Annual Income Statements for Crawford & Company
This table shows Crawford & Company's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Crawford & Company
This table shows Crawford & Company's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
12 |
-0.82 |
2.84 |
8.58 |
9.45 |
5.72 |
6.68 |
7.78 |
12 |
-7.24 |
4.91 |
| Consolidated Net Income / (Loss) |
|
12 |
-0.99 |
2.78 |
8.50 |
9.39 |
5.86 |
6.74 |
7.82 |
12 |
-7.27 |
4.91 |
| Net Income / (Loss) Continuing Operations |
|
12 |
-0.99 |
2.78 |
8.50 |
9.39 |
5.86 |
6.74 |
7.82 |
12 |
-7.27 |
4.91 |
| Total Pre-Tax Income |
|
19 |
-1.15 |
3.83 |
13 |
15 |
9.58 |
9.22 |
14 |
18 |
-6.49 |
7.29 |
| Total Revenue |
|
-4.56 |
-341 |
-3.60 |
323 |
-4.68 |
-331 |
-3.94 |
331 |
-3.79 |
-338 |
-2.65 |
| Net Interest Income / (Expense) |
|
-4.56 |
-3.77 |
-3.60 |
-4.26 |
-4.68 |
-4.33 |
-3.94 |
-3.86 |
-3.79 |
-3.10 |
-2.65 |
| Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Interest Expense |
|
4.56 |
3.77 |
3.60 |
4.26 |
4.68 |
4.33 |
3.94 |
3.86 |
3.79 |
3.10 |
2.65 |
| Long-Term Debt Interest Expense |
|
4.56 |
3.77 |
3.60 |
4.26 |
4.68 |
4.33 |
3.94 |
3.86 |
3.79 |
3.10 |
2.65 |
| Total Non-Interest Income |
|
0.00 |
-338 |
0.00 |
327 |
0.00 |
-327 |
0.00 |
335 |
0.00 |
-335 |
0.00 |
| Total Non-Interest Expense |
|
-26 |
-342 |
-9.95 |
307 |
-22 |
-343 |
-16 |
315 |
-24 |
-334 |
-12 |
| Other Operating Expenses |
|
316 |
305 |
303 |
307 |
321 |
342 |
308 |
315 |
308 |
307 |
308 |
| Other Special Charges |
|
-342 |
- |
-313 |
- |
-343 |
- |
-323 |
- |
-333 |
- |
-320 |
| Nonoperating Income / (Expense), net |
|
-2.19 |
-1.64 |
-2.52 |
-2.45 |
-2.49 |
-2.45 |
-2.39 |
-2.41 |
-2.41 |
-2.43 |
-2.04 |
| Income Tax Expense |
|
6.78 |
-0.16 |
1.05 |
4.49 |
5.33 |
3.72 |
2.48 |
5.85 |
5.81 |
0.79 |
2.38 |
| Net Income / (Loss) Attributable to Noncontrolling Interest |
|
-0.15 |
-0.17 |
-0.06 |
-0.08 |
-0.07 |
0.14 |
0.06 |
0.04 |
-0.02 |
-0.03 |
0.01 |
| Basic Earnings per Share |
|
$0.50 |
($0.02) |
$0.12 |
$0.34 |
$0.38 |
$0.24 |
$0.28 |
$0.32 |
$0.50 |
($0.30) |
$0.20 |
| Weighted Average Basic Shares Outstanding |
|
48.98M |
48.84M |
49.13M |
49.10M |
49.14M |
49.12M |
49.32M |
49.45M |
49.57M |
49.37M |
48.75M |
| Diluted Earnings per Share |
|
$0.50 |
($0.05) |
$0.12 |
$0.34 |
$0.38 |
$0.23 |
$0.26 |
$0.32 |
$0.50 |
($0.29) |
$0.20 |
| Weighted Average Diluted Shares Outstanding |
|
49.90M |
49.60M |
49.82M |
49.55M |
49.73M |
49.74M |
49.85M |
49.93M |
50.07M |
49.90M |
49.40M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
48.89M |
49.18M |
49.20M |
49.17M |
49.01M |
49.36M |
49.45M |
49.64M |
49.21M |
48.67M |
48.74M |
Annual Cash Flow Statements for Crawford & Company
This table details how cash moves in and out of Crawford & Company's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
24 |
5.50 |
-28 |
-0.89 |
-1.32 |
-7.15 |
9.03 |
-7.04 |
13 |
-3.22 |
8.22 |
| Net Cash From Operating Activities |
|
62 |
99 |
41 |
52 |
75 |
93 |
54 |
28 |
104 |
52 |
102 |
| Net Cash From Continuing Operating Activities |
|
62 |
99 |
41 |
52 |
75 |
93 |
54 |
28 |
104 |
52 |
102 |
| Net Income / (Loss) Continuing Operations |
|
-46 |
38 |
27 |
26 |
9.53 |
27 |
31 |
-19 |
30 |
27 |
20 |
| Consolidated Net Income / (Loss) |
|
-46 |
38 |
27 |
26 |
9.53 |
27 |
31 |
-19 |
30 |
27 |
20 |
| Depreciation Expense |
|
43 |
41 |
42 |
44 |
41 |
40 |
40 |
36 |
36 |
36 |
40 |
| Non-Cash Adjustments to Reconcile Net Income |
|
57 |
16 |
24 |
35 |
25 |
-0.57 |
4.70 |
51 |
-2.01 |
2.24 |
5.12 |
| Changes in Operating Assets and Liabilities, net |
|
7.10 |
4.66 |
-52 |
-53 |
0.54 |
27 |
-21 |
-40 |
40 |
-13 |
37 |
| Net Cash From Investing Activities |
|
-101 |
-33 |
-82 |
6.45 |
-23 |
-27 |
-71 |
-58 |
-37 |
-42 |
-36 |
| Net Cash From Continuing Investing Activities |
|
-101 |
-33 |
-82 |
6.45 |
-23 |
-27 |
-71 |
-58 |
-37 |
-42 |
-36 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-33 |
-29 |
-45 |
-30 |
-21 |
-37 |
-31 |
-35 |
-37 |
-42 |
-39 |
| Divestitures |
|
- |
0.00 |
0.00 |
39 |
0.00 |
20 |
- |
- |
0.00 |
0.00 |
2.05 |
| Sale and/or Maturity of Investments |
|
- |
- |
- |
- |
0.00 |
0.00 |
6.53 |
0.00 |
0.00 |
0.00 |
0.30 |
| Net Cash From Financing Activities |
|
68 |
-55 |
10 |
-59 |
-53 |
-74 |
25 |
26 |
-55 |
-13 |
-58 |
| Net Cash From Continuing Financing Activities |
|
68 |
-55 |
10 |
-59 |
-53 |
-74 |
25 |
26 |
-55 |
-13 |
-58 |
| Issuance of Debt |
|
148 |
80 |
94 |
101 |
66 |
108 |
113 |
106 |
38 |
70 |
55 |
| Issuance of Common Equity |
|
1.32 |
1.74 |
1.15 |
1.39 |
2.10 |
0.81 |
1.65 |
0.82 |
1.54 |
1.89 |
2.04 |
| Repayment of Debt |
|
-65 |
-120 |
-62 |
-136 |
-81 |
-170 |
-55 |
-39 |
-69 |
-62 |
-87 |
| Repurchase of Common Equity |
|
-1.24 |
0.00 |
-7.42 |
-10 |
-26 |
-2.67 |
-19 |
-27 |
-2.73 |
-3.87 |
-11 |
| Payment of Dividends |
|
-14 |
-14 |
-14 |
-14 |
-14 |
-9.84 |
-13 |
-12 |
-13 |
-14 |
-14 |
| Other Financing Activities, Net |
|
-0.48 |
-3.55 |
-1.93 |
-1.11 |
-0.83 |
-1.08 |
-3.06 |
-3.69 |
-9.24 |
-5.51 |
-2.98 |
| Effect of Exchange Rate Changes |
|
-4.76 |
-5.24 |
3.21 |
-1.02 |
0.29 |
1.08 |
0.88 |
-2.74 |
0.39 |
-0.33 |
0.20 |
| Cash Interest Paid |
|
- |
- |
- |
- |
- |
- |
- |
- |
19 |
19 |
17 |
| Cash Income Taxes Paid |
|
- |
- |
- |
- |
- |
- |
- |
- |
16 |
20 |
17 |
Quarterly Cash Flow Statements for Crawford & Company
This table details how cash moves in and out of Crawford & Company's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Change in Cash & Equivalents |
|
1.83 |
9.26 |
-13 |
1.68 |
6.34 |
1.65 |
1.69 |
0.90 |
10 |
-4.57 |
-0.11 |
| Net Cash From Operating Activities |
|
41 |
36 |
-20 |
12 |
19 |
41 |
-14 |
35 |
31 |
50 |
3.27 |
| Net Cash From Continuing Operating Activities |
|
41 |
36 |
-20 |
12 |
19 |
41 |
-14 |
35 |
31 |
50 |
3.27 |
| Net Income / (Loss) Continuing Operations |
|
12 |
-0.99 |
2.78 |
8.50 |
9.39 |
5.86 |
6.74 |
7.82 |
12 |
-7.27 |
4.91 |
| Consolidated Net Income / (Loss) |
|
12 |
-0.99 |
2.78 |
8.50 |
9.39 |
5.86 |
6.74 |
7.82 |
12 |
-7.27 |
4.91 |
| Depreciation Expense |
|
9.11 |
8.39 |
9.30 |
8.85 |
8.81 |
9.24 |
9.65 |
9.81 |
10 |
10 |
9.59 |
| Non-Cash Adjustments to Reconcile Net Income |
|
3.68 |
-9.38 |
1.29 |
2.04 |
-1.15 |
0.06 |
2.32 |
2.24 |
1.80 |
-1.24 |
0.85 |
| Changes in Operating Assets and Liabilities, net |
|
16 |
38 |
-33 |
-7.84 |
2.30 |
25 |
-33 |
15 |
6.36 |
48 |
-12 |
| Net Cash From Investing Activities |
|
-9.74 |
-8.91 |
-9.55 |
-8.90 |
-11 |
-12 |
-9.11 |
-9.17 |
-6.97 |
-11 |
-7.86 |
| Net Cash From Continuing Investing Activities |
|
-9.74 |
-8.91 |
-9.55 |
-8.90 |
-11 |
-12 |
-9.11 |
-9.17 |
-6.97 |
-11 |
-7.86 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-9.74 |
-8.91 |
-9.55 |
-8.90 |
-11 |
-12 |
-9.32 |
-9.17 |
-9.10 |
-11 |
-7.86 |
| Sale and/or Maturity of Investments |
|
- |
- |
0.00 |
- |
- |
- |
0.21 |
- |
0.09 |
- |
0.00 |
| Net Cash From Financing Activities |
|
-30 |
-17 |
16 |
-0.42 |
-2.35 |
-26 |
25 |
-26 |
-13 |
-44 |
3.41 |
| Net Cash From Continuing Financing Activities |
|
-30 |
-17 |
16 |
-0.42 |
-2.35 |
-26 |
25 |
-26 |
-13 |
-44 |
3.41 |
| Issuance of Debt |
|
- |
17 |
36 |
13 |
13 |
8.59 |
41 |
7.78 |
5.53 |
- |
17 |
| Repayment of Debt |
|
-25 |
-25 |
-15 |
-8.98 |
-8.84 |
-29 |
-13 |
-30 |
-13 |
-31 |
-2.50 |
| Repurchase of Common Equity |
|
-0.58 |
-2.15 |
-0.73 |
-1.34 |
-1.53 |
-0.26 |
0.00 |
- |
-2.95 |
-7.56 |
-5.52 |
| Payment of Dividends |
|
-3.43 |
-3.42 |
-3.44 |
-3.44 |
-3.44 |
-3.44 |
-3.46 |
-3.46 |
-3.72 |
-3.69 |
-3.66 |
| Other Financing Activities, Net |
|
-0.74 |
-3.79 |
-0.76 |
0.55 |
-1.56 |
-3.74 |
-0.04 |
-0.73 |
1.29 |
-3.49 |
-1.74 |
| Effect of Exchange Rate Changes |
|
0.25 |
-0.93 |
0.39 |
-0.55 |
0.34 |
-0.51 |
-0.29 |
1.15 |
-0.74 |
0.08 |
1.06 |
| Cash Interest Paid |
|
- |
- |
- |
- |
5.35 |
5.08 |
4.57 |
- |
4.42 |
3.88 |
3.16 |
| Cash Income Taxes Paid |
|
- |
- |
- |
- |
4.16 |
3.89 |
2.21 |
- |
1.96 |
3.66 |
1.15 |
Annual Balance Sheets for Crawford & Company
This table presents Crawford & Company's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
783 |
736 |
788 |
701 |
760 |
753 |
853 |
792 |
799 |
804 |
764 |
| Cash and Due from Banks |
|
76 |
82 |
54 |
53 |
52 |
45 |
53 |
46 |
58 |
55 |
64 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
38 |
30 |
42 |
34 |
31 |
36 |
34 |
121 |
23 |
21 |
17 |
| Goodwill |
|
96 |
92 |
97 |
97 |
81 |
67 |
117 |
77 |
77 |
76 |
77 |
| Intangible Assets |
|
185 |
168 |
187 |
157 |
142 |
142 |
173 |
171 |
179 |
186 |
179 |
| Other Assets |
|
389 |
365 |
408 |
360 |
455 |
463 |
476 |
377 |
463 |
465 |
428 |
| Total Liabilities & Shareholders' Equity |
|
783 |
736 |
788 |
701 |
760 |
753 |
853 |
792 |
799 |
804 |
764 |
| Total Liabilities |
|
659 |
577 |
594 |
520 |
595 |
566 |
641 |
668 |
659 |
648 |
593 |
| Short-Term Debt |
|
84 |
69 |
93 |
80 |
66 |
49 |
60 |
102 |
66 |
72 |
110 |
| Other Short-Term Payables |
|
160 |
147 |
150 |
130 |
159 |
182 |
230 |
165 |
200 |
200 |
181 |
| Long-Term Debt |
|
225 |
187 |
200 |
167 |
148 |
112 |
164 |
212 |
194 |
200 |
151 |
| Future Policy Benefits |
|
14 |
15 |
13 |
15 |
11 |
11 |
13 |
13 |
33 |
28 |
19 |
| Other Long-Term Liabilities |
|
175 |
159 |
137 |
128 |
210 |
212 |
173 |
177 |
166 |
148 |
133 |
| Total Equity & Noncontrolling Interests |
|
124 |
159 |
187 |
175 |
163 |
187 |
211 |
123 |
140 |
156 |
171 |
| Total Preferred & Common Equity |
|
114 |
154 |
182 |
171 |
159 |
187 |
212 |
125 |
142 |
157 |
173 |
| Total Common Equity |
|
114 |
154 |
182 |
171 |
159 |
187 |
212 |
125 |
142 |
157 |
173 |
| Common Stock |
|
97 |
104 |
109 |
114 |
117 |
121 |
126 |
127 |
132 |
136 |
141 |
| Retained Earnings |
|
239 |
262 |
270 |
274 |
250 |
265 |
266 |
213 |
229 |
238 |
234 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-223 |
-212 |
-196 |
-216 |
-207 |
-199 |
-180 |
-215 |
-219 |
-217 |
-202 |
| Noncontrolling Interest |
|
11 |
5.38 |
4.64 |
4.16 |
3.25 |
-0.01 |
-0.57 |
-1.17 |
-1.79 |
-1.66 |
-1.66 |
Quarterly Balance Sheets for Crawford & Company
This table presents Crawford & Company's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
| Total Assets |
|
827 |
776 |
786 |
801 |
792 |
799 |
800 |
772 |
| Cash and Due from Banks |
|
49 |
45 |
47 |
52 |
57 |
59 |
69 |
54 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
24 |
22 |
20 |
20 |
19 |
18 |
18 |
16 |
| Goodwill |
|
77 |
77 |
77 |
77 |
76 |
77 |
77 |
77 |
| Intangible Assets |
|
178 |
180 |
182 |
185 |
186 |
188 |
187 |
178 |
| Other Assets |
|
499 |
453 |
460 |
467 |
454 |
458 |
450 |
446 |
| Total Liabilities & Shareholders' Equity |
|
827 |
776 |
786 |
801 |
792 |
799 |
800 |
772 |
| Total Liabilities |
|
664 |
633 |
636 |
642 |
633 |
624 |
614 |
597 |
| Short-Term Debt |
|
62 |
70 |
68 |
76 |
90 |
70 |
96 |
108 |
| Other Short-Term Payables |
|
206 |
174 |
138 |
139 |
175 |
191 |
160 |
190 |
| Long-Term Debt |
|
201 |
211 |
209 |
206 |
205 |
203 |
197 |
151 |
| Future Policy Benefits |
|
23 |
20 |
19 |
24 |
21 |
20 |
18 |
26 |
| Other Long-Term Liabilities |
|
172 |
158 |
201 |
196 |
142 |
140 |
143 |
123 |
| Total Equity & Noncontrolling Interests |
|
163 |
143 |
150 |
159 |
159 |
175 |
186 |
174 |
| Total Preferred & Common Equity |
|
165 |
145 |
151 |
161 |
161 |
177 |
187 |
176 |
| Total Common Equity |
|
165 |
145 |
151 |
161 |
161 |
177 |
187 |
176 |
| Common Stock |
|
132 |
132 |
135 |
136 |
138 |
140 |
143 |
140 |
| Retained Earnings |
|
235 |
227 |
231 |
236 |
241 |
245 |
252 |
230 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-203 |
-215 |
-214 |
-211 |
-218 |
-209 |
-207 |
-194 |
| Noncontrolling Interest |
|
-1.65 |
-1.48 |
-1.68 |
-1.74 |
-1.57 |
-1.55 |
-1.64 |
-1.82 |
Annual Metrics And Ratios for Crawford & Company
This table displays calculated financial ratios and metrics derived from Crawford & Company's official financial filings.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
55,067,574.00 |
55,656,905.00 |
55,766,891.00 |
55,133,005.00 |
53,123,550.00 |
53,155,128.00 |
53,018,557.00 |
48,405,189.00 |
48,886,860.00 |
49,010,750.00 |
49,210,286.00 |
| DEI Adjusted Shares Outstanding |
|
55,067,574.00 |
55,656,905.00 |
55,766,891.00 |
55,133,005.00 |
53,123,550.00 |
53,155,128.00 |
53,018,557.00 |
48,405,189.00 |
48,886,860.00 |
49,010,750.00 |
49,210,286.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.83 |
0.68 |
0.49 |
0.46 |
0.18 |
0.51 |
0.58 |
-0.38 |
0.62 |
0.54 |
0.40 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
2.02% |
-5.15% |
-100.77% |
12,156.94% |
-4.12% |
-99.44% |
-212.31% |
-57.20% |
-65.22% |
1.02% |
12.90% |
| EBITDA Growth |
|
-88.56% |
899.74% |
-24.68% |
3.12% |
-20.90% |
18.82% |
0.63% |
-50.87% |
130.58% |
-4.44% |
-3.36% |
| EBIT Growth |
|
-155.85% |
311.98% |
-40.60% |
0.39% |
-34.64% |
48.68% |
1.09% |
-91.37% |
1,493.40% |
-8.12% |
-13.29% |
| NOPAT Growth |
|
-175.26% |
280.41% |
-35.77% |
-9.63% |
-54.57% |
155.54% |
1.64% |
-145.50% |
377.23% |
-7.21% |
-23.59% |
| Net Income Growth |
|
-246.60% |
182.61% |
-27.74% |
-6.00% |
-62.77% |
184.22% |
12.83% |
-160.67% |
263.29% |
-12.33% |
-25.83% |
| EPS Growth |
|
-267.31% |
168.97% |
61.67% |
-5.15% |
-51.09% |
135.56% |
7.55% |
-164.91% |
266.22% |
-13.01% |
-26.17% |
| Operating Cash Flow Growth |
|
833.32% |
60.35% |
-58.77% |
28.61% |
43.49% |
23.88% |
-41.70% |
-49.13% |
275.59% |
-50.27% |
97.31% |
| Free Cash Flow Firm Growth |
|
-224.09% |
207.75% |
-176.22% |
280.56% |
-27.65% |
-1.37% |
-201.76% |
76.84% |
620.82% |
-92.41% |
281.15% |
| Invested Capital Growth |
|
8.23% |
-4.39% |
17.40% |
-12.09% |
-11.45% |
-8.27% |
25.35% |
0.26% |
-8.46% |
6.85% |
0.98% |
| Revenue Q/Q Growth |
|
-0.64% |
-0.39% |
-100.79% |
3,770.51% |
33.59% |
-99.55% |
-108.08% |
98.10% |
-202.60% |
37.74% |
-79.64% |
| EBITDA Q/Q Growth |
|
-85.11% |
197.76% |
-22.27% |
47.64% |
-30.64% |
28.34% |
-10.78% |
51.69% |
-15.86% |
16.55% |
-14.96% |
| EBIT Q/Q Growth |
|
-201.82% |
1,456.46% |
-37.51% |
206.62% |
-52.24% |
83.22% |
-18.52% |
132.59% |
-23.31% |
29.21% |
-26.66% |
| NOPAT Q/Q Growth |
|
-337.97% |
1,254.45% |
-36.57% |
153.31% |
-66.16% |
223.12% |
-23.45% |
-70.99% |
90.24% |
28.73% |
-35.60% |
| Net Income Q/Q Growth |
|
-551.53% |
264.97% |
-29.11% |
127.70% |
-69.06% |
233.68% |
-20.35% |
-596.69% |
78.25% |
34.81% |
-40.03% |
| EPS Q/Q Growth |
|
-769.23% |
314.29% |
125.58% |
33.33% |
-64.00% |
73.77% |
-20.28% |
-572.73% |
70.83% |
35.44% |
-39.69% |
| Operating Cash Flow Q/Q Growth |
|
-14.36% |
9.12% |
-34.96% |
22.19% |
-4.45% |
3.29% |
-2.83% |
52.82% |
-7.25% |
10.28% |
10.41% |
| Free Cash Flow Firm Q/Q Growth |
|
-962.69% |
-7.97% |
-13.42% |
20.19% |
-37.72% |
12.26% |
-419.37% |
79.95% |
36.67% |
-49.07% |
1,297.99% |
| Invested Capital Q/Q Growth |
|
-14.07% |
-4.87% |
-5.99% |
-6.65% |
-3.91% |
-0.79% |
9.30% |
-5.14% |
-6.17% |
-3.09% |
-9.82% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
0.88% |
9.32% |
0.00% |
7.80% |
6.43% |
1,371.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
-2.62% |
5.86% |
0.00% |
3.76% |
2.57% |
684.18% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
-3.67% |
3.20% |
0.00% |
2.34% |
0.91% |
463.61% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
143.53% |
59.58% |
64.41% |
57.98% |
40.30% |
69.27% |
69.64% |
-367.26% |
63.90% |
64.53% |
56.87% |
| Interest Burden Percent |
|
97.68% |
91.72% |
103.18% |
107.33% |
87.95% |
97.83% |
108.60% |
144.79% |
85.28% |
80.58% |
78.21% |
| Effective Tax Rate |
|
0.00% |
40.42% |
35.59% |
42.02% |
59.70% |
30.73% |
30.36% |
467.26% |
36.10% |
35.47% |
43.13% |
| Return on Invested Capital (ROIC) |
|
-5.45% |
9.68% |
0.00% |
5.21% |
2.68% |
7.61% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-14.05% |
8.47% |
0.00% |
5.86% |
2.12% |
7.29% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-24.58% |
16.89% |
0.00% |
8.45% |
2.83% |
7.78% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-30.03% |
26.57% |
15.42% |
13.66% |
5.51% |
15.39% |
15.34% |
-11.07% |
22.99% |
17.96% |
12.03% |
| Cash Return on Invested Capital (CROIC) |
|
-13.36% |
14.16% |
-10.16% |
18.07% |
14.82% |
16.24% |
-15.32% |
-3.19% |
17.31% |
1.33% |
4.88% |
| Operating Return on Assets (OROA) |
|
-4.14% |
9.08% |
0.00% |
5.52% |
3.68% |
5.28% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
-5.80% |
4.96% |
0.00% |
3.44% |
1.30% |
3.58% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
-28.34% |
25.07% |
14.69% |
12.89% |
5.27% |
15.15% |
15.36% |
-11.13% |
23.25% |
18.17% |
12.16% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-40.11% |
24.48% |
14.93% |
14.94% |
5.98% |
14.48% |
14.41% |
-14.88% |
21.37% |
16.87% |
11.37% |
| Net Operating Profit after Tax (NOPAT) |
|
-23 |
41 |
26 |
24 |
11 |
28 |
28 |
-13 |
35 |
33 |
25 |
| NOPAT Margin |
|
-1.83% |
3.49% |
0.00% |
2.18% |
1.03% |
473.91% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
8.60% |
1.20% |
-0.31% |
-0.65% |
0.57% |
0.32% |
-1.25% |
2.13% |
1.82% |
2.40% |
2.06% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
102.62% |
94.14% |
0.00% |
96.24% |
97.43% |
-584.18% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-33 |
69 |
41 |
41 |
27 |
40 |
40 |
3.49 |
56 |
51 |
44 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
11 |
110 |
83 |
85 |
67 |
80 |
81 |
40 |
91 |
87 |
84 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.87 |
2.72 |
2.14 |
2.43 |
3.34 |
1.88 |
1.72 |
2.03 |
4.28 |
3.48 |
3.18 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.17 |
0.35 |
0.00 |
0.38 |
0.51 |
60.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
11.62 |
14.08 |
16.04 |
42.62 |
12.43 |
11.89 |
0.00 |
19.81 |
20.59 |
28.00 |
| Dividend Yield |
|
7.25% |
3.73% |
4.01% |
3.70% |
2.80% |
2.87% |
3.49% |
4.60% |
2.10% |
2.51% |
2.60% |
| Earnings Yield |
|
0.00% |
8.61% |
7.10% |
6.23% |
2.35% |
8.04% |
8.41% |
0.00% |
5.05% |
4.86% |
3.57% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.05 |
1.44 |
1.31 |
1.45 |
1.85 |
1.35 |
1.23 |
1.19 |
2.02 |
1.78 |
1.72 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.37 |
0.51 |
0.00 |
0.57 |
0.67 |
80.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
41.65 |
5.45 |
7.75 |
7.28 |
10.39 |
5.85 |
6.65 |
13.12 |
8.84 |
8.75 |
8.83 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
8.66 |
15.64 |
15.09 |
26.05 |
11.71 |
13.26 |
149.03 |
14.53 |
14.95 |
16.83 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
14.54 |
24.27 |
26.03 |
64.65 |
16.91 |
19.05 |
0.00 |
22.73 |
23.17 |
29.59 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
7.41 |
6.04 |
15.71 |
11.84 |
9.31 |
5.02 |
9.86 |
18.79 |
7.77 |
14.78 |
7.31 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
9.94 |
0.00 |
7.50 |
11.70 |
7.93 |
0.00 |
0.00 |
11.13 |
138.60 |
35.49 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
2.49 |
1.61 |
1.51 |
1.37 |
1.30 |
0.86 |
1.06 |
2.54 |
1.86 |
1.75 |
1.52 |
| Long-Term Debt to Equity |
|
1.81 |
1.17 |
1.03 |
0.92 |
0.90 |
0.60 |
0.78 |
1.72 |
1.39 |
1.29 |
0.88 |
| Financial Leverage |
|
1.75 |
1.99 |
1.56 |
1.44 |
1.34 |
1.07 |
0.97 |
1.61 |
2.18 |
1.80 |
1.63 |
| Leverage Ratio |
|
5.18 |
5.36 |
4.32 |
3.98 |
4.23 |
4.30 |
4.03 |
4.91 |
6.04 |
5.43 |
4.80 |
| Compound Leverage Factor |
|
5.06 |
4.91 |
4.45 |
4.27 |
3.72 |
4.21 |
4.38 |
7.11 |
5.15 |
4.37 |
3.75 |
| Debt to Total Capital |
|
71.35% |
61.62% |
60.23% |
57.75% |
56.52% |
46.27% |
51.52% |
71.78% |
65.06% |
63.63% |
60.30% |
| Short-Term Debt to Total Capital |
|
19.41% |
16.55% |
19.08% |
18.72% |
17.39% |
14.14% |
13.84% |
23.33% |
16.50% |
16.78% |
25.43% |
| Long-Term Debt to Total Capital |
|
51.93% |
45.07% |
41.15% |
39.03% |
39.13% |
32.12% |
37.68% |
48.45% |
48.56% |
46.84% |
34.87% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
2.46% |
1.30% |
2.34% |
2.26% |
1.47% |
0.00% |
-0.13% |
-0.27% |
-0.45% |
-0.39% |
-0.38% |
| Common Equity to Total Capital |
|
26.20% |
37.09% |
37.43% |
40.00% |
42.01% |
53.74% |
48.61% |
28.49% |
35.39% |
36.76% |
40.08% |
| Debt to EBITDA |
|
28.22 |
2.33 |
3.55 |
2.90 |
3.18 |
2.01 |
2.79 |
7.93 |
2.85 |
3.12 |
3.09 |
| Net Debt to EBITDA |
|
21.29 |
1.59 |
2.90 |
2.28 |
2.41 |
1.45 |
2.13 |
6.77 |
2.21 |
2.48 |
2.33 |
| Long-Term Debt to EBITDA |
|
20.54 |
1.70 |
2.43 |
1.96 |
2.20 |
1.40 |
2.04 |
5.35 |
2.13 |
2.30 |
1.79 |
| Debt to NOPAT |
|
-13.60 |
6.22 |
11.12 |
10.37 |
19.79 |
5.82 |
7.99 |
-24.52 |
7.34 |
8.26 |
10.35 |
| Net Debt to NOPAT |
|
-10.26 |
4.24 |
9.07 |
8.14 |
15.01 |
4.20 |
6.10 |
-20.92 |
5.69 |
6.58 |
7.80 |
| Long-Term Debt to NOPAT |
|
-9.90 |
4.55 |
7.60 |
7.01 |
13.70 |
4.04 |
5.84 |
-16.55 |
5.48 |
6.08 |
5.99 |
| Noncontrolling Interest Sharing Ratio |
|
5.62% |
5.66% |
4.76% |
5.63% |
4.40% |
1.58% |
-0.15% |
-0.52% |
-1.12% |
-1.17% |
-1.02% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-56 |
60 |
-46 |
83 |
60 |
59 |
-60 |
-14 |
72 |
5.50 |
21 |
| Operating Cash Flow to CapEx |
|
187.29% |
338.59% |
90.75% |
174.61% |
356.07% |
249.27% |
175.49% |
87.54% |
283.61% |
123.94% |
264.20% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-5.06 |
8.18 |
0.00 |
7.45 |
-9.16 |
-1.35 |
4.25 |
0.33 |
1.43 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
4.50 |
5.19 |
0.00 |
11.76 |
8.28 |
2.68 |
6.09 |
3.06 |
6.93 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-0.46 |
2.22 |
0.00 |
7.04 |
3.56 |
-0.38 |
3.94 |
0.59 |
4.31 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.58 |
1.55 |
0.00 |
1.47 |
1.43 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
31.47 |
34.81 |
0.00 |
28.77 |
31.88 |
0.17 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
434 |
415 |
487 |
428 |
379 |
348 |
436 |
437 |
400 |
428 |
432 |
| Invested Capital Turnover |
|
2.97 |
2.77 |
0.00 |
2.39 |
2.59 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
33 |
-19 |
72 |
-59 |
-49 |
-31 |
88 |
1.12 |
-37 |
27 |
4.18 |
| Enterprise Value (EV) |
|
457 |
597 |
640 |
621 |
700 |
468 |
536 |
519 |
807 |
763 |
744 |
| Market Capitalization |
|
213 |
418 |
390 |
417 |
532 |
352 |
365 |
253 |
606 |
548 |
550 |
| Book Value per Share |
|
$2.06 |
$2.76 |
$3.27 |
$3.11 |
$3.00 |
$3.52 |
$4.00 |
$2.57 |
$2.90 |
$3.21 |
$3.52 |
| Tangible Book Value per Share |
|
($3.03) |
($1.90) |
($1.82) |
($1.50) |
($1.18) |
($0.41) |
($1.47) |
($2.54) |
($2.33) |
($2.15) |
($1.68) |
| Total Capital |
|
434 |
415 |
487 |
428 |
379 |
348 |
436 |
437 |
400 |
428 |
432 |
| Total Debt |
|
310 |
256 |
293 |
247 |
214 |
161 |
225 |
314 |
260 |
272 |
260 |
| Total Long-Term Debt |
|
225 |
187 |
200 |
167 |
148 |
112 |
164 |
212 |
194 |
200 |
151 |
| Net Debt |
|
234 |
174 |
239 |
194 |
163 |
116 |
171 |
268 |
202 |
217 |
196 |
| Capital Expenditures (CapEx) |
|
33 |
29 |
45 |
30 |
21 |
37 |
31 |
32 |
37 |
42 |
39 |
| Net Nonoperating Expense (NNE) |
|
23 |
3.40 |
-0.84 |
-1.75 |
1.30 |
0.60 |
-2.42 |
5.73 |
5.22 |
6.39 |
5.48 |
| Net Nonoperating Obligations (NNO) |
|
310 |
256 |
293 |
247 |
214 |
161 |
225 |
314 |
260 |
272 |
260 |
| Total Depreciation and Amortization (D&A) |
|
43 |
41 |
42 |
44 |
41 |
40 |
40 |
36 |
36 |
36 |
40 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.87) |
$0.60 |
$0.45 |
$0.43 |
$0.46 |
$1.06 |
$1.16 |
($0.74) |
$1.26 |
$1.08 |
$0.80 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
24.69M |
24.69M |
24.61M |
24.45M |
53.61M |
53.13M |
53.00M |
49.31M |
48.84M |
49.12M |
49.37M |
| Adjusted Diluted Earnings per Share |
|
($0.87) |
$0.60 |
$0.45 |
$0.42 |
$0.45 |
$1.06 |
$1.14 |
($0.74) |
$1.23 |
$1.07 |
$0.79 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
24.69M |
24.69M |
24.61M |
24.45M |
54.07M |
53.38M |
53.98M |
49.31M |
49.60M |
49.74M |
49.90M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
55.24M |
56.10M |
55.91M |
53.62M |
53.15M |
53.31M |
51.90M |
48.76M |
49.18M |
49.36M |
48.67M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
36 |
47 |
-703 |
24 |
31 |
-658 |
-765 |
-834 |
-806 |
-832 |
-712 |
| Normalized NOPAT Margin |
|
2.89% |
3.97% |
0.00% |
2.24% |
2.96% |
-11,272.84% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
-2.56% |
5.37% |
0.00% |
4.04% |
2.26% |
669.32% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
4.52 |
4.07 |
0.00 |
5.04 |
6.16 |
0.34 |
3.26 |
3.03 |
3.01 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
2.91 |
2.36 |
0.00 |
3.49 |
4.29 |
-1.24 |
2.08 |
1.95 |
1.71 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-0.44 |
1.10 |
0.00 |
0.33 |
1.44 |
-2.72 |
1.11 |
0.56 |
0.39 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-2.04 |
-0.61 |
0.00 |
-1.22 |
-0.43 |
-4.30 |
-0.07 |
-0.52 |
-0.91 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-30.51% |
37.02% |
52.21% |
55.11% |
143.07% |
36.35% |
42.78% |
-63.90% |
41.97% |
51.85% |
72.82% |
| Augmented Payout Ratio |
|
-33.22% |
37.02% |
79.48% |
95.79% |
418.21% |
46.19% |
105.41% |
-208.24% |
51.00% |
66.43% |
126.26% |
Quarterly Metrics And Ratios for Crawford & Company
This table displays calculated financial ratios and metrics derived from Crawford & Company's official financial filings.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| DEI Shares Outstanding |
|
48,987,396.00 |
48,886,860.00 |
49,182,075.00 |
49,196,126.00 |
49,169,507.00 |
49,010,750.00 |
49,360,184.00 |
49,453,679.00 |
49,640,134.00 |
49,210,286.00 |
97,346,206.00 |
| DEI Adjusted Shares Outstanding |
|
48,987,396.00 |
48,886,860.00 |
49,182,075.00 |
49,196,126.00 |
49,169,507.00 |
49,010,750.00 |
49,360,184.00 |
49,453,679.00 |
49,640,134.00 |
49,210,286.00 |
97,346,206.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.25 |
-0.02 |
0.06 |
0.17 |
0.19 |
0.12 |
0.14 |
0.16 |
0.25 |
-0.15 |
0.05 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-56.94% |
-10.93% |
18.25% |
-3.22% |
-2.77% |
2.99% |
-9.68% |
2.52% |
19.09% |
-1.97% |
32.94% |
| EBITDA Growth |
|
250.72% |
-65.97% |
-42.46% |
-2.61% |
-14.01% |
139.49% |
35.83% |
6.63% |
17.96% |
-69.71% |
-11.02% |
| EBIT Growth |
|
172.92% |
-97.17% |
-65.01% |
-1.95% |
-18.63% |
2,344.31% |
82.83% |
4.16% |
19.76% |
-133.74% |
-19.68% |
| NOPAT Growth |
|
166.91% |
102.42% |
-62.10% |
4.22% |
-19.20% |
2,036.76% |
84.01% |
-8.94% |
27.83% |
-138.60% |
-25.93% |
| Net Income Growth |
|
179.82% |
93.07% |
-74.10% |
1.88% |
-22.89% |
692.62% |
142.53% |
-8.02% |
31.98% |
-224.09% |
-27.12% |
| EPS Growth |
|
180.65% |
91.07% |
-72.73% |
0.00% |
-24.00% |
560.00% |
116.67% |
-5.88% |
31.58% |
-226.09% |
-23.08% |
| Operating Cash Flow Growth |
|
1,288.15% |
-18.52% |
-4,350.11% |
-58.17% |
-52.71% |
13.48% |
29.69% |
203.08% |
58.34% |
23.70% |
123.52% |
| Free Cash Flow Firm Growth |
|
158.33% |
342.94% |
-44.52% |
-64.28% |
-107.91% |
-153.74% |
-192.19% |
-157.21% |
-520.31% |
64.99% |
228.80% |
| Invested Capital Growth |
|
-7.46% |
-8.46% |
-4.21% |
-2.28% |
3.46% |
6.85% |
7.06% |
4.85% |
8.51% |
0.98% |
-4.70% |
| Revenue Q/Q Growth |
|
-101.37% |
-7,393.44% |
98.95% |
9,071.00% |
-101.45% |
-6,973.49% |
98.81% |
8,485.83% |
-101.15% |
-8,814.78% |
99.22% |
| EBITDA Q/Q Growth |
|
21.37% |
-70.66% |
76.24% |
55.18% |
7.17% |
-18.28% |
-0.04% |
21.82% |
18.55% |
-79.02% |
193.68% |
| EBIT Q/Q Growth |
|
34.34% |
-97.67% |
1,190.45% |
143.12% |
11.49% |
-30.12% |
-3.48% |
38.51% |
28.19% |
-119.69% |
329.77% |
| NOPAT Q/Q Growth |
|
40.11% |
-97.46% |
1,239.02% |
119.11% |
8.61% |
-32.95% |
15.31% |
8.43% |
52.47% |
-120.25% |
321.26% |
| Net Income Q/Q Growth |
|
45.88% |
-108.12% |
380.99% |
205.94% |
10.41% |
-37.56% |
15.00% |
16.02% |
58.43% |
-158.71% |
167.54% |
| EPS Q/Q Growth |
|
47.06% |
-110.00% |
340.00% |
183.33% |
11.76% |
-39.47% |
13.04% |
23.08% |
56.25% |
-158.00% |
168.97% |
| Operating Cash Flow Q/Q Growth |
|
48.14% |
-12.70% |
-155.45% |
158.32% |
67.50% |
109.48% |
-134.36% |
351.43% |
-12.50% |
63.66% |
-93.47% |
| Free Cash Flow Firm Q/Q Growth |
|
-14.70% |
-22.16% |
-37.72% |
-13.61% |
-118.89% |
-428.74% |
-6.84% |
46.39% |
-104.83% |
70.16% |
493.12% |
| Invested Capital Q/Q Growth |
|
-2.38% |
-6.17% |
5.94% |
0.69% |
3.37% |
-3.09% |
6.14% |
-1.39% |
6.98% |
-9.82% |
0.18% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
7.53% |
0.00% |
0.00% |
0.00% |
7.83% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
4.78% |
0.00% |
0.00% |
0.00% |
4.86% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
2.64% |
0.00% |
0.00% |
0.00% |
2.36% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
64.23% |
86.00% |
72.63% |
65.46% |
63.77% |
61.19% |
73.10% |
57.23% |
68.06% |
112.12% |
67.41% |
| Interest Burden Percent |
|
89.63% |
-233.74% |
60.26% |
84.14% |
85.53% |
79.64% |
79.43% |
84.99% |
88.31% |
159.86% |
78.15% |
| Effective Tax Rate |
|
35.77% |
0.00% |
27.37% |
34.54% |
36.23% |
38.81% |
26.90% |
42.77% |
31.94% |
0.00% |
32.59% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
22.99% |
15.65% |
15.00% |
12.22% |
17.96% |
20.17% |
18.34% |
19.03% |
12.03% |
10.70% |
| Cash Return on Invested Capital (CROIC) |
|
11.95% |
17.31% |
10.70% |
8.84% |
2.49% |
1.33% |
1.59% |
3.49% |
0.33% |
4.88% |
9.98% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
0.00% |
23.25% |
15.81% |
15.15% |
12.35% |
18.17% |
20.38% |
18.52% |
19.21% |
12.16% |
10.81% |
| Return on Equity Simple (ROE_SIMPLE) |
|
10.31% |
0.00% |
15.42% |
14.84% |
12.23% |
0.00% |
18.99% |
16.85% |
17.52% |
0.00% |
10.13% |
| Net Operating Profit after Tax (NOPAT) |
|
14 |
0.34 |
4.61 |
10 |
11 |
7.36 |
8.49 |
9.20 |
14 |
-2.84 |
6.29 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
3.13% |
0.00% |
0.00% |
0.00% |
2.78% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.50% |
0.46% |
0.63% |
0.57% |
0.58% |
0.56% |
0.61% |
0.50% |
0.57% |
1.66% |
0.50% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
95.22% |
0.00% |
0.00% |
0.00% |
95.14% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
21 |
0.49 |
6.35 |
15 |
17 |
12 |
12 |
16 |
21 |
-4.06 |
9.32 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
30 |
8.88 |
16 |
24 |
26 |
21 |
21 |
26 |
31 |
6.44 |
19 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.70 |
4.28 |
3.12 |
2.73 |
3.27 |
3.48 |
3.41 |
2.96 |
2.84 |
3.18 |
2.75 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
26.81 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
25.67 |
19.81 |
19.83 |
18.06 |
26.20 |
20.59 |
18.01 |
17.65 |
16.29 |
28.00 |
27.18 |
| Dividend Yield |
|
2.75% |
2.10% |
2.94% |
3.33% |
2.62% |
2.51% |
2.52% |
2.65% |
2.66% |
2.60% |
2.96% |
| Earnings Yield |
|
3.90% |
5.05% |
5.04% |
5.54% |
3.82% |
4.86% |
5.55% |
5.67% |
6.14% |
3.57% |
3.68% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.54 |
2.02 |
1.62 |
1.51 |
1.71 |
1.78 |
1.73 |
1.64 |
1.57 |
1.72 |
1.59 |
| Enterprise Value to Revenue (EV/Rev) |
|
39.62 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
6.06 |
8.84 |
8.60 |
8.13 |
10.07 |
8.75 |
8.45 |
7.79 |
7.61 |
8.83 |
8.39 |
| Enterprise Value to EBIT (EV/EBIT) |
|
9.09 |
14.53 |
15.67 |
14.80 |
19.08 |
14.95 |
13.93 |
12.92 |
12.50 |
16.83 |
16.38 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
35.27 |
22.73 |
24.72 |
22.81 |
29.46 |
23.17 |
21.25 |
20.45 |
19.30 |
29.59 |
29.97 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.88 |
7.77 |
8.12 |
9.40 |
16.10 |
14.78 |
13.64 |
9.08 |
8.17 |
7.31 |
5.77 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
12.41 |
11.13 |
14.78 |
16.84 |
69.73 |
138.60 |
112.35 |
48.16 |
502.48 |
35.49 |
15.53 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.62 |
1.86 |
1.96 |
1.85 |
1.77 |
1.75 |
1.85 |
1.55 |
1.58 |
1.52 |
1.48 |
| Long-Term Debt to Equity |
|
1.24 |
1.39 |
1.47 |
1.40 |
1.29 |
1.29 |
1.29 |
1.16 |
1.06 |
0.88 |
0.86 |
| Financial Leverage |
|
1.74 |
2.18 |
2.04 |
1.88 |
1.69 |
1.80 |
1.90 |
1.69 |
1.67 |
1.63 |
1.66 |
| Leverage Ratio |
|
5.08 |
6.04 |
5.59 |
5.37 |
5.05 |
5.43 |
5.19 |
4.88 |
4.64 |
4.80 |
4.69 |
| Compound Leverage Factor |
|
4.55 |
-14.13 |
3.37 |
4.51 |
4.32 |
4.32 |
4.12 |
4.14 |
4.10 |
7.67 |
3.67 |
| Debt to Total Capital |
|
61.79% |
65.06% |
66.22% |
64.93% |
63.93% |
63.63% |
64.97% |
60.83% |
61.22% |
60.30% |
59.67% |
| Short-Term Debt to Total Capital |
|
14.55% |
16.50% |
16.49% |
15.88% |
17.26% |
16.78% |
19.74% |
15.55% |
20.12% |
25.43% |
24.86% |
| Long-Term Debt to Total Capital |
|
47.24% |
48.56% |
49.72% |
49.05% |
46.66% |
46.84% |
45.22% |
45.28% |
41.10% |
34.87% |
34.81% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
-0.39% |
-0.45% |
-0.35% |
-0.39% |
-0.39% |
-0.39% |
-0.34% |
-0.35% |
-0.34% |
-0.38% |
-0.42% |
| Common Equity to Total Capital |
|
38.60% |
35.39% |
34.13% |
35.46% |
36.47% |
36.76% |
35.38% |
39.52% |
39.12% |
40.08% |
40.75% |
| Debt to EBITDA |
|
2.43 |
2.85 |
3.52 |
3.51 |
3.77 |
3.12 |
3.18 |
2.88 |
2.96 |
3.09 |
3.15 |
| Net Debt to EBITDA |
|
1.98 |
2.21 |
2.95 |
2.91 |
3.07 |
2.48 |
2.56 |
2.26 |
2.26 |
2.33 |
2.49 |
| Long-Term Debt to EBITDA |
|
1.86 |
2.13 |
2.64 |
2.65 |
2.75 |
2.30 |
2.21 |
2.15 |
1.99 |
1.79 |
1.84 |
| Debt to NOPAT |
|
14.13 |
7.34 |
10.12 |
9.84 |
11.03 |
8.26 |
7.99 |
7.57 |
7.50 |
10.35 |
11.26 |
| Net Debt to NOPAT |
|
11.49 |
5.69 |
8.49 |
8.18 |
8.98 |
6.58 |
6.44 |
5.94 |
5.74 |
7.80 |
8.88 |
| Long-Term Debt to NOPAT |
|
10.80 |
5.48 |
7.60 |
7.43 |
8.05 |
6.08 |
5.56 |
5.64 |
5.04 |
5.99 |
6.57 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
-1.12% |
-1.01% |
-1.05% |
-1.05% |
-1.17% |
-1.01% |
-0.99% |
-0.98% |
-1.02% |
-1.01% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
48 |
37 |
23 |
20 |
-3.79 |
-20 |
-21 |
-11 |
-24 |
-7.02 |
28 |
| Operating Cash Flow to CapEx |
|
420.09% |
400.68% |
-207.36% |
129.79% |
175.94% |
332.13% |
-149.34% |
381.95% |
336.69% |
457.28% |
41.66% |
| Free Cash Flow to Firm to Interest Expense |
|
10.53 |
9.90 |
6.47 |
4.72 |
-0.81 |
-4.64 |
-5.43 |
-2.98 |
-6.21 |
-2.27 |
10.44 |
| Operating Cash Flow to Interest Expense |
|
8.98 |
9.47 |
-5.51 |
2.71 |
4.13 |
9.36 |
-3.53 |
9.07 |
8.09 |
16.19 |
1.24 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
6.84 |
7.11 |
-8.16 |
0.62 |
1.78 |
6.54 |
-5.89 |
6.70 |
5.68 |
12.65 |
-1.73 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.63 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
427 |
400 |
424 |
427 |
441 |
428 |
454 |
448 |
479 |
432 |
433 |
| Invested Capital Turnover |
|
0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
-34 |
-37 |
-19 |
-9.98 |
15 |
27 |
30 |
21 |
38 |
4.18 |
-21 |
| Enterprise Value (EV) |
|
658 |
807 |
685 |
643 |
753 |
763 |
784 |
735 |
754 |
744 |
687 |
| Market Capitalization |
|
445 |
606 |
451 |
414 |
525 |
548 |
548 |
523 |
531 |
550 |
485 |
| Book Value per Share |
|
$3.36 |
$2.90 |
$2.94 |
$3.08 |
$3.27 |
$3.21 |
$3.25 |
$3.58 |
$3.77 |
$3.52 |
$3.62 |
| Tangible Book Value per Share |
|
($1.84) |
($2.33) |
($2.28) |
($2.18) |
($2.06) |
($2.15) |
($2.05) |
($1.78) |
($1.53) |
($1.68) |
($1.61) |
| Total Capital |
|
427 |
400 |
424 |
427 |
441 |
428 |
454 |
448 |
479 |
432 |
433 |
| Total Debt |
|
264 |
260 |
281 |
277 |
282 |
272 |
295 |
272 |
293 |
260 |
258 |
| Total Long-Term Debt |
|
201 |
194 |
211 |
209 |
206 |
200 |
205 |
203 |
197 |
151 |
151 |
| Net Debt |
|
214 |
202 |
236 |
230 |
230 |
217 |
238 |
214 |
224 |
196 |
204 |
| Capital Expenditures (CapEx) |
|
9.74 |
8.91 |
9.55 |
8.90 |
11 |
12 |
9.32 |
9.17 |
9.10 |
11 |
7.86 |
| Net Nonoperating Expense (NNE) |
|
1.41 |
1.33 |
1.83 |
1.60 |
1.59 |
1.50 |
1.75 |
1.38 |
1.64 |
4.43 |
1.37 |
| Net Nonoperating Obligations (NNO) |
|
264 |
260 |
281 |
277 |
282 |
272 |
295 |
272 |
293 |
260 |
258 |
| Total Depreciation and Amortization (D&A) |
|
9.11 |
8.39 |
9.30 |
8.85 |
8.81 |
9.24 |
9.65 |
9.81 |
10 |
10 |
9.59 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.50 |
($0.02) |
$0.12 |
$0.34 |
$0.38 |
$0.24 |
$0.28 |
$0.32 |
$0.50 |
($0.30) |
$0.20 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
48.98M |
48.84M |
49.13M |
49.10M |
49.14M |
49.12M |
49.32M |
49.45M |
49.57M |
49.37M |
48.75M |
| Adjusted Diluted Earnings per Share |
|
$0.50 |
($0.05) |
$0.12 |
$0.34 |
$0.38 |
$0.23 |
$0.26 |
$0.32 |
$0.50 |
($0.29) |
$0.20 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
49.90M |
49.60M |
49.82M |
49.55M |
49.73M |
49.74M |
49.85M |
49.93M |
50.07M |
49.90M |
49.40M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
48.89M |
49.18M |
49.20M |
49.17M |
49.01M |
49.36M |
49.45M |
49.64M |
49.21M |
48.67M |
48.74M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-206 |
0.34 |
-223 |
10 |
-208 |
7.36 |
-228 |
9.20 |
-212 |
-2.84 |
-210 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
3.13% |
0.00% |
0.00% |
0.00% |
2.78% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
4.03% |
0.00% |
0.00% |
0.00% |
4.13% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
4.64 |
0.13 |
1.77 |
3.63 |
3.68 |
2.78 |
2.94 |
4.17 |
5.44 |
-1.31 |
3.53 |
| NOPAT to Interest Expense |
|
2.98 |
0.09 |
1.28 |
2.37 |
2.34 |
1.70 |
2.15 |
2.38 |
3.70 |
-0.92 |
2.38 |
| EBIT Less CapEx to Interest Expense |
|
2.50 |
-2.23 |
-0.89 |
1.54 |
1.33 |
-0.04 |
0.58 |
1.79 |
3.04 |
-4.85 |
0.55 |
| NOPAT Less CapEx to Interest Expense |
|
0.84 |
-2.27 |
-1.37 |
0.28 |
0.00 |
-1.12 |
-0.21 |
0.01 |
1.30 |
-4.46 |
-0.60 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
73.32% |
41.97% |
59.25% |
61.10% |
69.81% |
51.85% |
45.15% |
46.27% |
42.90% |
72.82% |
81.44% |
| Augmented Payout Ratio |
|
76.74% |
51.00% |
74.78% |
82.48% |
99.04% |
66.43% |
55.43% |
52.29% |
52.70% |
126.26% |
171.27% |
Key Financial Trends
Crawford & Company (NYSE: CRD.A) showed a sharp rebound in profitability in Q1 2026 after a weak fourth quarter, but the business still looks highly leveraged and heavily exposed to large non-operating and balance sheet items.
In Q1 2026, the company reported net income of $4.9 million, compared with a net loss of $7.3 million in Q4 2025. Operating cash flow also improved dramatically from $50.1 million in Q4 2025 to a much more modest $3.3 million in Q1 2026. The quarter was not especially strong on a cash basis, but it did avoid the large deterioration seen in the prior quarter.
Looking across the last four years of quarterly data, Crawford’s results have been lumpy. Revenue is unusual because the company carries large interest expense and substantial “other” items, while earnings have swung between profits and losses from quarter to quarter. That makes trend interpretation more difficult for retail investors, but a few patterns stand out.
- Q1 2026 returned to profitability with net income of $4.9 million, reversing Q4 2025’s $7.3 million loss.
- Book equity improved to $176.3 million at Q1 2026 from $160.6 million a year earlier, helped by retained earnings growth.
- Cash on hand remained solid at $54.5 million at Q1 2026, providing some liquidity cushion.
- Operating cash flow was positive in Q1 2026 at $3.3 million, after being much stronger in some prior quarters and negative in Q1 2025.
- Q3 2025 was a strong quarter with net income of $12.4 million and operating cash flow of $30.6 million, showing the business can generate meaningful earnings in better periods.
- Expenses remain very large relative to reported earnings, with other operating expenses over $308 million in Q1 2026, suggesting a high-cost operating model.
- Interest expense is persistent, though it declined to $2.6 million in Q1 2026 from $3.1 million in Q4 2025 and $3.9 million in Q2 2025.
- Share repurchases continue, but at a manageable pace in Q1 2026 ($5.5 million), alongside a dividend payout of $3.7 million.
- Debt remains elevated at Q1 2026, including $107.5 million of short-term debt and $150.6 million of long-term debt.
- AOCI is deeply negative at $193.6 million in Q1 2026, which continues to weigh on reported equity and signals meaningful accumulated losses or mark-to-market pressures.
Trend-wise, the most important takeaway is that Crawford has stabilized after a difficult Q4 2025, but the business is still not producing consistent quarter-to-quarter momentum. Revenue and earnings fluctuate widely, and operating performance can be overshadowed by large expense and financing items. The balance sheet is not distressed, but leverage is still meaningful, and that limits flexibility if operating conditions weaken.
For investors, the key things to watch next are whether operating cash flow can stay positive, whether debt levels begin to trend lower, and whether the company can sustain profitability without relying on unusually favorable quarterly swings.
07/10/26 12:45 AM ETAI Generated. May Contain Errors.