ENVIROSOURCE INC
10-Q, 1996-08-14
MISC DURABLE GOODS
Previous: WEYERHAEUSER CO, S-8, 1996-08-14
Next: WHITEHALL CORP, 10-Q, 1996-08-14



<PAGE>

               SECURITIES AND EXCHANGE COMMISSION
                     Washington, D.C.  20549

                             FORM 10-Q
(Mark One)

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

          For the quarterly period ended June 30, 1996

                               OR

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


                  Commission file number 1-1363

                        ENVIROSOURCE, INC.
     (Exact name of Registrant as specified in its charter)


          Delaware                            34-0617390
  (State or other jurisdiction of          (I.R.S. Employer
   incorporation or organization)        Identification No.)


1155 Business Center Drive, Horsham, Pennsylvania 19044-3454
(Address of principal executive offices)            (Zip Code)

Registrant's telephone number, including area code: (215)
956-5500

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 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

The number of shares outstanding of the Registrant's Common
Stock as of the close of business on August 9, 1996 was 40,238,244.

<PAGE>


                    PART I - FINANCIAL INFORMATION

ITEM 1.   Financial Statements.
          --------------------


                          EnviroSource, Inc.
                 CONSOLIDATED CONDENSED BALANCE SHEET
                        (Dollars in thousands)
<TABLE>
<CAPTION>

                                                    June 30,        December 31,
                                                      1996             1995
                                                      ----             ----
                                                   (Unaudited)

ASSETS
<S>                                             <C>               <C>
Current assets:
  Cash and cash equivalents                     $     7,298       $    8,367
  Accounts receivable, less allowance
    for doubtful accounts of $906
    and $729                                         39,069           37,208
  Other current assets                                9,272            8,252
                                                      -----            -----
      Total current assets                           55,639           53,827

Property, plant and equipment, at cost              307,250          287,198
  Less allowance for depreciation                   140,058          124,636
                                                    -------          -------
                                                    167,192          162,562

Goodwill, less amortization                         161,485          155,255

Landfill permits, less amortization                  22,811           22,549

Closure trust funds and deferred
  charges, less amortization                         33,637           33,867

Debt issuance costs, less amortization                9,096            9,625

Other assets                                         11,520           11,997
                                                     ------           ------
                                                 $  461,380       $  449,682
                                                 ==========       ==========


</TABLE>

See Notes to Consolidated Condensed Financial Statements.

<PAGE>


                          EnviroSource, Inc.
           CONSOLIDATED CONDENSED BALANCE SHEET -- Continued
                        (Dollars in thousands)

<TABLE>
<CAPTION>

                                                    June 30,              December 31,
                                                     1996                    1995
                                                     ----                    ----
                                                  (Unaudited)

LIABILITIES AND STOCKHOLDERS' EQUITY
<S>                                            <C>                     <C>  
Current liabilities:
  Trade payables                               $     11,253            $     13,125
  Salaries, wages and related benefits                7,873                  10,161
  Insurance obligations                               6,704                   6,257
  Estimated reorganization and
    restructuring costs                               3,082                   1,779
  Interest                                            2,067                   1,279
  Other current liabilities                          14,008                  12,836
  Current portion of debt                            12,344                   9,397
  Class G preferred stock redeemed
    on July 15, 1996                                    186                  33,092
                                                        ---                  ------
      Total current liabilities                      57,517                  87,926

Long-term debt                                      323,202                 275,158

Other liabilities                                    51,165                  53,994

Commitments and contingencies (Note E)

Stockholders' equity:
  Common stock, par value $.05 per
    share, 60,000,000 shares author-
    ized, 40,233,444 shares issued and
    outstanding in 1996 and 40,194,244
    shares in 1995                                    2,012                   2,010
  Capital in excess of par value                    162,686                 162,580
  Accumulated deficit                              (133,407)               (130,189)
  Stock purchase loans receivable from
    officers                                           (840)                   (840)
  Canadian translation adjustment                      (955)                   (957)
                                                       ----                    ---- 
      Total stockholders' equity                     29,496                  32,604
                                                     ------                  ------
                                                                                        
                                               $    461,380            $    449,682                                                
                                               ============            ============
                                                                                 
See Notes to Consolidated Condensed Financial Statements.
</TABLE>

<PAGE>


                          EnviroSource, Inc.
      CONSOLIDATED CONDENSED STATEMENT OF OPERATIONS (UNAUDITED)
           (Dollars in thousands, except per share amounts)

<TABLE>
<CAPTION>

                                Three months ended   Six months ended
                                      June 30,           June 30,         
                                      --------           --------         
                                  1996       1995     1996     1995
                                  ----       ----     ----     ----
<S>                             <C>      <C>       <C>       <C> 
Revenues                       $ 62,412   $ 66,533  $124,383 $137,356

Cost of revenues                 47,493     49,393    95,664  103,146
Selling, general and
  administrative expenses         6,106      6,757    13,312   14,216

Unusual items, net                1,240       (800)    4,640     (800)
                                  -----       ----     -----     ---- 
Operating income                  7,573     11,183    10,767   20,794

Interest income                     257        295       514      577

Interest expense                 (7,693)    (6,792)  (15,047) (13,775)
                                 ------     ------   -------  ------- 
Income (loss) before
 income taxes                       137      4,686    (3,766)   7,596

Income tax (expense) benefit:
  Taxes payable                    (507)      (326)     (489)    (689)
  Federal taxes not
    payable in cash                (150)    (1,047)    1,187   (2,019)
                                   ----     ------     -----   ------ 
Net (loss) income                  (520)     3,313    (3,068)   4,888

Preferred stock dividend
 requirements, reduced by a
 retirement gain of $250
 in the 1996 six months              (2)      (454)     (150)    (902)
                                     --       ----      ----     ---- 
(Loss) income applicable to
 common shares and equivalents  $  (522)  $  2,859  $ (3,218) $ 3,986
                                =======   ========  ========  =======
Net (loss) income per share     $  (.01)  $    .07  $   (.08) $   .10
                                =======   ========  ========  =======


</TABLE>

See Notes to Consolidated Condensed Financial Statements.


<PAGE>
<TABLE>
<CAPTION>



                         EnviroSource, Inc.
      CONSOLIDATED CONDENSED STATEMENT OF CASH FLOWS (UNAUDITED)
                        (Dollars in thousands)

 
                                                              Six months ended
                                                                  June 30,
                                                                  --------
                                                         1996                  1995
                                                         ----                  ----

OPERATING ACTIVITIES
<S>                                                 <C>                    <C>     
Net (loss) income                                   $  (3,068)             $  4,888
Adjustments to reconcile net (loss) income
  to cash provided by operations:
  Income tax (benefit) expense not
      (receivable) payable in cash                     (1,187)                2,019
  Depreciation                                         12,751                12,597
  Amortization                                          4,445                 4,612
  Reorganization and restructuring costs                1,973                (2,077)
  Changes in working capital                           (2,138)                 (262)
  Other                                                  (444)                  579
                                                         ----                   ---
Cash provided by operating activities                  12,332                22,356
                                                       ------                ------

INVESTING ACTIVITIES
Property, plant and equipment additions               (11,528)              (14,577)
Purchase of Alexander Mill Services, Inc.
  (net of cash acquired)                               (5,934)
Landfill permit additions and closure
  expenditures                                         (1,631)                 (189)
Closure trust fund payments                              (391)                 (282)
Ongoing net cash flows related to
  IU acquisition                                       (2,062)               (3,768)
Other                                                     336                (1,043)
                                                          ---                ------ 
Cash used by investing activities                     (21,210)              (19,859)
                                                      -------               ------- 

FINANCING ACTIVITIES
Issuance of debt                                       49,000                11,100
Debt repayment                                         (8,060)              (15,551)
Retirement of preferred stock                         (33,056)                  (42)
Sale of common stock                                      108                    12
Other                                                    (183)                  (24)
                                                         ----                   --- 
Cash provided (used) by financing activities            7,809                (4,505)
                                                        -----                ------ 

CASH AND CASH EQUIVALENTS
  Decrease during the period                           (1,069)               (2,008)
  Beginning of year                                     8,367                 8,389
                                                        -----                 -----

  End of period                                      $  7,298              $  6,381
                                                     ========              ========
                                      

</TABLE>


See Notes to Consolidated Condensed Financial Statements.

<PAGE>


NOTE A.  BASIS OF PRESENTATION
- - ------------------------------

The accompanying unaudited consolidated condensed financial statements have been
prepared in accordance with generally accepted accounting principles for interim
financial information. In the opinion of management, all adjustments (consisting
of normal  recurring  accruals  and the  unusual  charges  discussed  in Note C)
necessary for a fair presentation have been included.  Operating results for the
three and six month periods ended June 30, 1996 are not  necessarily  indicative
of the results that may be expected for the year ending  December 31, 1996.  The
consolidated  condensed balance sheet at December 31, 1995 has been derived from
audited financial statements at that date. For further information, refer to the
consolidated  financial  statements and notes thereto  included in the Company's
Annual Report on Form 10-K for the year ended December 31, 1995.

NOTE B.  ALEXANDER ACQUISITION
- - ------------------------------

The Company purchased Alexander Mill Services, Inc., a metal reclamation company
serving  the  mini-mill  sector  of the  steel  industry,  on May 20,  1996  and
Alexander's  results of operations  are included in the  consolidated  condensed
statement of operations  from that date. Pro forma results of operations,  as if
this  transaction  had occurred at the  beginning  of each  period,  would be as
follows (in millions, except per share amounts):

                                            Six months ended
                                                June 30,
                                                --------
                                              1996      1995
                                              ----      ----
    Pro forma revenues                      $128.8    $142.7
    Pro forma net (loss) income             $ (2.6)   $  5.3
    Pro forma (loss) income per share       $ (.07)   $  .11

The pro forma  information  is not  necessarily  indicative  of the results that
would have  occurred  had the  transaction  taken place at the  beginning of the
respective periods.

The cost of this acquisition was $9 million (including $2.8 million that is
payable to the former  owner over three and one-half  years with interest) plus
the assumption of $7.2 million of debt.  The Alexander business has been 
included in the consolidated condensed financial statements based on a 
preliminary allocation of the purchase price, including $8.7 million charged to
goodwill.


<PAGE>

NOTE C.  UNUSUAL ITEMS, NET
- - ---------------------------

In  the  first  quarter  the  Company  initiated  a  reorganization  to  improve
productivity  and reduce costs.  The  reorganization  consisted  principally  of
consolidating  the  Company's  headquarters  functions in a single  office.  The
Company's  Stamford,  Connecticut  corporate  headquarters  and the  Treatment &
Disposal Services segment's Horsham,  Pennsylvania  headquarters were closed and
their activities moved to the International Mill Service headquarters  building,
also in Horsham, by June 30. Early in the second quarter, the Company decided to
close  IMSAMET's  Phoenix,   Arizona  headquarters  as  well.  Approximately  55
positions have been eliminated as a result of the reorganization,  mostly in the
Treatment & Disposal Services segment.

To cover the cost of these and related  changes,  the Company  expects to record
restructuring and relocation  charges during 1996 of approximately $4.2 million.
$3.7 million of this amount was recorded in the 1996 six month period (including
$1.2  million in the second  quarter) for office  closures and related  employee
termination  costs,  $1.2  million  of which  has  been  spent.  As a result  of
reorganizing,   the  Company   expects  to  realize   ongoing  cost  savings  of
approximately  $5 million per year.  Savings of  approximately  $1 million  were
achieved in the first six months of 1996 and a total of $3.5 million is expected
for the year.

In the first  quarter the Company also recorded a $.9 million  charge  resulting
from the settlement of the last disputed matter remaining from the Company's 
1993 restructuring.

After  taxes,  the 1996 unusual  charges  amounted to $.02 per share loss in the
quarter and together  with the gain from  retiring  236,120  shares of Class G
preferred stock amounted to a net $.07 loss per share in the six months.

In the second  quarter  of 1995,  the  Company  resolved  favorably  a number of
liabilities resulting from its 1988 acquisition of IU International Corporation.
The benefit of these favorable  developments  was partially offset by additional
charges for other matters arising from that  acquisition.  The resulting net $.8
million unusual item credit  amounted to $.01 per share,  after tax, in both the
quarter and the six months.

NOTE D.  OTHER INFORMATION
- - --------------------------

At June 30, 1996, $88 million of revolving  credit  borrowings and $8 million of
standby letters of credit were outstanding under the Company's $100 million bank
credit  facility.  The current  portion of long-term debt includes $4 million of
revolving credit borrowing that was repaid after June 30.

<PAGE>

NOTE D.  OTHER INFORMATION -- Continued
- - ---------------------------------------

The Company  paid  interest of $13.5  million and $13.3  million  during the six
months ended June 30, 1996 and 1995.

Income tax expense  payable for the six months  ended June 30, 1996  consists of
state and foreign income taxes.  In the six months ended June 30, 1996 and 1995,
the Company made cash income tax  payments,  net of refunds,  of $.5 million and
$.8 million.

Per share  amounts are based on the  weighted  average  number of common  shares
outstanding  and the dilutive  effect of stock options and warrants:  40,460,000
and 40,668,000 for the three months ended June 30, 1996 and 1995, 40,449,000 and
40,566,000 for the six months then ended.

NOTE E.  COMMITMENTS AND CONTINGENCIES
- - --------------------------------------

As of June 30,  1996,  the  Company  has  commitments  to spend $7  million  for
equipment additions.

To secure its  obligations to close its Idaho landfill and perform  post-closure
monitoring and maintenance  procedures,  the Company must deposit into a closure
trust fund  approximately $1 million annually through 1998. The Company believes
these payments  together with those  previously made will satisfy  substantially
all of its  landfill  closure  and  post-closure  obligations,  based on current
regulations and permitted capacity.

At June 30, 1996, the Company was contingently  liable for $8 million of letters
of credit outstanding under its bank credit agreement,  including  approximately
$5 million to secure liabilities already reflected in the consolidated condensed
balance sheet.

IU International  Corporation ("IU International")  sold P-I-E Nationwide,  Inc.
("PIE")  in 1985.  PIE  commenced  bankruptcy  proceedings  in 1990  and  ceased
operations,  which  triggered  withdrawal  liabilities to certain  multiemployer
pension  plans,  estimated by PIE in 1990 to aggregate $58 million.  In 1991 the
trustees of the largest plan sought  information from the Company for the stated
purpose of determining whether the circumstances of IU International's 1985 sale
of PIE would justify a claim against the Company for any  deficiencies  in PIE's
payment of withdrawal  liabilities to such plan. Such plan did not again contact
the Company  concerning  this matter  until early in 1995,  when the Company was
advised that such plan's  consideration as to whether it would assert a claim is
ongoing.  In early 1996,  such plan sent a letter to the Company  indicating its
intention to initiate a claim under the Multiemployer Pension Plan Amendments   

<PAGE>


NOTE E.  COMMITMENTS AND CONTINGENCIES -- Continued
- - ---------------------------------------------------

Act of 1980  ("MPPAA")  if the plan and the  Company  are unable to resolve  the
matter.  The Company  believes any such claim is  unwarranted  and, if asserted,
would  contest  any such claim  vigorously.  The Company  also  believes it will
ultimately prevail on the merits.  However, under MPPAA, the plan trustees could
require the Company to make  substantial  monthly payments before any issues are
arbitrated or litigated.  If onerous  monthly  payments are imposed by the plan,
the Company will take any and all actions it deems  necessary and appropriate to
protect  itself  until the  matter can be  arbitrated  and/or  litigated  on its
merits.  The Company  and the plan have met to discuss the issues  raised in the
plan's letter and they are continuing their efforts to resolve this matter.  The
Company continues to believe that the underlying facts and circumstances support
a conclusion  that this matter will be resolved with no material  adverse effect
on its financial condition.  However, resolution of this matter, which is likely
to take place in the  current  fiscal  year,  could  result in a charge  that is
material to results of operations and cash flows in a single accounting period.

The Company's Ohio and Idaho  facilities hold operating  permits issued by state
and federal environmental  agencies under the Resource Conservation and Recovery
Act, as amended,  that require renewal and  modification  from time to time. The
Company  expects  that it will  obtain the  renewals  and  modifications  to its
permits  that it  requires  to  continue  to provide  landfill  capacity  in its
approved disposal cells well into the next decade.

The Company and its competitors and customers are subject to a complex, evolving
array of  federal,  state  and  local  environmental  laws and  regulations.  In
particular,  such  requirements not only can affect the demand for treatment and
disposal services, but could also require the Company to incur significant costs
for such matters as facility upgrading,  remediation or other corrective action,
facility  closure and  post-closure  maintenance and monitoring.  It is possible
that the future  imposition of such  requirements  could have a material adverse
effect on the Company's  results of operations or financial  condition,  but the
Company  believes  that  the  consolidated  financial  statements  appropriately
reflect all  presently  known  compliance  costs in  accordance  with  generally
accepted accounting principles.

The  Company  is a party to  litigation  and  proceedings  arising in the normal
course of its present or former  businesses.  In the opinion of management,  the
outcome of such matters will not have a material adverse effect on the Company's
financial condition or results of operations.

<PAGE>


ITEM 2.  Management's Discussion and Analysis of Financial
         Condition and Results of Operations.
         ------------------------------------
<TABLE>
<CAPTION>

RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED JUNE 30

                                             Three months
                                                 ended           1996 better (worse)
                                                June 30,             than 1995
                                                --------             ---------
                                          1996        1995        Amount      %
                                          ----        ----        ------      -
                                               (Dollars in millions)
<S>                                     <C>         <C>         <C>          <C> 
Revenues
    Industrial Environmental Services   $ 54,856    $ 57,000    $ (2,144)    (4)%
    Treatment & Disposal Services          7,556       9,533      (1,977)   (21)%
                                           -----       -----      ------        
                                        $ 62,412    $ 66,533    $ (4,121)    (6)%
                                        ========    ========    ========            
Gross Profit
    Industrial Environmental Services   $ 14,541    $ 15,677    $ (1,136)    (7)%
    Treatment & Disposal Services            378       1,463      (1,085)   (74)%
                                             ---       -----      ------           
                                        $ 14,919    $ 17,140    $ (2,221)   (13)%
                                        ========    ========    ========           
Operating Income
    Industrial Environmental Services   $ 11,014    $ 11,931    $   (917)    (8)%
    Treatment & Disposal Services           (930)        135      (1,065)     -
    Corporate headquarters                (1,271)     (1,683)        412     24 %
    Unusual items, net                    (1,240)        800      (2,040)     -
                                          ------         ---      ------             
                                        $  7,573    $ 11,183    $ (3,610)   (32)%
                                        ========    ========    ========            
</TABLE>

    Although  conditions in the steel  industry were strong in both the 1996 and
1995 quarters,  Industrial  Environmental Services revenues declined due to
conditions  in the aluminum  industry.  The largest blast furnace at the
Company's largest steel industry  customer  suffered a 60-day outage during the
1996 quarter,  but the revenue shortfall resulting from the outage was offset by
the revenues of the Alexander  Mill Services  business that was acquired  during
the quarter.  Alexander Mill Services revenues (and earnings) in the second half
of the year and beyond  should  also  compensate  for the loss of another  steel
industry  customer  that  accounted  for  approximately  4%  of  second  quarter
Industrial Environmental Services revenues.  Aluminum industry conditions in the
1996 quarter were not as favorable as in the 1995  quarter.  In the 1995 quarter
aluminum  prices were higher and the Company's  Idaho facility  enjoyed a higher
volume of used  beverage  cans for  recycling.  Treatment  &  Disposal  Services
revenues  decreased  because there was no scrubber sludge  stabilization  system
contract  revenue in 1996  compared  with $1.8  million of revenue from one such
contract in 1995.  Treatment and disposal volume  reductions in 1996,  resulting
from  continuing  depressed  market  conditions,  accounted  for the rest of the
decline.

    Industrial  Environmental  Services  gross profit  decreased for the reasons
discussed above,  except that the impact of the blast furnace outage was largely
offset by an estimated business interruption  insurance recovery.  Also, in 1996
margins were lower at the Company's aluminum recycling plants and slightly lower
at the metal recovery operations that serve the steel industry.  The Treatment &
Disposal  Services gross profit decline for the quarter was primarily due to the
lack of stabilization system contracts and the continuing shortfall in treatment
and disposal  volume.  However,  the tonnage decline was less severe than in the
first quarter,  as this segment continued to add contracts to stabilize electric
arc furnace dust (a hazardous waste produced by steel mini-mills). The Treatment
& Disposal Services segment is continuing the comprehensive marketing program it
began in 1995 to increase treatment and disposal volume by using its proprietary
Super Detox(R) technology  to treat steel mill electric arc furnace dust at its
Ohio and Idaho facilities.

<PAGE>

    Selling,  general and administrative expenses were $.7 million lower in 1996
due primarily to the effects of the 1996  reorganization,  which is discussed in
the next paragraph.

    The 1996 second  quarter  unusual  charge of $1.2 million was for additional
costs of the Company's previously announced 1996 reorganization.  See Note C for
a description of the reorganization.  To cover the cost of this  reorganization,
the Company expects to record  restructuring and relocation  charges during 1996
totaling  approximately $4.2 million.  As a result of reorganizing,  the Company
expects to realize  ongoing cost savings of  approximately  $5 million per year.
Savings of approximately $.7 million were achieved in the quarter and a total of
$3.5  million  is  expected  for the year.  The  consolidation  of  headquarters
personnel in a single office also will enhance the  Company's  ability to expand
the  range of  environmental  and  specialized  material  handling  services  it
provides to the U.S. steel industry, its largest customer base.

    In the 1995 second quarter the Company  resolved  favorably a number of
liabilities resulting from its 1988 acquisition of IU International Corporation.
The benefit of these favorable  developments  was partially offset by additional
charges for other matters arising from that acquisition,  resulting in a net $.8
million unusual credit.

    Interest  expense in the 1996  quarter  increased  $.9 million over the 1995
quarter due to higher  average debt levels,  primarily to finance the retirement
of the Class G preferred stock.

    Income tax  expense  was lower in the 1996  second  quarter  because  income
before taxes  amounted to $.1 million as compared  with $4.7 million in the 1995
quarter.

    Due to the  factors  described  above,  the 1996  net  loss was $.5  million
compared with $3.3 million net income in 1995.

    There was virtually no Class G preferred stock dividend  requirement in 1996
because almost all of the Class G stock was retired in the first quarter.

<PAGE>
<TABLE>
<CAPTION>

RESULTS OF OPERATIONS FOR THE SIX MONTHS ENDED JUNE 30

                                               Six months
                                                 ended             1996 better (worse)
                                                June 30,               than 1995
                                                --------               ---------
                                           1996         1995         Amount      %
                                           ----         ----         -----       -               
                                                  (Dollars in millions)
<S>                                     <C>          <C>          <C>           <C> 
Revenues
    Industrial Environmental Services   $ 109,179    $ 113,182    $  (4,003)    (4)%
    Treatment & Disposal Services          15,204       24,174       (8,970)   (37)%
                                           ------       ------       ------             
                                        $ 124,383    $ 137,356    $ (12,973)    (9)%
                                        =========    =========    =========             

Gross Profit
    Industrial Environmental Services   $  28,034    $  30,388    $  (2,354)    (8)%
    Treatment & Disposal Services             685        3,822       (3,137)   (82)%
                                              ---        -----       ------             
                                        $  28,719    $  34,210    $  (5,491)   (16)%
                                        =========    =========    =========             

Operating Income
    Industrial Environmental Services   $  20,717    $  22,873    $  (2,156)    (9)%
    Treatment & Disposal Services          (2,503)         259       (2,762)     -
    Corporate headquarters                 (2,807)      (3,138)         331     11 %
    Unusual items, net                     (4,640)         800       (5,440)     -
                                           ------          ---       ------             
                                        $  10,767    $  20,794    $ (10,027)   (48)%
                                        =========    =========    =========            

</TABLE>

    Industrial Environmental Services revenues declined for the reasons outlined
in the  three  month  discussion  above.  As stated  above,  the  revenues  (and
earnings) of the Alexander Mill Services  business that was acquired  during the
second quarter should compensate during the second half of the year for the loss
of a steel industry  customer that accounted for  approximately 4% of Industrial
Environmental Services revenues during the first six months of 1996. Treatment &
Disposal  Services  revenues  decreased  because  there was no  scrubber  sludge
stabilization  system  contract  revenue in 1996  compared  with $6.1 million of
revenue from one such contract in 1995. Treatment and disposal volume reductions
in 1996,  resulting from depressed market conditions,  accounted for the rest of
the decline.

    Industrial  Environmental  Services  gross profit  decreased for the reasons
outlined in the three month discussion.  The Treatment & Disposal Services gross
profit decline was due to the shortfall in treatment and disposal  volume and to
the lack of any stabilization system contracts.

    Selling,  general and administrative expenses were $.9 million lower in 1996
due primarily to the effects of the 1996  reorganization,  which is discussed in
the next paragraph.

    1996 unusual charges of $4.6 million include $.9 million  resulting from the
first  quarter  settlement  of the  last  disputed  matter  remaining  from  the
Company's  1993  restructuring  and $3.7  million for the  Company's  previously
announced   1996   reorganization.   See  Note  C  for  a  description   of  the
reorganization.  The  Company  expects to record  additional  restructuring  and
relocation charges of approximately $.5 million to complete the  reorganization.
As a result of reorganizing, the Company expects to realize ongoing cost savings
of approximately  $5 million per year.  Savings of approximately $1 million were
achieved in the first six months and a total of $3.5 million is expected for the
year.

<PAGE>

    The net $.8  million  unusual  credit in 1995 is covered in the three  month
discussion  above.  In  addition,  a 1995  unusual  charge  of $.4  million  for
Industrial  Environmental  Services  severance cost was offset by a 1995 unusual
Treatment & Disposal  Services gain resulting  from the sale of its  prospective
Pennsylvania  landfill  site,  designated  for disposal as part of the Company's
1993 restructuring, for more than previously estimated.

    Interest  expense  increased  $1.3  million for the six month  period due to
higher  average debt levels,  including  borrowings to finance the retirement of
the Class G preferred stock.

    Income tax benefit in the 1996 period compared to expense in the 1995 period
was due to the pre-tax loss in the current period versus income in 1995.

    Due to the  factors  described  above,  the 1996  net loss was $3.1  million
compared with $4.9 million net income in 1995.

    Class G preferred  stock dividend  requirements  in 1996 were  substantially
reduced because almost all of the Class G stock was retired in the first quarter
at a $.3 million gain.

LIQUIDITY AND CAPITAL RESOURCES

    The Company's liquidity requirements arise primarily from the funding of its
capital expenditures, Treatment & Disposal Services trust fund payments, working
capital needs and debt service  obligations.  Historically,  the Company has met
such  requirements  with cash flows  generated by operations and with additional
debt financing.

    In addition,  the Company's  Class G redeemable  preferred stock was due for
redemption on July 15, 1996. In the first quarter of 1996,  the Company  retired
virtually all of such Class G preferred  stock for $33.1 million,  financed with
borrowings under its bank credit facility.

    The  Company  expects  1996  capital  expenditures  of $20  to $25  million,
primarily for equipment  replacements.  $11.5 million was spent through June 30,
1996 and the Company is committed for an additional $7 million.

    Treatment & Disposal  Services'  landfill permits require it to fund closure
and post-closure  monitoring and maintenance  obligations by making  essentially
nonrefundable  trust fund payments.  These payments amounted to $27.1 million in
the three years 1993 through 1995.  However,  based on current  regulations  and
permitted  capacity,  remaining  payments  are  expected  to  amount to about $1
million annually through 1998.

<PAGE>

    The  consolidated  condensed balance sheet reflects  negative  working 
capital of $1.9 million at June 30, 1996, including $3.1 million of accrued 
liabilities for estimated reorganization  and restructuring  costs.  Scheduled 
debt repayments in the last two quarters of 1996 are $4.2 million.

    In early 1995, a multiemployer pension plan contacted the Company concerning
a  potential  claim  against  the  Company  for  deficiencies  in the payment of
withdrawal  liabilities  by a  subsidiary  that  was  sold  by IU  International
Corporation prior to the Company's  acquisition of IU International in 1988. See
Note E. In early  1996,  such plan sent a letter to the Company  indicating  its
intention to initiate a claim under the  Multiemployer  Pension Plan  Amendments
Act of 1980  ("MPPAA")  if the plan and the  Company  are unable to resolve  the
matter.  The Company  believes any such claim is  unwarranted  and, if asserted,
would  contest  any such claim  vigorously.  The Company  also  believes it will
ultimately prevail on the merits.  However, under MPPAA, the plan trustees could
require the Company to make  substantial  monthly payments before any issues are
arbitrated or litigated.  If onerous  monthly  payments are imposed by the plan,
the Company will take any and all actions it deems  necessary and appropriate to
protect  itself  until the  matter can be  arbitrated  and/or  litigated  on its
merits.  The Company  and the plan have met to discuss the issues  raised in the
plan's letter and they are continuing their efforts to resolve this matter.  The
Company continues to believe that the underlying facts and circumstances support
a conclusion  that this matter will be resolved with no material  adverse effect
on its financial condition.  However, resolution of this matter, which is likely
to take place in the  current  fiscal  year,  could  result in a charge  that is
material to results of operations and cash flows in a single accounting period.

    The bank credit facility provides $100 million of revolving credit borrowing
and letter of credit  capacity,  declining  by $12.5  million in each of January
1999 and 2000 and  terminating on January 2, 2001. At June 30, 1996, $88 million
of revolving credit  borrowings and $8 million of standby letters of credit were
outstanding. $4 million of revolving credit borrowing was repaid after June 30.

    Cash on hand,  funds from  operations and borrowing  capacity under the bank
credit facility are expected to satisfy the Company's  normal operating and debt
service requirements.

    Because its businesses are  environmentally-oriented,  and therefore  highly
regulated,  the  Company  is  subject to  violations  alleged  by  environmental
regulators  and,  occasionally,  fines.  Such  matters  have not had and are not
expected  to have a material  impact on the  Company's  business.  Environmental
compliance is discussed in Note E.

<PAGE>


                          PART II - OTHER INFORMATION

ITEM 4.    Matters Submitted to a Vote of Security Holders.
           ------------------------------------------------

         The Company's Annual Meeting of Stockholders was held at 10:00 a.m. on
June 20, 1996. Three matters were acted upon at such meeting.

    a. Three  Members of Class A of the Board of  Directors  were  elected.  The
tabulation of the votes cast with respect to each such director is as follows:

<TABLE>
<CAPTION>

          Louis A.           Jeffrey G.          Jon D.
          Guzzetti, Jr.      Miller              Ralph
          -------------      ------              -----
<S>        <C>               <C>               <C>       
For        35,410,332        35,418,444        35,418,770
Against             0                 0                 0
Withheld    1,553,476         1,545,364         1,545,038
Abstain             0                 0                 0
Broker
  Non-Vote          0                 0                 0

</TABLE>

    b.   The amended and restated Certificate of Incorporation of
EnviroSource, Inc. was ratified and adopted by the Company's
stockholders.  The votes cast with respect to this item were as
follows: 35,179,404 for; 1,469,798 against; 29,024 abstain; 0 broker
non-votes.

    c.  The  Company's  selection  of Ernst & Young  as its  independent  public
accountants  for the fiscal  year ending  December  31,  1996 was  ratified  and
approved by the Company's stockholders. The votes cast with respect to this item
were as follows:  36,874,608  for;  71,982  against;  17,218  abstain;  0 broker
non-votes.

ITEM 6.    Exhibits and Reports on Form 8-K.
           ---------------------------------

    (a)      Exhibits.

    3.1 -  Certificate of Incorporation of the Company
           (incorporated herein by reference to Exhibit 3.1
           to the Company's Annual Report on Form 10-K for
           the fiscal year ended December 31, 1989 (File
           No. 1-1363)).

    3.2 -  Certificate of Amendment to the Certificate of
           Incorporation of the Company, dated February 26,
           1992 (incorporated herein by reference to
           Exhibit 3.2 to the Company's Annual Report on
           Form 10-K for the fiscal year ended December 31,
           1991 (File No. 1-1363)).

    3.3 -  Certificate of Amendment to the Certificate of
           Incorporation of the Company, dated August 5,
           1993 (incorporated herein by reference to
           Exhibit 4.9 to the Company's Quarterly Report on
           Form 10-Q for the fiscal quarter ended June 30,
           1993 (File No. 1-1363)).

    3.4  - Certificate of Designation of Shares of Class H
           Cumulative Preferred Stock of the Company
           (incorporated herein by reference to Exhibit 3.2
           to the Company's Quarterly Report on Form 10-Q
           for the fiscal quarter ended June 30, 1987 (File
           No. 1-1363)).

<PAGE>

    3.5  - Certificate of Designation of Shares of Class I
           Cumulative Redeemable Preferred Stock, Series A,
           Increasing Rate of the Company (incorporated
           herein by reference to Exhibit 3.5 to the
           Company's Annual Report on Form 10-K for the
           fiscal year ended December 31, 1987 (File No. 1-
           1363)).

    3.6  - Certificate of Designation of Shares of Class I
           Cumulative Redeemable Preferred Stock, Series B,
           Exchangeable of the Company (incorporated herein
           by reference to Exhibit 3.6 to the Company's
           Annual Report on Form 10-K for the fiscal year
           ended December 31, 1987 (File No. 1-1363)).

    3.7  - Certificate of Designation of Shares of Class I
           Preferred Stock, Series C of the Company
           (incorporated herein by reference to Exhibit 3.5
           to the Company's Annual Report on Form 10-K for
           the fiscal year ended December 31, 1990 (File
           No. 1-1363)).

    3.8 -  Certificate of Designation of the Preferences of
           Class J Convertible Preferred Stock of the
           Company (incorporated herein by reference to
           Exhibit 3.7 to Amendment No. 1 to the Company's
           Registration Statement on Form S-1, filed June
           14, 1993 (File No. 33-62050)).

    3.9 -  Certificate of Correction to the Certificate of
           Designation of the Preferences of Class J
           Convertible Preferred Stock of the Company
           (incorporated herein by reference to Exhibit 4.8
           to the Company's Quarterly Report on Form 10-Q
           for the fiscal quarter ended June 30, 1993 (File
           No. 1-1363)).

   3.10 -  By-Laws of the Company (incorporated herein by
           reference to Exhibit C (pages C-1 to C-9) to the
           Company's Proxy Statement filed April 24, 1987,
           in respect of its 1987 Annual Meeting of
           Stockholders (File No. 1-1363)).

   3.11 -  Amendment to the By-Laws of the Company
           (incorporated herein by reference to Exhibit 3.4
           to the Company's Annual Report on Form 10-K for
           the fiscal year ended December 31, 1987 (File
           No. 1-1363)).

    4.1 -  Loan and Security Agreement, dated as of April
           6, 1993, between IMS Funding Corporation and
           Greyhound Financial Corporation.  (The Company
           agrees to furnish a copy of such agreement to
           the Commission upon request.)

    4.2 -  Agreement Amending Loan and Security Agreement and
           Corporate Guarantee Agreement, dated as of December 8,
           1995, between FINOVA Capital Corporation (formerly
           known as Greyhound Financial Corporation), IMS Funding
           Corporation, and International Mill Service, Inc. (The
           Company agrees to furnish a copy of such agreement to
           the Commission upon request.)

<PAGE>

    4.3 -  Indenture, dated as of July 1, 1993, between the
           Company and United States Trust Company of New
           York, as Trustee, relating to the Company's 9-
           3/4% Senior Notes due 2003, including the form
           of such Notes attached as Exhibit A thereto
           (incorporated herein by reference to Exhibit
           4.10 to the Company's Quarterly Report on Form
           10-Q for the fiscal quarter ended June 30, 1993
           (File No. 1-1363)).

    4.4 -  First Supplemental Indenture, dated as of November 2,
           1995, between the Company and United States Trust
           Company of New York, as Trustee, relating to the
           Company's 9-3/4% Senior Notes due 2003 (incorporated
           herein by reference to Exhibit 4.15 to the Company's
           Quarterly Report on Form 10-Q for the fiscal quarter
           ended September 30, 1995 (File No. 1-1363)).

    4.5 -  Registration Rights Agreement, dated as of May
           13, 1993, among the Company, FS Equity Partners
           II, L.P., The IBM Retirement Plan Trust Fund and
           Enso Partners, L.P. (incorporated herein by
           reference to Exhibit 4.29 to Amendment No. 1 to
           the Company's Registration Statement on Form S-
           1, filed June 14, 1993 (File No. 33-62050)).

    4.6 -  Warrant to purchase shares of Common Stock of
           the Company issued to FS Equity Partners II,
           L.P., dated as of May 13, 1993 (incorporated herein by
           reference to Exhibit 4.30 to Amendment No. 1 to
           the Company's Registration Statement on Form S-
           1, filed June 14, 1993 (File No. 33-62050)).

    4.7 -  Warrant to purchase shares of Common Stock of
           the Company issued to The IBM Retirement Plan
           Trust Fund, dated as of May 13, 1993 (incorporated
           herein by reference to Exhibit 4.31 to Amendment No. 1
           to the Company's Registration Statement on Form S-1,
           filed June 14, 1993 (File No. 33-62050)).

    4.8 -  Warrant to purchase shares of Common Stock of
           the Company issued to Enso Partners, L.P.,
           dated as of May 13, 1993 (incorporated herein by
           reference to Exhibit 4.32 to Amendment No. 1 to the
           Company's Registration Statement on Form S-1, filed
           June 14, 1993 (File No. 33-62050)).

    4.9 -  Warrants to purchase 244,445 shares of Common
           Stock issued to Chemical Bank, NCNB Texas
           National Bank, Banque Paribas and National Bank of
           Canada (incorporated herein by reference to Exhibit
           10.24 to Amendment No. 2 to the Company's Registration
           Statement on Form S-1, filed October 31, 1991
           (File No. 33-42381)).

   4.10 -  Amendment, dated as of September 29, 1995, to Warrant
           No. 2-1991 to purchase 53,640 shares of Common Stock
           issued to NationsBank of Texas, N.A., formerly NCNB
           Texas National Bank (incorporated herein by reference
           to Exhibit 4.16 to the Company's Quarterly Report on
           Form 10-Q for the fiscal quarter ended September 30,
           1995 (File No. 1-1363)).
<PAGE>

   4.11* - Amendment, dated as of July 18, 1996, to Warrant
           No. 4-1991 to purchase 26,820 shares of Common Stock
           issued to National Bank of Canada.

   4.12 -  Loan Agreement between the Industrial
           Development Corporation of Owyhee County, Idaho
           and Envirosafe Services of Idaho, Inc. relating
           to $8,500,000 Industrial Revenue Bonds, Series
           1994. (The Company agrees to furnish a copy of
           such agreement to the Commission upon request.)

   4.13 -  Credit Agreement, dated as of December 19, 1995, among
           the Company, International Mill Service, Inc., the
           lenders parties thereto, NationsBank, N.A., as
           Administrative Agent, and Credit Lyonnais as
           Syndication Agent (incorporated herein by reference
           to Exhibit 4.14 to the Company's Annual Report on
           Form 10-K for the fiscal year ended December 31,
           1995 (File No. 1-1363)).

   4.14 -  Assignment and Acceptance, dated as of February
           8, 1996, between NationsBank, N.A. and Banque Paribas; 
           and Assignment and Acceptance, dated as of February 8, 1996, 
           between Credit Lyonnais New York Branch and Banque Paribas
           (incorporated herein by reference to Exhibit 4.13 to the 
           Company's Quarterly Report on Form 10-Q for the fiscal
           quarter ended March 31, 1996 (File No. 1-1363)).

   4.15* - First Amendment, dated as of May 15, 1996, to the
           Credit Agreement, dated as of December 19, 1995,
           among the Company,  International Mill Service,  Inc.,
           the lenders parties  thereto,  NationsBank,  N.A., as
           Administrative Agent, and Credit Lyonnais as
           Syndication Agent.

   10.1 -  Restated Incentive Stock Option Plan of the
           Company, as amended (incorporated herein by
           reference to Exhibit A to the Company's
           Registration Statement on Form S-8, filed
           January 17, 1989 (File No. 33-26633)).

   10.2 -  Promissory Note of Louis A. Guzzetti, Jr., dated
           March 31, 1993, amending and replacing the
           Promissory Notes dated October 15, 1987, March
           31, 1991 and March 31, 1992 and the Letter
           Amendments dated April 13, 1991 and May 12,
           1992, payable to the Company in the principal
           amount of $459,039.00 (incorporated herein by
           reference to Exhibit 10.13 to Post-Effective
           Amendment No. 1 to the Company's Registration
           Statement on Form S-1, filed September 16, 1993
           (File No. 33-46930)).
<PAGE>

   10.3 -  Promissory Notes of Aarne Anderson, Jerrold I.
           Dolinger, George E. Fuehrer, George T. Milano
           and Mr. Guzzetti, dated as of April 1, 1993,
           amending and replacing the Promissory Notes
           dated January 13, 1989, April 1, 1991 and April
           1, 1992, payable to the Company in the aggregate
           principal amount of $1,122,601 (incorporated
           herein by reference to Exhibit 10.17 to Post-
           Effective Amendment No. 1 to the Company's
           Registration Statement on Form S-1, filed
           September 16, 1993 (File No. 33-46930)).

   10.4 -  Stock Option Agreement, dated March 18, 1992,
           between the Company and Raymond P. Caldiero
           (incorporated herein by reference to Exhibit
           10.20 to the Company's Annual Report on Form 10-
           K for the fiscal year ended December 31, 1992
           (File No. 1-1363)).

   10.5 -  Stock Option Agreement, dated March 18, 1992,
           between the Company and Jeffrey G. Miller
           (incorporated herein by reference to Exhibit
           10.21 to the Company's Annual Report on Form 10-
           K for the fiscal year ended December 31, 1992
           (File No. 1-1363)).

   10.6 -  Amendment, dated August 5, 1993, to the Stock
           Option Agreement, dated March 18, 1992, between
           the Company and Jeffrey G. Miller, to which
           reference is made in Exhibit 10.9 to this Annual
           Report on Form 10-K (incorporated herein by
           reference to Exhibit 10.22 to Post-Effective
           Amendment No. 1 to the Company's Registration
           Statement on Form S-1, filed September 16, 1993
           (File No. 33-46930)).

   10.7 -  Stock Option Agreement, dated August 5, 1993,
           between the Company and Wallace B. Askins
           (incorporated herein by reference to Exhibit
           10.23 to Post-Effective Amendment No. 1 to the
           Company's Registration Statement on Form S-1,
           filed September 16, 1993 (File No. 33-46930)).

   10.8 -  Stock Option Agreement, dated November 1, 1993,
           between the Company and Arthur R. Seder, Jr.
           (incorporated herein by reference to Exhibit
           10.12 to the Company's Quarterly Report on Form
           10-Q for the fiscal quarter ended September 30,
           1994 (File No. 1-1363)).

   10.9 -  1993 Stock Option Plan of the Company
           (incorporated herein by reference to Exhibit
           10.21 to Amendment No. 1 to the Company's
           Registration Statement on Form S-1, filed June
           14, 1993 (File No. 33-62050)).

  10.10  - EnviroSource, Inc. Stock Option Plan for Non-
           Affiliated Directors, dated as of January 1,
           1995 (incorporated herein by reference to Exhibit
           10.14 to the Company's Annual Report on Form 10-K for
           the fiscal year ended December 31, 1994 (File No. 1-
           1363)).

  10.11 -  Supplemental Executive Retirement Plan of the
           Company, effective January 1, 1995 (incorporated
           herein by reference to Exhibit 10.19 to the Company's
           Annual Report on Form 10-K for the fiscal year ended
           December 31, 1994 (File No. 1-1363)).

* Filed Herewith


<PAGE>


         (b)  Reports on Form 8-K.
              -------------------                   
         During the quarter  ended June 30, 1996,  the Company  filed no Current
Reports on Form 8-K.

<PAGE>


                             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.

Dated: August 14, 1996


                                                   ENVIROSOURCE, INC.



                                                   By: /s/ James C. Hull
                                                       Vice President and
                                                       Chief Financial Officer

<PAGE>

                                 EXHIBIT INDEX


Number                             Exhibit                          Page

  4.11    Amendment, dated as of July 18, 1996,                     EXHIBIT 1
          to Warrant No. 4-1991 to purchase 26,820
          shares of Common Stock issued to National
          Bank of Canada.

  4.15    First Amendment, dated as of May 15, 1996,                EXHIBIT 2
          to the Credit Agreement, dated as of December
          19, 1995, among the Company, International
          Mill Service, Inc., the lenders parties
          thereto, NationsBank, N.A., as Administrative
          Agent, and Credit Lyonnais as Syndication
          Agent.

<PAGE>

                              AMENDMENT TO WARRANT

Warrant No. 4-1991

     This Amendment to Warrant (the  "Amendment")  is made as of the 18th day of
July, 1996 by EnviroSource,  Inc., a Delaware  corporation (the  "Corporation"),
and National Bank of Canada, a banking association of Canada ("NBC").

     WHEREAS,  on October 29, 1991 the  Corporation  granted to NBC that certain
Warrant  No.  4-1991  (the  "Warrant")  pursuant  to  the  terms  of  which  the
Corporation  granted to NBC the right to purchase  26,820  shares (the  "Warrant
Shares")  of duly  authorized,  validly  issued,  fully paid and  non-assessable
Common Stock, par value $.05 per share (the "Common Stock"), of the Corporation,
at a purchase price of $.07 per share; and

     WHEREAS, the parties desire to amend the Warrant as set forth herein.

     NOW,  THEREFORE,  in consideration of the premises,  and for other good and
valuable  consideration,  the  receipt  and  sufficiency  of  which  are  hereby
acknowledged, the Corporation and NBC hereby agree as follows:

     1.   Modifications to Specific Provisions of the Warrant.

     The following sections of the Warrant are hereby modified as follows:

          (a)  Section 1.01.  Subsections (i) and (ii) of Section
1.01 are hereby deleted in their entirety and replaced by the
following:

               "(i)  a  written  notice,   in  substantially  the  form  of  the
               Subscription  Notice  attached  as  Exhibit  A  hereto,  of  such
               holder's  election to exercise all or part of the purchase rights
               represented by this Warrant;

               (ii)  consideration  in the  form of (a) an  amount  equal to the
               aggregate  Exercise  Price for the number of Warrant Shares being
               purchased (the "Aggregate  Exercise Price"),  payable in whole or
               in part by certified  bank or cashiers check payable to the order
               of the  Corporation,  (b) the surrender of such number of Warrant
               Shares with  respect to which this  Warrant may be  exercised  as
               equals  the  Aggregate  Exercise  Price  divided  by the  average
               closing  price of the Common  Stock for the twenty  (20)  trading
               days  preceding  the date of  exercise,  rounded  to the  nearest
               share,  or (c) any  combination  of (a)  and (b) of this  Section
               1.01(ii), and"

<PAGE>

          (b)  Warrant Shares.  The number of Warrant Shares set
forth on the face of the Warrant and to which this Warrant
relates shall be reduced to 26,015.

     2.   Further Modifications.  All other terms and conditions
set forth in the Warrant shall remain in full force and effect
and shall not be amended, modified or otherwise altered by the
terms of this Amendment.

     3.   Defined Terms.  Capitalized terms used herein and not
otherwise defined shall have the meanings ascribed to such terms
in the Warrant.

     IN WITNESS WHEREOF, each of the undersigned has caused this Amendment to be
signed by a duly authorized officer of all as of the date first written above.

                              ENVIROSOURCE, INC.


                              By: /s/ James C. Hull  
                                  Title: Vice President
  
                             NATIONAL BANK OF CANADA


                              By: /s/ John L. Conover
                                   Title: Vice President


<PAGE>



                           EXHIBIT A

                       ENVIROSOURCE, INC.

                      SUBSCRIPTION NOTICE



          The undersigned,  the holder of the Warrant to which this Subscription
Notice is attached (the "Warrant"), hereby elects to exercise rights represented
by such Warrant for and to purchase  pursuant to the terms and conditions of the
Warrant,  ______________  shares of Common Stock,  and herewith makes payment in
full,  therefore,  of $________________  (a) by certified bank or cashiers check
payable to the order of the Corporation in the amount of $______________, and/or
(b) by surrender of  ________________  Warrant  Shares with respect to which the
Warrant  may be  exercised  pursuant  to the terms of  Section  1.01(ii)  of the
Warrant,  and  requests  (i) that  certificates  for the  Warrant  Shares  being
purchased (and any securities or other property  issuable upon such exercise) be
issued  in the  name of and  delivered  to  _____________________________  whose
address is ______________________________________________  and (ii) if such 
Warrant Shares shall not include all of the Warrant Shares issuable as provided
in the Warrant, that a new warrant of like tenor and date for the balance of the
Warrant  Shares issuable thereunder be delivered to the undersigned. Terms not 
otherwise defined herein shall have the same meaning given them in the Warrant.



Dated: _____________________


                                     ----------------------------------
                                     Signature Guaranteed:

<PAGE>


                         FIRST  AMENDMENT,  dated  as of May  15,  1996,  to the
                    Credit Agreement, dated as of December 19, 1995 (the "Credit
                    Agreement"),  among  International  Mill  Service,  Inc.,  a
                    Pennsylvania  corporation  (the  "Borrower"),  EnviroSource,
                    Inc., a Delaware  corporation  (the  "Parent"),  the several
                    banks and other financial  institutions parties thereto (the
                    "Lenders"),  NationsBank,  N.A., as administrative agent for
                    the Lenders (in such capacity, the "Administrative  Agent"),
                    and Credit Lyonnais New York Branch,  the New York branch of
                    a  banking  organization  organized  under  the  laws of the
                    Republic of France, as syndication agent for the Lenders.

     The parties hereto have agreed, subject to the terms and conditions hereof,
to amend the Credit Agreement as provided herein. Capitalized terms used and not
otherwise  defined herein shall have the meanings  assigned to such terms in the
Credit Agreement.

     Accordingly, the parties hereto hereby agree as follows:

     SECTION 1.01.  Amendments to Section 1.1.
                    --------------------------

     (a)  The  definition  of  "ABR  Margin"  in  subsection  1.1 of the  Credit
Agreement is hereby amended in full to read as follows:

          "ABR Margin":  for any day, calculated on a per
     annum basis:

               (i)  0.25%, if such day falls within a Level I
          Pricing Period;

               (ii) 0.50%, if such day falls within a Level
          II Pricing Period;

               (iii)     0.75%, if such day falls within a
          Level III Pricing Period;

               (iv) 1.00%, if such day falls within a Level
                    IV Pricing Period; and

               (v)  1.25%, if such day falls within a Level V
          Pricing Period.

     Any change in the ABR Margin required hereunder shall become effective five
     days after the date the Parent delivers its financial  statements  required
     by  subsection  6.1(a) or 6.1(d),  as the case may be, and the  certificate
     required by subsection 6.2(e); provided that if the Parent fails to deliver
     such  financial  statements  and  certificate  on or  before  the date such
     statements  and  certificate  are  required  to be  delivered  pursuant  to
     subsection 6.1(a) or 6.1(d), as the case may be, and subsection 6.2(e), the

<PAGE>

     ABR  Margin  for the  period  from such  required  date until the date such
     statements and certificate are actually delivered shall be calculated as if
     a Level V Pricing Period were in effect, and after the date such statements
     and certificate  are actually  delivered the ABR Margin shall be determined
     as otherwise provided for herein.

     (b) The definition of "EBITDA" in subsection 1.1 of the Credit Agreement is
hereby amended by adding at the end thereof a new sentence to read as follows:

     For purposes of the Pricing Ratio and subsections 7.1(a), 7.1(c) and 7.1(d)
     only, EBITDA shall be determined  without regard to restructuring  expenses
     of the  Parent  and  its  Subsidiaries  incurred  with  respect  to 1993 of
     $900,000  and  reorganization  expenses of the Parent and its  Subsidiaries
     incurred in 1996 up to $4,500,000.

     (c) The definition of  "Eurodollar  Margin" in subsection 1.1 of the Credit
Agreement is hereby amended in full to read as follows:

          "Eurodollar Margin":  for any day, calculated on a
     per annum basis:

               (i)  1.50%, if such day falls within a Level I
                    Pricing Period;

               (ii) 1.75%, if such day falls within a Level
                    II Pricing Period;

               (iii)2.00%, if such day falls within a
                    Level III Pricing Period;

               (iv) 2.25%, if such day falls within a Level
                    IV Pricing Period; and

               (v)  2.50%, if such day falls within a Level V
                    Pricing Period.

     Any  change  in the  Eurodollar  Margin  required  hereunder  shall  become
     effective  five  days  after the date the  Parent  delivers  its  financial
     statements required by subsection 6.1(a) or 6.1(d), as the case may be, and
     the certificate required by subsection 6.2(e);  provided that if the Parent
     fails to deliver such financial statements and certificate on or before the
     date such statements and certificate are required to be delivered  pursuant
     to subsection 6.1(a) or 6.1(d), as the case may be, and subsection  6.2(e),
     the Eurodollar Margin for the period from such required date until the date
     such statements and certificate are actually  delivered shall be calculated
     as if a Level V  Pricing  Period  were in  effect,  and after the date such
     statements and  certificate  are actually  delivered the Eurodollar  Margin
     shall be determined as otherwise provided for herein.

<PAGE>

     (d) The  definition of "Level I Pricing  Period" in  subsection  1.1 of the
Credit Agreement is hereby amended in full to read as follows:

          "Level I Pricing Period":  any period during which
     the Pricing Ratio is less than or equal to 3.5 to 1.0 and
     no Event of Default has occurred and is continuing.

     (e) The  definition of "Level II Pricing  Period" in subsection  1.1 of the
Credit Agreement is hereby amended in full to read as follows:

          "Level II Pricing Period":  any period during which
     the Pricing Ratio is greater than 3.5 to 1.0 but less
     than or equal to 4.0 to 1.0 and no Event of Default has
     occurred and is continuing.

     (f) The  definition of "Level III Pricing  Period" in subsection 1.1 of the
Credit Agreement is hereby amended in full to read as follows:

          "Level III  Pricing  Period":  any period (a) which is on or after the
     First  Amendment  Effective  Date and prior to the date  which is five days
     after  the  delivery  by the  Parent  to the  Administrative  Agent  of its
     financial  statements  required by  subsection  6.1(a) and the  certificate
     required by  subsection  6.2(e) with respect to its fiscal  quarter  ending
     June 30,  1996 and during  which no Event of Default  has  occurred  and is
     continuing or (b) during which the Pricing Ratio is greater than 4.0 to 1.0
     but less than or equal to 4.5 to 1.0 and no Event of Default  has  occurred
     and is continuing.

     (g) The definition of "Matrix Pricing Date" in subsection 1.1 of the Credit
Agreement is hereby deleted in its entirety.

     (h) The following  definitions  are hereby added to  subsection  1.1 of the
Credit Agreement in appropriate alphabetical order:

          "First  Amendment  Effective  Date"  shall  mean the date on which the
     First  Amendment,  dated as of May 15, 1996, to this Agreement shall become
     effective in accordance with its terms.

          "Level IV Pricing Period":  any period during which
     the Pricing Ratio is greater than 4.5 to 1.0 but less
     than or equal to 4.75 to 1.0 and no Event of Default has
     occurred and is continuing.

          "Level V Pricing Period":  any period which is not
     a Level I Pricing Period, a Level II Pricing Period, a
     Level III Pricing Period or a Level IV Pricing Period.

<PAGE>

     SECTION 1.02.  Amendments to Section 2.
                    ------------------------

     (a)  Subsection 2.4 of the Credit Agreement is hereby amended
in full to read as follows:

          2.4 Fees. (a) The Borrower agrees to pay to the  Administrative  Agent
     for the  account  of each  Lender,  on the  last day of each  March,  June,
     September and December and on the Termination  Date or such earlier date as
     the Revolving  Credit  Commitments  shall terminate as provided  herein,  a
     commitment  fee for the  period  from and  including  the  First  Amendment
     Effective Date to the  Termination  Date on the average daily amount of the
     Available  Commitment of such Lender during the preceding  quarter (or such
     other period  commencing with the First Amendment  Effective Date or ending
     with the date on which the Revolving Credit Commitment of such Lender shall
     be terminated),  equal to (i) during a Level I Pricing Period or a Level II
     Pricing Period, .375% per annum and (ii) during a Level III Pricing Period,
     a Level IV Pricing Period or a Level V Pricing  Period,  .50% per annum. In
     addition,  the Borrower agrees to pay to the  Administrative  Agent for the
     account of each Lender,  on June 30, 1996, a commitment  fee on the average
     daily amount of the  Available  Commitment of such Lender during the period
     from and  including  April 1, 1996 to the First  Amendment  Effective  Date
     equal to 0.375% per annum.  Any change in the rate at which the  commitment
     fee is computed  hereunder shall become  effective five days after the date
     the Parent delivers its financial  statements required by subsection 6.1(a)
     or 6.1(d),  as the case may be, and the certificate  required by subsection
     6.2(e);  provided  that if the  Parent  fails  to  deliver  such  financial
     statements  and  certificate  on or  before  the date such  statements  and
     certificate are required to be delivered  pursuant to subsection  6.1(a) or
     6.1(d),  as the case may be, and subsection  6.2(e),  the rate at which the
     commitment fee is computed hereunder for the period from such required date
     until the date such statements and certificate are actually delivered shall
     be calculated as if a Level V Pricing Period were in effect,  and after the
     date such  statements and  certificate  are actually  delivered the rate at
     which the  commitment  fee is computed  hereunder  shall be  determined  as
     otherwise provided for herein.

          (b) The Borrower agrees to pay to the  Administrative  Agent,  for its
     own account,  on the Closing Date and each  anniversary of the Closing Date
     prior to the Termination Date, an annual  administration  fee in the amount
     set forth in the Fee Letter.

     (b) Subsection 2.6(a) of the Credit Agreement is hereby amended by deleting
the phrase  "subsections  2.6(c) and  2.6(d)" in the  seventh  line  thereof and
substituting therefor the phrase "subsection 2.6(d)".

<PAGE>

     (c)  Subsection 2.6(b) of the Credit Agreement is hereby
amended in full to read as follows:

          (b) The  Revolving  Credit  Commitments  shall be  reduced  on each of
     January  4,  1999 and  January  3,  2000 by 12.5% of the  Revolving  Credit
     Commitments then in effect;  provided,  however,  that if the effect of the
     foregoing  would not be to  reduce  the  Revolving  Credit  Commitments  to
     $75,000,000  or less on January 3, 2000, the Revolving  Credit  Commitments
     shall nevertheless be reduced to $75,000,000 on January 3, 2000.

     (d) Subsection 2.6(c) of the Credit Agreement is hereby amended by deleting
the  text  thereof  in  its  entirety  and  substituting   therefor  the  phrase
"[intentionally deleted]".

     (e)  Subsection  2.10(c)  of the  Credit  Agreement  is hereby  amended  by
deleting the phrase  "Level III Pricing  Period"  each place it appears  therein
and, in each case, substituting therefor the phrase "Level V Pricing Period".

     SECTION 1.03.  Amendments to Section 7.
                    -----------------------
     (a) Subsection 7.1(a) is hereby amended by deleting the following  language
from the table set forth therein:

     Fiscal quarters from and including fourth
     quarter of fiscal 1995 through and including
     third quarter of fiscal 1996                      2.35:1.00

     Fiscal quarters from and including fourth
     quarter of fiscal 1996 through and including
     third quarter of fiscal 1997                      2.45:1.00

and replacing therefor the following language:

     Fiscal quarters from and including fourth
     quarter of fiscal 1995 through and including
     first quarter of fiscal 1996                      2.35:1.00

     Fiscal  quarters from and including  second
     quarter of fiscal 1996 through and including 
     fourth quarter of fiscal 1996                     2.25:1.00

     Fiscal quarters from and including first
     quarter of fiscal 1997 through and including
     third quarter of fiscal 1997                      2.45:1.00

<PAGE>

     (b) Subsection 7.1(c) is hereby amended by deleting the following  language
from the table set forth therein:

     Fiscal quarters from and including fourth
     quarter of fiscal 1996 through and including
     third quarter of fiscal 1997                      1.80:1.00

and replacing therefor the following language:

     Fourth fiscal quarter of fiscal 1996              1.75:1.00

     Fiscal quarters from and including first
     quarter of fiscal 1997 through and including
     third quarter of fiscal 1997                      1.80:1.00

     (c) Subsection 7.1(d) is hereby amended by deleting the following  language
from the table set forth therein:

     Fiscal quarters from and including fourth
     quarter of fiscal 1995 through and including
     third quarter of fiscal 1996                      4.75:1.00

     Fiscal quarters from and including fourth
     quarter of fiscal 1996 through and including
     third quarter of fiscal 1997                      4.35:1.00

and replacing therefor the following language:

     Fiscal quarters from and including fourth
     quarter of fiscal 1995 through and including
     first quarter of fiscal 1996                      4.75:1.00

     Fiscal quarters from and including second
     quarter of fiscal 1996 through and including
     third quarter of fiscal 1996                      5.00:1.00

     Fourth fiscal quarter of fiscal 1996              4.75:1.00

     Fiscal quarters from and including first
     quarter of fiscal 1997 through and including
     third quarter of fiscal 1997                      4.35:1.00

<PAGE>

     (d) Subsection 7.8 is hereby amended by adding immediately after the phrase
"$35,000,000  in fiscal year 1995" in the sixth line thereof the  following:  ",
$35,000,000 in fiscal year 1996".

     SECTION 1.04.  Representations and Warranties.  The Parent and
                    ------------------------------
the Borrower hereby represent and warrant to the Agents and each
Lender that:

     (a) The representations and warranties set forth in Section 4 of the Credit
Agreement, and in each other Loan Document, are true and correct in all material
respects  on and as of the  date  hereof  and on and as of the  First  Amendment
Effective  Date (as defined in Section  1.05) with the same effect as if made on
and as of the date hereof or the First Amendment Effective Date, as the case may
be, except to the extent such  representations  and warranties  expressly relate
solely to an earlier  date (in which case such  representations  and  warranties
shall have been true and  correct  in all  material  respects  on and as of such
earlier date).

     (b) Each of the Loan  Parties  is in  compliance  with  all the  terms  and
conditions of the Credit  Agreement and the other Loan  Documents on its part to
be observed or  performed  and no Default or Event of Default has occurred or is
continuing.

     (c) The execution, delivery and performance by each of the Borrower and the
Parent of this First Amendment have been duly authorized by such party.

     (d)  This  First  Amendment   constitutes  the  legal,  valid  and  binding
obligation  of each of the  Borrower and the Parent,  enforceable  against it in
accordance  with its  terms,  except  as  affected  by  bankruptcy,  insolvency,
fraudulent  conveyance,  reorganization,  moratorium  or similar laws  affecting
creditors' rights generally.

     (e) The execution, delivery and performance by each of the Borrower and the
Parent of this First  Amendment  (i) do not  conflict  with or  violate  (A) any
provision  of  law,  statute,  rule  or  regulation,  or of the  certificate  of
incorporation  or by-laws of the  Borrower or the  Parent,  (B) any order of any
Governmental Authority or (C) any provision of any indenture, agreement or other
instrument  to which the Borrower or the Parent is a party or by which it or any
of its property may be bound and (ii) do not require any consents under,  result
in a breach of or  constitute  (with  notice or lapse of time or both) a default
under any such indenture, agreement or instrument.

     SECTION 1.05.  Effectiveness.  This First Amendment shall become  effective
                    -------------
only upon satisfaction of the following  conditions precedent on or prior to May
15, 1996 (the first date upon which each such condition has been satisfied being
herein called the "First Amendment Effective Date"):

     (a) The Administrative Agent shall have received duly executed counterparts
of this  First  Amendment  which,  when  taken  together,  bear  the  authorized
signatures of the Borrower, the Parent and the Required Lenders.

<PAGE>

     (b) The Required  Lenders shall be satisfied that the  representations  and
warranties set forth in Section 1.04 are true and correct on and as of the First
Amendment Effective Date and that no Default or Event of Default has occurred or
is continuing.

     (c) There shall not be any action pending or any judgment,  order or decree
in effect which,  in the judgment of the Required  Lenders or their counsel,  is
likely  to  restrain,  prevent  or impose  materially  adverse  conditions  upon
performance by any Loan Party of its obligations under the Loan Documents.

     (d) The Borrower shall have paid in full all amounts accrued and payable as
of the First Amendment  Effective Date under the Credit  Agreement and under the
Fee Letter and shall have paid an amendment fee of $125,000, which amendment fee
shall be distributed to the Lenders pro rata in accordance  with their Revolving
Credit Commitments.

     (e)  The  Administrative  Agent  shall  have  received  from  each  of  the
Guarantors duly executed Consents, in the form attached hereto as Annex A, which
bear the authorized signatures of such Guarantors.

     (f) The  Administrative  Agent shall have received an opinion of counsel to
the  Borrower,  the  Parent and the other  Loan  Parties  in form and  substance
satisfactory to the Administrative Agent.

     (g) The Required  Lenders shall have received such other  documents,  legal
opinions, instruments and certificates as they shall reasonably request and such
other  documents,   legal  opinions,   instruments  and  certificates  shall  be
satisfactory  in form and substance to the Required  Lenders and their  counsel.
All corporate and other proceedings taken or to be taken in connection with this
First Amendment and all documents incidental thereto, whether or not referred to
herein,  shall be satisfactory in form and substance to the Required Lenders and
their counsel.

     SECTION 1.06.  APPLICABLE LAW.  THIS FIRST AMENDMENT SHALL BE
                    --------------
GOVERNED BY, AND CONSTRUED IN ACCORDANCE WITH, THE LAWS OF THE
STATE OF NEW YORK.

     SECTION 1.07. Expenses. The Borrower shall pay all reasonable out-of-pocket
                   --------
expenses incurred by the Agents in connection with the preparation, negotiation,
execution  and  delivery and the Agents' and the  Lenders'  enforcement  of this
First  Amendment,  including,  but not  limited  to,  the  reasonable  fees  and
disbursements  of counsel.  The  agreement  set forth in this Section 1.07 shall
survive the termination of this First Amendment and the Credit Agreement.

     SECTION 1.08.  Counterparts.  This First Amendment may be
                    ------------
executed in any number of counterparts, each of which shall
constitute an original but all of which when taken together shall
constitute but one agreement.

<PAGE>

     SECTION 1.09.  Reference to and Effect on the Loan Documents.
                    ---------------------------------------------
     (a) On and after the First Amendment  Effective Date, each reference in the
Credit  Agreement to "this  Agreement",  "hereunder",  "hereof" or words of like
import referring to the Credit  Agreement,  and each reference in the other Loan
Documents to "the Credit  Agreement",  "thereunder",  "thereof" or words of like
import referring to the Credit  Agreement,  shall mean and be a reference to the
Credit Agreement as amended by this First Amendment.

     (b) Each of the  amendments  provided  herein  shall apply and be effective
only  with  respect  to the  provisions  of the  Credit  Agreement  specifically
referred to by such amendment.  Except as specifically amended above, the Credit
Agreement and the Revolving Credit Notes, and all other Loan Documents,  are and
shall  continue  to be in full force and  effect and are hereby in all  respects
ratified and confirmed.

     (c) The execution, delivery and effectiveness of this First Amendment shall
not operate as a waiver of any right,  power or remedy of any Lender,  any Agent
or any Secured Party under any of the Loan Documents, nor constitute a waiver of
any provision of any of the Loan Documents.

<PAGE>

     IN WITNESS WHEREOF,  the parties hereto have caused this First Amendment to
be duly  executed by their duly  authorized  officers,  all as of the date first
above written.


                              INTERNATIONAL MILL SERVICE, INC.


                              By: /s/ James C. Hull
                                  Title: Vice President


                              ENVIROSOURCE, INC.


                              By: /s/ James C. Hull
                                  Title: Vice President


                              NATIONSBANK, N.A., as Administrative
                              Agent, as Issuing Lender, as
                              Swingline Lender and as a Lender


                              By: /s/ Scott A. Jackson
                                  Title: Vice President


                              CREDIT LYONNAIS NEW YORK BRANCH, as
                              Syndication Agent and as a Lender


                              By: /s/ Frederick Haddad
                                  Title: Senior Vice President


                              BANQUE PARIBAS, as a Lender


                              By: /s/ Pierre-Jean de Filippis
                                  Title: General Manager

                              By: /s/ Jeffrey N. MacDowell
                                  Title: Vice President

<PAGE>


                                                       ANNEX A


                             CONSENT

                     Dated as of May 15, 1996


     Each of the undersigned, as a Guarantor under one of the Guarantees,  dated
as of  December  19, 1995 (each,  a  "Guarantee")  in favor of the Agent for the
Lenders  parties to the Credit  Agreement  referred  to in the  foregoing  First
Amendment, hereby consents to the First Amendment and hereby confirms and agrees
that (i) the Guarantee to which such Guarantor is a party is, and shall continue
to be, in full force and  effect and is hereby  ratified  and  confirmed  in all
respects except that, upon the  effectiveness  of, and on and after the date of,
the First  Amendment,  each reference in such Guarantee to the Loan Documents or
any thereof, "thereunder", "thereof" or words of like import shall mean and be a
reference to the Loan  Documents  or such Loan  Document as amended by the First
Amendment and (ii) the Security  Documents  (as defined in the Credit  Agreement
referred to in the foregoing First Amendment) to which such Guarantor is a party
and all of the  Collateral  described  therein do, and shall continue to, secure
the payment of all of the Obligations (as defined therein).


                              C. BREWER TERMINALS, INC.


                              By: /s/ C.E. Huben
                                  Title: Vice President


                              CONVERSION SYSTEMS, INC.


                              By: /s/ C.E. Huben
                                  Title: Vice President


                              ENVIROSAFE MANAGEMENT
                                SYSTEMS, INC.


                              By: /s/ C.E. Huben
                                  Title: Vice President


<PAGE>


                              ENVIROSAFE SERVICES OF IDAHO, INC.


                              By: /s/ Jerrold I. Dolinger
                                  Title: Executive Vice President


                              ENVIROSAFE SERVICES OF NORTH
                                AMERICA, INC.


                              By: /s/ Jerrold I. Dolinger
                                  Title: Executive Vice President

                  

                              ENVIROSAFE SERVICES OF OHIO, INC.


                              By: /s/ Jerrold I. Dolinger
                                  Title: Executive Vice President



                              ENVIROSAFE SERVICES OF TEXAS, INC.


                              By: /s/ Jerrold I. Dolinger
                                  Title: Executive Vice President



                              ENVIROSOURCE CORP.


                              By: /s/ C.E. Huben
                                  Title: Vice President

<PAGE>

                              ENVIROSOURCE TREATMENT & DISPOSAL
                                SERVICES, INC.


                              By: /s/ C.E. Huben
                                  Title: Vice President


                              ETDS, INC.


                              By: /s/ Laura M. Sillins
                                  Title: Vice President


                              FOX HUNT FARMS, INC.


                              By: /s/ Jerrold I. Dolinger
                                  Title: Executive Vice President


                              IMSAMET, INC.


                              By: /s/ C.E. Huben
                                  Title: Vice President


                              IMSAMET OF UTAH, INC.


                              By: /s/ C.E. Huben
                                  Title: Vice President


                              IMS LYCRETE EGYPT, LTD.


                              By: /s/ C.E. Huben
                                  Title: Vice President

<PAGE>

                              IU INTERNATIONAL CORPORATION


                              By: /s/ Laura M. Sillins
                                  Title: Vice President


                              IU NORTH AMERICA FINANCE, INC.


                              By: /s/ Laura M. Sillins
                                  Title: Vice President


                              IU NORTH AMERICA, INC.


                              By: /s/ Laura M. Sillins
                                  Title: Vice President


                              MARCUS HOOK PROCESSING, INC.


                              By: /s/ C.E. Huben
                                  Title: Vice President


                              McGRAW CONSTRUCTION COMPANY, INC.


                              By: /s/ C.E. Huben
                                  Title: Vice President


                              NEOAX INVESTMENT CORP.


                              By: /s/ Laura M. Sillins
                                  Title: Vice President
<PAGE>

                              NOSROC CORP.


                              By: /s/ Laura M. Sillins
                                 Title: Vice President


                              SONCOR CORP.


                              By: /s/ Laura M. Sillins
                                  Title: Vice President


                              WAYLITE CORPORATION


                              By: /s/ C.E. Huben
                                  Title: Vice President


<TABLE> <S> <C>

<ARTICLE>                     5
<LEGEND>
     This schedule contains summary financial information extracted from the 
     financial statements included in EnviroSource's Form 10-Q for the quarterly
     period ended June 30, 1996 and is qualified in its entirety by reference to
     such financial statements.
</LEGEND>
<MULTIPLIER>                                     1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1996                  
<PERIOD-START>                             JAN-01-1996                                                               
<PERIOD-END>                               JUN-30-1996
<CASH>                                           7,298
<SECURITIES>                                         0
<RECEIVABLES>                                   39,975
<ALLOWANCES>                                       906
<INVENTORY>                                          0
<CURRENT-ASSETS>                                55,639
<PP&E>                                         307,250
<DEPRECIATION>                                 140,058
<TOTAL-ASSETS>                                 461,380
<CURRENT-LIABILITIES>                           57,517
<BONDS>                                        323,202
                                0
                                          0
<COMMON>                                         2,012
<OTHER-SE>                                      27,484
<TOTAL-LIABILITY-AND-EQUITY>                   461,380
<SALES>                                              0
<TOTAL-REVENUES>                               124,383
<CGS>                                                0
<TOTAL-COSTS>                                   95,664
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              15,047
<INCOME-PRETAX>                                 (3,766)
<INCOME-TAX>                                      (698)
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    (3,068)
<EPS-PRIMARY>                                     (.08)
<EPS-DILUTED>                                     (.08)
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission