Exhibit 99.3
Crawford & Company
Reconciliation of 12-MONTHS TRAILING Consolidated Operating Earnings to 12-MONTHS TRAILING Consolidated Net Income (and related margins)
and Reconciliation of 12-MONTHS TRAILING Consolidated Revenues before Reimbursed Expenses to 12-MONTHS TRAILING Total Consolidated Revenues
(in thousands, except percentages)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 12-months trailing at | | | 12-months trailing at | |
| | 2008 | | | 2007 | |
| | 3Q | | | 2Q | | | 1Q | | | 4Q | | | 3Q | | | 2Q | | | 1Q | |
Consolidated Operating Margin (1) | | | 6.27 | % | | | 5.74 | % | | | 5.02 | % | | | 3.82 | % | | | 3.53 | % | | | 3.59 | % | | | 3.41 | % |
Consolidated Operating Earnings (2) | | $ | 64,616 | | | $ | 57,963 | | | $ | 49,540 | | | $ | 37,230 | | | $ | 33,845 | | | $ | 32,617 | | | $ | 29,399 | |
Net Corporate Interest Expense | | | (17,560 | ) | | | (17,798 | ) | | | (17,374 | ) | | | (17,326 | ) | | | (16,494 | ) | | | (12,761 | ) | | | (9,123 | ) |
Stock Option Expense | | | (1,007 | ) | | | (1,024 | ) | | | (1,091 | ) | | | (1,191 | ) | | | (1,256 | ) | | | (1,244 | ) | | | (1,249 | ) |
Amortization of Customer-Relationship Intangible Assets | | | (6,028 | ) | | | (6,096 | ) | | | (6,097 | ) | | | (6,025 | ) | | | (5,642 | ) | | | (4,067 | ) | | | (2,560 | ) |
Income Taxes | | | (12,795 | ) | | | (9,288 | ) | | | (7,945 | ) | | | (5,396 | ) | | | (4,667 | ) | | | (9,033 | ) | | | (7,950 | ) |
Other Gains/Expenses | | | — | | | | — | | | | 4,844 | | | | 8,824 | | | | 5,728 | | | | 8,797 | | | | 3,953 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated Net Income on a GAAP Basis | | $ | 27,226 | | | $ | 23,757 | | | $ | 21,877 | | | $ | 16,116 | | | $ | 11,514 | | | $ | 14,309 | | | $ | 12,470 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
Consolidated Net Income as a Percentage of Total Revenues before Reimbursements | | | 2.64 | % | | | 2.35 | % | | | 2.22 | % | | | 1.65 | % | | | 1.20 | % | | | 1.57 | % | | | 1.45 | % |
| | | | | | | |
Total Consolidated Revenues on a GAAP Basis | | $ | 1,121,756 | | | $ | 1,101,649 | | | $ | 1,068,614 | | | $ | 1,051,278 | | | $ | 1,031,401 | | | $ | 987,764 | | | $ | 941,300 | |
Less Reimbursed Expenses (3) | | | (90,839 | ) | | | (91,874 | ) | | | (81,567 | ) | | | (76,135 | ) | | | (73,226 | ) | | | (78,306 | ) | | | (79,776 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated Revenues before Reimbursed Expenses | | $ | 1,030,917 | | | $ | 1,009,775 | | | $ | 987,047 | | | $ | 975,143 | | | $ | 958,175 | | | $ | 909,458 | | | $ | 861,524 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 12-months trailing at | | | 12-months trailing at | |
| | 2006 | | | 2005 | |
| | 4Q | | | 3Q | | | 2Q | | | 1Q | | | 4Q | | | 3Q | | | 2Q | | | 1Q | |
Consolidated Operating Margin (1) | | | 3.93 | % | | | 4.41 | % | | | 4.05 | % | | | 3.83 | % | | | 3.25 | % | | | 3.70 | % | | | 4.23 | % | | | 4.34 | % |
Consolidated Operating Earnings (2) | | $ | 32,195 | | | $ | 35,667 | | | $ | 32,233 | | | $ | 30,221 | | | $ | 25,085 | | | $ | 28,132 | | | $ | 32,248 | | | $ | 32,473 | |
Net Corporate Interest Expense | | | (5,753 | ) | | | (3,360 | ) | | | (3,855 | ) | | | (4,616 | ) | | | (5,145 | ) | | | (5,483 | ) | | | (5,615 | ) | | | (3,726 | ) |
Stock Option Expense | | | (1,220 | ) | | | (865 | ) | | | (617 | ) | | | (266 | ) | | | — | | | | — | | | | — | | | | — | |
Amortization of Customer-Relationship Intangible Assets | | | (1,124 | ) | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Income Taxes | | | (9,060 | ) | | | (12,250 | ) | | | (9,861 | ) | | | (8,971 | ) | | | (7,059 | ) | | | (8,002 | ) | | | (12,921 | ) | | | (12,176 | ) |
Other Gains/Expenses | | | (27 | ) | | | 3,069 | | | | — | | | | — | | | | — | | | | — | | | | 8,573 | | | | 8,573 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated Net Income on a GAAP Basis | | $ | 15,011 | | | $ | 22,261 | | | $ | 17,900 | | | $ | 16,368 | | | $ | 12,881 | | | $ | 14,647 | | | $ | 22,285 | | | $ | 25,144 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | |
Consolidated Net Income as a Percentage of Total Revenues before Reimbursements | | | 1.83 | % | | | 2.75 | % | | | 2.25 | % | | | 2.07 | % | | | 1.67 | % | | | 1.93 | % | | | 2.92 | % | | | 3.36 | % |
| | | | | | | | |
Total Consolidated Revenues on a GAAP basis | | $ | 900,380 | | | $ | 895,895 | | | $ | 879,782 | | | $ | 876,796 | | | $ | 854,767 | | | $ | 835,469 | | | $ | 846,817 | | | $ | 826,569 | |
Less Reimbursed Expenses (3) | | | (80,858 | ) | | | (87,702 | ) | | | (83,926 | ) | | | (87,541 | ) | | | (82,784 | ) | | | (74,647 | ) | | | (84,785 | ) | | | (78,523 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated Revenues before Reimbursed Expenses | | $ | 819,522 | | | $ | 808,193 | | | $ | 795,856 | | | $ | 789,255 | | | $ | 771,983 | | | $ | 760,822 | | | $ | 762,032 | | | $ | 748,046 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(1) | Operating Margin is Operating Earnings expressed as a percentage of Revenues before Reimbursements. |
(2) | Operating Earnings is a non-GAAP financial measure representing earnings before net corporate interest expense, stock option expense, amortization expense for customer-relationship intangible assets, income taxes, and certain other gains and expenses. |
(3) | Out-of-pocket expenses are sometimes incurred by the Company in performing certain services for its clients. Some of these expenses are reimbursed by clients, and these reimbursed expenses are included in total revenues under GAAP. The amounts of reimbursed expenses and related revenues offset each other in the Company’s consolidated income statement with no impact on net income. The Company often prefers to discuss its revenues and operating results without consideration of these pass-through expenses and related reimbursements. |