Charles River Associates (CRA) Reports Results for the Second Quarter of 2017
Strength Across Portfolio Drives Growth in Revenue and Profits;
Headcount Increases by 22% Year Over Year With Companywide Utilization of 76%;
Revenue Guidance Is Increased for Fiscal 2017
Key Second-Quarter Fiscal 2017 Highlights
- Second-quarter fiscal 2017 utilization equaled 76% as headcount increased by 107, or 21.7%, year over year.
-
GAAP and non-GAAP revenue grew 13.3% and 13.4%, respectively, year
over year to
$93.6 million . On a constant currency basis relative to the second quarter of fiscal 2016 (“Q2 2016 constant currency basis”), GAAP and non-GAAP revenue would have increased by an additional$1.8 million , resulting in year-over-year revenue growth of 15.4% and 15.6%, respectively. -
GAAP and non-GAAP net income were
$3.8 million or 4.1% of revenue, and$4.1 million or 4.4% of revenue, respectively. GAAP net income declined 26.9% year over year, primarily as a result of the after-tax gain of$2.1 million from the sale of GNU’s assets recorded in the second quarter of fiscal 2016; non-GAAP net income increased 17.9% year over year. On a Q2 2016 constant currency basis, GAAP and non-GAAP net income would have increased by an additional$0.2 million , resulting in year-over-year changes in GAAP and non-GAAP net income of -23.0% and +23.6%, respectively. -
GAAP earnings per diluted share was
$0.44 , a decline of 25.4% year over year, primarily as a result of the after-tax gain on sale in the second quarter of fiscal 2016 noted above; non-GAAP earnings per diluted share increased 20.0% year over year to$0.48 . On a Q2 2016 constant currency basis, GAAP and non-GAAP earnings per diluted share would have increased by an additional$0.02 per diluted share, to$0.46 and$0.50 , respectively, resulting in year-over-year changes in GAAP and non-GAAP earnings per diluted share of -22.0% and +25.0%, respectively. -
Non-GAAP Adjusted EBITDA grew 7.3% year over year to
$15.4 million , or 16.4% of non-GAAP revenue, compared with$14.3 million , or 17.3% of non-GAAP revenue, for the second quarter of fiscal 2016. On a Q2 2016 constant currency basis, non-GAAP Adjusted EBITDA would have increased by an additional$0.4 million , resulting in year-over-year non-GAAP Adjusted EBITDA growth of 10.1%. -
During the second quarter of fiscal 2017, CRA returned
$14.7 million of capital to its shareholders, comprised of$1.2 million of dividend payments and$13.5 million for share repurchases of approximately 389,000 shares.
Management Commentary
“Our results reflect continued strength across our portfolio and the
successful execution of our strategy to generate broad-based, profitable
growth,” said
“Our performance was driven by double-digit revenue growth year over year in our Energy, Forensic Services, Life Sciences and Marakon Practices, as well as solid contributions by our Antitrust & Competition Economics practice,” Maleh said. “This performance is especially notable given that these practices represent more than 75% of CRA’s second quarter revenue. As another example of the strength across our portfolio, on a Q2 2016 constant currency basis, our international operations grew in the second quarter by 8.9% year over year.”
“Within Life Sciences,
Outlook and Financial Guidance
“We are increasing our fiscal 2017 revenue expectations to reflect our
strong performance in the first half of the year,” Maleh said. “To
summarize, year-to-date non-GAAP revenue on a constant currency basis
relative to the first half of fiscal 2016 is
“While we are encouraged by our performance in the first half of 2017, we remain mindful that uncertainties around global economic conditions and short-term challenges arising from the integration of incoming consultants could adversely affect our business in the quarters ahead,” Maleh concluded.
CRA does not provide reconciliations of its annual 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 former NeuCo subsidiary, now known as
Quarterly Dividend
CRA’s Board of Directors has declared a quarterly cash dividend of
Conference Call Information and Prepared CFO Remarks
CRA will host a conference call today at
In combination with this press release, CRA has posted prepared remarks
by its CFO
About
Charles River Associates® is a 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
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 GNU, 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. CRA also uses these non-GAAP measures in its budgeting process, and as performance criteria for some of its performance-based compensation. 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 2017, and the year-to-date period ended as of the second quarter of fiscal 2017, CRA has excluded GNU’s results, impairments on certain intangible assets, and the revaluation changes of contingent consideration liabilities associated with prior acquisitions, and for the full-year fiscal 2017 guidance, the second quarter of fiscal 2016, and the year-to-date period ended as of the second quarter of fiscal 2016, CRA has excluded GNU’s results. Also, in calculating “Adjusted EBITDA” from net income (loss) attributable to CRA for these fiscal periods and for purposes of the full-year fiscal 2017 guidance for Adjusted EBITDA margin, CRA has excluded net income (loss) attributable to noncontrolling interests (net of tax); interest expense, net; provision for income taxes; goodwill impairment charges; other (income) expense, 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, earnings per diluted share, and Adjusted EBITDA for the second quarter of fiscal 2017 on a constant currency basis relative to the second quarter of fiscal 2016, and its guidance for full-year fiscal 2017 non-GAAP revenue and Adjusted EBITDA margin on a constant currency basis relative to fiscal 2016.
SAFE HARBOR STATEMENT
Statements in this press release concerning our future business,
operating results and financial condition, including those concerning
guidance on future non-GAAP revenue and non-GAAP Adjusted EBITDA margin,
growth of our consulting team, our capitalizing on the demand for our
services, the implied continuation of any current strategy, expectation
or trend, or our expectations regarding the payment of future quarterly
dividends, and statements using the terms “expect,” “encouraged,” 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 2017 on a constant currency basis relative to fiscal
2016 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 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;
foreign exchange rate fluctuations; unanticipated expenses and
liabilities; risks inherent in international operations; changes in
accounting standards, rules, and regulations; our ability to collect on
forgivable loans should any become due; and professional and other legal
liability. Additional risks and uncertainties are discussed in our
periodic filings with the
CRA INTERNATIONAL, INC. | ||||||||||||||||||||||||||||||||||||||||||||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS INCLUDING A RECONCILIATION TO NON-GAAP RESULTS | ||||||||||||||||||||||||||||||||||||||||||||||
FOR THE QUARTER ENDED JULY 1, 2017 COMPARED TO THE QUARTER ENDED JULY 2, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||
(In thousands, except per share data) | ||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||
Quarter Ended July 1, 2017 |
Quarter Ended July 2, 2016 |
|||||||||||||||||||||||||||||||||||||||||||||
GAAP |
GAAP |
Adjustments to |
Non-GAAP |
Non-GAAP |
GAAP Results |
GAAP |
Adjustments to |
Non-GAAP |
Non-GAAP |
|||||||||||||||||||||||||||||||||||||
Revenues | $ | 93,563 | 100.0 | % | $ | - | $ | 93,563 | 100.0 | % | $ | 82,607 | 100.0 | % | $ | 88 | $ | 82,519 | 100.0 | % | ||||||||||||||||||||||||||
Costs of services | 65,220 | 69.7 | % | 297 | 64,923 | 69.4 | % | 57,950 | 70.2 | % | 128 | 57,822 | 70.1 | % | ||||||||||||||||||||||||||||||||
Gross profit | 28,343 | 30.3 | % | (297 | ) | 28,640 | 30.6 | % | 24,657 | 29.8 | % | (40 | ) | 24,697 | 29.9 | % | ||||||||||||||||||||||||||||||
Selling, general and administrative expenses | 20,259 | 21.7 | % | 562 | 19,697 | 21.1 | % | 16,856 | 20.4 | % | 227 | 16,629 | 20.2 | % | ||||||||||||||||||||||||||||||||
Depreciation and amortization | 2,236 | 2.4 | % | - | 2,236 | 2.4 | % | 2,121 | 2.6 | % | - | 2,121 | 2.6 | % | ||||||||||||||||||||||||||||||||
Income (loss) from operations | 5,848 | 6.3 | % | (859 | ) | 6,707 | 7.2 | % | 5,680 | 6.9 | % | (267 | ) | 5,947 | 7.2 | % | ||||||||||||||||||||||||||||||
Interest and other income (expense), net | 71 | 0.1 | % | 250 | (179 | ) | -0.2 | % | 3,589 | 4.3 | % | 3,836 | (247 | ) | -0.3 | % | ||||||||||||||||||||||||||||||
Income (loss) before provision for income taxes and | ||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interest | 5,919 | 6.3 | % | (609 | ) | 6,528 | 7.0 | % | 9,269 | 11.2 | % | 3,569 | 5,700 | 6.9 | % | |||||||||||||||||||||||||||||||
Provision for income taxes | (2,012 | ) | -2.2 | % | 383 | (2,395 | ) | -2.6 | % | (2,502 | ) | -3.0 | % | (308 | ) | (2,194 | ) | -2.7 | % | |||||||||||||||||||||||||||
Net income (loss) | 3,907 | 4.2 | % | (226 | ) | 4,133 | 4.4 | % | 6,767 | 8.2 | % | 3,261 | 3,506 | 4.2 | % | |||||||||||||||||||||||||||||||
Net income attributable to noncontrolling interests, net of tax | (94 | ) | -0.1 | % | (94 | ) | - | 0.0 | % | (1,552 | ) | -1.9 | % | (1,552 | ) | - | 0.0 | % | ||||||||||||||||||||||||||||
Net income (loss) attributable to CRA International, Inc. | $ | 3,813 | 4.1 | % | $ | (320 | ) | $ | 4,133 | 4.4 | % | $ | 5,215 | 6.3 | % | $ | 1,709 | $ | 3,506 | 4.2 | % | |||||||||||||||||||||||||
Net Income per share attributable to CRA International, Inc.: | ||||||||||||||||||||||||||||||||||||||||||||||
Basic | $ | 0.45 | $ | 0.49 | $ | 0.60 | $ | 0.40 | ||||||||||||||||||||||||||||||||||||||
Diluted | $ | 0.44 | $ | 0.48 | $ | 0.59 | $ | 0.40 | ||||||||||||||||||||||||||||||||||||||
Weighted average number of shares outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||
Basic | 8,428 | 8,428 | 8,695 | 8,695 | ||||||||||||||||||||||||||||||||||||||||||
Diluted | 8,618 | 8,618 | 8,779 | 8,779 | ||||||||||||||||||||||||||||||||||||||||||
(1) These adjustments include activity related to
(2) These adjustments also include impairments on certain intangible assets and revaluation changes of contingent consideration liabilities associated with prior acquisitions.
CRA INTERNATIONAL, INC. | ||||||||||||||||||||||||||||||||||||||||||||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS INCLUDING A RECONCILIATION TO NON-GAAP RESULTS | ||||||||||||||||||||||||||||||||||||||||||||||
FOR THE YEAR-TO-DATE PERIOD ENDED JULY 1, 2017 COMPARED TO THE YEAR-TO-DATE PERIOD ENDED JULY 2, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||
(In thousands, except per share data) | ||||||||||||||||||||||||||||||||||||||||||||||
Year-To-Date Period Ended July 1, 2017 |
Year-To-Date Period Ended July 2, 2016 |
|||||||||||||||||||||||||||||||||||||||||||||
GAAP |
GAAP |
Adjustments to |
Non-GAAP |
Non-GAAP |
GAAP |
GAAP |
Adjustments to |
Non-GAAP |
Non-GAAP |
|||||||||||||||||||||||||||||||||||||
Revenues | $ | 181,734 | 100.0 | % | $ | - | $ | 181,734 | 100.0 | % | $ | 163,519 | 100.0 | % | $ | 826 | $ | 162,693 | 100.0 | % | ||||||||||||||||||||||||||
Costs of services | 127,801 | 70.3 | % | 297 | 127,504 | 70.2 | % | 113,465 | 69.4 | % | 455 | 113,010 | 69.5 | % | ||||||||||||||||||||||||||||||||
Gross profit | 53,933 | 29.7 | % | (297 | ) | 54,230 | 29.8 | % | 50,054 | 30.6 | % | 371 | 49,683 | 30.5 | % | |||||||||||||||||||||||||||||||
Selling, general and administrative expenses | 38,975 | 21.4 | % | 614 | 38,361 | 21.1 | % | 36,077 | 22.1 | % | 1,049 | 35,028 | 21.5 | % | ||||||||||||||||||||||||||||||||
Depreciation and amortization | 4,199 | 2.3 | % | - | 4,199 | 2.3 | % | 3,970 | 2.4 | % | - | 3,970 | 2.4 | % | ||||||||||||||||||||||||||||||||
Income (loss) from operations | 10,759 | 5.9 | % | (911 | ) | 11,670 | 6.4 | % | 10,007 | 6.1 | % | (678 | ) | 10,685 | 6.6 | % | ||||||||||||||||||||||||||||||
Interest and other income (expense), net | (232 | ) | -0.1 | % | 250 | (482 | ) | -0.3 | % | 3,447 | 2.1 | % | 3,828 | (381 | ) | -0.2 | % | |||||||||||||||||||||||||||||
Income (loss) before provision for income taxes and | ||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interest | 10,527 | 5.8 | % | (661 | ) | 11,188 | 6.2 | % | 13,454 | 8.2 | % | 3,150 | 10,304 | 6.3 | % | |||||||||||||||||||||||||||||||
Provision for income taxes | (3,790 | ) | -2.1 | % | 383 | (4,173 | ) | -2.3 | % | (4,448 | ) | -2.7 | % | (308 | ) | (4,140 | ) | -2.5 | % | |||||||||||||||||||||||||||
Net income (loss) | 6,737 | 3.7 | % | (278 | ) | 7,015 | 3.9 | % | 9,006 | 5.5 | % | 2,842 | 6,164 | 3.8 | % | |||||||||||||||||||||||||||||||
Net income attributable to noncontrolling interests, net of tax | (71 | ) | 0.0 | % | (71 | ) | - | 0.0 | % | (1,369 | ) | -0.8 | % | (1,369 | ) | - | 0.0 | % | ||||||||||||||||||||||||||||
Net income (loss) attributable to CRA International, Inc. | $ | 6,666 | 3.7 | % | $ | (349 | ) | $ | 7,015 | 3.9 | % | $ | 7,637 | 4.7 | % | $ | 1,473 | $ | 6,164 | 3.8 | % | |||||||||||||||||||||||||
Net Income per share attributable to CRA International, Inc.: | ||||||||||||||||||||||||||||||||||||||||||||||
Basic | $ | 0.79 | $ | 0.83 | $ | 0.86 | $ | 0.70 | ||||||||||||||||||||||||||||||||||||||
Diluted | $ | 0.77 | $ | 0.81 | $ | 0.86 | $ | 0.69 | ||||||||||||||||||||||||||||||||||||||
Weighted average number of shares outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||
Basic | 8,423 | 8,423 | 8,783 | 8,783 | ||||||||||||||||||||||||||||||||||||||||||
Diluted | 8,619 | 8,619 | 8,825 | 8,825 | ||||||||||||||||||||||||||||||||||||||||||
(1) These adjustments include activity related to
(2) These adjustments also include impairments on certain intangible assets and revaluation changes of contingent consideration liabilities associated with prior acquisitions.
CRA INTERNATIONAL, INC. | ||||||||||||||||||||||||||||||||||||||||||||
UNAUDITED ADJUSTED EBITDA INCLUDING A RECONCILIATION TO NON-GAAP ADJUSTED EBITDA | ||||||||||||||||||||||||||||||||||||||||||||
FOR THE FISCAL QUARTER ENDED JULY 1, 2017 COMPARED TO THE FISCAL QUARTER ENDED JULY 2, 2016 | ||||||||||||||||||||||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||
Quarter Ended July 1, 2017 |
Quarter Ended July 2, 2016 |
|||||||||||||||||||||||||||||||||||||||||||
GAAP |
GAAP |
Adjustments to |
Non-GAAP |
Non-GAAP |
GAAP |
GAAP |
Adjustments to |
Non-GAAP |
Non-GAAP |
|||||||||||||||||||||||||||||||||||
Revenues | $ | 93,563 | 100.0 | % | $ | - | $ | 93,563 | 100.0 | % | $ | 82,607 | 100.0 | % | $ | 88 | $ | 82,519 | 100.0 | % | ||||||||||||||||||||||||
Net income (loss) attributable to CRA International, Inc. | $ | 3,813 | 4.1 | % | $ | (320 | ) | $ | 4,133 | 4.4 | % | $ | 5,215 | 6.3 | % | $ | 1,709 | $ | 3,506 | 4.2 | % | |||||||||||||||||||||||
Net loss attributable to noncontrolling interests, net of tax | 94 | -0.1 | % | 94 | - | 0.0 | % | 1,552 | 1.9 | % | 1,552 |
|
- | 0.0 | % | |||||||||||||||||||||||||||||
Net income (loss) | 3,907 | 4.2 | % | (226 | ) | 4,133 | 4.4 | % | 6,767 | 8.2 | % | 3,261 | 3,506 | 4.2 | % | |||||||||||||||||||||||||||||
Interest expense, net | 133 | 0.1 | % | - | 133 | 0.1 | % | 120 | 0.1 | % | - | 120 | 0.1 | % | ||||||||||||||||||||||||||||||
Provision for income taxes | 2,012 | 2.2 | % | (383 | ) | 2,395 | 2.6 | % | 2,502 | 3.0 | % | 308 | 2,194 | 2.7 | % | |||||||||||||||||||||||||||||
Depreciation and amortization | 2,236 | 2.4 | % | - | 2,236 | 2.4 | % | 2,121 | 2.6 | % | - | 2,121 | 2.6 | % | ||||||||||||||||||||||||||||||
EBITDA | 8,288 | 8.9 | % | (609 | ) | 8,897 | 9.5 | % | 11,510 | 13.9 | % | 3,569 | 7,941 | 9.6 | % | |||||||||||||||||||||||||||||
Share-based compensation expenses | 1,395 | 1.5 | % | - | 1,395 | 1.5 | % | 1,450 | 1.8 | % | - | 1,450 | 1.8 | % | ||||||||||||||||||||||||||||||
Amortization of forgivable loans | 5,013 | 5.4 | % | - | 5,013 | 5.4 | % | 4,786 | 5.8 | % | - | 4,786 | 5.8 | % | ||||||||||||||||||||||||||||||
Other (income) expense, net | (204 | ) | -0.2 | % | (250 | ) | 46 | 0.0 | % | (3,709 | ) | -4.5 | % | (3,836 | ) | 127 | 0.2 | % | ||||||||||||||||||||||||||
Adjusted EBITDA | $ | 14,492 | 15.5 | % | $ | (859 | ) | $ | 15,351 | 16.4 | % | $ | 14,037 | 17.0 | % | $ | (267 | ) | $ | 14,304 | 17.3 | % | ||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||
Year-To-Date Period Ended July 1, 2017 |
Year-To-Date Period Ended July 2, 2016 |
|||||||||||||||||||||||||||||||||||||||||||
GAAP |
GAAP |
Adjustments to |
Non-GAAP Year-to-Date |
Non-GAAP |
GAAP |
GAAP |
Adjustments to |
Non-GAAP |
Non-GAAP |
|||||||||||||||||||||||||||||||||||
Revenues | $ | 181,734 | 100.0 | % | $ | - | $ | 181,734 | 100.0 | % | $ | 163,519 | 100.0 | % | $ | 826 | $ | 162,693 | 100.0 | % | ||||||||||||||||||||||||
Net income (loss) attributable to CRA International, Inc. | $ | 6,666 | 3.7 | % | $ | (349 | ) | $ | 7,015 | 3.9 | % | $ | 7,637 | 4.7 | % | $ | 1,473 | $ | 6,164 | 3.8 | % | |||||||||||||||||||||||
Net income (loss) attributable to noncontrolling interest, net of tax | 71 | 0.0 | % | 71 | - | 0.0 | % | 1,369 | 0.8 | % | 1,369 | - | 0.0 | % | ||||||||||||||||||||||||||||||
Net income (loss) | 6,737 | 3.7 | % | (278 | ) | 7,015 | 3.9 | % | 9,006 | 5.5 | % | 2,842 | 6,164 | 3.8 | % | |||||||||||||||||||||||||||||
Interest expense, net | 245 | 0.1 | % | - | 245 | 0.1 | % | 227 | 0.1 | % | 7 | 220 | 0.1 | % | ||||||||||||||||||||||||||||||
Provision for income taxes | 3,790 | 2.1 | % | (383 | ) | 4,173 | 2.3 | % | 4,448 | 2.7 | % | 308 | 4,140 | 2.5 | % | |||||||||||||||||||||||||||||
Depreciation and amortization | 4,199 | 2.3 | % | - | 4,199 | 2.3 | % | 3,970 | 2.4 | % | - | 3,970 | 2.4 | % | ||||||||||||||||||||||||||||||
EBITDA | 14,971 | 8.2 | % | (661 | ) | 15,632 | 8.6 | % | 17,651 | 10.8 | % | 3,157 | 14,494 | 8.9 | % | |||||||||||||||||||||||||||||
Share-based compensation expenses | 3,049 | 1.7 | % | - | 3,049 | 1.7 | % | 3,099 | 1.9 | % | - | 3,099 | 1.9 | % | ||||||||||||||||||||||||||||||
Amortization of forgivable loans | 10,257 | 5.6 | % | - | 10,257 | 5.6 | % | 9,240 | 5.7 | % | - | 9,240 | 5.7 | % | ||||||||||||||||||||||||||||||
Other (income) expense, net | (13 | ) | 0.0 | % | (250 | ) | 237 | 0.1 | % | (3,674 | ) | -2.2 | % | (3,836 | ) | 162 | 0.1 | % | ||||||||||||||||||||||||||
Adjusted EBITDA | $ | 28,264 | 15.6 | % | $ | (911 | ) | $ | 29,175 | 16.1 | % | $ | 26,316 | 16.1 | % | $ | (679 | ) | $ | 26,995 | 16.6 | % | ||||||||||||||||||||||
(1) These adjustments include activity related to
(2) These adjustments also include impairments on certain intangible assets and revaluation changes of contingent consideration liabilities associated with prior acquisitions.
CRA INTERNATIONAL, INC. | ||||||||
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||
(In thousands) | ||||||||
July 1, | December 31, | |||||||
2017 | 2016 | |||||||
Assets | ||||||||
Cash and cash equivalents | $ | 14,668 | $ | 53,530 | ||||
Accounts receivable and unbilled, net | 110,422 | 91,789 | ||||||
Other current assets | 20,954 | 25,192 | ||||||
Total current assets | 146,044 | 170,511 | ||||||
Property and equipment, net | 36,854 | 36,381 | ||||||
Goodwill and intangible assets, net | 97,967 | 77,449 | ||||||
Other assets | 33,463 | 39,301 | ||||||
Total assets | $ | 314,328 | $ | 323,642 | ||||
Liabilities and shareholders’ equity | ||||||||
Current liabilities | $ | 79,787 | $ | 94,100 | ||||
Long-term liabilities | 25,413 | 21,659 | ||||||
Total liabilities | 105,200 | 115,759 | ||||||
Total shareholders’ equity | 209,128 | 207,883 | ||||||
Total liabilities and shareholders’ equity | $ | 314,328 | $ | 323,642 | ||||
CRA INTERNATIONAL, INC. | ||||||||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||
(In thousands) | ||||||||||
Fiscal Year-to-Date | Fiscal Year-to-Date | |||||||||
July 1, | July 2, | |||||||||
2017 | 2016 | |||||||||
Operating activities: | ||||||||||
Net income | $ | 6,737 | $ | 9,006 | ||||||
Adjustments to reconcile net income | ||||||||||
to net cash used in operating activities, net of effect of acquired businesses: | ||||||||||
GNU gain on sale of business | (250 | ) | (3,836 | ) | ||||||
Non-cash items, net | 11,796 | 10,474 | ||||||||
Accounts receivable and unbilled services | (19,493 | ) | (8,993 | ) | ||||||
Working capital items, net | (7,273 | ) | (11,726 | ) | ||||||
Net cash used in operating activities | (8,483 | ) | (5,075 | ) | ||||||
Investing activities: | ||||||||||
Consideration relating to acquisitions, net | (16,163 | ) | - | |||||||
Purchase of property and equipment | (2,650 | ) | (6,750 | ) | ||||||
GNU cash proceeds from sale of business assets | 250 | 1,100 | ||||||||
Net cash used in investing activities | (18,563 | ) | (5,650 | ) | ||||||
Financing activities: | ||||||||||
Issuance of common stock, principally stock option exercises | 2,699 | - | ||||||||
Payments on notes payable | - | (75 | ) | |||||||
Borrowings under line of credit | 11,500 | 5,000 | ||||||||
Repayments under line of credit | (11,500 | ) | (5,000 | ) | ||||||
Cash paid on dividend equivalents | (25 | ) | - | |||||||
Cash dividend paid to shareholders | (2,377 | ) | - | |||||||
Excess tax benefits from share based compensation | - | 55 | ||||||||
Tax withholding payments reimbursed by restricted shares | (703 | ) | (490 | ) | ||||||
Repurchase of common stock | (12,417 | ) | (15,140 | ) | ||||||
Net cash used in financing activities | (12,823 | ) | (15,650 | ) | ||||||
Effect of foreign exchange rates on cash and cash equivalents | 1,007 | 441 | ||||||||
Net decrease in cash and cash equivalents | (38,862 | ) | (25,934 | ) | ||||||
Cash and cash equivalents at beginning of period | 53,530 | 38,139 | ||||||||
Cash and cash equivalents at end of period | $ | 14,668 | $ | 12,205 | ||||||
Noncash investing and financing activities: | ||||||||||
Issuance of common stock for acquired business | $ | 3,044 | $ | 44 | ||||||
Repurchases of common stock payable | $ | - | $ | 1,315 | ||||||
Purchases of property and equipment not yet paid for | $ | 841 | $ | 3,338 | ||||||
Purchases of property and equipment paid by a third party | $ | 450 | $ | - | ||||||
Asset retirement obligations | $ | - | $ | 1,522 | ||||||
Supplemental cash flow information: | ||||||||||
Cash paid for income taxes | $ | 5,229 | $ | 1,592 | ||||||
Cash paid for interest | $ | 170 | $ | 246 | ||||||
View source version on businesswire.com: http://www.businesswire.com/news/home/20170727005747/en/
Source:
Charles River Associates
Chad Holmes, 312-377-2322
Chief
Financial Officer
or
Sharon Merrill Associates, Inc.
Andrew
Blazier, 617-542-5300
Senior Associate