UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of report (Date of earliest event reported): April 28, 2016
CRA INTERNATIONAL, INC.
(Exact name of registrant as specified in its charter)
Massachusetts |
|
000-24049 |
|
04-2372210 |
(State or other jurisdiction |
|
(Commission |
|
(IRS employer |
of incorporation) |
|
file number) |
|
identification no.) |
200 Clarendon Street, Boston, Massachusetts |
|
02116 |
(Address of principal executive offices) |
|
(Zip code) |
Registrants telephone number, including area code: (617) 425-3000
Not Applicable
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item 2.02 Results of Operations and Financial Condition.
On April 28, 2016, we issued a press release reporting our financial results for our fiscal first quarter ended April 2, 2016. A copy of the press release is set forth as Exhibit 99.1 and is incorporated by reference herein. On April 28, 2016, we also posted on our website supplemental financial information, including prepared CFO remarks. A copy of the supplemental financial information is set forth as Exhibit 99.2 and is incorporated by reference herein.
The information contained in Item 2.02 of this report and Exhibits 99.1 and 99.2 attached hereto shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934 or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934, except as expressly set forth by specific reference in such a filing.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits
Number |
|
Title |
|
|
|
99.1 |
|
April 28, 2016 press release |
|
|
|
99.2 |
|
Supplemental financial information |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
CRA INTERNATIONAL, INC. | |
|
| |
|
| |
Dated: April 28, 2016 |
By: |
/s/ Chad M. Holmes |
|
|
Chad M. Holmes |
|
|
Chief Financial Officer, Executive Vice President and Treasurer |
Exhibit Index
Number |
|
Title |
|
|
|
99.1 |
|
April 28, 2016 press release |
|
|
|
99.2 |
|
Supplemental financial information |
Exhibit 99.1
FINAL FOR RELEASE
Contact:
Chad Holmes |
Jamie Bernard |
Chief Financial Officer |
Senior Associate |
Charles River Associates |
Sharon Merrill Associates, Inc. |
312-377-2322 |
617-542-5300 |
CHARLES RIVER ASSOCIATES (CRA) REPORTS
RESULTS FOR THE FIRST QUARTER OF 2016
Strong Contributions Across Portfolio and Improved Productivity from Recent Hires Drive Companywide Utilization of 75% and Highest Quarterly Revenue in the Past Five Years
BOSTON, April 28, 2016 Charles River Associates (NASDAQ: CRAI), a worldwide leader in providing economic, financial, and management consulting services, today announced financial results for the fiscal first quarter ended April 2, 2016.
CRAs strong financial results for the first quarter of fiscal 2016 demonstrate our ability to generate broad-based, profitable growth while enhancing margins, said Paul Maleh, CRAs President and Chief Executive Officer. The investments made in the second half of 2015 helped drive growth as strong contributions from both our recently hired consultants and our legacy portfolio of services resulted in companywide utilization of 75%.
For the first quarter of fiscal 2016 we achieved non-GAAP revenue of $80.2 million and non-GAAP Adjusted EBITDA margin of 15.8%, Maleh said. Our performance was led by double-digit revenue growth year-over-year in our Energy, Finance, Financial Economics and Labor & Employment practices. International operations also delivered double-digit revenue growth year-over-year led by our Antitrust & Competition Economics and Marakon practices.
First Quarter Fiscal 2016 Results
Revenue for the first quarter of fiscal 2016 increased to $80.9 million, compared with $78.0 million for the first quarter of fiscal 2015. Non-GAAP revenue for the first quarter of fiscal 2016 increased to $80.2 million, compared with $77.2 million for the first quarter of fiscal 2015.
Adjusted EBITDA for the first quarter of fiscal 2016 was $12.3 million, or 15.2% of revenue, compared with $11.3 million, or 14.5% of revenue, for the first quarter of fiscal 2015. On a non-GAAP basis, Adjusted EBITDA for the first quarter of fiscal 2016 was $12.7 million, or 15.8% of revenue, compared with $12.4 million, or 16.1% of revenue, for the first quarter of fiscal 2015.
Net income for the first quarter of fiscal 2016 was $2.4 million, or $0.27 per diluted share. This compares with net income of $2.8 million, or $0.30 per diluted share, for the same period last year. Non-GAAP net income for the first quarter of fiscal 2016 was $2.7 million, or $0.30 per diluted share, compared with $3.5 million, or $0.37 per diluted share, for the first quarter of fiscal 2015.
On a constant currency basis relative to the first quarter of fiscal 2015, non-GAAP revenue for the first quarter of fiscal 2016 would have increased by approximately $1.0 million to $81.2 million; non-GAAP Adjusted EBITDA would have increased by approximately $0.3 million to $13.0 million, or 16.1% of revenue; and non-GAAP net income would have increased by roughly $0.2 million to $2.9 million, or by approximately $0.02 per diluted share to $0.32 per diluted share.
A reconciliation between GAAP and non-GAAP financial measures for the first quarters of fiscal 2016 and fiscal 2015 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 under the heading Non-GAAP Financial Measures below.
Outlook and Financial Guidance
We continued to grow our team of highly talented consultants and industry leaders, and we look forward to leveraging their skills to capitalize on the strong demand for our services as we strive to be the firm of choice for our clients most important litigation, regulatory, and strategic challenges. Positive trends in project lead flow and new project originations observed in the second half of 2015 have accelerated in the first quarter, delivering double-digit year-over-year growth. Recruiting successes during the past few years and growth in demand for our services in a challenging marketplace validate our strategy and support our mission, Maleh said.
Over the next several years and consistent with past performance, we will continue to target average annual revenue growth in the mid-single digits and Adjusted EBITDA margin of 16% to 17%. Looking ahead, on a constant currency basis relative to fiscal 2015, CRA is affirming its guidance of 2016 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%, concluded Maleh.
Conference Call Information and Prepared CFO Remarks
CRA will host a conference call this morning at 10:00 a.m. ET to discuss its first-quarter 2016 financial results. To listen to the live call, please visit the Investor Relations section of CRAs 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 CRAs 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 CRAs website at http://www.crai.com. These remarks are offered to provide the investment community with additional background on CRAs 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, the Company has also provided in this release non-GAAP financial information. The Company believes that the use of non-GAAP measures in addition to GAAP measures is a useful method of evaluating its results of operations. The Company believes that presenting its financial results excluding the items identified below, and including presentations of Adjusted EBITDA and comparisons on a constant currency basis, is important to investors and management because it is more indicative of the Companys 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 the Company may be calculated differently from, and therefore may not be comparable to, similarly titled measures used by other companies. Specifically, for the first quarter of fiscal 2016, and for the full 2016 fiscal year guidance, the Company has excluded NeuCos results. For the first quarter of fiscal 2015, the Company has excluded NeuCos 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 income (loss) from operations for these fiscal periods, the Company has excluded
the following non-cash expenses: depreciation and amortization, share-based compensation expenses, and amortization of forgivable loans.
Finally, the Company also believes that fluctuations in foreign currency exchange rates can significantly affect its financial results and provides a constant currency presentation to supplement disclosures regarding its results of operations and performance. The Company calculates constant currency amounts relative to a prior period, which also constitute non-GAAP financial information, by converting its current period local currency financial results using the prior period exchange rates. The Company has presented in this press release its non-GAAP revenue, net income, earnings per diluted share and Adjusted EBITDA for the first quarter of fiscal 2016 on a constant currency basis relative to the first 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, and statements regarding our targets for financial metrics, the future continuation of current trends, or the future productivity of our consultants or demand for our services, and statements using the terms look forward, expect, target, 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; 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 a 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 APRIL 2, 2016 COMPARED TO THE QUARTER ENDED APRIL 4, 2015
(In thousands, except per share data)
|
|
Quarter Ended April 2, 2016 |
|
Quarter Ended April 4, 2015 |
| |||||||||||||||||||||||||
|
|
|
|
GAAP |
|
Adjustments to |
|
|
|
Non-GAAP |
|
|
|
GAAP |
|
Adjustments to |
|
Adjustments to |
|
|
|
Non-GAAP |
| |||||||
|
|
GAAP |
|
% of |
|
GAAP Results |
|
Non-GAAP |
|
% of |
|
GAAP |
|
% of |
|
GAAP Results |
|
GAAP Results |
|
Non-GAAP |
|
% of |
| |||||||
|
|
Results |
|
Revenues |
|
(NeuCo) (2) |
|
Results |
|
Revenues |
|
Results |
|
Revenues |
|
(Contingent Liability) (1) |
|
(NeuCo) (2) |
|
Results |
|
Revenues |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Revenues |
|
$ |
80,912 |
|
100.0 |
% |
$ |
737 |
|
$ |
80,175 |
|
100.0 |
% |
$ |
78,039 |
|
100.0 |
% |
$ |
|
|
$ |
867 |
|
$ |
77,172 |
|
100.0 |
% |
Costs of services |
|
55,515 |
|
68.6 |
% |
328 |
|
55,187 |
|
68.8 |
% |
53,819 |
|
69.0 |
% |
833 |
|
341 |
|
52,645 |
|
68.2 |
% | |||||||
Gross profit |
|
25,397 |
|
31.4 |
% |
409 |
|
24,988 |
|
31.2 |
% |
24,220 |
|
31.0 |
% |
(833 |
) |
526 |
|
24,527 |
|
31.8 |
% | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Selling, general and administrative expenses |
|
19,221 |
|
23.8 |
% |
822 |
|
18,399 |
|
22.9 |
% |
18,083 |
|
23.2 |
% |
|
|
803 |
|
17,280 |
|
22.4 |
% | |||||||
Depreciation and amortization |
|
1,850 |
|
2.3 |
% |
|
|
1,850 |
|
2.3 |
% |
1,661 |
|
2.1 |
% |
|
|
|
|
1,661 |
|
2.2 |
% | |||||||
Income (Loss) from operations |
|
4,326 |
|
5.3 |
% |
(413 |
) |
4,739 |
|
5.9 |
% |
4,476 |
|
5.7 |
% |
(833 |
) |
(277 |
) |
5,586 |
|
7.2 |
% | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Interest and other (expense) income, net |
|
(141 |
) |
-0.2 |
% |
(7 |
) |
(134 |
) |
-0.2 |
% |
155 |
|
0.2 |
% |
|
|
598 |
|
(443 |
) |
0.6 |
% | |||||||
Income (Loss) before provision for income taxes and noncontrolling interest |
|
4,185 |
|
5.2 |
% |
(420 |
) |
4,605 |
|
5.7 |
% |
4,631 |
|
5.9 |
% |
(833 |
) |
321 |
|
5,143 |
|
6.7 |
% | |||||||
Provision for income taxes |
|
(1,946 |
) |
-2.4 |
% |
|
|
(1,946 |
) |
-2.4 |
% |
(1,732 |
) |
-2.2 |
% |
|
|
(48 |
) |
(1,684 |
) |
-2.2 |
% | |||||||
Net Income (Loss) |
|
2,239 |
|
2.8 |
% |
(420 |
) |
2,659 |
|
3.3 |
% |
2,899 |
|
3.7 |
% |
(833 |
) |
273 |
|
3,459 |
|
4.5 |
% | |||||||
Net Loss (Income) attributable to noncontrolling interests, net of tax |
|
184 |
|
0.2 |
% |
184 |
|
|
|
0.0 |
% |
(120 |
) |
-0.2 |
% |
|
|
(120 |
) |
|
|
0.0 |
% | |||||||
Net Income (Loss) attributable to CRA International, Inc. |
|
$ |
2,423 |
|
3.0 |
% |
$ |
(236 |
) |
$ |
2,659 |
|
3.3 |
% |
$ |
2,779 |
|
3.6 |
% |
$ |
(833 |
) |
$ |
153 |
|
$ |
3,459 |
|
4.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net Income per share attributable to CRA International, Inc.: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Basic |
|
$ |
0.27 |
|
|
|
|
|
$ |
0.30 |
|
|
|
$ |
0.30 |
|
|
|
|
|
|
|
$ |
0.38 |
|
|
| |||
Diluted |
|
$ |
0.27 |
|
|
|
|
|
$ |
0.30 |
|
|
|
$ |
0.30 |
|
|
|
|
|
|
|
$ |
0.37 |
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Weighted average number of shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Basic |
|
8,871 |
|
|
|
|
|
8,871 |
|
|
|
9,190 |
|
|
|
|
|
|
|
9,190 |
|
|
| |||||||
Diluted |
|
8,927 |
|
|
|
|
|
8,927 |
|
|
|
9,403 |
|
|
|
|
|
|
|
9,403 |
|
|
|
(1) This adjustment includes activity related to a decrease in the liability for future contingent consideration payments in connection with a previous acquisition.
(2) These adjustments include activity related to NeuCo in the Companys GAAP results.
CRA INTERNATIONAL, INC.
UNAUDITED ADJUSTED EBITDA INCLUDING A RECONCILIATION TO NON-GAAP ADJUSTED EBITDA
FOR THE FISCAL QUARTER ENDED APRIL 2, 2016 COMPARED TO THE FISCAL QUARTER ENDED APRIL 4, 2015
(In thousands)
|
|
Quarter Ended April 2, 2016 |
|
Quarter Ended April 4, 2015 |
| |||||||||||||||||||||||||
|
|
GAAP |
|
GAAP |
|
Adjustments to |
|
Non-GAAP |
|
Non-GAAP |
|
GAAP |
|
GAAP |
|
Adjustments to |
|
Adjustments to |
|
Non-GAAP |
|
Non-GAAP |
| |||||||
|
|
Quarter Ended |
|
% of |
|
GAAP Results |
|
Quarter Ended |
|
% of |
|
Quarter Ended |
|
% of |
|
GAAP Results |
|
GAAP Results |
|
Quarter Ended |
|
% of |
| |||||||
|
|
April 2, 2016 |
|
Revenues |
|
(NeuCo) (2) |
|
April 2, 2016 |
|
Revenues |
|
April 4, 2015 |
|
Revenues |
|
(Contigent Liability) (1) |
|
(NeuCo) (2) |
|
April 4, 2015 |
|
Revenues |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Revenues |
|
$ |
80,912 |
|
100.0 |
% |
$ |
737 |
|
$ |
80,175 |
|
100.0 |
% |
$ |
78,039 |
|
100.0 |
% |
$ |
|
|
$ |
867 |
|
$ |
77,172 |
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Income (Loss) from operations |
|
$ |
4,326 |
|
5.3 |
% |
$ |
(413 |
) |
$ |
4,739 |
|
5.9 |
% |
$ |
4,476 |
|
5.7 |
% |
$ |
(833 |
) |
$ |
(277 |
) |
$ |
5,586 |
|
7.2 |
% |
Depreciation and amortization |
|
1,850 |
|
2.3 |
% |
|
|
1,850 |
|
2.3 |
% |
1,661 |
|
2.1 |
% |
|
|
|
|
1,661 |
|
2.2 |
% | |||||||
EBITDA |
|
6,176 |
|
7.6 |
% |
(413 |
) |
6,589 |
|
8.2 |
% |
6,137 |
|
7.9 |
% |
(833 |
) |
(277 |
) |
7,247 |
|
9.4 |
% | |||||||
Share-based compensation expenses |
|
1,649 |
|
2.0 |
% |
|
|
1,649 |
|
2.1 |
% |
1,609 |
|
2.1 |
% |
|
|
|
|
1,609 |
|
2.1 |
% | |||||||
Amortization of forgivable loans |
|
4,454 |
|
5.5 |
% |
|
|
4,454 |
|
5.6 |
% |
3,573 |
|
4.6 |
% |
|
|
|
|
3,573 |
|
4.6 |
% | |||||||
Adjusted EBITDA |
|
$ |
12,279 |
|
15.2 |
% |
$ |
(413 |
) |
$ |
12,692 |
|
15.8 |
% |
$ |
11,319 |
|
14.5 |
% |
$ |
(833 |
) |
$ |
(277 |
) |
$ |
12,429 |
|
16.1 |
% |
(1) This adjustment includes activity related to a decrease in the liability for future contingent consideration payments in connection with a previous acquisition.
(2) These adjustments include activity related to NeuCo in the Companys GAAP results.
CRA INTERNATIONAL, INC.
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
|
|
April 2, |
|
January 2, |
| ||
|
|
2016 |
|
2016 |
| ||
|
|
|
|
|
| ||
Assets |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
22,581 |
|
$ |
38,139 |
|
Accounts receivable and unbilled, net |
|
88,818 |
|
86,377 |
| ||
Other current assets |
|
13,864 |
|
16,278 |
| ||
Total current assets |
|
125,263 |
|
140,794 |
| ||
|
|
|
|
|
| ||
Property and equipment, net |
|
35,243 |
|
31,338 |
| ||
Goodwill and intangible assets, net |
|
80,028 |
|
80,561 |
| ||
Other assets |
|
58,442 |
|
61,024 |
| ||
Total assets |
|
$ |
298,976 |
|
$ |
313,717 |
|
|
|
|
|
|
| ||
Liabilities and shareholders equity |
|
|
|
|
| ||
Current liabilities |
|
$ |
65,791 |
|
$ |
86,458 |
|
Long-term liabilities |
|
18,966 |
|
16,191 |
| ||
Total liabilities |
|
84,757 |
|
102,649 |
| ||
|
|
|
|
|
| ||
Total shareholders equity |
|
214,219 |
|
211,068 |
| ||
Total liabilities and shareholders equity |
|
$ |
298,976 |
|
$ |
313,717 |
|
CRA INTERNATIONAL, INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
|
|
Quarter Ended |
|
Quarter Ended |
| ||
|
|
April 2, |
|
April 4, |
| ||
|
|
2016 |
|
2015 |
| ||
Operating activities: |
|
|
|
|
| ||
Net income |
|
$ |
2,239 |
|
$ |
2,899 |
|
Adjustments to reconcile net income to net cash used in operating activities, net of effect of acquired businesses: |
|
|
|
|
| ||
Non-cash items, net |
|
6,387 |
|
4,137 |
| ||
Accounts receivable and unbilled services |
|
(2,941 |
) |
(7,312 |
) | ||
Working capital items, net |
|
(15,645 |
) |
(23,926 |
) | ||
Net cash used in operating activities |
|
(9,960 |
) |
(24,202 |
) | ||
|
|
|
|
|
| ||
Investing activities: |
|
|
|
|
| ||
Purchase of property and equipment |
|
(5,073 |
) |
(2,364 |
) | ||
Collections on notes receivable |
|
|
|
1,550 |
| ||
Payments on notes receivable |
|
|
|
(40 |
) | ||
Net cash used in investing activities |
|
(5,073 |
) |
(854 |
) | ||
|
|
|
|
|
| ||
Financing activities: |
|
|
|
|
| ||
Payments on notes payable |
|
(75 |
) |
(300 |
) | ||
Tax withholding payments reimbursed by restricted shares |
|
(490 |
) |
(66 |
) | ||
Excess tax benefits from share-based compensation |
|
32 |
|
39 |
| ||
Repurchase of common stock |
|
(296 |
) |
(4,535 |
) | ||
|
|
|
|
|
| ||
Net cash used in financing activities |
|
(829 |
) |
(4,862 |
) | ||
|
|
|
|
|
| ||
Effect of foreign exchange rates on cash and cash equivalents |
|
304 |
|
(1,051 |
) | ||
|
|
|
|
|
| ||
Net decrease in cash and cash equivalents |
|
(15,558 |
) |
(30,969 |
) | ||
Cash and cash equivalents at beginning of period |
|
38,139 |
|
48,199 |
| ||
|
|
|
|
|
| ||
Cash and cash equivalents at end of period |
|
$ |
22,581 |
|
$ |
17,230 |
|
|
|
|
|
|
| ||
Supplemental cash flow information: |
|
|
|
|
| ||
|
|
|
|
|
| ||
Cash paid for income taxes |
|
$ |
281 |
|
$ |
168 |
|
Cash paid for interest |
|
$ |
155 |
|
$ |
78 |
|
Property and equipment unpaid or accrued |
|
$ |
2,022 |
|
$ |
|
|
Exhibit 99.2
FINAL FOR RELEASE
CHARLES RIVER ASSOCIATES (CRA)
FIRST QUARTER FISCAL YEAR 2016
EARNINGS ANNOUNCEMENT
PREPARED CFO REMARKS
CRA is providing these prepared remarks by CFO Chad Holmes in combination with its press release. These remarks are offered to provide the investment community with additional information on CRAs financial results prior to the start of the conference call. As previously announced, the conference call will be held April 28, 2016 at 10:00 a.m. ET. These prepared remarks will not be read on the call.
Q1 2016 Summary (Quarter ended April 2, 2016)
· Non-GAAP Revenue: $80.2 million
· Non-GAAP Net Income: $2.7 million, or $0.30 per diluted share
· Non-GAAP Operating Margin: 5.9%
· Non-GAAP Effective Tax Rate: 42.3%
· Utilization: 75%
· Cash and Cash Equivalents: $22.6 million at April 2, 2016
· Non-GAAP Adjusted EBITDA: $12.7 million, or 15.8% of non-GAAP revenue
· Consultant Headcount at April 2, 2016: 499 (which consisted of 118 officers, 261 other senior staff and 120 junior staff, compared with 122 officers, 267 other senior staff and 122 junior staff for a total of 511 as of January 2, 2016)
Revenue
We reported GAAP revenue of $80.9 million for Q1 of fiscal 2016, compared with GAAP revenue of $78.0 million for Q1 of fiscal 2015. GAAP revenue for Q1 of fiscal 2016 included $0.7 million from our NeuCo subsidiary. GAAP revenue for Q1 of fiscal 2015 included $0.9 million from NeuCo. Excluding NeuCo revenue from both periods, non-GAAP revenue was $80.2 million for Q1 of fiscal 2016, compared with non-GAAP revenue of $77.2 million for Q1 of fiscal 2015.
Utilization
Utilization on a firm-wide basis in Q1 of fiscal 2016 was 75%. This compares with 78% in Q1 of fiscal 2015 and 68% in Q4 of fiscal 2015.
Gross Margin
GAAP gross margin in Q1 of fiscal 2016 was 31.4%, compared with 31.0% in Q1 of fiscal 2015. Non-GAAP gross margin for Q1 of fiscal 2016 was 31.2%, compared with 31.8% in Q1 of fiscal 2015. Client reimbursable expenses, on a non-GAAP basis, were 10.0% of revenue in Q1 of fiscal 2016, compared with 11.4% in Q1 of fiscal 2015.
SG&A Expenses
For Q1 of fiscal 2016, GAAP SG&A expenses were $19.2 million, or 23.8% of revenue, compared with GAAP SG&A expenses of $18.1 million, or 23.2% of revenue, in Q1 of fiscal 2015.
Non-GAAP SG&A expenses, excluding NeuCo, were $18.4 million, or 22.9% of revenue, in Q1 of fiscal 2016, compared with $17.3 million, or 22.4% of revenue, in Q1 of fiscal 2015.
Commissions to non-employee experts are included in SG&A. Those commissions represented approximately 4.0% of non-GAAP revenue in Q1 of fiscal 2016, compared with approximately 3.4% of non-GAAP revenue in Q1 of fiscal 2015. Excluding these commissions, non-GAAP SG&A expenses were 19.0% of non-GAAP revenue in Q1 of fiscal 2016 and 19.0% of non-GAAP revenue in Q1 of fiscal 2015.
Depreciation & Amortization
On a GAAP and non-GAAP basis, depreciation and amortization expense was $1.8 million for Q1 of fiscal 2016, compared with $1.7 million for Q1 of fiscal 2015.
Share-Based Compensation Expense
On a GAAP and non-GAAP basis, share-based compensation expense was approximately $1.6 million for Q1 of fiscal 2016, compared with $1.6 million for Q1 of fiscal 2015.
Operating Income
On a GAAP basis, operating income was $4.3 million, or 5.3% of revenue, in Q1 of fiscal 2016, compared with operating income of $4.5 million, or 5.7% of revenue, in Q1 of fiscal 2015. Non-GAAP operating income was $4.7 million, or 5.9% of non-GAAP revenue, for Q1 of fiscal 2016, compared with $5.6 million, or 7.2% of non-GAAP revenue, for Q1 of fiscal 2015.
Interest and Other (Expense) Income, net
In Q1 of fiscal 2016, interest and other expense was $141,000 on a GAAP basis and $134,000 on a non-GAAP basis. This compares with interest and other income of $155,000 on a GAAP and $443,000 on a non-GAAP basis for Q1 of fiscal 2015.
Income Taxes
The following table outlines our income tax provision recorded and the resulting effective tax rates (in $000):
|
|
GAAP |
|
NON-GAAP |
| ||||||||
|
|
Q1 |
|
Q1 |
| ||||||||
|
|
2016 |
|
2015 |
|
2016 |
|
2015 |
| ||||
Tax Provision |
|
$ |
1,946 |
|
$ |
1,732 |
|
$ |
1,946 |
|
$ |
1,684 |
|
Effective Tax Rate |
|
46.5 |
% |
37.4 |
% |
42.3 |
% |
32.7 |
% | ||||
Net Income
GAAP net income for Q1 of fiscal 2016 was $2.4 million, or $0.27 per diluted share, compared with GAAP net income of $2.8 million, or $0.30 per diluted share, for Q1 of fiscal 2015. Non-GAAP net income for Q1 of fiscal 2016 was $2.7 million, or $0.30 per diluted share, compared with $3.5 million, or $0.37 per diluted share, for Q1 of fiscal 2015.
Adjusted EBITDA
On a GAAP basis, Adjusted EBITDA for Q1 of fiscal 2016 was $12.3 million, or 15.2% of revenue, compared with $11.3 million, or 14.5% of revenue, for Q1 of fiscal 2015. Adjusted EBITDA on a non-GAAP basis for Q1 of fiscal 2016 was $12.7 million, or 15.8% of non-GAAP revenue, compared with $12.4 million, or 16.1% of non-GAAP revenue, for Q1 of fiscal 2015. See the exhibit to our press release and the information provided below under the heading Non-GAAP Financial Measures for more details and the calculation of Adjusted EBITDA.
Constant Currency Basis
On a constant currency basis relative to Q1 of fiscal 2015, Q1 of fiscal 2016 non-GAAP revenue would have increased by approximately $1.0 million to approximately $81.2 million; non-GAAP Adjusted EBITDA would have increased by approximately $0.3 million to $13.0 million, or 16.1% of revenue; and non-GAAP net income would have increased by approximately $0.2 million to $2.9 million, or by approximately $0.02 per diluted share to $0.32 per diluted share. A description of the process for calculating the measures presented on a constant currency basis is contained under the heading Non-GAAP Financial Measures below.
Key Balance Sheet Metrics
Billed and unbilled receivables at April 2, 2016 were $88.8 million, compared with $86.4 million at January 2, 2016. Current liabilities at April 2, 2016 were $65.8 million, compared with $86.5 million at January 2, 2016.
Total DSO in Q1 of fiscal 2016 was 98 days, consisting of 59 days of billed and 39 days of unbilled. This compares with 105 days we reported in Q4 of fiscal 2015, consisting of 73 days of billed and 32 days of unbilled.
Cash and Cash Flow
Cash and cash equivalents were $22.6 million at April 2, 2016, compared with $38.1 million at January 2, 2016.
Capital expenditures totaled approximately $5.1 million in Q1 of fiscal 2016, compared with $2.4 million in Q1 of fiscal 2015.
During Q1 of fiscal 2016, we launched and closed a modified Dutch Auction tender offer. A total of 1,164 of shares of common stock were tendered for an aggregate purchase price of approximately $23,000.
This concludes the prepared CFO remarks.
NON-GAAP FINANCIAL MEASURES
In addition to reporting its financial results in accordance with U.S. generally accepted accounting principles, or GAAP, the Company has also provided in this release non-GAAP financial information. The Company believes that the use of non-GAAP measures in addition to GAAP measures is a useful method of evaluating its results of operations. The Company believes that presenting its financial results excluding the items identified below, and including presentations of Adjusted EBITDA and comparisons on a constant currency basis, is important to investors and management because it is more indicative of the Companys 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 the Company may be calculated differently from, and therefore may not be comparable to, similarly titled measures used by other companies. Specifically, for the first quarter of fiscal 2016, the Company has excluded NeuCos results. For the first quarter of fiscal 2015, the Company has excluded NeuCos 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 income (loss) from operations for these fiscal periods, the
Company has excluded the following non-cash expenses: depreciation and amortization, share-based compensation expenses, and amortization of forgivable loans.
Finally, the Company also believes that fluctuations in foreign currency exchange rates can significantly affect its financial results and provides a constant currency presentation to supplement disclosures regarding its results of operations and performance. The Company calculates constant currency amounts relative to a prior period, which also constitute non-GAAP financial information, by converting its current period local currency financial results using the prior period exchange rates. The Company has presented in these remarks its non-GAAP revenue, net income, earnings per diluted share and Adjusted EBITDA for the first quarter of fiscal 2016 on a constant currency basis relative to the first quarter of fiscal 2015.