Charles River Associates (CRA) Reports Results for the Third Quarter of 2017
Strength Across Portfolio Drives Growth in Revenue and Profits;
Headcount Increases by 18% Year Over Year While Achieving Companywide Utilization of 74%;
CRA Increases Quarterly Dividend by 21%
Key Third-Quarter Fiscal 2017 Highlights
- Third-quarter fiscal 2017 utilization was 74% as quarter-end headcount increased by 98, or 18.1%, year over year.
-
GAAP and non-GAAP revenue grew 11.8% year over year to
$91.3 million . -
GAAP and non-GAAP net income were
$3.2 million , or 3.5% of revenue, and$3.5 million , or 3.8% of revenue, respectively. GAAP net income rose 0.7% year over year; non-GAAP net income increased 6.6% year over year. -
GAAP earnings per diluted share was
$0.38 , unchanged year over year; non-GAAP earnings per diluted share increased 5.1% year over year to$0.41 . -
Non-GAAP Adjusted EBITDA grew 8.1% year over year to
$14.9 million , or 16.3% of non-GAAP revenue, compared with$13.8 million for the third quarter of fiscal 2016. -
On a constant currency basis relative to the third quarter of fiscal
2016, GAAP and non-GAAP revenue would have been approximately
$0.2 million lower, resulting in year-over-year revenue growth of 11.5%, while GAAP and non-GAAP net income, earnings per diluted share, and Adjusted EBITDA would have been approximately$0.1 million ,$0.01 per diluted share, and$0.1 million lower, respectively. -
During the third quarter of fiscal 2017, CRA returned
$7.3 million of capital to its shareholders, comprised of$1.2 million of dividend payments and$6.1 million for share repurchases of approximately 166,000 shares.
Management Commentary
“We continued to drive broad-based, profitable growth during the third
quarter, increasing revenue by 11.8% to
“A year ago at this time, we announced the initiation of a quarterly
dividend. Earlier today, our Board announced a 21% increase in our
regular quarterly dividend from
Outlook and Financial Guidance
“As a result of our strong performance during the first half of fiscal
2017, in our second quarter earnings announcement we increased our
non-GAAP revenue guidance and reaffirmed our guidance of non-GAAP
Adjusted EBITDA margin. CRA continued to deliver strong financial
results in the third quarter of fiscal 2017,” said Maleh. “As a result,
on a constant currency basis relative to fiscal 2016, we expect to be in
the upper half of our fiscal 2017 non-GAAP revenue range of
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
Revolving Credit Facility
CRA is pleased to announce the extension of its revolving credit
facility for another five years.
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 third quarter of fiscal 2017, and the year-to-date period ended as of the third 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 third quarter of fiscal 2016, and the year-to-date period ended as of the third 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 third quarter of fiscal 2017 on a constant currency basis relative to the third 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,
the implied continuation of any current commitment, strength,
confidence, ability, expectation or trend, the implied continuation of
the payment of any regular quarterly dividend, and statements using the
terms “expect,” “believe,” “outlook,” 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 or settlements. 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 SEPTEMBER 30, 2017 COMPARED TO THE QUARTER ENDED OCTOBER 1, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||
(In thousands, except per share data) | ||||||||||||||||||||||||||||||||||||||||||||||
Quarter Ended September 30, 2017 | Quarter Ended October 1, 2016 | |||||||||||||||||||||||||||||||||||||||||||||
GAAP | Adjustments to | Non-GAAP | GAAP | Adjustments to | Non-GAAP | |||||||||||||||||||||||||||||||||||||||||
GAAP | % of | GAAP Results | Non-GAAP | % of | GAAP | % of |
GAAP Results |
Non-GAAP | % of | |||||||||||||||||||||||||||||||||||||
Results | Revenues | (GNU and Other) (1)(2) | Results | Revenues | Results | Revenues | (GNU) (1) | Results | Revenues | |||||||||||||||||||||||||||||||||||||
Revenues | $ | 91,325 | 100.0 | % | $ | - | $ | 91,325 | 100.0 | % | $ | 81,691 | 100.0 | % | $ | - | $ | 81,691 | 100.0 | % | ||||||||||||||||||||||||||
Cost of services (exclusive of depreciation and amortization) | 62,422 | 68.4 | % | 429 | 61,993 | 67.9 | % | 57,832 | 70.8 | % | - | 57,832 | 70.8 | % | ||||||||||||||||||||||||||||||||
Selling, general and administrative expenses | 20,803 | 22.8 | % | 26 | 20,777 | 22.8 | % | 16,671 | 20.4 | % | 95 | 16,576 | 20.3 | % | ||||||||||||||||||||||||||||||||
Depreciation and amortization | 2,453 | 2.7 | % | - | 2,453 | 2.7 | % | 1,891 | 2.3 | % | - | 1,891 | 2.3 | % | ||||||||||||||||||||||||||||||||
Income (loss) from operations | 5,647 | 6.2 | % | (455 | ) | 6,102 | 6.7 | % | 5,297 | 6.5 | % | (95 | ) | 5,392 | 6.6 | % | ||||||||||||||||||||||||||||||
Interest and other income (expense), net | (112 | ) | -0.1 | % | - | (112 | ) | -0.1 | % | (237 | ) | -0.3 | % | - | (237 | ) | -0.3 | % | ||||||||||||||||||||||||||||
Income (loss) before provision for income taxes and | ||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interest | 5,535 | 6.1 | % | (455 | ) | 5,990 | 6.6 | % | 5,060 | 6.2 | % | (95 | ) | 5,155 | 6.3 | % | ||||||||||||||||||||||||||||||
Provision for income taxes | (2,310 | ) | -2.5 | % | 221 | (2,531 | ) | -2.8 | % | (1,909 | ) | -2.3 | % | - | (1,909 | ) | -2.3 | % | ||||||||||||||||||||||||||||
Net income (loss) | 3,225 | 3.5 | % | (234 | ) | 3,459 | 3.8 | % | 3,151 | 3.9 | % | (95 | ) | 3,246 | 4.0 | % | ||||||||||||||||||||||||||||||
Net (income) loss attributable to noncontrolling interests, net of tax | (11 | ) | 0.0 | % | (11 | ) | - | 0.0 | % | 42 | 0.1 | % | 42 | - | 0.0 | % | ||||||||||||||||||||||||||||||
Net income (loss) attributable to CRA International, Inc. | $ | 3,214 | 3.5 | % | $ | (245 | ) | $ | 3,459 | 3.8 | % | $ | 3,193 | 3.9 | % | $ | (53 | ) | $ | 3,246 | 4.0 | % | ||||||||||||||||||||||||
Net Income per share attributable to CRA International, Inc.: | ||||||||||||||||||||||||||||||||||||||||||||||
Basic | $ | 0.39 | $ | 0.42 | $ | 0.39 | $ | 0.39 | ||||||||||||||||||||||||||||||||||||||
Diluted | $ | 0.38 | $ | 0.41 | $ | 0.38 | $ | 0.39 | ||||||||||||||||||||||||||||||||||||||
Weighted average number of shares outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||
Basic | 8,149 | 8,149 | 8,177 | 8,177 | ||||||||||||||||||||||||||||||||||||||||||
Diluted | 8,353 | 8,353 | 8,309 | 8,309 | ||||||||||||||||||||||||||||||||||||||||||
(1) These adjustments include activity related to GNU123 Liquidating Corporation (“GNU”), formerly known as CRA’s majority owned subsidiary “NeuCo,” in the Company's GAAP results. In April 2016, substantially all of GNU's assets were sold. | ||||||||||||||||||||||||||||||||||||||||||||||
(2) This adjustment includes 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 SEPTEMBER 30, 2017 COMPARED TO THE YEAR-TO-DATE PERIOD ENDED OCTOBER 1, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||
(In thousands, except per share data) | ||||||||||||||||||||||||||||||||||||||||||||||
Year-To-Date Period Ended September 30, 2017 | Year-To-Date Period Ended October 1, 2016 | |||||||||||||||||||||||||||||||||||||||||||||
GAAP | Adjustments to | Non-GAAP | GAAP | Adjustments to | Non-GAAP | |||||||||||||||||||||||||||||||||||||||||
GAAP | % of | GAAP Results | Non-GAAP | % of | GAAP | % of | GAAP Results | Non-GAAP | % of | |||||||||||||||||||||||||||||||||||||
Results | Revenues | (GNU and Other) (1)(2) | Results | Revenues | Results | Revenues | (GNU) (1) | Results | Revenues | |||||||||||||||||||||||||||||||||||||
Revenues | $ | 273,059 | 100.0 | % | $ | - | $ | 273,059 | 100.0 | % | $ | 245,210 | 100.0 | % | $ | 826 | $ | 244,384 | 100.0 | % | ||||||||||||||||||||||||||
Cost of services (exclusive of depreciation and amortization) | 190,223 | 69.7 | % | 726 | 189,497 | 69.4 | % | 171,297 | 69.9 | % | 455 | 170,842 | 69.9 | % | ||||||||||||||||||||||||||||||||
Selling, general and administrative expenses | 59,778 | 21.9 | % | 640 | 59,138 | 21.7 | % | 52,748 | 21.5 | % | 1,144 | 51,604 | 21.1 | % | ||||||||||||||||||||||||||||||||
Depreciation and amortization | 6,652 | 2.4 | % | - | 6,652 | 2.4 | % | 5,861 | 2.4 | % | - | 5,861 | 2.4 | % | ||||||||||||||||||||||||||||||||
Income (loss) from operations | 16,406 | 6.0 | % | (1,366 | ) | 17,772 | 6.5 | % | 15,304 | 6.2 | % | (773 | ) | 16,077 | 6.6 | % | ||||||||||||||||||||||||||||||
Interest and other income (expense), net | (344 | ) | -0.1 | % | 250 | (594 | ) | -0.2 | % | 3,210 | 1.3 | % | 3,828 | (618 | ) | -0.3 | % | |||||||||||||||||||||||||||||
Income (loss) before provision for income taxes and | ||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interest | 16,062 | 5.9 | % | (1,116 | ) | 17,178 | 6.3 | % | 18,514 | 7.6 | % | 3,055 | 15,459 | 6.3 | % | |||||||||||||||||||||||||||||||
Provision for income taxes | (6,100 | ) | -2.2 | % | 604 | (6,704 | ) | -2.5 | % | (6,357 | ) | -2.6 | % | (308 | ) | (6,049 | ) | -2.5 | % | |||||||||||||||||||||||||||
Net income (loss) | 9,962 | 3.6 | % | (512 | ) | 10,474 | 3.8 | % | 12,157 | 5.0 | % | 2,747 | 9,410 | 3.9 | % | |||||||||||||||||||||||||||||||
Net income attributable to noncontrolling interests, net of tax | (82 | ) | 0.0 | % | (82 | ) | - | 0.0 | % | (1,327 | ) | -0.5 | % | (1,327 | ) | - | 0.0 | % | ||||||||||||||||||||||||||||
Net income (loss) attributable to CRA International, Inc. | $ | 9,880 | 3.6 | % | $ | (594 | ) | $ | 10,474 | 3.8 | % | $ | 10,830 | 4.4 | % | $ | 1,420 | $ | 9,410 | 3.9 | % | |||||||||||||||||||||||||
Net Income per share attributable to CRA International, Inc.: | ||||||||||||||||||||||||||||||||||||||||||||||
Basic | $ | 1.18 | $ | 1.25 | $ | 1.25 | $ | 1.09 | ||||||||||||||||||||||||||||||||||||||
Diluted | $ | 1.15 | $ | 1.22 | $ | 1.24 | $ | 1.08 | ||||||||||||||||||||||||||||||||||||||
Weighted average number of shares outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||
Basic | 8,332 | 8,332 | 8,581 | 8,581 | ||||||||||||||||||||||||||||||||||||||||||
Diluted | 8,530 | 8,530 | 8,653 | 8,653 | ||||||||||||||||||||||||||||||||||||||||||
(1) These adjustments include activity related to GNU123 Liquidating Corporation (“GNU”), formerly known as CRA’s majority owned subsidiary “NeuCo,” in the Company's GAAP results. In April 2016, substantially all of GNU's assets were sold. | ||||||||||||||||||||||||||||||||||||||||||||||
(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 SEPTEMBER 30, 2017 COMPARED TO THE FISCAL QUARTER ENDED OCTOBER 1, 2016 | |||||||||||||||||||||||||||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||||||||||||||||||||||||
Quarter Ended September 30, 2017 | Quarter Ended October 1, 2016 | ||||||||||||||||||||||||||||||||||||||||||||
GAAP | Adjustments to | Non-GAAP | GAAP | Adjustments to | Non-GAAP | ||||||||||||||||||||||||||||||||||||||||
GAAP | % of | GAAP Results | Non-GAAP | % of | GAAP | % of | GAAP Results | Non-GAAP | % of | ||||||||||||||||||||||||||||||||||||
Quarter Ended | Revenues | (GNU and Other) (1)(2) | Quarter Ended | Revenues | Quarter Ended | Revenues | (GNU) (1) | Quarter Ended | Revenues | ||||||||||||||||||||||||||||||||||||
Revenues | $ | 91,325 | 100.0 | % | $ | - | $ | 91,325 | 100.0 | % | $ | 81,691 | 100.0 | % | $ | - | $ | 81,691 | 100.0 | % | |||||||||||||||||||||||||
Net income (loss) attributable to CRA International, Inc. | $ | 3,214 | 3.5 | % | $ | (245 | ) | $ | 3,459 | 3.8 | % | $ | 3,193 | 3.9 | % | $ | (53 | ) | $ | 3,246 | 4.0 | % | |||||||||||||||||||||||
Net loss attributable to noncontrolling interests, net of tax | 11 | 0.0 | % | 11 | - | 0.0 | % | (42 | ) | -0.1 | % | (42 | ) | - | 0.0 | % | |||||||||||||||||||||||||||||
Net income (loss) | 3,225 | 3.5 | % | (234 | ) | 3,459 | 3.8 | % | 3,151 | 3.9 | % | (95 | ) | 3,246 | 4.0 | % | |||||||||||||||||||||||||||||
Interest expense, net | 116 | 0.1 | % | - | 116 | 0.1 | % | 129 | 0.2 | % | - | 129 | 0.2 | % | |||||||||||||||||||||||||||||||
Provision for income taxes | 2,310 | 2.5 | % | (221 | ) | 2,531 | 2.8 | % | 1,909 | 2.3 | % | - | 1,909 | 2.3 | % | ||||||||||||||||||||||||||||||
Depreciation and amortization | 2,453 | 2.7 | % | - | 2,453 | 2.7 | % | 1,891 | 2.3 | % | - | 1,891 | 2.3 | % | |||||||||||||||||||||||||||||||
EBITDA | 8,104 | 8.9 | % | (455 | ) | 8,559 | 9.4 | % | 7,080 | 8.7 | % | (95 | ) | 7,175 | 8.8 | % | |||||||||||||||||||||||||||||
Share-based compensation expenses | 1,580 | 1.7 | % | - | 1,580 | 1.7 | % | 1,687 | 2.1 | % | - | 1,687 | 2.1 | % | |||||||||||||||||||||||||||||||
Amortization of forgivable loans | 4,738 | 5.2 | % | - | 4,738 | 5.2 | % | 4,784 | 5.9 | % | - | 4,784 | 5.9 | % | |||||||||||||||||||||||||||||||
Other (income) expense, net | (4 | ) | 0.0 | % | - | (4 | ) | 0.0 | % | 108 | 0.1 | % | - | 108 | 0.1 | % | |||||||||||||||||||||||||||||
Adjusted EBITDA | $ | 14,418 | 15.8 | % | $ | (455 | ) | $ | 14,873 | 16.3 | % | $ | 13,659 | 16.7 | % | $ | (95 | ) | $ | 13,754 | 16.8 | % | |||||||||||||||||||||||
Year-To-Date Period Ended September 30, 2017 | Year-To-Date Period Ended October 1, 2016 | ||||||||||||||||||||||||||||||||||||||||||||
GAAP | GAAP | Adjustments to | Non-GAAP | Non-GAAP | GAAP | GAAP | Adjustments to | Non-GAAP | Non-GAAP | ||||||||||||||||||||||||||||||||||||
Year-To-Date |
% of | GAAP Results |
Year-To-Date |
% of |
Year-To-Date |
% of | GAAP Results |
Year-To-Date |
% of | ||||||||||||||||||||||||||||||||||||
Period Ended | Revenues | (GNU and Other) (1)(2) | Period Ended | Revenues | Period Ended | Revenues | (GNU) (1) | Period Ended | Revenues | ||||||||||||||||||||||||||||||||||||
Revenues | $ | 273,059 | 100.0 | % | $ | - | $ | 273,059 | 100.0 | % | $ | 245,210 | 100.0 | % | $ | 826 | $ | 244,384 | 100.0 | % | |||||||||||||||||||||||||
Net income (loss) attributable to CRA International, Inc. | $ | 9,880 | 3.6 | % | $ | (594 | ) | $ | 10,474 | 3.8 | % | $ | 10,830 | 4.4 | % | $ | 1,420 | $ | 9,410 | 3.9 | % | ||||||||||||||||||||||||
Net income (loss) attributable to noncontrolling interest, net of tax | 82 | 0.0 | % | 82 | - | 0.0 | % | 1,327 | 0.5 | % | 1,327 | - | 0.0 | % | |||||||||||||||||||||||||||||||
Net income (loss) | 9,962 | 3.6 | % | (512 | ) | 10,474 | 3.8 | % | 12,157 | 5.0 | % | 2,747 | 9,410 | 3.9 | % | ||||||||||||||||||||||||||||||
Interest expense, net | 361 | 0.1 | % | - | 361 | 0.1 | % | 356 | 0.1 | % | 7 | 349 | 0.1 | % | |||||||||||||||||||||||||||||||
Provision for income taxes | 6,100 | 2.2 | % | (604 | ) | 6,704 | 2.5 | % | 6,357 | 2.6 | % | 308 | 6,049 | 2.5 | % | ||||||||||||||||||||||||||||||
Depreciation and amortization | 6,652 | 2.4 | % | - | 6,652 | 2.4 | % | 5,861 | 2.4 | % | - | 5,861 | 2.4 | % | |||||||||||||||||||||||||||||||
EBITDA | 23,075 | 8.5 | % | (1,116 | ) | 24,191 | 8.9 | % | 24,731 | 10.1 | % | 3,062 | 21,669 | 8.9 | % | ||||||||||||||||||||||||||||||
Share-based compensation expenses | 4,628 | 1.7 | % | - | 4,628 | 1.7 | % | 4,786 | 2.0 | % | - | 4,786 | 2.0 | % | |||||||||||||||||||||||||||||||
Amortization of forgivable loans | 14,995 | 5.5 | % | - | 14,995 | 5.5 | % | 14,024 | 5.7 | % | - | 14,024 | 5.7 | % | |||||||||||||||||||||||||||||||
Other (income) expense, net | (15 | ) | 0.0 | % | (250 | ) | 235 | 0.1 | % | (3,566 | ) | -1.5 | % | (3,836 | ) | 270 | 0.1 | % | |||||||||||||||||||||||||||
Adjusted EBITDA | $ | 42,683 | 15.6 | % | $ | (1,366 | ) | $ | 44,049 | 16.1 | % | $ | 39,975 | 16.3 | % | $ | (774 | ) | $ | 40,749 | 16.7 | % | |||||||||||||||||||||||
(1) These adjustments include activity related to GNU123 Liquidating Corporation (“GNU”), formerly known as CRA’s majority owned subsidiary “NeuCo,” in the Company's GAAP results. In April 2016, substantially all of GNU's assets were sold. |
|||||||||||||||||||||||||||||||||||||||||||||
(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) | ||||||||
September 30, | December 31, | |||||||
2017 | 2016 | |||||||
Assets | ||||||||
Cash and cash equivalents | $ | 20,899 | $ | 53,530 | ||||
Accounts receivable and unbilled, net | 118,355 | 91,789 | ||||||
Other current assets | 18,685 | 25,192 | ||||||
Total current assets | 157,939 | 170,511 | ||||||
Property and equipment, net | 41,062 | 36,381 | ||||||
Goodwill and intangible assets, net | 98,396 | 77,449 | ||||||
Other assets | 37,023 | 39,301 | ||||||
Total assets | $ | 334,420 | $ | 323,642 | ||||
Liabilities and shareholders’ equity | ||||||||
Current liabilities | $ | 97,388 | $ | 94,100 | ||||
Long-term liabilities | 28,855 | 21,659 | ||||||
Total liabilities | 126,243 | 115,759 | ||||||
Total shareholders’ equity | 208,177 | 207,883 | ||||||
Total liabilities and shareholders’ equity | $ | 334,420 | $ | 323,642 | ||||
CRA INTERNATIONAL, INC. | ||||||||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||
(In thousands) | ||||||||||
Year-To-Date |
||||||||||
September 30, | October 1, | |||||||||
2017 | 2016 | |||||||||
Operating activities: | ||||||||||
Net income | $ | 9,962 | $ | 12,157 | ||||||
Adjustments to reconcile net income | ||||||||||
to net cash provided by operating activities, net of effect of acquired businesses: | ||||||||||
GNU gain on sale of business | (250 | ) | (3,836 | ) | ||||||
Non-cash items, net | 16,514 | 14,476 | ||||||||
Accounts receivable and unbilled services | (27,133 | ) | (15,501 | ) | ||||||
Working capital items, net | 8,698 | 8,917 | ||||||||
Net cash provided by operating activities | 7,791 | 16,213 | ||||||||
Investing activities: | ||||||||||
Consideration relating to acquisitions, net | (16,163 | ) | - | |||||||
Purchases of property and equipment | (5,366 | ) | (11,808 | ) | ||||||
GNU cash proceeds from sale of business assets | 250 | 1,100 | ||||||||
Net cash used in investing activities | (21,279 | ) | (10,708 | ) | ||||||
Financing activities: | ||||||||||
Issuance of common stock, principally stock option exercises | 2,950 | 1,448 | ||||||||
Payments on notes payable | - | (75 | ) | |||||||
Borrowings under line of credit | 11,500 | 7,500 | ||||||||
Repayments under line of credit | (11,500 | ) | (7,500 | ) | ||||||
Cash paid on dividend equivalents | (25 | ) | - | |||||||
Cash dividend paid to shareholders | (3,529 | ) | - | |||||||
Excess tax benefits from share based compensation | - | 55 | ||||||||
Tax withholding payments reimbursed by restricted shares | (703 | ) | (490 | ) | ||||||
Repurchases of common stock | (19,528 | ) | (19,318 | ) | ||||||
Net cash used in financing activities | (20,835 | ) | (18,380 | ) | ||||||
Effect of foreign exchange rates on cash and cash equivalents | 1,692 | (80 | ) | |||||||
Net decrease in cash and cash equivalents | (32,631 | ) | (12,955 | ) | ||||||
Cash and cash equivalents at beginning of period | 53,530 | 38,139 | ||||||||
Cash and cash equivalents at end of period | $ | 20,899 | $ | 25,184 | ||||||
Noncash investing and financing activities: | ||||||||||
Issuance of common stock for acquired business | $ | 3,044 | $ | 44 | ||||||
Purchases of property and equipment not yet paid for | $ | 2,568 | $ | 1,234 | ||||||
Purchases of property and equipment paid by a third party | $ | 1,640 | $ | - | ||||||
Asset retirement obligations | $ | - | $ | 1,479 | ||||||
Supplemental cash flow information: | ||||||||||
Cash paid for income taxes | $ | 7,297 | $ | 3,959 | ||||||
Cash paid for interest | $ | 248 | $ | 327 |
View source version on businesswire.com: http://www.businesswire.com/news/home/20171026005769/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