crda-ex991

ATLANTA, (November 2, 2020) -- Crawford & Company® (NYSE: CRD-A and CRD-B), the world’s largest publicly listed independent provider of claims management and outsourcing solutions to carriers, brokers and corporates, today announced its financial results for the third quarter ended September 30, 2020.

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.

Non-GAAP results for the 2020 third quarter have been presented on a constant dollar basis to 2019 and exclude the non-cash income tax impact of the first quarter 2020 goodwill impairment of $1.9 million and the after-tax gain on disposition of businesses of $11.3 million. Non-GAAP consolidated results for the 2019 quarter exclude arbitration and claim settlements of $0.9 million after tax.

Mr. Rohit Verma, chief executive officer of Crawford & Company, stated, “Crawford delivered strong third quarter 2020 results that grew sequentially from the second quarter and exceeded third quarter 2019 results. Our results were driven by the strength of our core business and further propelled by the surge in weather-related activity in the U.S. Importantly, we expanded profitability, driving non-GAAP operating earnings to $28.2 million during the quarter. Additionally, we continue to see traction from our large-scale clients and momentum remains strong, winning over $22.5 million of new and enhanced business in the quarter. Our financial position remains very healthy, with operating cash flow up 35% over the prior year-to-date period and net debt at the lowest level since 2013.”

Mr. Verma concluded, “As we enter the fourth quarter, we remain focused on maintaining our market leadership position through a culture of innovation and unparalleled solutions. Our commitment to our people and service excellence to clients lead our priorities as we carry out our purpose of restoring and enhancing lives, businesses and communities. As a result, we are confident in our financial strength and our ability to deliver superior results for our shareholders over the long term.”

Crawford Claims Solutions revenues before reimbursements were $98.4 million in the third quarter of 2020, increasing from $86.3 million in the third quarter of 2019. Absent foreign currency rate fluctuations of ($0.9) million, third quarter 2020 revenues would have been $99.2 million, up 15.0% from the prior year third quarter.

Excluding centralized indirect support costs, gross profit increased to $22.7 million, or a gross margin of 23.1% in 2020 from $19.8 million, or a gross margin of 22.9% in 2019. Included in the 2020 third quarter direct costs was a $1.4 million benefit resulting from the Canada Emergency Wage Subsidy. After the allocation of indirect costs, the segment had operating earnings of $7.2 million in the 2020 third quarter increasing over the $2.7 million in the third quarter of 2019. The operating margin was 7.3% in the 2020 quarter and 3.1% in the 2019 quarter.

Crawford Specialty Solutions revenues before reimbursements were $67.5 million in the third quarter of 2020, down from $68.9 million in the same period of 2019. Absent foreign exchange rate fluctuations of ($0.9) million, revenues would have been $68.5 million for the three months ended September 30, 2020, decreasing 0.6% compared with prior year third quarter revenues.

Excluding centralized indirect support costs, gross profit increased to $28.2 million, or a gross margin of 41.8% in 2020 from $24.8 million, or a gross margin of 36.0%, in 2019. Included in the 2020 third quarter direct costs was a $1.0 million benefit resulting from the Canada Emergency Wage Subsidy. After allocation of indirect costs, operating earnings were $17.4 million in the 2020 third quarter increasing over the $13.3 million in the 2019 period. The segment’s operating margin for the 2020 quarter was 25.7% as compared with 19.3% in the 2019 quarter.

Crawford TPA Solutions segment revenues before reimbursements were $87.2 million in the 2020 third quarter, decreasing from $99.5 million in the 2019 third quarter. Absent foreign currency rate fluctuations of ($0.3) million, third quarter 2020 revenues would have been $87.5 million, down 12.0% from prior year third quarter.

Excluding centralized indirect support costs, gross profit decreased to $20.3 million, or a gross margin of 23.2% in 2020 from $26.7 million, or a gross margin of 26.8% in 2019. Included in the 2020 third quarter direct costs was a $0.4 million benefit resulting from the Canada Emergency Wage Subsidy. After allocation of indirect costs, Crawford TPA Solutions recorded operating earnings of $4.4 million in the third quarter of 2020 representing an operating margin of 5.1% compared with $9.3 million, or 9.4% of revenues, in the 2019 third quarter.

Unallocated corporate costs were $1.0 million in the third quarter of 2020, compared to $1.6 million in the same period of 2019. The decrease for the three months ended September 30, 2020 was due to a decrease in self-insurance expenses and a $1.9 million credit from the Canada Emergency Wage Subsidy, partially offset by an increase in incentive compensation.

The Company recognized a non-cash goodwill impairment in the 2020 first quarter, totaling $17.7 million, related to its Crawford Claims Solutions segment. Due to the non-discrete income tax treatment of the goodwill impairment, the initial income tax benefit related to the impairment will normalize during the remainder of the year, resulting in a lower full year income tax benefit. During the 2020 third quarter, the impact of this treatment decreased the income tax benefit by $1.9 million, or $0.04 per share.

On June 12, 2020, the Company sold its 51% interest in Lloyd Warwick International (“LWI”) for cash proceeds of $19.6 million and payment of $3.6 million to settle intercompany indebtedness. In the third quarter, the Company recognized an additional $0.7 million related to net working capital adjustments under the terms of the acquisition agreement which increased the purchase price to $20.3 million. Due to the Company’s two-month reporting lag for reporting its international results, this transaction was recorded in the quarter ended September 30, 2020. The Company recognized a gain of $14.7 million ($11.7 million net of tax) on the disposition. The Company recognized an additional loss on the disposal of Crawford Compliance Inc. of $0.6 million in the third quarter. Both of these disposals were in our Crawford Specialty Solutions segment and resulted in a net gain of $0.21 per diluted share.

On July 21, 2020, the Company acquired the remaining 15% membership interests of WeGoLook, LLC for $0.3 million. The non-compete agreements with the former minority members were terminated under the terms of the purchase agreement. As a result, the Company recognized $1.1 million of accelerated amortization on the non-compete agreement in the 2020 third quarter.

On October 1, 2020, the Company acquired the remaining 85% equity interests in Crawford Carvallo and its subsidiaries. Crawford Carvallo is a leading provider for loss adjusting, claims management solutions and legal services in Chile. The purchase price includes an initial lump-sum payment $11.6 million and a maximum of $11.7 million payable over the next six years based on achieving certain EBITDA performance goals.

On November 1, 2020, the Company acquired 100% of HBA Group in Australia, including 100% of the stock in each of HBA Group’s entities HBA Legal, Pillion and Paratus. HBA Legal is a legal services provider that will complement the Company’s Crawford TPA Solutions segment in Australia. The purchase price includes an initial lump-sum payment of $5.0 million and a maximum $3.2 million payable over the next four years based on achieving certain revenue and EBITDA performance goals.

The Company estimates that COVID-19 negatively impacted its revenues in the range of $21.0 to $25.0 million for the three months ended September 30, 2020, and negatively impacted its revenues in the range of $46.0 to $54.0 million for the nine months ended September 30, 2020. The Company expects the ongoing global economic slowdown resulting from COVID-19 could have a material impact to its results of operations, financial condition and cash flow in one or more future quarters.

The Company’s consolidated cash and cash equivalents position as of September 30, 2020, totaled $48.7 million, compared with $51.8 million at December 31, 2019. The Company’s total debt outstanding as of September 30, 2020, totaled $127.8 million, compared with $177.0 million at December 31, 2019.

The Company’s operations provided $57.3 million of cash during 2020, compared with $42.3 million provided in 2019. The increase in cash provided by operating activities was primarily due to deferred payroll tax filings and a benefit from the Canada Emergency Wage Subsidy, totaling $17.3 million. The Company incurred higher software development and capital expenditures in 2020, which partially offset the increase in cash flows from operations, leading to a free cash flow increase of $4.3 million as compared to the prior year.

The Company made $3.0 million in contributions to its U.S. defined benefit pension plan and $0.5 million to its U.K. plans for 2020, compared with no contributions to the U.S. plan and $0.5 million to the U.K. plans in 2019.

During 2020, the Company repurchased 155,351 shares of CRD-A and 161,459 of CRD-B at an average cost of $8.42 per share. The total cost of share repurchases during 2020 was $2.7 million. The Company did not repurchase any shares during the 2020 third quarter.

As previously announced, Crawford & Company will host a conference call on November 3, 2020 at 8:30 a.m. Eastern Time to discuss its third quarter 2020 results. The conference call can be accessed live by dialing 1-800-374-2518 and using Conference ID 3377243. A presentation for tomorrow’s call can also be found on the investor relations portion of the Company’s website, https://ir.crawco.com. The call will be recorded and available for replay through December 3, 2020. You may dial 1-855-859-2056 to listen to the replay.

In the normal course of business, our operating segments incur certain out-of-pocket expenses that are thereafter reimbursed by our clients. Under U.S. generally accepted accounting principles (“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, but before net corporate interest expense, stock option expense, amortization of customer-relationship intangible assets, goodwill impairment, restructuring costs, arbitration and claims settlement, gain on disposition of businesses, income taxes and net income or loss attributable to noncontrolling interests and redeemable noncontrolling interests.

Gross profit is defined as revenues less direct expenses which exclude indirect overhead expenses allocated to the business. Indirect expenses consist of centralized administrative support costs, regional and local shared services that are allocated to each segment based on usage.

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. 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 recurring adjustments for depreciation and amortization, net corporate interest expense, income taxes, stock-based compensation expense and foreign exchange fluctuations. Additionally, adjustments for non-recurring expenses for goodwill impairment, restructuring costs, arbitration and claim settlements and gain on disposition of businesses have been included in the calculation of adjusted EBITDA.

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.

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.

A significant portion of our operations are international. These international operations subject us to foreign exchange fluctuations. The following table illustrates revenue as a percentage of total revenue for the major currencies of the geographic areas that Crawford does business:

		Three Months Ended										Nine Months Ended
(in thousands)		September 30, 2020					September 30, 2019					September 30, 2020					September 30, 2019
Geographic Area	Currency	USD equivalent		% of total			USD equivalent		% of total			USD equivalent		% of total			USD equivalent		% of total
U.S.	USD	$	152,728		60.3	%	$	146,177		57.4	%	$	419,064		57.8	%	$	432,292		57.0	%
U.K.	GBP		30,060		11.9	%		30,844		12.1	%		95,003		13.1	%		93,967		12.4	%
Canada	CAD		22,267		8.8	%		28,350		11.1	%		68,339		9.4	%		87,037		11.5	%
Australia	AUD		19,946		7.9	%		18,649		7.3	%		54,270		7.5	%		54,223		7.1	%
Europe	EUR		12,730		5.0	%		13,817		5.4	%		40,137		5.5	%		40,002		5.3	%
Rest of World	Various		15,393		6.1	%		16,840		6.7	%		48,258		6.7	%		51,095		6.7	%
Total Revenues, before reimbursements		$	253,124		100.0	%	$	254,677		100.0	%	$	725,071		100.0	%	$	758,616		100.0	%

Following is a reconciliation of segment and consolidated operating earnings to net income attributable to shareholders of Crawford & Company on a GAAP basis:

	Three months ended						Nine Months Ended
(in thousands)	September 30, 2020			September 30, 2019			September 30, 2020			September 30, 2019
Operating earnings:
Crawford Claims Solutions	$	7,219		$	2,661		$	6,329		$	4,058
Crawford Specialty Solutions		17,390			13,301			38,340			38,108
Crawford TPA Solutions		4,414			9,347			13,870			21,106
Unallocated corporate and shared costs, net		(968	)		(1,649	)		(5,227	)		(2,393	)
Consolidated operating earnings		28,055			23,660			53,312			60,879
(Deduct) add:
Net corporate interest expense		(1,599	)		(3,162	)		(6,275	)		(8,346	)
Stock option expense		(457	)		(450	)		(1,033	)		(1,348	)
Amortization expense		(3,665	)		(2,829	)		(9,153	)		(8,429	)
Goodwill impairment		—			—			(17,674	)		—
Restructuring costs		—			—			(5,714	)		—
Arbitration and claim settlements		—			(1,200	)		—			(12,552	)
Gain on disposition of businesses, net		14,104			—			13,763			—
Income tax provision		(11,729	)		(5,328	)		(9,554	)		(11,120	)
Net (income) loss attributable to noncontrolling interests and redeemable noncontrolling interests		(312	)		355			1,224			713
Net income attributable to shareholders of Crawford & Company	$	24,397		$	11,046		$	18,896		$	19,797

Following is a reconciliation of net income attributable to shareholders of Crawford & Company on a GAAP basis to non-GAAP adjusted EBITDA:

	Three months ended					Nine Months Ended
(in thousands)	September 30, 2020			September 30, 2019		September 30, 2020			September 30, 2019
Net income attributable to shareholders of Crawford & Company	$	24,397		$	11,046	$	18,896		$	19,797
Add (Deduct):
Depreciation and amortization		10,700			10,236		30,150			30,086
Stock-based compensation		734			1,211		2,732			2,610
Net corporate interest expense		1,599			3,162		6,275			8,346
Goodwill impairment		—			—		17,674			—
Restructuring costs		—			—		5,714			—
Arbitration and claim settlements		—			1,200		—			12,552
Gain on disposition of businesses, net		(14,104	)		—		(13,763	)		—
Income tax provision		11,729			5,328		9,554			11,120
Foreign exchange fluctuations		142			—		516			—
Non-GAAP adjusted EBITDA	$	35,197		$	32,183	$	77,748		$	84,511

Following is a reconciliation of operating cash flow to free cash flow for the nine months ended September 30, 2020 and 2019:

Following are the reconciliations of GAAP Revenue, Operating Earnings, Pretax Earnings, Net Income and Earnings Per Share to related non-GAAP Adjusted figures, which reflect 2020 on a constant dollar basis before goodwill impairment, restructuring costs and gain on disposition of businesses and for 2019 exclude the results of the arbitration and claim settlements:

Three Months Ended September 30, 2020
(in thousands)	Revenues		Non-GAAP Operating earnings		Pretax earnings			Net income attributable to Crawford & Company⁽¹⁾			Diluted earnings per CRD-A share⁽¹⁾			Diluted earnings per CRD-B share⁽¹⁾
GAAP	$	253,124	$	28,055	$	36,438		$	24,397		$	0.46		$	0.46
Adjustments:
Income tax impact of first quarter goodwill impairment		—		—		—			1,935			0.04			0.04
Gain on disposition of businesses, net		—		—		(14,104	)		(11,275	)		(0.21	)		(0.21	)
Foreign exchange fluctuations		2,120		179		142			142			—			—
Non-GAAP Adjusted	$	255,244	$	28,234	$	22,476		$	15,199		$	0.29		$	0.29

Nine Months Ended September 30, 2020
(in thousands)	Revenues		Non-GAAP Operating earnings		Pretax income			Net income attributable to Crawford & Company⁽¹⁾			Diluted earnings per CRD-A share⁽¹⁾			Diluted earnings per CRD-B share⁽¹⁾
GAAP	$	725,071	$	53,312	$	27,226		$	18,896		$	0.36		$	0.34
Adjustments:
Goodwill impairment		—		—		17,674			13,274			0.25			0.25
Restructuring costs		—		—		5,714			3,263			0.06			0.06
Gain on disposition of businesses, net		—		—		(13,763	)		(10,807	)		(0.20	)		(0.20	)
Foreign exchange fluctuations		9,220		594		516			502			0.01			0.01
Non-GAAP Adjusted	$	734,291	$	53,906	$	37,367		$	25,128		$	0.48		$	0.46

⁽¹⁾ The income tax impact of goodwill impairment is based on the estimated annual effective income tax rate. Due to the non-discrete income tax treatment of the first quarter goodwill impairment, the income tax benefit will normalize as income is earned during the remainder of the year, resulting in a lower full year income tax benefit.

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

	Three months ended				Nine Months Ended
(in thousands)	September 30, 2020		September 30, 2019		September 30, 2020		September 30, 2019
GAAP
Weighted-Average Shares Used to Compute Basic Earnings Per Share:
Class A Common Stock		30,643		30,645		30,575		30,701
Class B Common Stock		22,510		22,831		22,533		23,071
Weighted-Average Shares Used to Compute Diluted Earnings Per Share:
Class A Common Stock		30,937		31,140		30,810		31,116
Class B Common Stock		22,510		22,831		22,533		23,071

Non-GAAP⁽²⁾
Weighted-Average Shares Used to Compute Diluted Earnings Per Share:
Class A Common Stock		30,937		31,140		30,801		31,116
Class B Common Stock		22,510		22,831		22,533		23,071

⁽²⁾ The Company determines year to date dilutive shares for GAAP reporting by averaging all quarterly dilutive shares for quarters where positive net income was reported. The Company had a net loss for GAAP reporting during the first quarter of 2020, that resulted in no additional dilutive securities added to the basic weighted average shares in calculating diluted weighted average shares for GAAP reporting as their impact would be anti-dilutive. As the Company had Non-GAAP positive net income for each quarter in 2020, dilutive securities from each quarter were averaged to determine Non-GAAP earnings per share for the nine months ended September 30, 2020.

Further information regarding the Company’s operating results for the quarter ended September 30, 2020, financial position as of September 30, 2020, and cash flows for the quarter ended September 30, 2020 is shown on the attached unaudited condensed consolidated financial statements.

Based in Atlanta, Crawford & Company (NYSE: CRD-A and CRD-B) is the world's largest publicly listed independent provider of claims management and outsourcing solutions to carriers, brokers and corporates with an expansive global network serving clients in more than 70 countries. 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. More information is available at www.crawco.com.

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.

Three Months Ended September 30,	2020			2019			% Change

Revenues:
Revenues Before Reimbursements	$	253,124		$	254,677			(1	)%
Reimbursements		8,545			11,165			(23	)%
Total Revenues		261,669			265,842			(2	)%

Costs and Expenses:
Costs of Services Provided, Before Reimbursements		177,061			180,849			(2	)%
Reimbursements		8,545			11,165			(23	)%
Total Costs of Services		185,606			192,014			(3	)%

Selling, General, and Administrative Expenses		52,065			52,564			(1	)%
Corporate Interest Expense, Net		1,599			3,162			(49	)%
Arbitration and Claim Settlements		—			1,200		nm
Gain on Disposition of Businesses, Net		(14,104	)		—		nm
Total Costs and Expenses		225,166			248,940			(10	)%

Other Expense, Net		(65	)		(883	)		(93	)%

Income Before Income Taxes		36,438			16,019			127	%
Provision for Income Taxes		11,729			5,328			120	%

Net Income		24,709			10,691			131	%

Net (Income) Loss Attributable to Noncontrolling Interests and Redeemable Noncontrolling Interests		(312	)		355			(188	)%

Net Income Attributable to Shareholders of Crawford & Company	$	24,397		$	11,046			121	%

Earnings Per Share - Basic:
Class A Common Stock	$	0.46		$	0.22			109	%
Class B Common Stock	$	0.46		$	0.19			142	%

Earnings Per Share - Diluted:
Class A Common Stock	$	0.46		$	0.21			119	%
Class B Common Stock	$	0.46		$	0.19			142	%

Cash Dividends Per Share:
Class A Common Stock	$	0.04		$	0.07			(43	)%
Class B Common Stock	$	0.04		$	0.05			(20	)%

Nine Months Ended September 30,	2020			2019			% Change

Revenues:
Revenues Before Reimbursements	$	725,071		$	758,616			(4	)%
Reimbursements		25,519			31,449			(19	)%
Total Revenues		750,590			790,065			(5	)%

Costs and Expenses:
Costs of Services Provided, Before Reimbursements		518,263			533,664			(3	)%
Reimbursements		25,519			31,449			(19	)%
Total Costs of Services		543,782			565,113			(4	)%

Selling, General, and Administrative Expenses		163,327			171,407			(5	)%
Corporate Interest Expense, Net		6,275			8,346			(25	)%
Goodwill Impairment		17,674			—		nm
Restructuring Costs		5,714			—		nm
Arbitration and Claim Settlements		—			12,552		nm
Gain on Disposition of Businesses, Net		(13,763	)		—		nm
Total Costs and Expenses		723,009			757,418			(5	)%

Other Expense, Net		(355	)		(2,443	)		(85	)%

Income Before Income Taxes		27,226			30,204			(10	)%
Provision for Income Taxes		9,554			11,120			(14	)%

Net Income		17,672			19,084			(7	)%

Net Loss Attributable to Noncontrolling Interests and Redeemable Noncontrolling Interests		1,224			713			72	%

Net Income Attributable to Shareholders of Crawford & Company	$	18,896		$	19,797			(5	)%

Earnings Per Share - Basic:
Class A Common Stock	$	0.36		$	0.39			(8	)%
Class B Common Stock	$	0.34		$	0.33			3	%

Earnings Per Share - Diluted:
Class A Common Stock	$	0.36		$	0.39			(8	)%
Class B Common Stock	$	0.34		$	0.33			3	%

Cash Dividends Per Share:
Class A Common Stock	$	0.14		$	0.21			(33	)%
Class B Common Stock	$	0.12		$	0.15			(20	)%

	September 30,			December 31,
	2020			2019
ASSETS

Current Assets:
Cash and Cash Equivalents	$	48,739		$	51,802
Accounts Receivable, Net		123,563			128,217
Unbilled Revenues, at Estimated Billable Amounts		106,610			103,894
Income Taxes Receivable		7,820			7,820
Prepaid Expenses and Other Current Assets		26,641			23,476
Total Current Assets		313,373			315,209

Net Property and Equipment		34,160			31,425

Other Assets:
Operating Lease Right-of-Use Asset, Net		107,956			102,354
Goodwill		61,151			80,642
Intangible Assets Arising from Business Acquisitions, Net		66,223			75,083
Capitalized Software Costs, Net		64,130			66,445
Deferred Income Tax Assets		18,107			17,971
Other Noncurrent Assets		74,522			70,884
Total Other Assets		392,089			413,379

Total Assets	$	739,622		$	760,013

LIABILITIES AND SHAREHOLDERS’ INVESTMENT

Current Liabilities:
Short-Term Borrowings	$	3,028		$	28,531
Accounts Payable		33,592			34,377
Operating Lease Liability		31,918			30,765
Accrued Compensation and Related Costs		74,681			68,499
Self-Insured Risks		9,941			11,311
Income Taxes Payable		7,022			3,030
Other Accrued Liabilities		34,117			31,449
Deferred Revenues		27,129			28,288
Current Installments of Finance Leases		49			15
Total Current Liabilities		221,477			236,265

Noncurrent Liabilities:
Long-Term Debt and Finance Leases, Less Current Installments		124,684			148,408
Operating Lease Liability		91,963			87,064
Deferred Revenues		23,921			24,080
Accrued Pension Liabilities		56,542			65,909
Other Noncurrent Liabilities		38,749			33,410
Total Noncurrent Liabilities		335,859			358,871

Redeemable Noncontrolling Interests		-			2,310

Shareholders’ Investment:
Class A Common Stock, $1.00 Par Value		30,645			30,610
Class B Common Stock, $1.00 Par Value		22,510			22,671
Additional Paid-in Capital		66,339			63,392
Retained Earnings		258,504			249,551
Accumulated Other Comprehensive Loss		(195,002	)		(206,907	)
Shareholders’ Investment Attributable to Shareholders of Crawford & Company		182,996			159,317
Noncontrolling Interests		(710	)		3,250
Total Shareholders’ Investment		182,286			162,567

Total Liabilities and Shareholders’ Investment	$	739,622		$	760,013

SUMMARY RESULTS BY OPERATING SEGMENT WITH DIRECT COMPENSATION AND OTHER EXPENSES

	Crawford Claims Solutions						%			Crawford Specialty Solutions						%			Crawford TPA Solutions						%
	2020			2019			Change			2020			2019			Change			2020			2019			Change

Revenues Before Reimbursements	$	98,369		$	86,250			14.1	%	$	67,545		$	68,932			(2.0	)%	$	87,210		$	99,495			(12.3	)%

Direct Compensation, Fringe Benefits & Non-Employee Labor		65,673			56,985			15.2	%		32,928			35,993			(8.5	)%		53,613			58,594			(8.5	)%

% of Revenues Before Reimbursements		66.8	%		66.1	%					48.7	%		52.2	%					61.5	%		58.9	%

Expenses Other than Reimbursements, Direct Compensation, Fringe Benefits & Non-Employee Labor		25,477			26,604			(4.2	)%		17,227			19,638			(12.3	)%		29,183			31,554			(7.5	)%

% of Revenues Before Reimbursements		25.9	%		30.8	%					25.5	%		28.5	%					33.5	%		31.7	%

Total Operating Expenses		91,150			83,589			9.0	%		50,155			55,631			(9.8	)%		82,796			90,148			(8.2	)%

Operating Earnings ⁽¹⁾	$	7,219		$	2,661			171.3	%	$	17,390		$	13,301			30.7	%	$	4,414		$	9,347			(52.8	)%

% of Revenues Before Reimbursements		7.3	%		3.1	%					25.7	%		19.3	%					5.1	%		9.4	%

	Crawford Claims Solutions						%			Crawford Specialty Solutions						%			Crawford TPA Solutions						%
	2020			2019			Change			2020			2019			Change			2020			2019			Change

Revenues Before Reimbursements	$	257,407		$	255,572			0.7	%	$	196,794		$	206,237			(4.6	)%	$	270,870		$	296,807			(8.7	)%

Direct Compensation, Fringe Benefits & Non-Employee Labor		171,107			168,951			1.3	%		102,677			106,003			(3.1	)%		166,243			177,911			(6.6	)%

% of Revenues Before Reimbursements		66.5	%		66.1	%					52.2	%		51.4	%					61.4	%		59.9	%

Expenses Other than Reimbursements, Direct Compensation, Fringe Benefits & Non-Employee Labor		79,971			82,563			(3.1	)%		55,777			62,126			(10.2	)%		90,757			97,790			(7.2	)%

% of Revenues Before Reimbursements		31.1	%		32.3	%					28.3	%		30.1	%					33.5	%		32.9	%

Total Operating Expenses		251,078			251,514			(0.2	)%		158,454			168,129			(5.8	)%		257,000			275,701			(6.8	)%

Operating Earnings ⁽¹⁾	$	6,329		$	4,058			56.0	%	$	38,340		$	38,108			0.6	%	$	13,870		$	21,106			(34.3	)%

% of Revenues Before Reimbursements		2.5	%		1.6	%					19.5	%		18.5	%					5.1	%		7.1	%

⁽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, goodwill impairment, restructuring costs, gain on disposition of businesses, arbitration and claim settlements, and certain unallocated corporate and shared costs and credits. See page 4-5 for additional information about segment operating earnings.

	Crawford Claims Solutions						%			Crawford Specialty Solutions						%			Crawford TPA Solutions						%
	2020			2019			Change			2020			2019			Change			2020			2019			Change

Revenues Before Reimbursements	$	98,369		$	86,250			14.1	%	$	67,545		$	68,932			(2.0	)%	$	87,210		$	99,495			(12.3	)%

Direct Expense		75,689			66,498			13.8	%		39,306			44,130			(10.9	)%		66,937			72,785			(8.0	)%

% of Revenues Before Reimbursements		76.9	%		77.1	%					58.2	%		64.0	%					76.8	%		73.2	%

Segment Gross Profit		22,680			19,752			14.8	%		28,239			24,802			13.9	%		20,273			26,710			(24.1	)%

% of Revenues Before Reimbursements		23.1	%		22.9	%					41.8	%		36.0	%					23.2	%		26.8	%

Indirect Costs		15,461			17,091			(9.5	)%		10,849			11,501			(5.7	)%		15,859			17,363			(8.7	)%

% of Revenues Before Reimbursements		15.7	%		19.8	%					16.1	%		16.7	%					18.2	%		17.5	%

Operating Earnings⁽¹⁾	$	7,219		$	2,661			171.3	%	$	17,390		$	13,301			30.7	%	$	4,414		$	9,347			(52.8	)%

% of Revenues Before Reimbursements		7.3	%		3.1	%					25.7	%		19.3	%					5.1	%		9.4	%

	Crawford Claims Solutions						%			Crawford Specialty Solutions						%			Crawford TPA Solutions						%
	2020			2019			Change			2020			2019			Change			2020			2019			Change

Revenues Before Reimbursements	$	257,407		$	255,572			0.7	%	$	196,794		$	206,237			(4.6	)%	$	270,870		$	296,807			(8.7	)%

Direct Expense		201,936			199,190			1.4	%		124,470			133,771			(7.0	)%		207,594			220,956			(6.0	)%

% of Revenues Before Reimbursements		78.5	%		77.9	%					63.2	%		64.9	%					76.6	%		74.4	%

Segment Gross Profit		55,471			56,382			(1.6	)%		72,324			72,466			(0.2	)%		63,276			75,851			(16.6	)%

% of Revenues Before Reimbursements		21.5	%		22.1	%					36.8	%		35.1	%					23.4	%		25.6	%

Indirect Costs		49,142			52,324			(6.1	)%		33,984			34,358			(1.1	)%		49,406			54,745			(9.8	)%

% of Revenues Before Reimbursements		19.1	%		20.5	%					17.3	%		16.7	%					18.2	%		18.4	%

Operating Earnings⁽¹⁾	$	6,329		$	4,058			56.0	%	$	38,340		$	38,108			0.6	%	$	13,870		$	21,106			(34.3	)%

% of Revenues Before Reimbursements		2.5	%		1.6	%					19.5	%		18.5	%					5.1	%		7.1	%

	2020			2019
Cash Flows From Operating Activities:
Net income	$	17,672		$	19,084
Reconciliation of net income to net cash provided by operating activities:
Depreciation and amortization		30,150			30,086
Goodwill impairment		17,674			—
Gain on disposition of businesses, net		(13,763	)		—
Stock-based compensation		2,732			2,610
Changes in operating assets and liabilities:
Accounts receivable, net		485			1,108
Unbilled revenues, net		(9,223	)		(8,740	)
Accrued or prepaid income taxes		2,462			443
Accounts payable and accrued liabilities		16,097			(4,361	)
Deferred revenues		(1,491	)		514
Accrued retirement costs		(6,101	)		1,545
Prepaid expenses and other operating activities		622			36
Net cash provided by operating activities		57,316			42,325

Cash Flows From Investing Activities:
Acquisitions of property and equipment		(10,850	)		(5,664	)
Capitalization of computer software costs		(12,793	)		(7,276	)
Cash proceeds from disposition of business, net of cash disposed		19,273			—
Payments for business acquisitions, net of cash acquired		—			(2,296	)
Net cash used in investing activities		(4,370	)		(15,236	)

Cash Flows From Financing Activities:
Cash dividends paid		(6,986	)		(9,894	)
Proceeds from shares purchased under employee stock-based compensation plans		811			1,909
Repurchases of common stock		(2,666	)		(25,673	)
Increases in revolving credit facility borrowings		76,876			65,449
Payments on revolving credit facility borrowings		(124,454	)		(64,962	)
Payments on finance lease obligations		(33	)		(106	)
Cash paid for equity investments		(603	)		—
Dividends paid to noncontrolling interests		(196	)		(458	)
Net cash used in financing activities		(57,251	)		(33,735	)

Effects of exchange rate changes on cash and cash equivalents		1,242			(372	)
Decrease in cash and cash equivalents		(3,063	)		(7,018	)
Cash and cash equivalents at beginning of year		51,802			53,119
Cash and cash equivalents at end of period	$	48,739		$	46,101

Three Months Ended September 30, 2019
(in thousands)	Revenues		Non-GAAP Operating earnings		Pretax earnings		Net income attributable to Crawford & Company		Diluted earnings per CRD-A share		Diluted earnings per CRD-B share
GAAP	$	254,677	$	23,660	$	16,019	$	11,046	$	0.21	$	0.19
Adjustments:
Arbitration and claim settlements		—		—		1,200		887		0.02		0.02
Non-GAAP Adjusted	$	254,677	$	23,660	$	17,219	$	11,933	$	0.23	$	0.21

Nine Months Ended September 30, 2019
(in thousands)	Revenues		Non-GAAP Operating earnings		Pretax earnings		Net income attributable to Crawford & Company		Diluted earnings per CRD-A share		Diluted earnings per CRD-B share
GAAP	$	758,616	$	60,879	$	19,084	$	19,797	$	0.39	$	0.33
Adjustments:
Arbitration and claim settlements		—		—		12,552		9,276		0.17		0.17
Non-GAAP Adjusted	$	758,616	$	60,879	$	31,636	$	29,073	$	0.56	$	0.50