×

Crawford & Company Reports Strong 2017 Second Quarter Results

ATLANTA, Aug. 09, 2017 (GLOBE NEWSWIRE) -- Crawford & Company (www.crawfordandcompany.com) (NYSE:CRD-A) (NYSE:CRD-B), the world’s largest publicly listed independent provider of claims management solutions to insurance companies and self-insured entities, today announced its financial results for the second quarter ended June 30, 2017.

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 (CRD-A) than on the voting Class B Common Stock (CRD-B), subject to certain limitations. In addition, with respect to mergers or similar transactions, holders of CRD-A must receive the same type and amount of consideration as holders of CRD-B, unless different consideration is approved by the holders of 75% of CRD-A, voting as a class.

Consolidated Results
Second Quarter 2017 Summary

  • Revenues before reimbursements of $269.2 million, compared with $282.3 million for the 2016 period
  • Revenues on a constant dollar basis, a non-GAAP financial measure, of $275.1 million for the 2017 second quarter after adjusting for $5.9 million in foreign exchange rate changes
  • Net income attributable to shareholders of $10.2 million compared to $8.6 million in the same period last year
  • Diluted earnings per share of $0.19 for CRD-A and $0.17 for CRD-B, compared with $0.16 for CRD-A and $0.14 for CRD-B in the prior year quarter
  • Diluted earnings per share of $0.27 for CRD-A and $0.25 for CRD-B on a non-GAAP basis in the 2017 quarter, before restructuring and special charges, compared to $0.20 for CRD-A and $0.19 for CRD-B in the prior year quarter
  • Consolidated operating earnings, a non-GAAP financial measure, were $29.2 million or 10.8% of revenues in the 2017 second quarter, compared with $23.9 million or 8.5% of revenues in the 2016 second quarter
  • Consolidated adjusted EBITDA, a non-GAAP financial measure, was $38.2 million or 14.2% of revenues in the 2017 second quarter, compared with $32.3 million or 11.4% of revenues in the 2016 period

Mr. Harsha V. Agadi, president and chief executive officer of Crawford & Company, stated, “We are pleased with our second quarter results as we delivered solid margin expansion and operating profit growth despite ongoing softer market trends for our Garden City Group segment. We believe that the decisive steps we took through the second quarter to reduce our expense structure have positioned the Company to deliver the financial expectations we set at the beginning of the year, while also providing the necessary resources for reinvestment into our sales and marketing teams, as well as new product development, in order to position Crawford for future revenue growth.

“Overall, our revenues were down 5% from the 2016 quarter with a large factor being foreign exchange headwinds. Despite this, GAAP net income rose 18% over the prior year quarter driven by strong consolidated operating earnings growth of 22%, with our operating margin expanding 230 basis points over the 2016 quarter. This performance reflects the benefits of cost reductions, higher case volumes, and lower corporate costs.

“We were also successful in attracting accomplished executives to the Company, including Rohit Verma who joins Crawford as our Global Chief Operating Officer. Rohit brings more than 20 years of deep sector expertise to Crawford having previously served as a senior executive for Zurich North America. As a part of his new role, Rohit will be responsible for Crawford’s operating segments and our global information technology function where he will be focused on optimizing our operations to ensure that we are maximizing the many opportunities that exist today. I am also pleased that Terry Hunt has rejoined Crawford as the head of Global Technical Services in the United States. Terry had a very successful track record managing GTS over the years and we are thrilled that he has rejoined Crawford to lead this very important business again.

“Looking at our segment results, U.S. Services saw robust margin expansion in the quarter and had the highest operating margins of any of our segments at 18%. Broadspire also delivered double-digit operating margins in the 2017 quarter as we continued to see solid growth in medical management and disability services, which remain areas of opportunity for us. Our international operations were impacted by foreign exchange headwinds and challenging global markets, though operating margins expanded modestly as a result of cost control. Lastly, GCG continued to face a challenging market as the volume and size of cases has not rebounded from first quarter levels.”

Mr. Agadi concluded, “While we are pleased to be reaffirming guidance today on the heels of an overall strong second quarter, there is still more work to be done to drive growth and future earnings sustainability. For the remainder of 2017, our focus will continue to be on revenue growth, leveraging our many global resources, and remaining vigilant on cost containment.”

Segment Results for the Second Quarter

U.S. Services

U.S. Services revenues before reimbursements were $61.3 million in the second quarter of 2017, increasing 4% from $58.9 million in the second quarter of 2016. Operating earnings were $11.1 million in the 2017 second quarter, compared with $9.6 million in the second quarter of 2016, representing operating margins of 18% in the 2017 period and 16% in the 2016 period.

International

Second quarter 2017 revenues before reimbursements for the International segment totaled $110.4 million, compared with $122.6 million in the 2016 second quarter. This decrease was partly due to changes in foreign exchange rates which negatively impacted revenues by approximately 5%, or $5.9 million, and decreases in weather related activity in the 2017 period. International segment operating earnings were $10.3 million in the 2017 second quarter, compared with $11.1 million in the 2016 second quarter. The segment’s operating margin was 9% in both the 2017 and 2016 periods.

Broadspire

Broadspire segment revenues before reimbursements were $77.9 million in the 2017 second quarter, up from $75.1 million in the 2016 second quarter. Broadspire recorded operating earnings of $8.9 million in the second quarter of 2017, representing an operating margin of 11%, compared with $6.5 million, or 9% of revenues, in the 2016 second quarter.

Garden City Group

Garden City Group revenues before reimbursements were $19.7 million in the second quarter of 2017, compared with $25.7 million in the same period of 2016. Operating losses were $(1.7) million in the 2017 second quarter compared with earnings of $2.6 million in the 2016 period. The segment’s operating margin for the 2017 quarter was (8)% as compared to 10% in the 2016 quarter.

Unallocated Corporate and Shared Costs and Credits, Net

Unallocated corporate costs and (credits), net were $(0.5) million in the second quarter of 2017, compared with $5.9 million in the same period of 2016. The decreased costs for the second quarter of 2017 were due to decreases in defined benefit pension expense, self-insured expenses, and unallocated professional fees.

Restructuring and Special Charges

The Company recorded restructuring and special charges of $6.8 million and $3.5 million in the 2017 and 2016 second quarters, respectively. Restructuring costs of $6.8 million in the 2017 quarter were incurred related to a reduction of administrative costs and consolidation of management layers in certain operations and the establishment and phase in of the Company’s Global Business Services Center in Manila, Philippines and Global Technology Services Center in Pune, India (the “Centers”).

Balance Sheet and Cash Flow

The Company’s consolidated cash and cash equivalents position as of June 30, 2017 totaled $60.0 million compared with $81.6 million at December 31, 2016.

The Company’s operations used $16.4 million of cash during the 2017 period, compared with cash provided of $11.5 million in the 2016 period. The increase in cash used in operating activities in the first six months of 2017 compared with the first six months of 2016 was primarily due to a decrease in accrued compensation and related costs from timing of compensation payments, and an increase in accounts receivable.

2017 Guidance

Crawford & Company is reaffirming its guidance for 2017 as follows:

  • Consolidated revenues before reimbursements between $1.10 and $1.13 billion;
  • After expected restructuring and special charges, net income attributable to shareholders of Crawford & Company between $34.0 and $39.0 million, or $0.63 to $0.73 diluted earnings per CRD-A share, and $0.55 to $0.65 diluted earnings per CRD-B share;
  • Consolidated operating earnings between $90.0 and $100.0 million;
  • Consolidated adjusted EBITDA between $130.0 and $140.0 million;
  • Before expected restructuring and special charges, net income attributable to shareholders of Crawford & Company on a non-GAAP basis between $43.0 and $48.0 million, or $0.78 to $0.88 diluted earnings per CRD-A share, and $0.71 to $0.81 diluted earnings per CRD-B share.

The Company expects to incur restructuring and special charges in 2017 totaling approximately $13.0 million pretax. This is expected to be comprised of $3.0 million related to the Centers and $10.0 million related to other restructuring activities.

To a significant extent, Crawford’s business depends on case volumes. The Company cannot predict the future trend of case volumes for a number of reasons, including the fact that the frequency and severity of weather-related claims and the occurrence of natural and man-made disasters, which are a significant source of claims and revenue for the Company, are generally not subject to accurate forecasting.

Conference Call

As previously announced, Crawford & Company will host a conference call today, August 9, 2017 at 4:30 p.m. Eastern Time to discuss its second quarter 2017 results. The conference call can be accessed live by dialing 1-800-374-2518 and using passcode 6373715. A presentation for today’s call can also be found on the investor relations portion of the Company’s website, http://www.crawfordandcompany.com. The call will be recorded and available for replay through September 9, 2017. You may dial 1-855-859-2056 to listen to the replay. The access code is 6373715.

Non-GAAP Presentation

In the normal course of business, our operating segments incur certain out-of-pocket expenses that are thereafter reimbursed by our clients. Under GAAP, these out-of-pocket expenses and associated reimbursements are required to be included when reporting expenses and revenues, respectively, in our consolidated results of operations. In the foregoing discussion and analysis of segment results of operations, we do not include a gross up of segment expenses and revenues for these pass-through reimbursed expenses. The amounts of reimbursed expenses and related revenues offset each other in our results of operations with no impact to our net income 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.

Operating earnings is the primary financial performance measure used by our senior management and chief operating decision maker (“CODM”) to evaluate the financial performance of our Company and operating segments, and make resource allocation and certain compensation decisions. Unlike net income, segment operating earnings is not a standard performance measure found in GAAP. We believe this measure is useful to others in that it allows them to evaluate segment and consolidated operating performance using the same criteria used by our senior management and CODM. Consolidated operating earnings represent segment earnings including certain unallocated corporate and shared costs and credits, but before net corporate interest expense, stock option expense, amortization of customer-relationship intangible assets, restructuring and special charges, income taxes, and net income or loss attributable to noncontrolling interests. The reconciliation of operating earnings to net income attributable to shareholders of the Company on a GAAP basis is presented below.

Adjusted EBITDA is not a term defined by GAAP and as a result our measure of adjusted EBITDA might not be comparable to similarly titled measures used by other companies. However, adjusted EBITDA is used by management to evaluate, assess and benchmark our operational results and the Company believes that adjusted EBITDA is relevant and useful information widely used by analysts, investors and other interested parties. Adjusted EBITDA is defined as net income attributable to shareholders of the Company with adjustments for depreciation and amortization, net corporate interest expense, income taxes, restructuring and special charges, and stock-based compensation expense.

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 are non-core items not directly related to our normal business or operations, or our future performance.

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.

Income taxes are calculated for the non-GAAP presentation of net income before restructuring and special charges based on statutory rates in effect in the various jurisdictions in which charges exist, and vary by jurisdiction.

Following is a reconciliation of segment and consolidated operating earnings (loss) to net income attributable to shareholders of Crawford & Company on a GAAP basis. The reconciliation of 2017 guidance is to the midpoint of the guidance range.

Three months ended Six months ended Full Year
(in thousands)June 30,
2017
June 30,
2016
June 30,
2017
June 30,
2016
Guidance
2017
Operating earnings (loss):
U.S. Services$11,133 $9,560 $16,650 $18,589
International10,293 11,125 19,517 18,407
Broadspire8,899 6,529 15,995 15,234
Garden City Group(1,653)2,558 (2,455)3,830
Unallocated corporate and shared (costs) and credits, net487 (5,889) (2,255)(10,507)
Consolidated operating earnings29,159 23,883 47,452 45,553 $95,000
Deduct:
Net corporate interest expense(2,114)(2,523) (4,150)(5,291) (11,000)
Stock option expense(457)(137) (874)(227) (1,575)
Amortization expense(2,721)(2,420) (5,498)(4,879) (11,700)
Restructuring and special charges(6,782)(3,526) (7,387)(5,943) (13,165)
Income taxes(6,812)(6,116) (11,647)(11,423) (20,960)
Net income attributable to noncontrolling interests and redeemable noncontrolling interests(72)(534) (31)(533) (100)
Net income attributable to shareholders of Crawford & Company$10,201 $8,627 $17,865 $17,257 $36,500

Following is a reconciliation of net income attributable to shareholders of Crawford & Company on a GAAP basis to adjusted EBITDA. The reconciliation of 2017 guidance is to the midpoint of the guidance range.

Three months ended Six months ended Full Year
(in thousands)June 30,
2017
June 30,
2016
June 30,
2017
June 30,
2016
Guidance
2017
Net income attributable to shareholders of Crawford & Company$10,201 $8,627 $17,865 $17,257 $36,500
Add:
Depreciation and amortization10,178 10,264 20,358 20,558 47,375
Stock-based compensation2,109 1,228 3,405 1,957 6,000
Net corporate interest expense2,114 2,523 4,150 5,291 11,000
Restructuring and special charges6,782 3,526 7,387 5,943 13,165
Income taxes6,812 6,116 11,647 11,423 20,960
Adjusted EBITDA$38,196 $32,284 $64,812 $62,429 $135,000

Following is information regarding the weighted average shares used in the computation of basic and diluted earnings per share.

Three months ended Six months ended
(in thousands)June 30,
2017
June 30,
2016
June 30,
2017
June 30,
2016
Weighted-Average Shares Used to Compute Basic Earnings Per Share:
Class A Common Stock31,394 30,725 31,401 30,635
Class B Common Stock24,678 24,690 24,684 24,690
Weighted-Average Shares Used to Compute Diluted Earnings Per Share:
Class A Common Stock32,119 31,253 32,181 31,031
Class B Common Stock24,678 24,690 24,684 24,690

Following are reconciliations of GAAP Net Income and Earnings Per share to non-GAAP Adjusted Net Income and Diluted Earnings Per Share.

Three months ended June 30, 2017
(in thousands)Net income
attributable to
Crawford &
Company
Diluted
earnings per
CRD-A share
Diluted
earnings per
CRD-B share
GAAP$10,201 $0.19 $0.17
Add back:
Restructuring and special charges, net of tax of $2,2174,565 0.08 0.08
Non-GAAP Adjusted$14,766 $0.27 $0.25


Three months ended June 30, 2016
(in thousands)Net income
attributable to
Crawford
& Company
Diluted
earnings per
CRD-A share
Diluted
earnings per
CRD-B share
GAAP$8,627 $0.16 $0.14
Add back:
Restructuring and special charges, net of tax of $1,1882,338 0.04 0.05
Non-GAAP Adjusted$10,965 $0.20 $0.19


Full Year Guidance 2017
(in thousands)Net income
attributable to
Crawford
& Company
Diluted
earnings per
CRD-A share
Diluted
earnings per
CRD-B share
GAAP$36,500 $0.68 $0.60
Add back:
Restructuring and special charges, net of tax of $4,3448,821 0.15 0.15
Non-GAAP Adjusted$45,321 $0.83 $0.75

Further information regarding the Company’s operating results and cash flows for the quarter ended June 30, 2017, and financial position as of June 30, 2017 is shown on the attached unaudited condensed consolidated financial statements.

About Crawford & Company

Based in Atlanta, Georgia, Crawford & Company (www.crawfordandcompany.com) is the world's largest publicly traded independent provider of claims management solutions to insurance companies and self-insured entities, with an expansive global network serving clients in more than 70 countries. The Crawford Solution® offers comprehensive, integrated claims services, business process outsourcing and consulting services for major product lines including property and casualty claims management; workers' compensation claims and medical management; and legal settlement administration.

The Company’s shares are traded on the NYSE under the symbols CRD-A and CRD-B. 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.

Earnings per share may be different between CRD-A and CRD-B due to the payment of a higher per share dividend on CRD-A than CRD-B, and the impact that has on the earnings per share calculation according to generally accepted accounting principles.

FOR FURTHER INFORMATION REGARDING THIS PRESS RELEASE, PLEASE CALL BRUCE SWAIN AT (404) 300-1051.

This press release contains forward-looking statements, including statements about the expected future financial condition, results of operations and earnings outlook of Crawford & Company. Statements, both qualitative and quantitative, that are not historical facts may be “forward-looking statements” as defined in the Private Securities Litigation Reform Act of 1995 and other federal securities laws. Forward-looking statements involve a number of risks and uncertainties that could cause actual results to differ materially from historical experience or Crawford & Company’s present expectations. Accordingly, no one should place undue reliance on forward-looking statements, which speak only as of the date on which they are made. Crawford & Company does not undertake to update forward-looking statements to reflect the impact of circumstances or events that may arise or not arise after the date the forward-looking statements are made. For further information regarding Crawford & Company, including factors that could cause our actual financial condition, results or earnings to differ from those described in any forward-looking statements, please read Crawford & Company’s reports filed with the SEC and available at www.sec.gov and in the Investor Relations section of Crawford & Company’s website at www.crawfordandcompany.com.

A PDF accompanying this announcement is available at http://www.globenewswire.com/NewsRoom/AttachmentNg/8e90cd19-9915-4565-aa3c-b0e541ca5ca7

An Excel file accompanying this announcement is available at http://www.globenewswire.com/NewsRoom/AttachmentNg/1937c1c2-54e1-49a7-b989-fdd4f7ad2368

CRAWFORD & COMPANY
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
Unaudited
(In Thousands, Except Per Share Amounts and Percentages)
Three Months Ended June 30,2017 2016 % Change
Revenues:
Revenues Before Reimbursements$269,247 $282,343 (5)%
Reimbursements14,725 15,326 (4)%
Total Revenues283,972 297,669 (5)%
Costs and Expenses:
Costs of Services Provided, Before Reimbursements186,327 200,362 (7)%
Reimbursements14,725 15,326 (4)%
Total Costs of Services201,052 215,688 (7)%
Selling, General, and Administrative Expenses57,327 61,060 (6)%
Corporate Interest Expense, Net2,114 2,523 (16)%
Restructuring and Special Charges6,782 3,526 92%
Total Costs and Expenses267,275 282,797 (5)%
Other Income388 405 (4)%
Income Before Income Taxes17,085 15,277 12%
Provision for Income Taxes6,812 6,116 11%
Net Income10,273 9,161 12%
Net Income Attributable to Noncontrolling Interests and Redeemable Noncontrolling Interests(72) (534) (87)%
Net Income Attributable to Shareholders of Crawford & Company$10,201 $8,627 18%
Earnings Per Share - Basic:
Class A Common Stock$0.19 $0.16 19%
Class B Common Stock$0.17 $0.14 21%
Earnings Per Share - Diluted:
Class A Common Stock$0.19 $0.16 19%
Class B Common Stock$0.17 $0.14 21%
Cash Dividends Per Share:
Class A Common Stock$0.07 $0.07 %
Class B Common Stock$0.05 $0.05 %



CRAWFORD & COMPANY
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
Unaudited
(In Thousands, Except Per Share Amounts and Percentages)
Six Months Ended June 30,2017 2016 % Change
Revenues:
Revenues Before Reimbursements$536,514 $559,577 (4)%
Reimbursements26,988 29,000 (7)%
Total Revenues563,502 588,577 (4)%
Costs and Expenses:
Costs of Services Provided, Before Reimbursements378,881 401,795 (6)%
Reimbursements26,988 29,000 (7)%
Total Costs of Services405,869 430,795 (6)%
Selling, General, and Administrative Expenses117,319 117,857 %
Corporate Interest Expense, Net4,150 5,291 (22)%
Restructuring and Special Charges7,387 5,943 24%
Total Costs and Expenses534,725 559,886 (4)%
Other Income766 522 47%
Income Before Income Taxes29,543 29,213 1%
Provision for Income Taxes11,647 11,423 2%
Net Income17,896 17,790 1%
Net Income Attributable to Noncontrolling Interests and Redeemable Noncontrolling Interests(31) (533) (94)%
Net Income Attributable to Shareholders of Crawford & Company$17,865 $17,257 4%
Earnings Per Share - Basic:
Class A Common Stock$0.34 $0.33 3%
Class B Common Stock$0.30 $0.29 3%
Earnings Per Share - Diluted:
Class A Common Stock$0.33 $0.33 %
Class B Common Stock$0.29 $0.29 %
Cash Dividends Per Share:
Class A Common Stock$0.14 $0.14 %
Class B Common Stock$0.10 $0.10 %



CRAWFORD & COMPANY
CONDENSED CONSOLIDATED BALANCE SHEETS
As of June 30, 2017 and December 31, 2016
Unaudited
(In Thousands, Except Par Values)
June 30, December 31,
2017 2016
ASSETS
Current Assets:
Cash and Cash Equivalents$59,962 $81,569
Accounts Receivable, Net168,047 153,566
Unbilled Revenues, at Estimated Billable Amounts114,969 101,809
Income Taxes Receivable3,781 3,781
Prepaid Expenses and Other Current Assets25,025 24,006
Total Current Assets371,784 364,731
Net Property and Equipment28,329 29,605
Other Assets:
Goodwill116,488 91,750
Intangible Assets Arising from Business Acquisitions, Net101,942 86,931
Capitalized Software Costs, Net84,779 80,960
Deferred Income Tax Assets28,764 30,379
Other Noncurrent Assets58,188 51,503
Total Other Assets390,161 341,523
Total Assets$790,274 $735,859
LIABILITIES AND SHAREHOLDERS’ INVESTMENT
Current Liabilities:
Short-Term Borrowings$5,383 $30
Accounts Payable50,520 51,991
Accrued Compensation and Related Costs56,604 74,466
Self-Insured Risks13,705 14,771
Income Taxes Payable6,831 3,527
Deferred Rent11,283 12,142
Other Accrued Liabilities38,434 34,922
Deferred Revenues38,187 37,456
Current Installments of Capital Leases543 982
Total Current Liabilities221,490 230,287
Noncurrent Liabilities:
Long-Term Debt and Capital Leases, Less Current Installments241,199 187,002
Deferred Revenues24,668 25,884
Accrued Pension Liabilities95,782 105,175
Other Noncurrent Liabilities23,769 28,247
Total Noncurrent Liabilities385,418 346,308
Redeemable Noncontrolling Interests7,362
Shareholders’ Investment:
Class A Common Stock, $1.00 Par Value31,258 31,296
Class B Common Stock, $1.00 Par Value24,642 24,690
Additional Paid-in Capital51,514 48,108
Retained Earnings270,221 261,562
Accumulated Other Comprehensive Loss(206,025) (211,773)
Shareholders’ Investment Attributable to Shareholders of Crawford & Company171,610 153,883
Noncontrolling Interests4,394 5,381
Total Shareholders’ Investment176,004 159,264
Total Liabilities and Shareholders’ Investment$790,274 $735,859



CRAWFORD & COMPANY
SUMMARY RESULTS BY OPERATING SEGMENT
Unaudited
(In Thousands, Except Percentages)
Three Months Ended June 30,
U.S. Services%International%Broadspire%Garden City Group%
20172016Change20172016Change20172016Change20172016Change
Revenues Before Reimbursements$61,316 $58,886 4%$110,370 $122,617 (10)%$77,882 $75,099 4%$19,679 $25,741 (24)%
Direct Compensation, Fringe Benefits & Non-Employee Labor34,173 32,529 5%71,659 77,238 (7)%42,830 42,240 1%13,763 16,500 (17)%
% of Revenues Before Reimbursements56%55% 65%63% 55%56% 70%64%
Expenses Other than Reimbursements, Direct Compensation, Fringe Benefits & Non-Employee Labor16,010 16,797 (5)%28,418 34,254 (17)%26,153 26,330 (1)%7,569 6,683 13%
% of Revenues Before Reimbursements26%29% 26%28% 34%35% 38%26%
Total Operating Expenses50,183 49,326 2%100,077 111,492 (10)%68,983 68,570 1%21,332 23,183 (8)%
Operating Earnings (Loss) (1)$11,133 $9,560 16%$10,293 $11,125 (7)%$8,899 $6,529 36%$(1,653)$2,558 (165)%
% of Revenues Before Reimbursements18%16% 9%9% 11%9% (8)%10%


Six Months Ended June 30,
U.S. Services%International%Broadspire%Garden City Group%
20172016Change20172016Change20172016Change20172016Change
Revenues Before Reimbursements$121,791 $117,439 4%$220,235 $239,475 (8)%$154,861 $151,299 2%$39,627 $51,364 (23)%
Direct Compensation, Fringe Benefits & Non-Employee Labor72,301 68,005 6%142,577 153,567 (7)%86,253 83,862 3%27,827 33,820 (18)%
% of Revenues Before Reimbursements59%58% 65%64% 56%55% 70%66%
Expenses Other than Reimbursements, Direct Compensation, Fringe Benefits & Non-Employee Labor32,840 30,845 6%58,141 67,501 (14)%52,613 52,203 1%14,255 13,714 4%
% of Revenues Before Reimbursements27%26% 26%28% 34%35% 36%27%
Total Operating Expenses105,141 98,850 6%200,718 221,068 (9)%138,866 136,065 2%42,082 47,534 (11)%
Operating Earnings (1)$16,650 $18,589 (10)%$19,517 $18,407 6%$15,995 $15,234 5%$(2,455)$3,830 (164)%
% of Revenues Before Reimbursements14%16% 9%8% 10%10% (6)%7%

NOTE: “Direct Compensation, Fringe Benefits & Non-Employee Labor” and “Expenses Other Than Direct Compensation, Fringe Benefits & Non-Employee Labor” components are not comparable across segments, but are comparable within each segment across periods.

(1) A non-GAAP financial measurement which represents net income attributable to the applicable reporting segment excluding income taxes, net corporate interest expense, stock option expense, amortization of customer-relationship intangible assets, restructuring and special charges, and certain unallocated corporate and shared costs and credits. See pages 4-5 for additional information about segment operating earnings.


CRAWFORD & COMPANY
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
Six Months Ended June 30, 2017 and June 30, 2016
Unaudited
(In Thousands)
2017 2016
Cash Flows From Operating Activities:
Net Income $17,896 $17,790
Reconciliation of Net Income to Net Cash (Used in) Provided by Operating Activities:
Depreciation and Amortization 20,358 20,558
Stock-Based Compensation Costs 3,405 1,957
Changes in Operating Assets and Liabilities, Net of Effects of Acquisitions and Dispositions:
Accounts Receivable, Net (12,192) (7,437)
Unbilled Revenues, Net (10,899) (13,306)
Accrued or Prepaid Income Taxes 4,078 3,224
Accounts Payable and Accrued Liabilities (24,626) 1,949
Deferred Revenues (658) (4,084)
Accrued Retirement Costs (10,409) (5,247)
Prepaid Expenses and Other Operating Activities (3,312) (3,945)
Net Cash (Used in) Provided by Operating Activities (16,359) 11,459
Cash Flows From Investing Activities:
Acquisitions of Property and Equipment (3,767) (4,588)
Proceeds from Disposals of Property and Equipment 316
Capitalization of Computer Software Costs (12,155) (8,749)
Payments for Business Acquisitions, Net of Cash Acquired (36,029) (3,672)
Other Investing Activities (257) (95)
Net Cash Used in Investing Activities (51,892) (17,104)
Cash Flows From Financing Activities:
Cash Dividends Paid (6,869) (6,762)
Payments Related to Shares Received for Withholding Taxes Under Stock-Based Compensation Plans (435) (4)
Proceeds from Shares Purchased Under Employee Stock-Based Compensation Plans 297 449
Decrease in Note Payable for Stock Repurchase (2,206)
Repurchases of Common Stock (3,434)
Increases in Short-Term and Revolving Credit Facility Borrowings 61,318 51,471
Payments on Short-Term and Revolving Credit Facility Borrowings (4,897) (52,825)
Payments on Capital Lease Obligations (693) (935)
Dividends Paid to Noncontrolling Interests (210)
Other Financing Activities (12)
Net Cash Provided by (Used in) Financing Activities 45,287 (11,034)
Effects of Exchange Rate Changes on Cash and Cash Equivalents 1,357 (22)
Decrease in Cash and Cash Equivalents (21,607) (16,701)
Cash and Cash Equivalents at Beginning of Year 81,569 76,066
Cash and Cash Equivalents at End of Period $59,962 $59,365


Contact: Bruce Swain Chief Financial Officer 404-300-1051 Bruce_Swain@us.crawco.com

Source: Crawford & Company