BOSTON--(BUSINESS WIRE)--Charles River Associates (NASDAQ: CRAI), a worldwide leader in providing economic, financial, and management consulting services, today announced financial results for the fiscal second quarter ended July 2, 2016.
Second Quarter Fiscal 2016 Results
- Revenue up 7.9% year-over-year to $82.6 million; non-GAAP revenue up 9.2% year-over-year to $82.5 million.
- Net income up 56.8% year-over-year to $5.2 million, or 6.3% of revenue, including an after-tax gain of $2.1 million from the sale of NeuCo’s assets that was attributed to CRA; non-GAAP net income up 0.7% year-over-year to $3.5 million, or 4.2% of non-GAAP revenue.
- Earnings per diluted share increased 63.9% year-over-year to $0.59, including an after-tax gain of $0.24 from the sale of NeuCo’s assets that was attributed to CRA; non-GAAP earnings per diluted share increased 5.3% year-over-year to $0.40.
- Non-GAAP Adjusted EBITDA grew 12.0% year-over-year to $14.3 million, or 17.3% of non-GAAP revenue.
- On a constant currency basis relative to the second quarter of fiscal 2015, GAAP and non-GAAP revenue, net income, earnings per diluted share, and Adjusted EBITDA would have increased by approximately $1.1 million, $0.3 million, $0.03 per diluted share, and $0.4 million, respectively.
Management Commentary
“Building on the momentum generated over the past several quarters, CRA delivered strong financial results in the second quarter of fiscal 2016 highlighted by the highest quarterly revenue in the past six years and a companywide utilization of 76%,” said Paul Maleh, CRA’s President and Chief Executive Officer.
“For the second quarter of fiscal 2016, we grew non-GAAP revenue by 9.2% to $82.5 million while driving non-GAAP Adjusted EBITDA margin to 17.3%,” Maleh said. “Our performance was led by more than 20% revenue growth year-over-year in each of our Auctions & Competitive Bidding, Energy, Finance, Intellectual Property, and Marakon practices. International operations also continued to deliver solid performance, led by our Antitrust & Competition Economics and Marakon practices.”
“We strive to be good stewards of the firm’s financial resources with a balanced capital allocation strategy,” Maleh said. “During the second quarter, we continued to invest in our business while repurchasing approximately 673,000 shares of common stock for approximately $16.2 million.”
Outlook and Financial Guidance
“We are growing our team of highly talented consultants and are well-positioned to capitalize on demand for CRA’s services,” Maleh said. “Positive trends in project lead flow and new project originations observed over the past year continued in the second quarter. While we are encouraged by our performance in the first half of fiscal 2016, we remain mindful that uncertainties around global economic conditions and short-term challenges arising from the integration of newly hired professionals can adversely impact our business in the quarters ahead.”
On a constant currency basis relative to fiscal 2015, CRA is affirming its previously provided fiscal 2016 guidance for non-GAAP revenue in the range of $312 million to $322 million and non-GAAP Adjusted EBITDA margin in the range of 15.8% to 16.6%.
CRA does not provide reconciliations of its non-GAAP revenue and Adjusted EBITDA margin guidance to the GAAP comparable financial measures because CRA is unable to estimate with reasonable certainty the financial results of its NeuCo subsidiary, the timing and amount of forgivable loans issued for talent acquisition, share-based compensation expense, unusual gains or charges, foreign exchange rates, and the resulting effect of these items on CRA’s taxes without unreasonable effort. These items are uncertain, depend on various factors, and may have a material effect on CRA’s results computed in accordance with GAAP. A reconciliation between the historical GAAP and non-GAAP financial measures presented in this release is provided in the financial tables at the end of this release, and further information regarding the non-GAAP measures presented in this release is provided below under the heading “Non-GAAP Financial Measures.”
Conference Call Information and Prepared CFO Remarks
CRA will host a conference call this morning at 10:00 a.m. ET to discuss its second quarter 2016 financial results. To listen to the live call, please visit the “Investor Relations” section of CRA’s website at http://www.crai.com, or dial (877) 709-8155 or (201) 689-8881. An archived version of the webcast will be available on CRA’s website for one year.
In combination with this press release, CRA has posted prepared remarks by its CFO Chad Holmes under “Conference Call Materials” in the investor relations section on CRA’s website at http://www.crai.com. These remarks are offered to provide the investment community with additional background on CRA’s financial results prior to the start of the conference call.
About Charles River Associates (CRA)
Charles River Associates® is a global consulting firm specializing in litigation, regulatory, financial, and management consulting. CRA advises clients on economic and financial matters pertaining to litigation and regulatory proceedings, and guides corporations through critical business strategy and performance-related issues. Since 1965, clients have engaged CRA for its unique combination of functional expertise and industry knowledge, and for its objective solutions to complex problems. Headquartered in Boston, CRA has offices throughout the world and celebrated its 50th anniversary in 2015. Detailed information about Charles River Associates, a registered trade name of CRA International, Inc., is available at www.crai.com. Follow us on LinkedIn, Twitter, and Facebook.
NON-GAAP FINANCIAL MEASURES
In addition to reporting its financial results in accordance with U.S. generally accepted accounting principles, or GAAP, CRA has also provided in this release non-GAAP financial information. CRA believes that the use of non-GAAP measures in addition to GAAP measures is a useful method of evaluating its results of operations. CRA believes that presenting its financial results excluding the results of its NeuCo subsidiary, certain non-cash and/or non-recurring charges, and the other items identified below, and including presentations of Adjusted EBITDA and comparisons on a constant currency basis, are important to investors and management because they are more indicative of CRA’s ongoing operating results and financial condition. These non-GAAP financial measures should be considered in conjunction with, but not as a substitute for, the financial information presented in accordance with GAAP, and the results calculated in accordance with GAAP and reconciliations to those results should be carefully evaluated. The non-GAAP financial measures used by CRA may be calculated differently from, and therefore may not be comparable to, similarly titled measures used by other companies. Specifically, for the second quarter of fiscal 2016, the second quarter of fiscal 2015, the year-to-date period ended as of the second quarter of fiscal 2016, and its full 2016 fiscal year guidance, CRA has excluded NeuCo’s results, and for the year-to-date period ended as of the second quarter of 2015, CRA has excluded NeuCo’s results and a non-cash charge relating to an increased liability for a future contingent consideration payment relating to a prior acquisition. Also, in calculating “Adjusted EBITDA” from net income (loss) attributable to CRA for these fiscal periods and for purposes of the full 2016 fiscal year guidance for Adjusted EBITDA margin, CRA has excluded net income (loss) attributable to noncontrolling interest (net of tax), interest expense (income), net, provision for income taxes, other expense (income), net, and the following non-cash expenses: depreciation and amortization, share-based compensation expenses, and amortization of forgivable loans.
Finally, CRA believes that fluctuations in foreign currency exchange rates can significantly affect its financial results. Therefore, CRA provides a constant currency presentation to supplement disclosures regarding its results of operations and performance. CRA calculates constant currency amounts by converting its applicable fiscal period local currency financial results using the prior fiscal year’s corresponding period exchange rates. CRA has presented in this press release its GAAP and non-GAAP revenue, net income, and earnings per diluted share, and its Adjusted EBITDA, for the second quarter of fiscal 2016 on a constant currency basis relative to the second quarter of fiscal 2015, and its guidance for fiscal 2016 non-GAAP revenue and Adjusted EBITDA margin on a constant currency basis relative to fiscal 2015.
SAFE HARBOR STATEMENT
Statements in this press release concerning our future business, operating results and financial condition, including guidance on future non-GAAP revenue and non-GAAP Adjusted EBITDA margin, and statements regarding our capital allocation strategy, the future continuation of current trends, our future hiring, or our consultants’ ability to capitalize on demand for our services, and statements using the terms “looking forward,” “expect,” “trends,” “believes,” “should,” or similar expressions, are “forward-looking” statements as defined in Section 21 of the Exchange Act. These statements are based upon our current expectations and various underlying assumptions. Although we believe there is a reasonable basis for these statements and assumptions, and these statements are expressed in good faith, these statements are subject to a number of additional factors and uncertainties. Our actual non-GAAP revenue and non-GAAP Adjusted EBITDA margin in fiscal 2016 on a constant currency basis relative to fiscal 2015 could differ materially from the guidance presented herein, and our actual performance and results may differ materially from the performance and results contained or implied by the other forward-looking statements made herein, due to many important factors. These factors include, but are not limited to, the loss of key employee consultants or non-employee experts; their failure to generate engagements for us; our inability to attract, hire or retain qualified consultants, or to integrate and utilize existing consultants and personnel; the unpredictable nature and risk of litigation-related projects; dependence on the growth of our management consulting practice; the change in demand for our services; the potential loss of clients; changes in the law that affect our practice areas; global economic conditions including less stable political and economic environments; civil disturbances or other catastrophic events that reduce business activity; foreign exchange rate fluctuations; intense competition; our attributable annual cost savings; changes in our effective tax rate; share dilution from our stock-based compensation; integration and generation of existing and new clients; unanticipated expenses and liabilities; the risk of impairment write downs to our intangible assets, including goodwill; risks associated with acquisitions (past, present, and future); risks inherent in international operations; changes in accounting standards, rules and regulations; integration and management of new and existing offices; the ability of clients to terminate engagements with us on short notice; our ability to collect on forgivable loans should any become due; general economic conditions; the performance of our NeuCo subsidiary or the impact of the sale of its business; and professional and other legal liability. Further information on these and other potential factors that could affect our future business, operating results, and financial condition is included in our periodic filings with the Securities and Exchange Commission, including risks under the heading “Risk Factors.” We cannot guarantee any future results, levels of activity, performance, or achievement. We undertake no obligation to update any forward-looking statements after the date of this press release, and we do not intend to do so.
|
CRA INTERNATIONAL, INC. UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS INCLUDING A RECONCILIATION TO NON-GAAP RESULTS FOR THE QUARTER ENDED JULY 2, 2016 COMPARED TO THE QUARTER ENDED JULY 4, 2015 (In thousands, except per share data) |
|||||||||||||||||||||||||||||||||||||
| Quarter Ended July 2, 2016 | Quarter Ended July 4, 2015 | ||||||||||||||||||||||||||||||||||||
|
GAAP Results |
GAAP % of Revenues |
Adjustments to GAAP Results (NeuCo) (1) |
Non-GAAP Results |
Non-GAAP % of Revenues |
GAAP Results |
GAAP % of Revenues |
Adjustments to GAAP Results (NeuCo) (1) |
Non-GAAP Results |
Non-GAAP % of Revenues |
||||||||||||||||||||||||||||
| Revenues | $ | 82,607 | 100.0 | % | $ | 88 | $ | 82,519 | 100.0 | % | $ | 76,535 | 100.0 | % | $ | 937 | $ | 75,598 | 100.0 | % | |||||||||||||||||
| Costs of services | 57,950 | 70.2 | % | 128 | 57,822 | 70.1 | % | 50,675 | 66.2 | % | 365 | 50,310 | 66.5 | % | |||||||||||||||||||||||
| Gross profit | 24,657 | 29.8 | % | (40 | ) | 24,697 | 29.9 | % | 25,860 | 33.8 | % | 572 | 25,288 | 33.5 | % | ||||||||||||||||||||||
| Selling, general and administrative expenses | 16,856 | 20.4 | % | 227 | 16,629 | 20.2 | % | 18,667 | 24.4 | % | 830 | 17,837 | 23.6 | % | |||||||||||||||||||||||
| Depreciation and amortization | 2,121 | 2.6 | % | - | 2,121 | 2.6 | % | 1,545 | 2.0 | % | - | 1,545 | 2.0 | % | |||||||||||||||||||||||
| Income (loss) from operations | 5,680 | 6.9 | % | (267 | ) | 5,947 | 7.2 | % | 5,648 | 7.4 | % | (258 | ) | 5,906 | 7.8 | % | |||||||||||||||||||||
| Interest and other income (expense), net | 3,589 | 4.3 | % | 3,836 | (247 | ) | -0.3 | % | (257 | ) | -0.3 | % | (14 | ) | (243 | ) | -0.3 | % | |||||||||||||||||||
| Income (loss) before provision for income taxes and | |||||||||||||||||||||||||||||||||||||
| noncontrolling interest | 9,269 | 11.2 | % | 3,569 | 5,700 | 6.9 | % | 5,391 | 7.0 | % | (272 | ) | 5,663 | 7.5 | % | ||||||||||||||||||||||
| Provision for income taxes | (2,502 | ) | -3.0 | % | (308 | ) | (2,194 | ) | -2.7 | % | (2,189 | ) | -2.9 | % | (7 | ) | (2,182 | ) | -2.9 | % | |||||||||||||||||
| Net income (loss) | 6,767 | 8.2 | % | 3,261 | 3,506 | 4.2 | % | 3,202 | 4.2 | % | (279 | ) | 3,481 | 4.6 | % | ||||||||||||||||||||||
| Net (income) loss attributable to noncontrolling interests, net of tax | (1,552 | ) | -1.9 | % | (1,552 | ) | - | 0.0 | % | 123 | 0.2 | % | 123 | - | 0.0 | % | |||||||||||||||||||||
| Net income (loss) attributable to CRA International, Inc. | $ | 5,215 | 6.3 | % | $ | 1,709 | $ | 3,506 | 4.2 | % | $ | 3,325 | 4.3 | % | $ | (156 | ) | $ | 3,481 | 4.6 | % | ||||||||||||||||
| Net Income per share attributable to CRA International, Inc.: | |||||||||||||||||||||||||||||||||||||
| Basic | $ | 0.60 | $ | 0.40 | $ | 0.37 | $ | 0.39 | |||||||||||||||||||||||||||||
| Diluted | $ | 0.59 | $ | 0.40 | $ | 0.36 | $ | 0.38 | |||||||||||||||||||||||||||||
| Weighted average number of shares outstanding: | |||||||||||||||||||||||||||||||||||||
| Basic | 8,695 | 8,695 | 9,034 | 9,034 | |||||||||||||||||||||||||||||||||
| Diluted | 8,779 | 8,779 | 9,253 | 9,253 | |||||||||||||||||||||||||||||||||
(1) These adjustments include activity related to NeuCo, our majority owned subsidiary, in the Company's GAAP results. In April 2016, substantially all of NeuCo's assets were sold. As part of the sale, NeuCo's name was subsequently changed to GNU123 Liquidating Corporation, but for ease of presentation, CRA refers to it as "NeuCo" in these tables.
|
CRA INTERNATIONAL, INC. UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS INCLUDING A RECONCILIATION TO NON-GAAP RESULTS FOR THE YEAR-TO-DATE PERIOD ENDED JULY 2, 2016 COMPARED TO THE YEAR-TO-DATE PERIOD ENDED JULY 4, 2015 (In thousands, except per share data) |
|||||||||||||||||||||||||||||||||||||||||
| Year-To-Date Period Ended July 2, 2016 | Year-To-Date Period Ended July 4, 2015 | ||||||||||||||||||||||||||||||||||||||||
|
GAAP Results |
GAAP % of Revenues |
Adjustments to GAAP Results (NeuCo) (1) |
Non-GAAP Results |
Non-GAAP % of Revenues |
GAAP Results |
GAAP % of Revenues |
Adjustments to |
Adjustments to GAAP Results (NeuCo) (1) |
Non-GAAP Results |
Non-GAAP % of Revenues |
|||||||||||||||||||||||||||||||
| Revenues | $ | 163,519 | 100.0 | % | $ | 826 | $ | 162,693 | 100.0 | % | $ | 154,574 | 100.0 | % | $ | - | $ | 1,804 | $ | 152,770 | 100.0 | % | |||||||||||||||||||
| Costs of services | 113,465 | 69.4 | % | 455 | 113,010 | 69.5 | % | 104,494 | 67.6 | % | 833 | 706 | 102,955 | 67.4 | % | ||||||||||||||||||||||||||
| Gross profit | 50,054 | 30.6 | % | 371 | 49,683 | 30.5 | % | 50,080 | 32.4 | % | (833 | ) | 1,098 | 49,815 | 32.6 | % | |||||||||||||||||||||||||
| Selling, general and administrative expenses | 36,077 | 22.1 | % | 1,049 | 35,028 | 21.5 | % | 36,750 | 23.8 | % | - | 1,633 | 35,117 | 23.0 | % | ||||||||||||||||||||||||||
| Depreciation and amortization | 3,970 | 2.4 | % | - | 3,970 | 2.4 | % | 3,206 | 2.1 | % | - | - | 3,206 | 2.1 | % | ||||||||||||||||||||||||||
| Income (loss) from operations | 10,007 | 6.1 | % | (678 | ) | 10,685 | 6.6 | % | 10,124 | 6.5 | % | (833 | ) | (535 | ) | 11,492 | 7.5 | % | |||||||||||||||||||||||
| Interest and other income (expense), net | 3,447 | 2.1 | % | 3,828 | (381 | ) | -0.2 | % | (102 | ) | -0.1 | % | - | 584 | (686 | ) | -0.4 | % | |||||||||||||||||||||||
| Income (loss) before provision for income taxes and | |||||||||||||||||||||||||||||||||||||||||
| noncontrolling interest | 13,454 | 8.2 | % | 3,150 | 10,304 | 6.3 | % | 10,022 | 6.5 | % | (833 | ) | 49 | 10,806 | 7.1 | % | |||||||||||||||||||||||||
| Provision for income taxes | (4,448 | ) | -2.7 | % | (308 | ) | (4,140 | ) | -2.5 | % | (3,921 | ) | -2.5 | % | - | (55 | ) | (3,866 | ) | -2.5 | % | ||||||||||||||||||||
| Net income (loss) | 9,006 | 5.5 | % | 2,842 | 6,164 | 3.8 | % | 6,101 | 3.9 | % | (833 | ) | (6 | ) | 6,940 | 4.5 | % | ||||||||||||||||||||||||
| Net (income) loss attributable to noncontrolling interests, net of tax | (1,369 | ) | -0.8 | % | (1,369 | ) | - | 0.0 | % | 3 | 0.0 | % | - | 3 | - | 0.0 | % | ||||||||||||||||||||||||
| Net income (loss) attributable to CRA International, Inc. | $ | 7,637 | 4.7 | % | $ | 1,473 | $ | 6,164 | 3.8 | % | $ | 6,104 | 3.9 | % | $ | (833 | ) | $ | (3 | ) | $ | 6,940 | 4.5 | % | |||||||||||||||||
| Net Income per share attributable to CRA International, Inc.: | |||||||||||||||||||||||||||||||||||||||||
| Basic | $ | 0.86 | $ | 0.70 | $ | 0.66 | $ | 0.76 | |||||||||||||||||||||||||||||||||
| Diluted | $ | 0.86 | $ | 0.69 | $ | 0.65 | $ | 0.74 | |||||||||||||||||||||||||||||||||
| Weighted average number of shares outstanding: | |||||||||||||||||||||||||||||||||||||||||
| Basic | 8,783 | 8,783 | 9,112 | 9,112 | |||||||||||||||||||||||||||||||||||||
| Diluted | 8,825 | 8,825 | 9,328 | 9,328 | |||||||||||||||||||||||||||||||||||||
(1) These adjustments include activity related to NeuCo, our majority
owned subsidiary, in the Company's GAAP results. In April 2016,
substantially all of NeuCo's assets were sold. As part of the sale,
NeuCo's name was subsequently changed to GNU123 Liquidating Corporation,
but for ease of presentation, CRA refers to it as "NeuCo" in these
tables.
(2) This adjustment includes activity related to an
increase in the liability for future contingent consideration payments
in connection with a previous acquisition.
|
CRA INTERNATIONAL, INC. UNAUDITED ADJUSTED EBITDA INCLUDING A RECONCILIATION TO NON-GAAP ADJUSTED EBITDA FOR THE QUARTER AND YEAR-TO-DATE PERIOD ENDED JULY 2, 2016 COMPARED TO THE QUARTER AND YEAR-TO-DATE PERIOD ENDED JULY 4, 2015 (In thousands) |
|||||||||||||||||||||||||||||||||||||||
|
GAAP Quarter Ended July 2, 2016 |
GAAP % of Revenues |
Adjustments to |
Non-GAAP Quarter Ended July 2, 2016 |
Non-GAAP % of Revenues |
GAAP Quarter Ended July 4, 2015 |
GAAP % of Revenues |
Adjustments to |
Adjustments to |
Non-GAAP Quarter Ended July 4, 2015 |
Non-GAAP % of Revenues |
|||||||||||||||||||||||||||||
| Revenues | $ | 82,607 | 100.0 | % | $ | 88 | $ | 82,519 | 100.0 | % | $ | 76,535 | 100.0 | % | $ | - | $ | 937 | $ | 75,598 | 100.0 | % | |||||||||||||||||
| Net income (loss) attributable to CRA International, Inc. | $ | 5,215 | 6.3 | % | $ | 1,709 | $ | 3,506 | 4.2 | % | $ | 3,325 | 4.3 | % | $ | - | $ | (156 | ) | $ | 3,481 | 4.6 | % | ||||||||||||||||
| Net income (loss) attributable to noncontrolling interest, net of tax | 1,552 | 1.9 | % | 1,552 | - | 0.0 | % | (123 | ) | -0.2 | % | - | (123 | ) | - | 0.0 | % | ||||||||||||||||||||||
| Net income (loss) | 6,767 | 8.2 | % | 3,261 | 3,506 | 4.2 | % | 3,202 | 4.2 | % | - | (279 | ) | 3,481 | 4.6 | % | |||||||||||||||||||||||
| Interest expense (income), net | 120 | 0.1 | % | - | 120 | 0.1 | % | 138 | 0.2 | % | - | 13 | 125 | 0.2 | % | ||||||||||||||||||||||||
| Provision for income taxes | 2,502 | 3.0 | % | 308 | 2,194 | 2.7 | % | 2,189 | 2.9 | % | - | 7 | 2,182 | 2.9 | % | ||||||||||||||||||||||||
| Depreciation and amortization | 2,121 | 2.6 | % | - | 2,121 | 2.6 | % | 1,545 | 2.0 | % | - | - | 1,545 | 2.0 | % | ||||||||||||||||||||||||
| EBITDA | 11,510 | 13.9 | % | 3,569 | 7,941 | 9.6 | % | 7,074 | 9.2 | % | - | (259 | ) | 7,333 | 9.7 | % | |||||||||||||||||||||||
| Share-based compensation expenses | 1,450 | 1.8 | % | - | 1,450 | 1.8 | % | 1,389 | 1.8 | % | - | - | 1,389 | 1.8 | % | ||||||||||||||||||||||||
| Amortization of forgivable loans | 4,786 | 5.8 | % | - | 4,786 | 5.8 | % | 3,926 | 5.1 | % | - | - | 3,926 | 5.2 | % | ||||||||||||||||||||||||
| Other expense (income), net | (3,709 | ) | -4.5 | % | (3,836 | ) | 127 | 0.2 | % | 119 | 0.2 | % | - | - | 119 | 0.2 | % | ||||||||||||||||||||||
| Adjusted EBITDA | $ | 14,037 | 17.0 | % | $ | (267 | ) | $ | 14,304 | 17.3 | % | $ | 12,508 | 16.3 | % | $ | - | $ | (259 | ) | $ | 12,767 | 16.9 | % | |||||||||||||||
|
GAAP Year-to-Date Period Ended July 2, 2016 |
GAAP % of Revenues |
Adjustments to |
Non-GAAP Year-to-Date Period Ended July 2, 2016 |
Non-GAAP % of Revenues |
GAAP Year-to-Date Period Ended July 4, 2015 |
GAAP % of Revenues |
Adjustments to |
Adjustments to |
Non-GAAP Year-to-Date Period Ended July 4, 2015 |
Non-GAAP % of Revenues |
|||||||||||||||||||||||||||||
| Revenues | $ | 163,519 | 100.0 | % | $ | 826 | $ | 162,693 | 100.0 | % | $ | 154,574 | 100.0 | % | $ | - | $ | 1,804 | $ | 152,770 | 100.0 | % | |||||||||||||||||
| Net income (loss) attributable to CRA International, Inc. | $ | 7,637 | 4.7 | % | $ | 1,473 | $ | 6,164 | 3.8 | % | $ | 6,104 | 3.9 | % | $ | (833 | ) | $ | (3 | ) | $ | 6,940 | 4.5 | % | |||||||||||||||
| Net income (loss) attributable to noncontrolling interest, net of tax | 1,369 | 0.8 | % | 1,369 | - | 0.0 | % | (3 | ) | 0.0 | % | - | (3 | ) | - | 0.0 | % | ||||||||||||||||||||||
| Net income (loss) | 9,006 | 5.5 | % | 2,842 | 6,164 | 3.8 | % | 6,101 | 3.9 | % | (833 | ) | (6 | ) | 6,940 | 4.5 | % | ||||||||||||||||||||||
| Interest expense (income), net | 227 | 0.1 | % | 7 | 220 | 0.1 | % | 263 | 0.2 | % | - | 21 | 242 | 0.2 | % | ||||||||||||||||||||||||
| Provision for income taxes | 4,448 | 2.7 | % | 308 | 4,140 | 2.5 | % | 3,921 | 2.5 | % | - | 55 | 3,866 | 2.5 | % | ||||||||||||||||||||||||
| Depreciation and amortization | 3,970 | 2.4 | % | - | 3,970 | 2.4 | % | 3,206 | 2.1 | % | - | - | 3,206 | 2.1 | % | ||||||||||||||||||||||||
| EBITDA | 17,651 | 10.8 | % | 3,157 | 14,494 | 8.9 | % | 13,491 | 8.7 | % | (833 | ) | 70 | 14,254 | 9.3 | % | |||||||||||||||||||||||
| Share-based compensation expenses | 3,099 | 1.9 | % | - | 3,099 | 1.9 | % | 2,998 | 1.9 | % | - | - | 2,998 | 2.0 | % | ||||||||||||||||||||||||
| Amortization of forgivable loans | 9,240 | 5.7 | % | - | 9,240 | 5.7 | % | 7,500 | 4.9 | % | - | - | 7,500 | 4.9 | % | ||||||||||||||||||||||||
| Other expense (income), net | (3,674 | ) | -2.2 | % | (3,836 | ) | 162 | 0.1 | % | (161 | ) | -0.1 | % | - | (606 | ) | 445 | 0.3 | % | ||||||||||||||||||||
| Adjusted EBITDA | $ | 26,316 | 16.1 | % | $ | (679 | ) | $ | 26,995 | 16.6 | % | $ | 23,828 | 15.4 | % | $ | (833 | ) | $ | (536 | ) | $ | 25,197 | 16.5 | % | ||||||||||||||
(1) These adjustments include activity related to NeuCo, our majority
owned subsidiary, in the Company's GAAP results. In April 2016,
substantially all of NeuCo's assets were sold. As part of the sale,
NeuCo's name was subsequently changed to GNU123 Liquidating Corporation,
but for ease of presentation, CRA refers to it as "NeuCo" in these
tables.
(2) This adjustment includes activity related to an
increase in the liability for future contingent consideration payments
in connection with a previous acquisition.
|
CRA INTERNATIONAL, INC. UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) |
|||||||
|
July 2, 2016 |
January 2, 2016 |
||||||
| Assets | |||||||
| Cash and cash equivalents | $ | 12,205 | $ | 38,139 | |||
| Accounts receivable and unbilled, net | 93,893 | 86,377 | |||||
| Other current assets | 20,313 | 16,278 | |||||
| Total current assets | 126,411 | 140,794 | |||||
| Property and equipment, net | 37,735 | 31,338 | |||||
| Goodwill and intangible assets, net | 78,861 | 80,561 | |||||
| Other assets | 52,487 | 61,024 | |||||
| Total assets | $ | 295,494 | $ | 313,717 | |||
| Liabilities and shareholders’ equity | |||||||
| Current liabilities | $ | 69,913 | $ | 86,458 | |||
| Long-term liabilities | 21,174 | 16,191 | |||||
| Total liabilities | 91,087 | 102,649 | |||||
| Total shareholders’ equity | 204,407 | 211,068 | |||||
| Total liabilities and shareholders’ equity | $ | 295,494 | $ | 313,717 | |||
| CRA INTERNATIONAL, INC. | ||||||||
| UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
| (In thousands) | ||||||||
| Fiscal Year-to-Date | Fiscal Year-to-Date | |||||||
|
July 2, 2016 |
July 4, 2015 |
|||||||
| Operating activities: | ||||||||
| Net income | $ | 9,006 | $ | 6,101 | ||||
| Adjustments to reconcile net income | ||||||||
| to net cash used in operating activities, | ||||||||
| net of effect of acquired businesses: | ||||||||
| NeuCo gain on sale of business (1) | (3,836 | ) | - | |||||
| Non-cash items, net | 10,474 | 9,677 | ||||||
| Accounts receivable and unbilled services | (8,993 | ) | (5,228 | ) | ||||
| Working capital items, net | (11,726 | ) | (27,114 | ) | ||||
| Net cash used in operating activities | (5,075 | ) | (16,564 | ) | ||||
| Investing activities: | ||||||||
| Purchase of property and equipment | (6,750 | ) | (8,492 | ) | ||||
| NeuCo cash proceeds from sale of business assets | 1,100 | - | ||||||
| Collections on notes receivable | - | 1,560 | ||||||
| Payments on notes receivable | - | (40 | ) | |||||
| Net cash used in investing activities | (5,650 | ) | (6,972 | ) | ||||
| Financing activities: | ||||||||
| Issuance of common stock, principally stock option exercises | - | 105 | ||||||
| Payments on notes payable | (75 | ) | (300 | ) | ||||
| Borrowings under line of credit | 5,000 | 4,000 | ||||||
| Repayments under line of credit | (5,000 | ) | (4,000 | ) | ||||
| Tax withholding payments reimbursed by restricted shares | (490 | ) | (111 | ) | ||||
| Excess tax benefits from share-based compensation | 55 | 87 | ||||||
| Repurchase of common stock | (15,140 | ) | (7,968 | ) | ||||
| Net cash used in financing activities | (15,650 | ) | (8,187 | ) | ||||
| Effect of foreign exchange rates on cash and cash equivalents | 441 | (660 | ) | |||||
| Net decrease in cash and cash equivalents | (25,934 | ) | (32,383 | ) | ||||
| Cash and cash equivalents at beginning of period | 38,139 | 48,199 | ||||||
| Cash and cash equivalents at end of period | $ | 12,205 | $ | 15,816 | ||||
| Supplemental cash flow information: | ||||||||
| Cash paid for income taxes | $ | 1,592 | $ | 5,000 | ||||
| Cash paid for interest | $ | 246 | $ | 162 | ||||
| Issuance of common stock for acquired business | $ | 44 | $ | 42 | ||||
| Purchases of property and equipment not yet paid for | $ | 3,338 | $ | 2,998 | ||||
(1) In April 2016, substantially all of NeuCo's assets were sold. As part of the sale, NeuCo's name was subsequently changed to GNU123 Liquidating Corporation, but for ease of presentation, CRA refers to it as "NeuCo" in these tables.
