Crawford & Co
NYSE:CRD.B
Income Statement
Earnings Waterfall
Crawford & Co
Revenue
|
1.3B
USD
|
Cost of Revenue
|
-957.8m
USD
|
Gross Profit
|
359.1m
USD
|
Operating Expenses
|
-294.7m
USD
|
Operating Income
|
64.4m
USD
|
Other Expenses
|
-33.8m
USD
|
Net Income
|
30.6m
USD
|
Income Statement
Crawford & Co
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 253
N/A
|
1 236
-1%
|
1 217
-2%
|
1 218
+0%
|
1 217
0%
|
1 234
+1%
|
1 252
+1%
|
1 247
0%
|
1 242
0%
|
1 226
-1%
|
1 199
-2%
|
1 185
-1%
|
1 178
-1%
|
1 166
-1%
|
1 153
-1%
|
1 144
-1%
|
1 164
+2%
|
1 175
+1%
|
1 184
+1%
|
1 162
-2%
|
1 123
-3%
|
1 089
-3%
|
1 064
-2%
|
1 065
+0%
|
1 048
-2%
|
1 037
-1%
|
1 012
-2%
|
1 008
0%
|
1 016
+1%
|
1 032
+2%
|
1 066
+3%
|
1 102
+3%
|
1 139
+3%
|
1 165
+2%
|
1 192
+2%
|
1 201
+1%
|
1 231
+3%
|
1 268
+3%
|
1 298
+2%
|
1 329
+2%
|
1 317
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(936)
|
(920)
|
(908)
|
(910)
|
(915)
|
(935)
|
(960)
|
(953)
|
(940)
|
(917)
|
(881)
|
(865)
|
(850)
|
(840)
|
(826)
|
(822)
|
(842)
|
(852)
|
(863)
|
(843)
|
(808)
|
(780)
|
(755)
|
(757)
|
(753)
|
(752)
|
(738)
|
(732)
|
(737)
|
(745)
|
(776)
|
(810)
|
(847)
|
(868)
|
(894)
|
(906)
|
(925)
|
(949)
|
(968)
|
(977)
|
(958)
|
|
Gross Profit |
317
N/A
|
316
0%
|
309
-2%
|
308
0%
|
302
-2%
|
299
-1%
|
292
-3%
|
293
+1%
|
301
+3%
|
309
+2%
|
318
+3%
|
320
+1%
|
328
+2%
|
326
0%
|
327
+0%
|
322
-2%
|
322
0%
|
323
+0%
|
321
0%
|
319
-1%
|
315
-1%
|
309
-2%
|
309
+0%
|
307
-1%
|
295
-4%
|
286
-3%
|
274
-4%
|
277
+1%
|
279
+1%
|
287
+3%
|
291
+1%
|
292
+0%
|
292
0%
|
297
+2%
|
298
+0%
|
294
-1%
|
306
+4%
|
319
+4%
|
330
+4%
|
352
+7%
|
359
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(230)
|
(232)
|
(235)
|
(238)
|
(236)
|
(237)
|
(233)
|
(235)
|
(241)
|
(238)
|
(241)
|
(240)
|
(246)
|
(249)
|
(245)
|
(242)
|
(239)
|
(240)
|
(246)
|
(251)
|
(239)
|
(258)
|
(236)
|
(227)
|
(230)
|
(229)
|
(264)
|
(261)
|
(220)
|
(222)
|
(224)
|
(236)
|
(241)
|
(246)
|
(253)
|
(256)
|
(254)
|
(294)
|
(298)
|
(271)
|
(295)
|
|
Selling, General & Administrative |
(229)
|
(228)
|
(229)
|
(232)
|
(232)
|
(232)
|
(227)
|
(229)
|
(232)
|
(228)
|
(232)
|
(230)
|
(230)
|
(233)
|
(229)
|
(226)
|
(229)
|
(231)
|
(237)
|
(243)
|
(231)
|
(228)
|
(225)
|
(214)
|
(216)
|
(213)
|
(208)
|
(207)
|
(207)
|
(210)
|
(213)
|
(223)
|
(234)
|
(239)
|
(247)
|
(250)
|
(248)
|
(248)
|
(249)
|
(256)
|
(279)
|
|
Depreciation & Amortization |
(3)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(11)
|
(10)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
|
Other Operating Expenses |
3
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
(6)
|
(6)
|
(6)
|
(6)
|
1
|
2
|
2
|
3
|
3
|
(19)
|
(0)
|
(2)
|
(3)
|
(4)
|
(44)
|
(42)
|
(1)
|
0
|
1
|
(3)
|
3
|
3
|
3
|
2
|
2
|
(38)
|
(41)
|
(7)
|
(8)
|
|
Operating Income |
88
N/A
|
83
-5%
|
74
-11%
|
71
-4%
|
66
-7%
|
62
-6%
|
58
-6%
|
58
-1%
|
60
+4%
|
71
+18%
|
77
+9%
|
80
+4%
|
82
+2%
|
77
-5%
|
82
+6%
|
79
-4%
|
83
+5%
|
83
0%
|
75
-9%
|
68
-10%
|
76
+12%
|
51
-33%
|
73
+44%
|
80
+10%
|
64
-20%
|
57
-11%
|
11
-81%
|
16
+43%
|
59
+279%
|
65
+10%
|
67
+2%
|
56
-17%
|
50
-9%
|
51
+2%
|
45
-12%
|
39
-14%
|
52
+35%
|
25
-52%
|
32
+30%
|
81
+152%
|
64
-21%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(9)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(10)
|
(10)
|
(9)
|
(6)
|
(5)
|
(4)
|
(4)
|
(7)
|
(6)
|
(7)
|
(8)
|
(10)
|
(13)
|
(16)
|
(17)
|
(17)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(1)
|
(5)
|
(16)
|
(84)
|
(85)
|
(84)
|
(75)
|
(10)
|
(8)
|
(11)
|
(11)
|
(32)
|
(31)
|
(42)
|
(42)
|
(21)
|
0
|
(15)
|
(15)
|
(30)
|
(54)
|
0
|
0
|
(28)
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
(37)
|
(37)
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
14
|
14
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
81
N/A
|
77
-5%
|
68
-12%
|
65
-5%
|
60
-7%
|
55
-9%
|
46
-16%
|
34
-26%
|
(32)
N/A
|
(23)
+26%
|
(17)
+27%
|
(4)
+75%
|
63
N/A
|
62
-2%
|
64
+3%
|
61
-5%
|
42
-30%
|
42
0%
|
23
-45%
|
16
-31%
|
44
+177%
|
40
-8%
|
48
+19%
|
54
+13%
|
24
-56%
|
(7)
N/A
|
0
N/A
|
21
+10 200%
|
39
+90%
|
69
+77%
|
72
+4%
|
52
-28%
|
44
-15%
|
43
-2%
|
36
-16%
|
(8)
N/A
|
5
N/A
|
13
+167%
|
18
+37%
|
66
+258%
|
47
-28%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(30)
|
(29)
|
(26)
|
(26)
|
(29)
|
(27)
|
(24)
|
(24)
|
(14)
|
(17)
|
(18)
|
(19)
|
(26)
|
(25)
|
(26)
|
(22)
|
(11)
|
(10)
|
(4)
|
(1)
|
(15)
|
(14)
|
(16)
|
(20)
|
(14)
|
(3)
|
(6)
|
(13)
|
(12)
|
(23)
|
(20)
|
(13)
|
(13)
|
(13)
|
(12)
|
6
|
(24)
|
(26)
|
(29)
|
(49)
|
(17)
|
|
Income from Continuing Operations |
51
|
48
|
42
|
39
|
31
|
28
|
21
|
10
|
(46)
|
(40)
|
(35)
|
(23)
|
38
|
37
|
38
|
38
|
31
|
32
|
19
|
15
|
29
|
27
|
32
|
34
|
10
|
(10)
|
(6)
|
8
|
27
|
46
|
52
|
38
|
31
|
30
|
24
|
(3)
|
(19)
|
(13)
|
(10)
|
17
|
30
|
|
Income to Minority Interest |
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
0
|
1
|
1
|
1
|
3
|
4
|
4
|
4
|
1
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
51
N/A
|
48
-6%
|
41
-14%
|
38
-8%
|
31
-20%
|
27
-12%
|
21
-24%
|
10
-54%
|
(46)
N/A
|
(40)
+12%
|
(35)
+11%
|
(24)
+33%
|
36
N/A
|
35
-3%
|
37
+5%
|
38
+2%
|
28
-26%
|
29
+3%
|
16
-44%
|
12
-24%
|
26
+115%
|
24
-10%
|
29
+21%
|
32
+11%
|
13
-60%
|
(5)
N/A
|
(2)
+65%
|
12
N/A
|
28
+144%
|
46
+62%
|
52
+13%
|
38
-26%
|
31
-20%
|
30
-3%
|
24
-20%
|
(3)
N/A
|
(18)
-614%
|
(13)
+31%
|
(10)
+20%
|
17
N/A
|
31
+77%
|
|
EPS (Diluted) |
0.92
N/A
|
0.86
-7%
|
0.74
-14%
|
0.68
-8%
|
0.55
-19%
|
0.48
-13%
|
0.36
-25%
|
0.16
-56%
|
-0.82
N/A
|
-0.73
+11%
|
-0.61
+16%
|
-0.41
+33%
|
0.64
N/A
|
0.61
-5%
|
0.64
+5%
|
0.66
+3%
|
0.48
-27%
|
0.5
+4%
|
0.29
-42%
|
0.21
-28%
|
0.46
+119%
|
0.43
-7%
|
0.52
+21%
|
0.58
+12%
|
0.23
-60%
|
-0.1
N/A
|
-0.04
+60%
|
0.22
N/A
|
0.53
+141%
|
0.86
+62%
|
0.93
+8%
|
0.71
-24%
|
0.57
-20%
|
0.57
N/A
|
0.48
-16%
|
-0.06
N/A
|
-0.37
-517%
|
-0.27
+27%
|
-0.22
+19%
|
0.34
N/A
|
0.62
+82%
|