have
been recorded which reflect the undiscounted estimated liabilities for ultimate
losses including claims incurred but not reported. Inherent in these estimates
are assumptions that are based on the Company's history of claims and losses, a
detailed analysis of existing claims with respect to potential value, and
current legal and legislative trends. At June 30, 2005 and December 31, 2004,
the Company had recorded liabilities of $77.7 million and $77.4 million,
respectively, related to both asserted and unasserted insurance claims. If
actual claims are higher than those projected by management, an increase to the
Company's insurance reserves may be required and would be recorded as a charge
to income in the period the need for the change was determined. Conversely, if
actual claims are lower than those projected by management, a decrease to the
Company's insurance reserves may be required and would be recorded as a
reduction to expense in the period the need for the change was determined.

THE SEASONALITY OF THE COMPANY'S BUSINESS MAY CAUSE ITS QUARTERLY RESULTS
TO FLUCTUATE.

The Company has historically generated the majority of its cash flows in the
third and fourth quarters (periods ending September 30 and December 31). This is
a direct result of normally higher sales and income during the latter part of
the year, as the Company's business tends to follow seasonal patterns. If the
Company is unable to successfully manage the cash flow and other effects of
seasonality on the business, its results of operations may suffer.

-38-
HARSCO CORPORATION AND SUBSIDIARY COMPANIES
PART I - FINANCIAL INFORMATION

<TABLE><CAPTION>
HISTORICAL REVENUE PATTERNS
IN MILLIONS 2005 2004 2003 2002 2001
------------------------------------------ --------------- --------------- --------------- -------------- ---------------
<S> <C> <C> <C> <C> <C>
First Quarter Ended March 31 $ 640.1 $ 556.3 $ 487.9 $ 458.6 $ 505.0

Second Quarter Ended June 30 696.1 617.6 536.4 510.3 510.1

Third Quarter Ended September 30 -- 617.3 530.2 510.5 510.3

Fourth Quarter Ended December 31 -- 710.9 564.0 497.3 499.7
------------------------------------------ --------------- --------------- --------------- -------------- ---------------
Totals $ -- $ 2,502.1 $ 2,118.5 $ 1,976.7 $ 2,025.2 (a)
========================================== =============== =============== =============== ============== ===============

(a)Does not total due to rounding.


HISTORICAL CASH PROVIDED BY OPERATIONS
IN MILLIONS 2005 2004 2003 2002 2001
------------------------------------------ --------------- --------------- --------------- -------------- ---------------

First Quarter Ended March 31 $ 48.1 $ 32.4 $ 31.2 $ 9.0 $ 2.6

Second Quarter Ended June 30 86.3 64.6 59.2 71.4 65.1

Third Quarter Ended September 30 -- 68.9 64.1 83.3 66.1

Fourth Quarter Ended December 31 -- 104.6 108.4 90.1 106.9
------------------------------------------ --------------- --------------- --------------- -------------- ---------------
Totals $ -- $ 270.5 $ 262.8 (a) $ 253.8 $ 240.6 (a)
========================================== =============== =============== =============== ============== ===============

(a)Does not total due to rounding.
</TABLE>

THE COMPANY'S CASH FLOWS AND EARNINGS ARE SUBJECT TO CHANGES IN INTEREST
RATES.

The Company's total debt as of June 30, 2005 was $625.3 million. Of this amount,
approximately 16% had variable rates of interest and 84% had fixed rates of
interest. The weighted average interest rate of total debt was approximately
6.1%. At current debt levels, a one-percentage increase/decrease in variable
interest rates would increase/decrease interest expense by approximately $1.0
million per year. Should the Company require significant additional borrowings
to finance growth-related acquisitions, they would be at the prevailing market
interest rates which may be higher than the Company is currently paying under
its commercial paper programs.

The future financial impact on the Company associated with the above risks
cannot be estimated.


ITEM 4. CONTROLS AND PROCEDURES
- -------------------------------

The Company's management, including the Chief Executive Officer and Chief
Financial Officer, has conducted an evaluation of the effectiveness of
disclosure controls and procedures as of June 30, 2005. Based on that
evaluation, the Chief Executive Officer and Chief Financial Officer concluded
that the disclosure controls and procedures are effective. There have been no
changes in internal control over financial reporting that could materially
affect, or are likely to materially affect, internal control over financial
reporting during the second quarter of 2005.

-39-
HARSCO CORPORATION AND SUBSIDIARY COMPANIES
PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS
- -------------------------

Information on legal proceedings is included under Part I, Item 1, Footnote I
labeled "Commitments and Contingencies."


ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
- -------------------------------------------------------------------

(c). Purchases of Equity Securities by the issuer and affiliated purchasers.
<TABLE><CAPTION>
TOTAL TOTAL NUMBER OF SHARES MAXIMUM NUMBER OF SHARES
NUMBER PURCHASED AS PART OF THAT MAY YET BE
OF SHARES AVERAGE PRICE PUBLICLY ANNOUNCED PLANS PURCHASED UNDER THE
PERIOD PURCHASED PAID PER SHARE OR PROGRAMS PLANS OR PROGRAMS
- -------------------------------------- --------- ------------------- ------------------------ --------------------------
<S> <C> <C> <C> <C>
January 1, 2005 - January 31, 2005 -- -- -- 1,000,000
February 1, 2005 - February 28, 2005 -- -- -- 1,000,000
March 1, 2005 - March 31, 2005 -- -- -- 1,000,000
April 1, 2005 - April 30, 2005 -- -- -- 1,000,000
May 1, 2005 - May 31, 2005 -- -- -- 1,000,000
June 1, 2005 - June 30, 2005 -- -- -- 1,000,000
- -------------------------------------- --------- ------------------- ------------------------
Total -- -- --
- -------------------------------------- --------- ------------------- ------------------------
</TABLE>

The Company's share repurchase program was extended by the Board of Directors in
November 2004. This was announced to the public on November 16, 2004 as part of
a Company-issued press release. The program authorizes the repurchase of up to
1,000,000 shares of the Company's common stock and expires January 31, 2006.


ITEM 5. OTHER INFORMATION
- -------------------------

DIVIDEND INFORMATION
- --------------------

On June 21, 2005, the Board of Directors declared a quarterly cash dividend of
$0.30 per share, payable August 15, 2005, to shareholders of record as of July
15, 2005.

10b5-1 Plan
- -----------

The Chief Executive Officer (CEO) of the Company adopted in the Fourth Quarter
of 2004, a personal trading plan, as part of a long-term strategy for asset
diversification and liquidity, in accordance with the Securities and Exchange
Commission's Rule 10b5-1. Under the plan, the CEO will exercise, under
pre-arranged terms, up to 167,500 options in open market transactions. The
167,500 options represented approximately 38% of his total option holdings at
the time the trading plan was initiated. The trading plan will expire in
December 2005. As of August 4, 2005, 127,500 shares have been sold under the
trading plan.

Rule 10b5-1 allows officers and directors, at a time when they are not in
possession of material non-public information, to adopt written plans to sell
shares on a regular basis under pre-arranged terms, regardless of any subsequent
non-public information they may receive. Exercises of stock options by the CEO
pursuant to the terms of the plan will be disclosed publicly through Form 144
and Form 4 filings with the Securities and Exchange Commission.

-40-
HARSCO CORPORATION AND SUBSIDIARY COMPANIES
PART II - OTHER INFORMATION


ITEM 6. EXHIBITS

Listing of Exhibits filed with Form 10-Q:

Exhibit
Number Data Required Location
------ ------------- --------

31 (a) Certification Pursuant to Rule 13a-14(a) and Exhibit
15d-14(a) as Adopted Pursuant to Section 302
of the Sarbanes-Oxley Act of 2002

31 (b) Certification Pursuant to Rule 13a-14(a) and Exhibit
15d-14(a) as Adopted Pursuant to Section 302
of the Sarbanes-Oxley Act of 2002

32 (a) Certification Pursuant to 18 U.S.C. Section Exhibit
1350, as Adopted Pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002

32 (b) Certification Pursuant to 18 U.S.C. Section Exhibit
1350, as Adopted Pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002











-41-
HARSCO CORPORATION AND SUBSIDIARY COMPANIES



SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.


HARSCO CORPORATION
------------------
(Registrant)



DATE August 4, 2005 /S/ Salvatore D. Fazzolari
---------------------- --------------------------------
Salvatore D. Fazzolari
Senior Vice President, Chief
Financial Officer and Treasurer


DATE August 4, 2005 /S/ Stephen J. Schnoor
---------------------- --------------------------------
Stephen J. Schnoor
Vice President and Controller













-42-