News Release Details

Charles River Associates Reports Second-Quarter Financial Results; Revenue and Net Income Increase More Than 40 Percent Year-Over-Year

June 12, 2003

BOSTON, Jun 12, 2003 (BUSINESS WIRE) -- Charles River Associates Incorporated (NASDAQ: CRAI), an internationally known leader in providing economic, financial and management consulting services, today reported financial results for the fiscal 2003 second quarter, ended May 16, 2003.

Revenues for the second quarter of fiscal 2003 increased 43.7 percent to $40.2 million, compared with revenues of $28.0 million for the second quarter of fiscal 2002. Net income for the second quarter of fiscal 2003 increased 40.9 percent to $2.8 million, or $0.30 per share on a diluted basis, from net income of $2.0 million, or $0.22 per share on a diluted basis, for the second quarter of fiscal 2002.

Revenues for the first two quarters of fiscal 2003 were $75.0 million, a 43.7 percent increase from $52.2 million in the same period in the previous year. This increase reflects two full quarters of contribution from the Chemicals and Energy practice CRA acquired from the then Arthur D. Little corporation (now known as Dehon, Inc.(1)). The first two quarters of fiscal 2002 include the results of this acquisition beginning April 29, 2002, twelve days prior to the end of CRA's second quarter. Net income for the first two quarters of fiscal 2003 was $5.0 million, or $0.54 per share on a diluted basis, a 41.0 percent increase from $3.6 million, or $0.38 per share on a diluted basis, in the first two quarters of fiscal 2002.

Comments on the Second Quarter

"Our second-quarter performance surpassed our expectations," said James C. Burrows, CRA's president and CEO. "CRA's strong second-quarter performance demonstrates the strength and diversity of our business consulting and litigation practices, many of which experienced robust demand in the quarter. Our Energy & Environment, Finance, Competition, and Metals & Minerals practices were particularly strong.

"We also made continued progress in the second quarter on two of our key operational initiatives for 2003 - raising margins and improving utilization. CRA's operating margin increased more than two percentage points year-over-year, from 9.3 percent to 11.5 percent. This improvement speaks to the success of our expense control initiatives, as we achieved a healthy decrease in SG&A as a percentage of total revenue in the second quarter. Second-quarter utilization was 73.5 percent, up from 71 percent in the first quarter of 2003. Due to the impending summer holiday season, our focus in the third quarter will be on maintaining utilization at least at this level," continued Burrows.

Conference Call Webcast Information

To listen to a live audio Webcast of CRA's second-quarter fiscal 2003 financial results conference call, visit the Company's Web page at www.crai.com. The conference call begins at 11:00 a.m. ET today. A replay of the call also will be available on the Company's Web site.

About CRA

Founded in 1965, Charles River Associates is an economics, finance, and business consulting firm that works with businesses, law firms, accounting firms, and governments in providing a wide range of services. CRA combines economic and financial analysis with expertise in litigation and regulation support, business strategy and planning, market and demand forecasting, policy analysis, and engineering and technology management. CRA is distinguished by a corporate philosophy of providing responsive, top-quality consulting; an interdisciplinary team approach; unsurpassed economic, financial, and other analytic skills; and pragmatic business insights. In addition to its corporate headquarters in Boston and international offices in Brussels, Dubai, London, Melbourne, Mexico City, Toronto, and Wellington, CRA also has U.S. offices in College Station, Houston, Los Angeles, Oakland, Palo Alto, Philadelphia, Salt Lake City, and Washington, D.C. More information about the Company can be found on its Web site at www.crai.com.

Statements in this press release concerning the future business, operating results, and financial condition of the Company and statements using the terms "anticipates," "believes," "expects," "should," or similar expressions, are "forward-looking" statements as defined in the Private Securities Litigation Reform Act of 1995. These statements include, but are not limited to, those related to CRA's ability to maintain its utilization at second-quarter levels. Such statements are based upon management's current expectations and are subject to a number of factors and uncertainties. Information contained in these forward-looking statements is inherently uncertain and actual performance and results may differ materially due to many important factors. Such factors that could cause actual results to differ materially from any forward-looking statements made by the Company include, among others, dependence on key personnel, attracting and retaining qualified consultants, dependence on outside experts, utilization rates, risks inherent in international operations, NeuCo's performance, management of new offices, dependence on growth of the Company's business consulting practice, the ability of the Company to successfully integrate new consultants into its practice, intense competition, and professional liability. Further information on these and other potential factors that could affect the Company's financial results is included in the Company's filings with the Securities and Exchange Commission. The Company cannot guarantee any future results, levels of activity, performance or achievement. The Company undertakes no obligation to update any of its forward-looking statements after the date of this press release.

The consolidated statements of income and consolidated balance sheets are attached.

(1) The "Arthur D. Little" and "ADL" trademarks were purchased by a third party.

                 CHARLES RIVER ASSOCIATES INCORPORATED
                   CONSOLIDATED STATEMENTS OF INCOME
                 (In thousands, except per share data)

                                                     Twenty-  Twenty-
                                   Twelve   Twelve     four     four
                                    Weeks    Weeks    Weeks    Weeks
                                    Ended    Ended    Ended    Ended
                                   -------- -------- -------- --------
                                    May 10,  May 16,  May 10,  May 16,
                                     2002     2003     2002     2003
                                   -------- -------- -------- --------


Revenues                           $28,016  $40,245  $52,218  $75,030
Costs of services                   17,266   25,261   31,943   46,959
                                   -------- -------- -------- --------
Gross profit                        10,750   14,984   20,275   28,071

Selling, general and administrative  8,148   10,349   15,060   19,610
                                   -------- -------- -------- --------
Income from operations               2,602    4,635    5,215    8,461

Interest and other income
 (expense), net                        109      193      217      187
                                   -------- -------- -------- --------
Income before provision for income
 taxes and minority interest         2,711    4,828    5,432    8,648
Provision for income taxes          (1,052)  (2,017)  (2,181)  (3,589)
                                   -------- -------- -------- --------
Income before minority interest      1,659    2,811    3,251    5,059
Minority interest                      344       11      316      (30)
                                   -------- -------- -------- --------
Net income                          $2,003   $2,822   $3,567   $5,029
                                   ======== ======== ======== ========

Net income per share:
  Basic                              $0.22    $0.31    $0.39    $0.56
                                   ======== ======== ======== ========
  Diluted                            $0.22    $0.30    $0.38    $0.54
                                   ======== ======== ======== ========

Weighted average number of shares
 outstanding:
  Basic                              9,043    9,019    9,046    9,015
                                   ======== ======== ======== ========
  Diluted                            9,249    9,343    9,301    9,260
                                   ======== ======== ======== ========



                 CHARLES RIVER ASSOCIATES INCORPORATED
                      CONSOLIDATED BALANCE SHEETS
                            (In thousands)


                                                    Nov. 30,   May 16,
                                                      2002      2003
                                                   --------- ---------

Assets
Cash, cash equivalents and short-term investments   $18,998   $23,345
Accounts receivable and unbilled, net                41,906    47,477
Other current assets                                  3,902     4,500
                                                   --------- ---------
    Total current assets                             64,806    75,322

Property and equipment, net                           9,397    11,126
Goodwill and intangible assets, net                  26,476    26,156
Long-term investments                                 5,348     4,951
Other assets                                          3,142     2,716
                                                   --------- ---------
Total assets                                       $109,169  $120,271
                                                   ========= =========

Liabilities and stockholders' equity
Current liabilities                                 $27,097   $31,835
Long-term liabilities                                 3,714     4,600
                                                   --------- ---------
    Total liabilities                                30,811    36,435

Total stockholders' equity                           78,358    83,836
                                                   --------- ---------
Total liabilities and stockholders' equity         $109,169  $120,271
                                                   ========= =========

Charles River Associates Incorporated
Phil Cooper
617-425-3700

Sharon Merrill Associates, Inc.
Jim Buckley
617-542-5300