ATLANTA, Nov. 5, 2012 /PRNewswire/ -- Crawford &
Company (www.crawfordandcompany.com) (NYSE: CRDA and CRDB), the
world's largest independent provider of claims management solutions
to insurance companies and self-insured entities, today announced
its financial results for the third quarter ended September 30, 2012.
Consolidated Results
Third quarter 2012 consolidated
revenues before reimbursements totaled $302.1 million, an increase of 7% from
$283.0 million in the 2011 third
quarter. Third quarter 2012 net income attributable to
shareholders of Crawford & Company was $18.2 million, increasing 19% over the
$15.3 million recorded in the 2011
third quarter. Third quarter 2012 diluted earnings per share were
$0.33 for CRDA and CRDB, compared
with diluted earnings per share for each class of $0.28 in the prior-year quarter.
During the 2012 third quarter, the Company incurred pretax
special charges of approximately $0.3
million, or less than $0.01
per share of CRDA and CRDB after related income taxes, for the
completion of a project to outsource certain aspects of our U.S.
technology infrastructure. During the 2011 third quarter, the
Company recorded a special credit of $7.0
million, or $0.11 per share of
CRDA and CRDB after related income taxes, resulting from an
arbitration award.
Balance Sheet and Cash Flow
The Company's consolidated
cash and cash equivalents position as of September 30, 2012 totaled $66.4 million, compared with $77.6 million at December
31, 2011 and $68.0 million at
September 30, 2011.
Crawford generated $10.3 million of cash from operations during the
2012 year-to-date period, compared with $17.6 million used during the comparable 2011
period. The $27.9 million increase in
cash provided by operations was largely due to lower cash payments
for accounts payable, accrued liabilities and accrued compensation
in 2012 compared with 2011 and reductions in defined benefit
pension contributions and taxes paid.
Management's Comments
Mr. Jeffrey T. Bowman, chief executive officer of
Crawford & Company, stated, "For the 2012 third quarter we
achieved new quarterly records for revenues, net income and
earnings per share. These results were driven by strong performance
in our EMEA/AP and Legal Settlement Administration segments and
improvements in our Broadspire segment. We are mobilizing our
resources to assist our clients in the aftermath of Superstorm
Sandy. We anticipate that this event will generate
significant claims volumes for us in the 2012 fourth
quarter.
"During the 2012 third quarter our Legal Settlement
Administration segment was heavily involved in the Deepwater
Horizon class action settlement. We expect activity in this special
project to continue for the remainder of 2012, although at a
reduced rate.
"In the Broadspire segment, we continued to see substantial
improvement over the 2011 comparable period results of that
segment, as we reduced operating losses by $8.8 million for the year-to-date period through
revenue increases and cost management. Our 2012 third quarter
claims activity was up 4.4% over the 2011 third quarter. We remain
focused on driving sequential operating improvement in this
segment. The turnaround of Broadspire is one of the key objectives
for our management team and we are optimistic that Broadspire will
end the year profitably.
"Our EMEA/AP segment results continue to be driven primarily by
the ongoing handling of catastrophic flood losses in Thailand. We have been encouraged with the
operating performance of this segment during the 2012 third
quarter, which has seen strong growth in revenues and operating
earnings.
"The Americas segment saw an increase in claims activity during
the 2012 third quarter resulting from Hurricane Isaac in the U.S.
and catastrophe related claims in Canada. This helped generate sequential
improvement over the 2012 second quarter results of this segment,
despite relatively weak industry-wide claim volumes which have
persisted throughout 2012."
Mr. Bowman concluded, "We remain focused on our core strategic
and operational goals and expect to further expand market share,
drive efficiencies and capitalize on emerging opportunities as we
enter 2013. In order to improve the Company's financial performance
in 2013, we anticipate taking a restructuring charge in the 2012
fourth quarter of approximately $5.0
million, before tax. We expect the cost efficiencies gained
by our actions to produce annualized operating savings of
approximately $4.2 million in our
North American operations, helping to improve future operating
margins in our Americas and Broadspire segments. This charge is
included in the updated 2012 guidance we are providing today."
Third Quarter 2012 Segment Results
Americas
Americas revenues before
reimbursements were $85.9 million in
the third quarter of 2012, decreasing 9% from $94.7 million in the 2011 third quarter. During
the 2012 third quarter compared with the 2011 third quarter, the
U.S. dollar strengthened against foreign currencies in the segment,
resulting in a negative exchange rate impact to revenues of
$0.9 million in this segment.
Excluding the negative impact of exchange rate changes, Americas
revenues would have been $86.8
million in the 2012 third quarter. Revenues generated by the
Company's catastrophe adjuster group in the U.S. were $9.6 million in the 2012 third quarter,
decreasing from $12.9 million in the
2011 period. Americas operating expenses for the 2012 third
quarter decreased by $8.5 million in
U.S. dollars, a 10% decrease, and decreased by 8% on a constant
dollar basis, compared with the 2011 period. Operating earnings in
the 2012 third quarter decreased to $6.5
million, or an operating margin of 8%, compared with
operating earnings of $6.8 million,
or 7% of revenues, in the 2011 third quarter.
EMEA/AP
Third quarter 2012 revenues before
reimbursements for the EMEA/AP segment increased 10% to
$95.9 million from $87.0 million in the same period of 2011. During
the 2012 third quarter compared with the 2011 third quarter, the
U.S. dollar strengthened against most major foreign currencies,
resulting in a negative exchange rate impact to revenues of
$6.7 million in this segment.
Excluding the negative impact of exchange rate changes,
EMEA/AP revenues would have been $102.6 million in the 2012 third quarter. EMEA/AP
operating expenses for the 2012 third quarter increased by
$1.6 million in U.S. dollars, a
2% increase, and increased by 10% on a constant dollar basis,
compared with the 2011 period. Operating earnings increased to
$13.0 million in the 2012 third
quarter from 2011 third quarter operating earnings of $5.7 million. The related operating margin was
14% in the 2012 third quarter compared with 7% in the 2011 third
quarter.
Broadspire
Revenues before reimbursements from
the Broadspire segment were $59.8
million in the 2012 third quarter, an increase of 2% from
$58.9 million in the 2011 third
quarter. Broadspire had an operating loss of $0.2 million in the 2012 third quarter, or a
slightly negative operating margin, compared with an operating loss
of $2.9 million, or a negative
operating margin of 5%, in the prior year period.
Legal Settlement Administration
Legal
Settlement Administration revenues before reimbursements were
$60.6 million in the 2012 third
quarter, compared with $42.5 million
in the 2011 third quarter. Operating earnings totaled
$15.6 million in the 2012 third
quarter, or 26% of revenues, compared with $10.8 million, or 25% of revenues, in the
prior-year period. The segment's awarded project backlog totaled
approximately $118.0 million at
September 30, 2012 as compared with
$72.5 million at September 30, 2011.
2012 Guidance
Crawford's business is dependent, to a
significant extent, on case volumes. The Company cannot predict the
future trend of case volumes for a number of reasons, including the
fact that the frequency and severity of weather-related claims and
the occurrence of natural and man-made disasters, which are a
significant source of claims and revenue for the Company, are
generally not subject to accurate forecasting. Notwithstanding the
foregoing, however, Crawford & Company is raising its
guidance for 2012 as follows:
- Consolidated revenues before reimbursements between
$1.13 and $1.14 billion
- Consolidated operating earnings between $85.0 and $90.0 million
- Consolidated cash provided by operating activities between
$45.0 and $50.0 million
- After reflecting stock option expense, net corporate
interest expense, customer-relationship intangible asset
amortization expense, special charges, and income taxes, net income
attributable to shareholders of Crawford & Company on a GAAP
basis between $37.5 and $40.8
million, or $0.68 to $0.74
diluted earnings per CRDB share
- Before reflecting a 2012 fourth quarter special charge of
$5.0 million, or $0.06 per share, net income attributable to
shareholders of Crawford & Company on a non-GAAP basis between
$40.7 and $44.0 million, or
$0.74 to $0.80 diluted earnings per
CRDB share
The foregoing 2012 guidance does not include any estimated
impact from the Company's anticipated response to claims resulting
from Superstorm Sandy.
Earnings per share may be different between CRDA and CRDB due to
the payment of a higher per share dividend on CRDA than CRDB, and
the impact that has on the earnings per share calculation according
to generally accepted accounting principles. References in this
release are generally only to CRDB, as that presents a more
dilutive measure.
Crawford & Company's management will host a conference call
with investors on Monday, November 5, 2012 at 3:00 p.m. EST to discuss earnings and other
developments. The call will be recorded and available for replay
through November 26, 2012. You may
dial 1-855-859-2056 (404-537-3406 international) to listen to the
replay. The access code is 53763973. Alternatively, please visit
our web site at www.crawfordandcompany.com for a live audio web
cast and related financial presentation.
Further information regarding the Company's financial position,
operating results, and cash flows as of and for the quarter and
year-to-date periods ended September 30,
2012 is shown on the attached unaudited condensed
consolidated financial statements.
Non-GAAP Presentation
In the normal course of
business, our operating segments incur certain out-of-pocket
expenses that are thereafter reimbursed by our clients. Under GAAP,
these out-of-pocket expenses and associated reimbursements are
required to be included when reporting expenses and revenues,
respectively, in our consolidated results of operations. In the
foregoing discussion and analysis of segment results of operations,
we do not include a gross up of segment expenses and revenues for
these pass-through reimbursed expenses. The amounts of reimbursed
expenses and related revenues offset each other in our results of
operations with no impact to our net income (loss) or operating
earnings (loss). A reconciliation of revenues before reimbursements
to consolidated revenues determined in accordance with GAAP is
self-evident from the face of the accompanying unaudited condensed
consolidated statements of income.
Operating earnings is the primary financial performance measure
used by our senior management and chief operating decision maker
("CODM") to evaluate the financial performance of our operating
segments and make resource allocation decisions. Unlike net income,
segment operating earnings is not a standard performance measure
found in GAAP. However, since it is our segment measure of
profitability presented in conformity with the Financial Accounting
Standards Board's ("FASB") Accounting Standards Codification
("ASC") Topic 280 "Segment Reporting," it is not considered a
non-GAAP financial measure requiring reconciliation pursuant to
Securities and Exchange Commission ("SEC") guidance contained in
Regulation G and Item 10(e) of Regulation S-K. We believe this
measure is useful to others in that it allows them to evaluate
segment operating performance using the same criteria our
management and CODM use. Operating earnings (loss) represent
segment earnings (loss) before certain unallocated corporate and
shared costs and credits, net corporate interest expense, stock
option expense, amortization of customer-relationship intangible
assets, special charges and credits, income taxes, and net income
or loss attributable to noncontrolling interests.
Income tax expense, net corporate interest expense, amortization
of customer-relationship intangible assets, and stock option
expense are recurring components of our net income, but they are
not considered part of our segment operating earnings (loss)
because they are managed on a corporate-wide basis. Income tax
expense is calculated for the Company on a consolidated basis based
on statutory rates in effect in the various jurisdictions in which
we provide services, and varies significantly by jurisdiction. Net
corporate interest expense results from capital structure decisions
made by senior management and affecting the Company as a whole.
Amortization expense is a non-cash expense for
customer-relationship intangible assets acquired in business
combinations. Stock option expense represents the non-cash costs
generally related to stock options and employee stock purchase plan
expenses which are not allocated to our operating segments. None of
these costs relate directly to the performance of our services or
operating activities and, therefore, are excluded from segment
operating earnings in order to better assess the results of each
segment's operating activities on a consistent basis.
Special charges may arise from events (such as expenses related
to restructurings, losses on subleases, etc.) that are not
allocated to any particular segment since they historically have
not regularly impacted our performance and are not expected to
impact our future performance on a regular basis.
Unallocated corporate and shared costs and credits represent
expenses and credits related to our chief executive officer and
Board of Directors, certain provisions for bad debt allowances or
subsequent recoveries such as those related to bankrupt clients,
defined benefit pension costs or credits for our frozen U.S.
pension plan, and certain self-insurance costs and recoveries that
are not allocated to our individual operating segments.
Following is a reconciliation of segment operating earnings
(loss) to net income attributable to shareholders of Crawford &
Company on a GAAP basis and the related margins as a percentage of
revenues before reimbursements for all periods presented (in
thousands, except percentages):
|
Quarter
ended
|
|
|
Year-to-date period ended
|
|
|
September
30, 2012
|
%
Margin
|
September
30, 2011
|
%
Margin
|
|
September
30, 2012
|
%
Margin
|
September
30, 2011
|
%
Margin
|
Operating
Earnings (Loss):
|
|
|
|
|
|
|
|
|
|
Americas
|
$
|
6,534
|
|
8
|
%
|
$
|
6,780
|
|
7
|
%
|
|
$
|
7,429
|
|
3
|
%
|
$
|
20,089
|
|
7
|
%
|
EMEA/AP
|
12,988
|
|
14
|
%
|
5,686
|
|
7
|
%
|
|
30,353
|
|
11
|
%
|
20,465
|
|
8
|
%
|
Broadspire
|
(216)
|
|
—
|
|
(2,925)
|
|
(5)
|
%
|
|
(417)
|
|
—
|
|
(9,184)
|
|
(5)
|
%
|
Legal
Settlement Administration
|
15,639
|
|
26
|
%
|
10,781
|
|
25
|
%
|
|
42,114
|
|
25
|
%
|
42,537
|
|
28
|
%
|
Unallocated corporate and shared costs
|
(1,986)
|
|
(1)
|
%
|
(956)
|
|
—
|
|
|
(8,172)
|
|
(1)
|
%
|
(5,349)
|
|
(1)
|
%
|
(Deduct)/Add:
|
|
|
|
|
|
|
|
|
|
Net corporate interest expense
|
(2,229)
|
|
(1)
|
%
|
(4,142)
|
|
(1)
|
%
|
|
(6,785)
|
|
(1)
|
%
|
(12,396)
|
|
(1)
|
%
|
Stock option expense
|
(77)
|
|
—
|
|
(78)
|
|
—
|
|
|
(322)
|
|
—
|
|
(375)
|
|
—
|
|
Amortization expense
|
(1,546)
|
|
(1)
|
%
|
(1,513)
|
|
(1)
|
%
|
|
(4,744)
|
|
(1)
|
%
|
(4,531)
|
|
(1)
|
%
|
Special charges and arbitration award
|
(333)
|
|
—
|
|
6,992
|
|
2
|
%
|
|
(2,794)
|
|
—
|
|
6,992
|
|
1
|
%
|
Income taxes
|
(10,237)
|
|
(3)
|
%
|
(5,295)
|
|
(2)
|
%
|
|
(21,213)
|
|
(2)
|
%
|
(17,337)
|
|
(2)
|
%
|
Net (income) loss attributable to non-controlling
interests
|
(322)
|
|
—
|
|
(34)
|
|
—
|
|
|
(744)
|
|
—
|
|
1
|
|
—
|
|
Net income
attributable to shareholders of Crawford & Company
|
$
|
18,215
|
|
6
|
%
|
$
|
15,296
|
|
5
|
%
|
|
$
|
34,705
|
|
4
|
%
|
$
|
40,912
|
|
5
|
%
|
|
|
|
|
|
|
|
|
|
|
Company Information
Based in Atlanta, Georgia, Crawford & Company
(www.crawfordandcompany.com) is the world's largest independent
provider of claims management solutions to the risk management and
insurance industry as well as self-insured entities, with an
expansive global network serving clients in more than 70 countries.
The Crawford System of Claims Solutions® offers
comprehensive, integrated claims services, business process
outsourcing and consulting services for major product lines
including property and casualty claims management, workers'
compensation claims and medical management, and legal settlement
administration. The Company's shares are traded on the NYSE under
the symbols CRDA and CRDB.
The Company's two classes of stock are substantially identical,
except with respect to voting rights and the Company's ability to
pay greater cash dividends on the Class A Common Stock than on the
Class B Common Stock, subject to certain limitations. In addition,
with respect to mergers or similar transactions, holders of Class A
Common Stock must receive the same type and amount of consideration
as holders of Class B Common Stock, unless approved by the holders
of 75% of the Class A Common Stock, voting as a class.
This press
release contains forward-looking statements, including statements
about the financial condition, results of operations and earnings
outlook of Crawford & Company. Statements, both
qualitative and quantitative, that are not historical facts may be
"forward-looking" statements as defined in the Private Securities
Litigation Reform Act of 1995 and other federal securities
laws. Forward-looking statements involve a number of risks
and uncertainties that could cause actual results to differ
materially from historical experience or Crawford & Company's
present expectations. Accordingly, no one should place undue
reliance on forward-looking statements, which speak only as of the
date on which they are made. Crawford & Company does not
undertake to update forward-looking statements to reflect the
impact of circumstances or events that may arise or not arise after
the date the forward-looking statements are made. For further
information regarding Crawford & Company, including factors
that could cause our actual financial condition, results or
earnings to differ from those described in any forward-looking
statements, please read Crawford & Company's reports filed with
the SEC and available at www.sec.gov or in the Investor Relations
section of Crawford & Company's website at
www.crawfordandcompany.com.
|
CRAWFORD
& COMPANY
|
CONDENSED CONSOLIDATED STATEMENTS OF
INCOME
|
Unaudited
|
(In
Thousands, Except Per Share Amounts and Percentages)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three
Months Ended September 30,
|
2012
|
|
2011
|
%
Change
|
|
|
|
|
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
Before Reimbursements
|
$
302,136
|
|
$
282,967
|
7%
|
|
Reimbursements
|
22,110
|
|
25,252
|
(12)%
|
|
Total
Revenues
|
324,246
|
|
308,219
|
5%
|
|
|
|
|
|
|
|
Costs and
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
Costs of
Services Provided, Before Reimbursements
|
211,589
|
|
211,577
|
-%
|
|
Reimbursements
|
22,110
|
|
25,252
|
(12)%
|
|
Total
Costs of Services
|
233,699
|
|
236,829
|
(1)%
|
|
|
|
|
|
|
|
Selling,
General, and Administrative Expenses
|
59,211
|
|
53,615
|
10%
|
|
Corporate
Interest Expense, Net
|
2,229
|
|
4,142
|
(46)%
|
|
Special
Charges and Arbitration Award
|
333
|
|
(6,992)
|
nm
|
|
Total
Costs and Expenses
|
295,472
|
|
287,594
|
3%
|
|
|
|
|
|
|
|
Income
Before Income Taxes
|
28,774
|
|
20,625
|
40%
|
|
Provision
for Income Taxes
|
10,237
|
|
5,295
|
93%
|
|
|
|
|
|
|
|
Net
Income
|
18,537
|
|
15,330
|
21%
|
|
Less: Net
Income Attributable to Noncontrolling Interests
|
322
|
|
34
|
847%
|
|
Net Income
Attributable to Shareholders of Crawford & Company
|
$
18,215
|
|
$
15,296
|
19%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings
Per Share - Basic:
|
|
|
|
|
|
Class A
Common Stock
|
$
0.34
|
|
$
0.29
|
17%
|
|
Class B
Common Stock
|
$
0.33
|
|
$
0.28
|
18%
|
|
|
|
|
|
|
|
Earnings
Per Share - Diluted:
|
|
|
|
|
|
Class A
Common Stock
|
$
0.33
|
|
$
0.28
|
18%
|
|
Class B
Common Stock
|
$
0.33
|
|
$
0.28
|
18%
|
|
|
|
|
|
|
|
Cash
Dividends Per Share:
|
|
|
|
|
|
Class A
Common Stock
|
$
0.04
|
|
$
0.03
|
33%
|
|
Class B
Common Stock
|
$
0.03
|
|
$
0.02
|
50%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
nm =
not meaningful
|
|
|
|
|
|
|
|
|
|
|
CRAWFORD
& COMPANY
|
CONDENSED CONSOLIDATED STATEMENTS OF
INCOME
|
Unaudited
|
(In
Thousands, Except Per Share Amounts and Percentages)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine
Months Ended September 30,
|
2012
|
|
2011
|
%
Change
|
|
|
|
|
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
Before Reimbursements
|
$
863,736
|
|
$
859,718
|
-%
|
|
Reimbursements
|
66,872
|
|
66,691
|
-%
|
|
Total
Revenues
|
930,608
|
|
926,409
|
-%
|
|
|
|
|
|
|
|
Costs and
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
Costs of
Services Provided, Before Reimbursements
|
623,528
|
|
629,292
|
(1)%
|
|
Reimbursements
|
66,872
|
|
66,691
|
-%
|
|
Total
Costs of Services
|
690,400
|
|
695,983
|
(1)%
|
|
|
|
|
|
|
|
Selling,
General, and Administrative Expenses
|
173,967
|
|
166,774
|
4%
|
|
Corporate
Interest Expense, Net
|
6,785
|
|
12,396
|
(45)%
|
|
Special
Charges and Arbitration Award
|
2,794
|
|
(6,992)
|
nm
|
|
Total
Costs and Expenses
|
873,946
|
|
868,161
|
1%
|
|
|
|
|
|
|
|
Income
Before Income Taxes
|
56,662
|
|
58,248
|
(3)%
|
|
Provision
for Income Taxes
|
21,213
|
|
17,337
|
22%
|
|
|
|
|
|
|
|
Net
Income
|
35,449
|
|
40,911
|
(13)%
|
|
Less: Net
Income (Loss) Attributable to Noncontrolling Interests
|
744
|
|
(1)
|
nm
|
|
Net Income
Attributable to Shareholders of Crawford & Company
|
$
34,705
|
|
$
40,912
|
(15)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings
Per Share - Basic:
|
|
|
|
|
|
Class A
Common Stock
|
$
0.65
|
|
$
0.77
|
(16)%
|
|
Class B
Common Stock
|
$
0.62
|
|
$
0.76
|
(18)%
|
|
|
|
|
|
|
|
Earnings
Per Share - Diluted:
|
|
|
|
|
|
Class A
Common Stock
|
$
0.65
|
|
$
0.76
|
(14)%
|
|
Class B
Common Stock
|
$
0.62
|
|
$
0.75
|
(17)%
|
|
|
|
|
|
|
|
Cash
Dividends Per Share:
|
|
|
|
|
|
Class A
Common Stock
|
$
0.10
|
|
$
0.07
|
43%
|
|
Class B
Common Stock
|
$
0.07
|
|
$
0.06
|
17%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
nm =
not meaningful
|
|
|
|
|
|
|
|
|
|
|
CRAWFORD & COMPANY
|
SUMMARY RESULTS BY
OPERATING SEGMENT
|
Three
Months Ended September 30,
|
Unaudited
|
(In
Thousands, Except Percentages)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
%
|
EMEA/AP
|
%
|
Broadspire
|
%
|
Legal
Settlement Administration
|
%
|
|
|
|
2012
|
2011
|
Change
|
2012
|
2011
|
Change
|
2012
|
2011
|
Change
|
2012
|
2011
|
Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
Before Reimbursements
|
$85,879
|
$94,651
|
(9)%
|
$95,876
|
$86,970
|
10%
|
$59,759
|
$58,855
|
2%
|
$60,622
|
$42,491
|
43%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation & Benefits
|
51,668
|
58,524
|
(12)%
|
58,354
|
56,940
|
2%
|
32,278
|
34,115
|
(5)%
|
21,749
|
16,976
|
28%
|
|
|
% of
Revenues Before Reimbursements
|
60%
|
62%
|
|
61%
|
65%
|
|
54%
|
58%
|
|
36%
|
40%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
Other than Reimbursements,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation & Benefits
|
27,677
|
29,347
|
(6)%
|
24,534
|
24,344
|
1%
|
27,697
|
27,665
|
-%
|
23,234
|
14,734
|
58%
|
|
|
% of
Revenues Before Reimbursements
|
32%
|
31%
|
|
26%
|
28%
|
|
46%
|
47%
|
|
38%
|
35%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
Operating Expenses
|
79,345
|
87,871
|
(10)%
|
82,888
|
81,284
|
2%
|
59,975
|
61,780
|
(3)%
|
44,983
|
31,710
|
42%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
Earnings (Loss)
(1)
|
$6,534
|
$6,780
|
(4)%
|
$12,988
|
$5,686
|
128%
|
$(216)
|
$(2,925)
|
93%
|
$15,639
|
$10,781
|
45%
|
|
|
% of
Revenues Before Reimbursements
|
8%
|
7%
|
|
14%
|
7%
|
|
-%
|
(5)%
|
|
26%
|
25%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine
Months Ended September 30,
|
Unaudited
|
(In
Thousands, Except Percentages)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
%
|
EMEA/AP
|
%
|
Broadspire
|
%
|
Legal
Settlement Administration
|
%
|
|
|
|
2012
|
2011
|
Change
|
2012
|
2011
|
Change
|
2012
|
2011
|
Change
|
2012
|
2011
|
Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
Before Reimbursements
|
$240,978
|
$275,700
|
(13)%
|
$271,486
|
$254,016
|
7%
|
$180,112
|
$176,561
|
2%
|
$171,160
|
$153,441
|
12%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation & Benefits
|
153,632
|
172,374
|
(11)%
|
167,425
|
167,048
|
-%
|
98,969
|
103,225
|
(4)%
|
63,773
|
55,637
|
15%
|
|
|
% of
Revenues Before Reimbursements
|
64%
|
63%
|
|
62%
|
66%
|
|
55%
|
58%
|
|
37%
|
36%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
Other than Reimbursements,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation & Benefits
|
79,917
|
83,237
|
(4)%
|
73,708
|
66,503
|
11%
|
81,560
|
82,520
|
(1)%
|
65,273
|
55,267
|
18%
|
|
|
% of
Revenues Before Reimbursements
|
33%
|
30%
|
|
27%
|
26%
|
|
45%
|
47%
|
|
38%
|
36%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
Operating Expenses
|
233,549
|
255,611
|
(9)%
|
241,133
|
233,551
|
3%
|
180,529
|
185,745
|
(3)%
|
129,046
|
110,904
|
16%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
Earnings (Loss)
(1)
|
$7,429
|
$20,089
|
(63)%
|
$30,353
|
$20,465
|
48%
|
$(417)
|
$(9,184)
|
95%
|
$42,114
|
$42,537
|
(1)%
|
|
|
% of
Revenues Before Reimbursements
|
3%
|
7%
|
|
11%
|
8%
|
|
-%
|
(5)%
|
|
25%
|
28%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) This
is a segment financial measure representing segment earnings (loss)
before certain unallocated corporate and shared costs and credits,
net corporate interest expense,
|
stock option expense,
amortization of customer-relationship intangible assets, special
charges and credits, income taxes, and net income or loss
attributable to noncontrolling interests.
|
See pages 4 - 6 for
additional information about segment operating earnings
(loss).
|
CRAWFORD & COMPANY
|
CONDENSED CONSOLIDATED BALANCE
SHEETS
|
As of
September 30, 2012 and December 31, 2011
|
(In
Thousands, Except Par Values)
|
|
|
|
|
|
|
Unaudited
|
|
*
|
|
|
|
September 30,
|
|
December
31,
|
|
ASSETS
|
2012
|
|
2011
|
|
|
|
|
|
|
|
Current
Assets:
|
|
|
|
|
|
Cash and
Cash Equivalents
|
$
66,389
|
|
$
77,613
|
|
|
Accounts
Receivable, Net
|
177,065
|
|
161,543
|
|
|
Unbilled
Revenues, at Estimated Billable Amounts
|
134,800
|
|
107,494
|
|
|
Prepaid
Expenses and Other Current Assets
|
24,516
|
|
22,836
|
|
Total
Current Assets
|
402,770
|
|
369,486
|
|
|
|
|
|
|
|
Property
and Equipment:
|
|
|
|
|
|
Property
and Equipment
|
153,299
|
|
156,349
|
|
|
Less
Accumulated Depreciation
|
(109,281)
|
|
(112,465)
|
|
Net
Property and Equipment
|
44,018
|
|
43,884
|
|
|
|
|
|
|
|
Other
Assets:
|
|
|
|
|
|
Goodwill
|
131,149
|
|
131,246
|
|
|
Intangible
Assets Arising from Business Acquisitions, Net
|
90,749
|
|
96,392
|
|
|
Capitalized Software Costs, Net
|
65,104
|
|
60,332
|
|
|
Deferred
Income Tax Assets
|
82,088
|
|
84,454
|
|
|
Other
Noncurrent Assets
|
25,987
|
|
25,864
|
|
Total
Other Assets
|
395,077
|
|
398,288
|
|
|
|
|
|
|
|
Total
Assets
|
$
841,865
|
|
$
811,658
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS'
INVESTMENT
|
|
|
|
|
|
|
|
|
|
|
Current
Liabilities:
|
|
|
|
|
|
Short-Term
Borrowings
|
$
17,779
|
|
$
1,794
|
|
|
Accounts
Payable
|
45,911
|
|
41,806
|
|
|
Accrued
Compensation and Related Costs
|
78,051
|
|
96,440
|
|
|
Self-Insured Risks
|
15,266
|
|
18,817
|
|
|
Income
Taxes Payable
|
11,880
|
|
292
|
|
|
Deferred
Income Taxes
|
7,741
|
|
7,287
|
|
|
Deferred
Rent
|
14,968
|
|
15,820
|
|
|
Other
Accrued Liabilities
|
42,226
|
|
36,104
|
|
|
Deferred
Revenues
|
59,839
|
|
53,844
|
|
|
Mandatory
Contributions Due to Pension Plan
|
15,720
|
|
13,800
|
|
|
Current
Installments of Long-Term Debt and Capital Leases
|
695
|
|
410
|
|
Total
Current Liabilities
|
310,076
|
|
286,414
|
|
|
|
|
|
|
|
Noncurrent
Liabilities:
|
|
|
|
|
|
Long-Term
Debt and Capital Leases, Less Current Installments
|
206,883
|
|
211,983
|
|
|
Deferred
Revenues
|
26,715
|
|
27,856
|
|
|
Self-Insured Risks
|
14,137
|
|
10,114
|
|
|
Accrued
Pension Liabilities, Less Current Mandatory
Contributions
|
97,077
|
|
120,195
|
|
|
Other
Noncurrent Liabilities
|
17,116
|
|
16,808
|
|
Total
Noncurrent Liabilities
|
361,928
|
|
386,956
|
|
|
|
|
|
|
|
Shareholders' Investment:
|
|
|
|
|
|
Class A
Common Stock, $1.00 Par Value
|
29,723
|
|
29,086
|
|
|
Class B
Common Stock, $1.00 Par Value
|
24,690
|
|
24,697
|
|
|
Additional
Paid-in Capital
|
35,060
|
|
33,969
|
|
|
Retained
Earnings
|
238,911
|
|
209,323
|
|
|
Accumulated Other Comprehensive Loss
|
(163,684)
|
|
(163,603)
|
|
Shareholders' Investment Attributable to Shareholders
of Crawford & Company
|
164,700
|
|
133,472
|
|
|
|
|
|
|
|
Noncontrolling Interests
|
5,161
|
|
4,816
|
|
|
|
|
|
|
|
Total
Shareholders' Investment
|
169,861
|
|
138,288
|
|
|
|
|
|
|
|
Total
Liabilities and Shareholders' Investment
|
$
841,865
|
|
$
811,658
|
|
|
|
|
|
|
|
* Derived
from the audited Consolidated Balance Sheet
|
|
|
|
|
|
|
|
|
|
|
CRAWFORD & COMPANY
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH
FLOWS
|
|
Unaudited
|
|
(In
Thousands)
|
|
|
|
|
Nine
Months Ended September 30,
|
|
|
|
|
2012
|
|
2011
|
|
|
|
|
|
|
|
|
|
Cash
Flows From Operating Activities:
|
|
|
|
|
|
|
Net
Income
|
$
35,449
|
|
$
40,911
|
|
|
|
Reconciliation of Net Income to Net Cash Provided By
(Used In) Operating Activities:
|
|
|
|
|
|
|
Depreciation and
Amortization
|
24,510
|
|
23,804
|
|
|
|
Arbitration
Award
|
|
|
(6,992)
|
|
|
|
Stock-Based
Compensation
|
2,267
|
|
2,709
|
|
|
|
Changes in Operating Assets
and Liabilities, Net of Effects of Acquisitions and
Dispositions:
|
|
|
|
|
|
|
Accounts Receivable, Net
|
(17,764)
|
|
(30,179)
|
|
|
|
Unbilled Revenues, Net
|
(29,867)
|
|
(6,654)
|
|
|
|
Accrued or Prepaid Income Taxes
|
12,107
|
|
6,308
|
|
|
|
Accounts Payable and Accrued Liabilities
|
(2,713)
|
|
(23,309)
|
|
|
|
Deferred Revenues
|
3,888
|
|
566
|
|
|
|
Accrued Retirement Costs
|
(16,064)
|
|
(22,313)
|
|
|
|
Prepaid Expenses and Other Operating Activities
|
(1,486)
|
|
(2,449)
|
|
|
Net Cash
Provided by (Used In) Operating Activities
|
10,327
|
|
(17,598)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
Flows From Investing Activities:
|
|
|
|
|
|
|
Acquisitions of Property and Equipment
|
(10,524)
|
|
(9,326)
|
|
|
|
Proceeds
from Disposals of Property and Equipment
|
47
|
|
84
|
|
|
|
Cash
Received in Arbitration Settlement
|
-
|
|
4,913
|
|
|
|
Capitalization of Computer Software Costs
|
(12,408)
|
|
(11,963)
|
|
|
|
Payments
for Business Acquisitions, Net of Cash Acquired
|
-
|
|
(6,874)
|
|
|
Net Cash
Used In Investing Activities
|
(22,885)
|
|
(23,166)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
Flows From Financing Activities:
|
|
|
|
|
|
|
Cash
Dividends Paid
|
(4,693)
|
|
(3,505)
|
|
|
|
Shares
Used to Settle Withholding Taxes Under Stock-Based Compensation
Plans
|
(896)
|
|
(1,653)
|
|
|
|
Proceeds
from Employee Stock-Based Compensation Plans
|
493
|
|
588
|
|
|
|
Repurchases of Common Stock
|
(567)
|
|
-
|
|
|
|
Increases
in Short-Term Borrowings
|
48,345
|
|
59,252
|
|
|
|
Payments
on Short-Term Borrowings
|
(32,182)
|
|
(36,432)
|
|
|
|
Payments
on Long-Term Debt and Capital Lease Obligations
|
(6,496)
|
|
(4,145)
|
|
|
|
Other
Financing Activities
|
(466)
|
|
(41)
|
|
|
Net Cash
Provided By Financing Activities
|
3,538
|
|
14,064
|
|
|
|
|
|
|
|
|
|
Effects of
Exchange Rate Changes on Cash and Cash Equivalents
|
(2,204)
|
|
1,194
|
|
|
|
|
|
|
|
|
|
Decrease
in Cash and Cash Equivalents
|
(11,224)
|
|
(25,506)
|
|
|
Cash and
Cash Equivalents at Beginning of Year
|
77,613
|
|
93,540
|
|
|
Cash and
Cash Equivalents at End of Period
|
$
66,389
|
|
$
68,034
|
|
|
|
|
|
|
|
|
SOURCE Crawford & Company