SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 10-Q
|
| | |
þx | | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
|
| | |
| | for the quarterly period ended September 30, 20182019 |
OR
|
| | |
o | | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
|
| | |
| | for the transition period from ____ to ____ |
Commission file number 1-10356
CRAWFORD & COMPANY
(Exact name of Registrant as specified in its charter)
|
| | | | |
| Georgia | | 58-0506554 | |
| (State or other jurisdiction of | | (I.R.S. Employer | |
| incorporation or organization) | | (I.R.S. Employer Identification No.) | |
| | | | |
| 5335 Triangle Parkway | | | |
| Peachtree Corners, Georgia | | 30092 | |
| (Address of principal executive offices) | | (Zip Code) | |
(404) 300-1000
(Registrant's telephone number, including area code)
Securities Registered Pursuant to Section 12(b) of the Act: |
| | |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
Class A Common Stock — $1.00 Par Value
| CRD-A | New York Stock Exchange, Inc. |
Class B Common Stock — $1.00 Par Value
| CRD-B | New York Stock Exchange, Inc. |
Indicate by check mark whether the Registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes þ No o
Indicate by check mark whether the Registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (Section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the Registrant was required to submit and post such files). Yes þ No o
Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of "large accelerated filer",filer," "accelerated filer," "smaller reporting company," and "emerging growth company" in Rule 12b-2 of the Exchange Act.
|
| | | | |
Large accelerated filer | o | | Accelerated filer | þ |
Non-accelerated filer | o | | (Do not check if a smaller reporting company) | |
| | | Smaller reporting company | o |
| | | Emerging growth company | o |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards pursuant to Section 13(a) of the Exchange Act. o
Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes o No þ
The number of shares outstanding of each class of the Registrant's common stock, as of October 29, 2018,2019, was as follows:
Class A Common Stock, $1.00 par value: 30,697,47430,428,832
Class B Common Stock, $1.00 par value: 24,435,53122,694,718
CRAWFORD & COMPANY
Quarterly Report on Form 10-Q
Quarter Ended September 30, 20182019
|
| | | | | |
| | | | | Page |
Part I. Financial Information | | |
| | | | | |
| | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | 2018 | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | |
| | | | | |
| | | | |
| | | | | |
| | | | |
| | | | | |
| | |
| | | | | |
| | | | |
| | | | | |
| | | | |
| | | | | |
| | | | |
| | | | | |
| | |
|
Part I — Financial Information
Item 1. Financial Statements
CRAWFORD & COMPANY
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
Unaudited
| | | Three Months Ended September 30, | Three Months Ended September 30, |
(In thousands, except per share amounts) | 2018 | | 2017 | 2019 | | 2018 |
Revenues: | | | | | | |
| | | | | | |
Revenues before reimbursements | $ | 255,029 |
| | $ | 270,551 |
| $ | 254,677 |
| | $ | 255,029 |
|
Reimbursements | 9,834 |
| | 16,115 |
| 11,165 |
| | 9,834 |
|
Total Revenues | 264,863 |
| | 286,666 |
| 265,842 |
| | 264,863 |
|
| | | | | | |
Costs and Expenses: | | | | | | |
| | | | | | |
Costs of services provided, before reimbursements | 179,238 |
| | 192,147 |
| 180,849 |
| | 179,238 |
|
Reimbursements | 9,834 |
| | 16,115 |
| 11,165 |
| | 9,834 |
|
Total costs of services | 189,072 |
| | 208,262 |
| 192,014 |
| | 189,072 |
|
| | | | | | |
Selling, general, and administrative expenses | 63,247 |
| | 57,859 |
| 52,564 |
| | 63,247 |
|
| | | | | | |
Corporate interest expense, net of interest income of $274 and $174, respectively | 2,398 |
|
| 2,524 |
| |
Corporate interest expense, net of interest income of $0 and $274, respectively | | 3,162 |
| | 2,398 |
|
| | | | | | |
Restructuring and special charges | — |
| | 1,431 |
| |
Arbitration and claim settlements | | 1,200 |
| | — |
|
| | | | | | |
Loss on disposition of business line | 1,201 |
| | — |
| — |
| | 1,201 |
|
| | | | | | |
Total Costs and Expenses | 255,918 |
| | 270,076 |
| 248,940 |
| | 255,918 |
|
| | | | | | |
Other Income, net | 762 |
| | 302 |
| |
Other (Loss) Income, net | | (883 | ) | | 762 |
|
| | | | | | |
Income Before Income Taxes | 9,707 |
| | 16,892 |
| 16,019 |
| | 9,707 |
|
| | | | | | |
Provision for Income Taxes | 1,828 |
| | 4,922 |
| 5,328 |
| | 1,828 |
|
| | | | | | |
Net Income | 7,879 |
| | 11,970 |
| 10,691 |
| | 7,879 |
|
| | | | | | |
Net Loss (Income) Attributable to Noncontrolling Interests and Redeemable Noncontrolling Interests | 17 |
| | (157 | ) | |
Net Loss Attributable to Noncontrolling Interests and Redeemable Noncontrolling Interests | | 355 |
| | 17 |
|
| | | | | | |
Net Income Attributable to Shareholders of Crawford & Company | $ | 7,896 |
| | $ | 11,813 |
| $ | 11,046 |
| | $ | 7,896 |
|
| | | | | | |
Earnings Per Share - Basic: | | | | | | |
Class A Common Stock | $ | 0.15 |
| | $ | 0.22 |
| $ | 0.22 |
| | $ | 0.15 |
|
Class B Common Stock | $ | 0.13 |
| | $ | 0.20 |
| $ | 0.19 |
| | $ | 0.13 |
|
| | | | | | |
Earnings Per Share - Diluted: | | | | | | |
Class A Common Stock | $ | 0.15 |
| | $ | 0.22 |
| $ | 0.21 |
| | $ | 0.15 |
|
Class B Common Stock | $ | 0.13 |
| | $ | 0.20 |
| $ | 0.19 |
| | $ | 0.13 |
|
| | | | | | |
Weighted-Average Shares Used to Compute Basic Earnings Per Share: | | | | | | |
Class A Common Stock | 30,713 |
| | 31,276 |
| 30,645 |
| | 30,713 |
|
Class B Common Stock | 24,446 |
| | 24,550 |
| 22,831 |
| | 24,446 |
|
| | | | | | |
Weighted-Average Shares Used to Compute Diluted Earnings Per Share: | | | | | | |
Class A Common Stock | 31,390 |
| | 32,097 |
| 31,140 |
| | 31,390 |
|
Class B Common Stock | 24,446 |
| | 24,550 |
| 22,831 |
| | 24,446 |
|
| | | | |
Cash Dividends Per Share: | | | | |
Class A Common Stock | $ | 0.07 |
| | $ | 0.07 |
| |
Class B Common Stock | $ | 0.05 |
| | $ | 0.05 |
| |
(See accompanying notes to condensed consolidated financial statements)
CRAWFORD & COMPANY
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
Unaudited
| | | Nine Months Ended September 30, | Nine Months Ended September 30, |
(In thousands, except per share amounts) | 2018 | | 2017 | 2019 | | 2018 |
Revenues: | | | | | | |
| | | | | | |
Revenues before reimbursements | $ | 807,177 |
| | $ | 807,065 |
| $ | 758,616 |
| | $ | 807,177 |
|
Reimbursements | 41,282 |
| | 43,103 |
| 31,449 |
| | 41,282 |
|
Total Revenues | 848,459 |
| | 850,168 |
| 790,065 |
| | 848,459 |
|
| | | | | | |
Costs and Expenses: | | | | | | |
| | | | | | |
Costs of services provided, before reimbursements | 574,380 |
| | 571,355 |
| 533,664 |
| | 574,380 |
|
Reimbursements | 41,282 |
| | 43,103 |
| 31,449 |
| | 41,282 |
|
Total costs of services | 615,662 |
| | 614,458 |
| 565,113 |
| | 615,662 |
|
| | | | | | |
Selling, general, and administrative expenses | 188,907 |
| | 175,178 |
| 171,407 |
| | 188,907 |
|
| | | | | | |
Corporate interest expense, net of interest income of $1,446 and $581, respectively | 7,402 |
| | 6,674 |
| |
Corporate interest expense, net of interest income of $539 and $1,446, respectively | | 8,346 |
| | 7,402 |
|
| | | | | | |
Restructuring and special charges | — |
| | 8,818 |
| |
Arbitration and claim settlements
| | 12,552 |
| | — |
|
| | | | | | |
Loss on disposition of business line | 18,996 |
| | — |
| — |
| | 18,996 |
|
| | | | | | |
Total Costs and Expenses | 830,967 |
| | 805,128 |
| 757,418 |
| | 830,967 |
|
| | | | | | |
Other Income, net | 2,644 |
| | 1,395 |
| |
Other (Loss) Income, net | | (2,443 | ) | | 2,644 |
|
| | | | | | |
Income Before Income Taxes | 20,136 |
| | 46,435 |
| 30,204 |
| | 20,136 |
|
| | | | | | |
Provision for Income Taxes | 6,255 |
| | 16,569 |
| 11,120 |
| | 6,255 |
|
| | | | | | |
Net Income | 13,881 |
| | 29,866 |
| 19,084 |
| | 13,881 |
|
| | | | | | |
Net Loss (Income) Attributable to Noncontrolling Interests and Redeemable Noncontrolling Interests | 159 |
| | (188 | ) | |
Net Loss Attributable to Noncontrolling Interests and Redeemable Noncontrolling Interests | | 713 |
| | 159 |
|
| | | | | | |
Net Income Attributable to Shareholders of Crawford & Company | $ | 14,040 |
| | $ | 29,678 |
| $ | 19,797 |
| | $ | 14,040 |
|
| | | | | | |
Earnings Per Share - Basic: | | | | | | |
Class A Common Stock | $ | 0.28 |
| | $ | 0.56 |
| $ | 0.39 |
| | $ | 0.28 |
|
Class B Common Stock | $ | 0.22 |
| | $ | 0.50 |
| $ | 0.33 |
| | $ | 0.22 |
|
| | | | | | |
Earnings Per Share - Diluted: | | | | | | |
Class A Common Stock | $ | 0.28 |
| | $ | 0.55 |
| $ | 0.39 |
| | $ | 0.28 |
|
Class B Common Stock | $ | 0.22 |
| | $ | 0.49 |
| $ | 0.33 |
| | $ | 0.22 |
|
| | | | | | |
Weighted-Average Shares Used to Compute Basic Earnings Per Share: | | | | | | |
Class A Common Stock | 30,829 |
| | 31,359 |
| 30,701 |
| | 30,829 |
|
Class B Common Stock | 24,455 |
| | 24,639 |
| 23,071 |
| | 24,455 |
|
| | | | | | |
Weighted-Average Shares Used to Compute Diluted Earnings Per Share: | | | | | | |
Class A Common Stock | 31,451 |
| | 32,156 |
| 31,116 |
| | 31,451 |
|
Class B Common Stock | 24,455 |
| | 24,639 |
| 23,071 |
| | 24,455 |
|
| | | | |
Cash Dividends Per Share: | | | | |
Class A Common Stock | $ | 0.21 |
| | $ | 0.21 |
| |
Class B Common Stock | $ | 0.15 |
| | $ | 0.15 |
| |
(See accompanying notes to condensed consolidated financial statements)
CRAWFORD & COMPANY
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
Unaudited
| | | Three Months Ended September 30, | Three Months Ended September 30, |
(In thousands) | 2018 | | 2017 | 2019 | | 2018 |
| | | | | | |
Net Income | $ | 7,879 |
| | $ | 11,970 |
| $ | 10,691 |
| | $ | 7,879 |
|
| | | | | | |
Other Comprehensive (Loss) Income: | | | | |
Net foreign currency translation (loss) income, net of tax of $0 and $0, respectively | (4,730 | ) | | 6,994 |
| |
Other Comprehensive Loss: | | | | |
Net foreign currency translation loss, net of tax of $0 and $0, respectively | | (3,017 | ) | | (4,730 | ) |
| | | | | | |
Amortization of actuarial losses for retirement plans included in net periodic pension cost, net of tax of $826 and $975, respectively | 1,833 |
| | 1,745 |
| |
Amortization of actuarial losses for retirement plans included in net periodic pension cost, net of tax of $673 and $826, respectively | | 1,984 |
| | 1,833 |
|
| | | | | | |
Other Comprehensive (Loss) Income | (2,897 | ) | | 8,739 |
| |
| | | | |
Comprehensive Income | 4,982 |
| | 20,709 |
| |
| | | | |
Comprehensive loss (income) attributable to noncontrolling interests and redeemable noncontrolling interests | 468 |
| | (151 | ) | |
| | | | |
Comprehensive Income Attributable to Shareholders of Crawford & Company | $ | 5,450 |
| | $ | 20,558 |
| |
| | | | |
| | | | |
| | | | |
| Nine Months Ended September 30, | |
(In thousands) | 2018 | | 2017 | |
| | | | |
Net Income | $ | 13,881 |
| | $ | 29,866 |
| |
| | | | |
Other Comprehensive Income: | | | | |
Net foreign currency translation (loss) income, net of tax of $0 and $0, respectively | (3,333 | ) | | 8,525 |
| |
| | | | |
Amortization of actuarial losses for retirement plans included in net periodic pension cost, net of tax of $2,455 and $2,954, respectively | 5,535 |
| | 5,278 |
| |
| | | | |
Other Comprehensive Income | 2,202 |
| | 13,803 |
| |
Other Comprehensive Loss | | (1,033 | ) | | (2,897 | ) |
| | | | | | |
Comprehensive Income | 16,083 |
| | 43,669 |
| 9,658 |
| | 4,982 |
|
| | | | | | |
Comprehensive loss attributable to noncontrolling interests and redeemable noncontrolling interests | 414 |
| | 502 |
| 900 |
| | 468 |
|
| | | | | | |
Comprehensive Income Attributable to Shareholders of Crawford & Company | $ | 16,497 |
| | $ | 44,171 |
| $ | 10,558 |
| | $ | 5,450 |
|
| | | | | | |
|
| | | | | | | |
| Nine Months Ended September 30, |
(In thousands) | 2019 | | 2018 |
| | | |
Net Income | $ | 19,084 |
| | $ | 13,881 |
|
| | | |
Other Comprehensive Income: | | | |
Net foreign currency translation loss, net of tax of $0 and $0, respectively | (2,621 | ) | | (3,333 | ) |
| | | |
Amortization of actuarial losses for retirement plans included in net periodic pension cost, net of tax of $2,024 and $2,455, respectively | 5,976 |
| | 5,535 |
|
| | | |
Other Comprehensive Income | 3,355 |
| | 2,202 |
|
| | | |
Comprehensive Income | 22,439 |
| | 16,083 |
|
| | | |
Comprehensive loss attributable to noncontrolling interests and redeemable noncontrolling interests | 1,684 |
| | 414 |
|
| | | |
Comprehensive Income Attributable to Shareholders of Crawford & Company | $ | 24,123 |
| | $ | 16,497 |
|
(See accompanying notes to condensed consolidated financial statements)
CRAWFORD & COMPANY
CONDENSED CONSOLIDATED BALANCE SHEETS
Unaudited
| | | | | * | | | * |
(In thousands) | September 30, 2018 | | December 31, 2017 | September 30, 2019 | | December 31, 2018 |
ASSETS | | | | | | |
Current Assets: | | | | | | |
Cash and cash equivalents | $ | 53,339 |
| | $ | 54,011 |
| $ | 46,101 |
| | $ | 53,119 |
|
Accounts receivable, less allowance for doubtful accounts of $10,362 and $12,588, respectively | 128,456 |
| | 174,172 |
| |
Accounts receivable, less allowance for doubtful accounts of $9,786 and $9,625, respectively | | 131,329 |
| | 131,117 |
|
Unbilled revenues, at estimated billable amounts | 118,274 |
| | 108,745 |
| 115,672 |
| | 108,291 |
|
Income taxes receivable | 2,378 |
| | 7,987 |
| 4,084 |
| | 4,084 |
|
Prepaid expenses and other current assets | 28,444 |
| | 25,452 |
| 24,253 |
| | 24,237 |
|
Total Current Assets | 330,891 |
| | 370,367 |
| 321,439 |
| | 320,848 |
|
Net Property and Equipment | 35,127 |
| | 41,664 |
| 32,035 |
| | 34,303 |
|
Other Assets: | | | | | | |
Operating lease right-of-use assets, net | | 93,610 |
| | — |
|
Goodwill | 97,579 |
| | 96,916 |
| 97,152 |
| | 96,890 |
|
Intangible assets arising from business acquisitions, net | 89,713 |
| | 97,147 |
| 76,529 |
| | 85,023 |
|
Capitalized software costs, net | 74,354 |
| | 89,824 |
| 66,352 |
| | 72,210 |
|
Deferred income tax assets | 25,552 |
| | 24,359 |
| 19,687 |
| | 22,146 |
|
Other noncurrent assets | 78,272 |
| | 67,659 |
| 68,687 |
| | 70,022 |
|
Total Other Assets | 365,470 |
| | 375,905 |
| 422,017 |
| | 346,291 |
|
TOTAL ASSETS | $ | 731,488 |
| | $ | 787,936 |
| $ | 775,491 |
| | $ | 701,442 |
|
* Derived from the audited Consolidated Balance Sheet
(See accompanying notes to condensed consolidated financial statements)
CRAWFORD & COMPANY
CONDENSED CONSOLIDATED BALANCE SHEETS — CONTINUED
Unaudited
| | | | | * | | | * |
(In thousands, except par value amounts) | September 30, 2018 | | December 31, 2017 | September 30, 2019 | | December 31, 2018 |
LIABILITIES AND SHAREHOLDERS' INVESTMENT | | | | | | |
Current Liabilities: | | | | | | |
Short-term borrowings | $ | 32,096 |
| | $ | 24,641 |
| $ | 33,606 |
| | $ | 23,195 |
|
Accounts payable | 33,878 |
| | 49,303 |
| 31,178 |
| | 37,834 |
|
Accrued compensation and related costs | 71,051 |
| | 75,892 |
| 66,559 |
| | 66,530 |
|
Self-insured risks | 16,345 |
| | 13,407 |
| 14,873 |
| | 15,246 |
|
Income taxes payable | 1,236 |
| | 2,703 |
| 2,236 |
| | 3,145 |
|
Deferred rent | 14,163 |
| | 15,717 |
| — |
| | 15,919 |
|
Operating lease liabilities | | 30,073 |
| | — |
|
Other accrued liabilities | 38,666 |
| | 36,563 |
| 37,242 |
| | 32,391 |
|
Deferred revenues | 33,025 |
| | 37,794 |
| 29,007 |
| | 30,961 |
|
Current installments of long-term debt and capital leases | 167 |
| | 571 |
| |
Current installments of finance leases | | 13 |
| | 89 |
|
Total Current Liabilities | 240,627 |
| | 256,591 |
| 244,787 |
| | 225,310 |
|
Noncurrent Liabilities: | | | | | | |
Long-term debt and capital leases, less current installments | 180,683 |
| | 200,460 |
| |
Long-term debt and finance leases, less current installments | | 155,761 |
| | 167,126 |
|
Operating lease liabilities | | 78,371 |
| | — |
|
Deferred revenues | 22,727 |
| | 22,515 |
| 23,839 |
| | 21,713 |
|
Accrued pension liabilities | 61,400 |
| | 87,035 |
| 71,093 |
| | 74,323 |
|
Other noncurrent liabilities | 29,513 |
| | 27,596 |
| 29,761 |
| | 32,024 |
|
Total Noncurrent Liabilities | 294,323 |
| | 337,606 |
| 358,825 |
| | 295,186 |
|
Redeemable Noncontrolling Interests | 5,818 |
| | 6,775 |
| 4,846 |
| | 5,500 |
|
Shareholders' Investment: | | | | | | |
Class A common stock, $1.00 par value; 50,000 shares authorized; 30,710 and 31,439 shares issued and outstanding at September 30, 2018 and December 31, 2017, respectively | 30,710 |
| | 31,439 |
| |
Class B common stock, $1.00 par value; 50,000 shares authorized; 24,437 and 24,502 shares issued and outstanding at September 30, 2018 and December 31, 2017, respectively | 24,437 |
| | 24,502 |
| |
Class A common stock, $1.00 par value; 50,000 shares authorized; 30,420 and 30,927 shares issued and outstanding at September 30, 2019 and December 31, 2018, respectively | | 30,420 |
| | 30,927 |
|
Class B common stock, $1.00 par value; 50,000 shares authorized; 22,727 and 24,408 shares issued and outstanding at September 30, 2019 and December 31, 2018, respectively | | 22,727 |
| | 24,408 |
|
Additional paid-in capital | 58,765 |
| | 53,170 |
| 62,716 |
| | 58,793 |
|
Retained earnings | 265,990 |
| | 269,686 |
| 260,621 |
| | 273,607 |
|
Accumulated other comprehensive loss | (194,020 | ) | | (196,477 | ) | (212,122 | ) | | (216,447 | ) |
Shareholders' Investment Attributable to Shareholders of Crawford & Company | 185,882 |
| | 182,320 |
| 164,362 |
| | 171,288 |
|
Noncontrolling interests | 4,838 |
| | 4,644 |
| 2,671 |
| | 4,158 |
|
Total Shareholders' Investment | 190,720 |
| | 186,964 |
| 167,033 |
| | 175,446 |
|
TOTAL LIABILITIES AND SHAREHOLDERS' INVESTMENT | $ | 731,488 |
| | $ | 787,936 |
| $ | 775,491 |
| | $ | 701,442 |
|
* Derived from the audited Consolidated Balance Sheet
(See accompanying notes to condensed consolidated financial statements)
CRAWFORD & COMPANY
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
Unaudited
| | | Nine Months Ended September 30, | Nine Months Ended September 30, |
(In thousands) | 2018 | | 2017 | 2019 | | 2018 |
Cash Flows From Operating Activities: | | | | | | |
Net income | $ | 13,881 |
| | $ | 29,866 |
| $ | 19,084 |
| | $ | 13,881 |
|
Reconciliation of net income to net cash provided by operating activities: | | | | | | |
Depreciation and amortization | 33,284 |
| | 30,648 |
| 30,086 |
| | 33,284 |
|
Deferred income taxes | (525 | ) | | — |
| |
Stock-based compensation | 4,838 |
| | 4,973 |
| 2,610 |
| | 4,838 |
|
Loss on disposition of business line | 18,996 |
| | — |
| — |
| | 18,996 |
|
Changes in operating assets and liabilities, net of effects of acquisitions and dispositions: | | | | |
Changes in operating assets and liabilities: | | | | |
Accounts receivable, net | 12,811 |
| | (6,181 | ) | 1,108 |
| | 12,811 |
|
Unbilled revenues, net | (26,156 | ) | | (16,996 | ) | (8,740 | ) | | (26,156 | ) |
Accrued or prepaid income taxes | 1,313 |
| | 5,202 |
| 443 |
| | 788 |
|
Accounts payable and accrued liabilities | (10,665 | ) | | (16,233 | ) | (4,361 | ) | | (10,665 | ) |
Deferred revenues | (2,068 | ) | | (2,352 | ) | 514 |
| | (2,068 | ) |
Accrued retirement costs | (26,486 | ) | | (13,360 | ) | 1,545 |
| | (26,486 | ) |
Prepaid expenses and other operating activities | (3,196 | ) | | (1,683 | ) | 36 |
| | (3,196 | ) |
Net cash provided by operating activities | 16,027 |
| | 13,884 |
| 42,325 |
| | 16,027 |
|
| | | | | | |
Cash Flows From Investing Activities: | | | | | | |
Acquisitions of property and equipment | (12,406 | ) | | (10,465 | ) | (5,664 | ) | | (12,406 | ) |
Cash proceeds from disposition of business line | 40,275 |
| | — |
| — |
| | 40,275 |
|
Capitalization of computer software costs | (13,098 | ) | | (19,906 | ) | (7,276 | ) | | (13,098 | ) |
Payments for business acquisitions, net of cash acquired | (2,500 | ) | | (36,029 | ) | (2,296 | ) | | (2,500 | ) |
Other investing activities | (218 | ) | | (2,148 | ) | — |
| | (218 | ) |
Net cash provided by (used in) investing activities | 12,053 |
| | (68,548 | ) | |
Net cash (used in) provided by investing activities | | (15,236 | ) | | 12,053 |
|
| | | | | | |
Cash Flows From Financing Activities: | | | | | | |
Cash dividends paid | (10,159 | ) | | (10,288 | ) | (9,894 | ) | | (10,159 | ) |
Payments related to shares received for withholding taxes under stock-based compensation plans | (107 | ) | | (547 | ) | |
Proceeds from shares purchased under employee stock-based compensation plans | 1,408 |
| | 1,048 |
| 1,909 |
| | 1,301 |
|
Repurchases of common stock | (7,715 | ) | | (6,066 | ) | (25,673 | ) | | (7,715 | ) |
Increases in short-term and revolving credit facility borrowings | 89,554 |
| | 82,905 |
| 65,449 |
| | 89,554 |
|
Payments on short-term and revolving credit facility borrowings | (100,895 | ) | | (22,697 | ) | (64,962 | ) | | (100,895 | ) |
Payments on capital lease obligations | (361 | ) | | (964 | ) | |
Payments on finance lease obligations | | (106 | ) | | (361 | ) |
Dividends paid to noncontrolling interests | (349 | ) | | (291 | ) | (458 | ) | | (349 | ) |
Net cash (used in) provided by financing activities | (28,624 | ) | | 43,100 |
| |
Net cash used in financing activities | | (33,735 | ) | | (28,624 | ) |
Effects of exchange rate changes on cash and cash equivalents | (128 | ) | | 3,284 |
| (372 | ) | | (128 | ) |
Decrease in cash and cash equivalents | (672 | ) | | (8,280 | ) | (7,018 | ) | | (672 | ) |
Cash and cash equivalents at beginning of year | 54,011 |
| | 81,569 |
| 53,119 |
| | 54,011 |
|
Cash and cash equivalents at end of period | $ | 53,339 |
| | $ | 73,289 |
| $ | 46,101 |
| | $ | 53,339 |
|
(See accompanying notes to condensed consolidated financial statements)
CRAWFORD & COMPANY
CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS' INVESTMENT
Unaudited
(In thousands)thousands, except per share amounts)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Common Stock | | | | | | Accumulated | | Shareholders' Investment Attributable to | | | | |
2018 | Class A Non-Voting | | Class B Voting | | Additional Paid-In Capital | | Retained Earnings | | Other Comprehensive Loss | | Shareholders of Crawford & Company | | Noncontrolling Interests | | Total Shareholders' Investment |
Balance at January 1, 2018 | $ | 31,439 |
| | $ | 24,502 |
| | $ | 53,170 |
| | $ | 269,686 |
| | $ | (196,477 | ) | | $ | 182,320 |
| | $ | 4,644 |
| | $ | 186,964 |
|
Net income (1) | — |
| | — |
| | — |
| | 8,569 |
| | — |
| | 8,569 |
| | 188 |
| | 8,757 |
|
Other comprehensive income | — |
| | — |
| | — |
| | — |
| | 8,940 |
| | 8,940 |
| | 229 |
| | 9,169 |
|
Cash dividends paid | — |
| | — |
| | — |
| | (3,421 | ) | | — |
| | (3,421 | ) | | — |
| | (3,421 | ) |
Stock-based compensation | — |
| | — |
| | 1,565 |
| | — |
| | — |
| | 1,565 |
| | — |
| | 1,565 |
|
Repurchases of common stock | (1,012 | ) | | (54 | ) | | — |
| | (7,794 | ) | | — |
| | (8,860 | ) | | — |
| | (8,860 | ) |
Common stock activity, net | 102 |
| | — |
| | (88 | ) | | — |
| | — |
| | 14 |
| | — |
| | 14 |
|
Cumulative-effect adjustment of ASC 606 adoption | — |
| | — |
| | — |
| | 642 |
| | — |
| | 642 |
| | — |
| | 642 |
|
Balance at March 31, 2018 | $ | 30,529 |
| | $ | 24,448 |
| | $ | 54,647 |
| | $ | 267,682 |
| | $ | (187,537 | ) | | $ | 189,769 |
| | $ | 5,061 |
| | $ | 194,830 |
|
Net (loss) income (1) | — |
| | — |
| | — |
| | (2,425 | ) | | — |
| | (2,425 | ) | | 305 |
| | (2,120 | ) |
Other comprehensive loss | — |
| | — |
| | — |
| | — |
| | (4,037 | ) | | (4,037 | ) | | (33 | ) | | (4,070 | ) |
Cash dividends paid | — |
| | — |
| | — |
| | (3,363 | ) | | — |
| | (3,363 | ) | | — |
| | (3,363 | ) |
Dividends paid to noncontrolling interests | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (167 | ) | | (167 | ) |
Stock-based compensation | — |
| | — |
| | 1,790 |
| | — |
| | — |
| | 1,790 |
| | — |
| | 1,790 |
|
Common stock activity, net | 69 |
| | — |
| | 240 |
| | — |
| | — |
| | 309 |
| | — |
| | 309 |
|
Balance at June 30, 2018 | $ | 30,598 |
| | $ | 24,448 |
| | $ | 56,677 |
| | $ | 261,894 |
| | $ | (191,574 | ) | | $ | 182,043 |
| | $ | 5,166 |
| | $ | 187,209 |
|
Net income (1) | — |
| | — |
| | — |
| | 7,896 |
| | — |
| | 7,896 |
| | 305 |
| | 8,201 |
|
Other comprehensive loss | — |
| | — |
| | — |
| | — |
| | (2,446 | ) | | (2,446 | ) | | (451 | ) | | (2,897 | ) |
Cash dividends paid | — |
| | — |
| | — |
| | (3,375 | ) | | — |
| | (3,375 | ) | | — |
| | (3,375 | ) |
Dividends paid to noncontrolling interests | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (182 | ) | | (182 | ) |
Stock-based compensation | — |
| | — |
| | 1,483 |
| | — |
| | — |
| | 1,483 |
| | — |
| | 1,483 |
|
Repurchases of common stock | (43 | ) | | (11 | ) | | — |
| | (425 | ) | | — |
| | (479 | ) | | — |
| | (479 | ) |
Common stock activity, net | 155 |
| | — |
| | 823 |
| | — |
| | — |
| | 978 |
| | — |
| | 978 |
|
Change in value of noncontrolling interests | — |
| | — |
| | (218 | ) | | — |
| | — |
| | (218 | ) | | — |
| | (218 | ) |
Balance at September 30, 2018 | $ | 30,710 |
| | $ | 24,437 |
| | $ | 58,765 |
| | $ | 265,990 |
| | $ | (194,020 | ) | | $ | 185,882 |
| | $ | 4,838 |
| | $ | 190,720 |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Common Stock | | | | | | Accumulated | | Shareholders' Investment Attributable to | | | | |
2019 | Class A Non-Voting | | Class B Voting | | Additional Paid-In Capital | | Retained Earnings | | Other Comprehensive Loss | | Shareholders of Crawford & Company | | Noncontrolling Interests | | Total Shareholders' Investment |
Balance at January 1, 2019 | $ | 30,927 |
| | $ | 24,408 |
| | $ | 58,793 |
| | $ | 273,607 |
| | $ | (216,447 | ) | | $ | 171,288 |
| | $ | 4,158 |
| | $ | 175,446 |
|
Net income (1) | — |
|
| — |
|
| — |
|
| 6,109 |
|
| — |
| | 6,109 |
| | 37 |
| | 6,146 |
|
Other comprehensive income (loss) | — |
|
| — |
|
| — |
|
| — |
|
| 5,073 |
| | 5,073 |
| | (16 | ) | | 5,057 |
|
Cash dividends paid (Class A - $0.07 per share, Class B - $0.05 per share) | — |
|
| — |
|
| — |
|
| (3,282 | ) |
| — |
| | (3,282 | ) | | — |
| | (3,282 | ) |
Stock-based compensation | — |
|
| — |
|
| (247 | ) |
| — |
|
| — |
| | (247 | ) | | — |
| | (247 | ) |
Repurchases of common stock | (421 | ) |
| (1,377 | ) |
| — |
|
| (14,620 | ) |
| — |
| | (16,418 | ) | | — |
| | (16,418 | ) |
Common stock activity, net | 115 |
|
| — |
|
| (225 | ) |
| — |
|
| — |
| | (110 | ) | | — |
| | (110 | ) |
Dividends paid to noncontrolling interests | — |
|
| — |
|
| — |
|
| — |
|
| — |
| | — |
| | (84 | ) | | (84 | ) |
Balance at March 31, 2019 | $ | 30,621 |
| | $ | 23,031 |
| | $ | 58,321 |
| | $ | 261,814 |
| | $ | (211,374 | ) | | $ | 162,413 |
| | $ | 4,095 |
| | $ | 166,508 |
|
Net income (1) | — |
|
| — |
|
| — |
|
| 2,642 |
|
| — |
| | 2,642 |
| | (12 | ) | | 2,630 |
|
Other comprehensive loss | — |
|
| — |
|
| — |
|
| — |
|
| (260 | ) | | (260 | ) | | (409 | ) | | (669 | ) |
Cash dividends paid (Class A - $0.07 per share, Class B - $0.05 per share) | — |
|
| — |
|
| — |
|
| (3,313 | ) |
| — |
| | (3,313 | ) | | — |
| | (3,313 | ) |
Stock-based compensation | — |
|
| — |
|
| 1,646 |
|
| — |
|
| — |
| | 1,646 |
| | — |
| | 1,646 |
|
Repurchases of common stock | (280 | ) |
| (73 | ) |
| — |
|
| (2,814 | ) |
| — |
| | (3,167 | ) | | — |
| | (3,167 | ) |
Common stock activity, net | 326 |
|
| — |
|
| 634 |
|
| — |
|
| — |
| | 960 |
| | — |
| | 960 |
|
Dividends paid to noncontrolling interests | — |
|
| — |
|
| — |
|
| — |
|
| — |
| | — |
| | (196 | ) | | (196 | ) |
Balance at June 30, 2019 | $ | 30,667 |
| | $ | 22,958 |
| | $ | 60,601 |
| | $ | 258,329 |
| | $ | (211,634 | ) | | $ | 160,921 |
| | $ | 3,478 |
| | $ | 164,399 |
|
Net income (1) | — |
|
| — |
|
| — |
|
| 11,046 |
|
| — |
| | 11,046 |
| | (84 | ) | | 10,962 |
|
Other comprehensive loss | — |
|
| — |
|
| — |
|
| — |
|
| (488 | ) | | (488 | ) | | (545 | ) | | (1,033 | ) |
Cash dividends paid (Class A - $0.07 per share, Class B - $0.05 per share) | — |
|
| — |
|
| — |
|
| (3,299 | ) |
| — |
| | (3,299 | ) | | — |
| | (3,299 | ) |
Stock-based compensation | — |
|
| — |
|
| 1,211 |
|
| — |
|
| — |
| | 1,211 |
| | — |
| | 1,211 |
|
Repurchases of common stock | (402 | ) |
| (231 | ) |
| — |
|
| (5,455 | ) |
| — |
| | (6,088 | ) | | — |
| | (6,088 | ) |
Common stock activity, net | 155 |
|
| — |
|
| 904 |
|
| — |
|
| — |
| | 1,059 |
| | — |
| | 1,059 |
|
Dividends paid to noncontrolling interests | — |
|
| — |
|
| — |
|
| — |
|
| — |
| | — |
| | (178 | ) | | (178 | ) |
Balance at September 30, 2019 | $ | 30,420 |
| | $ | 22,727 |
| | $ | 62,716 |
| | $ | 260,621 |
| | $ | (212,122 | ) | | $ | 164,362 |
| | $ | 2,671 |
| | $ | 167,033 |
|
(1)The total net income presented in the condensed consolidated statements of shareholders' investment for the three months ended March 31, June 30 and September 30, 2019 excludes $377, $6 and $271, respectively, in net loss attributable to the redeemable noncontrolling interests.
(See accompanying notes to condensed consolidated financial statements)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Common Stock | | | | | | Accumulated | Shareholders' Investment Attributable to | | | | |
2018 | Class A Non-Voting | | Class B Voting | | Additional Paid-In Capital | | Retained Earnings | | Other Comprehensive Loss | | Shareholders of Crawford & Company | | Noncontrolling Interests | | Total Shareholders' Investment |
Balance at January 1, 2018 | $ | 31,439 |
| | $ | 24,502 |
| | $ | 53,170 |
| | $ | 269,686 |
| | $ | (196,477 | ) | | $ | 182,320 |
| | $ | 4,644 |
| | $ | 186,964 |
|
Net income (1) | — |
|
| — |
|
| — |
|
| 8,569 |
|
| — |
| | 8,569 |
| | 188 |
| | 8,757 |
|
Other comprehensive income | — |
|
| — |
|
| — |
|
| — |
|
| 8,940 |
| | 8,940 |
| | 229 |
| | 9,169 |
|
Cash dividends paid (Class A - $0.07 per share, Class B - $0.05 per share) | — |
|
| — |
|
| — |
|
| (3,421 | ) |
| — |
| | (3,421 | ) | | — |
| | (3,421 | ) |
Stock-based compensation | — |
|
| — |
|
| 1,565 |
|
| — |
|
| — |
| | 1,565 |
| | — |
| | 1,565 |
|
Repurchases of common stock | (1,012 | ) |
| (54 | ) |
| — |
|
| (7,794 | ) |
| — |
| | (8,860 | ) | | — |
| | (8,860 | ) |
Common stock activity, net | 102 |
|
| — |
|
| (88 | ) |
| — |
|
| — |
| | 14 |
| | — |
| | 14 |
|
Cumulative-effect adjustment of ASC 606 | — |
|
| — |
|
| — |
|
| 642 |
|
| — |
| | 642 |
| | — |
| | 642 |
|
Balance at March 31, 2018 | $ | 30,529 |
| | $ | 24,448 |
| | $ | 54,647 |
| | $ | 267,682 |
| | $ | (187,537 | ) | | $ | 189,769 |
| | $ | 5,061 |
| | $ | 194,830 |
|
Net loss (1) | — |
|
| — |
|
| — |
|
| (2,425 | ) |
| — |
| | (2,425 | ) | | 305 |
| | (2,120 | ) |
Other comprehensive loss | — |
|
| — |
|
| — |
|
| — |
|
| (4,037 | ) | | (4,037 | ) | | (33 | ) | | (4,070 | ) |
Cash dividends paid (Class A - $0.07 per share, Class B - $0.05 per share) | — |
|
| — |
|
| — |
|
| (3,363 | ) |
| — |
| | (3,363 | ) | | — |
| | (3,363 | ) |
Stock-based compensation | — |
|
| — |
|
| 1,790 |
|
| — |
|
| — |
| | 1,790 |
| | — |
| | 1,790 |
|
Common stock activity, net | 69 |
|
| — |
|
| 240 |
|
| — |
|
| — |
| | 309 |
| | — |
| | 309 |
|
Dividends paid to noncontrolling interests | — |
|
| — |
|
| — |
|
| — |
|
| — |
| | — |
| | (167 | ) | | (167 | ) |
Balance at June 30, 2018 | $ | 30,598 |
| | $ | 24,448 |
| | $ | 56,677 |
| | $ | 261,894 |
| | $ | (191,574 | ) | | $ | 182,043 |
| | $ | 5,166 |
| | $ | 187,209 |
|
Net income (1) | — |
|
| — |
|
| — |
|
| 7,896 |
|
| — |
|
| 7,896 |
|
| 305 |
|
| 8,201 |
|
Other comprehensive loss | — |
|
| — |
|
| — |
|
| — |
|
| (2,446 | ) |
| (2,446 | ) |
| (451 | ) |
| (2,897 | ) |
Cash dividends paid | — |
|
| — |
|
| — |
|
| (3,375 | ) |
| — |
|
| (3,375 | ) |
| — |
|
| (3,375 | ) |
Stock-based compensation | — |
|
| — |
|
| 1,483 |
|
| — |
|
| — |
|
| 1,483 |
|
| — |
|
| 1,483 |
|
Acquisition of noncontrolling interest | — |
|
| — |
|
| (218 | ) |
| — |
|
| — |
|
| (218 | ) |
| — |
|
| (218 | ) |
Repurchases of common stock | (43 | ) |
| (11 | ) |
| — |
|
| (425 | ) |
| — |
|
| (479 | ) |
| — |
|
| (479 | ) |
Common stock activity, net | 155 |
|
| — |
|
| 823 |
|
| — |
|
| — |
|
| 978 |
|
| — |
|
| 978 |
|
Dividends paid to noncontrolling interests | — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| (182 | ) |
| (182 | ) |
Balance at September 30, 2018 | $ | 30,710 |
|
| $ | 24,437 |
|
| $ | 58,765 |
|
| $ | 265,990 |
|
| $ | (194,020 | ) |
| $ | 185,882 |
|
| $ | 4,838 |
|
| $ | 190,720 |
|
(1) The total net income (loss) presented in the condensed consolidated statements of shareholders' investment for the three months ended March 31, June 30 and September 30, 2018 excludes $327, $308 and $322 respectively, in net loss attributable to the redeemable noncontrolling interests.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Common Stock | | | | | | Accumulated | Shareholders' Investment Attributable to | | | | |
2017 | Class A Non-Voting | | Class B Voting | | Additional Paid-In Capital | | Retained Earnings | | Other Comprehensive Loss | | Shareholders of Crawford & Company | | Noncontrolling Interests | | Total Shareholders' Investment |
Balance at January 1, 2017 | $ | 31,296 |
| | $ | 24,690 |
| | $ | 48,108 |
| | $ | 261,562 |
| | $ | (211,773 | ) | | $ | 153,883 |
| | $ | 5,381 |
| | $ | 159,264 |
|
Net income (1) | — |
| | — |
| | — |
| | 7,664 |
| | — |
| | 7,664 |
| | 137 |
| | 7,801 |
|
Other comprehensive income (loss) | — |
| | — |
| | — |
| | — |
| | 3,475 |
| | 3,475 |
| | (814 | ) | | 2,661 |
|
Cash dividends paid | — |
| | — |
| | — |
| | (3,441 | ) | | — |
| | (3,441 | ) | | — |
| | (3,441 | ) |
Stock-based compensation | — |
| | — |
| | 1,296 |
| | — |
| | — |
| | 1,296 |
| | — |
| | 1,296 |
|
Common stock activity, net | 231 |
| | — |
| | (629 | ) | | — |
| | — |
| | (398 | ) | | — |
| | (398 | ) |
Acquisition of noncontrolling interests | — |
| | — |
| | 34 |
| | — |
| | — |
| | 34 |
| | (715 | ) | | (681 | ) |
Cumulative-effect adjustment of ASU 2016-09 | — |
| | — |
| | — |
| | 692 |
| | — |
| | 692 |
| | — |
| | 692 |
|
Balance at March 31, 2017 | $ | 31,527 |
| | $ | 24,690 |
| | $ | 48,809 |
| | $ | 266,477 |
| | $ | (208,298 | ) | | $ | 163,205 |
| | $ | 3,989 |
| | $ | 167,194 |
|
Net income (1) | — |
| | — |
| | — |
| | 10,201 |
| | — |
| | 10,201 |
| | 275 |
| | 10,476 |
|
Other comprehensive income | — |
| | — |
| | — |
| | — |
| | 2,273 |
| | 2,273 |
| | 130 |
| | 2,403 |
|
Cash dividends paid | — |
| | — |
| | — |
| | (3,428 | ) | | — |
| | (3,428 | ) | | — |
| | (3,428 | ) |
Stock-based compensation | — |
| | — |
| | 2,109 |
| | — |
| | — |
| | 2,109 |
| | — |
| | 2,109 |
|
Repurchases of common stock | (357 | ) | | (48 | ) | | — |
| | (3,029 | ) | | — |
| | (3,434 | ) | | — |
| | (3,434 | ) |
Common stock activity, net | 88 |
| | — |
| | 172 |
| | — |
| | — |
| | 260 |
| | — |
| | 260 |
|
Acquisition of noncontrolling interests | — |
| | — |
| | 424 |
| | — |
| | — |
| | 424 |
| | — |
| | 424 |
|
Balance at June 30, 2017 | $ | 31,258 |
| | $ | 24,642 |
| | $ | 51,514 |
| | $ | 270,221 |
| | $ | (206,025 | ) | | $ | 171,610 |
| | $ | 4,394 |
| | $ | 176,004 |
|
Net income | — |
| | — |
| | — |
| | 11,813 |
| | — |
| | 11,813 |
| | 435 |
| | 12,248 |
|
Other comprehensive income (loss) | — |
| | — |
| | — |
| | — |
| | 8,745 |
| | 8,745 |
| | (6 | ) | | 8,739 |
|
Cash dividends paid | — |
| | — |
| | — |
| | (3,419 | ) | | — |
| | (3,419 | ) | | — |
| | (3,419 | ) |
Stock-based compensation | — |
| | — |
| | 1,568 |
| | — |
| | — |
| | 1,568 |
| | — |
| | 1,568 |
|
Repurchases of common stock | (194 | ) | | (127 | ) | | — |
| | (2,311 | ) | | — |
| | (2,632 | ) | | — |
| | (2,632 | ) |
Dividends paid to noncontrolling interests | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (291 | ) | | (291 | ) |
Acquisition of noncontrolling interests | — |
| | — |
| | (404 | ) | | — |
| | — |
| | (404 | ) | | (412 | ) | | (816 | ) |
Common stock activity, net | 179 |
| | — |
| | 460 |
| | — |
| | — |
| | 639 |
| | — |
| | 639 |
|
Balance at September 30, 2017 | $ | 31,243 |
| | $ | 24,515 |
|
| $ | 53,138 |
|
| $ | 276,304 |
|
| $ | (197,280 | ) |
| $ | 187,920 |
|
| $ | 4,120 |
|
| $ | 192,040 |
|
(See accompanying notes to condensed consolidated financial statements)
(1) The total net income presented in the condensed consolidated statements of shareholders' investment for the three months ended ended March 31, June 30, and September 30, 2017 excludes $178, $203, and $278 respectively, in net loss attributable to the redeemable noncontrolling interests.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Unaudited
Based in Atlanta, Georgia, Crawford & Company ("Crawford" or "the Company") is the world's largest publicly listed independent provider of claims management and outsourcing solutions to the risk management and insurance industry, as well as to self-insured entities, with an expansive global network serving clients in more than 70 countries.
Shares of the Company's two classes of common stock are traded on the New York Stock Exchange ("NYSE") under the symbols CRD-A and CRD-B, respectively. 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 non-voting Class A Common Stock than on the voting 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 different consideration is approved by the holders of 75% of the Class A Common Stock, voting as a class. The Company's website is www.crawco.com. The information contained on, or hyperlinked from, the Company's website is not a part of, and is not incorporated by reference into, this report.
1. Basis of Presentation
The accompanying unaudited condensed consolidated financial statements of the Company have been prepared in accordance with U.S. generally accepted accounting principles ("GAAP") for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X promulgated by the United States Securities and Exchange Commission (the "SEC"). Accordingly, these unaudited condensed consolidated financial statements do not include all of the information and footnotes required by GAAP for complete financial statements. OperatingThe Company's operating results for the three months and nine months ended and the Company's financial position as of September 30, 20182019 are not necessarily indicative of the results or financial position that may be expected for the year ending December 31, 20182019 or for other future periods. The financial results from the Company's operations outside of the U.S., Canada, the Caribbean, and certain subsidiaries in the Philippines, are reported and consolidated on a two-month delayed basis (fiscal year-end of October 31) as permitted by GAAP in order to provide sufficient time for accumulation of their results.
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, and disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. In the opinion of management, all adjustments (consisting only of normal recurring accruals and adjustments) considered necessary for a fair presentation have been included. There have been no material changes to our significant accounting policies and estimates from those disclosed in the Company's Annual Report on Form 10-K for the year ended December 31, 20172018 other than as disclosed herein.
Certain prior period amounts among the segments have been reclassified to conform to the current presentation. These reclassifications had no effect on the Company's reported consolidated results. Significant intercompany transactions have been eliminated in consolidation.
The Condensed Consolidated Balance Sheet information presented herein as of December 31, 20172018 has been derived from the audited consolidated financial statements as of that date, but does not include all of the information and footnotes required by GAAP for complete financial statements. For further information, refer to the consolidated financial statements and footnotes thereto included in the Company's Annual Report on Form 10-K for the year ended December 31, 2017.2018.
The Company consolidates the liabilities of its deferred compensation plan and the related assets, which are held in a rabbi trust and also considered a variable interest entity ("VIE") of the Company. The rabbi trust was created to fund the liabilities of the Company's deferred compensation plan. The Company is considered the primary beneficiary of the rabbi trust because the Company directs the activities of the trust and can use the assets of the trust to satisfy the liabilities of the Company's deferred compensation plan. At September 30, 20182019 and December 31, 2017,2018, the liabilities of the deferred compensation plan were $9,040,000$8,790,000 and $9,337,000,$8,914,000, respectively, which represented obligations of the Company rather than of the rabbi trust, and the values of the assets held in the related rabbi trust were $16,460,000$16,634,000 and $16,538,000,$16,402,000, respectively. These liabilities and assets are included in "Other noncurrent liabilities" and "Other noncurrent assets," respectively, on the Company's unaudited Condensed Consolidated Balance Sheets.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Unaudited
The Company owns 51% of the capital stock of Lloyd Warwick International Limited ("LWI"). The Company has also agreed to provide financial support to LWI of up to approximately $10,000,000. Because of this controlling financial interest, and because Crawford has the obligation to absorb certain of LWI's losses through the additional financial support that LWI may require, LWI is considered a VIE of the Company. LWI also does not meet the business scope exception, as Crawford provides more than half of its financial support, and because LWI lacks sufficient equity at risk to permit it to carry on its activities without this additional financial support. Creditors of LWI have no recourse to Crawford's general credit. Accordingly, Crawford is considered the primary beneficiary and consolidates LWI. Total assets and liabilities of LWI as of September 30, 20182019 were $11,502,000$12,468,000 and $10,181,000,$8,261,000, respectively. Total assets and liabilities of LWI as of December 31, 20172018 were $10,083,000$12,232,000 and $10,685,000,$10,423,000, respectively. Included in LWI's total liabilities is a loan from Crawford of $7,542,000$4,217,000 and $8,580,000$6,934,000 as of September 30, 20182019 and December 31, 2017,2018, respectively.
Noncontrolling interests represent the minority shareholders' share of the net income or loss and shareholders' investment in consolidated subsidiaries. Noncontrolling interests are presented as a component of shareholders' investment in the unaudited Condensed Consolidated Balance Sheets and reflect the initial fair value of these investments by noncontrolling shareholders, along with their proportionate share of the income or loss of the subsidiaries, less any dividends or distributions. Noncontrolling interests that are redeemable at the option of the holder are presented outside of shareholders' investment as "Redeemable Noncontrolling Interests" and are recorded at either their initial fair value plus any profits or losses or estimated redemption value if an adjustment is required.
2. Recently Issued Accounting Standards
Adoption of New Accounting Standards
Derivatives and Hedging-Targeted Improvements toFinancial Accounting for Hedging ActivitiesLeases
In August 2017,February 2016, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2017-12, "Targeted Improvements to2016-02, "Financial Accounting for Hedging Activities." This ASU was issued to improve the financial reporting of hedging relationships to better portray the economic results of an entity's risk management activities in its financial statements. Additionally, the amendments in this update simplify the application of the hedge accounting guidance. The Company elected to early adopt this ASU for the period ended March 31, 2018, with no impact on its results of operations, financial condition and cash flows. The Company is not currently a party to any derivative contracts.
Compensation-Stock Compensation: Scope of Stock Compensation Modification Accounting
In May 2017, the FASB issued ASU 2017-9, "Compensation-Stock Compensation: Scope of Stock Compensation Modification Accounting." This ASU was issued to provide clarity and reduce both (1) diversity in practice and (2) cost and complexity when applying the guidance in Topic 718, Compensation—Stock Compensation, to a change to the terms or conditions of a share-based payment award. The amendments in this update provide guidance about which changes to the terms or conditions of a share-based payment award require an entity to apply modification accounting in Topic 718. This update is effective for annual periods beginning after December 15, 2017, and interim periods thereafter. The Company adopted this ASU for the period ended March 31, 2018, with no material impact on its results of operations, financial condition and cash flows.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Unaudited
Compensation-Retirement Benefits: Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost
In March 2017, the FASB issued ASU 2017-7, "Compensation-Retirement Benefits: Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost." This ASU requires that an employer report the service cost component in the same line item or items as other compensation costs arising from services rendered by the pertinent employees during the period. The other components of net benefit cost are required to be presented in the income statement separately from the service cost component and outside a subtotal of income from operations, if one is presented. If a separate line item or items are used to present the other components of net benefit cost, that line item or items must be appropriately described. If a separate line item or items are not used, the line item or items used in the income statement to present the other components of net benefit cost must be disclosed. The amendments in this update also allow only the service cost component to be eligible for capitalization when applicable. The Company adopted this guidance retrospectively for the period ended March 31, 2018 with a resulting reclassification with the service cost component of net periodic pension cost and net periodic postretirement benefit cost continuing to be reported within cost of services provided, before reimbursements and selling, general, and administrative expenses on the unaudited Condensed Consolidated Statements of Operations based on where the compensation costs of the pertinent employees are presented and the other components being reclassified within Other Income, net. This entry resulted in a reclassification of the non-service components of net periodic pension costs of $170,000 and $497,000 of income for the three months and nine months ended September 30, 2017, to "Other Income, net".
Intra-Entity Transfers of Assets Other Than Inventory
In October 2016, the FASB issued ASU 2016-16, "Intra-Entity Transfers of Assets Other Than Inventory." This ASU was issued to improve the accounting for income tax consequences of intra-entity transfers of assets other than inventory. The initiative is designed to reduce the complexity in accounting standards. Under the amendment an entity should recognize the income tax consequences of an intra-entity transfer of an asset other than inventory when the transfer occurs. Consequently, the amendments in this update eliminate the exception for an intra-entity transfer of an asset other than inventory. The Company adopted this ASU for the period ended March 31, 2018, with no impact to its results of operations, financial condition and cash flows.
Classification of Certain Cash Receipts and Cash Payments in the Statement of Cash Flows
In August 2016, the FASB issued ASU 2016-15, "Statement of Cash Flows Classification of Certain Cash Receipts and Cash Payments." This ASU addresses diversity in cash flow reporting issues. The guidance specifically addresses issues concerning debt repayment costs, settlement of zero coupon debt instruments, contingent consideration payments made after a business combination, proceeds from insurance claims and corporate owned life insurance beneficial interests in securitization transactions, and distributions from equity method investees. The guidance also clarifies how the predominant principle should be applied when cash receipts and cash payments have more than one class of cash flows. The Company adopted this guidance for the period ended March 31, 2018, with no material impact to the statement of cash flows.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Unaudited
Revenue from Contracts with Customers
In May 2014, the FASB issued ASU 2014-09 "Revenue from Contracts with Customers"Leases" together with its subsequent related amendments in 20152018 and 2016,2019, collectively referred to as ASC 606. ASC 606 also includes Subtopic 340-40, Other Assets and Deferred Costs - Contracts with Customers, which requires the deferral of incremental costs of obtaining a contract with a customer. This new standard is effective for annual periods beginning after December 15, 2017, including interim periods within those reporting periods. ASC 606 supersedes the revenue recognition requirements in ASC 605 “Revenue Recognition,” and requires entities to recognize revenues when control of the promised goods or services is transferred to customers at an amount that reflects the consideration to which the entity expects to be entitled to in exchange for those goods or services. The Company adopted ASC 606 as of January 1, 2018 (“transition date”) using the modified retrospective transition method, and applied the new guidance to contracts not substantially completed at the transition date. As a result of adopting ASC 606, the Company recognized a cumulative-effect adjustment to the opening balance of retained earnings.
The cumulative effect of the changes made to the Company's Unaudited Condensed Consolidated Balance Sheets as of January 1, 2018 are as follows:
|
| | | | | | | | | | | | |
| | Transition Adjustments | Adjusted Balances |
(in thousands) | December 31, 2017* |
| Crawford Claims Solutions | Crawford Specialty Solutions | January 1, 2018 |
|
Assets: | | | | |
Unbilled revenues, at estimated billable amounts | $ | 108,745 |
| $ | 1,150 |
| $ | — |
| $ | 109,895 |
|
Deferred income tax assets | 24,359 |
| (285 | ) | 77 |
| 24,151 |
|
Liabilities: | | | | |
Deferred revenues (current) | 37,794 |
| — |
| 300 |
| 38,094 |
|
Shareholders' Investment: | | | | |
Retained earnings | 269,686 |
| 865 |
| (223 | ) | 270,328 |
|
* Derived from the audited Consolidated Balance Sheets |
The Crawford Claims Solutions transition adjustment relates to a change in the method utilized to measure the satisfaction of the performance obligation for short term claims loss adjusting service contracts that were in process as of the transition date. The performance obligation for these contracts is satisfied over a short period of time, on average within 30 days.Topic 842. Under ASC 606, revenue is recognized based on historical claim closure rates and claim type applied utilizing a portfolio approach based on time elapsed for these claims. The Crawford Specialty Solutions transition adjustment relates to a change in the method utilized to measure the satisfaction of the performance obligation for a small number of fixed fee contracts within the Garden City Group business, which was disposed of in the second quarter of 2018.
Pending Adoption of Recently Issued Accounting Standards
Earning Per Share-Distinguishing Liabilities from Equity-Derivatives and Hedging
In July 2017, the FASB issued ASU 2017-11, "Earnings Per Share (Topic 260); Distinguishing Liabilities from Equity (Topic 480); Derivatives and Hedging (Topic 815): (Part I) Accounting for Certain Financial Instruments with Down Round Features, (Part II) Replacement of the Indefinite Deferral for Mandatorily Redeemable Financial Instruments of Certain Nonpublic Entities and Certain Mandatorily Redeemable Noncontrolling Interests with a Scope Exception." The ASU Part I changes the classification analysis of certain equity-linked financial instruments with down round features and the related disclosures. Part II of the amendments recharacterizes the indefinite deferral of certain provisions of Topic 480 and do not have an accounting effect. The update is effective for annual periods beginning after December 15, 2018, and interim periods thereafter. Early adoption is permitted, including adoption in an interim period. The Company is currently evaluating the effect this ASU will have on its results of operations, financial condition and cash flows, however, it does not expect any impact.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Unaudited
Financial Accounting for Leases
In February 2016, the FASB issued ASU 2016-02, "Financial Accounting for Leases." Under this update,842, a lessee will beis required to recognize assets and liabilities for leases with lease terms of more than 12 months. Consistent with current GAAP, the recognition, measurement, and presentation of expenses and cash flows arising from a lease by a lessee primarily will depend on its classification as a finance or operating lease. However, unlike current GAAP, whichTopic 842 also requires only capital leases to be recognized on the balance sheet, this ASU will require both types of leases to be recognized on the balance sheet. This ASU will also require disclosures to help investors and other financial statement users better understand the amount, timing, and uncertainty of cash flows arising from leases. These disclosures include qualitative and quantitative requirements, providing additional information about the amounts recorded in the financial statements. In July 2018, the FASB issued ASU 2018-11, "Targeted Improvements," which allows a transition option for entities to not apply the new lease standard in comparative periods presented in the financial statements in the year of adoption. The update also provides a practical expedient to allow lessors the option to combine lease and non-lease components. These updates are effective for annual periods beginning after December 15, 2018, and interim periods thereafter. Early adoption is permitted. The Company plans to electadopted Topic 842 as of January 1, 2019 ("transition date") using the modified retrospective approach and as a result did not adjust the comparative period financial information or make the Topic 842 required lease disclosures for periods before the transition date. The Company elected the package of practical expedients to not reassess prior conclusions related to contracts containing leases, lease classification, lease term and initial direct costs as well as the practical expedient to choose not to separate nonlease components from lease components and instead account for each as a single lease component for all classes of its assets. The Company also plans to elect ASU 2018-11 and asAs a result will not adjustof adopting Topic 842, the comparative period financial information or make the new requiredCompany recognized operating lease disclosures for periods before the effective date.right-of-use assets of $107.3 million and current and noncurrent operating lease liabilities of $33.0 million and $89.3 million, respectively, and reversed deferred rents of $15.0 million on its unaudited Condensed Consolidated Balance Sheets. The Company is updating its inventory of real estate, equipment, and automobile leases for attributes required by these standards. The Company anticipates the adoption of these standards will resultTopic 842 resulted in operating lease-related assets and liabilities recorded onno material impact to the consolidated balance sheets. The Company is currently evaluating the effect these standards will have on itsCompany's results of operations or cash flows and cash flows.did not impact the Company's compliance with the financial covenants under its credit facility. See Note 4, "Lease Commitments" for further discussion on the Company's leases.
Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income
In February 2018, the FASB issued ASU 2018-02, "Income Statement-Reporting Comprehensive Income (Topic 220): Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income." This update allows companies to reclassify stranded tax effects resulting from the 2017 Tax Cuts and Jobs Act ("Tax Act"), from accumulated other comprehensive income (loss) to retained earnings. This update is effective for annual periods beginning after December 15, 2018, and interim periods thereafter. The Company adopted this ASU for the period ended March 31, 2019 and elected not to reclassify the income tax effects of the Tax Act from accumulated other comprehensive loss to retained earnings.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Unaudited
Pending Adoption of Recently Issued Accounting Standards
Measurement of Credit Losses on Financial Instruments
In June 2016, the FASB issued ASU 2016-13, "Measurement of Credit Losses on Financial Instruments." This updateInstruments" together with its subsequent related amendments in 2018 and 2019, collectively referred to as Topic 326. Topic 326 replaces the incurred loss methodology to record credit losses with a methodology that reflects the expected credit losses for financial assets not accounted for at fair value, including trade receivables, with gains and losses recognized through income. The amendmentexpected credit loss methodology incorporates past experience, current conditions and reasonable and supportable forecasts affecting collectability of these assets. Topic 326 is effective for annual periods beginning after December 15, 2019, and interim periods within those fiscal years. Early adoption is permitted for fiscal years beginning after December 15, 2018, and interim periods within those fiscal years. The Company plans to adopt Topic 326 on January 1, 2020 using a modified retrospective approach. The Company is currently evaluating the effect this amendmentTopic 326 may have on its results of operations, financial condition and cash flows.
Changes to the Disclosure Requirements for Fair Value Measurement
In August 2018, the FASB issued ASU 2018-13, “Fair Value Measurement (Topic 820).” This update amends the disclosure requirements on fair value measurements in Topic 820, Fair Value Measurement, by removing and modifying certain disclosure requirements and adding others. This update removes the requirement to disclose the amount of and reasons for transfers between Level 1 and Level 2 of the fair value hierarchy, the policy for timing of transfers between levels and the valuation processes for Level 3 fair value measurements. This update requires the disclosure of the changes in unrealized gains and losses for the period included in other comprehensive income for recurring Level 3 fair value measurements held at the end of the reporting period and the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements. Further, this update clarifies that transfers into and out of Level 3 of the fair value hierarchy and purchases and issues of Level 3 assets and liabilities are required to be disclosed. These updates are effective for annual periods beginning after December 15, 2019, and interim periods thereafter. Early adoption is permitted and early adoption of any removed or modified disclosures upon issuance of this update is permitted while delaying adoption of the additional disclosures until the effective date. The Company is currently evaluating the effect this ASU will have on its Fair Value Measurements disclosure.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Unaudited
Compensation-Retirement Benefits: Changes to the Disclosure Requirements for Defined Benefit Plans
In August 2018, the FASB issued ASU 2018-14, "Compensation-Retirement Benefits-Defined Benefit Plans-General (Subtopic 715-20)." This update modifies the disclosure requirements for employers that sponsor defined benefit pension or other postretirement plans. This update removes certain disclosure requirements including, but not limited to, the amounts in accumulated other comprehensive income expected to be recognized as components of net periodic benefit cost over the next fiscal year and the amount and timing of plan assets expected to be returned to the employer. This update requires the disclosure of the weighted-average interest crediting rates for cash balance plans and other plans with promised interest crediting rates and an explanation of the reasons for significant gains and losses related to changes in the benefit obligation for the period. This update also clarifies requirements for entities that provide aggregate disclosures for two or more plans. The update is effective for annual periods beginning after December 15, 2020, and interim periods thereafter. Early adoption is permitted. The Company is currently evaluating the effect this ASU will have on its Retirement Plans disclosure.
Customer's Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That is a Service Contract
In August 2018, the FASB issued ASU 2018-15, "Intangibles-Goodwill and Other-Internal-Use Software (Subtopic 350-40).” This update aligns the requirements for capitalizing implementation costs incurred in a hosting arrangement that is a service contract with the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software, including hosting arrangements that include an internal-use software license. This update also requires the entity (customer) to expense the capitalized implementation costs of a hosting arrangement that is a service contract over the term of the hosting arrangement. Further, this update requires the presentation of the expense in the statement of income, the presentation of the costs on the statement of financial position and the classification of payments in the statement of cash flows related to capitalized implementation costs to be treated the same as the fees of the associated hosting arrangement. The update is effective for annual periods beginning after December 15, 2019, and interim periods thereafter. Early adoption is permitted. The Company is currently evaluating the effect this ASU will have on its results of operations, financial condition and cash flows.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Unaudited
3. Revenue Recognition
TheAs of January 1, 2018, the Company adopted ASCAccounting Standards Codification ("ASC") 606 using the modified retrospective method for those contracts which were not substantially completed as of the transition date. The reported results for the three months and nine months ended September 30, 2019 and 2018 reflect the application of ASC 606 while the reported results for the three months and nine months ended September 30, 2017, reflect the application of ASC 605.
There was no significant impact to the Company's unaudited Condensed Consolidated Statements of Operations or unaudited Condensed Consolidated Balance Sheets as a result of applying ASC 606 for the three months and nine months ended September 30, 2018.606.
Revenue from Contracts with Customers
Revenues are recognized when control of the promised services areis transferred to the Company's customers in an amount that reflects the consideration the Company expects to be entitled to in exchange for those services. Revenues are recognized net of any sales, use or value added taxes collected from customers, which are subsequently remitted to governmental authorities. As the Company completes its performance obligations which are identified below, it has an unconditional right to consideration as outlined in the Company's contracts. Generally, the Company's accounts receivable are expected to be collected in less than two months, in accordance with the underlying payment terms.
The Company's Crawford Claims Solutions segment generates revenue for claims managementadjusting services provided to insurance companies and self-insured entities related to property, casualty and catastrophe losses caused by physical damage to commercial and residential real property and certain types of personal property. The Company charges on a fee-per-claim basis for each optional purchase of the claims management services exercised by its customer. Revenue is recognized over time as the performance obligations are satisfied through the effort expended to research, investigate, evaluate, document and report the claim and control of these services areis transferred to the customer. Revenue is recognized based on historical claim closure rates and claim type for fixed fee claims applied utilizing a portfolio approach based on time elapsed for these claims. For claims billed on a time and expense incurred basis, which are considered variable consideration, the Company recognizes revenue at the amount in which it has the right to invoice for services performed. These methods of revenue recognition are the most accurate depiction of the transfer of the claims management services to the customer. The Company also generates revenue by providing on-demand inspection, verification and other task specific field services for businesses and consumers. Task assignment services are single optional purchase performance obligations which are generally satisfied at a point in time when the control of the service is transferred to the customer. Therefore, revenue is recognized when the customer receives the service requested.
The following table presents Crawford Claims Solutions revenues before reimbursements disaggregated by geography for the three months and nine months ended September 30, 2018. The Company considers all Crawford Claims Solutions revenues to be derived from one service line.2019 and 2018:
|
| | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, 2018 |
(in thousands) | U.S. | U.K. | Canada | Australia | Europe | Rest of World | Total |
Total Crawford Claims Solutions Revenues before Reimbursements | $ | 34,480 |
| $ | 15,803 |
| $ | 11,705 |
| $ | 11,739 |
| $ | 7,234 |
| $ | 4,384 |
| $ | 85,345 |
|
| | | Nine Months Ended September 30, 2018 | | Three Months Ended | | Nine Months Ended |
(in thousands) | U.S. | U.K. | Canada | Australia | Europe | Rest of World | Total | | September 30, 2019 | | September 30, 2018 | | September 30, 2019 | | September 30, 2018 |
U.S. | | | $ | 35,982 |
| | $ | 34,480 |
| | $ | 103,743 |
| | $ | 110,426 |
|
U.K. | | | 15,123 |
| | 15,803 |
| | 47,325 |
| | 47,397 |
|
Canada | | | 12,008 |
| | 11,692 |
| | 36,276 |
| | 38,857 |
|
Australia | | | 11,886 |
| | 11,739 |
| | 35,220 |
| | 33,889 |
|
Europe | | | 7,429 |
| | 7,234 |
| | 21,265 |
| | 23,887 |
|
Rest of World | | | 3,822 |
| | 4,384 |
| | 11,743 |
| | 14,432 |
|
Total Crawford Claims Solutions Revenues before Reimbursements | $ | 110,426 |
| $ | 47,397 |
| $ | 38,944 |
| $ | 33,889 |
| $ | 23,887 |
| $ | 14,432 |
| $ | 268,975 |
| | $ | 86,250 |
| | $ | 85,332 |
| | $ | 255,572 |
| | $ | 268,888 |
|
The Company's Crawford TPA Solutions segment (formerly referred to as "Global TPA Solutions: Broadspire segmentBroadspire") is a third party administrator that generates revenue through its Claims Management and Medical Management service lines.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Unaudited
The Claims Management service line includes Workers' Compensation, Liability, Property and Disability Claims Management. This service line also performs additional services such as Accident & Health claims programs, including Affinity type claims,
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Unaudited
and disability and leave management services. Each claim referred by the customer is considered an additional optional purchase of claims management services under the agreement with the customer. The transaction price is readily available fromspecified in the contract and is fixed for each service. Revenue is recognized over time as services are provided as the performance obligations are satisfied through the effort expended to research, investigate, evaluate, document, and report the claim and control of these services areis transferred to the customer. Revenue is recognized based on historical claim closure rates and claim type applied utilizing a portfolio approach based on time elapsed for these claims as the Company believes this is the most accurate depiction of the transfer of the claims management services to its customer. This service line also provides Risk Management Information Services. For non-claim services, revenue is recognized over time as services are provided and control of these services areis transferred to the customer. Revenue is recognized as time elapses as this is the most accurate depiction of the transfer of the service to the customer.
The Company's obligation to manage claims under the Claims Management service line can range from less than one year, on a one- or two-year basis or for the lifetime of the claim. Under certain claims management agreements, the Company receives consideration from a customer at contract inception prior to transferring services to the customer, however, it would begin performing services immediately. The period between a customer’s payment of consideration and the completion of the promised services could be greater than one year. There is no difference between the amount of promised consideration and the cash selling price of the promised services. The fee is billed upfront by the Company in order to provide customers with simplified and predictable ways of purchasing its services and it is customary to invoice service fees when the claim is assigned. The Company considered whether a significant financing component exists and determined that there is not a significant financing component at the contract level.
The Medical Management service line offers case managers who provide administration services by proactively managing medical treatment for claimants while facilitating an understanding of and participation in their rehabilitation process. Revenue for Medical Management services is recognized over time as the performance obligations are satisfied through the effort expended to manage the medical treatment for claimants and control of these services areis transferred to the customer. Medical Management services are generally billed based on time incurred, are considered variable consideration, and revenue is recognized at the amount in which the Company has the right to invoice for services performed. This method of revenue recognition is the most accurate depiction of the transfer of the Medical Management service to the customer. Medical bill review services provide an analysis of medical charges for clients’ claims to identify opportunities for savings. Medical bill review services revenues are recognized over time as control of the service is transferred to the customer. Revenue is recognized based upon the transfer of the results of the medical bill review service to the customer as this is the most accurate depiction of the transfer of the service to the customer.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Unaudited
The following table presentstables present Crawford TPA Solutions: BroadspireSolutions revenues before reimbursements disaggregated by service line and geography for the three months and nine months ended September 30, 2018.2019 and 2018:
|
| | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, 2018 |
(in thousands) | U.S. | U.K. | Canada | Europe | Rest of World | Total |
Claims Management Services | $ | 37,294 |
| $ | 2,863 |
| $ | 9,081 |
| $ | 7,960 |
| $ | 388 |
| $ | 57,586 |
|
Medical Management Services | 42,685 |
| — |
| — |
| — |
| — |
| 42,685 |
|
Total Crawford TPA Solutions: Broadspire Revenues before Reimbursements | $ | 79,979 |
| $ | 2,863 |
| $ | 9,081 |
| $ | 7,960 |
| $ | 388 |
| $ | 100,271 |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, 2019 | | Three Months Ended September 30, 2018 |
(in thousands) | | Claims Management Services | | Medical Management Services | | Total | | Claims Management Services | | Medical Management Services | | Total |
U.S. | | $ | 37,352 |
| | $ | 43,024 |
| | $ | 80,376 |
| | $ | 37,294 |
| | $ | 42,685 |
| | $ | 79,979 |
|
U.K. | | 2,730 |
| | — |
| | $ | 2,730 |
| | 2,863 |
| | — |
| | 2,863 |
|
Canada | | 8,210 |
| | — |
| | 8,210 |
| | 9,081 |
| | — |
| | 9,081 |
|
Europe and Rest of World | | 8,179 |
| | — |
| | 8,179 |
| | 8,348 |
| | — |
| | 8,348 |
|
Total Crawford TPA Solutions Revenues before Reimbursements | | $ | 56,471 |
| | $ | 43,024 |
| | $ | 99,495 |
| | $ | 57,586 |
| | $ | 42,685 |
| | $ | 100,271 |
|
|
| | | | | | | | | | | | | | | | | | |
| Nine Months Ended September 30, 2018 |
(in thousands) | U.S. | U.K. | Canada | Europe | Rest of World | Total |
Claims Management Services | $ | 112,616 |
| $ | 9,387 |
| $ | 27,580 |
| $ | 24,091 |
| $ | 1,119 |
| $ | 174,793 |
|
Medical Management Services | 128,359 |
| — |
| — |
| — |
| — |
| 128,359 |
|
Total Crawford TPA Solutions: Broadspire Revenues before Reimbursements | $ | 240,975 |
| $ | 9,387 |
| $ | 27,580 |
| $ | 24,091 |
| $ | 1,119 |
| $ | 303,152 |
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Unaudited
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Nine Months Ended September 30, 2019 | | Nine Months Ended September 30, 2018 |
(in thousands) | | Claims Management Services | | Medical Management Services | | Total | | Claims Management Services | | Medical Management Services | | Total |
U.S. | | $ | 109,700 |
| | $ | 127,691 |
| | $ | 237,391 |
| | $ | 112,616 |
| | $ | 128,359 |
| | $ | 240,975 |
|
U.K. | | 8,243 |
| | — |
| | $ | 8,243 |
| | 9,387 |
| | — |
| | 9,387 |
|
Canada | | 25,466 |
| | — |
| | 25,466 |
| | 27,580 |
| | — |
| | 27,580 |
|
Europe and Rest of World | | 25,707 |
| | — |
| | 25,707 |
| | 25,210 |
| | — |
| | 25,210 |
|
Total Crawford TPA Solutions Revenues before Reimbursements | | $ | 169,116 |
| | $ | 127,691 |
| | $ | 296,807 |
| | $ | 174,793 |
| | $ | 128,359 |
| | $ | 303,152 |
|
The Company's Crawford Specialty Solutions segment principally generates revenues through its Global Technical Services and Contractor Connection and Garden City Group service lines. The Garden City Group business, which was part of Crawford Specialty Solutions, was disposed of as of June 15, 2018. See Note 12, "Acquisitions and Disposal13, "Disposition of Business Line" for further discussion about this transaction.
The Global Technical Services service line generates revenues for claims management services provided to insurance companies and self-insured entities related to large, complex losses with technical adjusting and industry experts servicing a broad range of industries. Revenue is recognized over time as the performance obligations are satisfied through the effort expended to research, investigate, evaluate, document and report the claim and control of these services areis transferred to the customer. Revenue is recognized based on historical claim closure rates and claim type for fixed fee claims, applied utilizing a portfolio approach based on time elapsed for these claims. For claims billed on a time and expense incurred basis, which are considered variable consideration, the Company recognizes revenue at the amount in which it has the right to invoice for services performed. These methods of revenue recognition are the most accurate depiction of the transfer of the claims management services to the customer.
The Contractor Connection service line generates revenue through its independently managed contractor network, with approximately 6,000 credentialed residential and commercial contractors.network. Contractor Connection primarily generates revenue by receiving a fee for each project that is sold by its network of contractors. Revenue is recognized at a point in time once the consumer accepts the contractor's proposal as Contractor Connection’s performance obligation of referring projects to its contractors has been completed and the Company is entitled to consideration at that time. The contractor takes control of the service upon the consumer’s acceptance of the contractor’s proposal.
Prior to its disposition, the Garden City Group service line generated revenues by performing legal settlement administration services on behalf of law firms, corporations, government agencies, and courts. The Garden City Group's services included identifying and qualifying class members, handling written, electronic, and telephonic communications with claimants, and determining and dispensing settlement payments. Garden City Group further provided back-office business process outsourcing services encompassing fulfillment, mail intake, call center and multimedia outreach solutions, payment distribution, and product recall needs. Revenues for professional services, such as project management and oversight, legal counsel, administrative and information technology systems support, were recognized over time as the performance obligations were satisfied through the effort expended to administer projects and control of these services were transferred to the customer. Professional services were generally billed on a time and expense incurred basis, were considered variable consideration, and revenue was recognized at the amount in which the Company has the right to invoice for services performed. Transaction support services, such as mail intake and payment distribution, were considered stand ready performance obligations and were accounted for as a series of distinct services and recognized over time as control of these services were transferred to the customer. The nature of the performance obligations for these services was a promise that consists of standing ready to provide services, or making services available for a customer to use, as and when the customer decided to do so. Revenues for transaction support services were recognized over time as the performance obligations were satisfied through the effort expended to perform the support services and control of these services were transferred to the customer. Transaction support services were generally billed based on per unit rates, were considered variable consideration, and revenue was recognized at the amount in which we had the right to invoice for services performed. These methods of revenue recognition for professional and transaction support services were the most accurate depiction of the transfer of the legal settlement administration services to the customer.NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Unaudited
The following table presents Crawford Specialty Solutions revenues before reimbursements disaggregated by service line and geography for the three months and nine months ended September 30, 2018.2019:
|
| | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, 2018 |
(in thousands) | U.S. | U.K. | Canada | Australia | Europe | Rest of World | Total |
Global Technical Services | $ | 10,003 |
| $ | 11,929 |
| $ | 6,118 |
| $ | 6,495 |
| $ | 5,277 |
| $ | 6,379 |
| $ | 46,201 |
|
Contractor Connection | 18,682 |
| 2,036 |
| 2,254 |
| 239 |
| 1 |
| — |
| 23,212 |
|
Garden City Group | — |
| — |
| — |
| — |
| — |
| — |
| — |
|
Total Crawford Specialty Solutions Revenues before Reimbursements | $ | 28,685 |
| $ | 13,965 |
| $ | 8,372 |
| $ | 6,734 |
| $ | 5,278 |
| $ | 6,379 |
| $ | 69,413 |
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Unaudited
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, 2019 | | Three Months Ended September 30, 2018 |
(in thousands) | | Global Technical Services | | Contractor Connection | | Total | | Global Technical Services | | Contractor Connection | | Total |
U.S. | | $ | 10,202 |
| | $ | 19,617 |
| | $ | 29,819 |
| | $ | 10,003 |
| | $ | 18,682 |
| | $ | 28,685 |
|
U.K. | | 11,728 |
| | 1,263 |
| | 12,991 |
| | 11,931 |
| | 2,034 |
| | 13,965 |
|
Canada | | 6,294 |
| | 1,838 |
| | 8,132 |
| | 6,117 |
| | 2,268 |
| | 8,385 |
|
Australia | | 5,935 |
| | 222 |
| | 6,157 |
| | 6,494 |
| | 240 |
| | 6,734 |
|
Europe | | 5,141 |
| | 2 |
| | 5,143 |
| | 5,277 |
| | 1 |
| | 5,278 |
|
Rest of World | | 6,690 |
| | — |
| | 6,690 |
| | 6,379 |
| | — |
| | 6,379 |
|
Total Crawford Specialty Solutions Revenues before Reimbursements | | $ | 45,990 |
| | $ | 22,942 |
| | $ | 68,932 |
| | $ | 46,201 |
| | $ | 23,225 |
| | $ | 69,426 |
|
|
| | | | | | | | | | | | | | | | | | | | | |
| Nine Months Ended September 30, 2018 |
(in thousands) | U.S. | U.K. | Canada | Australia | Europe | Rest of World | Total |
Global Technical Services | $ | 29,607 |
| $ | 34,446 |
| $ | 18,761 |
| $ | 17,833 |
| $ | 16,356 |
| $ | 18,035 |
| $ | 135,038 |
|
Contractor Connection | 56,706 |
| 6,308 |
| 6,121 |
| 999 |
| 3 |
| — |
| 70,137 |
|
Garden City Group | 28,827 |
| — |
| 1,048 |
| — |
| — |
| — |
| 29,875 |
|
Total Crawford Specialty Solutions Revenues before Reimbursements | $ | 115,140 |
| $ | 40,754 |
| $ | 25,930 |
| $ | 18,832 |
| $ | 16,359 |
| $ | 18,035 |
| $ | 235,050 |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Nine Months Ended September 30, 2019 | | Nine Months Ended September 30, 2018 |
(in thousands) | | Global Technical Services | | Contractor Connection | | Garden City Group | | Total | | Global Technical Services | | Contractor Connection | | Garden City Group | | Total |
U.S. | | $ | 30,888 |
| | $ | 60,270 |
| | $ | — |
| | $ | 91,158 |
| | $ | 29,607 |
| | $ | 56,706 |
| | $ | 28,827 |
| | $ | 115,140 |
|
U.K. | | 34,444 |
| | 3,955 |
| | — |
| | 38,399 |
| | 34,446 |
| | 6,308 |
| | — |
| | 40,754 |
|
Canada | | 19,522 |
| | 5,773 |
| | — |
| | 25,295 |
| | 18,761 |
| | 6,208 |
| | 1,048 |
| | 26,017 |
|
Australia | | 16,881 |
| | 608 |
| | — |
| | 17,489 |
| | 17,833 |
| | 999 |
| | — |
| | 18,832 |
|
Europe | | 14,793 |
| | 3 |
| | — |
| | 14,796 |
| | 16,356 |
| | 3 |
| | — |
| | 16,359 |
|
Rest of World | | 19,100 |
| | — |
| | — |
| | 19,100 |
| | 18,035 |
| | — |
| | — |
| | 18,035 |
|
Total Crawford Specialty Solutions Revenues before Reimbursements | | $ | 135,628 |
| | $ | 70,609 |
| | $ | — |
| | $ | 206,237 |
| | $ | 135,038 |
| | $ | 70,224 |
| | $ | 29,875 |
| | $ | 235,137 |
|
In the normal course of business, the Company's operating segments incur certain out-of-pocket expenses that are thereafter reimbursed by its customers. The Company controls the promised good or service before it is transferred to its customer, therefore it is a principal in the transaction. These out-of-pocket expenses and associated reimbursements are reported on a gross basis within expenses and revenues, respectively, in the Company's unaudited Condensed Consolidated Statements of Operations.
Arrangements with Multiple Performance Obligations
For claims management services, the Company typically has one performance obligation; however, it also provides the customer with an option to acquire additional services. The Company sells multiple lines of claims processing and different levels of processing depending on the complexity of the claims. The Company typically provides a menu of offerings from which the customer chooses to purchase at theirits option. The price of each service is separate and distinct and provides a separate and distinct value to the customer. Pricing is consistent for each service irrespective of the other services or quantities requested by the customer. For example, if the Company provides claims processing for both auto and general liability, those services are priced and delivered independently.
Contract Balances
The timing of revenue recognition, billings and cash collections result in billed accounts receivables, contract assets (reported as unbilled"Unbilled revenues at estimated billable amounts)amounts") and contract liabilities (reported as deferred revenues)"Deferred revenues") on the Company’s unaudited Condensed Consolidated Balance Sheets. Unbilled revenues is a contract asset for revenue that has been recognized in advance of billing the customer, resulting from professional services delivered that we expectthe Company expects and areis entitled to receive as consideration under certain contracts. Billing requirements vary by contract but substantially all unbilled revenues are billed within one year.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Unaudited
When the Company receives consideration from a customer prior to transferring services to the customer under the terms of certain claims management agreements, it records deferred revenues on the Company’s unaudited Condensed Consolidated Balance Sheets, which represents a contract liability. These fixed-fee service agreements typically result from the Crawford TPA Solutions: BroadspireSolutions segment and require the Company to handle claims on either a one- or two-year basis, or for the lifetime of the claim. In cases where it handles a claim on a non-lifetime basis, the Company typically receives an additional fee on each anniversary date that the claim remains open. For service agreements where it provides services for the life of the claim, the Company is paid one upfront fee regardless of the duration of the claim. The Company recognizes deferred revenues as revenues as it performs services and transfers control of the services to the customer and satisfies the performance obligation which it determines utilizing a portfolio approach.
The Company's deferred revenues for claims handled for one or two years are not as sensitive to changes in claim closing rates since the performance obligations are satisfied within a fixed length of time. Deferred revenues for lifetime claim handling are more sensitive to changes in claim closing rates since the Company is obligated to handle these claims to conclusion with no additional fees received for long-lived claims. For all fixed fee service agreements, revenues are recognized over the expected service periods by type of claim. Based upon its historical averages, the Company closes approximately 98% of all cases referred to it under lifetime claim service agreements within five years from the date of referral. Also, within that five-year period, the percentage of cases remaining open in any one particular year has remained relatively consistent from period to period. Each quarter the Company evaluates its historical case closing rates by type of claim utilizing a portfolio approach and makes adjustments to deferred revenues as necessary. As a portfolio approach is utilized to recognize deferred revenues, any changes in estimates will impact the timing of revenue recognition and any changes in estimates are recognized in the period in which they are determined.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Unaudited
The table below presents the deferred revenues balance as of the transition dateJanuary 1, 2019 and the significant activity affecting deferred revenues during the nine months ended September 30, 2018:2019:
| | (In Thousands) | | |
Customer Contract Liabilities | Deferred Revenue | Deferred Revenue |
Balance at January 1, 2018 (transition date) | $ | 60,609 |
| |
Balance at January 1, 2019 | | $ | 52,673 |
|
Quarterly additions | 20,250 |
| 20,790 |
|
Revenue recognized from the prior periods | (12,440 | ) | (13,871 | ) |
Revenue recognized from current quarter additions | (7,154 | ) | (5,485 | ) |
Balance as of March 31, 2018 | 61,265 |
| |
Balance as of March 31, 2019 | | 54,107 |
|
Quarterly additions | 20,196 |
| 18,536 |
|
Revenue recognized from the prior periods | (13,752 | ) | (12,640 | ) |
Revenue recognized from current quarter additions | (7,238 | ) | (6,322 | ) |
Disposal of business line | (2,751 | ) | |
Balance as of June 30, 2018 | 57,720 |
| |
Balance as of June 30, 2019 | | 53,681 |
|
Quarterly additions | 18,798 |
| 20,411 |
|
Revenue recognized from the prior periods | (16,621 | ) | (16,597 | ) |
Revenue recognized from current quarter additions | (4,145 | ) | (4,649 | ) |
Balance as of September 30, 2018 (current and noncurrent) | $ | 55,752 |
| |
Balance as of September 30, 2019 | | $ | 52,846 |
|
Remaining Performance Obligations
As of September 30, 2018,2019, the Company had $92.9$92.0 million of remaining performance obligations related to claims and non-claims services in which the price is fixed. Remaining performance obligations consist of deferred revenues as well as certain unbilled receivables that are considered contract assets. The Company expects to recognize approximately 70% of our remaining performance obligations as revenues within one year and the remaining balance thereafter. See the discussion below regarding the practical expedients elected for the disclosure of remaining performance obligations.
Costs to Obtain a Contract
The Company has a sales incentive compensation program where remuneration is based on the revenues recognized in the period and does not represent an incremental cost to the Company which provides a future benefit expected to be longer than one year and would meet the criteria to be capitalized and presented as a contract asset on the Company's unaudited Condensed Consolidated Balance Sheets.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Unaudited
Practical Expedients Elected
As a practical expedient, the Company does not adjust the consideration in a contract for the effects of a significant financing component it expects, at contract inception, when the period between a customer’s payment of consideration and the transfer of promised services to the customer will be one year or less.
For claims management and legal settlement administration services that are billed on a time and expense incurred or per unit basis and revenue is recognized over time, the Company recognizes revenue at the amount to which it has the right to invoice for services performed.
The Company does not disclose the value of remaining performance obligations for (i) contracts for which it recognizes revenue at the amount to which it has the right to invoice for services performed, and (ii) contracts with variable consideration allocated entirely to a single performance obligation.
4. Lease Commitments
The Company determines if an arrangement is a lease at inception. The Company's and its subsidiaries' leases include office space, computer equipment, and automobiles under operating and finance leases. These lease agreements have remaining lease terms of 1 to 11 years. Some of these lease agreements include options to extend the leases for up to 5 years, options to terminate the leases within 1 year, rental escalation clauses and periodic adjustments for inflation, all of which are considered in the determination of lease payments. These lease agreements do not contain any material residual value guarantees or material restrictive covenants.
For leases with terms greater than 12 months, the Company records the related right-of-use asset and lease liability at the present value of the fixed lease payments over the term. Variable lease payments are not included in the calculation of the right-of-use asset and lease liability. The Company does not separate nonlease components from lease components and instead accounts for each as a single lease component for all classes of its assets. The Company applies a portfolio approach to effectively account for the right-of-use asset and lease liability for certain equipment leases.
When available, the Company uses the rate implicit in the lease to discount lease payments to present value; however, most of the Company's leases do not provide a readily determinable implicit rate. Therefore, the Company must estimate its incremental borrowing rate to discount the lease payments based on information available at lease commencement.
The Company, as sublessor, subleases certain office space which mostly consists of a two-building office complex in Plantation, Florida in which the terms of the primary lease and the related subleases end in December 2021. Under all of its executed sublease arrangements, the sublessees are obligated to pay the Company sublease payments of $1.1 million during the remainder of 2019, $4.3 million in 2020, $4.2 million in 2021 and $0.2 million in 2022.
The Company's finance leases are not material for the three months or nine months ended or as of September 30, 2019 and are excluded from the disclosures below. The following table presents the lease-related assets and liabilities recorded on the Company's unaudited Condensed Consolidated Balance Sheets related to its operating leases:
|
| | | | |
(in thousands) | Classification on Balance Sheet | September 30, 2019 |
Assets: | | |
Operating lease | Operating lease right-of-use assets, net | $ | 93,610 |
|
Liabilities: | | |
Current operating lease liabilities | Current operating lease liabilities | 30,073 |
|
Noncurrent operating lease liabilities | Noncurrent operating lease liabilities | 78,371 |
|
Total operating lease liabilities | | $ | 108,444 |
|
| | |
Weighted-Average Remaining Lease Term | | 5.43 years |
|
Weighted-Average Discount Rate (1) | | 5.6 | % |
(1) Upon adoption of Topic 842, discount rates used for existing leases were established at the transition date.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Unaudited
The components of operating lease costs within the Company's unaudited Condensed Consolidated Statements of Operations consisted of the following for the three months and nine months ended September 30, 2019:
|
| | | | | | |
| Three Months Ended | Nine Months Ended |
(in thousands) | September 30, 2019 | September 30, 2019 |
Operating lease cost | $ | 9,298 |
| $ | 28,410 |
|
Variable lease cost | 2,078 |
| 5,849 |
|
Sublease income | 1,114 |
| 3,086 |
|
Supplemental cash flow information related to operating leases for the three months and nine months ended September 30, 2019 were as follows:
|
| | | | | | |
| Three Months Ended | Nine Months Ended |
(in thousands) | September 30, 2019 | September 30, 2019 |
Cash paid for amounts included in the measurement of lease liabilities: | | |
Operating cash flows for operating leases | $ | 9,806 |
| $ | 29,220 |
|
| | |
Right-of-use assets obtained in exchange for lease obligations (1) | $ | 1,294 |
| $ | 13,310 |
|
(1) The nine months ended September 30, 2019 amount excludes $122.3 million of right-of-use assets recognized upon adoption of Topic 842.
Future undiscounted operating lease payments reconciled to total operating lease liabilities are as follows:
|
| | | |
(in thousands) | September 30, 2019 |
2019 | $ | 9,398 |
|
2020 | 32,187 |
|
2021 | 25,827 |
|
2022 | 14,876 |
|
2023 | 10,875 |
|
Thereafter | 33,540 |
|
Total undiscounted lease payments | 126,703 |
|
Less imputed interest | (18,259 | ) |
Present value of future lease payments | $ | 108,444 |
|
The Company has entered into operating lease agreements that have not yet commenced as of September 30, 2019 with legally binding minimum lease payments of $4.5 million. The leases are expected to commence during the three months ended December 31, 2019, and have lease terms between 3 years and 10 years.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Unaudited
4.5. Income Taxes
The Company's consolidated effective income tax rate may change periodically due to changes in enacted tax rates, fluctuations in the mix of income earned from the Company's various domestic and international operations, which are subject to income taxes at different rates, the Company's ability to utilize net operating loss and tax credit carryforwards, and amounts related to uncertain income tax positions. The Company estimates that its effective income tax rate for 2018 will be approximately 32.0% after considering known discrete items. The provision for income taxes on consolidated income before income taxes totaled $1.8$5.3 million and $4.9$1.8 million for the three months ended September 30, 20182019 and 2017,2018, respectively. The provision for income taxes on consolidated income before income taxes totaled $6.3$11.1 million and $16.6$6.3 million for the nine months ended September 30, 20182019 and 2017,2018, respectively. The overall effective tax rate decreasedincreased to 31.1%36.8% for the nine months ended September 30, 20182019 compared with 35.7%31.1% for the 20172018 period primarily due to current year losses or low level of taxable income in certain operations, including losses due to disposal of the Garden City Group business, partially offset bya one-time tax planning benefit in 2018 related to the voluntary contribution of $10.0 million to the Company’sCompany's U.S. defined benefit pension plan, and enacted changes in U.S. tax law as a result of the December 2017 enactment of the Tax Cuts and Jobs Act (“the Tax Act”). The Tax Act significantly changes U.S. federal income tax law. The changes include, but are not limited to: a federal corporate rate reduction from 35% to 21%, limitations on the deductibility of interest expense and executive compensation, creation of a new minimum tax on global intangible low taxed income (“GILTI”), and a one-time U.S. tax liability on those earnings which have not previously been repatriated to the U.S. (the “Transition Tax”) as a result of the transition of U.S. international taxation from a worldwide tax system to a modified territorial tax system.
The Company has estimated the impact of the Tax Act incorporating assumptions made based upon its current interpretationsale of the Tax ActGarden City Group business (the “GCG Business”) in 2018, and included themthe arbitration and claim settlements in its consolidated financial statements2019. See Note 13, "Disposition of Business Line" and Note 11, "Commitments and Contingencies" for the year ended December 31, 2017. The SEC Staff issued Staff Accounting Bulletin No. 118 (“SAB 118”) to address the applicationfurther discussion of U.S. GAAP in situations when a registrant does not have the necessary information available, prepared, or analyzed (including computations) in reasonable detail to complete the accounting for certain income tax effects of the Tax Act. The Company has recognized provisional tax impacts related to Transition Tax and revaluation of domestic deferred tax balances, and included those amounts in its consolidated financial statements for the year ended December 31, 2017. The actual impact of the Tax Act may differ from the Company's estimates due to, among other things, further refinement of our calculations, changes in interpretations and assumptions we have made, technical guidance that may be issued related to the December 31, 2017 tax return year and actions we may take as a result of the Tax Act. The provision for income taxes for the nine months ended September 30, 2018 did not reflect any material adjustments to the previously disclosed estimated impact of the Tax Act. As of September 30, 2018 the Company expects the accounting to be completed within the one year measurement period, as allowed under SAB 118.these items.
5.6. Defined Benefit Pension Plans
Net periodic cost (benefit) cost related to all of the Company's defined benefit pension plans recognized in the Company's unaudited Condensed Consolidated Statements of Operations for the three months and nine months ended September 30, 20182019 and 20172018 included the following components:
| | | Three months ended | | Nine months ended | Three Months Ended | | Nine Months Ended |
(in thousands) | September 30, 2018 | | September 30, 2017 | | September 30, 2018 | | September 30, 2017 | September 30, 2019 | | September 30, 2018 | | September 30, 2019 | | September 30, 2018 |
Service cost | $ | 355 |
| | $ | 333 |
| | $ | 1,099 |
| | $ | 980 |
| $ | 332 |
| | $ | 355 |
| | $ | 1,004 |
| | $ | 1,099 |
|
Interest cost | 5,282 |
| | 5,656 |
| | 16,017 |
| | 16,829 |
| 5,565 |
| | 5,282 |
| | 16,763 |
| | 16,017 |
|
Expected return on assets | (8,718 | ) | | (8,608 | ) | | (26,478 | ) | | (25,623 | ) | (7,371 | ) | | (8,718 | ) | | (22,214 | ) | | (26,478 | ) |
Amortization of actuarial loss | 2,696 |
| | 2,782 |
| | 8,117 |
| | 8,297 |
| 2,689 |
| | 2,696 |
| | 8,073 |
| | 8,117 |
|
Net periodic (benefit) cost | $ | (385 | ) | | $ | 163 |
| | $ | (1,245 | ) | | $ | 483 |
| |
Net periodic cost (benefit) | | $ | 1,215 |
| | $ | (385 | ) | | $ | 3,626 |
| | $ | (1,245 | ) |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Unaudited
During the period ended March 31, 2018, the Company adopted ASU 2017-7 and retrospectively applied the presentation of the service costs and the other components of net periodic service costs in the unaudited Condensed Consolidated Statement of Operations. For the three months ended September 30, 20182019 and 2017,2018, the non-service components of net periodic pension costs of $740,000$883,000 of expense and $170,000$740,000 of income, respectively, are included in "Other (Loss) Income, net" on the unaudited Condensed Consolidated Statement of Operations. For the nine months ended September 30, 20182019 and 2017,2018, the non-service components of net periodic pension costs of $2,344,000$2,622,000 of expense and $497,000$2,344,000 of income, respectively, are included in "Other (Loss) Income, net" on the unaudited Condensed Consolidated Statement of Operations. For the nine month period ended September 30, 2018,2019, the Company made no contributions to the U.S. defined benefit pension plan and contributions of $527,000 to the U.K. defined benefit pension plans, compared with contributions of $19,000,000 and $4,168,000, to its U.S. and U.K. defined benefit pension plans, respectively, compared with contributions of $9,000,000 and $4,038,000, respectively, in the comparable 20172018 period. For the quarter ended September 30, 2018, in addition to its expected $3,000,000 quarterly contribution, the Company made a one time voluntary contribution of $10,000,000 to its U.S. defined benefit pension plan. The Company does not expect to make any additional contributions to its U.S. and U.K. plans during the remainder of 2018.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Unaudited
6.7. Net Income Attributable to Shareholders of Crawford & Company per Common Share
The Company computes earnings per share of its non-voting Class A Common Stock ("CRD-A") and voting Class B Common Stock ("CRD-B") using the two-class method, which allocates the undistributed earnings in each period to each class on a proportionate basis. The Company's Board of Directors has the right, but not the obligation, to declare higher dividends on the CRD-A shares than on the CRD-B shares, subject to certain limitations. In periods when the dividend is the same for CRD-A and CRD-B or when no dividends are declared or paid to either class, the two-class method generally will yield the same earnings per share for CRD-A and CRD-B. During the first twothree quarters of 20182019 and 2017,2018, the Board of Directors declared a higher dividend on CRD-A than on CRD-B.
The computations of basic net income attributable to shareholders of Crawford & Company per common share were as follows:
| | | Three months ended | | Nine months ended | Three Months Ended | | Nine Months Ended |
| September 30, 2018 | | September 30, 2017 | | September 30, 2018 | | September 30, 2017 | September 30, 2019 | | September 30, 2018 | | September 30, 2019 | | September 30, 2018 |
(in thousands, except per share amounts) | CRD-A | CRD-B | | CRD-A | CRD-B | | CRD-A | CRD-B | | CRD-A | CRD-B | CRD-A | CRD-B | | CRD-A | CRD-B | | CRD-A | CRD-B | | CRD-A | CRD-B |
Earnings per share - basic: | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | |
Allocation of undistributed earnings | $ | 2,518 |
| $ | 2,004 |
| | $ | 4,703 |
| $ | 3,691 |
| | $ | 2,164 |
| $ | 1,717 |
| | $ | 10,858 |
| $ | 8,532 |
| $ | 4,439 |
| $ | 3,308 |
| | $ | 2,518 |
| $ | 2,004 |
| | $ | 5,654 |
| $ | 4,249 |
| | $ | 2,165 |
| $ | 1,717 |
|
Dividends paid | 2,152 |
| 1,223 |
| | 2,193 |
| 1,226 |
| | 6,491 |
| 3,668 |
| | 6,593 |
| 3,695 |
| 2,157 |
| 1,142 |
| | 2,152 |
| 1,223 |
| | 6,449 |
| 3,445 |
| | 6,491 |
| 3,668 |
|
Net income attributable to common shareholders, basic | $ | 4,670 |
| $ | 3,227 |
| | $ | 6,896 |
| $ | 4,917 |
| | $ | 8,655 |
| $ | 5,385 |
| | $ | 17,451 |
| $ | 12,227 |
| $ | 6,596 |
| $ | 4,450 |
| | $ | 4,670 |
| $ | 3,227 |
| | $ | 12,103 |
| $ | 7,694 |
| | $ | 8,656 |
| $ | 5,385 |
|
|
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
|
Denominator: |
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
|
Weighted-average common shares outstanding, basic | 30,713 |
| 24,446 |
| | 31,276 |
| 24,550 |
| | 30,829 |
| 24,455 |
| | 31,359 |
| 24,639 |
| 30,645 |
| 22,831 |
| | 30,713 |
| 24,446 |
| | 30,701 |
| 23,071 |
| | 30,829 |
| 24,455 |
|
Earnings per share - basic | $ | 0.15 |
| $ | 0.13 |
| | $ | 0.22 |
| $ | 0.20 |
| | $ | 0.28 |
| $ | 0.22 |
| | $ | 0.56 |
| $ | 0.50 |
| $ | 0.22 |
| $ | 0.19 |
| | $ | 0.15 |
| $ | 0.13 |
| | $ | 0.39 |
| $ | 0.33 |
| | $ | 0.28 |
| $ | 0.22 |
|
The computations of diluted net income attributable to shareholders of Crawford & Company per common share were as follows:
| | | Three months ended | | Nine months ended | Three Months Ended | | Nine Months Ended |
| September 30, 2018 | | September 30, 2017 | | September 30, 2018 | | September 30, 2017 | September 30, 2019 | | September 30, 2018 | | September 30, 2019 | | September 30, 2018 |
(in thousands, except per share amounts) | CRD-A | CRD-B | | CRD-A | CRD-B | | CRD-A | CRD-B | | CRD-A | CRD-B | CRD-A | CRD-B | | CRD-A | CRD-B | | CRD-A | CRD-B | | CRD-A | CRD-B |
Earnings per share - diluted: | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | |
Allocation of undistributed earnings | $ | 2,542 |
| $ | 1,980 |
| | $ | 4,756 |
| $ | 3,638 |
| | $ | 2,183 |
| $ | 1,698 |
| | $ | 10,978 |
| $ | 8,412 |
| $ | 4,470 |
| $ | 3,277 |
| | $ | 2,542 |
| $ | 1,980 |
| | $ | 5,687 |
| $ | 4,216 |
| | $ | 2,184 |
| $ | 1,698 |
|
Dividends paid | 2,152 |
| 1,223 |
| | 2,193 |
| 1,226 |
| | 6,491 |
| 3,668 |
| | 6,593 |
| 3,695 |
| 2,157 |
| 1,142 |
| | 2,152 |
| 1,223 |
| | 6,449 |
| 3,445 |
| | 6,491 |
| 3,668 |
|
Net income attributable to common shareholders, diluted | $ | 4,694 |
| $ | 3,203 |
| | $ | 6,949 |
| $ | 4,864 |
| | $ | 8,674 |
| $ | 5,366 |
| | $ | 17,571 |
| $ | 12,107 |
| $ | 6,627 |
| $ | 4,419 |
| | $ | 4,694 |
| $ | 3,203 |
| | $ | 12,136 |
| $ | 7,661 |
| | $ | 8,675 |
| $ | 5,366 |
|
| | | | | | | | | | | | | | |
Denominator: | | | | | | | | | | | | | | |
Weighted-average common shares outstanding, basic | 30,713 |
| 24,446 |
| | 31,276 |
| 24,550 |
| | 30,829 |
| 24,455 |
| | 31,359 |
| 24,639 |
| 30,645 |
| 22,831 |
| | 30,713 |
| 24,446 |
| | 30,701 |
| 23,071 |
| | 30,829 |
| 24,455 |
|
Weighted-average effect of dilutive securities | 677 |
| — |
| | 821 |
| — |
| | 622 |
| — |
| | 797 |
| — |
| 495 |
| — |
| | 677 |
| — |
| | 415 |
| — |
| | 622 |
| — |
|
Weighted-average common shares outstanding, diluted | 31,390 |
| 24,446 |
| | 32,097 |
| 24,550 |
| | 31,451 |
| 24,455 |
| | 32,156 |
| 24,639 |
| 31,140 |
| 22,831 |
| | 31,390 |
| 24,446 |
| | 31,116 |
| 23,071 |
| | 31,451 |
| 24,455 |
|
Earnings per share - diluted | $ | 0.15 |
| $ | 0.13 |
| | $ | 0.22 |
| $ | 0.20 |
| | $ | 0.28 |
| $ | 0.22 |
| | $ | 0.55 |
| $ | 0.49 |
| $ | 0.21 |
| $ | 0.19 |
| | $ | 0.15 |
| $ | 0.13 |
| | $ | 0.39 |
| $ | 0.33 |
| | $ | 0.28 |
| $ | 0.22 |
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Unaudited
Listed below are the shares excluded from the denominator in the abovepreceding computation of diluted earnings per share for CRD-A because their inclusion would have been antidilutive:
| | | Three months ended | | Nine months ended | Three Months Ended | | Nine Months Ended |
(in thousands) | September 30, 2018 | | September 30, 2017 | | September 30, 2018 | | September 30, 2017 | September 30, 2019 | | September 30, 2018 | | September 30, 2019 | | September 30, 2018 |
Shares underlying stock options excluded | 1,230 |
| | 729 |
| | 1,172 |
| | 692 |
| 572 |
| | 1,230 |
| | 592 |
| | 1,172 |
|
Performance stock grants excluded because performance conditions have not been met (1) | 778 |
| | 201 |
| | 778 |
| | 201 |
| 1,094 |
| | 778 |
| | 1,041 |
| | 778 |
|
| |
(1) | Compensation cost is recognized for these performance stock grants based on expected achievement rates; however, no consideration is given to these performance stock grants when calculating diluted earnings per share until the performance measurements have been achieved. |
The following table details shares issued during the three months and nine months ended September 30, 20182019 and September 30, 2017.2018. These shares are included from their dates of issuance in the weighted-average common shares used to compute basic and diluted earnings per share for CRD-A in the table above. There were no shares of CRD-B issued during any of these periods.
| | | Three months ended | | Nine months ended | Three Months Ended | | Nine Months Ended |
(in thousands) | September 30, 2018 | | September 30, 2017 | | September 30, 2018 | | September 30, 2017 | September 30, 2019 | | September 30, 2018 | | September 30, 2019 | | September 30, 2018 |
CRD-A issued under Non-Employee Director Stock Plan | 7 |
| | 9 |
| | 114 |
| | 99 |
| 2 |
| | 7 |
| | 87 |
| | 114 |
|
CRD-A issued under the Employee Stock Purchase Plan | 144 |
| | 102 |
| | 144 |
| | 102 |
| 131 |
| | 144 |
| | 131 |
| | 144 |
|
CRD-A issued under the U.K. ShareSave Scheme | 3 |
| | 4 |
| | 57 |
| | 63 |
| 14 |
| | 3 |
| | 280 |
| | 57 |
|
CRD-A issued under International Plan | 9 |
| | 8 |
| | 9 |
| | 8 |
| 4 |
| | 9 |
| | 4 |
| | 9 |
|
CRD-A issued under the Executive Stock Bonus Plan | — |
| | — |
| | — |
| | 107 |
| |
CRD-A issued under Executive Stock Bonus Plan | | — |
| | — |
| | 30 |
| | — |
|
CRD-A issued under 2016 Omnibus Stock and Incentive Plan | — |
| | 75 |
| | — |
| | 137 |
| 3 |
| | — |
| | 62 |
| | — |
|
The Company's share repurchase authorization, approved in July 2017 (the "2017 Repurchase Authorization"), provided the Company with the ability to repurchase up to 2,000,000 shares of CRD-A or CRD-B (or both). The 2017 Repurchase Authorization was terminated on May 8, 2019.
Effective July 29, 2017,May 9, 2019, the Company's Board of Directors authorized the repurchase of up to 2,000,000 shares of CRD-A or CRD-B (or both)a combination of the two) through JulyDecember 31, 2020 (the "2017"2019 Repurchase Authorization"). Under the 20172019 Repurchase Authorization, repurchases may be made for cash, in the open market or privately negotiated transactions at such times and for such prices as management deems appropriate, subject to applicable contractual and regulatory restrictions. At September 30, 2018,2019, the Company had remaining authorization to repurchase 546,7681,014,541 shares under the 20172019 Repurchase Authorization.
During the three months ended September 30, 2019, the Company repurchased 401,892 shares of CRD-A and 231,137 shares of CRD-B at an average cost of $9.72 and $9.43, respectively. During the three months ended September 30, 2018, the Company repurchased 43,190 shares of CRD-A and 10,867 shares of CRD-B at an average cost of $8.86 and $8.87, respectively.
During the threenine months ended September 30, 20172019, the Company repurchased 193,5271,103,398 shares of CRD-A and 127,1001,680,377 shares of CRD-B at an average cost of $7.77$9.33 and $8.87, respectively.
$9.16, respectively, of which 421,427 shares of CRD-A and 1,376,889 shares of CRD-B were purchased pursuant to a stock purchase agreement authorized by the Board of Directors separate from the 2017 Repurchase Authorization and the 2019 Repurchase Authorization. During the nine months ended September 30, 2018, the Company repurchased 1,055,148 shares of CRD-A and 64,755 shares of CRD-B at an average cost of $8.30 and $8.95, respectively. During the nine months ended September 30, 2017, the Company repurchased 549,847 shares of CRD-A and 175,588 shares of CRD-B at an average cost of $8.19 and $8.89, respectively.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Unaudited
7.8. Accumulated Other Comprehensive Loss
Comprehensive income (loss) income for the Company consists of the total of net income, foreign currency translation adjustments, and accrued pension and retiree medical liability adjustments. The changes in components of "Accumulated other comprehensive loss" ("AOCL"), net of taxes and noncontrolling interests, included in the Company's unaudited condensed consolidated financial statements were as follows:
| | | Three months ended September 30, 2018 | | Nine months ended September 30, 2018 | Three Months Ended September 30, 2019 | | Nine Months Ended September 30, 2019 |
(in thousands) | Foreign currency translation adjustments | | Retirement liabilities (1) | | AOCL attributable to shareholders of Crawford & Company | | Foreign currency translation adjustments | | Retirement liabilities (1) | | AOCL attributable to shareholders of Crawford & Company | Foreign currency translation adjustments | | Retirement liabilities (1) | | AOCL attributable to shareholders of Crawford & Company | | Foreign currency translation adjustments | | Retirement liabilities (1) | | AOCL attributable to shareholders of Crawford & Company |
Beginning balance | $ | (25,119 | ) | | $ | (166,455 | ) | | $ | (191,574 | ) | | $ | (26,320 | ) | | $ | (170,157 | ) | | $ | (196,477 | ) | $ | (35,531 | ) | | $ | (176,103 | ) | | $ | (211,634 | ) | | $ | (36,352 | ) | | $ | (180,095 | ) | | $ | (216,447 | ) |
Other comprehensive loss before reclassifications | (4,279 | ) | | — |
| | (4,279 | ) | | (3,078 | ) | | — |
| | (3,078 | ) | (2,472 | ) | | — |
| | (2,472 | ) | | (1,651 | ) | | — |
| | (1,651 | ) |
Amounts reclassified from accumulated other comprehensive income | — |
| | 1,833 |
| | 1,833 |
| | — |
| | 5,535 |
| | 5,535 |
| — |
| | 1,984 |
| | 1,984 |
| | — |
| | 5,976 |
| | 5,976 |
|
Net current period other comprehensive (loss) income | (4,279 | ) |
| 1,833 |
|
| (2,446 | ) | | (3,078 | ) | | 5,535 |
| | 2,457 |
| (2,472 | ) |
| 1,984 |
|
| (488 | ) | | (1,651 | ) | | 5,976 |
| | 4,325 |
|
Ending balance | $ | (29,398 | ) |
| $ | (164,622 | ) |
| $ | (194,020 | ) | | $ | (29,398 | ) | | $ | (164,622 | ) | | $ | (194,020 | ) | $ | (38,003 | ) |
| $ | (174,119 | ) |
| $ | (212,122 | ) | | $ | (38,003 | ) | | $ | (174,119 | ) | | $ | (212,122 | ) |
| | | | | | | | | | | | | | | | | | | | | | |
| | | Three months ended September 30, 2017 | | Nine months ended September 30, 2017 | Three Months Ended September 30, 2018 | | Nine Months Ended September 30, 2018 |
(in thousands) | Foreign currency translation adjustments | | Retirement liabilities (1) | | AOCL attributable to shareholders of Crawford & Company | | Foreign currency translation adjustments | | Retirement liabilities (1) | | AOCL attributable to shareholders of Crawford & Company | Foreign currency translation adjustments | | Retirement liabilities (1) | | AOCL attributable to shareholders of Crawford & Company | | Foreign currency translation adjustments | | Retirement liabilities (1) | | AOCL attributable to shareholders of Crawford & Company |
Beginning balance | $ | (31,234 | ) | | $ | (174,791 | ) | | $ | (206,025 | ) | | $ | (33,449 | ) | | $ | (178,324 | ) | | $ | (211,773 | ) | $ | (25,119 | ) | | $ | (166,455 | ) | | $ | (191,574 | ) | | $ | (26,320 | ) | | $ | (170,157 | ) | | $ | (196,477 | ) |
Other comprehensive income before reclassifications | 7,000 |
| | — |
| | 7,000 |
| | 9,215 |
| | — |
| | 9,215 |
| |
Other comprehensive loss before reclassifications | | (4,279 | ) | | — |
| | (4,279 | ) | | (3,078 | ) | | — |
| | (3,078 | ) |
Amounts reclassified from accumulated other comprehensive income | — |
| | 1,745 |
| | 1,745 |
| | — |
| | 5,278 |
| | 5,278 |
| — |
| | 1,833 |
| | 1,833 |
| | — |
| | 5,535 |
| | 5,535 |
|
Net current period other comprehensive income | 7,000 |
| | 1,745 |
| | 8,745 |
| | 9,215 |
| | 5,278 |
| | 14,493 |
| |
Net current period other comprehensive (loss) income | | (4,279 | ) | | 1,833 |
| | (2,446 | ) | | (3,078 | ) | | 5,535 |
| | 2,457 |
|
Ending balance | $ | (24,234 | ) | | $ | (173,046 | ) | | $ | (197,280 | ) | | $ | (24,234 | ) | | $ | (173,046 | ) | | $ | (197,280 | ) | $ | (29,398 | ) | | $ | (164,622 | ) | | $ | (194,020 | ) | | $ | (29,398 | ) | | $ | (164,622 | ) | | $ | (194,020 | ) |
| | | | | | | | | | | | | | | | | | | | | | |
| |
(1) | Retirement liabilities reclassified to net income are related to the amortization of actuarial losses and are included in "Other (Loss) Income, net" in the Company's unaudited Condensed Consolidated Statements of Operations. See Note 5,6, "Defined Benefit Pension Plans" for additional details. |
The other comprehensive loss amounts attributable to noncontrolling interests shownpresented in the Company's unaudited Condensed Consolidated Statements of Shareholders' Investment are foreign currency translation adjustments.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Unaudited
8.9. Fair Value Measurements
The following table presents the Company's assets and liabilities that are measured at fair value on a recurring basis and that are categorized using the fair value hierarchy:
| | | | | Fair Value Measurements at September 30, 2018 | | | Fair Value Measurements at September 30, 2019 |
| | | | | Significant Other | | Significant | | | | | Significant Other | | Significant |
| | | Quoted Prices in | | Observable | | Unobservable | | | Quoted Prices in | | Observable | | Unobservable |
| | | Active Markets | | Inputs | | Inputs | | | Active Markets | | Inputs | | Inputs |
(in thousands) | Total | | (Level 1) | | (Level 2) | | (Level 3) | Total | | (Level 1) | | (Level 2) | | (Level 3) |
Assets: | | | | | | | | | | | | | | |
Money market funds (1) | $ | 10,296 |
| | $ | 10,296 |
| | $ | — |
| | $ | — |
| $ | 10,031 |
| | $ | 10,031 |
| | $ | — |
| | $ | — |
|
|
|
| |
|
| |
| |
|
|
|
| |
|
| |
| |
|
|
Liabilities: | | | | | | | | | | | | | | |
Contingent earnout liability (2) | 377 |
| | — |
| | — |
| | 377 |
| 697 |
| | — |
| | — |
| | 697 |
|
| |
(1) | The fair values of the money market funds were based on recently quoted market prices and reported transactions in an active marketplace. Money market funds are included in the Company's unaudited Condensed Consolidated Balance Sheets as "Cash and cash equivalents." |
| |
(2) | The contingent earnout liability relates to arecent business acquired during the three months ended September 30, 2018acquisitions by the Crawford Specialty Solutions operating segment. See Note 12, "Acquisitions and Disposition of Business Line" for further details. The fair value of the contingent earnout liability was estimated using internally-prepared revenue projections, which is Level 3 data. The valuation is sensitive to Level 3 data, with the maximum possible earnout of $696,000.$1,152,000. As such, the fair value is not expected to vary materially from the balance recorded.materially. The fair value of the contingent earnout liability is included in "Other accrued liabilities" and "Other noncurrent liabilities" on the Company's unaudited Condensed Consolidated Balance Sheets, based upon the term of theeach contingent earnout agreement. |
Fair Value Disclosures
There were no transfers of assets between fair value levels during the three months and nine months ended September 30, 2018.2019. The categorization of assets and liabilities within the fair value hierarchy and the measurement techniques are reviewed quarterly. Any transfers between levels are deemed to have occurred at the end of the quarter.
The fair values of accounts receivable, unbilled revenues, accounts payable and short-term borrowings approximate their respective carrying values due to the short-term maturities of the instruments. The interest rate on the Company's variable rate long-term debt resets at least every 90 days; therefore, the carryingrecorded value approximates fair value. These assets and liabilities are measured within Level 2 of the fair value hierarchy.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Unaudited
9.10. Segment Information
Financial information for the three months and nine months ended September 30, 20182019 and 20172018 related to the Company's reportable segments, including a reconciliation from segment operating earnings to income before income taxes, the most directly comparable GAAP financial measure, is presented below.
| | | Three months ended | | Nine months ended | Three Months Ended | | Nine Months Ended |
(in thousands) | September 30, 2018 | | September 30, 2017 | | September 30, 2018 | | September 30, 2017 | September 30, 2019 | | September 30, 2018 | | September 30, 2019 | | September 30, 2018 |
Revenues: | | | | | | | | | | | | | | |
Crawford Claims Solutions | $ | 85,345 |
| | $ | 86,277 |
| | $ | 268,975 |
| | $ | 250,565 |
| $ | 86,250 |
| | $ | 85,332 |
| | $ | 255,572 |
| | $ | 268,888 |
|
Crawford TPA Solutions: Broadspire | 100,271 |
| | 97,240 |
| | 303,152 |
| | 290,603 |
| |
Crawford TPA Solutions | | 99,495 |
| | 100,271 |
| | 296,807 |
| | 303,152 |
|
Crawford Specialty Solutions | 69,413 |
| | 87,034 |
| | 235,050 |
| | 265,897 |
| 68,932 |
| | 69,426 |
| | 206,237 |
| | 235,137 |
|
Total segment revenues before reimbursements | 255,029 |
| | 270,551 |
| | 807,177 |
| | 807,065 |
| 254,677 |
| | 255,029 |
| | 758,616 |
| | 807,177 |
|
Reimbursements | 9,834 |
| | 16,115 |
| | 41,282 |
| | 43,103 |
| 11,165 |
| | 9,834 |
| | 31,449 |
| | 41,282 |
|
Total revenues | $ | 264,863 |
| | $ | 286,666 |
| | $ | 848,459 |
| | $ | 850,168 |
| $ | 265,842 |
| | $ | 264,863 |
| | $ | 790,065 |
| | $ | 848,459 |
|
| | | | | | | | | | | | | | |
Segment Operating (Loss) Earnings | | | | | | | | |
Segment Operating Earnings | | | | | | | | |
Crawford Claims Solutions | $ | (651 | ) | | $ | 2,017 |
| | $ | 3,816 |
| | $ | 7,778 |
| $ | 2,661 |
| | $ | (135 | ) | | $ | 4,058 |
| | $ | 5,110 |
|
Crawford TPA Solutions: Broadspire | 8,055 |
| | 9,916 |
| | 24,014 |
| | 27,594 |
| |
Crawford TPA Solutions | | 9,347 |
| | 8,055 |
| | 21,106 |
| | 24,014 |
|
Crawford Specialty Solutions | 14,879 |
| | 16,445 |
| | 35,717 |
| | 38,882 |
| 13,301 |
| | 14,363 |
| | 38,108 |
| | 34,423 |
|
Total segment operating earnings | 22,283 |
| | 28,378 |
| | 63,547 |
| | 74,254 |
| 25,309 |
| | 22,283 |
| | 63,272 |
| | 63,547 |
|
| | | | | | | | | | | | | | |
Deduct: | | | | | | | | | | | | | | |
Unallocated corporate and shared costs, net | (5,798 | ) | | (4,326 | ) | | (7,316 | ) | | (2,750 | ) | (1,649 | ) | | (5,798 | ) | | (2,393 | ) | | (7,316 | ) |
Net corporate interest expense | (2,398 | ) | | (2,524 | ) | | (7,402 | ) | | (6,674 | ) | (3,162 | ) | | (2,398 | ) | | (8,346 | ) | | (7,402 | ) |
Stock option expense | (393 | ) | | (468 | ) | | (1,355 | ) | | (1,342 | ) | (450 | ) | | (393 | ) | | (1,348 | ) | | (1,355 | ) |
Amortization of customer-relationship intangible assets | (2,786 | ) | | (2,737 | ) | | (8,342 | ) | | (8,235 | ) | (2,829 | ) | | (2,786 | ) | | (8,429 | ) | | (8,342 | ) |
Restructuring and special charges | — |
| | (1,431 | ) | | — |
| | (8,818 | ) | |
Arbitration and claim settlements
| | (1,200 | ) | | — |
| | (12,552 | ) | | — |
|
Loss on disposition of business line | (1,201 | ) | | — |
| | (18,996 | ) | | — |
| — |
| | (1,201 | ) | | — |
| | (18,996 | ) |
Income before income taxes | $ | 9,707 |
| | $ | 16,892 |
| | $ | 20,136 |
| | $ | 46,435 |
| $ | 16,019 |
| | $ | 9,707 |
| | $ | 30,204 |
| | $ | 20,136 |
|
Intersegment transactions are not material for any period presented.
Operating earnings is the primary financial performance measure used by the Company's senior management and chief operating decision maker ("CODM") to evaluate the financial performance of the Company's three operating segments and make resource allocation and certain compensation decisions. The Company believes this measure is useful to othersinvestors in that it allows them to evaluate segment operating performance using the same criteria used by the Company's senior management and CODM. Operating earnings will differ from net income computed in accordance with GAAP since operating earnings represent segment earnings before certain unallocated corporate and shared costs and credits, net corporate interest expense, stock option expense, amortization of customer-relationship intangible assets, goodwill and intangible asset impairment charges, restructuring and special charges, arbitration and claim settlements, loss on disposition of business line, income taxes, and net income or loss attributable to noncontrolling interests and redeemable noncontrolling interests.
Segment operating earnings includes allocations of certain corporate and shared costs. If the Company changes its allocation methods or changes the types of costs that are allocated to its three operating segments, prior period amounts presented in the current period financial statements are adjusted to conform to the current allocation process.
During the 2019 first quarter, the Company realigned certain operations within Canada from the Crawford Claims Solutions segment to the Crawford Specialty Solutions segment to be consistent with current operating segment responsibilities. Previously reported amounts have been reclassified to reflect these changes. No other changes in operating responsibilities occurred. These transfers are not material to the Company's financial statements.
Intersegment transactions are not material for any period presented.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Unaudited
The Company has a global service line reporting structure consisting of Crawford Claims Solutions, Crawford TPA Solutions (formerly referred to as "Crawford TPA Solutions: BroadspireBroadspire") and Crawford Specialty Solutions, which is comprised of Garden City Group,the Global Technical Services and Contractor Connection service lines, based on geography and responsibility. The Company disposed of the Garden City Group businessprior to its disposal on June 15, 2018.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Unaudited
Revenues before reimbursements by major service line in the Crawford TPA Solutions:Solutions segment, which trades under the Broadspire segmentbrand globally, and the Crawford Specialty Solutions segment are shown in the following table. The Company considers all Crawford Claims Solutions revenues to be derived from one service line.
| | | Three months ended | | Nine months ended | Three Months Ended | | Nine Months Ended |
(in thousands) | September 30, 2018 | | September 30, 2017 | | September 30, 2018 | | September 30, 2017 | September 30, 2019 | | September 30, 2018 | | September 30, 2019 | | September 30, 2018 |
Crawford TPA Solutions: Broadspire | | | | | | | | |
Crawford TPA Solutions | | | | | | | | |
Claims Management Services | $ | 57,586 |
| | $ | 56,845 |
| | $ | 174,793 |
| | $ | 168,849 |
| $ | 56,471 |
| | $ | 57,586 |
| | $ | 169,116 |
| | $ | 174,793 |
|
Medical Management Services | 42,685 |
| | 40,395 |
| | 128,359 |
| | 121,754 |
| 43,024 |
| | 42,685 |
| | 127,691 |
| | 128,359 |
|
Total Revenues before Reimbursements--Crawford TPA Solutions: Broadspire | $ | 100,271 |
| | $ | 97,240 |
| | $ | 303,152 |
| | $ | 290,603 |
| |
Total Revenues before Reimbursements--Crawford TPA Solutions | | $ | 99,495 |
| | $ | 100,271 |
| | $ | 296,807 |
| | $ | 303,152 |
|
Crawford Specialty Solutions | | | | | | | | | | | | | | |
Global Technical Services | $ | 46,201 |
| | $ | 42,882 |
| | $ | 135,038 |
| | $ | 125,708 |
| $ | 45,990 |
| | $ | 46,201 |
| | $ | 135,628 |
| | $ | 135,038 |
|
Contractor Connection | 23,212 |
| | 24,120 |
| | 70,137 |
| | 80,530 |
| 22,942 |
| | 23,225 |
| | 70,609 |
| | 70,224 |
|
Garden City Group | — |
| | 20,032 |
| | 29,875 |
| | 59,659 |
| — |
| | — |
| | — |
| | 29,875 |
|
Total Revenues before Reimbursements--Crawford Specialty Solutions | $ | 69,413 |
| | $ | 87,034 |
| | $ | 235,050 |
| | $ | 265,897 |
| $ | 68,932 |
| | $ | 69,426 |
| | $ | 206,237 |
| | $ | 235,137 |
|
10.11. Commitments and Contingencies
As part of the Company's credit facility, the Company maintains a letter of credit facility to satisfy certain of its own contractual requirements. At September 30, 2018,2019, the aggregate committed amount of letters of credit outstanding under the credit facility was $11,729,000.$11,636,000.
In the normal course of its business, the Company is sometimes named as a defendant or responsible party in suits or other actions by insureds or claimants contesting decisions made by the Company or its clients with respect to the settlement of claims. Additionally, certain clients of the Company have in the past brought, and may, in the future bring, claims for indemnification on the basis of alleged actions by the Company, its agents, or its employees in rendering services to clients. The majority of these claims are of the type covered by insurance maintained by the Company. However, the Company is responsible for the deductibles and self-insured retentions under various insurance coverages. In the opinion of Company management, adequate provisions have been made for such known and foreseeable risks.
The Company is subject to numerous federal, state, and foreign labor, employment, worker health and safety, antitrust and competition, environmental and consumer protection, import/export, anti-corruption, and other laws, and fromlaws. From time to time the Company faces claims and investigations by employees, former employees, and governmental entities under such laws.laws or employment contracts with such employees or former employees. Such claims, investigations, and any litigation involving the Company could divert management's time and attention from the Company's business operations and could potentially result in substantial costs of defense, settlement or other disposition, which could have a material adverse effect on the Company's results of operations, financial position, and cash flows. In the opinion of Company management, adequate provisions have been made for any items that are probable and reasonably estimable.
11. Restructuring and Special Charges
Special Charges
There were no special charges forDuring the three months ended June 30, 2019, the Company recognized an expense in the amount of $11.4 million related to an arbitration panel awarding three of four former executives of the Company's former Garden City Group business unit additional payments associated with their departure from the Garden City Group on December 31, 2015. In August 2019, the Company received a claim from the fourth former executive of the Garden City Group. This claim was settled in October for $1.2 million, which is reflected in the three months ended September 30, 2019 as "Arbitration and claim settlements" on the unaudited Condensed Consolidated Statements of Operations. The total for the nine months ended September 30, 20172019 is $12.6 million, and 2018.
Restructuring Charges
is presented as "Arbitration and claim settlements" on the unaudited Condensed Consolidated Statements of Operations. There wereare no restructuring charges for the three and nine months ended September 30, 2018. Restructuring charges for the three and nine months ended September 30, 2017 were $1,431,000 and $8,818,000, respectively.other potential claimants related to this matter.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Unaudited
The following table shows the12. Restructuring Charges
There were no restructuring charges incurred by type of activity:
|
| | | | | | | | | | | | | | | |
| Three months ended | | Nine months ended |
(in thousands) | September 30, 2018 | | September 30, 2017 | | September 30, 2018 | | September 30, 2017 |
Implementation and phase-in of the Centers | $ | — |
| | $ | 91 |
| | $ | — |
| | $ | 314 |
|
Restructuring and integration costs | — |
| | 741 |
| | — |
| | 7,457 |
|
Asset impairments and lease termination costs | — |
| | 599 |
| | — |
| | 1,047 |
|
Total restructuring charges | $ | — |
| | $ | 1,431 |
| | $ | — |
| | $ | 8,818 |
|
| | | | | | | |
Costs associated withfor the Centers were primarily for professional feesthree months and severance costs. Costs associated with the restructuringnine months ended September 30, 2019 and integration activities were primarily for administrative areas and were predominantly for severance costs. Asset impairments and lease termination costs were incurred for obsolete software and the exiting of certain leased facilities.2018.
As of September 30, 2018,2019, the following liabilities remained on the Company's unaudited Condensed Consolidated Balance Sheets related to restructuring charges. The rollforward of these liabilities to September 30, 20182019 were as follows:
| | | Three months ended September 30, 2018 | Three Months Ended September 30, 2019 |
(in thousands) | Deferred rent | | Accrued compensation and related costs | | Other accrued liabilities | | Total | Deferred rent | | Accrued compensation and related costs | | Other accrued liabilities | | Total |
Beginning balance, June 30, 2018 | $ | 1,728 |
| | $ | 950 |
| | $ | 689 |
| | $ | 3,367 |
| |
Beginning balance, June 30, 2019 | | $ | — |
| | $ | 401 |
| | $ | 486 |
| | $ | 887 |
|
Additions | — |
| | — |
| | — |
| | — |
| — |
| | — |
| | — |
| | — |
|
Adjustments to accruals | (157 | ) | | — |
| |
|
| | (157 | ) | — |
| | — |
| | — |
| | — |
|
Cash payments | — |
| | (163 | ) | | (171 | ) | | (334 | ) | — |
| | (19 | ) | | (8 | ) | | (27 | ) |
Ending balance, September 30, 2018 | $ | 1,571 |
| | $ | 787 |
| | $ | 518 |
| | $ | 2,876 |
| |
| | | | | | | | |
Ending balance, September 30, 2019 | | $ | — |
| | $ | 382 |
| | $ | 478 |
| | $ | 860 |
|
| | | Nine months ended September 30, 2018 | Nine Months Ended September 30, 2019 |
(in thousands) | Deferred rent | | Accrued compensation and related costs | | Other accrued liabilities | | Total | Deferred rent | | Accrued compensation and related costs | | Other accrued liabilities | | Total |
Beginning balance, December 31, 2017 | $ | 2,846 |
| | $ | 4,782 |
| | $ | 1,785 |
| | | $ | 9,413 |
| |
Beginning balance, December 31, 2018 | | $ | 1,302 |
| | $ | 477 |
| | $ | 486 |
| | $ | 2,265 |
|
Additions | — |
| | — |
| | — |
| | — |
| — |
| | — |
| | — |
| | — |
|
Adjustments to accruals(1) | (1,275 | ) | | — |
| | (617 | ) | | (1,892 | ) | (1,302 | ) | | — |
| | — |
| | (1,302 | ) |
Cash payments | — |
| | (3,995 | ) | | (650 | ) | | | (4,645 | ) | — |
| | (95 | ) | | (8 | ) | | (103 | ) |
Ending balance, September 30, 2018 | $ | 1,571 |
| | $ | 787 |
| | $ | 518 |
| | $ | 2,876 |
| |
Ending balance, September 30, 2019 | | $ | — |
| | $ | 382 |
| | $ | 478 |
| | $ | 860 |
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Unaudited
(1) The deferred rent adjustment relates to the Company's adoption of Topic 842 as of the transition date in which the deferred rent liabilities were reclassed against the right-of-use assets to which the liabilities relate.
12. Acquisitions and13. Disposition of Business Line
Acquisitions
During the three months ended September 30, 2018, the Company acquired two separate Global Technical Services businesses for total consideration of approximately $3,400,000 which is comprised of $2,500,000 paid at closing, net of cash acquired of $134,000, $348,000 to be paid in one year and contingent earnout consideration of $377,000. The acquisitions were accounted for under the guidance of ASC 805-10, as business combinations under the acquisition method. As a result of the acquisitions, the Company recognized net tangible assets of $462,000, net of both the deferred payment and contingent earnout, definite lived intangible assets of $1,094,000 and goodwill of $1,094,000. The results of the acquisitions are reported within the Company's Crawford Specialty Solutions operating segment.
Disposition of Business Line
On June 15, 2018, the Company completed the sale of its Garden City Group business (the “GCG Business”) to EPIQ Class Action & Claims Solutions, Inc. ("EPIQ") for cash proceeds of $42,022,000, subject to post-closing working capital adjustments. Adjusted proceeds totaled $43,724,000 including the preliminary working capital adjustment of $1,702,000GCG Business which is presented on our unaudited Condensed Consolidated Balance Sheets as part of "Prepaid expenses and other current assets" as of September 30, 2018. At the timewas a component of the disposal, the GCG Business included total assets of $70,630,000 and total liabilities of $10,147,000. The total asset balance being primarily comprised of accounts receivable, unbilled revenues and capitalized software costs. After including transaction and other costs related to the sale, the Company recognized a pretax loss on the disposal of $18,996,000, of which $1,201,000 working capital adjustment was recognized during the three months ended September 30, 2018. The loss on disposal is presented in the unaudited Condensed Consolidated Statements of Operations as a separate charge "Loss on disposition of business line". In addition, $185,000 of the purchase price amount will be held in escrow for a period of time following the closing as a source of recovery for indemnification claims by EPIQ.Crawford Specialty Services segment. The disposal of this business doesdid not represent a strategic shift in the Company's operations.
The table below presents a computation of the loss on the disposition: |
| | | |
(in thousands) | |
| |
Negotiated sales price | $ | 42,022 |
|
| |
Preliminary working capital adjustment | 1,702 |
|
| |
Adjusted consideration received | $ | 43,724 |
|
| |
Recognized amounts of identifiable assets and liabilities disposed of: | (60,483 | ) |
| |
Transaction costs of the sale | (991 | ) |
| |
Other costs arising from the sale | (1,246 | ) |
| |
Pretax loss on disposition of business line | $ | (18,996 | ) |
| |
Beginning on January 1, 2018 through the time of the sale, the GCG Business was a component of the Crawford Specialty Services segment. Included in the unaudited Condensed Consolidated Statements of Operations for the three months ended September 30, 2018 and 2017, respectively, is pretax income Pretax losses for the GCG Business, inclusive of $0 and $158,000. Includedretained corporate overhead, of $3,932,000 are included in the unaudited Condensed Consolidated Statements of Operations for the nine months ended September 30, 2018 and 2017 are pretax losses of $3,932,000 and $2,451,000, respectively. The Company previously issued a bonded performance guarantee on behalf of Garden City Group which was transferred to EPIQ in the third quarter. The Company and EPIQ entered into transaction services agreements at the closing pursuant to which the Company will provide certain information technology and back-office transition services to EPIQ through December 31, 2018. Any activity related these transaction services will be recognized in the Company's continuing operations.
Report of Independent Registered Public Accounting Firm
To the Shareholders and Board of Directors of
Crawford & Company
Results of Review of Interim Financial Statements
We have reviewed the accompanying condensed consolidated balance sheet of Crawford & Company (the Company) as of September 30, 2018,2019, the related condensed consolidated statements of operations, comprehensive income, and shareholders'shareholders’ investment for the three-month and nine-month periods ended September 30, 2019 and 2018, and 2017, the related condensed consolidated statements of cash flows for the nine-month periods ended September 30, 20182019 and 2017,2018, and the related notes (collectively referred to as the “condensed consolidated interim financial statements”). Based on our reviews, we are not aware of any material modifications that should be made to the condensed consolidated interim financial statements for them to be in conformity with U.S. generally accepted accounting principles.
We have previously audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the consolidated balance sheet of the Company as of December 31, 2017,2018, and the related consolidated statements of operations, comprehensive income, (loss), cash flows, and shareholders’ investment for the year then ended, and the related notes (not presented herein); and in our report dated March 7, 2018,February 25, 2019, we expressed an unqualified audit opinion on those consolidated financial statements. In our opinion, the information set forth in the accompanying condensed consolidated balance sheet as of December 31, 2017,2018, is fairly stated, in all material respects, in relation to the consolidated balance sheet from which it has been derived.
Basis for Review Results
These financial statements are the responsibility of the Company’sCompany's management. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the SEC and the PCAOB. We conducted our review in accordance with the standards of the PCAOB. A review of interim financial statements consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with the standards of the PCAOB, the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.
/s/ Ernst & Young LLP
Atlanta, GeorgiaNovember 4, 2019
November 5, 2018
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
Cautionary Statement Concerning Forward-Looking Statements
This report contains forward-looking statements within the meaning of that term in the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, and Section 21E of the Securities Exchange Act of 1934. Statements contained in this report that are not statements of historical fact are forward-looking statements made pursuant to the "safe harbor" provisions thereof. These statements may relate to, among other things, our expected future operating results and financial condition, our ability to grow our revenues and reduce our operating expenses,expectations regarding our anticipated contributions to our underfunded defined benefit pension plans, collectability of our billed and unbilled accounts receivable, financial results from our recently completed acquisitions, our continued compliance with the financial and other covenants contained in our financing agreements, and our other long-term capital resource and liquidity requirements. These statements may also relate to our business strategies, goals and expectations concerning our market position, future operations, margins, case and project volumes, profitability, contingencies, liquidity position, and capital resources. The words "anticipate", "believe", "could", "would", "should", "estimate", "expect", "intend", "may", "plan", "goal", "strategy", "predict", "project", "will" and similar terms and phrases, or the negatives thereof, identify forward-looking statements contained in this report.
Although we believe the assumptions upon which these forward-looking statements are based are reasonable, any of these assumptions could prove to be inaccurate and the forward-looking statements based on these assumptions could be incorrect. Our operations and the forward-looking statements related to our operations involve risks and uncertainties, many of which are outside our control, and any one of which, or a combination of which, could materially adversely affect our financial condition and results of operations, and whether the forward-looking statements ultimately prove to be correct. Included among the risks and uncertainties we face are risks related to the following:
a decline in cases referred to us for any reason, including changes in the degree to which property and casualty insurance carriers outsource their claims handling functions,
changes in global economic conditions,
changes in interest rates,
changes in foreign currency exchange rates,
changes in regulations and practices of various governmental authorities,
changes in our competitive environment,
changes in the financial condition of our clients,
the loss of any material customer,
our ability to successfully integrate the operations of acquired businesses,
regulatory changes related to funding of defined benefit pension plans,
our U.S., U.K. and other international defined benefit pension plans and our future funding obligations thereunder,
our ability to complete any transaction involving the acquisition or disposition of assets on terms and at times acceptable to us,
our ability to identify new revenue sources not tied to the insurance underwriting cycle,
our ability to develop or acquire information technology resources to support and grow our business,
our ability to attract and retain qualified personnel,
our ability to renew existing contracts with clients on satisfactory terms,
our ability to collect amounts due from our clients and others,
continued availability of funding under our financing agreements,
general risks associated with doing business outside the U.S., including changes in tax rates,
our ability to comply with the covenants in our financing or other agreements,
changes in the frequency or severity of man-made or natural disasters,
the ability of our third-party service providers, used for certain aspects of our internal business functions, to meet expected service levels,
our ability to prevent or detect cybersecurity breaches and cyber incidents,
our ability to achieve targeted integration goals with the consolidation and migration of multiple software platforms,
risks associated with our having a controlling shareholder, and
impairments of goodwill or our other indefinite-lived intangible assets.
As a result, undue reliance should not be placed on any forward-looking statements. Actual results and trends in the future may differ materially from those expressed or implied by the forward-looking statements. Forward-looking statements speak only as of the date they are made and we undertake no obligation to publicly update any of these forward-looking statements in light of new information or future events.
The following Management's Discussion and Analysis of Financial Condition and Results of Operations ("MD&A") should be read in conjunction with 1)(i) our unaudited condensed consolidated financial statements and accompanying notes thereto for the three months and nine months ended September 30, 20182019 and 20172018, and as of September 30, 2018,2019, and December 31, 2017,2018, contained in Item 1 of this Quarterly Report on Form 10-Q, and 2)(ii) our Annual Report on Form 10-K for the year ended December 31, 2017.2018. As described in Note 1, "Basis of Presentation," the financial results of our operations outside of the U.S., Canada, the Caribbean, and certain subsidiaries in the Philippines are included in our consolidated financial statements on a two-month delayed basis (fiscal year-end of October 31) as permitted by U.S. generally accepted accounting principles ("GAAP") in order to provide sufficient time for accumulation of their results.
Business Overview
Based in Atlanta, Georgia, Crawford & Company (www.crawco.com) is the world's largest publicly listed independent provider of claims management and outsourcing solutions to the risk management and insurance industry, as well as to self-insured entities, with an expansive global network serving clients in more than 70 countries. Shares of the Company's two classes of common stock are traded on the New York Stock Exchange under the symbols CRD-A and CRD-B, respectively. 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 non-voting Class A Common Stock than on the voting 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 different consideration is approved by the holders of 75% of the Class A Common Stock, voting as a class.
SubsequentThe Company delivers services to December 31, 2017, the Company has realigned its operating segments by moving toclients through a global service line reporting structure consisting of three operating segments: (i) Crawford Claims Solutions; (ii) Crawford TPA Solutions (formerly referred to as "Crawford TPA Solutions: Broadspire"), which trades under the Broadspire brand globally; and (iii) Crawford Specialty Solutions. Crawford Claims Solutions which is comprised of Claims Field Operations, WeGoLookserves the global property and Catastrophe Services service lines previously reported within the U.S. Services and International segments based on geography and responsibility,casualty insurance company markets. Crawford TPA Solutions: Broadspire, which is comprised ofSolutions serves the previously reported Broadspire segmentglobal casualty, disability and third party administration services within the International segment, andself-insurance marketplace worldwide. Crawford Specialty Solutions which is comprisedserves the global property and casualty insurance company markets, and prior to the sale of the previously reported Garden City Group segment, which was soldbusiness line on June 15, 2018, the class action, regulatory, mass tort, bankruptcy, and the Global Technical Services and Contractor Connection service lines within U.S. Services and International segments based on geography and responsibility.other legal settlement markets.
As discussed in more detail in subsequent sections of this MD&A, our three operating segments represent components of our Company for which separate financial information is available, and which is evaluated regularly by our chief operating decision maker ("CODM") in deciding how to allocate resources and in assessing operating performance.
During the 2019 first quarter, the Company realigned certain operations within Canada from the Crawford Claims Solutions servessegment to the global property and casualty insurance markets. Crawford TPA Solutions: Broadspire serves the self-insurance marketplace on a global basis. Crawford Specialty Solutions serves the global property and casualty insurance markets, and priorsegment. Previously reported amounts have been conformed to reflect these changes. No other changes in operating responsibilities occurred. These transfers are not material to the sale of our Garden City Group business line, the class action, regulatory, mass tort, bankruptcy, and other legal settlement markets.Company's financial statements.
Insurance companies rely on us for certain services such as field investigation and the evaluation of property and casualty insurance claims. Self-insured entities typically rely on us for a broader range of services. In addition to field investigation and claims evaluation, we may also provide initial loss reporting services for their claimants, loss mitigation services such as medical bill review, medical case management and vocational rehabilitation, risk management information services, and trust fund administration to pay their claims. Our Contractor Connection service line provides a managed contractor network to insurance carriers and consumer markets. Prior to the June 15, 2018 sale, ourthe Garden City Group service line provided legal settlement administration services related to class action settlements, mass tort claims and bankruptcies, including identifying and qualifying class members, determining and dispensing settlement payments, and administering settlement funds.
The global claims management services market is highly competitive and comprised of a large number of companies of varyingthat vary in size and that offer a varied scope of services. The demand from insurance companies and self-insured entities for services provided by independent claims service firms like us is largely dependent on industry-wide claims volumes, which are affected by, among other things, the insurance underwriting cycle, weather-relatedweather related events, general economic activity, overall employment levels and workplace injury rates. Demand is also impacted by decisions insurance companies and self-insured entities make with respect to the level of claims outsourced to independent claim service firms as opposed to those handled by their own in-house claims adjusters. In addition, our ability to retain clients and maintain or increase case referrals is also dependent in part on our ability to continue to provide high-quality, competitively priced services and effective sales efforts.
We typically earn our revenues on an individual fee-per-claim basis for claims management services that we provide to insurance companies and self-insured entities. Accordingly, the volume of claim referrals to us is a key driver of our revenues. We cannot predict the future trend of case volumes for a number of reasons, including the frequency and severity of weather-relatedweather related cases and the occurrence of natural and man-made disasters, which are a significant source of cases for us and are not subject to accurate forecasting.
Prior to the June 15, 2018 sale of our Garden City Group business component, the legal settlement administration market within which our Garden City Group service line operated was highly competitive but was comprised of a limited number of specialized entities. The demand for legal settlement administration services is generally not directly tied to or affected by the insurance underwriting cycle. The demand for these services was largely dependent on the volume of class action settlements, the volume of bankruptcy filings and the resulting settlements, the volume of mass torts and general economic conditions. Our revenues for legal settlement administration services was largely project-based.
Results of Operations
Executive Summary
Consolidated revenues before reimbursements decreased $15.5 million, or 5.7%, for the three months ended September 30, 2018, but increased2019 was slightly forbelow the same period of 2018. For the nine months ended September 30, 2018,2019, revenues decreased $48.6 million, or 6.0%, compared with the same periods of 2017. The decrease in revenues for the three month period was due to decreases in revenues in our Crawford Claims Solutions and Crawford Specialty Solutions segments, partially offset by an increase in our Crawford TPA Solutions: Broadspire segment. The increase in revenues for the nine months was due to increases in our Crawford Claims Solutions and Crawford TPA Solutions: Broadspire segments, partially offset by a decrease in revenues in our Crawford Specialty Solutions segment. The decreases in revenues in the Crawford Specialty Solutions segment was2018 primarily due to the disposition of the Garden City Group service line as of June 15, 2018, which represents a $20.0$29.9 million variance in the year-to-date period compared to 2018. In addition, changes in foreign exchange rates decreased our consolidated revenues by $7.3 million, or 2.9%, for the three months ended September 30, 2019 and $29.8$19.5 million, reduction inor 2.5%, for the nine months ended September 30, 2019 as compared to the prior year periods. To illustrate the impact of these two factors, segment revenues inare presented below, using a constant exchange rate, for the three months and nine months ended September 30, 2019, while segment revenues for the nine months ended September 30, 2018 compared toare presented excluding the 2017 periods. revenues from the Garden City Group service line:
|
| | | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | | Three Months Ended | | |
| | | | | | Based on exchange rates for three months ended September, 2018 |
(in thousands, except percentages) | September 30, 2019 | | September 30, 2018 | % Change | | September 30, 2019 | | September 30, 2018 | | % Change |
Revenues: | | | | | | | | | | |
Crawford Claims Solutions | $ | 86,250 |
| | $ | 85,332 |
| 1.1 | % | | $ | 89,830 |
| | $ | 85,332 |
| | 5.3 | % |
Crawford TPA Solutions | 99,495 |
| | 100,271 |
| (0.8 | )% | | 100,655 |
| | 100,271 |
| | 0.4 | % |
Crawford Specialty Solutions | 68,932 |
| | 69,426 |
| (0.7 | )% | | 71,514 |
|
| 69,426 |
| | 3.0 | % |
Total revenues before reimbursements | 254,677 |
| | 255,029 |
| (0.1 | )% | | 261,999 |
| | 255,029 |
| | 2.7 | % |
Reimbursements | 11,165 |
| | 9,834 |
| 13.5 | % | | 11,708 |
| | 9,834 |
| | 19.1 | % |
Total Revenues | $ | 265,842 |
| | $ | 264,863 |
| 0.4 | % | | $ | 273,707 |
| | $ | 264,863 |
| | 3.3 | % |
|
| | | | | | | | | | | | | | | | | | | | |
| Nine Months Ended | | | Nine Months Ended | | |
| | | | | | Based on exchange rates for nine months ended September, 2018 and exclusion of Garden City Group from June 30, 2018 |
(in thousands, except percentages) | September 30, 2019 | | September 30, 2018 | % Change | | September 30, 2019 | | September 30, 2018 | | % Change |
Revenues: | | | | | | | | | | |
Crawford Claims Solutions | $ | 255,572 |
| | $ | 268,888 |
| (5.0 | )% | | $ | 264,983 |
| | $ | 268,888 |
| | (1.5 | )% |
Crawford TPA Solutions | 296,807 |
| | 303,152 |
| (2.1 | )% | | 300,239 |
| | 303,152 |
| | (1.0 | )% |
Crawford Specialty Solutions | 206,237 |
| | 235,137 |
| (12.3 | )% | | 212,895 |
|
| 205,262 |
| | 3.7 | % |
Total revenues before reimbursements | 758,616 |
| | 807,177 |
| (6.0 | )% | | 778,117 |
| | 777,302 |
| | 0.1 | % |
Reimbursements | 31,449 |
| | 41,282 |
| (23.8 | )% | | 32,978 |
| | 30,748 |
| | 7.3 | % |
Total Revenues | $ | 790,065 |
| | $ | 848,459 |
| (6.9 | )% | | $ | 811,095 |
| | $ | 808,050 |
| | 0.4 | % |
Excluding the Garden City Group business and foreign currency implications, consolidated revenues before reimbursements increased $4.5$7.0 million, or 1.8%2.7%, for the three months ended September 30, 20182019, and $29.9increased $0.8 million, or 4.0%0.1%, for the nine months ended September 30, 2018, compared with the same periods in 2017.2019. See Note 12, "Acquisitions and Disposition13, "Disposition of Business Line" of our accompanying unaudited condensed consolidated financial statements included in Item 1 of this Quarterly Report on Form 10-Q for further discussion about this transaction.the Garden City Group disposition.
The decreaseRevenues from the Crawford Claims Solutions segment increased in the three months ended September 30, 2019 primarily due to an increase in new clients in the U.S. and an increase in Australia. Excluding the effects of foreign currency, revenues from the Crawford TPA Solutions segment increased slightly due to an increase in cases received in the U.S. Revenues from the Crawford Specialty Solutions segment was alsoincreased due to a changean increase in the operating modelGlobal Technical Services service line.
To illustrate exposure to the impact of changes in the U.K. contractor repair business where weforeign currencies, revenues before reimbursements are now acting as an agent instead of principal in certain relationships with clients related to our Contractor Connection service line, which represents a $1.3 million and $10.1 million reductionpresented below by denominated currency for the three months and nine months ended September 30, 2018, respectively, as compared to the prior year periods. This change had no impact to operating earnings. Changes in foreign exchange rates2019:
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Three Months Ended | | Nine Months Ended |
| | | September 30, 2019 | | September 30, 2018 | | September 30, 2019 | | September 30, 2018 |
(in thousands) | | | USD equivalent | % of total | | USD equivalent | % of total | | USD equivalent | % of total | | USD equivalent | % of total |
U.S. | USD | | $ | 146,177 |
| 57.4% | | $ | 143,144 |
| 56.1 | % | | $ | 432,292 |
| 57.0 | % | | $ | 466,541 |
| 57.8 | % |
U.K. | GBP | | 30,844 |
| 12.1 | % | | 32,631 |
| 12.8 | % | | 93,967 |
| 12.4 | % | | 97,538 |
| 12.0 | % |
Canada | CAD | | 28,350 |
| 11.1 | % | | 29,158 |
| 11.4 | % | | 87,037 |
| 11.5 | % | | 92,454 |
| 11.5 | % |
Australia | AUD | | 18,648 |
| 7.3 | % | | 18,859 |
| 7.4 | % | | 54,223 |
| 7.1 | % | | 53,838 |
| 6.7 | % |
Europe | EUR | | 13,816 |
| 5.4 | % | | 14,034 |
| 5.5 | % | | 40,002 |
| 5.3 | % | | 42,764 |
| 5.3 | % |
Rest of World | | | 16,842 |
| 6.6 | % | | 17,203 |
| 6.7 | % | | 51,095 |
| 6.7 | % | | 54,042 |
| 6.7 | % |
Total Revenues, before reimbursements | | $ | 254,677 |
| | | $ | 255,029 |
| | | $ | 758,616 |
|
|
| | $ | 807,177 |
| |
Costs of services provided, before reimbursements, increased our consolidated revenues by $1.7$1.6 million, or 0.9%, for the three months ended September 30, 20182019, and $12.2$40.7 million, or 7.1%, for the nine months ended September 30, 2018 as compared to the prior year periods.
Costs of services provided, before reimbursements, decreased $12.9 million, or 6.7% for the three months ended September 30, 2018, but increased $3.0 million or 0.5% for the nine months ended September 30, 20182019, compared with the same periods of 2017.2018. The decreaseincrease in the third quarter was primarily due to the disposition of the Garden City Group referenced above. The increaseincreases in the nine months was primarily due to an increase in compensation costs in our Crawford Claims Solutions and Crawford TPA Solutions: Broadspire segmentsSpecialty Solutions to support new client growth. The decrease in the nine month period was due to the increaseGarden City Group disposition referenced above, lower expenses in revenues.Crawford Claims Solutions to support the decrease in weather related activity, and changes in foreign exchange rates.
Selling, general, and administrative ("SG&A") expenses were 9.3% higher16.9% lower in the three months ended September 30, 20182019 and 7.8% higher9.3% lower in the nine months ended September 30, 20182019 compared with the same periods of 2017.2018. The increase fordecrease in the third quarter was due to a decrease in professional fees, non-employee labor and other administrative costs. The decrease in the nine month period was due to the Garden City Group disposition, changes in foreign exchange rates, and a decrease in non-employee labor, professional fees and other administrative costs in 2019.
During the three months ended September 30, 2018 was due2019, we recognized a pretax charge in the amount of $1.2 million related to a settlement with the fourth former executive of our former Garden City Group. In the three months ended June 30, 2019, we recorded a pretax charge of $11.4 million related to an increase inarbitration panel awarding three former executives of the allowance for doubtful accounts and an increase in software amortization expense, comparedCompany’s former Garden City Group additional payments associated with their departure from the Garden City Group on December 31, 2015. There are no other potential claimants related to the 2017 period. The increase for the nine months ended September 30, 2018 was due to an increase in other unallocated professional fees and an increase in software amortization expense compared with the 2017 period.this matter.
During the three months and nine months ended September 30, 2018, we recorded a pretax loss on the disposal of the Garden City Group business line of $1.2 million and $19.0 million, respectively, of "Loss on Disposition of Business Line" associated with our sale of the GCG business.
During the three months and nine months ended September 30, 2018 we did not record any restructuring and special charges, compared to $1.4 million and $8.8 million of restructuring and special charges recorded in the three and nine months ended September 30, 2017. Restructuring charges in 2017 were incurred for the implementation and phase in of our Global Business Services Center in the Philippines and Global Technology Services Center in India (the "Centers"), restructuring and integration costs and other restructuring charges for asset impairments and lease termination costs.respectively.
Operating Earnings of our Operating Segments
We believe that a discussion and analysis of the segment operating earnings of our three operating segments is helpful in understanding the results of our operations. Operating earnings 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." Operating earnings is the primary financial performance measure used by our senior management and CODM to evaluate the financial performance of our operating segments and make resource allocation and certain compensation decisions.
We believe operating earnings is a measure that is useful to others in that it allows them to evaluate segment operating performance using the same criteria used by our senior management and CODM. Segment operating earnings represent segment earnings, including the direct and indirect costs of certain administrative functions required to operate our business, but excludes unallocated corporate and shared costs and credits, net corporate interest expense, stock option expense, amortization of customer-relationship intangible assets, goodwill and intangible asset impairment charges, restructuring and special charges, arbitration and claim settlements, loss on disposition of business line, income taxes, and net income or loss attributable to noncontrolling interests and redeemable noncontrolling interests.interests.
Administrative functions such as finance, human resources, information technology, quality and compliance, exist in both a centralized shared-service arrangement and within certain operations. Each of these functions areis managed by centralized management and we allocate the costs of those services to the segments as indirect costs based on usage.
Gross profit is defined as segment revenues, less segment direct costs, which exclude centralized indirect administrative support costs allocated to the business.
Income taxes, net corporate interest expense, stock option expense, and amortization of customer-relationship intangible assets are recurring components of our net income, but they are not considered part of our segment operating earnings because they are managed on a corporate-wide basis. Income taxes are calculated for the Company on a consolidated basis based on statutory rates in effect in the various jurisdictions in which we provide services, and vary significantly by jurisdiction. Net corporate interest expense results from capital structure decisions made by senior management and the Board of Directors, affecting the Company as a whole. 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. Amortization expense is a non-cash expense for finite-lived customer-relationship and trade name intangible assets acquired in business combinations. 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.
Unallocated corporate and shared costs and credits include 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, certain unallocated professional fees, and certain self-insurance costs and recoveries that are not allocated to our individual operating segments.
Restructuring and special charges as well as loss on disposition of business line, arise from time to time from events (such as internal restructurings, losses on subleases, establishment of new operations, and asset impairments) 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.
Additional discussion and analysis of our income taxes, net corporate interest expense, stock option expense, amortization of customer-relationship intangible assets, unallocated corporate and shared costs and credits, arbitration and restructuringclaim settlements, and special chargesloss on disposition of business line follows the discussion and analysis of the results of operations of our three operating segments.
Segment Revenues
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 reported on a gross basis withinwhen reporting revenues and expenses, respectively, in our unaudited Condensed Consolidated Statements of Operations. In the discussion and analysis of results of operations which follows, we do not include a gross up of 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 or operating earnings. 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 Operations.
Our segment results are impacted by changes in foreign exchange rates. We believe that a non-GAAP discussion and analysis of segment revenues before reimbursements by major region, based on actual exchange rates and using a constant exchange rate, is helpful in understanding the results of our segment operations. Revenues in our Crawford Specialty Solutions segment are also impacted by a change in the operating model in the U.K. contractor repair business where we are now acting as an agent instead of principal in certain relationships with clients related to our Contractor Connection service line, and the disposition of the Garden City Group service line as of June 15, 2018.
Segment Operating Expenses
Our discussion and analysis of segment operating expenses is comprised of two components: "Direct Compensation, Fringe Benefits & Non-Employee Labor" and "Expenses Other Than Direct Compensation, Fringe Benefits & Non-Employee Labor."
"Direct Compensation, Fringe Benefits & Non-Employee Labor" includes direct compensation, payroll taxes, and benefits provided to the employees of each segment, as well as payments to outsourced service providers that augment our staff in each segment. As a service company, these costs represent our most significant and variable operating expenses.
Costs of administrative functions, including direct compensation, payroll taxes, and benefits, are managed centrally and considered indirect costs. The allocated indirect costs of our shared-services infrastructure are allocated to each segment based on usage and reflected within "Expenses Other Than Direct Compensation, Fringe Benefits & Non-Employee Labor" of each segment.
In addition to allocated corporate and shared costs, "Expenses Other Than Direct Compensation, Fringe Benefits & Non-Employee Labor" includes travel and entertainment, office rent and occupancy costs, automobile expenses, office operating expenses, data processing costs, cost of risk, professional fees, and amortization and depreciation expense other than amortization of customer-relationship intangible assets.
In addition, we believe that a non-GAAP discussion and analysis of segment gross profit is helpful in understanding the
results of our segment operations, excluding indirect centralized administrative support costs. Our discussion and analysis of
segment gross profit includes the revenues and direct expenses of each segment.
Unless noted in the following discussion and analysis, revenue amounts exclude reimbursements for out-of-pocket expenses and expense amounts exclude reimbursed out-of-pocket expenses.
Operating results for our Crawford Claims Solutions, Crawford TPA Solutions: Broadspire,Solutions, and Crawford Specialty Solutions segments reconciled to net income before income taxes and net income attributable to shareholders of Crawford & Company were as follows: |
| | | | | | | | | | | | | | | |
| Three Months Ended | | Nine Months Ended |
(in thousands, except percentages) | September 30, 2019 | | September 30, 2018 | | September 30, 2019 | | September 30, 2018 |
Revenues: | | | | | | | |
Crawford Claims Solutions | $ | 86,250 |
| | $ | 85,332 |
| | $ | 255,572 |
| | $ | 268,888 |
|
Crawford TPA Solutions | 99,495 |
| | 100,271 |
| | 296,807 |
| | 303,152 |
|
Crawford Specialty Solutions | 68,932 |
| | 69,426 |
| | 206,237 |
| | 235,137 |
|
Total Revenues before reimbursements | 254,677 |
| | 255,029 |
| | 758,616 |
| | 807,177 |
|
Reimbursements | 11,165 |
| | 9,834 |
| | 31,449 |
| | 41,282 |
|
Total Revenues | $ | 265,842 |
| | $ | 264,863 |
| | $ | 790,065 |
| | $ | 848,459 |
|
| | | | | | | |
Direct Compensation, Fringe Benefits & Non-Employee Labor: | | | | | | | |
Crawford Claims Solutions | $ | 56,985 |
| | $ | 56,306 |
| | $ | 168,951 |
| | $ | 176,778 |
|
% of related revenues before reimbursements | 66.1 | % | | 66.0 | % | | 66.1 | % | | 65.7 | % |
Crawford TPA Solutions | 58,594 |
| | 59,146 |
| | 177,911 |
| | 177,706 |
|
% of related revenues before reimbursements | 58.9 | % | | 59.0 | % | | 59.9 | % | | 58.6 | % |
Crawford Specialty Solutions | 35,993 |
| | 34,758 |
| | 106,003 |
| | 120,821 |
|
% of related revenues before reimbursements | 52.2 | % | | 50.1 | % | | 51.4 | % | | 51.4 | % |
Total | $ | 151,572 |
| | $ | 150,210 |
| | $ | 452,865 |
| | $ | 475,305 |
|
% of Revenues before reimbursements | 59.5 | % | | 58.9 | % | | 59.7 | % | | 58.9 | % |
| | | | | | | |
Expenses Other than Direct Compensation, Fringe Benefits & Non-Employee Labor: | | | | | | | |
Crawford Claims Solutions | $ | 26,604 |
| | $ | 29,161 |
| | $ | 82,563 |
| | $ | 87,000 |
|
% of related revenues before reimbursements | 30.8 | % | | 34.2 | % | | 32.3 | % | | 32.4 | % |
Crawford TPA Solutions | 31,554 |
| | 33,070 |
| | 97,790 |
| | 101,432 |
|
% of related revenues before reimbursements | 31.7 | % | | 33.0 | % | | 32.9 | % | | 33.5 | % |
Crawford Specialty Solutions | 19,638 |
| | 20,305 |
| | 62,126 |
| | 79,893 |
|
% of related revenues before reimbursements | 28.5 | % | | 29.2 | % | | 30.1 | % | | 34.0 | % |
Total before reimbursements | 77,796 |
| | 82,536 |
| | 242,479 |
| | 268,325 |
|
% of Revenues before reimbursements | 30.5 | % | | 32.4 | % | | 32.0 | % | | 33.2 | % |
Reimbursements | 11,165 |
| | 9,834 |
| | 31,449 |
| | 41,282 |
|
Total | $ | 88,961 |
| | $ | 92,370 |
| | $ | 273,928 |
| | $ | 309,607 |
|
% of Revenues | 33.5 | % | | 34.9 | % | | 34.7 | % | | 36.5 | % |
Segment Operating Earnings: | | | | | | | |
Crawford Claims Solutions | $ | 2,661 |
| | $ | (135 | ) | | $ | 4,058 |
| | $ | 5,110 |
|
% of related revenues before reimbursements | 3.1 | % | | (0.2 | )% | | 1.6 | % | | 1.9 | % |
Crawford TPA Solutions | 9,347 |
| | 8,055 |
| | 21,106 |
| | 24,014 |
|
% of related revenues before reimbursements | 9.4 | % | | 8.0 | % | | 7.1 | % | | 7.9 | % |
Crawford Specialty Solutions | 13,301 |
| | 14,363 |
| | 38,108 |
| | 34,423 |
|
% of related revenues before reimbursements | 19.3 | % | | 20.7 | % | | 18.5 | % | | 14.6 | % |
Deduct: | | | | | | | |
Unallocated corporate and shared costs, net | (1,649 | ) | | (5,798 | ) | | (2,393 | ) | | (7,316 | ) |
Net corporate interest expense | (3,162 | ) | | (2,398 | ) | | (8,346 | ) | | (7,402 | ) |
Stock option expense | (450 | ) | | (393 | ) | | (1,348 | ) | | (1,355 | ) |
Amortization of customer-relationship intangible assets | (2,829 | ) | | (2,786 | ) | | (8,429 | ) | | (8,342 | ) |
Arbitration and claim settlements | (1,200 | ) | | — |
| | (12,552 | ) | | — |
|
Loss on disposition of business line | — |
| | (1,201 | ) | | — |
| | (18,996 | ) |
Income before income taxes | 16,019 |
| | 9,707 |
| | 30,204 |
| | 20,136 |
|
Provision for income taxes | (5,328 | ) | | (1,828 | ) | | (11,120 | ) | | (6,255 | ) |
Net income | 10,691 |
| | 7,879 |
| | 19,084 |
| | 13,881 |
|
Net loss attributable to noncontrolling interests and redeemable noncontrolling interests | 355 |
| | 17 |
| | 713 |
| | 159 |
|
Net income attributable to shareholders of Crawford & Company | $ | 11,046 |
| | $ | 7,896 |
| | $ | 19,797 |
| | $ | 14,040 |
|
The table below, read together with the reconciliation on the previous page, represents gross profit for our segments reconciled to Segment operating earnings.
|
| | | | | | | | | | | | | | | |
| Three Months Ended | | Nine Months Ended |
(in thousands, except percentages) | September 30, 2018 | | September 30, 2017 | | September 30, 2018 | | September 30, 2017 |
Revenues: | | | | | | | |
Crawford Claims Solutions | $ | 85,345 |
| | $ | 86,277 |
| | $ | 268,975 |
| | $ | 250,565 |
|
Crawford TPA Solutions: Broadspire | 100,271 |
| | 97,240 |
| | 303,152 |
| | 290,603 |
|
Crawford Specialty Solutions | 69,413 |
| | 87,034 |
| | 235,050 |
| | 265,897 |
|
Total revenues, before reimbursements | 255,029 |
| | 270,551 |
| | 807,177 |
| | 807,065 |
|
Reimbursements | 9,834 |
| | 16,115 |
| | 41,282 |
| | 43,103 |
|
Total Revenues | $ | 264,863 |
| | $ | 286,666 |
| | $ | 848,459 |
| | $ | 850,168 |
|
| | | | | | | |
Direct Compensation, Fringe Benefits & Non-Employee Labor: | | | | | | | |
Crawford Claims Solutions | $ | 56,583 |
| | $ | 58,675 |
| | $ | 177,635 |
| | $ | 166,125 |
|
% of related revenues before reimbursements | 66.3 | % | | 68.0 | % | | 66.0 | % | | 66.3 | % |
Crawford TPA Solutions: Broadspire | 59,146 |
| | 54,387 |
| | 177,706 |
| | 164,531 |
|
% of related revenues before reimbursements | 59.0 | % | | 55.9 | % | | 58.6 | % | | 56.6 | % |
Crawford Specialty Solutions | 34,481 |
| | 42,234 |
| | 119,964 |
| | 126,088 |
|
% of related revenues before reimbursements | 49.7 | % | | 48.5 | % | | 51.0 | % | | 47.4 | % |
Total | $ | 150,210 |
| | $ | 155,296 |
| | $ | 475,305 |
| | $ | 456,744 |
|
% of Revenues before reimbursements | 58.9 | % | | 57.4 | % | | 58.9 | % | | 56.6 | % |
| | | | | | | |
Expenses Other than Direct Compensation, Fringe Benefits & Non-Employee Labor: | | | | | | | |
Crawford Claims Solutions | $ | 29,413 |
| | $ | 25,585 |
| | $ | 87,524 |
| | $ | 76,662 |
|
% of related revenues before reimbursements | 34.5 | % | | 29.7 | % | | 32.5 | % | | 30.6 | % |
Crawford TPA Solutions: Broadspire | 33,070 |
| | 32,937 |
| | 101,432 |
| | 98,478 |
|
% of related revenues before reimbursements | 33.0 | % | | 33.9 | % | | 33.5 | % | | 33.9 | % |
Crawford Specialty Solutions | 20,053 |
| | 28,355 |
| | 79,369 |
| | 100,927 |
|
% of related revenues before reimbursements | 28.9 | % | | 32.6 | % | | 33.8 | % | | 38.0 | % |
Total before reimbursements | 82,536 |
| | 86,877 |
| | 268,325 |
| | 276,067 |
|
% of Revenues before reimbursements | 32.4 | % | | 32.1 | % | | 33.2 | % | | 34.2 | % |
Reimbursements | 9,834 |
| | 16,115 |
| | 41,282 |
| | 43,103 |
|
Total | $ | 92,370 |
| | $ | 102,992 |
| | $ | 309,607 |
| | $ | 319,170 |
|
% of Revenues | 34.9 | % | | 35.9 | % | | 36.5 | % | | 37.5 | % |
Operating (Loss) Earnings: | | | | | | | |
Crawford Claims Solutions | $ | (651 | ) | | $ | 2,017 |
| | $ | 3,816 |
| | $ | 7,778 |
|
% of related revenues before reimbursements | (0.8 | )% | | 2.3 | % | | 1.4 | % | | 3.1 | % |
Crawford TPA Solutions: Broadspire | 8,055 |
| | 9,916 |
| | 24,014 |
| | 27,594 |
|
% of related revenues before reimbursements | 8.0 | % | | 10.2 | % | | 7.9 | % | | 9.5 | % |
Crawford Specialty Solutions | 14,879 |
| | 16,445 |
| | 35,717 |
| | 38,882 |
|
% of related revenues before reimbursements | 21.4 | % | | 18.9 | % | | 15.2 | % | | 14.6 | % |
Add (Deduct): | | | | | | | |
Unallocated corporate and shared costs, net | (5,798 | ) | | (4,326 | ) | | (7,316 | ) | | (2,750 | ) |
Net corporate interest expense | (2,398 | ) | | (2,524 | ) | | (7,402 | ) | | (6,674 | ) |
Stock option expense | (393 | ) | | (468 | ) | | (1,355 | ) | | (1,342 | ) |
Amortization of customer-relationship intangible assets | (2,786 | ) | | (2,737 | ) | | (8,342 | ) | | (8,235 | ) |
Restructuring and special charges | — |
| | (1,431 | ) | | — |
| | (8,818 | ) |
Loss on disposition of business line | (1,201 | ) | | — |
| | (18,996 | ) | | — |
|
Income before income taxes | 9,707 |
| | 16,892 |
| | 20,136 |
| | 46,435 |
|
Provision for income taxes | (1,828 | ) | | (4,922 | ) | | (6,255 | ) | | (16,569 | ) |
Net income | 7,879 |
| | 11,970 |
| | 13,881 |
| | 29,866 |
|
Net loss (income) attributable to noncontrolling interests and redeemable noncontrolling interests | 17 |
| | (157 | ) | | 159 |
| | (188 | ) |
Net income attributable to shareholders of Crawford & Company | $ | 7,896 |
| | $ | 11,813 |
| | $ | 14,040 |
| | $ | 29,678 |
|
|
| | | | | | | | | | | | | | | |
| Three Months Ended | | Nine Months Ended |
(in thousands, except percentages) | September 30, 2019 | | September 30, 2018 | | September 30, 2019 | | September 30, 2018 |
Revenues Before Reimbursements: | | | | | | | |
Crawford Claims Solutions | $ | 86,250 |
| | $ | 85,332 |
| | $ | 255,572 |
| | $ | 268,888 |
|
Crawford TPA Solutions | 99,495 |
| | 100,271 |
| | 296,807 |
| | 303,152 |
|
Crawford Specialty Solutions | 68,932 |
| | 69,426 |
| | 206,237 |
| | 235,137 |
|
Total Revenues before reimbursements | $ | 254,677 |
| | $ | 255,029 |
| | $ | 758,616 |
| | $ | 807,177 |
|
Direct Expenses: | | | | | | | |
Crawford Claims Solutions | $ | 66,498 |
| | $ | 67,635 |
| | $ | 199,190 |
| | $ | 211,725 |
|
% of related revenues before reimbursements | 77.1 | % | | 79.3 | % | | 77.9 | % | | 78.7 | % |
Crawford TPA Solutions | 72,785 |
| | 73,738 |
| | 220,956 |
| | 223,681 |
|
% of related revenues before reimbursements | 73.2 | % | | 73.5 | % | | 74.4 | % | | 73.8 | % |
Crawford Specialty Solutions | 44,130 |
| | 43,503 |
| | 133,771 |
| | 155,583 |
|
% of related revenues before reimbursements | 64.0 | % | | 62.7 | % | | 64.9 | % | | 66.2 | % |
Total segment direct expenses | $ | 183,413 |
| | $ | 184,876 |
| | $ | 553,917 |
| | $ | 590,989 |
|
% of related revenues before reimbursements | 72.0 | % | | 72.5 | % | | 73.0 | % | | 73.2 | % |
Segment Gross Profit: | | | | | | | |
Crawford Claims Solutions | $ | 19,752 |
| | $ | 17,697 |
| | $ | 56,382 |
| | $ | 57,163 |
|
% of related revenues before reimbursements | 22.9 | % | | 20.7 | % | | 22.1 | % | | 21.3 | % |
Crawford TPA Solutions | 26,710 |
| | 26,533 |
| | 75,851 |
| | 79,471 |
|
% of related revenues before reimbursements | 26.8 | % | | 26.5 | % | | 25.6 | % | | 26.2 | % |
Crawford Specialty Solutions | 24,802 |
| | 25,923 |
| | 72,466 |
| | 79,554 |
|
% of related revenues before reimbursements | 36.0 | % | | 37.3 | % | | 35.1 | % | | 33.8 | % |
Total segment gross profit | $ | 71,264 |
| | $ | 70,153 |
| | $ | 204,699 |
| | $ | 216,188 |
|
% of related revenues before reimbursements | 28.0 | % | | 27.5 | % | | 27.0 | % | | 26.8 | % |
Segment Indirect Costs: | | | | | | | |
Crawford Claims Solutions | $ | 17,091 |
| | $ | 17,832 |
| | $ | 52,324 |
| | $ | 52,053 |
|
% of related revenues before reimbursements | 19.8 | % | | 20.9 | % | | 20.5 | % | | 19.4 | % |
Crawford TPA Solutions | 17,363 |
| | 18,478 |
| | 54,745 |
| | 55,457 |
|
% of related revenues before reimbursements | 17.5 | % | | 18.4 | % | | 18.4 | % | | 18.3 | % |
Crawford Specialty Solutions | 11,501 |
| | 11,560 |
| | 34,358 |
| | 45,131 |
|
% of related revenues before reimbursements | 16.7 | % | | 16.7 | % | | 16.7 | % | | 19.2 | % |
Total segment indirect costs | $ | 45,955 |
| | $ | 47,870 |
| | $ | 141,427 |
| | $ | 152,641 |
|
% of related revenues before reimbursements | 18.0 | % | | 18.8 | % | | 18.6 | % | | 18.9 | % |
Segment Operating Earnings: | | | | | | | |
Crawford Claims Solutions | $ | 2,661 |
| | $ | (135 | ) | | $ | 4,058 |
| | $ | 5,110 |
|
% of related revenues before reimbursements | 3.1 | % | | (0.2 | )% | | 1.6 | % | | 1.9 | % |
Crawford TPA Solutions | 9,347 |
| | 8,055 |
| | 21,106 |
| | 24,014 |
|
% of related revenues before reimbursements | 9.4 | % | | 8.0 | % | | 7.1 | % | | 7.9 | % |
Crawford Specialty Solutions | 13,301 |
| | 14,363 |
| | 38,108 |
| | 34,423 |
|
% of related revenues before reimbursements | 19.3 | % | | 20.7 | % | | 18.5 | % | | 14.6 | % |
CRAWFORD CLAIMS SOLUTIONS SEGMENT
Operating earnings in our Crawford Claims Solutions segment decreasedincreased to $(0.7)$2.7 million, or (0.8)%3.1% of revenues before reimbursements, for the three months ended September 30, 20182019, compared with 2017an operating earningsloss in 2018 of $2.0$0.1 million, or 2.3%0.2% of revenues before reimbursements. For the nine months ended September 30, 2018,2019, operating earnings decreased to $3.8$4.1 million, or 1.4%1.6% of revenues before reimbursements, from $7.8compared with 2018 operating earnings of $5.1 million, or 3.1%1.9% of revenues before reimbursements forreimbursements. The increase in operating earnings in the 2017 period.third quarter was due to an increase in new clients in the U.S. and expense reductions. The decrease in operating earnings in eachfor the year-to-date period of 2018 resulted primarily from an overall decrease in weather related claim activity and revenues in the U.S. and Canada, and lower earnings in Canada and Europe. There was also an increase in centralized administrative support costs to expand technology and sales efforts, as compared to 2017.2018.
Excluding centralized indirect support costs, gross profit increased from $17.7 million, or 20.7% of revenues before reimbursements in 2018, to $19.8 million, or 22.9% of revenues before reimbursements, in the three months ended September 30, 2019, for the reasons referenced above. For the nine month periods, gross profit decreased from $57.2 million, or 21.3% of revenues before reimbursements, in 2018, to $56.4 million, but as a percent of revenues increased to 22.1% of revenues before reimbursements in 2019, due to the absence of hurricane runoff revenues present in the prior year.
Revenues before Reimbursements
Crawford Claims Solutions segment revenues are primarily derived from the global property and casualty insurance company markets in the U.S., U.K., Canada, Australia, Europe and Rest of World. Revenues before reimbursements by major region, based on actual exchange rates and using a constant exchange rate, for the three and nine months ended September 30, 20182019 and 20172018 were as follows:
| |
| Three Months Ended | Three Months Ended |
| Based on actual exchange rates |
| Based on exchange rates for three months ended September 30, 2017 | Based on actual exchange rates | | Based on exchange rates for three months ended September 30, 2018 |
(in thousands, except percentages) | September 30, 2018 |
| September 30, 2017 |
| Variance |
| September 30, 2018 |
| Variance | September 30, 2019 | | September 30, 2018 | | Variance | | September 30, 2019 | | Variance |
U.S. | $ | 34,480 |
|
| $ | 36,932 |
|
| (6.6 | )% |
| $ | 34,480 |
|
| (6.6 | )% | $ | 35,982 |
| | $ | 34,480 |
| | 4.4 | % | | $ | 35,982 |
| | 4.4 | % |
U.K. | 15,803 |
|
| 14,108 |
|
| 12.0 | % |
| 15,011 |
|
| 6.4 | % | 15,123 |
| | 15,803 |
| | (4.3 | )% | | 16,354 |
| | 3.5 | % |
Canada | 11,705 |
|
| 11,214 |
|
| 4.4 | % |
| 11,808 |
|
| 5.3 | % | 12,008 |
| | 11,692 |
| | 2.7 | % | | 12,308 |
| | 5.3 | % |
Australia | 11,739 |
|
| 12,912 |
|
| (9.1 | )% |
| 11,860 |
|
| (8.1 | )% | 11,886 |
| | 11,739 |
| | 1.3 | % | | 13,120 |
| | 11.8 | % |
Europe | 7,234 |
|
| 6,349 |
|
| 13.9 | % |
| 6,935 |
|
| 9.2 | % | 7,429 |
| | 7,234 |
| | 2.7 | % | | 8,082 |
| | 11.7 | % |
Rest of World | 4,384 |
|
| 4,762 |
|
| (7.9 | )% |
| 4,341 |
|
| (8.8 | )% | 3,822 |
| | 4,384 |
| | (12.8 | )% | | 3,984 |
| | (9.1 | )% |
Total Crawford Claims Solutions Revenues before Reimbursements | $ | 85,345 |
|
| $ | 86,277 |
|
| (1.1 | )% |
| $ | 84,435 |
|
| (2.1 | )% | $ | 86,250 |
| | $ | 85,332 |
| | 1.1 | % | | $ | 89,830 |
| | 5.3 | % |
| | | Nine Months Ended | Nine Months Ended |
| Based on actual exchange rates | | Based on exchange rates for nine months ended September 30, 2017 | Based on actual exchange rates | | Based on exchange rates for nine months ended September 30, 2018 |
(in thousands, except percentages) | September 30, 2018 | | September 30, 2017 | | Variance | | September 30, 2018 | | Variance | September 30, 2019 | | September 30, 2018 | | Variance | | September 30, 2019 | | Variance |
U.S. | $ | 110,426 |
| | $ | 106,433 |
| | 3.8 | % | | $ | 110,426 |
| | 3.8 | % | $ | 103,743 |
| | $ | 110,426 |
| | (6.1 | )% | | $ | 103,743 |
| | (6.1 | )% |
U.K. | 47,397 |
| | 42,604 |
| | 11.3 | % | | 44,215 |
| | 3.8 | % | 47,325 |
| | 47,397 |
| | (0.2 | )% | | 50,445 |
| | 6.4 | % |
Canada | 38,944 |
| | 33,633 |
| | 15.8 | % | | 38,679 |
| | 15.0 | % | 36,276 |
| | 38,857 |
| | (6.6 | )% | | 37,443 |
| | (3.6 | )% |
Australia | 33,889 |
| | 34,009 |
| | (0.4 | )% | | 33,430 |
| | (1.7 | )% | 35,220 |
| | 33,889 |
| | 3.9 | % | | 38,206 |
| | 12.7 | % |
Europe | 23,887 |
| | 20,236 |
| | 18.0 | % | | 22,303 |
| | 10.2 | % | 21,265 |
| | 23,887 |
| | (11.0 | )% | | 22,974 |
| | (3.8 | )% |
Rest of World | 14,432 |
| | 13,650 |
| | 5.7 | % | | 13,828 |
| | 1.3 | % | 11,743 |
| | 14,432 |
| | (18.6 | )% | | 12,172 |
| | (15.7 | )% |
Total Crawford Claims Solutions Revenues before Reimbursements | $ | 268,975 |
| | $ | 250,565 |
| | 7.3 | % | | $ | 262,881 |
| | 4.9 | % | $ | 255,572 |
| | $ | 268,888 |
| | (5.0 | )% | | $ | 264,983 |
| | (1.5 | )% |
Overall, there was a decrease in revenues in the
Revenues before reimbursements from our Crawford Claims Solutions segment totaled $86.3 million in the three months ended September 30, 2019, compared with $85.3 million in the comparable 2018 period. This increase was due to an increase in new client growth in the U.S. and U.K., and an increase in cases received in Australia. Changes in foreign exchange rates resulted in a decrease of our Crawford Claims Solutions segment revenues by approximately 4.2%, or $3.6 million, for the three months ended September 30, 2019 as compared with the 20172018 period. Absent foreign exchange rate fluctuations, Crawford Claims Solutions segment revenues would have been $89.8 million for the three months ended September 30, 2019. There was a decrease in segment unit volume, measured principally by cases received, of 8.9% for the three months ended September 30, 2019, compared with the 2018 period. Changes in product mix and in the rates charged for those services accounted for a 14.2% revenue increase for the three months ended September 30, 2019 compared with the same period in 2018 due primarily to a reduction in high-frequency, low-complexity cases.
For the nine months ended September 30, 2019, revenues before reimbursements from our Crawford Claims Solutions segment totaled $255.6 million, compared with $268.9 million in the 2018 period. This decrease was primarily due to a decrease in weather related activity in the U.S., as the 2018 period included the runoff of 2017 hurricane claims activity, which experienced increasednegatively impacted revenues from hurricane Harvey, Irma and Maria in the 2017 third quarter. Revenues before reimbursements from ourby $13.9 million, or 5.2% of Crawford Claims Solutions segment totaled $85.3 million in the three months ended September 30, 2018 compared with $86.3 million in the 2017 period.revenues. Changes in foreign exchange rates resulted in an increasea decrease of our Crawford Claims Solutions segment revenues by approximately 1.0%3.5%, or $0.9$9.4 million, for the threenine months ended September 30, 20182019 as compared with the 20172018 period. Absent foreign exchange rate fluctuations, Crawford Claims Solutions segment revenues would have been $84.4$265.0 million for the threenine months ended September 30, 2018.2019. There was a decrease in segment unit volume, measured principally by cases received, of 8.1%7.7% for the threenine months ended September 30, 2018,2019, compared with the 20172018 period. Revenues in our U.S. operations include revenues from an outsourcing project for a major U.S. insurance carrier, which resulted in $2.1 million and $2.4 million of revenues in the three months ended September 30, 2018 and 2017, respectively, representing a 0.3% negative variance in Crawford Claim Solutions revenues. Changes in product mix and in the rates charged for those services accounted for a 6.3% revenue increase for the three months ended September 30, 2018 compared with the same period in 2017 due primarily to a reduction in high-frequency, low-complexity cases in Australia, Europe and Asia.
Revenues before reimbursements from our Crawford Claims Solutions segment totaled $269.0 million in the nine months ended September 30, 2018 compared with $250.6 million in the 2017 period. Changes in foreign exchange rates resulted in an increase of our Crawford Claims Solutions segment revenues by approximately 2.4%, or $6.1 million for the nine months ended September 30, 2018 as compared with the 2017 period. Absent foreign exchange rate fluctuations, Crawford Claims Solutions segment revenues would have been $262.9 million for the nine months ended September 30, 2018. There was a 0.5% decrease in cases received for the nine months ended September 30, 2018, compared with the 2017 period. Revenues in our U.S. operations include revenues from an outsourcing project for a major U.S. insurance carrier, which resulted in $2.7 million and $19.1 million of revenues in the nine months ended September 30, 2018 and 2017, respectively, representing a negative variance of 6.6% in Crawford Claim Solutions revenues. Changes in product mix and in the rates charged for those services accounted for a 12.0%11.4% revenue increase for the nine months ended September 30, 20182019 compared with the 2017same period due to a reduction in high-frequency, low-complexity cases in Australia and Asia.2018.
There was a decreaseThe increase in revenues in the U.S. for the three months ended September 30, 2018,2019 was primarily due to an increase in new clients, although there was a decrease for the nine months ended September 30, 2019 due to a reduction in weather related hurricane activity that was present in the 2017 third quarter; although there was an increase in revenues in the U.S. for the nine months ended September 30, 2018 compared with 2017 due to an overall increase in weather related case activity.referenced above. Based on constant foreign exchange rates, there were increases in revenues in the U.K. for the three and nine month periods ended September 30, 20182019 compared with 20172018 due to an increase in new clients and expanding new services. Revenues in Canada increased in the third quarter of 2019, although decreased in the year-to-date period due to a reduction in weather related case activity resulting from Ontario windstorms in the 2018 period. There were revenue increases in Australia due to an increase in weather related case volumes. Revenues in Canada increasedactivity in the three and nine months ended September 30, 2018 compared with2019 periods. The revenue increase in Europe in the 2017 periods due to cases resulting from the 2018 windstorms in Ontario. Therethird quarter was a revenue decrease in Australia due to a change in the mix of services provided. The revenue increasesprovided in Scandinavia, although there was a decrease in Europe werefor the year-to-date period due to increasesa reduction in cases received in Germany, Poland and the Netherlands. The decrease in revenues in Rest of World for the current three months ended September 30, 2018month and nine month periods compared with the same period in 20172018 periods was primarily due to the absence of weather related activitya reduction in Latin America in 2018 compared to 2017, although there was an increase in revenues for the nine months ended September 30, 2018 due to weather related case activity in the Philippines, partially offset by a decrease in high-frequency, low-complexity cases.
Asia.
Reimbursed Expenses included in Total Revenues
Reimbursements for out-of-pocket expenses incurred in our Crawford Claims Solutions segment, which are included in total Company revenues, were $4.9$5.6 million and $6.8$4.9 million for the three month periodsmonths ended September 30, 20182019 and 2017,2018, respectively. Reimbursements were $14.3$15.4 million and $16.4$14.3 million for the nine-month periodsnine months ended September 30, 2019 and 2018, and 2017.respectively. The reductionincrease in the 2018 periodsreimbursed expenses was due to the hurricane activity that existedan increased use of third parties in the 2017 third quarter.
U.K. in 2019 compared to 2018.
Case Volume Analysis
Crawford Claims Solutions segment unit volumes by geographic region, measured by cases received, for the three months and nine months ended September 30, 20182019 and 20172018 were as follows:
| | | Three Months Ended | | Nine Months Ended | Three Months Ended | | Nine Months Ended |
(whole numbers, except percentages) | September 30, 2018 | | September 30, 2017 | | Variance | | September 30, 2018 | | September 30, 2017 | | Variance | September 30, 2019 | | September 30, 2018 | | Variance | | September 30, 2019 | | September 30, 2018 | | Variance |
U.S. | 81,628 |
| | 90,420 |
| | (9.7 | )% | | 235,080 |
| | 232,572 |
| | 1.1 | % | 72,463 |
| | 81,628 |
| | (11.2 | )% | | 218,124 |
| | 235,080 |
| | (7.2 | )% |
U.K. | 13,265 |
| | 12,595 |
| | 5.3 | % | | 41,466 |
| | 40,519 |
| | 2.3 | % | 13,312 |
| | 13,265 |
| | 0.4 | % | | 40,589 |
| | 41,466 |
| | (2.1 | )% |
Canada | 11,034 |
| | 8,439 |
| | 30.8 | % | | 32,746 |
| | 25,572 |
| | 28.1 | % | 8,911 |
| | 11,034 |
| | (19.2 | )% | | 29,302 |
| | 32,746 |
| | (10.5 | )% |
Australia | 7,492 |
| | 8,654 |
| | (13.4 | )% | | 25,247 |
| | 35,843 |
| | (29.6 | )% | 7,887 |
| | 7,492 |
| | 5.3 | % | | 29,721 |
| | 25,247 |
| | 17.7 | % |
Europe | 10,757 |
| | 13,022 |
| | (17.4 | )% | | 38,053 |
| | 35,753 |
| | 6.4 | % | 10,067 |
| | 10,757 |
| | (6.4 | )% | | 27,326 |
| | 38,053 |
| | (28.2 | )% |
Rest of World | 4,603 |
| | 7,005 |
| | (34.3 | )% | | 15,706 |
| | 19,823 |
| | (20.8 | )% | 4,656 |
| | 4,603 |
| | 1.2 | % | | 13,210 |
| | 15,706 |
| | (15.9 | )% |
Total Crawford Claims Solutions Cases Received | 128,779 |
| | 140,135 |
| | (8.1 | )% | | 388,298 |
| | 390,082 |
| | (0.5 | )% | 117,296 |
| | 128,779 |
| | (8.9 | )% | | 358,272 |
| | 388,298 |
| | (7.7 | )% |
Overall, there were decreases in cases received of 8.1%8.9% and 0.5%7.7% for the three months ended and nine months ended September 30, 20182019, respectively, compared to the 20172018 periods. The decrease in U.S. case volumes in the third quarter was due to hurricane activity presenta reduction in high frequency, low complexity cases and a change in the 2017 third quarter, although there was an increase inmix of services provided, and for the nine months ended September 30, 2018year-to-date period due to an increasea decrease in overall weather related activity during 2018.activity. The U.K. case volumes were higher in the 2018 period alsothird quarter due to an increase in weather related activity.activity, but lower in the 2019 year-to-date period. The increasedecreases in Canada waswere due to a reduction in weather related cases, receiveddue to Ontario windstorms that were present in 2018 resulting from Ontario windstorms.the prior year. The decreaseincrease in cases in Australia was due to a declinean increase in high-frequency, low-complexity property cases thatweather related activity in 2019. There were present in the prior year. There was a reductionreductions in cases received in Europe in the third quarter2019 due to a reduction in high-frequency, low-complexity property cases in Poland, although thereGermany and Poland. There was ana slight increase in Europe in the nine month period ended September 30, 2018 due to increases in high-frequency, low-complexity cases in the Netherlands and Germany. The decreases in casesreceived in Rest of World werein the third quarter, although there was a decrease in the nine months ended September 30, 2019 due to a decline in high-frequency, low-complexity property cases in Asia.
Direct Compensation, Fringe Benefits & Non-Employee Labor
The most significant expense in our Crawford Claims Solutions segment is the compensation of employees, including related payroll taxes and fringe benefits, and the payments to outsourced service providers that augment the functions performed by our employees. As a percentage of revenues before reimbursements, direct compensation, fringe benefits, and non-employee labor expenses were 66.3%66.1% for the three months ended September 30, 20182019 compared with 68.0%to 66.0% for the 20172018 period. For the nine months ended September 30, 2018,2019, direct compensation, fringe benefits, and non-employee labor expenses, as a percentagepercent of segment revenues before reimbursements, were 66.0%66.1%, compared with 66.3%65.7% for the comparable period in 2017.2018. The decreaseincrease in expenses as a percent of revenues wasbefore reimbursements is due to higher cost of labor for staff working on weather related claimslower employee utilization in the U.S. in the 2017 third quarterCanada and better labor efficiency in our operating units during 2018.Europe. The total dollar amount of these expenses decreasedincreased to $56.6$57.0 million for the three months ended September 30, 20182019 from $58.7$56.3 million for the comparable 20172018 period, although increasedbut decreased in the nine months ended September 30, 20182019 to $177.6$169.0 million from $166.1$176.8 million in 2017. The decrease in2018, as a result of the third quarter was due to higher compensation costs related to the 2017 hurricane activity. The increase in the year-to-date period was due to the increase inlower revenues and the change in foreign exchange rates. There was an average of 3,0002,908 full-time equivalent employees in this segment in the nine months ended September 30, 20182019 compared with an average of 3,0112,980 in the 20172018 period.
Expenses Other than Reimbursements, Direct Compensation, Fringe Benefits & Non-Employee Labor
Crawford Claims Solutions expenses other than reimbursements, direct compensation, fringe benefits, and non-employee labor were $29.4$26.6 million for the three months ended September 30, 20182019 compared with $25.6$29.2 million for the 20172018 period. As a percentage of revenues before reimbursements, expenses other than direct compensation, fringe benefits, and non-employee labor expenses were 34.5%30.8% for the three months ended September 30, 20182019 compared with 29.7%34.2% for the 20172018 period. For the nine months ended September 30, 2018,2019, these expenses were $87.5$82.6 million, or 32.5%32.3% of segment revenues before reimbursements, compared with $76.7$87.0 million, or 30.6%32.4% of segment revenues before reimbursements, for the comparable 20172018 period. The increases were primarily duedecrease in cost is related to expense reductions in 2019 and the change in foreign exchange rates in the 2019 periods. The decrease as a percent of revenues was a result of improved expense reductions, partially offset by an increase in centralized administrative support costs related to investments in technology and the change in exchange ratesexpanding sales efforts in the 2018 periods.2019 period.
CRAWFORD TPA SOLUTIONS: BROADSPIRESOLUTIONS SEGMENT
Our Crawford TPA Solutions:Solutions segment, which operates under the Broadspire segmentbrand globally, reported operating earnings of $9.3 million, or 9.4% of revenues before reimbursements, for the third quarter of 2019 as compared to $8.1 million, or 8.0% of revenues before reimbursements, for the third quarter of 2018 as compared2018. This increase was due to $9.9 million, or 10.2% of revenues before reimbursements, for the third quarter of 2017.a reduction in administrative expenses. For the nine months ended September 30, 2018,2019, operating earnings were $21.1 million, or 7.1% of revenues before reimbursements, as compared to $24.0 million, or 7.9% of revenues before reimbursements, compared with $27.6 million, or 9.5% of revenues before reimbursements, for the comparable 2017 period.2018. The decrease in operating earnings for each 2018the 2019 year-to-date period resulted from increased compensation expense and an increase inlower revenues, which were not fully offset by lower expenses.
Excluding centralized administrativeindirect support costs, comparedthird quarter gross profit increased from $26.5 million, or 26.5% of revenues before reimbursements, in 2018 to $26.7 million, or 26.8% of revenues before reimbursements, in 2019. For the 2017 periods.year-to-date period, gross profit decreased from $79.5 million, or 26.2% of revenues before reimbursements, in 2018 to $75.9 million, or 25.6% of revenues before reimbursements, in 2019, with lower direct expenses not fully offsetting the lower revenues.
Revenues before Reimbursements
Crawford TPA Solutions: BroadspireSolutions revenues are derived from the global casualty and disability insurance and self-insured markets in the U.S., U.K., Canada and Europe and Rest of World. Revenues before reimbursements by major region, based on actual exchange rates and using a constant exchange rate, for the three and nine months ended September 30, 20182019 and 20172018 were as follows:
| | | Three Months Ended | Three Months Ended |
| Based on actual exchange rates | | Based on exchange rates for three months ended September 30, 2017 | Based on actual exchange rates | | Based on exchange rates for three months ended September 30, 2018 |
(in thousands, except percentages) | September 30, 2018 | | September 30, 2017 | | Variance | | September 30, 2018 | | Variance | September 30, 2019 | | September 30, 2018 | | Variance | | September 30, 2019 | | Variance |
U.S. | $ | 79,979 |
| | $ | 76,683 |
| | 4.3 | % | | $ | 79,979 |
| | 4.3 | % | $ | 80,376 |
| | $ | 79,979 |
| | 0.5 | % | | $ | 80,376 |
| | 0.5 | % |
U.K. | 2,863 |
| | 3,542 |
| | (19.2 | )% | | 2,723 |
| | (23.1 | )% | 2,730 |
| | 2,863 |
| | (4.6 | )% | | 2,955 |
| | 3.2 | % |
Canada | 9,081 |
| | 8,835 |
| | 2.8 | % | | 9,159 |
| | 3.7 | % | 8,210 |
| | 9,081 |
| | (9.6 | )% | | 8,415 |
| | (7.3 | )% |
Europe | 7,960 |
| | 7,714 |
| | 3.2 | % | | 7,794 |
| | 1.0 | % | |
Rest of World | 388 |
| | 466 |
| | (16.7 | )% | | 391 |
| | (16.1 | )% | |
Total Crawford TPA Solutions: Broadspire Revenues before Reimbursements | $ | 100,271 |
| | $ | 97,240 |
| | 3.1 | % | | $ | 100,046 |
| | 2.9 | % | |
Europe and Rest of World | | 8,179 |
| | 8,348 |
| | (2.0 | )% | | 8,909 |
| | 6.7 | % |
Total Crawford TPA Solutions Revenues before Reimbursements | | $ | 99,495 |
| | $ | 100,271 |
| | (0.8 | )% | | $ | 100,655 |
| | 0.4 | % |
| | | Nine Months Ended | Nine Months Ended |
| Based on actual exchange rates | | Based on exchange rates for nine months ended September 30, 2017 | Based on actual exchange rates | | Based on exchange rates for nine months ended September 30, 2018 |
(in thousands, except percentages) | September 30, 2018 | | September 30, 2017 | | Variance | | September 30, 2018 | | Variance | September 30, 2019 | | September 30, 2018 | | Variance | | September 30, 2019 | | Variance |
U.S. | $ | 240,975 |
| | $ | 231,544 |
| | 4.1 | % | | $ | 240,975 |
| | 4.1 | % | $ | 237,391 |
| | $ | 240,975 |
| | (1.5 | )% | | $ | 237,391 |
| | (1.5 | )% |
U.K. | 9,387 |
| | 9,851 |
| | (4.7 | )% | | 8,723 |
| | (11.5 | )% | 8,243 |
| | 9,387 |
| | (12.2 | )% | | 8,785 |
| | (6.4 | )% |
Canada | 27,580 |
| | 24,344 |
| | 13.3 | % | | 27,390 |
| | 12.5 | % | 25,466 |
| | 27,580 |
| | (7.7 | )% | | 26,280 |
| | (4.7 | )% |
Europe | 24,091 |
| | 23,648 |
| | 1.9 | % | | 23,049 |
| | (2.5 | )% | |
Rest of World | 1,119 |
| | 1,216 |
| | (8.0 | )% | | 1,105 |
| | (9.1 | )% | |
Total Crawford TPA Solutions: Broadspire Revenues before Reimbursements | $ | 303,152 |
| | $ | 290,603 |
| | 4.3 | % | | $ | 301,242 |
| | 3.7 | % | |
| | | | | | | | | | |
Europe and Rest of World | | 25,707 |
| | 25,210 |
| | 2.0 | % | | 27,783 |
| | 10.2 | % |
Total Crawford TPA Solutions Revenues before Reimbursements | | $ | 296,807 |
| | $ | 303,152 |
| | (2.1 | )% | | $ | 300,239 |
| | (1.0 | )% |
Revenues before reimbursements from our Crawford TPA Solutions: BroadspireSolutions segment totaled $100.3$99.5 million in the three months ended September 30, 20182019 compared with $97.2$100.3 million in the 20172018 period. Changes in foreign exchange rates resulted in an increasea decrease of our Crawford TPA Solutions: BroadspireSolutions segment revenues by approximately 0.2%1.2%, or $0.2$1.2 million, for the third quarter as compared with the 20172018 period. Overall caseRevenues were positively impacted by an increase in unit volumes, decreased 0.9%measured principally by cases received, of 3.8% for the three months ended September 30, 20182019 compared with the same period of 2017.2018. Changes in product mix and in the rates charged for those services accounted for a 3.8%3.4% revenue increasedecrease for the three2019 third quarter compared with the 2018 period.
For the nine months ended September 30, 2018 compared with the same period in 2017.
Revenues2019, revenues before reimbursements from our Crawford TPA Solutions: BroadspireSolutions segment totaled $296.8 million, compared with $303.2 million in the nine months ended September 30, 2018 compared with $290.6 million in the 2017 period. Changes in foreign exchange rates resulted in an increasea decrease of our Crawford TPA Solutions: BroadspireSolutions segment revenues by approximately 0.6%1.1%, or $1.9$3.4 million, for the nine months ended September 30, 20182019 as compared with the 20172018 period. Absent foreign exchange rate fluctuations, Crawford TPA Solutions: Broadspire segment revenues would have been $301.2 million for the nine month period. Overall caseRevenues were also negatively impacted by a decrease in unit volumes, were consistentmeasured principally by cases received, of 2.8% for the nine months ended September 30, 20182019 compared with the same period of 2017.2018. Changes in product mix and in the rates charged for those services, however, accounted for a 3.7%1.8% revenue increase for the nine months ended September 30, 20182019 compared with the 20172018 period.
The slight increase in revenues in the U.S. for the three months andended September 30, 2019 was due to an increase in new clients. The decrease in revenues in the US for the nine months ended September 30, 20182019, as compared with the 2017 periods2018 period was primarily due to the increasea decrease in new Claims Management and Medical Management clients, partially offset by a decreasean increase in high-frequency, low-complexity Affinity cases.Disability clients. Based on constant foreign exchange rates, there was an increase in revenues in the U.K. in the third quarter, although there was a decrease in revenues in the U.K. for the three and nine months ended September 30, 2018, was2019, due to client case volume decreases and a change in the mix of services provided. Revenues in Canada increaseddecreased in each periodthe current year due to a change in the mix of services provided and an increasea reduction in new clients.case volumes. Revenues increased slightly in Europe and Rest of World in the third quarter but decreasedand for the nine month periodmonths primarily due to a product mix shift to increased high-frequency, low-complexity cases.growth from both new and existing clients.
Reimbursed Expenses included in Total Revenues
Reimbursements for out-of-pocket expenses incurred in our Crawford TPA Solutions: BroadspireSolutions segment were $2.7 million and $7.7$3.1 million for the three andmonths ended September 30, 2019, compared with $2.7 million in the comparable 2018 period. Reimbursements were $8.7 million for the nine months ended September 30, 2018, respectively,2019, compared with $2.4 million and $6.9$7.7 million in the comparable 20172018 period. The changes in reimbursed expenses was consistent with the revenue and case volume activity between periods. These increases were due to the increase in revenues.
Case Volume Analysis
Crawford TPA Solutions: BroadspireSolutions unit volumes by geographic region, as measured by cases received, for the three months and nine months ended September 30, 20182019 and 20172018 were as follows:
| | | Three Months Ended | | Nine Months Ended | Three Months Ended | | Nine Months Ended |
(whole numbers, except percentages) | September 30, 2018 | | September 30, 2017 | | Variance | | September 30, 2018 |
| September 30, 2017 |
| Variance | September 30, 2019 | | September 30, 2018 | | Variance | | September 30, 2019 |
| September 30, 2018 |
| Variance |
U.S. | 117,896 |
| | 124,230 |
| | (5.1 | )% | | 367,138 |
|
| 375,446 |
|
| (2.2 | )% | 130,718 |
| | 117,896 |
| | 10.9 | % | | 369,751 |
| | 367,138 |
|
| 0.7 | % |
U.K. | 10,746 |
| | 11,503 |
| | (6.6 | )% | | 33,690 |
|
| 33,943 |
|
| (0.7 | )% | 10,411 |
| | 10,746 |
| | (3.1 | )% | | 28,474 |
| | 33,690 |
|
| (15.5 | )% |
Canada | 23,942 |
| | 21,305 |
| | 12.4 | % | | 72,197 |
|
| 60,315 |
|
| 19.7 | % | 17,817 |
| | 23,942 |
| | (25.6 | )% | | 56,975 |
| | 72,197 |
|
| (21.1 | )% |
Europe | 52,523 |
| | 49,928 |
| | 5.2 | % | | 156,251 |
|
| 159,600 |
|
| (2.1 | )% | |
Rest of World | 114 |
| | 123 |
| | (7.3 | )% | | 310 |
|
| 363 |
|
| (14.6 | )% | |
Total Crawford TPA Solutions: Broadspire Cases Received | 205,221 |
| | 207,089 |
| | (0.9 | )% | | 629,586 |
|
| 629,667 |
|
| — | % | |
Europe and Rest of World | | 54,082 |
| | 52,637 |
| | 2.7 | % | | 156,535 |
| | 156,561 |
|
| — | % |
Total Crawford TPA Solutions Cases Received | | 213,028 |
| | 205,221 |
| | 3.8 | % | | 611,735 |
|
| 629,586 |
|
| (2.8 | )% |
Overall case volumes were 0.9% lower3.8% higher for the three months ended September 30, 2019, compared with 2018, due to client growth in the U.S. Case volumes were 2.8% lower for the nine months ended September 30, 2019, compared with the same period in 2017. This reduction was2018, primarily due to a reduction in high-frequency, low-complexity Disability and Affinity cases in Canada. The increases in the U.S. were due to new client growth in the 2018 period,Claims Management, Medical Management, and Disability cases. There was a decrease in the 2019 periods in the U.K. due to client business declines impacting both the three months and nine months ended September 30, 2019. The reduction in Canada was due to a reduction in weather related cases that were present in the prior year, along with lower carrier volumes as more cases were handled internally. The increase in cases received in Europe and Rest of World was due to a change in the mix of services provided. This was partially offset by increasescases received in Canada and Europe due to a change in product mix to increased high-frequency, low-complexity cases.
For the nine months ended September 30, 2018, overall case volumesthird quarter, although cases were consistent withfor the same period in 2017. The reduction in cases in the U.S. was due to a decrease in Claims Management, Disability and Affinity cases. The U.K. case volumes were slightly lower in the 2018 period due to a change in the mix of services provided. The increase in Canada was due to an increase in high-frequency, low-complexity auto cases in the 2018year-to-date period. The decrease in cases in Europe was due to lower activity within Scandinavia, partially offset by increases in Germany and Spain.
Direct Compensation, Fringe Benefits & Non-Employee Labor
The most significant expense in our Crawford TPA Solutions: BroadspireSolutions segment is the compensation of employees, including related payroll taxes and fringe benefits, and the payments to outsourced service providers that augment the functions performed by our employees. For the three months ended September 30, direct compensation, fringe benefits, and non-employee labor, as a percent of the related revenues before reimbursements, decreased from 59.0% in 2018 to 58.9% in 2019. The amount of these expenses decreased from $59.1 million for the three months ended September 30, 2018 to $58.6 million for the 2019 comparable period, due to improved employee utilization. For the nine months ended September 30, 2019, direct compensation, fringe benefits, and non-employee labor, as a percent of the related revenues before reimbursements, increased from 55.9%58.6% in 20172018 to 59.0%59.9% in 2018.2019. The amount of these expenses increased slightly from $54.4 million for the three months ended September 30, 2017 to $59.1 million for the 2018 comparable period. For the nine months ended September 30, 2018, direct compensation, fringe benefits, and non-employee labor, as a percent of the related revenues before reimbursements, increased from 56.6% in 2017 to 58.6% in 2018. The amount of these expenses increased from $164.5$177.7 million for the nine months ended September 30, 20172018 to $177.7$177.9 million for the 20182019 comparable period. The increase in both the amounts and thenine months as a percent of revenues for each of the periods was duebefore reimbursements relates to an increase in employees an increase in compensation and related benefit rates,2019 and the changedecline in exchange rates in 2018.revenues compared to the 2018 period.
Average full-time equivalent employees in this segment totaled 3,1373,176 in the first nine months of 2018,2019, up from 2,9133,136 in the comparable 20172018 period. The increase in employees was due to conversion of outsourced contractors to full time employees in the Global Business Services Center and the increase in work supporting the increased revenues.
Expenses Other than Reimbursements, Direct Compensation, Fringe Benefits & Non-Employee Labor
Crawford TPA Solutions: BroadspireSolutions segment expenses other than reimbursements, direct compensation, fringe benefits, and non-employee labor as a percent of revenues before reimbursements were 33.0%31.7% and 33.5%32.9% for the three months and nine months ended September 30, 2018,2019, respectively, compared with 33.9%33.0% and 33.9%33.5% in the comparable 2017 periods, respectively. While each period was consistent, the slight2018 periods. The decrease in expenses as a percentagepercent of revenues in the three month and nine month periods werethird quarter was due to operational efficiency gains recognizedexpense controls implemented in the first quarter of 2018.2019. The amount of these expenses increaseddecreased from $32.9$33.1 million and $98.5for the three months ended September 30, 2018 to $31.6 million in 2019, and from $101.4 million for the three and nine months ended September 30, 20172018 to $33.1$97.8 million and $101.4 million for the comparable 2018 periods,in 2019, due to the increasedlower revenues and the changeexpense controls implemented in exchange rates.2019.
CRAWFORD SPECIALTY SOLUTIONS SEGMENT
Our Crawford Specialty Solutions segment reported operating earnings of $14.9$13.3 million for the threenine months ended September 30, 2018,2019, as compared with operating earnings of $16.4$14.4 million in the comparable 20172018 period. The related segment operating margin decreased from 20.7% for the quarter ended September 30, 2018, to 19.3% in the comparable 2019 period. This decrease was due to an increase in employees and related compensation expense. Operating earnings for the nine months ended September 30, 2019 totaled $38.1 million, as compared with operating earnings of $34.4 million in the comparable 2018 period. The related segment operating margin increased from 18.9% for the quarter ended September 30, 2017, to 21.4% in the comparable 2018 period. Operating earnings decreased to $35.7 million, or 15.2% of revenues before reimbursements,14.6% for the nine months ended September 30, 2018 compared with 2017 operating earningsto 18.5% in the comparable 2019 period. The improvement in the year-to-date period was primarily due to the absence of $38.9the Garden City Group business which was disposed in June 2018.
Excluding indirect support costs, gross profit in the third quarter decreased from $25.9 million, or 14.6%37.3% of revenues before reimbursements. The decreasesreimbursements, in operating earnings2018 to $24.8 million, or 36.0% of revenues before reimbursements, in 2019, due to an increase in employees to support client growth. For the nine months, gross profit decreased from $79.6 million, or 33.8% of revenues before reimbursements, in 2018 periods wereto $72.5 million, but increased as a percent of revenues to 35.1% of revenues before reimbursements, in 2019, due primarily to the resultabsence of increased compensation expense and administrative support costs compared to 2017.the Garden City Group business.
Unless otherwise noted, all amounts presented below for 2017 and for the nine months ended September 30, 2018 reflect activity of the Garden City Group service line through June 15, 2018, due to the disposal of that business as of that date. See Note 12, "Acquisitions and Disposition of Business Line" of our accompanying unaudited condensed consolidated financial statements included in Item 1 of this Quarterly Report on Form 10-Q for further discussion about this transaction.
Revenues before Reimbursements
Crawford Specialty Solutions segment revenues are primarily derived from the global property and casualty insurance company markets in the U.S., U.K., Canada, Australia, Europe and Rest of World, and, prior to the disposition of the Garden City Group business line in June 2018, the legal settlement administration market primarily in the U.S. and Canada. Revenues before reimbursements by major region, based on actual exchange rates, and using a constant exchange rate and, in each case, excluding activity from the Garden City Group service line, for the three and nine months ended September 30, 20182019 and 20172018 were as follows:
|
| | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended |
| Based on actual exchange rates | | Based on exchange rates for three months ended September 30, 2018 |
(in thousands, except percentages) | September 30, 2019 | | September 30, 2018 | | Variance | | September 30, 2019 | | September 30, 2018 | | Variance |
U.S. | $ | 29,819 |
| | $ | 28,685 |
| | 4.0 | % | | $ | 29,819 |
| | $ | 28,685 |
| | 4.0 | % |
U.K. | 12,991 |
| | 13,965 |
| | (7.0 | )% | | 14,055 |
| | 13,965 |
| | 0.6 | % |
Canada | 8,132 |
| | 8,385 |
| | (3.0 | )% | | 8,337 |
| | 8,385 |
| | (0.6 | )% |
Australia | 6,157 |
| | 6,734 |
| | (8.6 | )% | | 6,794 |
| | 6,734 |
| | 0.9 | % |
Europe | 5,143 |
| | 5,278 |
| | (2.6 | )% | | 5,546 |
| | 5,278 |
| | 5.1 | % |
Rest of World | 6,690 |
| | 6,379 |
| | 4.9 | % | | 6,963 |
| | 6,379 |
| | 9.2 | % |
Total Crawford Specialty Solutions Revenues before Reimbursements | $ | 68,932 |
| | $ | 69,426 |
| | (0.7 | )% | | $ | 71,514 |
|
| $ | 69,426 |
| | 3.0 | % |
|
| | | | | | | | | | | | | | | | | |
| Three Months Ended |
| Based on actual exchange rates | | Based on exchange rates for three months ended September 30, 2017 |
(in thousands, except percentages) | September 30, 2018 | | September 30, 2017 | | Variance | | September 30, 2018 | | Variance |
U.S. | $ | 28,685 |
| | $ | 45,711 |
| | (37.2 | )% | | $ | 28,685 |
| | (37.2 | )% |
U.K. | 13,965 |
| | 14,184 |
| | (1.5 | )% | | 13,269 |
| | (6.5 | )% |
Canada | 8,372 |
| | 7,825 |
| | 7.0 | % | | 8,445 |
| | 7.9 | % |
Australia | 6,734 |
| | 7,117 |
| | (5.4 | )% | | 6,802 |
| | (4.4 | )% |
Europe | 5,278 |
| | 5,384 |
| | (2.0 | )% | | 4,937 |
| | (8.3 | )% |
Rest of World | 6,379 |
| | 6,813 |
| | (6.4 | )% | | 6,676 |
| | (2.0 | )% |
Total Crawford Specialty Solutions Revenues before Reimbursements | $ | 69,413 |
| | $ | 87,034 |
| | (20.2 | )% | | $ | 68,814 |
| | (20.9 | )% |
| | | Nine Months Ended | Nine Months Ended |
| Based on actual exchange rates | | Based on exchange rates for nine months ended September 30, 2017 | Based on actual exchange rates | | Based on exchange rates for nine months ended September 30, 2018 and exclusion of Garden City Group from September 30, 2018 |
(in thousands, except percentages) | September 30, 2018 | | September 30, 2017 | | Variance | | September 30, 2018 | | Variance | September 30, 2019 | | September 30, 2018 | | Variance | | September 30, 2019 | | September 30, 2018 | | Variance |
U.S. | $ | 115,140 |
| | $ | 136,443 |
| | (15.6 | )% | | $ | 115,140 |
| | (15.6 | )% | $ | 91,158 |
| | $ | 115,140 |
| | (20.8 | )% | | $ | 91,158 |
| | $ | 86,313 |
| | 5.6 | % |
U.K. | 40,754 |
| | 52,154 |
| | (21.9 | )% | | 38,619 |
| | (26.0 | )% | 38,399 |
| | 40,754 |
| | (5.8 | )% | | 40,934 |
| | 40,754 |
| | 0.4 | % |
Canada | 25,930 |
| | 23,440 |
| | 10.6 | % | | 25,768 |
| | 9.9 | % | 25,295 |
| | 26,017 |
| | (2.8 | )% | | 26,110 |
| | 24,969 |
| | 4.6 | % |
Australia | 18,832 |
| | 19,542 |
| | (3.6 | )% | | 18,588 |
| | (4.9 | )% | 17,489 |
| | 18,832 |
| | (7.1 | )% | | 18,974 |
| | 18,832 |
| | 0.8 | % |
Europe | 16,359 |
| | 15,010 |
| | 9.0 | % | | 14,729 |
| | (1.9 | )% | 14,796 |
| | 16,359 |
| | (9.6 | )% | | 15,847 |
| | 16,359 |
| | (3.1 | )% |
Rest of World | 18,035 |
| | 19,308 |
| | (6.6 | )% | | 18,006 |
| | (6.7 | )% | 19,100 |
| | 18,035 |
| | 5.9 | % | | 19,872 |
| | 18,035 |
| | 10.2 | % |
Total Crawford Specialty Solutions Revenues before Reimbursements | $ | 235,050 |
| | $ | 265,897 |
| | (11.6 | )% | | $ | 230,850 |
| | (13.2 | )% | $ | 206,237 |
| | $ | 235,137 |
| | (12.3 | )% | | $ | 212,895 |
|
| $ | 205,262 |
| | 3.7 | % |
Revenues before reimbursements from our Crawford Specialty Solutions segment totaled $69.4$68.9 million in the three months ended September 30, 2018,2019, compared with $87.0$69.4 million in the 20172018 period. Changes in foreign exchange rates resulted in an increasea decrease of our Crawford Specialty Solutions segment revenues by approximately 0.7%3.7%, or $0.6$2.6 million, for the three months ended September 30, 2019, as compared with 2018. Absent foreign exchange rate fluctuations, Crawford Specialty Solutions segment revenues would have been $71.5 million for the three months ended September 30, 2019. For the nine months ended September 30, 2019, revenues before reimbursements from our Crawford Specialty Solutions segment totaled $206.2 million, compared with $235.1 million in the 2018 period. Changes in foreign exchange rates resulted in a decrease of our Crawford Specialty Solutions segment revenues by approximately 3.2%, or $6.7 million, for the nine months ended September 30, 2019, as compared with the 20172018 period. Absent foreign exchange rate fluctuations, Crawford Specialty Solutions segment revenues would have been $68.8 million for the three months ended September 30, 2018. Revenues before reimbursements totaled $235.1 million in the nine months ended September 30, 2018, compared with $265.9 million in the 2017 period. Changes in foreign exchange rates resulted in an increase of our Crawford Specialty Solutions segment revenues by approximately 1.6%, or $4.2$212.9 million for the nine months ended September 30, 2019.
The Garden City Group service line, which was disposed in June 2018, as compared with the 2017 period. Absent foreign exchange rate fluctuations,represents a $29.9 million negative variance, or 12.7% of Crawford Specialty Solutions segment revenues, would have been $230.9 millionin the nine months ended September 30, 2019, compared to the 2018 period.
Overall case volumes were 8.8% lower for the three months ended September 30, 2019 and 6.9% for the nine months ended September 30, 2018.
The Garden City Group service line disposal in June 2018 represents a $20.0 million and $29.8 million reduction, or 23.0% and 11.2% negative variances in Crawford Specialty Solutions revenues, respectively, in the three months and nine months ended September 30, 2018, compared to the 2017 periods.
There was a change in the U.K. contractor repair business operating model where we are now acting as an agent instead of principal in certain relationships with clients related to our Contractor Connection service line, which represents a $1.3 million and $10.2 million reduction, or 1.5% and 3.8% negative variances in Crawford Specialty Solutions revenues, respectively, in the three months and nine months ended September 30, 2018 compared to the 2017 periods. This change had no impact to operating earnings.
Overall case volumes were 5.8% higher for the three months ended September 30, 2018 and 3.6% higher for the nine months ended September 30, 2018,2019, compared with the same periods of 2017.2018. Changes in product mix and in the rates charged for those services accounted for a 2.2%an 11.8% and 1.8%10.6% revenue decreaseincrease for the three months and nine months ended September 30, 20182019, respectively, compared with the same periods in 2017.
2018.
The decreaseincrease in revenues in the U.S. for the three months and nine months ended September 30, 2018,2019 was due to an increase in new clients in our Global Technical Services and Contractor Connection service lines, compared with the 2017 periods2018 period. The decrease in the U.S. in the year-to-date period was due to the Garden City Group disposaldisposal. On a constant currency basis, there was a revenue increase in the U.K. in the 2019 third quarter and a reduction in our Contractor Connection service line, partially offset byyear-to-date period primarily due to an increase in our Global Technical Services service lineline. Revenues in Canada increased in the 2019 year-to-date period compared with 2018 due to an increase in clients in Global Technical Services. There was a slight increase in revenues in Australia due to an increase in weather related activity. The revenue decreases in the U.K. in the 2018 periods were primarily due to the change in U.K. Contractor Connection operating model discussed above, and also due to lower Global Technical Services revenues compared to the 2017 periods. Revenues in Canada increased in the 2018 periods compared with 2017 due to an increase in weather-related cases in 2018 resulting from the Ontario windstorms. There were revenue decreases in Australia and Europe due to a reduction in weather-related activity in the current year. There was a revenue increase in Europe in the third quarter resulting from an acquisition in Belgium, although a decrease in revenues in the year-to-date period due to decreased revenues in Italy. The decreaseincrease in revenues in Rest of World was primarily due to a changeincreased weather related activity in the mix of services provided in the Middle East and Asia.Hong Kong.
Reimbursed Expenses included in Total Revenues
Reimbursements for out-of-pocket expenses incurred in our Crawford Specialty Solutions segment can vary materially from period to period depending on the amount and types of projects, primarily in the Garden City Group service line, and were $2.3$2.5 million and $19.2$7.3 million for the three and nine months ended September 30, 2018,2019, respectively, compared with $6.9$2.3 million and $19.8$19.2 million, respectively, in the comparable 20172018 periods. The decreasesdecrease in the 2018 periods were2019 year-to-date period was primarily due to the disposalabsence of the Garden City Group service line previously referenced, and a reductionwhich had reimbursements of $13.0 million in Global Technical Services.the 2018 year-to-date period.
Case Volume Analysis
Crawford Specialty Solutions unit volumes by geographic region, as measured by cases received, for the three months and nine months ended September 30, 20182019 and 20172018 were as follows:
| | | Three Months Ended | | Nine Months Ended | | Three Months Ended | | Nine Months Ended | |
(whole numbers, except percentages) | September 30, 2018 | | September 30, 2017 | | Variance | | September 30, 2018 | | September 30, 2017 | | Variance | | September 30, 2019 | | September 30, 2018 | | Variance | | September 30, 2019 | | September 30, 2018 | | Variance | |
U.S. | 58,870 |
| | 58,695 |
| | 0.3 | % | | 170,006 |
| | 175,307 |
| | (3.0 | )% | | 53,420 |
| | 58,870 |
| | (9.3 | )% | | 162,737 |
| | 170,006 |
| | (4.3 | )% | |
U.K. | 5,217 |
| | 3,924 |
| | 33.0 | % | | 12,741 |
| | 12,045 |
| | 5.8 | % | | 3,613 |
| | 5,217 |
| | (30.7 | )% | | 9,889 |
| | 12,741 |
| | (22.4 | )% | |
Canada | 16,215 |
| | 13,667 |
| | 18.6 | % | | 56,336 |
| | 44,971 |
| | 25.3 | % | | 16,418 |
| | 16,215 |
| | 1.3 | % | | 52,528 |
| | 56,336 |
| | (6.8 | )% | |
Australia | 1,514 |
| | 1,580 |
| | (4.2 | )% | | 5,768 |
| | 6,103 |
| | (5.5 | )% | | 1,262 |
| | 1,514 |
| | (16.6 | )% | | 4,294 |
| | 5,768 |
| | (25.6 | )% | |
Europe | 2,894 |
| | 2,409 |
| | 20.1 | % | | 11,338 |
| | 8,557 |
| | 32.5 | % | | 2,033 |
| | 2,894 |
| | (29.8 | )% | | 7,225 |
| | 11,338 |
| | (36.3 | )% | |
Rest of World | 5,594 |
| | 5,053 |
| | 10.7 | % | | 14,919 |
| | 14,663 |
| | 1.7 | % | | 5,584 |
| | 5,594 |
| | (0.2 | )% | | 15,694 |
| | 14,919 |
| | 5.2 | % | |
Total Crawford Specialty Solutions | 90,304 |
| | 85,328 |
| | 5.8 | % | | 271,108 |
| | 261,646 |
| | 3.6 | % | | |
Total Crawford Specialty Solutions Cases Received | | 82,330 |
| | 90,304 |
| | (8.8 | )% | | 252,367 |
| | 271,108 |
| | (6.9 | )% | |
Overall case volumes were 5.8% higher8.8% lower in the three months ended September 30, 2018 compared with the same period in 20172019 and 3.6% higher6.9% lower in the nine months ended September 30, 2019, compared with the same periods in 2018. The decrease in U.S. case volumes in the three months and nine months ended September 30, 2018,2019 was due to a decrease in high-frequency, low-complexityweather related cases in Contractor Connection, although there was a slight increase incompared to the third quarter.2018 periods. The U.K. case volumes were higherlower in the 20182019 periods due to an increasea decrease in high-frequency, low-complexity property cases in the Contractor Connection service lineline. There was a slight increase in cases received in Canada in the third quarter. The increasequarter, although a decrease in Canada wasfor the year-to-date period due to an increasea decrease in weather related activity in the current year as Contractor Connection received additional cases resulting from the Ontario windstorms in 2018 in Contractor Connection and Global Technical Services.2018. The decrease in Australia cases was due to a reduction in weather related activityhigh-frequency, low-complexity property cases in the current year.period. The increasedecrease in cases in Europe was primarily due to increasesa decrease in Global Technical Services in the Netherlands. The increase in casesItaly. Cases received in Rest of World was slightly lower in the third quarter, although there was an increase in the year-to-date period due to an increase in high-frequency, low- complexityweather related cases in the Middle East and Asia, partially offset in the nine month period due to a reduction in high-frequency, low-complexity cases in Brazil.Asia.
Garden City Group services were generally project based and not denominated by individual claims and therefore not included in the table above.
above for the nine months ended September 30, 2018.
Direct Compensation, Fringe Benefits & Non-Employee Labor
Crawford Specialty Solutions direct compensation, fringe benefits, and non-employee labor expenses as a percent of revenues before reimbursements were 49.7%52.2% in the 20182019 third quarter compared with 48.5%to 50.1% in the 20172018 third quarter. The dollar amount of these expenses was $34.5$36.0 million for the 20182019 third quarter and $42.2$34.8 million for the comparable 20172018 period. This increase was due to increased staffing to support client growth. For the nine months, ended September 30, 2018, segment direct compensation, fringe benefits, and non-employee labor expenses as a percent of revenues before reimbursements were 51.0%51.4% in 2018 compared with 47.4% in 2017. Theboth periods, and the dollar amount of these expenses was $120.0$106.0 million in 2018 and $126.12019 compared to $120.8 million for the comparable 20172018 period. The decrease in the dollar amount in the 2019 year-to-date period was due to the Garden City Group disposal referenced above. Excluding the impact of the change in the operating model in the U.K. contractor repair business discussed above,Garden City Group service line, direct compensation expenses, fringe benefits, and non-employee labor as a percent of Crawford Specialty Solutions segment revenues before reimbursements would have been 48.7% in the 2018 third quarter and 48.9%$103.6 million, or 50.5%, in the nine month periodmonths ended September 30, 2018. The decreaseincrease in the dollar amounts in the 2018 periods is due to the Garden City Group disposal referenced above. The increase in direct compensation, fringe benefits, and non-employee labor expense as a percentpercentage of revenues before reimbursements for the nine month period ended September 30, 2018 was due to excess capacity resulting from a decreaseincreased compensation expense and an increase in employee utilizationemployees in the Garden City Group service line in the 2018 period, prior to its disposal.2019. There was an average of 1,6291,488 full-time equivalent employees in Crawford Specialty Solutions in the 20182019 nine month period, compared with an average of 1,817 in1,259, which excludes the 2017 period, decreasing primarily as a result of375 full-time equivalent employees within the Garden City Group, disposal referenced above, which had an average of 470 full-time equivalent employees in 2017 compared to 250 infor the comparable 2018 nine month period.
Expenses Other than Reimbursements, Direct Compensation, Fringe Benefits & Non-Employee Labor
Expenses other than reimbursements, direct compensation, fringe benefits, and non-employee labor were 28.9%28.5% and 30.1% of Crawford Specialty Solutions revenues before reimbursements for the three months ended September 30, 2018 compared with 32.6% for the comparable period in 2017, and were 33.8% of segment revenues before reimbursements for the nine months ended September 30, 20182019, respectively, compared to 38.0%with 29.2% and 34.0% for the comparable periodperiods in 2017. Expenses decreased by 1.3% and 1.4% in 2018, respectively, due to the change in the operating model in the U.K. contractor repair business discussed above.2018. The dollar amount of these expenses decreased to $20.1$19.6 million in the 20182019 third quarter as compared with $28.4$20.3 million in the comparable 20172018 period, and were $79.4decreased to $62.1 million in the 2018 nine months ended September 30, 2019 as compared to $100.9$79.9 million in the comparable 20172018 period. These decreases wereThe decrease in the third quarter is due to the change inlower revenues, and the operating model indecrease for the U.K. contractor repair business,year-to-date period was primarily due to the Garden City Group disposal and a reductionreferenced above, which had $17.4 million of expenses in advertising costs in our Contractor Connection service line during 2018.the nine month 2018 period.
EXPENSES AND CREDITS EXCLUDED FROM SEGMENT OPERATING EARNINGS
Income Taxes
Our consolidated effective income tax rate may change periodically due to changes in enacted tax rates, fluctuations in the mix of income earned from our various domestic and international operations, which are subject to income taxes at different rates, our ability to utilize net operating loss and tax credit carryforwards, and amounts related to uncertain income tax positions. We estimate that our effective income tax rate for 20182019 will be approximately 32% after considering known discrete items.items as of September 30, 2019.
The provision for income taxes on consolidated income totaled $1.8$5.3 million and $4.9$1.8 million for the three months ended September 30, 20182019 and 2017,2018, respectively. The overall effective tax rate decreasedincreased to 31.1%36.8% for the nine months ended September 30, 20182019 compared with 35.7%31.1% for the 20172018 period primarily due to current year losses or low level of taxable income in certain operations, including losses due to the disposal of the Garden City Group business, partially offset bya one-time tax planning benefit in 2018 related to the voluntary contribution of $10.0 million to the Company’sCompany's U.S. defined benefit pension plan, and enacted changes in U.S. tax law as a resultthe impact of the December 2017 enactmentsale of the Tax CutsGarden City Group business in 2018 and Jobs Act (“the Tax Act”).arbitration and claim settlements in 2019.
Net Corporate Interest Expense
Net corporate interest expense consists of interest expense that we incur on our short- and long-term borrowings, partially offset by any interest income we earn on available cash balances and short-term investments. These amounts vary based on interest rates, borrowings outstanding and the amounts of invested cash. Corporate interest expense totaled $2.7$3.2 million and $2.7 million for the three months ended September 30, 2019 and 2018, and 2017, respectively. InterestThere was no interest income totaledduring the three months ended September 30, 2019, compared to $0.3 million and $0.2 million for the three months ended September 30, 2018 and 2017, respectively.2018. Corporate interest expense totaled $8.8$8.9 million and $7.3$8.8 million for the nine months ended September 30, 20182019 and 2017,2018, respectively. Interest income totaled $1.4$0.5 million and $0.6$1.4 million for the nine months ended September 30, 2019 and 2018, and 2017, respectively. The increases in interest expense in 2018 were due to higher average borrowings and an increase in interest rates, partially offset by higher interest income on invested funds.
Stock Option Expense
Stock option expense, a component of stock-based compensation, is comprised of non-cash expenses related to stock options granted under our various stock option and employee stock purchase plans. Stock option expense is not allocated to our operating segments. Stock option expense oftotaled $0.5 million and $0.4 million was recognized duringfor the three months ended September 30, 2019 and 2018, compared with $0.5 million for the 2017 period.respectively. Stock option expense totaled $1.4$1.3 million and $1.3$1.4 million for the nine months ended September 30, 20182019 and 2017,2018, respectively.
Amortization of Customer-Relationship Intangible Assets
Amortization of customer-relationship intangible assets represents the non-cash amortization expense for finite-lived customer-relationship and trade name intangible assets. Amortization expense associated with these intangible assets totaled $2.8 million and $2.7 million for each of the three months ended September 30, 20182019 and 2017.2018. Amortization expense associated with these intangible assets totaled $8.3$8.4 million and $8.2$8.3 million for the nine months ended September 30, 20182019 and 2017,2018, respectively. This amortization expense is included in "Selling, general, and administrative expenses" in our unaudited Condensed Consolidated Statements of Operations.
Unallocated Corporate and Shared Costs, Net
Certain unallocated corporate and shared costs are excluded from the determination of segment operating earnings. For the three months ended September 30, 20182019 and 2017,2018, unallocated corporate and shared costs and credits represented costs of our frozen U.S. defined benefit pension plan, expenses for our chief executive officer and our Board of Directors, certain adjustments to our self-insured liabilities, certain unallocated legal costs and professional fees, and certain adjustments and recoveries to our allowances for doubtful accounts receivable.
Unallocated corporate and shared costs were $5.8$1.6 million and $4.3$5.8 million for the three months ended September 30, 20182019 and 2017,2018, respectively. The increasedecrease for the three months ended September 30, 20182019 was due to a decrease in professional fees, self-insurance expenses and other administrative costs, partially offset by an increase in self-insured expenses and an increase in our allowance for doubtful accounts receivable.defined benefit pension expense. Unallocated corporate and shared costs were $7.3$2.4 million and $2.8$7.3 million for the nine months ended September 30, 20182019 and 2017,2018, respectively. The increasedecrease for the nine months ended September 30, 20182019 was due to an increasea decrease in unallocated professional fees and the absence of certain expense credits that existed in 2017,other administrative costs, partially offset by a decreasean increase in defined benefit pension expense.expense and self-insurance expenses.
Restructuring
Arbitration and Special ChargesClaim Settlements
We recorded no restructuring and special chargesDuring the three months ended June 30, 2019, we recognized an expense in the amount of $11.4 million related to an arbitration panel awarding three of four former executives of our former Garden City Group business unit additional payments associated with their departure from the Garden City Group on December 31, 2015. In August 2019, we received a claim from the fourth former executive of the Garden City Group. This claim was settled in October for $1.2 million, which is reflected in the three months ended September 30, 2019. Total arbitration and claim settlements for the nine months ended September 30, 2018. For the same periods of 2017 we recorded restructuring charges totaling $1.4 million and $8.8 million, respectively.2019 is $12.6 million. There are no other potential claimants related to this matter.
Loss on dispositionDisposition of business lineBusiness Line
During the three months and nine months ended September 30, 2018, we recorded a loss on the disposal of a business line of $1.2 million and $19.0 million, respectively. The loss on the sale of the GCGGarden City Group business was presented in the unaudited Condensed Consolidated Statements of Operations as a separate charge "Loss on disposition of business line".line."
LIQUIDITY, CAPITAL RESOURCES, AND FINANCIAL CONDITION
At September 30, 2018,2019, our working capital balance (current assets less current liabilities) was approximately $90.3$76.7 million, a decrease of $23.5$18.9 million from the working capital balance at December 31, 2017.2018. Our cash and cash equivalents were $53.3$46.1 million at September 30, 2018,2019, compared with $54.0$53.1 million at December 31, 2017.2018.
Cash and cash equivalents as of September 30, 20182019 consisted of $16.4 million held in the U.S. and $36.9$29.7 million held in our foreign subsidiaries. All of the cash and cash equivalents held by our foreign subsidiaries is available for general corporate purposes. The Company generally does not provide for additional U.S. and foreign income taxes on undistributed earnings of foreign subsidiaries because they are considered to be indefinitely reinvested. The Company's current expectation is that such earnings will be reinvested by the subsidiaries or will be repatriated only when it would be tax effective or otherwise strategically beneficial to the Company such as if a very unusual event or project generated profits significantly in excess of ongoing business reinvestment needs. If such an event were to occur, we would analyze the potential tax impact and our anticipated investment needs in that region and provide for U.S. taxes for earnings that are not expected to be indefinitely reinvested. Such an event occurred during 2018, and we have provided for additional U.S. and foreign income taxes on such profits. Other historical earnings and future foreign earnings necessary for business reinvestment are expected to remain indefinitely reinvested and will be used to provide working capital for these operations, fund defined benefit pension plan obligations, repay non-U.S. debt, fund capital improvements, and fund future acquisitions.
We currently believe that funds expected to be generated from our U.S. operations, along with potential borrowing capabilities in the U.S., will be sufficient to fund our U.S. operations and other obligations, including our funding obligations under our U.S. defined benefit pension plan, for the foreseeable future and, therefore, except in limited circumstances such as those described above, we do not foresee a need to repatriate cash held by our foreign subsidiaries in a taxable transaction to fund our U.S. operations. However, if at a future date or time these funds are necessary for our operations in the U.S. or we otherwise believe it is in our best interests to repatriate all or a portion of such funds, we may be required to accrue and pay U.S. taxes to repatriate these funds. No assurances can be provided as to the amount or timing thereof, the tax consequences related thereto, or the ultimate impact any such action may have on our results of operations or financial condition.
No additional income or withholding taxes have been provided for any undistributed foreign earnings, other than those subject to the Transition Tax nor have any taxes been provided for outside basis difference inherent in these entities as these amounts continue to be indefinitely reinvested in foreign operations. Additionally, due to withholding tax, basis computations, and other related tax considerations, it is not practicable to estimate any taxes to be provided on outside basis differences at this time. The ultimate tax impact related to the Tax Act may differ, possibly materially, due to further refinement of our calculations, changes in interpretation and assumptions, or issuance of additional guidance issued by the relevant tax authorities and we will continue to refine these estimates and our indefinite reinvestment assertion during 2018 in accordance with SAB 118.
Cash Provided by Operating Activities
Cash provided by operating activities was $16.0$42.3 million for the nine months ended September 30, 2018,2019, compared with $13.9$16.0 million of cash provided in the comparable period of 2017.2018. The increase in cash provided by operating activities was primarily due to a decrease in accounts receivables, partially offset by $10.0 million in one-time incrementaldiscretionary U.S. and U.K. pension contributions in the U.S. and higher accrued compensation and bonus payments in 2018,2019 compared to 2017.2018, better accounts receivable management and lower working capital requirements, including the positive cash flow impact of the Garden City Group disposal in June 2018. The Company made a one-time discretionary contribution of $10.0 million to its U.S. defined benefit pension plan in the 2018 third quarter.
Cash Used in/Provided by/Used inby Investing Activities
Cash provided byused in investing activities, primarily for acquisitions of property and equipment and capitalized software, was $12.1$15.2 million for the nine months ended September 30, 2018,2019, compared with $68.5$12.1 million usedprovided in the first nine months of 2017.2018. The 2018 increase was due to theactivity included proceeds from the disposal of athe Garden City Group business line of $40.3 million. The 2017 decrease was primarilyline. Capital expenditures were higher in the 2018 period due to $36.0 million in paymentsthe costs incurred for the acquisitionconsolidation and relocation of WeGoLookour Atlanta Service Center and other investments in 2017.technology, including Garden City Group expenditures.
Cash Used in/Provided byin Financing Activities
Cash used in financing activities was $28.6$33.7 million for the nine months ended September 30, 2018,2019, compared with $43.1$28.6 million provided byused in financing activities for the 20172018 period. We paid $10.2$9.9 million and $10.3$10.2 million in dividends in the nine-month periodsnine months ended September 30, 20182019 and 2017,2018, respectively. During the first nine months of 2018,2019, we decreasedincreased our short-term borrowings and book overdraft, net, by $11.3$0.5 million, compared with a increasedecrease during the first nine months of 20172018 of $60.2$11.3 million, primarily to fund the WeGoLook acquisition and other working capital requirements. Share repurchases totaled $25.7 million in the 2019 period, compared to $7.7 million for the first nine months of 2018.
Other Matters Concerning Liquidity and Capital Resources
As a component of our credit facility, we maintain a letter of credit facility to satisfy certain contractual obligations. Including $11.7$11.6 million of undrawn letters of credit issued under the letter of credit facility, the available balance under our credit facility totaled $221.4$247.5 million at September 30, 2018.2019. Our short-term debt obligations typically peak during the first half of each year due to the annual payment of incentive compensation, contributions to retirement plans, working capital fluctuations, and certain other recurring payments, and generally decline during the balance of the year. The balance of short-term borrowings represents amounts under our credit facility that we expect, but are not required, to repay in the next twelve months. Long- and short-term borrowings outstanding, including current installments and capitalfinance leases, totaled $212.9$189.4 million as of September 30, 20182019 compared with $225.7$190.4 million at December 31, 2017.2018.
Defined Benefit Pension Funding and Cost
We sponsor a qualified defined benefit pension plan in the U.S. (the "U.S. Qualified Plan"), three defined benefit plans in the U.K., and defined benefit pension plans in the Netherlands, Norway, Germany, and the Philippines. Effective December 31, 2002, we froze our U.S. Qualified Plan. Our frozen U.S. Qualified Plan and U.K. plans were underfunded by $85.8$72.5 million and overfunded by $34.7$32.7 million, respectively, at December 31, 2017,2018, based on accumulated benefit obligations of $474.6$420.2 million and $249.4$234.8 million for the U.S. Qualified Plan and the U.K. plans, respectively.
For the nine-month periodnine months ended September 30, 2018,2019, the Company made no contributions of $19.0 millionto its U.S. defined benefit pension plan and $4.2$0.5 million to its U.S. and U.K. defined benefit pension plans, respectively, compared with contributions of $9.0$19.0 million and $4.0$4.2 million, respectively, in the comparable periods of 2017. For the quarter ended September 30, 2018 in addition to its expected $3.0 million quarterly contribution, the Company made a one time voluntary contribution of $10.0 million to its U.S. defined benefit pension plan.period. The Company does not expect to make any additional contributions to its U.S. and U.K. plans during the remainder of 2018.2019. Anticipated funding for the other international plans is not material.
significant.
Dividend Payments
Our Board of Directors makes dividend decisions from time to time based in part on an assessment of current and projected earnings and cash flows. During the nine months ended September 30, 2018,2019, we paid $10.2$9.9 million in dividends. Our ability to pay future dividends could be impacted by many factors including the funding requirements of our defined benefit pension plans, repayments of outstanding borrowings, levels of cash expected to be generated by our operating activities, and covenants and other restrictions contained in any credit facilities or other financing agreements. The covenants in our existing credit facility limit dividend payments to shareholders.
Financial Condition
The unaudited Condensed Consolidated Balance Sheet as of September 30, 2018 reflects the reduction of assets and liabilities resulting from the sale of the GCG Business. The otherOther significant changes on our unaudited Condensed Consolidated Balance Sheet as of September 30, 2018,2019, compared with our unaudited Condensed Consolidated Balance Sheet as of December 31, 20172018 were as follows:
Accounts receivable decreased $12.8 million, after exclusion of the $31.7 million reduction from the sale of the GCG Business and foreign currency exchange impacts.
Unbilled revenues increased $26.2$8.7 million after exclusion of the $16.7 million reduction from the sale of the GCG Business andexcluding foreign currency exchange impacts. This increase was primarily due to increases in the Crawford Claims Solutions segment, which had increases due to weather related activity in Australia and other increases in weather related revenuesthe U.S. and Crawford TPA Solutions: Broadspire segments when compared with December 31, 2017 balances.Canada.
Accounts payable and accrued liabilities decreased $10.7$4.4 million after exclusion of the $6.5 million reduction from the sale of the GCG Business andexcluding foreign exchange impacts and other adjustments.impacts. The decrease was duerelated to higherchanges in our self insurance liabilities and timing of payments for accrued compensation and incentive compensation, andwithin accounts payable. Included in this amount is the net change for the inclusion of "Operating lease right-of-use assets, net" and "Operating lease liabilities" as well as the removal of "Deferred rent", as discussed further below.
At September 30, 2018,2019, we were not a party to any off-balance sheet arrangements other than operating leases, which we believe could materially impact our operations, financial condition, or cash flows.
As disclosed in our Annual Report on Form 10-K for the year ended December 31, 2017,2018, we have certain material obligations under operating lease agreements to which we are a party. In accordance with GAAP, theseAs discussed in Note 4, "Lease Commitments" of our accompanying unaudited condensed consolidated financial statements included in Item 1 of this Quarterly Report on Form 10-Q, the Company adopted Topic 842 as of January 1, 2019, which resulted in recording operating lease obligationslease-related assets and the related leased assets are not reportedliabilities on our consolidated balance sheet.unaudited Condensed Consolidated Balance Sheet as of September 30, 2019.
We also maintain funds in various trust accounts to administer claims for certain clients. These funds are not available for our general operating activities and, as such, have not been recorded in the accompanying unaudited Condensed Consolidated Balance Sheets. We have concluded that we do not have a material off-balance sheet risk related to these funds.
APPLICATION OF CRITICAL ACCOUNTING POLICIES AND ESTIMATES
ThereExcept as set forth below, there have been no material changes to our critical accounting policies and estimates from those disclosed in our Annual Report on Form 10-K for the year ended December 31, 2017.2018.
New Accounting Standards Adopted
Additional information related to adoption of accounting standards is provided in Notes 2 and 34 to the accompanying unaudited condensed consolidated financial statements contained in this Quarterly Report on Form 10-Q.
Pending Adoption of New Accounting Standards
Additional information related to pending adoption of recently issued accounting standards is provided in Note 2 to the accompanying unaudited condensed consolidated financial statements contained in this Quarterly Report on Form 10-Q.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
For a discussion of quantitative and qualitative disclosures about the Company's market risk, see Item 7A, "Quantitative and Qualitative Disclosures About Market Risk," of our Annual Report on Form 10-K for the year ended December 31, 2017.2018. Our exposures to market risk have not changed materially since December 31, 2017.2018.
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our Exchange Act reports is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission's rules and forms, and that such information is accumulated and communicated to management, including the Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. Management necessarily applies its judgment in assessing the costs and benefits of such controls and procedures, which, by their nature, can provide only reasonable assurance regarding management's control objectives. The Company's management, including the Chief Executive Officer and the Chief Financial Officer, does not expect that our disclosure controls and procedures can prevent all possible errors or fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that misstatements due to error or fraud will not occur or that all control issues and instances of fraud, if any, within the Company have been detected. There are inherent limitations in all control systems, including the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of simple errors or mistakes. Additionally, controls can be circumvented by the individual acts of one or more persons. The design of any system of controls is based in part upon certain assumptions about the likelihood of future events, and, while our disclosure controls and procedures are designed to be effective under circumstances where they should reasonably be expected to operate effectively, there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions. Because of the inherent limitations in any control system, misstatements due to possible errors or fraud may occur and not be detected.
As of the end of the period covered by this report, we performed an evaluation, under the supervision and with the participation of management, including the Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures pursuant to Exchange Act Rules 13a-15(b) and 15d-15(b). Based upon the foregoing, the Chief Executive Officer along with the Chief Financial Officer concluded that, as of the end of the period covered by this report, our disclosure controls and procedures were effective at providing reasonable assurance that all information relating to the Company (including its consolidated subsidiaries) required to be disclosed in our Exchange Act reports is recorded, processed, summarized, and reported in a timely manner.
Changes in Internal Control over Financial Reporting
We have identified no changes in our internal control over financial reporting that occurred during the period covered by this report that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
PART II — OTHER INFORMATION
Item 1A. Risk Factors
In addition to the other information set forth in this report, the factors discussed in Part I, "Item 1A. Risk Factors" in our Annual Report on Form 10-K for the year ended December 31, 20172018 could materially affect our business, financial condition, or results of operations. The risks described in this report and in our Annual Report on Form 10-K are not the only risks facing our Company. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition, or results of operations.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
The Company's share repurchase authorization, approved in July 2017, provided the Company with the ability to repurchase up to 2,000,000 shares of CRD-A or CRD-B (or both) through July 2020 (the "2017 Repurchase Authorization"). Under the 2017 Repurchase Authorization, repurchases could be made for cash, in the open market or privately negotiated transactions at such times and for such prices as management deemed appropriate, subject to applicable contractual and regulatory restrictions. The 2017 Repurchase Authorization had 427,883 shares available for repurchase when it was terminated on May 8, 2019.
Effective May 9, 2019, the Company's Board of Directors authorized the repurchase of up to 2,000,000 shares of CRD-A or CRD-B (or a combination of the two) through December 31, 2020 (the "2019 Repurchase Authorization"). Under the 2019 Repurchase Authorization, repurchases may be made for cash, in the open market or privately negotiated transactions at such times and for such prices as management deems appropriate, subject to applicable contractual and regulatory restrictions.
Since December 31, 2018, the Company has purchased 985,459 shares pursuant to the 2019 Repurchase Authorization. As of September 30, 2018,2019, the Company was authorized to repurchase 546,7681,014,541 shares under the 20172019 Repurchase Authorization after repurchasing 1,065,846 shares since December 31, 2017.Authorization.
| | Period | | Total Number of Shares Purchased | | Average Price Paid Per Share | | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs | | Maximum Number of Shares That May be Purchased Under the Plans or Programs | | | Total Number of Shares Purchased | | Average Price Paid Per Share | | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs | | Maximum Number of Shares That May be Purchased Under the Plans or Programs | |
Balance as of June 30, 2018 | | | | | | | | 600,825 |
| | |
July 1, 2018 - July 31, 2018 | | | | | | | | | | |
Balance as of June 30, 2019 | | | | | | | | | 1,647,570 |
| |
July 1, 2019 - July 31, 2019 | | | | | | | | | | |
CRD-A | | — |
| | $ | — |
| | — |
| | | | | 11,089 |
| | $ | 10.00 |
| | 11,089 |
| | | |
CRD-B | | — |
| | $ | — |
| | — |
| | | | | 75,000 |
| | $ | 9.35 |
| | 75,000 |
| | | |
Totals as of July 31, 2018 | | | | | | | | 600,825 |
| | |
August 1, 2018 - August 31, 2018 | | | | | | | | | | |
Totals of July 31, 2019 | | | | | | | | | 1,561,481 |
| |
August 1, 2019 - August 31, 2019 | | | | | | | | | | |
CRD-A | | — |
| | $ | — |
| | — |
| | | | | 304,115 |
| | $ | 9.65 |
| | 304,115 |
| | | |
CRD-B | | — |
| | $ | — |
| | — |
| | | | | 75,000 |
| | $ | 9.50 |
| | 75,000 |
| | | |
Totals as of August 31, 2018 | | | | | | | | 600,825 |
| | |
September 1, 2018 - September 30, 2018 | | | | | | | | | | |
Totals of August 31, 2019 | | | | | | | | | 1,182,366 |
| |
September 1, 2019 - September 30, 2019 | | | | | | | | | | |
CRD-A | | 43,190 |
| | $ | 8.86 |
| | 43,190 |
| | | | | 86,688 |
| | $ | 9.95 |
| | 86,688 |
| | | |
CRD-B | | 10,867 |
| | $ | 8.87 |
| | 10,867 |
| | | | | 81,137 |
| | $ | 9.44 |
| | 81,137 |
| | | |
Totals as of September 30, 2018 | | 54,057 |
| | | | 54,057 |
| | 546,768 |
| | |
Totals as of September 30, 2019 | | | 633,029 |
| | | | 633,029 |
| | 1,014,541 |
| |
| | | | | | | | | | | | | | | | | | |
Item 5. Other Information
On October 30, 2019, the Company, its subsidiaries Crawford & Company Risk Services Investments Limited, Crawford & Company (Canada) Inc. and Crawford & Company (Australia) Pty. Ltd. (the Company, together with such subsidiaries, as borrowers (the “Borrowers”)), the Company’s guarantor subsidiaries party thereto, Wells Fargo Bank, National Association, as administrative agent and a lender (“Wells Fargo”), and the other lenders party thereto (together with Wells Fargo, the “Lenders”), entered into a Second Amendment to Amended and Restated Credit Agreement (the “Amendment”) which amended that certain Amended and Restated Credit Agreement, dated as of October 11, 2017, by and among the Borrowers and the Lenders (as amended, the “Agreement”). Pursuant to the Amendment, the expenses paid or incurred in connection with the arbitration with three former executives of our Garden City Group relating to additional payments associated with their departure from the Garden City Group on December 31, 2015 are excluded from the calculation of Consolidated EBITDA for purposes of the financial covenants in the Agreement. Additionally, the Amendment made certain administrative changes to the Agreement. The foregoing description of the Amendment is qualified in its entirety by reference to the Amendment, a copy of which is filed as Exhibit 10.1 to this Report and is incorporated herein by reference.
Item 6. Exhibits
|
| | |
Exhibit | | |
No. | | Description |
3.1 | | |
| | |
3.2 | | |
| | |
10.1 | | Second Amendment to amended and Restated Credit Agreement, dated as of October 30, 2019, by and among Crawford & Company, Crawford & Risk Services Investments Limited, Crawford & Company (Canada) Inc. and Crawford & Company (Australia) Pty. Ltd., and the guarantor subsidiaries party thereto, Wells Fargo Bank, National Association, as administrative agent and a lender ("Wells Fargo"), and the other lenders party thereto
|
| | |
15 | | |
| | |
31.1 | | |
| | |
31.2 | | |
| | |
32.1 | | |
| | |
32.2 | | |
| | |
101 | | XBRL Documents |
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.
|
| | | | | | |
| | | Crawford & Company (Registrant) | |
| | | | |
Date: | November 5, 20184, 2019 | | /s/ Harsha V. Agadi | |
| | | Harsha V. Agadi | |
| | | President and Chief Executive Officer (Principal Executive Officer) | |
| |
| | | | |
Date: | November 5, 20184, 2019 | | /s/ W. Bruce Swain | |
| | | W. Bruce Swain | |
| | | Executive Vice President and Chief Financial Officer (Principal Financial Officer) | |