XML 40 R32.htm IDEA: XBRL DOCUMENT v3.24.3
Segment Information (Tables)
9 Months Ended
Sep. 30, 2024
Segment Reporting [Abstract]  
Schedule of Reconciliation of Operating Profit from Segment operating earnings to income before income taxes

Financial information for the three and nine months ended September 30, 2024 and 2023 related to the Company's reportable segments, including a reconciliation from segment operating earnings to income before income taxes, the most directly comparable GAAP financial measure, is presented below:

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

(in thousands)

 

September 30,
2024

 

 

September 30,
2023

 

 

September 30,
2024

 

 

September 30,
2023

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

North America Loss Adjusting

 

$

79,329

 

 

$

79,987

 

 

$

232,724

 

 

$

233,946

 

International Operations

 

 

105,741

 

 

 

98,066

 

 

 

306,116

 

 

 

285,241

 

Broadspire

 

 

99,009

 

 

 

92,229

 

 

 

290,394

 

 

 

263,527

 

Platform Solutions

 

 

45,296

 

 

 

59,839

 

 

 

116,022

 

 

 

188,297

 

Total segment revenues before reimbursements

 

 

329,375

 

 

 

330,121

 

 

 

945,256

 

 

 

971,011

 

Reimbursements

 

 

13,351

 

 

 

12,066

 

 

 

37,396

 

 

 

36,743

 

Total revenues

 

$

342,726

 

 

$

342,187

 

 

$

982,652

 

 

$

1,007,754

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment Operating Earnings:

 

 

 

 

 

 

 

 

 

 

 

 

North America Loss Adjusting

 

$

5,443

 

 

$

10,468

 

 

$

14,807

 

 

$

22,433

 

International Operations

 

 

5,136

 

 

 

2,197

 

 

 

12,528

 

 

 

8,974

 

Broadspire

 

 

14,402

 

 

 

13,532

 

 

 

42,297

 

 

 

29,607

 

Platform Solutions

 

 

3,833

 

 

 

8,523

 

 

 

6,417

 

 

 

26,595

 

Total segment operating earnings

 

 

28,814

 

 

 

34,720

 

 

 

76,049

 

 

 

87,609

 

 

 

 

 

 

 

 

 

 

 

 

 

(Deduct) Add:

 

 

 

 

 

 

 

 

 

 

 

 

Unallocated corporate and shared costs, net

 

 

(6,979

)

 

 

(4,781

)

 

 

(20,065

)

 

 

(9,998

)

Net corporate interest expense

 

 

(4,682

)

 

 

(4,556

)

 

 

(12,534

)

 

 

(13,264

)

Stock option expense

 

 

(188

)

 

 

(145

)

 

 

(494

)

 

 

(440

)

Amortization of acquisition-related intangible assets

 

 

(1,932

)

 

 

(1,986

)

 

 

(5,656

)

 

 

(5,864

)

Contingent earnout adjustments

 

 

2,128

 

 

 

(2,127

)

 

 

1,547

 

 

 

(3,100

)

Non-service pension costs

 

 

(2,441

)

 

 

(2,170

)

 

 

(7,313

)

 

 

(6,436

)

Income before income taxes

 

$

14,720

 

 

$

18,955

 

 

$

31,534

 

 

$

48,507

 

Schedule of Revenues By Major Service Line

Revenues before reimbursements by major service line in the International Operations, Broadspire and Platform Solutions segments are shown in the following table. The Company considers all North America Loss Adjusting revenues to be primarily derived from one service line.

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

(in thousands)

 

September 30,
2024

 

 

September 30,
2023

 

 

September 30,
2024

 

 

September 30,
2023

 

International Operations

 

 

 

 

 

 

 

 

 

 

 

 

International Loss Adjusting

 

$

98,986

 

 

$

91,414

 

 

$

286,792

 

 

$

266,708

 

Crawford Legal Services

 

 

6,755

 

 

 

6,652

 

 

 

19,324

 

 

 

18,533

 

Total Revenues before Reimbursements--International Operations

 

$

105,741

 

 

$

98,066

 

 

$

306,116

 

 

$

285,241

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Broadspire

 

 

 

 

 

 

 

 

 

 

 

 

Claims Management

 

$

50,293

 

 

$

47,919

 

 

$

148,549

 

 

$

135,778

 

Medical Management

 

 

48,716

 

 

 

44,310

 

 

 

141,845

 

 

 

127,749

 

Total Revenues before Reimbursements--Broadspire

 

$

99,009

 

 

$

92,229

 

 

$

290,394

 

 

$

263,527

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Platform Solutions

 

 

 

 

 

 

 

 

 

 

 

 

Contractor Connection

 

$

17,051

 

 

$

19,013

 

 

$

52,114

 

 

$

58,110

 

Networks

 

 

20,787

 

 

 

34,160

 

 

 

41,903

 

 

 

110,027

 

Subrogation

 

 

7,458

 

 

 

6,666

 

 

 

22,005

 

 

 

20,160

 

Total Revenues before Reimbursements--Platform Solutions

 

$

45,296

 

 

$

59,839

 

 

$

116,022

 

 

$

188,297