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 |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
2.84 |
8.58 |
9.45 |
5.72 |
6.68 |
7.78 |
12 |
-7.24 |
4.91 |
13 |
15 |
| Consolidated Net Income / (Loss) |
|
2.78 |
8.50 |
9.39 |
5.86 |
6.74 |
7.82 |
12 |
-7.27 |
4.91 |
13 |
15 |
| Net Income / (Loss) Continuing Operations |
|
2.78 |
8.50 |
9.39 |
5.86 |
6.74 |
7.82 |
12 |
-7.27 |
4.91 |
13 |
15 |
| Total Pre-Tax Income |
|
3.83 |
13 |
15 |
9.58 |
9.22 |
14 |
18 |
-6.49 |
7.29 |
20 |
22 |
| Total Revenue |
|
-3.60 |
323 |
-4.68 |
-331 |
-3.94 |
331 |
-3.79 |
-338 |
-2.65 |
326 |
-2.89 |
| Net Interest Income / (Expense) |
|
-3.60 |
-4.26 |
-4.68 |
-4.33 |
-3.94 |
-3.86 |
-3.79 |
-3.10 |
-2.65 |
-2.85 |
-2.89 |
| Total Interest Income |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
| Total Interest Expense |
|
3.60 |
4.26 |
4.68 |
4.33 |
3.94 |
3.86 |
3.79 |
3.10 |
2.65 |
2.85 |
2.89 |
| Long-Term Debt Interest Expense |
|
3.60 |
4.26 |
4.68 |
4.33 |
3.94 |
3.86 |
3.79 |
3.10 |
2.65 |
2.85 |
2.89 |
| Total Non-Interest Income |
|
0.00 |
327 |
0.00 |
-327 |
0.00 |
335 |
0.00 |
-335 |
0.00 |
329 |
0.00 |
| Net Realized & Unrealized Capital Gains on Investments |
|
- |
- |
- |
- |
- |
0.00 |
0.00 |
- |
- |
-1.29 |
0.00 |
| Total Non-Interest Expense |
|
-9.95 |
307 |
-22 |
-343 |
-16 |
315 |
-24 |
-334 |
-12 |
305 |
-27 |
| Other Operating Expenses |
|
303 |
307 |
321 |
342 |
308 |
315 |
308 |
307 |
308 |
305 |
303 |
| Other Special Charges |
|
-313 |
- |
-343 |
- |
-323 |
- |
-333 |
- |
-320 |
- |
-330 |
| Nonoperating Income / (Expense), net |
|
-2.52 |
-2.45 |
-2.49 |
-2.45 |
-2.39 |
-2.41 |
-2.41 |
-2.43 |
-2.04 |
-1.54 |
-1.78 |
| Income Tax Expense |
|
1.05 |
4.49 |
5.33 |
3.72 |
2.48 |
5.85 |
5.81 |
0.79 |
2.38 |
6.24 |
7.33 |
| Net Income / (Loss) Attributable to Noncontrolling Interest |
|
-0.06 |
-0.08 |
-0.07 |
0.14 |
0.06 |
0.04 |
-0.02 |
-0.03 |
0.01 |
-0.03 |
-0.01 |
| Basic Earnings per Share |
|
$0.12 |
$0.34 |
$0.38 |
$0.24 |
$0.28 |
$0.32 |
$0.50 |
($0.30) |
$0.20 |
$0.56 |
$0.62 |
| Weighted Average Basic Shares Outstanding |
|
49.13M |
49.10M |
49.14M |
49.12M |
49.32M |
49.45M |
49.57M |
49.37M |
48.75M |
48.65M |
48.06M |
| Diluted Earnings per Share |
|
$0.12 |
$0.34 |
$0.38 |
$0.23 |
$0.26 |
$0.32 |
$0.50 |
($0.29) |
$0.20 |
$0.55 |
$0.62 |
| Weighted Average Diluted Shares Outstanding |
|
49.82M |
49.55M |
49.73M |
49.74M |
49.85M |
49.93M |
50.07M |
49.90M |
49.40M |
48.98M |
48.51M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
49.20M |
49.17M |
49.01M |
49.36M |
49.45M |
49.64M |
49.21M |
48.67M |
48.74M |
48.61M |
47.66M |
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 |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| Net Change in Cash & Equivalents |
|
-13 |
1.68 |
6.34 |
1.65 |
1.69 |
0.90 |
10 |
-4.57 |
-0.11 |
9.37 |
7.35 |
| Net Cash From Operating Activities |
|
-20 |
12 |
19 |
41 |
-14 |
35 |
31 |
50 |
3.27 |
20 |
5.84 |
| Net Cash From Continuing Operating Activities |
|
-20 |
12 |
19 |
41 |
-14 |
35 |
31 |
50 |
3.27 |
20 |
5.84 |
| Net Income / (Loss) Continuing Operations |
|
2.78 |
8.50 |
9.39 |
5.86 |
6.74 |
7.82 |
12 |
-7.27 |
4.91 |
13 |
15 |
| Consolidated Net Income / (Loss) |
|
2.78 |
8.50 |
9.39 |
5.86 |
6.74 |
7.82 |
12 |
-7.27 |
4.91 |
13 |
15 |
| Depreciation Expense |
|
9.30 |
8.85 |
8.81 |
9.24 |
9.65 |
9.81 |
10 |
10 |
9.59 |
9.50 |
9.35 |
| Non-Cash Adjustments to Reconcile Net Income |
|
1.29 |
2.04 |
-1.15 |
0.06 |
2.32 |
2.24 |
1.80 |
-1.24 |
0.85 |
4.10 |
0.77 |
| Changes in Operating Assets and Liabilities, net |
|
-33 |
-7.84 |
2.30 |
25 |
-33 |
15 |
6.36 |
48 |
-12 |
-7.15 |
-19 |
| Net Cash From Investing Activities |
|
-9.55 |
-8.90 |
-11 |
-12 |
-9.11 |
-9.17 |
-6.97 |
-11 |
-7.86 |
-1.82 |
-6.58 |
| Net Cash From Continuing Investing Activities |
|
-9.55 |
-8.90 |
-11 |
-12 |
-9.11 |
-9.17 |
-6.97 |
-11 |
-7.86 |
-1.82 |
-6.58 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-9.55 |
-8.90 |
-11 |
-12 |
-9.32 |
-9.17 |
-9.10 |
-11 |
-7.86 |
-7.38 |
-6.33 |
| Divestitures |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.25 |
| Net Cash From Financing Activities |
|
16 |
-0.42 |
-2.35 |
-26 |
25 |
-26 |
-13 |
-44 |
3.41 |
-8.02 |
8.46 |
| Net Cash From Continuing Financing Activities |
|
16 |
-0.42 |
-2.35 |
-26 |
25 |
-26 |
-13 |
-44 |
3.41 |
-8.02 |
8.46 |
| Issuance of Debt |
|
36 |
13 |
13 |
8.59 |
41 |
7.78 |
5.53 |
- |
17 |
6.67 |
32 |
| Repayment of Debt |
|
-15 |
-8.98 |
-8.84 |
-29 |
-13 |
-30 |
-13 |
-31 |
-2.50 |
-12 |
-3.50 |
| Repurchase of Common Equity |
|
-0.73 |
-1.34 |
-1.53 |
-0.26 |
0.00 |
- |
-2.95 |
-7.56 |
-5.52 |
-3.52 |
-13 |
| Payment of Dividends |
|
-3.44 |
-3.44 |
-3.44 |
-3.44 |
-3.46 |
-3.46 |
-3.72 |
-3.69 |
-3.66 |
-3.65 |
-3.81 |
| Other Financing Activities, Net |
|
-0.76 |
0.55 |
-1.56 |
-3.74 |
-0.04 |
-0.73 |
1.29 |
-3.49 |
-1.74 |
4.48 |
-2.81 |
| Effect of Exchange Rate Changes |
|
0.39 |
-0.55 |
0.34 |
-0.51 |
-0.29 |
1.15 |
-0.74 |
0.08 |
1.06 |
-0.65 |
-0.37 |
| Cash Interest Paid |
|
- |
- |
5.35 |
5.08 |
4.57 |
- |
4.42 |
3.88 |
3.16 |
3.36 |
3.48 |
| Cash Income Taxes Paid |
|
- |
- |
4.16 |
3.89 |
2.21 |
- |
1.96 |
3.66 |
1.15 |
6.89 |
5.74 |
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 |
Q2 2026 |
Q3 2026 |
| Total Assets |
|
827 |
776 |
786 |
801 |
792 |
799 |
800 |
772 |
758 |
769 |
| Cash and Due from Banks |
|
49 |
45 |
47 |
52 |
57 |
59 |
69 |
54 |
69 |
79 |
| 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 |
| Premises and Equipment, Net |
|
24 |
22 |
20 |
20 |
19 |
18 |
18 |
16 |
76 |
15 |
| Goodwill |
|
77 |
77 |
77 |
77 |
76 |
77 |
77 |
77 |
76 |
76 |
| Intangible Assets |
|
178 |
180 |
182 |
185 |
186 |
188 |
187 |
178 |
174 |
171 |
| Other Assets |
|
499 |
453 |
460 |
467 |
454 |
458 |
450 |
446 |
363 |
428 |
| Total Liabilities & Shareholders' Equity |
|
827 |
776 |
786 |
801 |
792 |
799 |
800 |
772 |
758 |
769 |
| Total Liabilities |
|
664 |
633 |
636 |
642 |
633 |
624 |
614 |
597 |
574 |
585 |
| Short-Term Debt |
|
62 |
70 |
68 |
76 |
90 |
70 |
96 |
108 |
123 |
145 |
| Other Short-Term Payables |
|
206 |
174 |
138 |
139 |
175 |
191 |
160 |
190 |
163 |
161 |
| Long-Term Debt |
|
201 |
211 |
209 |
206 |
205 |
203 |
197 |
151 |
151 |
151 |
| Future Policy Benefits |
|
23 |
20 |
19 |
24 |
21 |
20 |
18 |
26 |
20 |
18 |
| Other Long-Term Liabilities |
|
172 |
158 |
201 |
196 |
142 |
140 |
143 |
123 |
118 |
111 |
| Total Equity & Noncontrolling Interests |
|
163 |
143 |
150 |
159 |
159 |
175 |
186 |
174 |
185 |
184 |
| Total Preferred & Common Equity |
|
165 |
145 |
151 |
161 |
161 |
177 |
187 |
176 |
186 |
186 |
| Total Common Equity |
|
165 |
145 |
151 |
161 |
161 |
177 |
187 |
176 |
186 |
186 |
| Common Stock |
|
132 |
132 |
135 |
136 |
138 |
140 |
143 |
140 |
141 |
142 |
| Retained Earnings |
|
235 |
227 |
231 |
236 |
241 |
245 |
252 |
230 |
237 |
235 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-203 |
-215 |
-214 |
-211 |
-218 |
-209 |
-207 |
-194 |
-191 |
-191 |
| Noncontrolling Interest |
|
-1.65 |
-1.48 |
-1.68 |
-1.74 |
-1.57 |
-1.55 |
-1.64 |
-1.82 |
-1.89 |
-1.87 |
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 |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| DEI Shares Outstanding |
|
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 |
48,740,939.00 |
48,605,522.00 |
| DEI Adjusted Shares Outstanding |
|
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 |
48,740,939.00 |
48,605,522.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.06 |
0.17 |
0.19 |
0.12 |
0.14 |
0.16 |
0.25 |
-0.15 |
0.05 |
0.28 |
0.31 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
18.25% |
-3.22% |
-2.77% |
2.99% |
-9.68% |
2.52% |
19.09% |
-1.97% |
32.94% |
-1.47% |
23.63% |
| EBITDA Growth |
|
-42.46% |
-2.61% |
-14.01% |
139.49% |
35.83% |
6.63% |
17.96% |
-69.71% |
-11.02% |
18.53% |
9.00% |
| EBIT Growth |
|
-65.01% |
-1.95% |
-18.63% |
2,344.31% |
82.83% |
4.16% |
19.76% |
-133.74% |
-19.68% |
31.82% |
16.97% |
| NOPAT Growth |
|
-62.10% |
4.22% |
-19.20% |
2,036.76% |
84.01% |
-8.94% |
27.83% |
-138.60% |
-25.93% |
57.28% |
15.45% |
| Net Income Growth |
|
-74.10% |
1.88% |
-22.89% |
692.62% |
142.53% |
-8.02% |
31.98% |
-224.09% |
-27.12% |
71.62% |
21.08% |
| EPS Growth |
|
-72.73% |
0.00% |
-24.00% |
560.00% |
116.67% |
-5.88% |
31.58% |
-226.09% |
-23.08% |
71.88% |
24.00% |
| Operating Cash Flow Growth |
|
-4,350.11% |
-58.17% |
-52.71% |
13.48% |
29.69% |
203.08% |
58.34% |
23.70% |
123.52% |
-43.24% |
-80.93% |
| Free Cash Flow Firm Growth |
|
-44.52% |
-64.28% |
-107.91% |
-153.74% |
-192.19% |
-157.21% |
-520.31% |
64.99% |
228.80% |
134.67% |
165.66% |
| Invested Capital Growth |
|
-4.21% |
-2.28% |
3.46% |
6.85% |
7.06% |
4.85% |
8.51% |
0.98% |
-4.70% |
2.34% |
0.16% |
| Revenue Q/Q Growth |
|
98.95% |
9,071.00% |
-101.45% |
-6,973.49% |
98.81% |
8,485.83% |
-101.15% |
-8,814.78% |
99.22% |
12,420.87% |
-100.89% |
| EBITDA Q/Q Growth |
|
76.24% |
55.18% |
7.17% |
-18.28% |
-0.04% |
21.82% |
18.55% |
-79.02% |
193.68% |
62.27% |
9.02% |
| EBIT Q/Q Growth |
|
1,190.45% |
143.12% |
11.49% |
-30.12% |
-3.48% |
38.51% |
28.19% |
-119.69% |
329.77% |
127.31% |
13.75% |
| NOPAT Q/Q Growth |
|
1,239.02% |
119.11% |
8.61% |
-32.95% |
15.31% |
8.43% |
52.47% |
-120.25% |
321.26% |
130.25% |
11.92% |
| Net Income Q/Q Growth |
|
380.99% |
205.94% |
10.41% |
-37.56% |
15.00% |
16.02% |
58.43% |
-158.71% |
167.54% |
173.23% |
11.77% |
| EPS Q/Q Growth |
|
340.00% |
183.33% |
11.76% |
-39.47% |
13.04% |
23.08% |
56.25% |
-158.00% |
168.97% |
175.00% |
12.73% |
| Operating Cash Flow Q/Q Growth |
|
-155.45% |
158.32% |
67.50% |
109.48% |
-134.36% |
351.43% |
-12.50% |
63.66% |
-93.47% |
506.90% |
-70.60% |
| Free Cash Flow Firm Q/Q Growth |
|
-37.72% |
-13.61% |
-118.89% |
-428.74% |
-6.84% |
46.39% |
-104.83% |
70.16% |
493.12% |
-85.57% |
287.88% |
| Invested Capital Q/Q Growth |
|
5.94% |
0.69% |
3.37% |
-3.09% |
6.14% |
-1.39% |
6.98% |
-9.82% |
0.18% |
5.90% |
4.69% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
0.00% |
7.53% |
0.00% |
0.00% |
0.00% |
7.83% |
0.00% |
0.00% |
0.00% |
9.42% |
0.00% |
| EBIT Margin |
|
0.00% |
4.78% |
0.00% |
0.00% |
0.00% |
4.86% |
0.00% |
0.00% |
0.00% |
6.50% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
2.64% |
0.00% |
0.00% |
0.00% |
2.36% |
0.00% |
0.00% |
0.00% |
4.12% |
0.00% |
| Tax Burden Percent |
|
72.63% |
65.46% |
63.77% |
61.19% |
73.10% |
57.23% |
68.06% |
112.12% |
67.41% |
68.28% |
67.18% |
| Interest Burden Percent |
|
60.26% |
84.14% |
85.53% |
79.64% |
79.43% |
84.99% |
88.31% |
159.86% |
78.15% |
92.74% |
92.61% |
| Effective Tax Rate |
|
27.37% |
34.54% |
36.23% |
38.81% |
26.90% |
42.77% |
31.94% |
0.00% |
32.59% |
31.72% |
32.82% |
| 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) |
|
15.65% |
15.00% |
12.22% |
17.96% |
20.17% |
18.34% |
19.03% |
12.03% |
10.70% |
13.03% |
14.10% |
| Cash Return on Invested Capital (CROIC) |
|
10.70% |
8.84% |
2.49% |
1.33% |
1.59% |
3.49% |
0.33% |
4.88% |
9.98% |
3.99% |
6.27% |
| 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) |
|
15.81% |
15.15% |
12.35% |
18.17% |
20.38% |
18.52% |
19.21% |
12.16% |
10.81% |
13.16% |
14.24% |
| Return on Equity Simple (ROE_SIMPLE) |
|
15.42% |
14.84% |
12.23% |
0.00% |
18.99% |
16.85% |
17.52% |
0.00% |
10.13% |
12.58% |
14.03% |
| Net Operating Profit after Tax (NOPAT) |
|
4.61 |
10 |
11 |
7.36 |
8.49 |
9.20 |
14 |
-2.84 |
6.29 |
14 |
16 |
| NOPAT Margin |
|
0.00% |
3.13% |
0.00% |
0.00% |
0.00% |
2.78% |
0.00% |
0.00% |
0.00% |
4.44% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.63% |
0.57% |
0.58% |
0.56% |
0.61% |
0.50% |
0.57% |
1.66% |
0.50% |
0.38% |
0.41% |
| 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% |
95.22% |
0.00% |
0.00% |
0.00% |
95.14% |
0.00% |
0.00% |
0.00% |
93.50% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
6.35 |
15 |
17 |
12 |
12 |
16 |
21 |
-4.06 |
9.32 |
21 |
24 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
16 |
24 |
26 |
21 |
21 |
26 |
31 |
6.44 |
19 |
31 |
33 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.12 |
2.73 |
3.27 |
3.48 |
3.41 |
2.96 |
2.84 |
3.18 |
2.75 |
2.95 |
3.27 |
| 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) |
|
0.00 |
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) |
|
19.83 |
18.06 |
26.20 |
20.59 |
18.01 |
17.65 |
16.29 |
28.00 |
27.18 |
23.35 |
23.22 |
| Dividend Yield |
|
2.94% |
3.33% |
2.62% |
2.51% |
2.52% |
2.65% |
2.66% |
2.60% |
2.96% |
2.66% |
2.44% |
| Earnings Yield |
|
5.04% |
5.54% |
3.82% |
4.86% |
5.55% |
5.67% |
6.14% |
3.57% |
3.68% |
4.28% |
4.31% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.62 |
1.51 |
1.71 |
1.78 |
1.73 |
1.64 |
1.57 |
1.72 |
1.59 |
1.64 |
1.71 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
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) |
|
8.60 |
8.13 |
10.07 |
8.75 |
8.45 |
7.79 |
7.61 |
8.83 |
8.39 |
8.67 |
9.18 |
| Enterprise Value to EBIT (EV/EBIT) |
|
15.67 |
14.80 |
19.08 |
14.95 |
13.93 |
12.92 |
12.50 |
16.83 |
16.38 |
15.97 |
16.24 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
24.72 |
22.81 |
29.46 |
23.17 |
21.25 |
20.45 |
19.30 |
29.59 |
29.97 |
26.32 |
26.67 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.12 |
9.40 |
16.10 |
14.78 |
13.64 |
9.08 |
8.17 |
7.31 |
5.77 |
7.23 |
10.38 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
14.78 |
16.84 |
69.73 |
138.60 |
112.35 |
48.16 |
502.48 |
35.49 |
15.53 |
41.60 |
27.33 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.96 |
1.85 |
1.77 |
1.75 |
1.85 |
1.55 |
1.58 |
1.52 |
1.48 |
1.48 |
1.61 |
| Long-Term Debt to Equity |
|
1.47 |
1.40 |
1.29 |
1.29 |
1.29 |
1.16 |
1.06 |
0.88 |
0.86 |
0.82 |
0.82 |
| Financial Leverage |
|
2.04 |
1.88 |
1.69 |
1.80 |
1.90 |
1.69 |
1.67 |
1.63 |
1.66 |
1.52 |
1.59 |
| Leverage Ratio |
|
5.59 |
5.37 |
5.05 |
5.43 |
5.19 |
4.88 |
4.64 |
4.80 |
4.69 |
4.33 |
4.25 |
| Compound Leverage Factor |
|
3.37 |
4.51 |
4.32 |
4.32 |
4.12 |
4.14 |
4.10 |
7.67 |
3.67 |
4.01 |
3.93 |
| Debt to Total Capital |
|
66.22% |
64.93% |
63.93% |
63.63% |
64.97% |
60.83% |
61.22% |
60.30% |
59.67% |
59.72% |
61.66% |
| Short-Term Debt to Total Capital |
|
16.49% |
15.88% |
17.26% |
16.78% |
19.74% |
15.55% |
20.12% |
25.43% |
24.86% |
26.85% |
30.26% |
| Long-Term Debt to Total Capital |
|
49.72% |
49.05% |
46.66% |
46.84% |
45.22% |
45.28% |
41.10% |
34.87% |
34.81% |
32.87% |
31.40% |
| 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 |
|
-0.35% |
-0.39% |
-0.39% |
-0.39% |
-0.34% |
-0.35% |
-0.34% |
-0.38% |
-0.42% |
-0.41% |
-0.39% |
| Common Equity to Total Capital |
|
34.13% |
35.46% |
36.47% |
36.76% |
35.38% |
39.52% |
39.12% |
40.08% |
40.75% |
40.69% |
38.73% |
| Debt to EBITDA |
|
3.52 |
3.51 |
3.77 |
3.12 |
3.18 |
2.88 |
2.96 |
3.09 |
3.15 |
3.15 |
3.30 |
| Net Debt to EBITDA |
|
2.95 |
2.91 |
3.07 |
2.48 |
2.56 |
2.26 |
2.26 |
2.33 |
2.49 |
2.35 |
2.42 |
| Long-Term Debt to EBITDA |
|
2.64 |
2.65 |
2.75 |
2.30 |
2.21 |
2.15 |
1.99 |
1.79 |
1.84 |
1.74 |
1.68 |
| Debt to NOPAT |
|
10.12 |
9.84 |
11.03 |
8.26 |
7.99 |
7.57 |
7.50 |
10.35 |
11.26 |
9.58 |
9.60 |
| Net Debt to NOPAT |
|
8.49 |
8.18 |
8.98 |
6.58 |
6.44 |
5.94 |
5.74 |
7.80 |
8.88 |
7.15 |
7.03 |
| Long-Term Debt to NOPAT |
|
7.60 |
7.43 |
8.05 |
6.08 |
5.56 |
5.64 |
5.04 |
5.99 |
6.57 |
5.27 |
4.89 |
| Noncontrolling Interest Sharing Ratio |
|
-1.01% |
-1.05% |
-1.05% |
-1.17% |
-1.01% |
-0.99% |
-0.98% |
-1.02% |
-1.01% |
-0.95% |
-0.95% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
23 |
20 |
-3.79 |
-20 |
-21 |
-11 |
-24 |
-7.02 |
28 |
3.98 |
15 |
| Operating Cash Flow to CapEx |
|
-207.36% |
129.79% |
175.94% |
332.13% |
-149.34% |
381.95% |
336.69% |
457.28% |
41.66% |
269.13% |
92.32% |
| Free Cash Flow to Firm to Interest Expense |
|
6.47 |
4.72 |
-0.81 |
-4.64 |
-5.43 |
-2.98 |
-6.21 |
-2.27 |
10.44 |
1.40 |
5.34 |
| Operating Cash Flow to Interest Expense |
|
-5.51 |
2.71 |
4.13 |
9.36 |
-3.53 |
9.07 |
8.09 |
16.19 |
1.24 |
6.97 |
2.02 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-8.16 |
0.62 |
1.78 |
6.54 |
-5.89 |
6.70 |
5.68 |
12.65 |
-1.73 |
4.38 |
-0.17 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
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 |
|
424 |
427 |
441 |
428 |
454 |
448 |
479 |
432 |
433 |
458 |
480 |
| Invested Capital Turnover |
|
0.00 |
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 |
|
-19 |
-9.98 |
15 |
27 |
30 |
21 |
38 |
4.18 |
-21 |
10 |
0.74 |
| Enterprise Value (EV) |
|
685 |
643 |
753 |
763 |
784 |
735 |
754 |
744 |
687 |
752 |
821 |
| Market Capitalization |
|
451 |
414 |
525 |
548 |
548 |
523 |
531 |
550 |
485 |
549 |
607 |
| Book Value per Share |
|
$2.94 |
$3.08 |
$3.27 |
$3.21 |
$3.25 |
$3.58 |
$3.77 |
$3.52 |
$3.62 |
$3.82 |
$3.82 |
| Tangible Book Value per Share |
|
($2.28) |
($2.18) |
($2.06) |
($2.15) |
($2.05) |
($1.78) |
($1.53) |
($1.68) |
($1.61) |
($1.31) |
($1.27) |
| Total Capital |
|
424 |
427 |
441 |
428 |
454 |
448 |
479 |
432 |
433 |
458 |
480 |
| Total Debt |
|
281 |
277 |
282 |
272 |
295 |
272 |
293 |
260 |
258 |
274 |
296 |
| Total Long-Term Debt |
|
211 |
209 |
206 |
200 |
205 |
203 |
197 |
151 |
151 |
151 |
151 |
| Net Debt |
|
236 |
230 |
230 |
217 |
238 |
214 |
224 |
196 |
204 |
204 |
217 |
| Capital Expenditures (CapEx) |
|
9.55 |
8.90 |
11 |
12 |
9.32 |
9.17 |
9.10 |
11 |
7.86 |
7.38 |
6.33 |
| Net Nonoperating Expense (NNE) |
|
1.83 |
1.60 |
1.59 |
1.50 |
1.75 |
1.38 |
1.64 |
4.43 |
1.37 |
1.05 |
1.20 |
| Net Nonoperating Obligations (NNO) |
|
281 |
277 |
282 |
272 |
295 |
272 |
293 |
260 |
258 |
274 |
296 |
| Total Depreciation and Amortization (D&A) |
|
9.30 |
8.85 |
8.81 |
9.24 |
9.65 |
9.81 |
10 |
10 |
9.59 |
9.50 |
9.35 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.12 |
$0.34 |
$0.38 |
$0.24 |
$0.28 |
$0.32 |
$0.50 |
($0.30) |
$0.20 |
$0.56 |
$0.62 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
49.13M |
49.10M |
49.14M |
49.12M |
49.32M |
49.45M |
49.57M |
49.37M |
48.75M |
48.65M |
48.06M |
| Adjusted Diluted Earnings per Share |
|
$0.12 |
$0.34 |
$0.38 |
$0.23 |
$0.26 |
$0.32 |
$0.50 |
($0.29) |
$0.20 |
$0.55 |
$0.62 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
49.82M |
49.55M |
49.73M |
49.74M |
49.85M |
49.93M |
50.07M |
49.90M |
49.40M |
48.98M |
48.51M |
| 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 |
|
49.20M |
49.17M |
49.01M |
49.36M |
49.45M |
49.64M |
49.21M |
48.67M |
48.74M |
48.61M |
47.66M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-223 |
10 |
-208 |
7.36 |
-228 |
9.20 |
-212 |
-2.84 |
-210 |
14 |
-205 |
| Normalized NOPAT Margin |
|
0.00% |
3.13% |
0.00% |
0.00% |
0.00% |
2.78% |
0.00% |
0.00% |
0.00% |
4.44% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
4.03% |
0.00% |
0.00% |
0.00% |
4.13% |
0.00% |
0.00% |
0.00% |
6.03% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.77 |
3.63 |
3.68 |
2.78 |
2.94 |
4.17 |
5.44 |
-1.31 |
3.53 |
7.43 |
8.33 |
| NOPAT to Interest Expense |
|
1.28 |
2.37 |
2.34 |
1.70 |
2.15 |
2.38 |
3.70 |
-0.92 |
2.38 |
5.07 |
5.60 |
| EBIT Less CapEx to Interest Expense |
|
-0.89 |
1.54 |
1.33 |
-0.04 |
0.58 |
1.79 |
3.04 |
-4.85 |
0.55 |
4.84 |
6.15 |
| NOPAT Less CapEx to Interest Expense |
|
-1.37 |
0.28 |
0.00 |
-1.12 |
-0.21 |
0.01 |
1.30 |
-4.46 |
-0.60 |
2.49 |
3.41 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
59.25% |
61.10% |
69.81% |
51.85% |
45.15% |
46.27% |
42.90% |
72.82% |
81.44% |
62.78% |
56.82% |
| Augmented Payout Ratio |
|
74.78% |
82.48% |
99.04% |
66.43% |
55.43% |
52.29% |
52.70% |
126.26% |
171.27% |
146.16% |
172.30% |
Key Financial Trends
Crawford & Company’s Q2 2026 results show a meaningful improvement in profitability and operating cash flow, although revenue was slightly lower and leverage remains a consideration. Total revenue was $325.9 million, down from $330.7 million in Q2 2025 but well above the unusual negative revenue presentations reported in Q1 2026 and prior periods. Net income attributable to common shareholders increased to $13.4 million, or $0.56 per diluted share, from $7.8 million, or $0.32 per diluted share, in Q2 2025. The improvement reflects lower operating expenses and a more favorable overall earnings mix.
Cash generation also strengthened. Operating cash flow rose to $19.9 million in Q2 2026 from $11.6 million a year earlier, while capital expenditures declined to $7.4 million from $8.9 million. This produced approximately $12.5 million of quarterly operating cash flow after capital spending. However, working-capital movements remain volatile: operating assets and liabilities reduced cash flow by $7.1 million in Q2 and $12.1 million in Q1, compared with a $48.1 million benefit in Q4 2025.
The balance sheet improved in some areas. Cash increased to $69.4 million at June 30, 2026, from $58.5 million a year earlier and $54.5 million at the end of Q1. Total equity increased to $186.4 million from $176.9 million in Q2 2025. Crawford also repurchased $3.5 million of common stock and paid $3.6 million in dividends during Q2. Nevertheless, total debt was approximately $273.6 million, slightly above the comparable prior-year level, and financing activities consumed $8.0 million during the quarter because of debt repayments, buybacks and dividends.
- Profitability improved: Q2 2026 net income attributable to common shareholders rose approximately 72% year over year to $13.4 million, while diluted EPS increased to $0.55 from $0.32.
- Operating cash flow strengthened: Cash flow from operations increased approximately 72% year over year to $19.9 million in Q2 2026.
- Capital spending moderated: Capital expenditures declined to $7.4 million from $8.9 million in Q2 2025, improving cash conversion.
- Cash and equity increased: Cash reached $69.4 million and total equity rose to $186.4 million at June 30, 2026.
- Shareholder returns continued: The company repurchased $3.5 million of stock and paid $3.6 million in dividends during Q2 2026.
- Revenue was relatively stable but not growing: Q2 revenue declined modestly from $330.7 million to $325.9 million year over year, so the earnings improvement appears to have been driven primarily by expense control and mix rather than top-line expansion.
- Cash flow remains working-capital sensitive: Operating cash flow was positive in Q2, but changes in operating assets and liabilities reduced cash flow in both Q1 and Q2 2026.
- Debt remains substantial: Short- and long-term debt totaled approximately $273.6 million at June 30, 2026, compared with roughly $272.0 million a year earlier, while Q2 interest expense was $2.9 million.
- Financing activities used cash: The company repaid $12.0 million of debt, repurchased stock and paid dividends, resulting in $8.0 million of negative financing cash flow in Q2.
- Financial comparisons require caution: Several earlier income-statement periods contain restatements and unusual negative revenue or expense presentations, making long-term margin comparisons less reliable without reviewing the company’s underlying filings.
11/13/26 06:11 PM ETAI Generated. May Contain Errors.