News Release Details

Charles River Associates (CRA) Reports Financial Results for the Third Quarter of 2023

November 2, 2023

Forensic Services and Life Sciences Deliver Double-Digit Revenue Growth

Company Increases Quarterly Dividend by 17%

Company to Host Investor Day on November 29, 2023

BOSTON--(BUSINESS WIRE)--Nov. 2, 2023-- Charles River Associates (NASDAQ: CRAI), a worldwide leader in providing economic, financial and management consulting services, today announced financial results for the fiscal third quarter ended September 30, 2023.

“Our third quarter was shaped by an unexpected slowdown in new project originations at a time of higher than expected headcount, resulting in an unusual departure from CRA’s long history of delivering revenue and profit expansion,” said Paul Maleh, CRA’s President and Chief Executive Officer. “In light of the macroeconomic uncertainty that marked the third quarter, I was pleased that six of our 11 practices grew year over year, with two of our largest practices – Forensic Services and Life Sciences – delivering double-digit revenue increases. At the same time, our international operations continued their strong performance by expanding 13.2% year over year.”

Highlights for Third Quarter Fiscal 2023

  • Revenue declined 0.6% year over year to $147.6 million.
  • Utilization was 66%, and quarter-end headcount increased 11.3% year over year.
  • Net income decreased 27.6% year over year to $8.6 million, or 5.8% of revenue, compared with $11.9 million, or 8.0% of revenue, in the third quarter of fiscal 2022; non-GAAP net income decreased 24.1% year over year to $8.0 million, or 5.4% of revenue, compared with $10.6 million, or 7.1% of revenue, in the third quarter of fiscal 2022.
  • Earnings per diluted share decreased 25.8% year over year to $1.21 from $1.63 in the third quarter of fiscal 2022; non-GAAP earnings per diluted share decreased 22.1% year over year to $1.13 from $1.45 in the third quarter of fiscal 2022.
  • Non-GAAP EBITDA decreased 23.4% to $13.8 million, or 9.3% of revenue, compared with $18.0 million, or 12.1% of revenue, in the third quarter of fiscal 2022.
  • On a constant currency basis relative to the third quarter of fiscal 2022, revenue, GAAP net income and earnings per diluted share would have been lower by $1.8 million, $0.2 million, and $0.03 per diluted share, respectively. Non-GAAP net income, earnings per diluted share, and non-GAAP EBITDA would have been lower by $0.2 million, $0.03 per diluted share and $0.4 million, respectively.
  • CRA returned $2.5 million of capital to its shareholders via quarterly dividend payments.

Management Commentary and Financial Guidance

“Through the first three quarters of fiscal 2023, on a constant currency basis relative to fiscal 2022, CRA generated total revenue of $463.8 million and non-GAAP EBITDA of $50.0 million, achieving a margin of 10.8%,” said Maleh. “Given results to date and lingering uncertainties across the broader economy, we are lowering our revenue and profit guidance. For full-year fiscal 2023, on a constant currency basis relative to fiscal 2022, we expect revenue in the range of $610.0 million to $620.0 million and non-GAAP EBITDA margin in the range of 10.3% to 10.7%. This compares with a prior revenue range of $625.0 million to $640.0 million and a prior non-GAAP EBITDA margin range of 11.0% to 11.7%. We remain confident in CRA’s overall competitive position, which is reflected in our decision to raise our quarterly cash dividend by 17%, but we are mindful that macroeconomic headwinds and geopolitical conditions can affect our business.”

CRA does not provide reconciliations of its annual non-GAAP EBITDA margin guidance to GAAP net income margin because the Company is unable to estimate with reasonable certainty unusual gains or charges, foreign currency exchange rates, and the resulting effect of these items, and of equity awards, 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.

Quarterly Dividend

On November 2, 2023, CRA announced that it increased its quarterly cash dividend by 17% from $0.36 to $0.42 per common share. The dividend will be payable on December 8, 2023 to shareholders of record as of November 28, 2023. CRA expects to continue paying quarterly dividends, the declaration, timing and amounts of which remain subject to the discretion of CRA’s Board of Directors.

Investor Day

CRA will host an investor day on Wednesday, November 29 at the Fairmont Copley Plaza hotel in Boston to discuss its business, strategy and industry trends in greater depth, with presentations from members of the Company’s Antitrust & Competition Economics, Forensic Services and Life Sciences practices. A live webcast will be available on the “Investor Relations” section of CRA’s website.

Conference Call Information and Prepared CFO Remarks

CRA will host a conference call today at 10:00 a.m. ET to discuss its third-quarter 2023 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, Dan Mahoney, under “Quarterly Earnings” 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 leading global consulting firm specializing in economic, financial, and management consulting services. 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. Detailed information about Charles River Associates, a registered trade name of CRA International, Inc., is available at www.crai.com. Follow us on LinkedIn, X, and Facebook.

NON-GAAP FINANCIAL MEASURES

In this release, CRA has supplemented the presentation of its financial results calculated in accordance with U.S. generally accepted accounting principles or “GAAP” with the following financial measures that are not calculated in accordance with GAAP: non‑GAAP net income, non‑GAAP net income per share and non‑GAAP EBITDA. CRA believes that the non-GAAP financial measures described in this press release are important to management and investors because these measures supplement the understanding of CRA’s ongoing operating results and financial condition. In addition, these non-GAAP measures are used by CRA in its budgeting process, and the non-GAAP adjustments are made to the performance measures for some of CRA’s performance-based compensation.

As used herein, CRA defines non-GAAP EBITDA as net income before interest expense (net), income taxes, and depreciation and amortization further adjusted for the impact of certain items that we do not consider indicative of our core operating performance, such as non-cash amounts relating to valuation changes in contingent consideration, acquisition-related costs, foreign currency (gains) losses, net and related tax effects. Non-GAAP net income and non-GAAP net income per share also exclude non-cash amounts relating to valuation changes in contingent consideration, acquisition-related costs, foreign currency (gains) losses, net and related tax effects. This release also presents certain current fiscal period financial measures on a “constant currency” basis in order to isolate the effect that foreign currency exchange rate fluctuations can have on CRA’s financial results. These constant currency measures are determined by recalculating the current fiscal period local currency financial measure using the specified corresponding prior fiscal period’s foreign exchange rates. On a constant currency basis for the fiscal year-to-date period ended September 30, 2023 relative to the fiscal year-to-date period ended October 1, 2022, revenue and EBITDA would have been higher by $1.4 million and $0.8 million, respectively.

All of the non-GAAP financial measures referred to above should be considered in conjunction with, and not as a substitute for, the GAAP financial information presented in this release. EBITDA and the financial measures identified in this release as “non-GAAP” are reconciled to their GAAP comparable measures in the financial tables appended to the end of this press release. In evaluating these non-GAAP financial measures, note that 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.

SAFE HARBOR STATEMENT

Statements in this press release concerning our future business, operating results and financial condition, including those concerning guidance on future revenue and non-GAAP EBITDA margin, the impact of exchange rate fluctuations on our financial results, our expectations regarding continued growth, our expectations regarding the payment of any future quarterly dividends and the level and extent of any purchases under our expanded share repurchase program, and statements using the terms “outlook,” “expect,” 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 revenue and non-GAAP EBITDA margin in fiscal 2023 on a constant currency basis relative to fiscal 2022 could differ materially from the guidance presented herein, and our actual performance and results may differ materially from the performance and results contained in or implied by the forward-looking statements made herein, due to many important factors. These factors include, but are not limited to, the possibility that the demand for our services may decline as a result of changes in general and industry specific economic conditions; the timing of engagements for our services; the effects of competitive services and pricing; our ability to attract and retain key employee or non-employee experts; the inability to integrate and utilize existing consultants and personnel; the decline or reduction in project work or activity; global economic conditions including less stable political and economic environments; the impact of epidemics or pandemics such as the COVID-19 pandemic; foreign currency exchange rate fluctuations; unanticipated expenses and liabilities; risks inherent in international operations; changes in tax law or accounting standards, rules, and regulations; our ability to collect on forgivable loans should any become due; and professional and other legal liability or settlements. Additional risks and uncertainties are discussed in our periodic filings with the Securities and Exchange Commission under the heading “Risk Factors.” The inclusion of such forward-looking information should not be regarded as our representation that the future events, plans, or expectations contemplated will be achieved. Except as may be required by law, 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.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

FOR THE FISCAL QUARTERS AND FISCAL YEAR-TO-DATE PERIODS ENDED

SEPTEMBER 30, 2023 COMPARED TO OCTOBER 1, 2022

(IN THOUSANDS, EXCEPT PER SHARE DATA)

 

 

Fiscal Quarter Ended

Fiscal Year-to-Date Period Ended

 

September 30,
2023

 

As a % of
Revenue

 

October 1,
2022

 

As a % of
Revenue

September 30,
2023

 

As a % of
Revenue

 

October 1,
2022

 

As a % of
Revenue

Revenues

$

147,553

 

 

100.0

%

 

$

148,441

 

 

100.0

%

$

462,363

 

 

100.0

%

 

$

445,925

 

 

100.0

%

Costs of services (exclusive of depreciation and amortization)

 

105,894

 

 

71.8

%

 

 

102,267

 

 

68.9

%

 

327,064

 

 

70.7

%

 

 

309,403

 

 

69.4

%

Selling, general and administrative expenses

 

27,919

 

 

18.9

%

 

 

28,246

 

 

19.0

%

 

86,137

 

 

18.6

%

 

 

82,026

 

 

18.4

%

Depreciation and amortization

 

2,947

 

 

2.0

%

 

 

3,034

 

 

2.0

%

 

8,762

 

 

1.9

%

 

 

9,060

 

 

2.0

%

Income from operations

 

10,793

 

 

7.3

%

 

 

14,894

 

 

10.0

%

 

40,400

 

 

8.7

%

 

 

45,436

 

 

10.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

(1,025

)

 

-0.7

%

 

 

(667

)

 

-0.4

%

 

(3,212

)

 

-0.7

%

 

 

(1,343

)

 

-0.3

%

Foreign currency gains (losses), net

 

755

 

 

0.5

%

 

 

1,667

 

 

1.1

%

 

(459

)

 

-0.1

%

 

 

3,566

 

 

0.8

%

Income before provision for income taxes

 

10,523

 

 

7.1

%

 

 

15,894

 

 

10.7

%

 

36,729

 

 

7.9

%

 

 

47,659

 

 

10.7

%

Provision for income taxes

 

1,927

 

 

1.3

%

 

 

4,017

 

 

2.7

%

 

9,707

 

 

2.1

%

 

 

12,713

 

 

2.9

%

Net income

$

8,596

 

 

5.8

%

 

$

11,877

 

 

8.0

%

$

27,022

 

 

5.8

%

 

$

34,946

 

 

7.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

1.22

 

 

 

 

$

1.66

 

 

 

$

3.83

 

 

 

 

$

4.81

 

 

 

Diluted

$

1.21

 

 

 

 

$

1.63

 

 

 

$

3.78

 

 

 

 

$

4.72

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

6,977

 

 

 

 

 

7,119

 

 

 

 

7,026

 

 

 

 

 

7,247

 

 

 

Diluted

 

7,083

 

 

 

 

 

7,246

 

 

 

 

7,138

 

 

 

 

 

7,376

 

 

 

 

CRA INTERNATIONAL, INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

FOR THE FISCAL QUARTERS AND FISCAL YEAR-TO-DATE PERIODS ENDED

SEPTEMBER 30, 2023 COMPARED TO OCTOBER 1, 2022

(IN THOUSANDS, EXCEPT PER SHARE DATA)

 

 

Fiscal Quarter Ended

 

Fiscal Year-to-Date Period Ended

 

September 30,
2023

 

As a % of
Revenue

 

October 1,
2022

 

As a % of
Revenue

 

September 30,
2023

 

As a % of

Revenue

 

October 1,
2022

 

As a % of

Revenue

Revenues

$

147,553

 

 

100.0

%

 

$

148,441

 

 

100.0

%

 

$

462,363

 

 

100.0

%

 

$

445,925

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

8,596

 

 

5.8

%

 

$

11,877

 

 

8.0

%

 

$

27,022

 

 

5.8

%

 

$

34,946

 

 

7.8

%

Adjustments needed to reconcile GAAP net income to non-GAAP net income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-cash valuation change in contingent consideration

 

16

 

 

%

 

 

 

 

%

 

 

52

 

 

%

 

 

 

 

%

Acquisition-related costs

 

 

 

%

 

 

30

 

 

%

 

 

22

 

 

%

 

 

233

 

 

0.1

%

Foreign currency (gains) losses, net

 

(755

)

 

-0.5

%

 

 

(1,667

)

 

-1.1

%

 

 

459

 

 

0.1

%

 

 

(3,566

)

 

-0.8

%

Tax effect on adjustments

 

166

 

 

0.1

%

 

 

329

 

 

0.2

%

 

 

(138

)

 

%

 

 

647

 

 

0.1

%

Non-GAAP net income

$

8,023

 

 

5.4

%

 

$

10,569

 

 

7.1

%

 

$

27,417

 

 

5.9

%

 

$

32,260

 

 

7.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

1.14

 

 

 

 

$

1.48

 

 

 

 

$

3.89

 

 

 

 

$

4.44

 

 

 

Diluted

$

1.13

 

 

 

 

$

1.45

 

 

 

 

$

3.83

 

 

 

 

$

4.36

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

6,977

 

 

 

 

 

7,119

 

 

 

 

 

7,026

 

 

 

 

 

7,247

 

 

 

Diluted

 

7,083

 

 

 

 

 

7,246

 

 

 

 

 

7,138

 

 

 

 

 

7,376

 

 

 

 

CRA INTERNATIONAL, INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

FOR THE FISCAL QUARTERS AND FISCAL YEAR-TO-DATE PERIODS ENDED

SEPTEMBER 30, 2023 COMPARED TO OCTOBER 1, 2022

(IN THOUSANDS)

 

 

Fiscal Quarter Ended

 

Fiscal Year-to-Date Period Ended

 

September 30,
2023

 

As a % of

Revenue

 

October 1,
2022

 

As a % of

Revenue

 

September 30,
2023

 

As a % of

Revenue

 

October 1,
2022

 

As a % of

Revenue

Revenues

$

147,553

 

 

100.0

%

 

$

148,441

 

 

100.0

%

 

$

462,363

 

 

100.0

%

 

$

445,925

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

8,596

 

 

5.8

%

 

$

11,877

 

 

8.0

%

 

$

27,022

 

 

5.8

%

 

$

34,946

 

 

7.8

%

Adjustments needed to reconcile GAAP net income to non-GAAP net income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-cash valuation change in contingent consideration

 

16

 

 

%

 

 

 

 

%

 

 

52

 

 

%

 

 

 

 

%

Acquisition-related costs

 

 

 

%

 

 

30

 

 

%

 

 

22

 

 

%

 

 

233

 

 

0.1

%

Foreign currency (gains) losses, net

 

(755

)

 

-0.5

%

 

 

(1,667

)

 

-1.1

%

 

 

459

 

 

0.1

%

 

 

(3,566

)

 

-0.8

%

Tax effect on adjustments

 

166

 

 

0.1

%

 

 

329

 

 

0.2

%

 

 

(138

)

 

%

 

 

647

 

 

0.1

%

Non-GAAP net income

$

8,023

 

 

5.4

%

 

$

10,569

 

 

7.1

%

 

$

27,417

 

 

5.9

%

 

$

32,260

 

 

7.2

%

Adjustments needed to reconcile non-GAAP net income to non-GAAP EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

1,025

 

 

0.7

%

 

 

667

 

 

0.4

%

 

 

3,212

 

 

0.7

%

 

 

1,343

 

 

0.3

%

Provision for income taxes

 

1,761

 

 

1.2

%

 

 

3,688

 

 

2.5

%

 

 

9,845

 

 

2.1

%

 

 

12,066

 

 

2.7

%

Depreciation and amortization

 

2,947

 

 

2.0

%

 

 

3,034

 

 

2.0

%

 

 

8,762

 

 

1.9

%

 

 

9,060

 

 

2.0

%

Non-GAAP EBITDA

$

13,756

 

 

9.3

%

 

$

17,958

 

 

12.1

%

 

$

49,236

 

 

10.6

%

 

$

54,729

 

 

12.3

%

 

CRA INTERNATIONAL, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(IN THOUSANDS)

 

 

September 30,
2023

 

December 31,
2022

Assets

 

 

 

Cash and cash equivalents

$

27,604

 

 

$

31,447

 

Accounts receivable and unbilled services, net

 

193,321

 

 

 

194,987

 

Other current assets

 

27,777

 

 

 

22,426

 

Total current assets

 

248,702

 

 

 

248,860

 

 

 

 

 

Property and equipment, net

 

39,963

 

 

 

45,582

 

Goodwill and intangible assets, net

 

101,008

 

 

 

101,510

 

Right-of-use assets

 

88,871

 

 

96,725

Other assets

 

60,501

 

 

 

58,240

 

Total assets

$

539,045

 

 

$

550,917

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

Accounts payable

$

24,711

 

 

$

27,584

 

Accrued expenses

 

137,920

 

 

 

155,864

 

Current portion of lease liabilities

 

16,193

 

 

 

15,972

 

Revolving line of credit

 

32,000

 

 

 

 

Other current liabilities

 

13,424

 

 

 

17,705

 

Total current liabilities

 

224,248

 

 

 

217,125

 

Non-current portion of lease liabilities

 

95,406

 

 

 

106,008

 

Other non-current liabilities

 

11,433

 

 

 

16,630

 

Total liabilities

 

331,087

 

 

 

339,763

 

 

 

 

 

Total shareholders’ equity

 

207,958

 

 

 

211,154

 

Total liabilities and shareholders’ equity

$

539,045

 

 

$

550,917

 

 

CRA INTERNATIONAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(IN THOUSANDS)

 

 

Fiscal Year-to-Date Period Ended

 

September 30,
2023

 

October 1,
2022

Operating activities:

 

 

 

Net income

$

27,022

 

 

$

34,946

 

Adjustments to reconcile net income to net cash used in operating activities, net of effect of acquired businesses:

 

 

 

Non-cash items, net

 

21,542

 

 

 

21,723

 

Accounts receivable and unbilled services

 

1,559

 

 

 

(48,853

)

Working capital items, net

 

(50,150

)

 

 

(42,831

)

Net cash used in operating activities

 

(27

)

 

 

(35,015

)

 

 

 

 

Investing activities:

 

 

 

Purchases of property and equipment, net

 

(2,008

)

 

 

(2,999

)

Consideration paid for acquisition, net

 

(577

)

 

 

(10,185

)

Net cash used in investing activities

 

(2,585

)

 

 

(13,184

)

 

 

 

 

Financing activities:

 

 

 

Issuance of common stock, principally stock options exercises

 

 

 

 

760

 

Borrowings under revolving line of credit

 

105,000

 

 

 

124,000

 

Repayments under revolving line of credit

 

(73,000

)

 

 

(79,000

)

Payments for debt issuance costs

 

 

 

 

(1,008

)

Tax withholding payments reimbursed by shares

 

(2,040

)

 

 

(1,002

)

Cash dividends paid

 

(7,773

)

 

 

(6,860

)

Repurchase of common stock

 

(23,577

)

 

 

(27,630

)

Net cash provided by (used in) financing activities

 

(1,390

)

 

 

9,260

 

 

 

 

 

Effect of foreign exchange rates on cash and cash equivalents

 

159

 

 

 

(3,098

)

 

 

 

 

Net decrease in cash and cash equivalents

 

(3,843

)

 

 

(42,037

)

Cash and cash equivalents at beginning of period

 

31,447

 

 

 

66,130

 

Cash and cash equivalents at end of period

$

27,604

 

 

$

24,093

 

 

 

 

 

Noncash investing and financing activities:

 

 

 

Increase (decrease) in accounts payable and accrued expenses for property and equipment

$

(129

)

 

$

(201

)

Excise tax on share repurchases

$

(190

)

 

$

 

Right-of-use assets obtained in exchange for lease obligations

$

2,503

 

 

$

2,146

 

Supplemental cash flow information:

 

 

 

Cash paid for taxes

$

9,953

 

 

$

11,407

 

Cash paid for interest

$

2,904

 

 

$

1,026

 

Cash paid for amounts included in operating lease liabilities

$

16,660

 

 

$

15,864

 

 

Dan Mahoney
Chief Financial Officer
Charles River Associates
617-425-3505

Nicholas Manganaro
Sharon Merrill Associates, Inc.
crai@investorrelations.com
617-542-5300

Source: Charles River Associates