United States
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 10-Q
| |
☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
for the quarterly period ended March 31, 2022
OR
| |
☐ | 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 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 |
Class B Common Stock — $1.00 Par Value | CRD-B | New York Stock Exchange |
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 ☑ No ☐
Indicate by check mark whether the Registrant has submitted electronically every Interactive Data File required to be submitted 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 such files). Yes ☑ No ☐
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," "accelerated filer," "smaller reporting company," and "emerging growth company" in Rule 12b-2 of the Exchange Act.
| | | | |
Large accelerated filer | ☐ | | Accelerated filer | ☑ |
Non-accelerated filer | ☐ | | Smaller reporting company | ☐ |
| | | Emerging growth company | ☐ |
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. ☐
Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes ☐ No ☑
The number of shares outstanding of each class of the Registrant's common stock, as of May 2, 2022, was as follows:
Class A Common Stock, $1.00 par value: 28,894,029
Class B Common Stock, $1.00 par value: 20,073,885
CRAWFORD & COMPANY
Quarterly Report on Form 10-Q
Quarter Ended March 31, 2022
Table of Contents
2
Part I — Financial Information
Item 1. Financial Statements
CRAWFORD & COMPANY
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
Unaudited
| | | | | | | | |
| | Three Months Ended March 31, | |
(In thousands, except per share amounts) | | 2022 | | | 2021 | |
Revenues: | | | | | | |
| | | | | | |
Revenues before reimbursements | | $ | 279,025 | | | $ | 253,181 | |
Reimbursements | | | 8,764 | | | | 8,974 | |
Total Revenues | | | 287,789 | | | | 262,155 | |
| | | | | | |
Costs and Expenses: | | | | | | |
| | | | | | |
Costs of services provided, before reimbursements | | | 205,581 | | | | 185,202 | |
Reimbursements | | | 8,764 | | | | 8,974 | |
Total costs of services | | | 214,345 | | | | 194,176 | |
| | | | | | |
Selling, general, and administrative expenses | | | 64,841 | | | | 58,702 | |
| | | | | | |
Corporate interest expense, net of interest income of $19 and $31, respectively | | | 1,519 | | | | 1,582 | |
| | | | | | |
Total Costs and Expenses | | | 280,705 | | | | 254,460 | |
| | | | | | |
Other Income, net | | | 498 | | | | 810 | |
| | | | | | |
Income Before Income Taxes | | | 7,582 | | | | 8,505 | |
| | | | | | |
Provision for Income Taxes | | | 2,426 | | | | 2,471 | |
| | | | | | |
Net Income | | | 5,156 | | | | 6,034 | |
| | | | | | |
Net (Income) Loss Attributable to Noncontrolling Interests | | | (60 | ) | | | 30 | |
| | | | | | |
Net Income Attributable to Shareholders of Crawford & Company | | $ | 5,096 | | | $ | 6,064 | |
| | | | | | |
Earnings Per Share - Basic: | | | | | | |
Class A Common Stock | | $ | 0.10 | | | $ | 0.11 | |
Class B Common Stock | | $ | 0.10 | | | $ | 0.11 | |
| | | | | | |
Earnings Per Share - Diluted: | | | | | | |
Class A Common Stock | | $ | 0.10 | | | $ | 0.11 | |
Class B Common Stock | | $ | 0.10 | | | $ | 0.11 | |
| | | | | | |
Weighted-Average Shares Used to Compute Basic Earnings Per Share: | | | | | | |
Class A Common Stock | | | 30,908 | | | | 30,824 | |
Class B Common Stock | | | 20,780 | | | | 22,464 | |
| | | | | | |
Weighted-Average Shares Used to Compute Diluted Earnings Per Share: | | | | | | |
Class A Common Stock | | | 31,168 | | | | 31,106 | |
Class B Common Stock | | | 20,780 | | | | 22,464 | |
(See accompanying notes to condensed consolidated financial statements)
3
CRAWFORD & COMPANY
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
Unaudited
| | | | | | | | |
| | Three Months Ended March 31, | |
(In thousands) | | 2022 | | | 2021 | |
Net Income | | $ | 5,156 | | | $ | 6,034 | |
| | | | | | |
Other Comprehensive (Loss) Income: | | | | | | |
Net foreign currency translation (loss) gain, net of tax of $0 and $0, respectively | | | (4,952 | ) | | | 10,624 | |
| | | | | | |
Amortization of actuarial losses for retirement plans included in net periodic pension cost, net of tax of $582 and $686, respectively | | | 1,676 | | | | 1,952 | |
| | | | | | |
Other Comprehensive (Loss) Income | | | (3,276 | ) | | | 12,576 | |
| | | | | | |
Comprehensive Income | | | 1,880 | | | | 18,610 | |
| | | | | | |
Comprehensive (income) loss attributable to noncontrolling interests | | | (74 | ) | | | 44 | |
| | | | | | |
Comprehensive Income Attributable to Shareholders of Crawford & Company | | $ | 1,806 | | | $ | 18,654 | |
(See accompanying notes to condensed consolidated financial statements)
4
CRAWFORD & COMPANY
CONDENSED CONSOLIDATED BALANCE SHEETS
Unaudited
| | | | | | | | |
| | | | | * | |
(In thousands) | | March 31, 2022 | | | December 31, 2021 | |
ASSETS | | | | | | |
Current Assets: | | | | | | |
Cash and cash equivalents | | $ | 49,156 | | | $ | 53,228 | |
Accounts receivable, less allowance for expected credit losses of $9,441 and $8,768, respectively | | | 126,388 | | | | 134,458 | |
Unbilled revenues, at estimated billable amounts | | | 130,417 | | | | 118,722 | |
Income taxes receivable | | | 4,936 | | | | 4,936 | |
Prepaid expenses and other current assets | | | 38,613 | | | | 34,576 | |
Total Current Assets | | | 349,510 | | | | 345,920 | |
Net Property and Equipment | | | 32,120 | | | | 33,721 | |
Other Assets: | | | | | | |
Operating lease right-of-use assets, net | | | 95,894 | | | | 99,369 | |
Goodwill | | | 114,710 | | | | 116,526 | |
Intangible assets arising from business acquisitions, net | | | 95,187 | | | | 97,571 | |
Capitalized software costs, net | | | 75,958 | | | | 75,802 | |
Deferred income tax assets | | | 20,790 | | | | 21,266 | |
Other noncurrent assets | | | 61,465 | | | | 62,464 | |
Total Other Assets | | | 464,004 | | | | 472,998 | |
TOTAL ASSETS | | $ | 845,634 | | | $ | 852,639 | |
* Derived from the audited Consolidated Balance Sheet
(See accompanying notes to condensed consolidated financial statements)
5
CRAWFORD & COMPANY
CONDENSED CONSOLIDATED BALANCE SHEETS — CONTINUED
Unaudited
| | | | | | | | |
| | | | | * | |
(In thousands, except par value amounts) | | March 31, 2022 | | | December 31, 2021 | |
LIABILITIES AND SHAREHOLDERS' INVESTMENT | | | | | | |
Current Liabilities: | | | | | | |
Short-term borrowings | | $ | 32,261 | | | $ | 10,704 | |
Accounts payable | | | 43,141 | | | | 48,470 | |
Accrued compensation and related costs | | | 80,304 | | | | 96,018 | |
Self-insured risks | | | 14,145 | | | | 13,222 | |
Income taxes payable | | | 1,173 | | | | 1,200 | |
Operating lease liability | | | 23,593 | | | | 25,238 | |
Other accrued liabilities | | | 54,772 | | | | 76,884 | |
Deferred revenues | | | 31,872 | | | | 32,119 | |
Total Current Liabilities | | | 281,261 | | | | 303,855 | |
Noncurrent Liabilities: | | | | | | |
Long-term debt and finance leases, less current installments | | | 200,304 | | | | 164,315 | |
Operating lease liability | | | 86,662 | | | | 88,408 | |
Deferred revenues | | | 24,187 | | | | 23,786 | |
Accrued pension liabilities | | | 15,359 | | | | 17,892 | |
Other noncurrent liabilities | | | 42,385 | | | | 42,986 | |
Total Noncurrent Liabilities | | | 368,897 | | | | 337,387 | |
Shareholders' Investment: | | | | | | |
Class A common stock, $1.00 par value; 50,000 shares authorized; 29,587 and 30,996 shares issued and outstanding at March 31, 2022 and December 31, 2021, respectively | | | 29,587 | | | | 30,996 | |
Class B common stock, $1.00 par value; 50,000 shares authorized; 20,092 and 20,812 shares issued and outstanding at March 31, 2022 and December 31, 2021, respectively | | | 20,092 | | | | 20,812 | |
Additional paid-in capital | | | 75,800 | | | | 74,229 | |
Retained earnings | | | 254,480 | | | | 266,369 | |
Accumulated other comprehensive loss | | | (183,731 | ) | | | (180,441 | ) |
Shareholders' Investment Attributable to Shareholders of Crawford & Company | | | 196,228 | | | | 211,965 | |
Noncontrolling interests | | | (752 | ) | | | (568 | ) |
Total Shareholders' Investment | | | 195,476 | | | | 211,397 | |
TOTAL LIABILITIES AND SHAREHOLDERS' INVESTMENT | | $ | 845,634 | | | $ | 852,639 | |
* Derived from the audited Consolidated Balance Sheet
(See accompanying notes to condensed consolidated financial statements)
6
CRAWFORD & COMPANY
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
Unaudited
| | | | | | | | |
| | Three Months Ended March 31, | |
(In thousands) | | 2022 | | | 2021 | |
Cash Flows from Operating Activities: | | | | | | |
Net income | | $ | 5,156 | | | $ | 6,034 | |
Reconciliation of net income to net cash (used in) provided by operating activities: | | | | | | |
Depreciation and amortization | | | 9,099 | | | | 10,478 | |
Stock-based compensation | | | 1,660 | | | | 1,609 | |
Gain on sale of property and equipment | | | (1,747 | ) | | | (17 | ) |
Contingent earnout adjustments | | | 2,056 | | | | 0 | |
Changes in operating assets and liabilities: | | | | | | |
Accounts receivable, net | | | 6,542 | | | | 888 | |
Unbilled revenues, net | | | (13,022 | ) | | | (6,632 | ) |
Accrued or prepaid income taxes | | | 266 | | | | 511 | |
Accounts payable and accrued liabilities | | | (14,902 | ) | | | (8,032 | ) |
Deferred revenues | | | 402 | | | | 1,783 | |
Accrued retirement costs | | | (4,738 | ) | | | (5,457 | ) |
Prepaid expenses and other operating activities | | | (6,025 | ) | | | 412 | |
Net cash (used in) provided by operating activities | | | (15,253 | ) | | | 1,577 | |
| | | | | | |
Cash Flows from Investing Activities: | | | | | | |
Acquisitions of property and equipment | | | (1,340 | ) | | | (618 | ) |
Capitalization of computer software costs | | | (6,275 | ) | | | (4,354 | ) |
Proceeds from settlement of life insurance policies | | | 0 | | | | 3,054 | |
Payments for business acquisitions, net of cash acquired | | | (21,273 | ) | | | (3,786 | ) |
Cash proceeds from sale of property and equipment | | | 3,032 | | | | 0 | |
Net cash used in investing activities | | | (25,856 | ) | | | (5,704 | ) |
| | | | | | |
Cash Flows from Financing Activities: | | | | | | |
Cash dividends paid | | | (3,114 | ) | | | (3,198 | ) |
Repurchases of common stock | | | (16,089 | ) | | | (1,190 | ) |
Increases in revolving credit facility borrowings | | | 61,816 | | | | 17,126 | |
Payments on revolving credit facility borrowings | | | (3,989 | ) | | | (11,729 | ) |
Payments of contingent consideration on acquisitions | | | (746 | ) | | | 0 | |
Other financing activities | | | (270 | ) | | | (399 | ) |
Net cash provided by financing activities | | | 37,608 | | | | 610 | |
Effects of exchange rate changes on cash and cash equivalents | | | (321 | ) | | | 1,584 | |
Decrease in Cash, Cash Equivalents, and Restricted Cash | | | (3,822 | ) | | | (1,933 | ) |
Cash, Cash Equivalents, and Restricted Cash at Beginning of Year | | | 53,689 | | | | 44,656 | |
Cash, Cash Equivalents, and Restricted Cash at End of Period | | $ | 49,867 | | | $ | 42,723 | |
(See accompanying notes to condensed consolidated financial statements)
7
CRAWFORD & COMPANY
CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS' INVESTMENT
Unaudited
(In thousands, except per share amounts)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Common Stock | | | | | | | | | Accumulated | | | Shareholders' Investment Attributable to | | | | | | | |
2022 | | 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, 2022 | | $ | 30,996 | | | $ | 20,812 | | | $ | 74,229 | | | $ | 266,369 | | | $ | (180,441 | ) | | $ | 211,965 | | | $ | (568 | ) | | $ | 211,397 | |
Net income | | | — | | | | — | | | | — | | | | 5,096 | | | | — | | | | 5,096 | | | | 60 | | | | 5,156 | |
Other comprehensive (loss) income | | | — | | | | — | | | | — | | | | — | | | | (3,290 | ) | | | (3,290 | ) | | | 14 | | | | (3,276 | ) |
Cash dividends paid (Class A - $0.06 per share, Class B - $0.06 per share) | | | — | | | | — | | | | — | | | | (3,114 | ) | | | — | | | | (3,114 | ) | | | — | | | | (3,114 | ) |
Stock-based compensation | | | — | | | | — | | | | 1,660 | | | | — | | | | — | | | | 1,660 | | | | — | | | | 1,660 | |
Repurchases of common stock | | | (1,498 | ) | | | (720 | ) | | | — | | | | (13,871 | ) | | | — | | | | (16,089 | ) | | | — | | | | (16,089 | ) |
Shares issued in connection with stock-based compensation plans, net | | | 89 | | | | — | | | | (89 | ) | | | — | | | | — | | | | — | | | | — | | | | — | |
Dividends paid to noncontrolling interests | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (258 | ) | | | (258 | ) |
Balance at March 31, 2022 | | $ | 29,587 | | | $ | 20,092 | | | $ | 75,800 | | | $ | 254,480 | | | $ | (183,731 | ) | | $ | 196,228 | | | $ | (752 | ) | | $ | 195,476 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Common Stock | | | | | | | | | Accumulated | | | Shareholders' Investment Attributable to | | | | | | | |
2021 | | 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, 2021 | | $ | 30,847 | | | $ | 22,510 | | | $ | 67,193 | | | $ | 265,245 | | | $ | (198,856 | ) | | $ | 186,939 | | | $ | (11 | ) | | $ | 186,928 | |
Net income | | | — | | | | — | | | | — | | | | 6,064 | | | | — | | | | 6,064 | | | | (30 | ) | | | 6,034 | |
Other comprehensive income (loss) | | | — | | | | — | | | | — | | | | — | | | | 12,590 | | | | 12,590 | | | | (14 | ) | | | 12,576 | |
Cash dividends paid (Class A - $0.06 per share, Class B - $0.06 per share) | | | — | | | | — | | | | — | | | | (3,198 | ) | | | — | | | | (3,198 | ) | | | — | | | | (3,198 | ) |
Stock-based compensation | | | — | | | | — | | | | 1,609 | | | | — | | | | — | | | | 1,609 | | | | — | | | | 1,609 | |
Repurchases of common stock | | | (90 | ) | | | (59 | ) | | | — | | | | (1,041 | ) | | | — | | | | (1,190 | ) | | | — | | | | (1,190 | ) |
Shares issued in connection with stock-based compensation plans, net | | | 93 | | | | — | | | | (87 | ) | | | — | | | | — | | | | 6 | | | | — | | | | 6 | |
Dividends paid to noncontrolling interests | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (207 | ) | | | (207 | ) |
Balance at March 31, 2021 | | $ | 30,850 | | | $ | 22,451 | | | $ | 68,715 | | | $ | 267,070 | | | $ | (186,266 | ) | | $ | 202,820 | | | $ | (262 | ) | | $ | 202,558 | |
(See accompanying notes to condensed consolidated financial statements)
8
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 carriers, brokers and corporations 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. Due to the impact of weather activity, global pandemics such as COVID-19, and other macroeconomic uncertainties, the Company's operating results for the three months ended March 31, 2022 and financial position as of March 31, 2022 are not necessarily indicative of the results or financial position that may be expected for the year ending December 31, 2022 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 financial statements included in the Annual Report on Form 10-K for the year ended December 31, 2021 other than as disclosed herein.
In January 2022, the Company has realigned its operating segments by moving to a geographic reporting structure consisting of North America Loss Adjusting, International Operations, Broadspire, and Platform Solutions. Certain prior period amounts among the Company’s reportable 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, 2021 has been derived from the audited consolidated financial statements as of that date. 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, 2021.
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 March 31, 2022 and December 31, 2021, the liabilities of the deferred compensation plan were $6,831,000 and $7,060,000, 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 $9,963,000 and $9,925,000, 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.
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.
On March 27, 2020, the U.S. enacted the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”). The Company took advantage of certain aspects of the CARES Act such as the deferral of payroll tax deposits in the U.S., of which $6,481,000 remains deferred until December 31, 2022.
9
The Canadian government enacted the Canada Emergency Wage Subsidy (“CEWS”) in 2020 to provide a wage subsidy to employers that suffered reductions in revenue resulting from the COVID-19 pandemic. The Company met the eligibility criteria to receive the wage subsidy in the first, second and third quarters of 2021. The wage subsidy is included in "Costs of services provided, before reimbursements” or “Selling, general, and administrative expenses” on the Company's unaudited Condensed Consolidated Statements of Operations, depending on the location of the employees, and is recorded as a reduction of compensation expense. The Company recognized $1,877,000 CEWS benefits in the three months ended March 31, 2021, and no benefits in the 2022 period. No future benefits are expected.
2. Recently Issued Accounting Standards
Adoption of New Accounting Standards
There were no recently issued accounting standards adopted by the Company.
Pending Adoption of Recently Issued Accounting Standards
Accounting for Contract Assets and Contract Liabilities from Contracts with Customers
In October 2021, the FASB issued ASU 2021-08, Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers, which requires an acquirer in a business combination to recognize and measure contract assets and contract liabilities in accordance with Accounting Standards Codification Topic 606. ASU 2021-08 is effective for fiscal years beginning after December 15, 2022. Early adoption is permitted. The Company is currently assessing the impact of the adoption of the new guidance.
3. Revenue Recognition
Revenue from Contracts with Customers
Revenues are recognized when control of the promised services is 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 North America Loss Adjusting and International Operations segments generate revenue for adjusting services provided to insurance companies and self-insured entities related to property and casualty losses caused by physical damage to commercial and residential real property and certain types of personal property. These segments also generate 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. The Company charges on a fee-per-claim basis for each optional purchase of the claims management services exercised by its customer. The Company also performs Legal Services within its International Operations segment. 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 is transferred to the customer. Revenue is recognized based on the 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. 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 North America Loss Adjusting revenues before reimbursements disaggregated by geography for the three months ended March 31, 2022 and 2021:
| | | | | | | | |
| | Three Months Ended | |
(in thousands) | | March 31, 2022 | | | March 31, 2021 | |
U.S. | | $ | 40,178 | | | $ | 34,986 | |
Canada | | | 24,260 | | | | 21,312 | |
Total North America Loss Adjusting Revenues before Reimbursements | | $ | 64,438 | | | $ | 56,298 | |
10
The following table presents International Operations revenues before reimbursements disaggregated by service line for the three months ended March 31, 2022 and 2021:
| | | | | | | | |
| | Three Months Ended | |
(in thousands) | | March 31, 2022 | | | March 31, 2021 | |
UK | | $ | 30,909 | | | $ | 29,856 | |
Europe | | | 23,667 | | | | 21,744 | |
Australia | | | 17,131 | | | | 18,237 | |
Asia | | | 5,659 | | | | 5,119 | |
Latin America | | | 5,661 | | | | 5,690 | |
International Loss Adjusting | | $ | 83,027 | | | $ | 80,646 | |
| | | | | | |
UK | | $ | 3,141 | | | $ | 2,278 | |
Australia | | | 1,586 | | | | 1,544 | |
Latin America | | | 1,518 | | | | 1,999 | |
Crawford Legal Services | | $ | 6,245 | | | $ | 5,821 | |
Total International Operations Revenues before Reimbursements | | $ | 89,272 | | | $ | 86,467 | |
The Company’s Broadspire segment is a third party administrator that generates revenue through its Claims Management and Medical Management service lines.
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, 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 specified 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 is 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. Broadspire also provides Risk Management Information Services. For non-claim services provided in our Claims Management and Medical Management service lines, revenue is recognized over time as services are provided and control of these services is 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 is 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.
11
The following table presents Broadspire revenues before reimbursements disaggregated by service line for the three months ended March 31, 2022 and 2021:
| | | | | | | | |
| | Three Months Ended | |
(in thousands) | | March 31, 2022 | | | March 31, 2021 | |
Claims Management | | $ | 39,551 | | | $ | 38,151 | |
Medical Management | | | 36,903 | | | | 36,125 | |
Total Broadspire Revenues before Reimbursements | | $ | 76,454 | | | $ | 74,276 | |
The Company's Crawford Platform Solutions segment principally generates revenues through its Contractor Connection, Networks and Subrogation service lines.
The Contractor Connection service line generates revenue through its independently managed contractor 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.
The Networks service line generates revenues for claims management services provided to insurance companies and self-insured entities related to property, casualty and catastrophic losses. Networks also generates revenue by providing on-demand inspection, verification and other task specific field services for businesses and consumers. 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 is transferred to the customer. Revenue is recognized based on the 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 Subrogation service line provides subrogation recovery and consultative services for the property and casualty insurance industry. Revenue is recognized at a point in time when the subrogation is successful and control of that recovery is consumed and transferred to the customer.
The following table presents Platform Solutions revenues before reimbursements disaggregated by service line for the three months ended March 31, 2022 and 2021:
| | | | | | | | |
| | Three Months Ended | |
(in thousands) | | March 31, 2022 | | | March 31, 2021 | |
Contractor Connection | | $ | 15,263 | | | $ | 16,517 | |
Networks | | | 27,526 | | | | 19,623 | |
Subrogation | | | 6,072 | | | | 0 | |
Total Platform Solutions Revenues before Reimbursements | | $ | 48,861 | | | $ | 36,140 | |
In the normal course of business, the Company's 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 its 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.
12
Contract Balances
The timing of revenue recognition, billings and cash collections result in billed accounts receivables, contract assets (reported as "Unbilled revenues at estimated billable amounts") and contract liabilities (reported as "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 the Company expects and is entitled to receive as consideration under certain contracts. Billing requirements vary by contract but substantially all unbilled revenues are billed within one year.
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 Broadspire 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.
The table below presents the deferred revenues balance as of January 1, 2022 and the significant activity affecting deferred revenues during the three months ended March 31, 2022:
| | | | |
(In Thousands) | | | |
Customer Contract Liabilities | | Deferred Revenue | |
Balance at January 1, 2022 | | $ | 55,905 | |
Quarterly additions | | | 19,621 | |
Revenue recognized from the prior periods | | | (14,682 | ) |
Revenue recognized from current quarter additions | | | (4,785 | ) |
Balance as of March 31, 2022 | | $ | 56,059 | |
Remaining Performance Obligations
As of March 31, 2022, the Company had $98,500,000 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 where the claims processing has not yet occurred. The Company expects to recognize approximately 70% of our remaining performance obligations as revenues within one year and the remaining balance thereafter.
Costs to Obtain a Contract
The Company has a sales incentive compensation program where remuneration is based on the revenues recognized in the period. The remuneration does not represent an incremental cost to the Company that 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.
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, when the period between a customer’s payment of consideration and the transfer of promised services to the customer is expected be one year or less at contract inception.
For claims management services that are billed on a time and expense incurred or per unit basis, the Company recognizes revenue at the amount to which it has the right to invoice for services performed.
13
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, or (ii) contracts with variable consideration allocated entirely to a single performance obligation.
4. Credit Losses
The Company estimates its expected credit losses based on past experience, current conditions and reasonable and supportable forecasts affecting collectability of these assets. We evaluate the risks related to our trade receivables and contract assets by considering customer type, geography, and aging.
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 provision for income taxes on consolidated income before income taxes totaled a provision of $2,426,000 and $2,471,000 for the three months ended March 31, 2022 and 2021. The overall effective tax rate increased to 32.0% for the three months ended March 31, 2022 compared with 29.1% for the 2021 period primarily due to losses in certain international operations.
6. Defined Benefit Pension Plans
Net periodic benefit 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 ended March 31, 2022 and 2021 included the following components:
| | | | | | | | |
| | Three Months Ended | |
(in thousands) | | March 31, 2022 | | | March 31, 2021 | |
Service cost | | $ | 345 | | | $ | 303 | |
Interest cost | | | 3,394 | | | | 2,818 | |
Expected return on assets | | | (6,419 | ) | | | (6,270 | ) |
Amortization of actuarial loss | | | 2,527 | | | | 2,642 | |
Net periodic benefit | | $ | (153 | ) | | $ | (507 | ) |
For the three months ended March 31, 2022 and 2021, the non-service components of net periodic pension benefit of $498,000 and $(810,000), respectively, are included in "Other Income, net" on the unaudited Condensed Consolidated Statement of Operations. For the three months ended March 31, 2022, the Company made no contributions to the U.S. defined benefit pension plan and $160,000 to the U.K. defined benefit pension plans, respectively, as compared with no contributions to the U.S. defined benefit pension plan and $157,000 to the U.K. defined benefit pension plans during the three months ended March 31, 2021.
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 2021 and 2022, the Board of Directors has declared the same dividend on CRD-A and CRD-B.
14
The computations of basic net income attributable to shareholders of Crawford & Company per common share were as follows:
| | | | | | | | | | | | | | | | |
| | Three Months Ended | |
| | March 31, 2022 | | | March 31, 2021 | |
(in thousands, except per share amounts) | | CRD-A | | | CRD-B | | | CRD-A | | | CRD-B | |
Earnings per share - basic: | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | |
Allocation of undistributed earnings | | $ | 1,185 | | | $ | 797 | | | $ | 1,658 | | | $ | 1,208 | |
Dividends paid | | | 1,865 | | | | 1,249 | | | | 1,851 | | | | 1,347 | |
Net income attributable to common shareholders, basic | | $ | 3,050 | | | $ | 2,046 | | | $ | 3,509 | | | $ | 2,555 | |
| | | | | | | | | | | | |
Denominator: | | | | | | | | | | | | |
Weighted-average common shares outstanding, basic | | | 30,908 | | | | 20,780 | | | | 30,824 | | | | 22,464 | |
Earnings per share - basic | | $ | 0.10 | | | $ | 0.10 | | | $ | 0.11 | | | $ | 0.11 | |
The computations of diluted net income attributable to shareholders of Crawford & Company per common share were as follows:
| | | | | | | | | | | | | | | | |
| | Three Months Ended | |
| | March 31, 2022 | | | March 31, 2021 | |
(in thousands, except per share amounts) | | CRD-A | | | CRD-B | | | CRD-A | | | CRD-B | |
Earnings per share - diluted: | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | |
Allocation of undistributed earnings | | $ | 1,189 | | | $ | 793 | | | $ | 1,664 | | | $ | 1,202 | |
Dividends paid | | | 1,865 | | | | 1,249 | | | | 1,851 | | | | 1,347 | |
Net income attributable to common shareholders, diluted | | $ | 3,054 | | | $ | 2,042 | | | $ | 3,515 | | | $ | 2,549 | |
| | | | | | | | | | | | |
Denominator: | | | | | | | | | | | | |
Weighted-average common shares outstanding, basic | | | 30,908 | | | | 20,780 | | | | 30,824 | | | | 22,464 | |
Weighted-average effect of dilutive securities | | | 260 | | | | — | | | | 282 | | | | — | |
Weighted-average common shares outstanding, diluted | | | 31,168 | | | | 20,780 | | | | 31,106 | | | | 22,464 | |
Earnings per share - diluted | | $ | 0.10 | | | $ | 0.10 | | | $ | 0.11 | | | $ | 0.11 | |
Listed below are the shares excluded from the denominator in the preceding computation of diluted earnings per share for CRD-A because their inclusion would have been antidilutive:
| | | | |
| | Three Months Ended |
(in thousands) | | March 31, 2022 | | March 31, 2021 |
Shares underlying stock options excluded | | 1,542 | | 972 |
Performance stock grants excluded because performance conditions have not been met (1) | | 625 | | 200 |
(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.
15
The following table details shares issued during the three months ended March 31, 2022 and 2021. 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 | |
(in thousands) | | March 31, 2022 | | | March 31, 2021 | |
CRD-A issued under the Non-Employee Director Stock Plan | | | 94 | | | | 92 | |
CRD-A issued under the U.K. ShareSave Scheme | | | 0 | | | | 1 | |
CRD-A issued under the Employee Stock Purchase Plan | | | (6 | ) | | | 0 | |
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"). The Company’s Board of Directors subsequently amended this authorization to allow for repurchases through December 31, 2021. 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. At March 31, 2022, there were no remaining shares authorized to repurchase under the 2019 Repurchase Authorization.
Effective November 4, 2021, 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, 2023 (the “2021 Repurchase Authorization”). On February 10, 2022, the Company's Board of Directors authorized the addition of 5,000,000 shares of CRD-A or CRD-B (or a combination of the two) to its 2021 Repurchase Authorization which had a remaining authorization to purchase 413,317 shares at December 31, 2021. Under the new repurchase program, repurchases may be made through December 31, 2023 in the open market or privately negotiated transactions at such times and for such prices as management deems appropriate, subject to applicable regulatory guidelines. The new authorization does not obligate Crawford to acquire any stock, and purchases may be commenced or suspended at any time based on market conditions and other factors that the Company deems appropriate.
During the three months ended March 31, 2022, the Company repurchased 1,498,084 shares of CRD-A and 719,874 shares CRD-B at an average cost of $7.23 and $7.31, respectively. During the three months ended March 31, 2021, the Company repurchased 90,062 shares of CRD-A and 58,837 shares of CRD-B at an average cost of $8.05 and $7.90, respectively.
8. Accumulated Other Comprehensive Loss
Comprehensive (loss) income for the Company consists of the total of net income, foreign currency translation adjustments, and accrued pension and retiree medical liability adjustments. Foreign currency translation adjustments include the net realized gains from intra-entity loans that are long-term in nature of $562,000 and $822,000 for the three months ended March 31, 2022 and 2021, respectively. 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 March 31, 2022 | |
(in thousands) | | Foreign currency translation adjustments | | | Retirement liabilities (1) | | | AOCL attributable to shareholders of Crawford & Company | |
Beginning balance | | $ | (21,760 | ) | | $ | (158,681 | ) | | $ | (180,441 | ) |
Other comprehensive loss before reclassifications | | | (4,966 | ) | | | 0 | | | | (4,966 | ) |
Amounts reclassified from accumulated other comprehensive income to net income | | | 0 | | | | 1,676 | | | | 1,676 | |
Net current period other comprehensive (loss) income | | | (4,966 | ) | | | 1,676 | | | | (3,290 | ) |
Ending balance | | $ | (26,726 | ) | | $ | (157,005 | ) | | $ | (183,731 | ) |
16
| | | | | | | | | | | | |
| | Three Months Ended March 31, 2021 | |
(in thousands) | | Foreign currency translation adjustments | | | Retirement liabilities (1) | | | AOCL attributable to shareholders of Crawford & Company | |
Beginning balance | | $ | (30,792 | ) | | $ | (168,064 | ) | | $ | (198,856 | ) |
Other comprehensive income before reclassifications | | | 10,638 | | | | 0 | | | | 10,638 | |
Amounts reclassified from accumulated other comprehensive income to net income | | | 0 | | | | 1,952 | | | | 1,952 | |
Net current period other comprehensive income | | | 10,638 | | | | 1,952 | | | | 12,590 | |
Ending balance | | $ | (20,154 | ) | | $ | (166,112 | ) | | $ | (186,266 | ) |
(1) Retirement liabilities reclassified to net income are related to the amortization of actuarial losses and are included in "Other Income, net" in the Company's unaudited Condensed Consolidated Statements of Operations. See Note 6, "Defined Benefit Pension Plans" for additional details.
The other comprehensive loss amounts attributable to noncontrolling interests presented in the Company's unaudited Condensed Consolidated Statements of Shareholders' Investment are foreign currency translation adjustments.
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 are categorized using the fair value hierarchy:
| | | | | | | | | | | | | | | | |
| | | | | Fair Value Measurements at March 31, 2022 | |
| | | | | | | | Significant Other | | | Significant | |
| | | | | Quoted Prices in | | | Observable | | | Unobservable | |
| | | | | Active Markets | | | Inputs | | | Inputs | |
(in thousands) | | Total | | | (Level 1) | | | (Level 2) | | | (Level 3) | |
Assets: | | | | | | | | | | | | |
Money market funds (1) | | $ | 10,028 | | | $ | 10,028 | | | $ | — | | | $ | — | |
| | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | |
Contingent earnout liability (2) | | | 14,288 | | | | — | | | | — | | | | 14,288 | |
(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 businesses acquired in 2021 and 2020. See Note 12, "Business Acquisitions" for more information. The Level 3 fair value of the contingent earnout liability was estimated using internally-prepared revenue and EBITDA projections, and discount rates determined using a combination of observable and unobservable market data. The Company recognized a pretax contingent earnout expense totaling $2,056,000 in the 2022 first quarter related to the fair value adjustment of earnout liabilities arising from recent acquisitions. The fair value adjustment is based on favorable changes to projections of acquired entities over the respective earnout periods, which span multiple years. The fair value of the contingent earnout liability is included in "Other accrued liabilities" and "Other noncurrent liabilities" on the Company's Consolidated Balance Sheets, based upon the term of the contingent earnout agreement.
Fair Value Disclosures
There were 0 transfers of assets between fair value levels during the three months ended March 31, 2022. 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 recorded value approximates fair value. These assets and liabilities are measured within Level 2 of the fair value hierarchy.
Nonrecurring Fair Value Disclosures
The Company performed a goodwill impairment assessment immediately before and after the January 1, 2022 change in operating segments, neither of which resulted in any additional impairment charges.
17
The carrying value of the reporting unit, including goodwill, is compared with the estimated fair value of the reporting unit as determined utilizing a combination of the income and market approaches. The income approach, which is a level 3 fair value measurement, is based on projected debt-free cash flow which is discounted to the present value using discount factors that consider the timing and risk of the cash flows. The market approach is based on the Guideline Public Company Method, which uses market pricing metrics to select multiples to value the Company's reporting units. The resulting estimated fair values of the combined reporting units are reconciled to the Company's market capitalization including an estimated implied control premium. The Company believes that the combination of these approaches is appropriate because it provides a fair value estimate based upon the combination of the reporting unit's expected long-term operating cash flow performance and multiples with which similar publicly traded companies are valued. The Company weights the income and market approaches equally.
10. Segment Information
As of January 1, 2022, the Company has realigned its operating segments by moving to a geographic reporting structure consisting of North America Loss Adjusting, International Operations, Broadspire, and Platform Solutions. The Company's revised reportable segments are comprised of the following:
•North America Loss Adjusting, which services the North American property and casualty market. This is comprised of the previously reported Crawford Loss Adjusting segment in the U.S. and Canada, including Global Technical Services and edjuster. The Canadian operations include all operations within that country, including those previously reported within the Crawford TPA Solutions and Crawford Platform Solutions segments.
•International Operations, which services the global property and casualty market outside North America. This is comprised of the previously reported Crawford Loss Adjusting segment outside of North America, including Crawford Legal Services which was previously within the Crawford TPA Solutions segment. The International Operations include all operations within the respective countries, including those previously reported within the Crawford TPA Solutions and Crawford Platform Solutions segments.
•Broadspire, which provides third party administration for workers' compensation, auto and liability, disability absence management, medical management, and accident and health to corporations, brokers and insurers in the U.S.
•Platform Solutions, which consists of the Contractor Connection, Networks, and Subrogation service lines in the U.S. The Networks service line includes Catastrophe operations and WeGoLook.
Financial information for the three months ended March 31, 2022 and 2021 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 | |
(in thousands) | | March 31, 2022 | | | March 31, 2021 | |
Revenues: | | | | | | |
North America Loss Adjusting | | $ | 64,438 | | | $ | 56,298 | |
International Operations | | | 89,272 | | | | 86,467 | |
Broadspire | | | 76,454 | | | | 74,276 | |
Platform Solutions | | | 48,861 | | | | 36,140 | |
Total segment revenues before reimbursements | | | 279,025 | | | | 253,181 | |
Reimbursements | | | 8,764 | | | | 8,974 | |
Total revenues | | $ | 287,789 | | | $ | 262,155 | |
| | | | | | |
Segment Operating Earnings (Loss) | | | | | | |
North America Loss Adjusting | | $ | 4,135 | | | $ | 4,361 | |
International Operations | | | (3,067 | ) | | | (673 | ) |
Broadspire | | | 6,434 | | | | 6,734 | |
Platform Solutions | | | 8,038 | | | | 4,018 | |
Total segment operating earnings | | | 15,540 | | | | 14,440 | |
| | | | | | |
Deduct: | | | | | | |
Unallocated corporate and shared costs, net | | | (2,452 | ) | | | (1,414 | ) |
Net corporate interest expense | | | (1,519 | ) | | | (1,582 | ) |
Stock option expense | | | (205 | ) | | | (140 | ) |
Amortization of customer-relationship intangible assets | | | (1,726 | ) | | | (2,799 | ) |
Contingent earnout adjustments | | | (2,056 | ) | | | 0 | |
Income before income taxes | | $ | 7,582 | | | $ | 8,505 | |
18
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 operating segments and make resource allocation and certain compensation decisions. The Company believes this measure is useful to investors 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 represents segment earnings before certain unallocated corporate and shared costs and credits, net corporate interest expense, stock option expense, amortization of customer-relationship intangible assets, contingent earnout adjustments, income taxes, and net income or loss attributable to 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 four operating segments, prior period amounts presented in the current period financial statements are adjusted to conform to the current allocation process.
Intersegment transactions are not material for any period presented. Certain of the Company’s reportable segments represent the aggregation of certain business units which represent separate operating segments.
Revenues before reimbursements by major service line in the International Operations, Broadspire and Platform Solutions segments are shown in the following table. The Company considers all North America Loss Adjusting revenues to be primarily derived from one service line.
| | | | |
| | Three Months Ended |
(in thousands) | | March 31, 2022 | | March 31, 2021 |
International Operations | | | | |
International Loss Adjusting | | $83,027 | | $80,645 |
Crawford Legal Services | | 6,245 | | 5,822 |
Total Revenues before Reimbursements--International Operations | | $89,272 | | $86,467 |
| | | | |
Broadspire | | | | |
Claims Management | | $39,551 | | $38,151 |
Medical Management | | 36,903 | | 36,125 |
Total Revenues before Reimbursements--Broadspire | | $76,454 | | $74,276 |
| | | | |
Platform Solutions | | | | |
Contractor Connection | | $15,263 | | $16,517 |
Networks | | 27,526 | | 19,623 |
Subrogation | | 6,072 | | 0 |
Total Revenues before Reimbursements--Platform Solutions | | $48,861 | | $36,140 |
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 March 31, 2022, the aggregate committed amount of letters of credit outstanding under the credit facility was $11,277,000.
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.
19
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. From time to time the Company faces claims and investigations by employees, former employees, and governmental entities under such laws or employment contracts with such employees or former employees. In addition, the Company may on occasion be engaged in disputes with certain of its clients, vendors or other trading partners. Such claims, investigations, negotiations, 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.
12. Business Acquisitions
HBA Group Acquisition
On November 1, 2020, the Company acquired 100% of HBA Group and its subsidiaries ("HBA") in Australia. HBA is a legal services provider that will complement the Company’s International Operations segment in Australia.
The acquisition was funded primarily through additional borrowings under the Company's credit facility. The purchase price included an initial cash payment of $4,026,000 and a maximum of $3,200,000 payable over four years based on achievement of certain revenue and EBITDA performance goals as set forth in the purchase agreement. The acquisition accounting is based on the fair value of the acquisition consideration transferred to the sellers, assets acquired and liabilities assumed as of the acquisition date. At the acquisition date, the fair value of the contingent consideration payable was estimated to be $2,409,000. At March 31, 2022, there were no material changes in the range of expected outcomes or the fair value of the contingent consideration from the acquisition date. Significant assumptions and estimates used in the valuation of intangible assets and contingent consideration included, but were not limited to future expected cash flows, including projected revenues and expenses, estimated customer attrition rates, and the applicable discount rates. These assumptions and estimates were level 3 inputs and based on assumptions that the Company believes to be reasonable. However, actual results may differ from these estimates.
Final acquisition accounting for this acquisition was completed as of March 31, 2022. Adjustments recorded during the three months ended March 31, 2022 include a reduction in goodwill and deferred tax liability of $827,000. The financial results of certain of the Company’s international subsidiaries, including HBA, are included in the Company’s consolidated financial statements on a two-month delayed basis. Goodwill is attributable to the synergies of the work force in place and business resources as a result of the combination of the companies.
edjuster Inc. Acquisition
On August 23, 2021, the Company acquired 100% of edjuster Inc. in Canada and its U.S. subsidiary (collectively "edjuster"). edjuster is a technology-enabled, end-to-end contents services provider and platform. This acquisition will enable the Company to expand its capability in the North American claims contents services market. The purchase price included an initial cash payment of $20,875,000, a working capital adjustment of $433,000, and an earn-out potential up to $13,334,000 based on the achievement of certain EBITDA performance goals over two one-year periods, beginning January 2022. The acquisition was funded primarily through additional borrowings under the Company’s credit facility.
This acquisition was accounted for under the guidance of ASC 805-10, as a business combination under the acquisition method. The results of edjuster are reported in the North America Loss Adjusting segment. Goodwill is attributable to the assembled workforce acquired, and expected revenue and cost synergies as a result of the combination of the companies. The Company does not expect that goodwill attributable to the acquisition will be deductible for tax purposes.
The preliminary acquisition accounting is based on the fair value of the acquisition consideration transferred to the sellers, assets acquired and liabilities assumed as of the acquisition date. At the acquisition date, the fair value of the contingent consideration payable was estimated to be $2,437,000. At March 31, 2022, there were no material changes in the range of expected outcomes and the fair value of the contingent consideration from the acquisition date. Significant assumptions and estimates included, but were not limited to future expected cash flows, including projected revenues and expenses, estimated customer attrition rates, royalty rates, and the applicable discount rates. These assumptions and estimates were level 3 inputs and based on assumptions that the Company believes to be reasonable. However, actual results may differ from these estimates.
The Company is in the process of reviewing the fair value of the assets acquired and liabilities assumed, including, but not limited to intangible assets, accrued expenses, tax liabilities and goodwill. As additional information becomes available, the Company may further revise its preliminary acquisition accounting during the remainder of the measurement period, which will not exceed 12 months from the date of acquisition. The Company may update certain assumptions and inputs to incorporate additional information obtained subsequent to the closing of the transaction related to facts and circumstances that existed as of the acquisition date.
20
Praxis Consulting Inc. Acquisition
On October 1, 2021, the Company acquired 100% of Praxis Consulting Inc. ("Praxis"), and an established subrogation claims service provider in the U.S. The acquisition allows the Company to expand its footprint in the U.S. subrogation claims market.
The acquisition was funded primarily through additional borrowings under the Company’s credit facility. The purchase price included a cash payment of $21,544,000, a working capital adjustment payable of $735,000, a deferred cash payment of $20,000,000 which was paid in February 2022, and an earn-out potential up to $10,000,000 based on the achievement of certain revenue performance goals over two one-year periods, beginning February 2022. The acquisition accounting is based on the fair value of the acquisition consideration transferred to the sellers, assets acquired and liabilities assumed as of the acquisition date. The fair value of the contingent consideration payable was increased to $6,124,000 at March 31, 2022 from $4,068,000 at the acquisition date based on revised internal revenue forecasts. Accordingly, the Company recognized $2,056,000 from changes in the fair value of contingent consideration in "Selling, general, and administrative expenses" on the Consolidated Statement of Operations. Significant assumptions and estimates used in the valuation of intangible assets and contingent consideration included, but were not limited to future expected cash flows, including projected revenues and expenses, estimated customer attrition rates, and the applicable discount rates. These assumptions and estimates were level 3 inputs and based on assumptions that the Company believes to be reasonable. However, actual results may differ from these estimates.
The Company is in the process of reviewing the fair value of the assets and liabilities assumed, including, but not limited to intangible assets, accrued expenses, tax liabilities and goodwill. As additional information becomes available, the Company may further revise its preliminary acquisition accounting during the remainder of the measurement period, which will not exceed 12 months from the date of acquisition. The Company may update certain assumptions and inputs to incorporate additional information obtained subsequent to the closing of the transaction related to facts and circumstances that existed as of the acquisition date.
The results of Praxis Consulting are reported in the Platform Solutions segment. Goodwill is attributable to the synergies of the work force in place and business resources as a result of the combination of the companies. The Company expects that goodwill attributable to the acquisition will be deductible for tax purposes.
BosBoon Expertise Group B.V. Acquisition
On October 1, 2021, the Company acquired BosBoon Expertise Group B.V. ("BosBoon"), a specialist loss adjusting company based in the Netherlands. The acquisition supports the Company's strategic aim of strengthening its expertise in all key territories in which it operates. BosBoon offers a specialist range of loss adjusting services which will be added to the existing loss adjusting proposition in the Netherlands.
The acquisition was funded primarily through additional borrowings under the Company’s credit facility. The purchase price included an initial cash payment of $2,066,000, net of working capital adjustments, and an earn-out potential up to $1,854,000 based on the achievement of EBITDA performance goal and other nonfinancial milestones over two one-year periods, beginning January 2022.
The acquisition accounting is based on the fair value of the acquisition consideration transferred to the sellers, assets acquired and liabilities assumed as of the acquisition date. At the acquisition date, the fair value of the contingent consideration payable was estimated to be $568,000. At March 31, 2002, there were no material changes in the range of expected outcomes and the fair value of the contingent consideration from the acquisition date. Significant assumptions and estimates used in the valuation of intangible assets and contingent consideration included, but were not limited to future expected cash flows, including projected revenues and expenses, estimated customer attrition rates, and the applicable discount rates. These assumptions and estimates were level 3 inputs and based on assumptions that the Company believes to be reasonable. However, actual results may differ from these estimates.
The Company is in the process of reviewing the fair value of the assets and liabilities assumed, including, but not limited to intangible assets, accrued expenses, tax liabilities and goodwill. As additional information becomes available, the Company may further revise its preliminary acquisition accounting during the remainder of the measurement period, which will not exceed 12 months from the date of acquisition. The Company may update certain assumptions and inputs to incorporate additional information obtained subsequent to the closing of the transaction related to facts and circumstances that existed as of the acquisition date.
The financial results of certain of the Company’s international subsidiaries, including BosBoon, are included in the Company’s consolidated financial statements on a two-month delayed basis. The results of BosBoon are reported in the International Operations segment. Goodwill is attributable to the synergies of the work force in place and business resources as a result of the combination of the companies. The Company does not expect that goodwill attributable to the acquisition will be deductible for tax purposes.
21
Fair Value of Assets Acquired and Liabilities Assumed
Assets acquired and liabilities assumed as of acquisition date are presented in the following table:
| | | | | | | | | | | | | | | | |
| | HBA Group | | | edjuster Inc. | | | Praxis Consulting Inc. | | | BosBoon Expertise Group B.V. | |
| | November 1, 2020 | | | August 23, 2021 | | | October 1, 2021 | | | October 1, 2021 | |
| | (In thousands) | |
Tangible assets | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 240 | | | $ | 1,723 | | | $ | 0 | | | $ | 0 | |
Accounts receivable | | | 1,081 | | | | 1,518 | | | | 119 | | | | 469 | |
Unbilled revenues | | | 598 | | | | 1,531 | | | | 0 | | | | 597 | |
Right-of-use lease assets | | | 1,502 | | | | 418 | | | | 430 | | | | 586 | |
Other assets | | | 205 | | | | 1,520 | | | | 316 | | | | 75 | |
Total tangible assets | | | 3,626 | | | | 6,710 | | | | 865 | | | | 1,727 | |
Intangible assets | | | | | | | | | | | | |
Customer relationships | | | 1,574 | | | | 5,346 | | | | 20,000 | | | | 1,384 | |
Developed technology | | | 0 | | | | 2,673 | | | | 1,500 | | | | 0 | |
Non-compete agreements | | | 0 | | | | 157 | | | | 225 | | | | 0 | |
Tradenames | | | 0 | | | | 1,101 | | | | 2,125 | | | | 346 | |
Goodwill | | | 5,406 | | | | 12,799 | | | | 26,195 | | | | 1,571 | |
Total intangible assets | | | 6,980 | | | | 22,076 | | | | 50,045 | | | | 3,301 | |
Total assets acquired | | | 10,606 | | | | 28,786 | | | | 50,910 | | | | 5,028 | |
| | | | | | | | | | | | |
Liabilities assumed | | | | | | | | | | | | |
Current liabilities | | | 2,532 | | | | 2,066 | | | | 4,133 | | | | 1,430 | |
Operating lease liabilities | | | 1,502 | | | | 418 | | | | 430 | | | | 586 | |
Tax liabilities | | | 137 | | | | 2,557 | | | | 0 | | | | 378 | |
Total liabilities assumed | | | 4,171 | | | | 5,041 | | | | 4,563 | | | | 2,394 | |
| | | | | | | | | | | | |
Net assets acquired | | $ | 6,435 | | | $ | 23,745 | | | $ | 46,347 | | | $ | 2,634 | |
| | | | | | | | | | | | |
Purchase price (cash) | | $ | 4,026 | | | $ | 20,875 | | | $ | 21,544 | | | $ | 2,066 | |
Deferred purchase consideration payable | | | 0 | | | | 433 | | | | 20,735 | | | | 0 | |
Fair value of contingent consideration | | | 2,409 | | | | 2,437 | | | | 4,068 | | | | 568 | |
Fair value of total consideration transferred | | $ | 6,435 | | | $ | 23,745 | | | $ | 46,347 | | | $ | 2,634 | |
Acquired intangible assets include customer relationships, tradenames and developed technologies. Intangible assets were valued using the multi-period excess earnings or the relief-from-royalty methods, both are forms of the income approach which utilizes a forecast of future cash flows generated from the use of each asset. The following table shows the preliminary fair values assigned to identifiable intangible assets:
| | | | | | | | |
| | Fair Value | | | Weighted-Average Amortization Period (Years) | |
| | (In thousands) | | | | |
Amortizable intangible assets | | | | | | |
Customer relationships | | $ | 28,304 | | | | 14 | |
Developed technology | | | 4,173 | | | | 9 | |
Non-compete agreements | | | 382 | | | | 5 | |
Tradenames | | | 3,572 | | | | 5 | |
Total amortizable intangible assets | | $ | 36,431 | | | | |
22
13. Cash and Cash Equivalents
Cash and cash equivalents consist of cash on hand and marketable securities with original maturities of three months or less. The fair value of cash and cash equivalents approximates carrying value due to their short-term nature. Cash balances that are legally restricted as to usage or withdrawal are separately included in "Prepaid expenses and other current assets" within the Company's unaudited Condensed Consolidated Balance Sheets. The following table provides a reconciliation of cash, cash equivalents and restricted cash reported within the Company's unaudited Condensed Consolidated Balance Sheets that sum to the total of the same such amounts shown within the Company's unaudited Condensed Consolidated Statement of Cash Flows:
| | | | | | | | | | | | | | | | |
| | March 31, 2022 | | | December 31, 2021 | | | March 31, 2021 | | | December 31, 2020 | |
| | (In thousands) | |
Cash and cash equivalents | | $ | 49,156 | | | $ | 53,228 | | | $ | 42,723 | | | $ | 44,656 | |
Restricted cash within prepaid expenses and other current assets | | | 711 | | | | 461 | | | | 0 | | | | 0 | |
Total cash, cash equivalents and restricted cash | | $ | 49,867 | | | $ | 53,689 | | | $ | 42,723 | | | $ | 44,656 | |
14. Subsequent Events
On April 1, 2022, the Company purchased assets associated with R.P. van Dijk B.V., a bodily injury loss adjusting company based in the Netherlands. The purchase price includes an initial cash consideration of $4,400,000, and a maximum of $2,200,000 payable over the next two years based on achieving certain financial goals, as defined in the purchase agreement. This acquisition will expand the Company's network in the Netherlands and strengthen its bodily injury loss adjusting service offering by adding a highly qualified team of adjusters experienced in managing complex loss events resulting in injury or death, as well as handling medical liability claims.
This acquisition will be accounted for under the guidance of ASC 805-10, as a business combination under the acquisition method. Based upon the timing of this acquisition, the initial accounting for the acquisition is not yet complete as the Company gathers additional information related to the assets acquired and liabilities, including intangible assets, other assets, accrued liabilities, deferred taxes, and uncertain tax positions. The Company is in the process of obtaining third-party valuations of certain intangible assets. The preliminary application of acquisition accounting to the assets acquired, and liabilities assumed, as well as the results of operations will first be reflected in the Company's consolidated financial statements as of and for the quarter ending June 30, 2022.
23
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 March 31, 2022, the related condensed consolidated statements of operations and comprehensive income (loss), cash flows and shareholders' investment for the three-month periods ended March 31, 2022 and 2021, 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, 2021, the related consolidated statements of operations, comprehensive income, cash flows, and shareholders’ investment for the year then ended, and the related notes (not presented herein); and in our report dated March 14, 2022, 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, 2021, 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'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, Georgia
May 9, 2022
24
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,
•the impact of global pandemics, such as COVID-19, on claim volumes,
•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,
•changes in the rate of inflation and our ability to recover increased operating costs,
•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.
25
The following Management's Discussion and Analysis of Financial Condition and Results of Operations ("MD&A") should be read in conjunction with (i) our unaudited condensed consolidated financial statements and accompanying notes thereto for the three months ended March 31, 2022 and 2021, and as of March 31, 2022, and December 31, 2021, contained in Item 1 of this Quarterly Report on Form 10-Q, and (ii) our Annual Report on Form 10-K for the year ended December 31, 2021. 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 carriers, brokers and corporations 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. Our two classes of stock are substantially identical, except with respect to voting rights and the 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.
In January 2022, we have realigned our operating segments by moving to a geographic reporting structure consisting of North America Loss Adjusting, International Operations, Broadspire, and Platform Solutions. Our revised reportable segments are comprised of the following:
•North America Loss Adjusting, which services the North American property and casualty market. This is comprised of the previously reported Crawford Loss Adjusting segment in the U.S. and Canada, including Global Technical Services and edjuster. The Canadian operations include all operations within that country, including those previously reported within the Crawford TPA Solutions and Crawford Platform Solutions segments.
•International Operations, which services the global property and casualty market outside North America. This is comprised of the previously reported Crawford Loss Adjusting segment outside of North America, including Crawford Legal Services which was previously within the Crawford TPA Solutions segment. The International Operations include all operations within the respective countries, including those previously reported within the Crawford TPA Solutions and Crawford Platform Solutions segments.
•Broadspire, which provides third party administration for workers' compensation, auto and liability, disability absence management, medical management, and accident and health to corporations, brokers and insurers in the U.S.
•Platform Solutions, which consists of the Contractor Connection, Networks, and Subrogation service lines in the U.S. The Networks service line includes Catastrophe operations and WeGoLook.
As discussed in more detail in subsequent sections of this MD&A, our four reportable 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.
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 loss fund administration to pay their claims. Our Contractor Connection service line provides a managed contractor network to insurance carriers and consumer markets.
The global claims management services market is highly competitive and comprised of a large number of companies that 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 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.
26
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 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.
Results of Operations
Executive Summary
Consolidated revenues before reimbursements increased $25.8 million, or 10.2%, for the three months ended March 31, 2022 compared with the same period of 2021. This increase was primarily due to an increase in our North America Loss Adjusting and Platforms Solutions operating segments due to an increase in new client growth. Changes in foreign exchange rates reduced our consolidated revenues before reimbursements by $2.8 million, or 1.1%, for the three months ended March 31, 2022 as compared with the prior year period. To illustrate this impact, segment revenues are presented below, using a constant exchange rate, for the three months ended March 31, 2022.
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | | Three Months Ended | |
| | | | | Based on exchange rates for the three months ended March 31, 2021 | |
(in thousands, except percentages) | | March 31, 2022 | | | March 31, 2021 | | | Variance | | | March 31, 2022 | | | % Variance | |
Revenues: | | | | | | | | | | | | | | | |
North America Loss Adjusting | | $ | 64,438 | | | $ | 56,298 | | | | 14.5 | % | | $ | 64,445 | | | | 14.5 | % |
International Operations | | | 89,272 | | | | 86,467 | | | | 3.2 | % | | | 92,081 | | | | 6.5 | % |
Broadspire | | | 76,454 | | | | 74,276 | | | | 2.9 | % | | | 76,454 | | | | 2.9 | % |
Platform Solutions | | | 48,861 | | | | 36,140 | | | | 35.2 | % | | | 48,861 | | | | 35.2 | % |
Total revenues before reimbursements | | | 279,025 | | | | 253,181 | | | | 10.2 | % | | | 281,841 | | | | 11.3 | % |
Reimbursements | | | 8,764 | | | | 8,974 | | | | (2.3 | )% | | | 8,935 | | | | (0.4 | )% |
Total Revenues | | $ | 287,789 | | | $ | 262,155 | | | | 9.8 | % | | $ | 290,776 | | | | 10.9 | % |
Excluding foreign currency impacts, consolidated revenues before reimbursements increased $28.7 million, or 11.3%, for the three months ended March 31, 2022. Revenues from the North America Loss Adjusting segment increased in the three months ended March 31, 2022 due to an increase in the U.S. and due to the recent acquisition of edjuster, Inc. Revenues from the International Operations segment increased for the quarter in most regions due to an increase in weather related activity. Revenues from the Broadspire segment increased for the quarter due to an increase in case activity. Revenues from the Platform Solutions segment increased primarily due to an increase in Networks and due to the recent acquisition of Praxis Consulting. There was a $10.7 million increase in total company revenues in the 2022 first quarter as a result of acquisitions in 2021. See Note 12, “Business Acquisitions” of our accompanying consolidated financial statements for more details of this activity.
Overall, there was an increase in cases received of 18.8% for the three months ended March 31, 2022 compared with the 2021 period, primarily due to increases in all operating segments, including 15,700, or 3.3% of cases received, as a result of recent acquisitions.
Cases received are presented below by segment for the three months ended March 31, 2022 and 2021:
| | | | | | | | | | | | |
| | Three Months Ended | |
(whole numbers, except percentages) | | March 31, 2022 | | | March 31, 2021 | | | Variance | |
North America Loss Adjusting | | | 76,993 | | | | 68,300 | | | | 12.7 | % |
International Operations | | | 137,090 | | | | 104,704 | | | | 30.9 | % |
Broadspire | | | 138,920 | | | | 125,176 | | | | 11.0 | % |
Platform Solutions | | | 109,992 | | | | 91,612 | | | | 20.1 | % |
Total Crawford Cases Received | | | 462,995 | | | | 389,792 | | | | 18.8 | % |
27
To illustrate exposure to the impact of changes in foreign currencies, revenues before reimbursements are presented below by denominated currency for the three months ended March 31, 2022:
| | | | | | | | | | |
| | | | Three Months Ended |
| | | | March 31, 2022 | | March 31, 2021 |
(in thousands) | | | | USD equivalent | | % of total | | USD equivalent | | % of total |
U.S. | | USD | | $165,493 | | 59.3% | | $145,402 | | 57.4% |
U.K. | | GBP | | 34,050 | | 12.2% | | 32,223 | | 12.7% |
Canada | | CAD | | 24,260 | | 8.7% | | 21,234 | | 8.4% |
Australia | | AUD | | 18,717 | | 6.7% | | 24,210 | | 9.6% |
Europe | | EUR | | 13,272 | | 4.8% | | 13,264 | | 5.2% |
Rest of World | | | | 23,233 | | 8.3% | | 16,848 | | 6.7% |
Total Revenues, before reimbursements | | | | $279,025 | | | | $253,181 | | |
Costs of services provided, before reimbursements, increased $20.4 million, or 11.0%, for the three months ended March 31, 2022 as compared with the 2021 period. This increase was primarily due to an increase in compensation expense, including incentive compensation and other costs in each of our operating segments resulting from the higher revenues, and the impact of recent acquisitions.
Selling, general, and administrative ("SG&A") expenses increased $6.1 million, or 10.5%, in the three months ended March 31, 2022 as compared with the 2021 period. This increase was due to an increase in compensation expense, the impact of recent acquisitions, and contingent earnout adjustments, partially offset by a gain on the sale of our Canadian head office building.
We sold our Canadian head office building in Kitchener, Ontario Canada in the first quarter of 2022 for $3.1 million and recognized a pretax gain on disposal of $1.8 million. This gain is recorded as a credit within Unallocated Corporate and Shared Costs and is included in “Selling, general, and administrative expenses” on the Company's unaudited Condensed Consolidated Statements of Operations.
We received a benefit from the Canada Emergency Wage Subsidy ("CEWS") totaling $1.9 million in the three months ended March 31, 2021 due to the negative economic impact of COVID-19 in that country. There was no similar benefit in the 2022 first quarter. This subsidy is recorded as a credit within Direct Compensation, Fringe Benefits and Non-Employee Labor and is included in "Costs of services provided, before reimbursements” or “Selling, general, and administrative expenses” on the Company's unaudited Condensed Consolidated Statements of Operations, depending on classification of the employees.
Operating Earnings of our Operating Segments
We believe that a discussion and analysis of the segment operating earnings of our 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 for others to evaluate segment operating performance using the same criteria used by our senior management and CODM. Segment operating earnings represents 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, contingent earnout adjustments, income taxes, and net income or loss attributable to noncontrolling interests.
Administrative functions such as finance, human resources, information technology, quality and compliance, exist both in a centralized shared-service arrangement and within certain operations. Each of these functions is managed by centralized management and the costs of those services is allocated 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.
28
Income taxes, net corporate interest expense, stock option expense, amortization of customer-relationship intangible assets, and contingent earnout adjustments 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. Contingent earnout adjustments represent fair value adjustments of earnout liabilities arising from recent acquisitions. 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, CEWS benefits, and certain self-insurance costs and recoveries that are not allocated to our individual operating segments.
Restructuring costs 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, contingent earnout adjustments, and unallocated corporate and shared costs and credits follows the discussion and analysis of the results of operations of our four 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 when 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 total revenues determined in accordance with GAAP is presented on 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.
Segment 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.
29
Segment Performance Indicators
We typically earn our revenues on an individual fee-per-claim basis for claims management services we provide to carriers, brokers and corporates. Accordingly, the volume of claim referrals to us is a key driver of our revenues. We believe that a discussion and analysis of the segment unit volumes, as measured by cases received, is helpful in understanding the results of our operations.
30
Operating results for our North America Loss Adjusting, International Operations, Broadspire, and Platform Solutions segments reconciled to net income before income taxes and net income attributable to shareholders of Crawford & Company were follows:
| | | | | | | | |
| | Three Months Ended | |
(in thousands, except percentages) | | March 31, 2022 | | | March 31, 2021 | |
Revenues: | | | | | | |
North America Loss Adjusting | | $ | 64,438 | | | $ | 56,298 | |
International Operations | | | 89,272 | | | | 86,467 | |
Broadspire | | | 76,454 | | | | 74,276 | |
Platform Solutions | | | 48,861 | | | | 36,140 | |
Total Revenues before reimbursements | | | 279,025 | | | | 253,181 | |
Reimbursements | | | 8,764 | | | | 8,974 | |
Total Revenues | | $ | 287,789 | | | $ | 262,155 | |
Direct Compensation, Fringe Benefits & Non-Employee Labor: | | | | | | |
North America Loss Adjusting | | $ | 46,497 | | | $ | 40,287 | |
% of related revenues before reimbursements | | | 72.2 | % | | | 71.6 | % |
International Operations | | | 63,006 | | | | 60,356 | |
% of related revenues before reimbursements | | | 70.6 | % | | | 69.8 | % |
Broadspire | | | 47,949 | | | | 45,670 | |
% of related revenues before reimbursements | | | 62.7 | % | | | 61.5 | % |
Platform Solutions | | | 31,851 | | | | 23,271 | |
% of related revenues before reimbursements | | | 65.2 | % | | | 64.4 | % |
Total | | $ | 189,303 | | | $ | 169,584 | |
% of Revenues before reimbursements | | | 67.8 | % | | | 67.0 | % |
Expenses Other than Direct Compensation, Fringe Benefits & Non-Employee Labor: | | | | | | |
North America Loss Adjusting | | $ | 13,806 | | | $ | 11,650 | |
% of related revenues before reimbursements | | | 21.4 | % | | | 20.7 | % |
International Operations | | | 29,333 | | | | 26,784 | |
% of related revenues before reimbursements | | | 32.9 | % | | | 31.0 | % |
Broadspire | | | 22,071 | | | | 21,872 | |
% of related revenues before reimbursements | | | 28.9 | % | | | 29.4 | % |
Platform Solutions | | | 8,972 | | | | 8,851 | |
% of related revenues before reimbursements | | | 18.4 | % | | | 24.5 | % |
Total before reimbursements | | | 74,182 | | | | 69,157 | |
% of Revenues before reimbursements | | | 26.6 | % | | | 27.3 | % |
Reimbursements | | | 8,764 | | | | 8,974 | |
Total | | $ | 82,946 | | | $ | 78,131 | |
% of Revenues | | | 28.8 | % | | | 29.8 | % |
Segment Operating Earnings: | | | | | | |
North America Loss Adjusting | | $ | 4,135 | | | $ | 4,361 | |
% of related revenues before reimbursements | | | 6.4 | % | | | 7.7 | % |
International Operations | | | (3,067 | ) | | | (673 | ) |
% of related revenues before reimbursements | | | (3.4 | )% | | | (0.8 | )% |
Broadspire | | | 6,434 | | | | 6,734 | |
% of related revenues before reimbursements | | | 8.4 | % | | | 9.1 | % |
Platform Solutions | | | 8,038 | | | | 4,018 | |
% of related revenues before reimbursements | | | 16.5 | % | | | 11.1 | % |
Deduct: | | | | | | |
Unallocated corporate and shared costs, net | | | (2,452 | ) | | | (1,414 | ) |
Net corporate interest expense | | | (1,519 | ) | | | (1,582 | ) |
Stock option expense | | | (205 | ) | | | (140 | ) |
Amortization of customer-relationship intangible assets | | | (1,726 | ) | | | (2,799 | ) |
Contingent earnout adjustments | | | (2,056 | ) | | | — | |
Income before income taxes | | | 7,582 | | | | 8,505 | |
Provision for income taxes | | | (2,426 | ) | | | (2,471 | ) |
Net income | | | 5,156 | | | | 6,034 | |
Net (income) loss attributable to noncontrolling interests | | | (60 | ) | | | 30 | |
Net income attributable to shareholders of Crawford & Company | | $ | 5,096 | | | $ | 6,064 | |
31
NORTH AMERICA LOSS ADJUSTING SEGMENT
Operating earnings in our North America Loss Adjusting segment totaled $4.1 million, or 6.4% of revenues before reimbursements, for the three months ended March 31, 2022, compared with 2021 operating earnings of $4.4 million, or 7.7% of revenues before reimbursements. The decrease in operating earnings in the 2022 first quarter was primarily due to an increase in compensation expense. There was a $0.9 million expense benefit in the 2021 first quarter as a result of the Canada Emergency Wage Subsidy (“CEWS”), compared to no benefit in the 2022 period.
Excluding centralized indirect support costs, gross profit decreased from $11.3 million, or 20.0% of revenues before reimbursements in 2021, to $11.1 million or 17.2% of revenues before reimbursements, in the three months ended March 31, 2022. This decrease was also primarily due to an increase in compensation expense.
Operating results for our North America Loss Adjusting segment, including gross profit, for the three months ended March 31, 2022 and 2021 were as follows:
| | | | | | | | | | |
| | In thousands (except percentages) |
| | Based on actual exchange rates | | Based on exchange rates for March 31, 2021 |
Three Months Ended March 31, | | 2022 | | 2021 | | Variance | | 2022 | | Variance |
Revenues | | $64,438 | | $56,298 | | 14.5% | | $64,445 | | 14.5% |
Direct expenses | | 53,370 | | 45,043 | | 18.5% | | 53,373 | | 18.5% |
Gross profit | | 11,068 | | 11,255 | | (1.7)% | | 11,072 | | (1.6)% |
Indirect expenses | | 6,933 | | 6,894 | | 0.6% | | 6,934 | | 0.6% |
Total North America Loss Adjusting Operating Earnings | | $4,135 | | $4,361 | | (5.2)% | | $4,138 | | (5.1)% |
| | | | | | | | | | |
Gross profit margin | | 17.2% | | 20.0% | | (2.8)% | | 17.2% | | (2.8)% |
Operating margin | | 6.4% | | 7.7% | | (1.3)% | | 6.4% | | (1.3)% |
Revenues before Reimbursements
North America Loss Adjusting segment revenues are primarily derived from the global property and casualty insurance company markets in the U.S. and Canada. Revenues before reimbursements by major region, based on actual exchange rates and using a constant exchange rate, for the three months ended March 31, 2022 and 2021 were as follows:
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | |
| | Based on actual exchange rates | | | Based on exchange rates for March 31, 2021 | |
(in thousands, except percentages) | | March 31, 2022 | | | March 31, 2021 | | | Variance | | | March 31, 2022 | | | Variance | |
U.S. | | $ | 40,178 | | | $ | 34,986 | | | | 14.8 | % | | $ | 40,178 | | | | 14.8 | % |
Canada | | | 24,260 | | | | 21,312 | | | | 13.8 | % | | | 24,267 | | | | 13.9 | % |
Total North America Loss Adjusting Revenues before Reimbursements | | $ | 64,438 | | | $ | 56,298 | | | | 14.5 | % | | $ | 64,445 | | | | 14.5 | % |
Revenues before reimbursements from our North America Loss Adjusting segment totaled $64.4 million in the three months ended March 31, 2022, compared with $56.3 million in the 2021 period. This increase was due to an increase in case volumes from both new and existing clients. The change in exchange rates had a minimal impact on our North America Loss Adjusting segment revenues. There was a $3.6 million increase, or 6.3% increase in North America Loss Adjusting revenues in the quarter as a result of the recent edjuster, Inc. acquisition. There was an increase in segment unit volume, measured principally by cases received, of 12.7% for the three months ended March 31, 2022, compared with the 2021 period. Excluding the impact of cases received from the edjuster Inc. acquisition, changes in product mix and in the rates charged for those services accounted for a 0.1% revenue decrease for the three months ended March 31, 2022 compared with the same period in 2021.
The increase in revenues in the U.S. for the three months ended March 31, 2022 was due to new client growth and a change in the mix of services provided resulting from an increased proportion of high-frequency, low-severity cases. Based on constant foreign exchange rates, there was an increase in revenues in Canada in 2022, compared with 2021, primarily due to the recent edjuster, Inc. acquisition and the recovery from the negative economic impacts of COVID-19 that were present in 2021.
Reimbursed Expenses included in Total Revenues
Reimbursements for out-of-pocket expenses incurred in our North America Loss Adjusting segment, which are included in total Company revenues, were $1.9 million and $2.0 million for the three months ended March 31, 2022 and 2021, respectively. The slight decrease in reimbursed expenses in the 2022 period was due to a decreased use of third parties in the current period.
32
Case Volume Analysis
North America Loss Adjusting segment unit volumes by geographic region, measured by cases received, for the three months ended March 31, 2022 and 2021 were as follows:
| | | | | | | | | | | | |
| | Three Months Ended | |
(whole numbers, except percentages) | | March 31, 2022 | | | March 31, 2021 | | | Variance | |
U.S. | | | 35,938 | | | | 35,422 | | | | 1.5 | % |
Canada | | | 41,055 | | | | 32,878 | | | | 24.9 | % |
Total North America Loss Adjusting Cases Received | | | 76,993 | | | | 68,300 | | | | 12.7 | % |
Overall, there was an increase in cases received of 12.7% for the three months ended March 31, 2022, compared with the 2021 period. There was an increase in U.S. case volumes in the 2022 first quarter due to a change in the mix of services provided. There was an increase in cases in Canada in the 2022 first quarter due to recovery from COVID-19 which was present in the 2021 period. An increase of 3,000 cases received, or 4.4%, was due to the recent edjuster, Inc. acquisition.
Direct Compensation, Fringe Benefits & Non-Employee Labor
The most significant expense in our North America Loss Adjusting 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 72.2% for the three months ended March 31, 2022 compared with 71.6% for the 2021 period. The total dollar amount of these expenses increased to $46.5 million for the three months ended March 31, 2022 from $40.3 million for the comparable 2021 period. The increase in amounts was due to the increased revenues and additional 195 employees from the recent acquisition. The increase in the percentage of revenues before reimbursements is due to increased compensation expense, including the variance due to the $0.9 million expense benefit in the 2021 period as a result of CEWS, compared to no benefit in 2022. There was an average of 1,952 full-time equivalent employees in this segment in the three months ended March 31, 2022 compared with an average of 1,734 in the 2021 period.
Expenses Other than Reimbursements, Direct Compensation, Fringe Benefits & Non-Employee Labor
North America Loss Adjusting expenses other than reimbursements, direct compensation, fringe benefits, and non-employee labor were $13.8 million for the three months ended March 31, 2022 compared with $11.7 million for the 2021 period. As a percentage of revenues before reimbursements, expenses other than direct compensation, fringe benefits, and non-employee labor expenses were 21.4% for the three months ended March 31, 2022 compared with 20.7% for the 2021 period. The increase in the current year amount, as well as the increase in percent of revenues before reimbursements, was due to technology investments, an increase in the allowance for credit losses, and integration costs of the recent acquisition.
INTERNATIONAL OPERATIONS SEGMENT
Operating loss in our International Operations segment was a ($3.1) million loss, or (3.4%) of revenues before reimbursements, for the three months ended March 31, 2022, compared with an operating loss of ($0.7) million, or (0.8%) of revenues before reimbursements, in 2021. The decrease in operating earnings in the 2022 first quarter was primarily due to lower profitability in certain international operations and an increase in compensation expense.
Excluding centralized indirect support costs, gross profit decreased from $11.4 million, or 13.1% of revenues before reimbursements in 2021, to $10.0 million, or 11.2% of revenues before reimbursements, in the three months ended March 31, 2022. This decrease was primarily due to lower profitability in certain international operations and an increase in compensation expense.
33
Operating results for our International Operations segment, including gross profit, for the three months ended March 31, 2022 and 2021 were as follows:
| | | | | | | | | | |
| | In thousands (except percentages) |
| | Based on actual exchange rates | | Based on exchange rates for March 31, 2021 |
Three Months Ended March 31, | | 2022 | | 2021 | | Variance | | 2022 | | Variance |
Revenues | | $89,272 | | $86,467 | | 3.2% | | $92,081 | | 6.5% |
Direct expenses | | 79,308 | | 75,092 | | 5.6% | | 81,747 | | 8.9% |
Gross profit | | 9,964 | | 11,375 | | (12.4)% | | 10,334 | | (9.2)% |
Indirect expenses | | 13,031 | | 12,048 | | 8.2% | | 13,501 | | 12.1% |
Total International Operations Operating Loss | | $(3,067) | | $(673) | | (355.7)% | | $(3,167) | | (370.6)% |
| �� | | | | | | | | | |
Gross profit margin | | 11.2% | | 13.1% | | (2.0)% | | 11.2% | | (1.9)% |
Operating margin | | (3.4)% | | (0.8)% | | (2.6)% | | (3.4)% | | (2.6)% |
Revenues before Reimbursements
International Operations segment revenues are primarily derived from the global property and casualty insurance company markets in the U.K, Europe, Australia, Asia and Latin America. Revenues before reimbursements by major region, based on actual exchange rates and using a constant exchange rate, for the three months ended March 31, 2022 and 2021 were as follows:
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | |
| | Based on actual exchange rates | | | Based on exchange rates for March 31, 2021 | |
(in thousands, except percentages) | | March 31, 2022 | | | March 31, 2021 | | | Variance | | | March 31, 2022 | | | Variance | |
UK | | $ | 34,050 | | | $ | 32,134 | | | | 6.0 | % | | $ | 34,030 | | | | 5.9 | % |
Europe | | | 23,667 | | | | 21,744 | | | | 8.8 | % | | | 24,821 | | | | 14.2 | % |
Australia | | | 18,717 | | | | 19,781 | | | | (5.4 | )% | | | 19,458 | | | | (1.6 | )% |
Asia | | | 5,659 | | | | 5,119 | | | | 10.5 | % | | | 5,880 | | | | 14.9 | % |
Latin America | | | 7,179 | | | | 7,689 | | | | (6.6 | )% | | | 7,892 | | | | 2.6 | % |
Total International Operations Revenues before Reimbursements | | $ | 89,272 | | | $ | 86,467 | | | | 3.2 | % | | $ | 92,081 | | | | 6.5 | % |
Revenues before reimbursements from our International Operations segment totaled $89.3 million in the three months ended March 31, 2022, compared with $86.5 million in the 2021 period. This increase was due to increases in the U.K., Europe, and Asia. The change in exchange rates decreased our International Operations segment revenues by approximately 3.3%, or $2.8 million, for the three months ended March 31, 2022 as compared with the 2021 period. Absent foreign exchange rate fluctuations, International Operations segment revenues would have been $92.1 million for the three months ended March 31, 2022. There was a $1.0 million increase, or 1.2% increase in International Operations revenues in the quarter as a result of the recent BosBoon acquisition. There was an increase in segment unit volume, measured principally by cases received, of 30.9% for the three months ended March 31, 2022, compared with the 2021 period. 9.9% of this increase was due to an increase of 10,400 high-frequency, low-severity cases received in Latin America for which only minimal revenues are recognized. Excluding these Latin American cases, there was an increase in segment unit volume of 22,000, or 21.0% in International Operations cases received. Changes in product mix and in the rates charged for those services accounted for 15.7% revenue decrease for the three months ended March 31, 2022 compared with the same period in 2021, due to an increase in high-frequency, low severity cases in Europe and Asia.
Based on constant foreign exchange rates, the increase in revenues in the U.K. for the three months ended March 31, 2022 was due to an increase in case volumes from both new and existing clients. There was an increase in revenues in Europe in 2022, compared with 2021, due to an increase in high-frequency, low-severity case volume increases in Scandinavia, and the recent acquisition. There was a decrease in revenues in Australia due to a reduction in weather related case activity. There was an increase in revenues in Asia in 2022, compared with 2021, due to an increase in high-frequency, low-severity weather related case activity in the Philippines and Malaysia. There was an increase in revenues in Latin America in 2022 due to an increase in high-frequency, low-severity cases and a change in the mix of services provided.
Reimbursed Expenses included in Total Revenues
Reimbursements for out-of-pocket expenses incurred in our International Operations segment, which are included in total Company revenues, were $6.0 million for each of the three months ended March 31, 2022 and 2021. Although there was an increase in revenues, there was no similar increase in reimbursed expenses due to a change in the mix of claims handled in 2022.
34
Case Volume Analysis
International Operations segment unit volumes by geographic region, measured by cases received, for the three months ended March 31, 2022 and 2021 were as follows:
| | | | | | | | | | | | |
| | Three Months Ended | |
(whole numbers, except percentages) | | March 31, 2022 | | | March 31, 2021 | | | Variance | |
UK | | | 38,705 | | | | 33,231 | | | | 16.5 | % |
Europe | | | 56,923 | | | | 47,499 | | | | 19.8 | % |
Australia | | | 14,438 | | | | 14,299 | | | | 1.0 | % |
Asia | | | 7,521 | | | | 3,904 | | | | 92.6 | % |
Latin America | | | 19,503 | | | | 5,771 | | | | 237.9 | % |
Total International Operations Cases Received | | | 137,090 | | | | 104,704 | | | | 30.9 | % |
Overall, there was an increase in cases received of 30.9% for the three months ended March 31, 2022, compared with the 2021 period. 9.9% of this increase was due to an increase of 10,400 high-frequency, low-severity cases received in Latin America for which only minimal revenues are recognized. Excluding these Latin American cases, there was an increase in segment unit volume of 22,000, or 21.0% in International Operations cases received. There was an increase in case volumes in the U.K. due to increases from both new and existing clients. There was an increase in cases received in Europe in 2022, compared with 2021, due to an increase in high-frequency, low-severity cases in Scandinavia. There was a slight increase in case volumes in Australia. There was an increase in cases received in Asia in 2022, compared with 2021, due to an increase in high-frequency, low-severity weather-related activity in the Philippines and Malaysia. The increase in cases received in Latin America in 2022 is due to an increase in high-frequency, low-severity cases referenced above.
Direct Compensation, Fringe Benefits & Non-Employee Labor
The most significant expense in our International Operations 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 70.6% for the three months ended March 31, 2022 compared with 69.8% for the 2021 period. The total dollar amount of these expenses increased to $63.0 million for the three months ended March 31, 2022 from $60.4 million for the comparable 2021 period. The increase in amounts was due to the increased revenues and an increase in employees, including 25 from the recent acquisition. The increase in the percentage of revenues before reimbursements is because compensation expense increased higher than the revenues in certain international operations, and higher compensation expense in our legal services business. There was an average of 3,608 full-time equivalent employees in this segment in the three months ended March 31, 2022 compared with an average of 3,453 in the 2021 period.
Expenses Other than Reimbursements, Direct Compensation, Fringe Benefits & Non-Employee Labor
International Operations expenses other than reimbursements, direct compensation, fringe benefits, and non-employee labor were $29.3 million for the three months ended March 31, 2022 compared with $26.8 million for the 2021 period. As a percentage of revenues before reimbursements, expenses other than direct compensation, fringe benefits, and non-employee labor expenses were 32.9% for the three months ended March 31, 2022 compared with 31.0% for the 2021 period. The increase in the current year and the increase in expenses as a percent of revenues before reimbursements were due to technology investments and an increase in administrative support costs.
BROADSPIRE SEGMENT
Our Broadspire segment reported operating earnings of $6.4 million, or 8.4% of revenues before reimbursements, for the three months ended March 31, 2022 as compared with $6.7 million, or 9.1% of revenues before reimbursements, for the first quarter of 2021. This decrease was due to an increase in operating and administrative costs which were higher than the increase in revenues.
Excluding centralized indirect support costs, first quarter gross profit decreased from $16.5 million, or 22.2% of revenues before reimbursements, in 2021 to $16.4 million, or 21.5% of revenues before reimbursements in 2022, due to the increase in expenses, primarily from an increase in full time equivalent employees, being higher than the increase in revenues.
35
Operating results for our Broadspire segment, including gross profit, for the three months ended March 31, 2022 and 2021 were as follows:
| | | | | | | | | | | | |
| | In thousands (except percentages) | |
| | Based on actual exchange rates | |
Three Months Ended March 31, | | 2022 | | | 2021 | | | Variance | |
Revenues | | $ | 76,454 | | | $ | 74,276 | | | | 2.9 | % |
Direct expenses | | | 60,038 | | | | 57,757 | | | | 3.9 | % |
Gross profit | | | 16,416 | | | | 16,519 | | | | (0.6 | )% |
Indirect expenses | | | 9,982 | | | | 9,785 | | | | 2.0 | % |
Total Broadspire Operating Earnings | | $ | 6,434 | | | $ | 6,734 | | | | (4.5 | )% |
| | | | | | | | | |
Gross profit margin | | | 21.5 | % | | | 22.2 | % | | | (0.7 | )% |
Operating margin | | | 8.4 | % | | | 9.1 | % | | | (0.7 | )% |
Revenues before Reimbursements
Broadspire revenues are derived from the global casualty and disability insurance and self-insured markets in the U.S. Revenues before reimbursements by service line for the three months ended March 31, 2022 and 2021 were as follows:
| | | | | | | | | | | | |
| | Three Months Ended | |
| | Based on actual exchange rates | |
(in thousands, except percentages) | | March 31, 2022 | | | March 31, 2021 | | | Variance | |
Claims Management | | $ | 39,551 | | | $ | 38,151 | | | | 3.7 | % |
Medical Management | | | 36,903 | | | | 36,125 | | | | 2.2 | % |
Total Broadspire Revenues before Reimbursements | | $ | 76,454 | | | $ | 74,276 | | | | 2.9 | % |
Revenues before reimbursements from our Broadspire segment totaled $76.5 million in the three months ended March 31, 2022 compared with $74.3 million in the 2021 period. This increase was primarily due to an increase in new client growth across both service lines, and general recovery from pandemic-impacted activity in 2021. Revenues were positively impacted by an increase in unit volumes, measured principally by cases received, of 11.0% for the three months ended March 31, 2022 compared with the same period of 2021. Changes in product mix and in the rates charged for those services accounted for an 8.1% revenue decrease for the 2022 first quarter compared with the 2021 period, due to an increase in Disability and A&H claims which have a lower average fee per claim.
Reimbursed Expenses included in Total Revenues
Reimbursements for out-of-pocket expenses incurred in our Broadspire segment were $0.7 million for the three months ended March 31, 2022, compared with $0.4 million in the comparable 2021 period. The increase in reimbursed expenses in the 2022 period was due to the increased revenues and employee travel related to servicing cases from clients.
Case Volume Analysis
Broadspire unit volumes by service line, as measured by cases received, for the three months ended March 31, 2022 and 2021 were as follows:
| | | | | | | | | | | | |
| | Three Months Ended | |
(whole numbers, except percentages) | | March 31, 2022 | | | March 31, 2021 | | | Variance | |
Claims Management | | | 100,892 | | | | 91,998 | | | | 9.7 | % |
Medical Management | | | 38,028 | | | | 33,178 | | | | 14.6 | % |
Total Broadspire Cases Received | | | 138,920 | | | | 125,176 | | | | 11.0 | % |
Overall case volumes were 11.0% higher for the three months ended March 31, 2022 due to an increase in new clients, an increase in Medical Management referrals, and an increase in Disability and A&H cases volumes. In addition, the 2021 period was negatively impacted by the pandemic in the prior year. Broadspire unit volumes are sensitive to overall employment levels and workplace reported injuries.
36
Direct Compensation, Fringe Benefits & Non-Employee Labor
The most significant expense in our Broadspire 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 March 31, 2022, direct compensation, fringe benefits, and non-employee labor, as a percent of the related revenues before reimbursements, increased from 61.5% in 2021 to 62.7% in 2022. The total dollar amount of these expenses increased to $47.9 million for the three months ended March 31, 2022 from $45.7 million for the comparable 2021 period. The increase in the amounts was due to the increased revenues and an increase in average full-time equivalent employees. The increase in expense as a percent of revenues before reimbursements is due to an increase in compensation. Average full-time equivalent employees in this segment totaled 2,421 in the first three months ended March 31, 2022, compared with 2,215 in the comparable 2021 period.
Expenses Other than Reimbursements, Direct Compensation, Fringe Benefits & Non-Employee Labor
Broadspire segment expenses other than reimbursements, direct compensation, fringe benefits, and non-employee labor as a percent of revenues before reimbursements were 28.9% for the three months ended March 31, 2022, compared with 29.4% in the comparable 2021 period. The amount of these expenses increased slightly from $21.9 million for the three months ended March 31, 2021 to $22.1 million in 2022. The increase in the overall expense was due to higher revenues and higher administrative costs, although there was a slight decrease in the percent of revenues before reimbursements.
PLATFORM SOLUTIONS SEGMENT
Our Platform Solutions segment reported operating earnings of $8.0 million for the three months ended March 31, 2022, increasing over operating earnings of $4.0 million in the comparable 2021 period. The segment operating margin increased from 11.1% for the three months ended March 31, 2021, to 16.5% in the comparable 2022 period. The increase in operating earnings was due to an increase in revenues in our Networks service line resulting from new client growth, and due to the recent Praxis Consulting acquisition.
Excluding indirect support costs, gross profit in the first quarter increased from $7.9 million, or 21.8% of revenues before reimbursements in 2021, to $12.5 million, or 25.6% of revenues before reimbursements, in 2022. This increase was due to an increase in revenues in our Networks service line and the recent acquisition.
Operating results for our Platform Solutions segment, including gross profit, for the three months ended March 31, 2022 and 2021 were as follows:
| | | | | | | | | | | | |
| | In thousands (except percentages) | |
| | Based on actual exchange rates | |
Three Months Ended March 31, | | 2022 | | | 2021 | | | Variance | |
Revenues | | $ | 48,861 | | | $ | 36,140 | | | | 35.2 | % |
Direct expenses | | | 36,330 | | | | 28,268 | | | | 28.5 | % |
Gross profit | | | 12,531 | | | | 7,872 | | | | 59.2 | % |
Indirect expenses | | | 4,493 | | | | 3,854 | | | | 16.6 | % |
Total Platform Solutions Operating Earnings | | $ | 8,038 | | | $ | 4,018 | | | | 100.0 | % |
| | | | | | | | | |
Gross profit margin | | | 25.6 | % | | | 21.8 | % | | | 3.9 | % |
Operating margin | | | 16.5 | % | | | 11.1 | % | | | 5.3 | % |
Revenues before Reimbursements
Platform Solutions segment revenues are primarily derived from the property and casualty insurance company markets in the U.S. Revenues before reimbursements by service line for the three months ended March 31, 2022 and 2021 were as follows:
| | | | | | | | | | | | |
| | Three Months Ended | |
| | Based on actual exchange rates | |
(in thousands, except percentages) | | March 31, 2022 | | | March 31, 2021 | | | Variance | |
Contractor Connection | | $ | 15,263 | | | $ | 16,517 | | | | (7.6 | )% |
Networks | | | 27,526 | | | | 19,623 | | | | 40.3 | % |
Subrogation | | | 6,072 | | | | — | | | nm | |
Total Platform Solutions Revenues before Reimbursements | | $ | 48,861 | | | $ | 36,140 | | | | 35.2 | % |
37
Revenues before reimbursements from our Platform Solutions segment totaled $48.9 million in the three months ended March 31, 2022, compared with $36.1 million in the 2021 period. This increase was primarily due to an increase in case volumes in our Networks service line due to new client growth, and a $6.1 million increase, or 16.8% increase in Platform Solutions revenues, as a result of the recent acquisition.
There was an increase in segment unit volume, measured principally by cases received, of 20.1% for the three months ended March 31, 2022, compared with the 2021 period. Changes in product mix and in the rates charged for those services accounted for a 12.1% revenue increase for the three months ended March 31, 2022, compared with the same period in 2021.
The increase in revenues for the three months ended March 31, 2022 was due to an increase in our Networks service line, and revenues from recent acquisitions. Excluding Subrogation, there was an increase in cases of 6.3% in the 2022 first quarter. This increase was primarily due to increased case volumes from WeGoLook, which had an increase of 10,750 high-frequency, low-severity cases, or 21.9% increase in Networks cases, partially offset by a decrease in Contractor Connection due to the absence of weather related cases that were present in the 2021 first quarter.
Reimbursed Expenses included in Total Revenues
Reimbursements for out-of-pocket expenses incurred in our Crawford Platform Solutions segment were $0.6 million for the three months ended March 31, 2022 compared with $0.9 million in the comparable 2021 period. The decrease was due to a decreased use of third parties in the 2022 period.
Case Volume Analysis
Platform Solutions unit volumes by service line, as measured by cases received, for the three months ended March 31, 2022 and 2021 were as follows:
| | | | | | | | | | | | |
| | Three Months Ended | |
(whole numbers, except percentages) | | March 31, 2022 | | | March 31, 2021 | | | Variance | |
Contractor Connection | | | 38,391 | | | | 42,594 | | | | (9.9 | )% |
Networks | | | 58,948 | | | | 49,018 | | | | 20.3 | % |
Subrogation | | | 12,653 | | | | — | | | nm | |
Total Platform Solutions Cases Received | | | 109,992 | | | | 91,612 | | | | 20.1 | % |
Overall case volumes were 20.1% higher in the three months ended March 31, 2022 compared with 2021 due to an increase in our Networks service line and the recent acquisition in our Subrogation service line. Excluding acquisition-related subrogation cases, the increase in cases received was 6.3%. The decrease in cases in the Contractor Connection service line was due to the absence of weather related cases that were present in the 2021 first quarter.
Direct Compensation, Fringe Benefits & Non-Employee Labor
Platform Solutions direct compensation, fringe benefits, and non-employee labor expenses as a percent of revenues before reimbursements were 65.2% in the 2022 quarter compared with 64.4% in the 2021 quarter. The dollar amount of these expenses was $31.9 million for the 2022 quarter and $23.3 million for the comparable 2021 period. The increase in costs was due to the higher revenues in the current year and increased employees to support client growth. The increase in the percentage of revenues before reimbursements in the current year was due to the change in product mix and higher compensation expense to support the new client growth. There was an average of 1,203 full-time equivalent employees in the Platform Solutions segment in the 2022 three month period, compared with an average of 796 for the comparable 2021 period, including 100 from the Praxis Consulting acquisition.
Expenses Other than Reimbursements, Direct Compensation, Fringe Benefits & Non-Employee Labor
Expenses other than reimbursements, direct compensation, fringe benefits, and non-employee labor were 18.4% of Platform Solutions revenues before reimbursements for the three months ended March 31, 2022 compared with 24.5% for the comparable period in 2021. The dollar amount of these expenses increased slightly to $9.0 million in the 2022 first quarter as compared with $8.9 million in the 2021 period. The decrease in the expense as a percent of revenues before reimbursements in 2022 is due to the increased revenues, a reduction in the allowance for credit losses, and the absence of startup expenses that were present in 2021.
38
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 2022 will be approximately 30% to 32% after considering known discrete items as of March 31, 2022.
The provision for income taxes on consolidated income before income tax totaled $2.4 million and $2.5 million for the three months ended March 31, 2022 and 2021, respectively. The overall effective tax rate increased to 32.0% for the three months ended March 31, 2022 compared with 29.1% for the 2021 period primarily due to losses in certain international operations.
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 $1.5 million and $1.6 million for the three months ended March 31, 2022 and 2021, respectively. Interest income was below $0.1 million for each of the three months ended March 31, 2022 and 2021.
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 totaled $0.2 million and $0.1 million for the three months ended March 31, 2022 and 2021, 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 $1.7 million and $2.8 million for the three months ended March 31, 2022 and 2021, respectively. This decrease is due to the amortization period of a significant intangible asset ended in the fourth quarter of 2021. 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 March 31, 2022 and 2021, 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 estimated credit losses.
Unallocated corporate and shared costs were $2.5 million and $1.4 million for the three months ended March 31, 2022 and 2021, respectively. The increase in the 2022 first quarter was due to the absence of a $1.0 million CEWS benefit which was present in 2021, a $1.0 million increase in unallocated payroll tax and benefits expense, and a $0.9 million increase in self-insured and other unallocated costs, partially offset by a $1.8 million gain on sale of our Canadian head office building in Kitchener, Ontario.
Contingent Earnout Adjustments
Contingent earnout expense represents the fair value adjustment of earnout liabilities arising from recent acquisitions. These expenses totaled $2.1 million in the 2022 first quarter. The fair value adjustment is based on favorable changes to projections of acquired entities over the respective earnout periods, which span multiple years.
LIQUIDITY, CAPITAL RESOURCES, AND FINANCIAL CONDITION
At March 31, 2022, our working capital balance (current assets less current liabilities) was approximately $68.2 million, an increase of $26.1 million from the working capital balance at December 31, 2021. Our cash and cash equivalents were $49.2 million at March 31, 2022, compared with $53.2 million at December 31, 2021.
39
Cash and cash equivalents as of March 31, 2022 consisted of $22.9 million held in the U.S. and $26.3 million held in our foreign subsidiaries. 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. During 2020 and 2021, the Company changed its permanent reinvestment assertion on a portion of prior year undistributed earnings for certain foreign operations and accrued deferred taxes attributable to these earnings. The remaining historical earnings and future foreign earnings are expected to remain permanently 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.
However, if at a future date or time funds that remain permanently reinvested 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 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.
Cash Used in/Provided by Operating Activities
Cash used in operating activities was $15.3 million for the three months ended March 31, 2022, compared with $1.6 million provided by operating activities in the comparable period of 2021. The decrease in cash provided by operating activities was primarily due to increased incentive compensation payments of $6.4 million in 2022 compared to 2021, $4.9 million of prior year benefits received related to CEWS and other related COVID programs that were not present in 2022, and the timing of U.S. payroll taxes and other prepaid expenses.
Cash Used in Investing Activities
Cash used in investing activities was $25.9 million for the three months ended March 31, 2022, compared with $5.7 million used in the first three months of 2021. The increase in use for 2022 was due to $20.9 million deferred payments related to the Praxis acquisition. Capital expenditures were $7.6 million in 2022 compared to $5.0 million in 2021.
Cash Provided by Financing Activities
Cash provided by financing activities was $37.6 million for the three months ended March 31, 2022, compared with $0.6 million for the 2021 period. We paid $3.1 million in dividends in the three months ended March 31, 2022 compared with $3.2 million in the 2021 period. During the first three months of 2022, there was an increase of $57.8 million of net borrowing from our revolving credit facility, compared with a net increase during the first three months of 2021 of $5.4 million. Share repurchases totaled $16.1 million in the 2022 period, compared with $1.2 million for the first three months of 2021.
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 $11.3 million of undrawn letters of credit issued under the letter of credit facility, the available balance under our credit facility totaled $200.4 million at March 31, 2022. 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 finance leases, totaled $232.6 million as of March 31, 2022 compared with $175.0 million at December 31, 2021.
Our liquidity is defined as cash on hand and borrowing capacity under our Credit Facility with Bank of America (the "Credit Facility") based on our trailing twelve month EBITDA, as defined in our Credit Facility. At March 31, 2022, we had $49.2 million of cash on hand and, based on trailing twelve month EBITDA, additional borrowing capacity of $200.4 million, resulting in total liquidity of $249.6 million at March 31, 2022.
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 pension 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 $17.9 million and overfunded by $30.3 million, respectively, at December 31, 2021, based on accumulated benefit obligations of $403.3 million and $281.8 million for the U.S. Qualified Plan and the U.K. plans, respectively.
For the both three months ended March 31, 2022 and 2021, the Company made no contributions to its U.S. defined benefit pension plan and $0.2 million to its U.K defined benefit pension plans. The Company does not expect to make any additional discretionary contributions to its U.S. defined benefit pension plan during the remainder of 2022. Anticipated funding for the other international plans is not significant.
40
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 three months ended March 31, 2022, we paid $3.1 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
Other significant changes on our unaudited Condensed Consolidated Balance Sheet as of March 31, 2022, compared with our unaudited Condensed Consolidated Balance Sheet as of December 31, 2021 were as follows:
•Unbilled revenues increased $13.0 million excluding foreign currency exchange impacts. This increase was primarily due to an increase in weather related activity in the U.S., U.K. and Australia in our North America Loss Adjusting and International Operations segments.
•Accounts payable and accrued liabilities decreased $14.9 million excluding foreign exchange impacts. The decrease is primarily due to increased payments for employee incentive compensation and accounts payable.
•Accrued retirement costs decreased $4.7 million excluding foreign exchange impacts. The decrease is related to the timing of annual payments such as our 401K match program.
At March 31, 2022, we were not a party to any off-balance sheet arrangements 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, 2021, we have certain material obligations under operating lease agreements to which we are a party. The Company records operating lease-related assets and liabilities on our unaudited Condensed Consolidated Balance Sheets.
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
Except 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, 2021.
New Accounting Standards Adopted
Additional information related to adoption of accounting standards is provided in Note 2 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, 2021. Our exposures to market risk have not changed materially since December 31, 2021.
41
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
There were 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.
42
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, 2021 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 on November 4, 2021 by the Company's Board of Directors, provided the Company with the ability to repurchase up to 2,000,000 shares of CRD-A or CRD-B (or a combination of the two) through December 31, 2023 (the "2021 Repurchase Authorization"). On February 11, 2022, the Company’s Board of Directors added 5,000,000 shares to this authorization. Under the 2021 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, 2021, the Company has purchased 2,217,958 shares pursuant to the 2021 Repurchase Authorization. As of March 31, 2022, the Company was authorized to repurchase 3,195,359 shares under the 2021 Repurchase 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 | |
Balance as of December 31, 2021 | | | | | | | | | | | | 413,317 | |
January 1, 2022 - January 31, 2022 | | | | | | | | | | | | |
CRD-A | | | — | | | $ | — | | | | — | | | | |
CRD-B | | | — | | | $ | — | | | | — | | | | |
Totals of January 31, 2022 | | | | | | | | | | | | 413,317 | |
February 1, 2022 - February 28, 2022 | | | | | | | | | | | | |
CRD-A | | | — | | | $ | — | | | | — | | | | |
CRD-B | | | — | | | $ | — | | | | — | | | | |
Totals of February 28, 2022 | | | | | | | | | | | | 5,413,317 | |
March 1, 2022 - March 31, 2022 | | | | | | | | | | | | |
CRD-A | | | 1,498,084 | | | $ | 7.23 | | | | 1,498,084 | | | | |
CRD-B | | | 719,874 | | | $ | 7.31 | | | | 719,874 | | | | |
Totals as of March 31, 2022 | | | 2,217,958 | | | | | | | 2,217,958 | | | | 3,195,359 | |
43
Item 6. Exhibits
44
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: | May 9, 2022 | | /s/ Rohit Verma | |
| | | Rohit Verma | |
| | | Chief Executive Officer | |
| | | (Principal Executive Officer) | |
| | | | |
Date: | May 9, 2022 | | /s/ W. Bruce Swain | |
| | | W. Bruce Swain | |
| | | Executive Vice President and Chief Financial Officer | |
| | | (Principal Financial Officer) | |
45