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): February 28, 2019
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))
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company o
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o
Item 2.02 Results of Operations and Financial Condition.
On February 28, 2019, we issued a press release reporting our financial results for our fiscal quarter ended December 29, 2018. A copy of the press release is set forth as Exhibit 99.1 and is incorporated by reference herein. On February 28, 2019, 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 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 7.01 Regulation FD Disclosure.
On February 28, 2019, we announced that our board of directors declared a quarterly cash dividend on our common stock of $0.20 per share to be paid on March 22, 2019 to all shareholders of record as of March 12, 2019. A copy of the press release is set forth as Exhibit 99.3 and is incorporated by reference herein.
The information contained in Item 7.01 of this report and Exhibit 99.3 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 8.01 Other Events.
On February 28, 2019, we announced that our board of directors authorized an expansion to our existing share repurchase program of an additional $20.0 million of outstanding shares of our common stock.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits
Number |
|
Title |
|
|
|
99.1 |
|
|
|
|
|
99.2 |
|
|
|
|
|
99.3 |
|
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: February 28, 2019 |
By: |
/s/ Chad M. Holmes |
|
Chad M. Holmes | |
|
Chief Financial Officer, Executive Vice President | |
|
and Treasurer |
FINAL FOR RELEASE
Contacts: |
|
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
FOURTH-QUARTER AND FULL-YEAR 2018 FINANCIAL RESULTS
Strong Fourth Quarter Results Cap Record Breaking Year
Board Expands Share Repurchase Authorization by $20 Million
BOSTON, February 28, 2019 Charles River Associates (NASDAQ: CRAI), a worldwide leader in providing economic, financial and management consulting services, today announced financial results and filed its Form 10-K for the fiscal year ended December 29, 2018.
CRA ended fiscal 2018 with continued strong performance across our entire portfolio, delivering the best full year results in the Companys history, said Paul Maleh, CRAs President and Chief Executive Officer. For the fourth quarter, revenue grew 12.1% year over year to $108.8 million. This growth was achieved organically, with strong performance within both legal and regulatory and management consulting. More specifically, our performance was driven by double-digit revenue growth in our Energy, Finance, Forensic Services, and Life Sciences practices with solid contributions from our Antitrust & Competition Economics practice. We also experienced strength across geographies, with North American operations growing 9% and European operations growing 26% year over year.
Key Fourth-Quarter Fiscal 2018 Highlights
· Revenue grew 12.1% year over year to $108.8 million, driven by an increase in companywide utilization to 76%, compared with 75% in the fourth quarter of 2017 and quarter-end headcount growth of 9%.
· GAAP net income increased to $6.9 million, or $0.81 per diluted share, compared with GAAP net loss of $2.3 million, or a loss of $0.28 per share in the fourth quarter of fiscal 2017. Non-GAAP net income increased 19.7% year over year to $7.1 million, or 6.5% of revenue, or $0.84 per diluted share, compared with $5.9 million, or 6.1% of revenue, or $0.70 per diluted share for the fourth quarter of fiscal 2017.
· Non-GAAP EBITDA grew 28.9% year over year to $11.5 million, or 10.6% of revenue, compared with $8.9 million, or 9.2% of revenue, in the fourth quarter of fiscal 2017.
· On a constant currency basis relative to the fourth quarter of fiscal 2017, revenue would have been higher by $0.7 million; GAAP and non-GAAP net income, and GAAP and non-GAAP earnings per diluted share would have remained unchanged; and non-GAAP EBITDA would have been higher by $0.1 million.
· CRA returned $9.3 million of capital to its shareholders, consisting of $1.8 million of dividend payments and $7.5 million for share repurchases of approximately 163,000 shares.
Key Full-Year Fiscal 2018 Highlights
· Revenue grew 12.9% year over year to $417.6 million with an increase in companywide utilization to 76% compared with 74% for the full year fiscal 2017.
· GAAP net income increased 195% year over year to $22.5 million, or 5.4% of revenue, or $2.61 per diluted share, compared with $7.6 million, or 2.1% of revenue, or $0.89 per diluted share for the full year fiscal 2017. Non-GAAP net income increased 44.7% year over year to $23.7 million, or 5.7% of non-GAAP revenue, or $2.75 per diluted share, compared with $16.4 million, or 4.4% of revenue, or $1.91 per diluted share for the full year fiscal 2017.
· Non-GAAP EBITDA grew 23.7% to $41.0 million, or 9.8% of revenue, compared with $33.1 million, or 9.0% of revenue in fiscal year 2017.
· On a constant currency basis relative to fiscal 2017, revenue would have been lower by $2.6 million; GAAP and non-GAAP net income and GAAP, and non-GAAP earnings per diluted share would have remained unchanged; and non-GAAP EBITDA would have been lower by $0.1 million.
· For fiscal 2018, CRA returned $33.9 million of capital to its shareholders, consisting of $6.0 million of dividend payments and $27.9 million for share repurchases of approximately 542,000 shares.
Management Commentary
During the fourth-quarter of fiscal 2018, we experienced broad-based demand across our services, delivering double-digit year-over-year revenue growth for the ninth consecutive quarter, Maleh said. We continued to invest in our business by increasing our consulting headcount relative to the end of fiscal 2017 by 9% to 687 and improving companywide utilization to 76%. For the fourth
quarter and full year fiscal 2018, CRA once again demonstrated its ability to grow profits at a higher rate than revenue.
For the full year, on a constant currency basis relative to fiscal 2017, we exceeded our non-GAAP revenue guidance of $404 million to $410 million and came in at the upper end of our non-GAAP EBITDA margin guidance range of 8.8% to 9.8%, Maleh said. To summarize, fiscal year 2018 non-GAAP revenue on a constant currency basis is $415.0 million, consisting of $417.6 million of reported results and a $2.6 million adjustment for currency tailwinds. Full year non-GAAP EBITDA on a constant currency basis is $40.9 million, consisting of $41.0 million of reported results and a $0.1 million adjustment for currency tailwinds, resulting in a non-GAAP EBITDA margin of 9.8% on a constant currency basis.
Outlook and Financial Guidance
In 2019, we look to build on our trend of broad-based, profitable growth while striving to be the firm of choice for our clients most important litigation, regulatory, and strategic challenges. For the full-year fiscal 2019, on a constant currency basis relative to fiscal 2018, we expect revenue in the range of $430 million to $445 million, and non-GAAP EBITDA margin in the range of 9.2% to 10.2%. While we are pleased with CRAs strong performance in 2018, we remain mindful that uncertainties around global economic and political conditions can affect our business, Maleh concluded.
CRA does not provide reconciliations of its annual non-GAAP EBITDA margin guidance to GAAP net income margin because CRA is unable to estimate with reasonable certainty the revaluation of contingent consideration liabilities, unusual gains or charges, foreign currency exchange rates, and the resulting effect of these items, and of equity awards, on CRAs taxes without unreasonable effort. These items are uncertain, depend on various factors, and may have a material effect on CRAs results computed in accordance with GAAP. A reconciliation between the historical GAAP and non-GAAP financial measures presented in this release is provided in the financial tables at the end of this release.
Share Repurchase Expansion and Quarterly Dividend
CRA also announced today that its Board of Directors has authorized an expanded share repurchase program of an additional $20 million of CRAs common stock, in addition to the $1.6 million remaining under its existing share repurchase program. CRA may repurchase shares in the open market or in privately negotiated transactions in accordance with applicable insider trading and
other securities laws and regulations. The timing, amount and extent to which CRA repurchases shares will depend upon market conditions and other factors it may consider in its sole discretion.
On February 28, 2019, CRAs Board of Directors declared a quarterly cash dividend of $0.20 per common share, payable on March 22, 2019 to shareholders of record as of March 12, 2019. CRA expects to continue paying quarterly dividends, the declaration, timing and amounts of which remain subject to the discretion of CRAs Board of Directors.
Conference Call Information and Prepared CFO Remarks
CRA will host a conference call today at 10:00 a.m. ET to discuss its fourth-quarter and fiscal-year 2018 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 leading global consulting firm specializing in economic, financial, and management consulting services. CRA advises clients on economic and financial matters pertaining to litigation and regulatory proceedings, and guides corporations through critical business strategy and performance-related issues. Since 1965, clients have engaged CRA for its unique combination of functional expertise and industry knowledge, and for its objective solutions to complex problems. Headquartered in Boston, CRA has offices throughout the world. Detailed information about Charles River Associates, a registered trade name of CRA International, Inc., is available at www.crai.com. Follow us on LinkedIn, Twitter, and Facebook.
NON-GAAP FINANCIAL MEASURES
In this release, CRA has supplemented the presentation of its financial results calculated in accordance with U.S. generally accepted accounting principles or GAAP with financial measures that were not calculated in accordance with GAAP. CRA believes that the non-GAAP financial measures described in this press release are important to management and investors because these measures supplement the understanding of CRAs ongoing operating results and financial
condition. In addition, these non-GAAP measures are used by CRA in its budgeting process, and the non-GAAP adjustments described below are made to the performance measures for some of CRAs performance-based compensation.
The adjustments made to the financial measures identified in this release as non-GAAP are as follows: for the fourth quarter of fiscal 2018, the adjustments exclude non-cash amounts relating principally to valuation changes in contingent consideration, additional transition effects in connection with the Tax Cuts and Jobs Act (Tax Act), as well as activity related to CRAs GNU123 Liquidating Corporation subsidiary (GNU), which sold substantially all of its assets in April 2016; for the full year fiscal 2018, the adjustments exclude non-cash amounts relating principally to valuation changes in contingent consideration, net costs related to a lease recapture, additional transition effects in connection with the Tax Act, as well as activity from GNU; for the fourth quarter of fiscal 2017, the adjustments exclude non-cash amounts relating principally to valuation changes in contingent consideration, activity related to GNU, consideration paid in connection with the IQVIA transaction, and the estimated impact of the Tax Act; for the full year fiscal 2017, the adjustments exclude non-cash amounts relating principally to valuation changes in contingent consideration, certain 2017 impairments charges, activity from GNU, consideration paid in connection with the IQVIA transaction, and the estimated impact of the Tax Act. This release also presents certain current fiscal period financial measures on a constant currency basis in order to isolate the effect that foreign currency exchange rate fluctuations can have on CRAs financial results. These constant currency measures are determined by recalculating the current fiscal period local currency financial measure using the specified corresponding prior fiscal periods foreign exchange rates. Finally, this release also presents the non-GAAP financial metric EBITDA.
All of the non-GAAP financial measures referred to above should be considered in conjunction with, and not as a substitute for, the GAAP financial information presented in this release. EBITDA and the financial measures identified in this release as non-GAAP are reconciled to their GAAP comparable measures in the financial tables appended to the end of this press release. In evaluating these non-GAAP financial measures, note that the non-GAAP financial measures used by CRA may be calculated differently from, and therefore may not be comparable to, similarly titled measures used by other companies.
SAFE HARBOR STATEMENT
Statements in this press release concerning our future business, operating results and financial condition, including those concerning guidance on future revenue and non-GAAP EBITDA margin,
the continuation of or building on any trend or momentum, our expectations regarding the payment of any future quarterly dividends, and statements using the terms outlook, expect, or similar expressions, are forward-looking statements as defined in Section 21 of the Exchange Act. These statements are based upon our current expectations and various underlying assumptions. Although we believe there is a reasonable basis for these statements and assumptions, and these statements are expressed in good faith, these statements are subject to a number of additional factors and uncertainties. Our actual revenue and non-GAAP EBITDA margin in fiscal 2019 on a constant currency basis relative to fiscal 2018 could differ materially from the guidance presented herein, and our actual performance and results may differ materially from the performance and results contained in or implied by the 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 currency exchange rate fluctuations; unanticipated expenses and liabilities; risks inherent in international operations; changes in tax law or accounting standards, rules, and regulations; our ability to collect on forgivable loans should any become due; and professional and other legal liability or settlements. Additional risks and uncertainties are discussed in our periodic filings with the Securities and Exchange Commission under the heading Risk Factors. The inclusion of such forward-looking information should not be regarded as our representation that the future events, plans, or expectations contemplated will be achieved. 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 DECEMBER 29, 2018 COMPARED TO THE QUARTER ENDED DECEMBER 30, 2017
(In thousands, except per share data)
|
|
Quarter Ended December 29, 2018 |
|
Quarter Ended December 30, 2017 |
| ||||||||||||||||||||||||||||
|
|
|
|
GAAP |
|
|
|
|
|
Non-GAAP |
|
|
|
GAAP |
|
Adjustments to |
|
|
|
Non-GAAP |
| ||||||||||||
|
|
GAAP |
|
% of |
|
Adjustments to |
|
Non-GAAP |
|
% of |
|
GAAP |
|
% of |
|
GAAP Results |
|
Non-GAAP |
|
% of |
| ||||||||||||
|
|
Results |
|
Revenues |
|
GAAP Results (1) |
|
Results |
|
Revenues |
|
Results |
|
Revenues |
|
Acquisitions (2) |
|
IQVIA Transaction (3) |
|
Tax Act (4) |
|
Results |
|
Revenues |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Revenues |
|
$ |
108,763 |
|
100.0 |
% |
$ |
|
|
$ |
108,763 |
|
100.0 |
% |
$ |
97,016 |
|
100.0 |
% |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
97,016 |
|
100.0 |
% |
Cost of services (exclusive of depreciation and amortization) |
|
76,372 |
|
70.2 |
% |
633 |
|
75,739 |
|
69.6 |
% |
68,606 |
|
70.7 |
% |
1,762 |
|
|
|
|
|
66,844 |
|
68.9 |
% | ||||||||
Selling, general and administrative expenses |
|
21,851 |
|
20.1 |
% |
47 |
|
21,804 |
|
20.0 |
% |
26,759 |
|
27.6 |
% |
10 |
|
5,657 |
|
|
|
21,092 |
|
21.7 |
% | ||||||||
Depreciation and amortization |
|
2,695 |
|
2.5 |
% |
|
|
2,695 |
|
2.5 |
% |
2,293 |
|
2.4 |
% |
|
|
|
|
|
|
2,293 |
|
2.4 |
% | ||||||||
Income (loss) from operations |
|
7,845 |
|
7.2 |
% |
(680 |
) |
8,525 |
|
7.8 |
% |
(642 |
) |
-0.7 |
% |
(1,772 |
) |
(5,657 |
) |
|
|
6,787 |
|
7.0 |
% | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Interest and other income (expense), net |
|
486 |
|
0.5 |
% |
258 |
|
228 |
|
0.2 |
% |
(256 |
) |
-0.3 |
% |
|
|
|
|
|
|
(256 |
) |
-0.3 |
% | ||||||||
Income (loss) before provision for income taxes and noncontrolling interest |
|
8,331 |
|
7.7 |
% |
(422 |
) |
8,753 |
|
8.0 |
% |
(898 |
) |
-0.9 |
% |
(1,772 |
) |
(5,657 |
) |
|
|
6,531 |
|
6.7 |
% | ||||||||
Provision for income taxes |
|
1,492 |
|
1.4 |
% |
(187 |
) |
1,679 |
|
1.5 |
% |
1,363 |
|
1.4 |
% |
(888 |
) |
(1,885 |
) |
3,516 |
|
620 |
|
0.6 |
% | ||||||||
Net income (loss) |
|
6,839 |
|
6.3 |
% |
(235 |
) |
7,074 |
|
6.5 |
% |
(2,261 |
) |
-2.3 |
% |
(884 |
) |
(3,772 |
) |
(3,516 |
) |
5,911 |
|
6.1 |
% | ||||||||
Net (income) loss attributable to noncontrolling interests, net of tax |
|
20 |
|
0.0 |
% |
20 |
|
|
|
0.0 |
% |
5 |
|
0.0 |
% |
5 |
|
|
|
|
|
|
|
0.0 |
% | ||||||||
Net income (loss) attributable to CRA International, Inc. |
|
$ |
6,859 |
|
6.3 |
% |
$ |
(215 |
) |
$ |
7,074 |
|
6.5 |
% |
$ |
(2,256 |
) |
-2.3 |
% |
$ |
(879 |
) |
$ |
(3,772 |
) |
$ |
(3,516 |
) |
$ |
5,911 |
|
6.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Net Income (loss) per share attributable to CRA International, Inc.: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Basic |
|
$ |
0.85 |
|
|
|
|
|
$ |
0.88 |
|
|
|
$ |
(0.27 |
) |
|
|
|
|
|
|
|
|
$ |
0.72 |
|
|
| ||||
Diluted |
|
$ |
0.81 |
|
|
|
|
|
$ |
0.84 |
|
|
|
$ |
(0.28 |
)(a) |
|
|
|
|
|
|
|
|
$ |
0.70 |
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Weighted average number of shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Basic |
|
8,040 |
|
|
|
|
|
8,040 |
|
|
|
8,171 |
|
|
|
|
|
|
|
|
|
8,171 |
|
|
| ||||||||
Diluted |
|
8,435 |
|
|
|
|
|
8,435 |
|
|
|
8,171 |
(a) |
|
|
|
|
|
|
|
|
8,395 |
|
|
|
(a) For the quarter ended December 30, 2017, the Treasury Stock method was utilized for diluted EPS given the net loss attributable to CRA International, Inc.
(1) These adjustments exclude non-cash amounts relating principally to valuation changes in contingent consideration, additional transition effects in connection with the Tax Cuts and Jobs Act (Tax Act), as well as activity from GNU123 Liquidating Corporation (GNU).
(2) These adjustments exclude non-cash amounts relating principally to valuation changes in contingent consideration and as well as activity from GNU.
(3) These adjustments include consideration paid in connection with the IQVIA transaction.
(4) Amount represents the estimated impact of the Tax Act. Subsequent to December 2017, CRA completed its assessment of the Tax Act; any changes to these estimates are reflected in the Companys December 2018 financial results.
CRA INTERNATIONAL, INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS INCLUDING A RECONCILIATION TO NON-GAAP RESULTS
FOR THE YEAR-TO-DATE PERIOD ENDED DECEMBER 29, 2018 COMPARED TO THE YEAR-TO-DATE PERIOD ENDED DECEMBER 30, 2017
(In thousands, except per share data)
|
|
Year-to-Date Period Ended December 29, 2018 |
|
Year-to-Date Period Ended December 30, 2017 |
| ||||||||||||||||||||||||||||
|
|
|
|
GAAP |
|
|
|
|
|
Non-GAAP |
|
|
|
GAAP |
|
Adjustments to |
|
|
|
Non-GAAP |
| ||||||||||||
|
|
GAAP |
|
% of |
|
Adjustments to |
|
Non-GAAP |
|
% of |
|
GAAP |
|
% of |
|
GAAP Results |
|
Non-GAAP |
|
% of |
| ||||||||||||
|
|
Results |
|
Revenues |
|
GAAP Results (1) |
|
Results |
|
Revenues |
|
Results |
|
Revenues |
|
Acquisitions (2) |
|
IQVIA Transaction (3) |
|
Tax Act (4) |
|
Results |
|
Revenues |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Revenues |
|
$ |
417,648 |
|
100.0 |
% |
$ |
|
|
$ |
417,648 |
|
100.0 |
% |
$ |
370,075 |
|
100.0 |
% |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
370,075 |
|
100.0 |
% |
Cost of services (exclusive of depreciation and amortization) |
|
289,185 |
|
69.2 |
% |
1,060 |
|
288,125 |
|
69.0 |
% |
258,829 |
|
69.9 |
% |
2,488 |
|
|
|
|
|
256,341 |
|
69.3 |
% | ||||||||
Selling, general and administrative expenses |
|
89,533 |
|
21.5 |
% |
602 |
|
88,931 |
|
21.3 |
% |
86,537 |
|
23.4 |
% |
650 |
|
5,657 |
|
|
|
80,230 |
|
21.7 |
% | ||||||||
Depreciation and amortization |
|
9,995 |
|
2.4 |
% |
|
|
9,995 |
|
2.4 |
% |
8,945 |
|
2.4 |
% |
|
|
|
|
|
|
8,945 |
|
2.4 |
% | ||||||||
Income (loss) from operations |
|
28,935 |
|
6.9 |
% |
(1,662 |
) |
30,597 |
|
7.3 |
% |
15,764 |
|
4.3 |
% |
(3,138 |
) |
(5,657 |
) |
|
|
24,559 |
|
6.6 |
% | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Interest and other income (expense), net |
|
(2 |
) |
0.0 |
% |
258 |
|
(260 |
) |
-0.1 |
% |
(600 |
) |
-0.2 |
% |
249 |
|
|
|
|
|
(849 |
) |
-0.2 |
% | ||||||||
Income (loss) before provision for income taxes and noncontrolling interest |
|
28,933 |
|
6.9 |
% |
(1,404 |
) |
30,337 |
|
7.3 |
% |
15,164 |
|
4.1 |
% |
(2,889 |
) |
(5,657 |
) |
|
|
23,710 |
|
6.4 |
% | ||||||||
Provision for income taxes |
|
6,461 |
|
1.5 |
% |
(161 |
) |
6,622 |
|
1.6 |
% |
7,463 |
|
2.0 |
% |
(1,492 |
) |
(1,885 |
) |
3,516 |
|
7,324 |
|
2.0 |
% | ||||||||
Net income (loss) |
|
22,472 |
|
5.4 |
% |
(1,243 |
) |
23,715 |
|
5.7 |
% |
7,701 |
|
2.1 |
% |
(1,397 |
) |
(3,772 |
) |
(3,516 |
) |
16,386 |
|
4.4 |
% | ||||||||
Net (income) loss attributable to noncontrolling interests, net of tax |
|
20 |
|
0.0 |
% |
20 |
|
|
|
0.0 |
% |
(77 |
) |
0.0 |
% |
(77 |
) |
|
|
|
|
|
|
0.0 |
% | ||||||||
Net income (loss) attributable to CRA International, Inc. |
|
$ |
22,492 |
|
5.4 |
% |
$ |
(1,223 |
) |
$ |
23,715 |
|
5.7 |
% |
$ |
7,624 |
|
2.1 |
% |
$ |
(1,474 |
) |
$ |
(3,772 |
) |
$ |
(3,516 |
) |
$ |
16,386 |
|
4.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Net Income per share attributable to CRA International, Inc.: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Basic |
|
$ |
2.76 |
|
|
|
|
|
$ |
2.91 |
|
|
|
$ |
0.91 |
|
|
|
|
|
|
|
|
|
$ |
1.96 |
|
|
| ||||
Diluted |
|
$ |
2.61 |
|
|
|
|
|
$ |
2.75 |
|
|
|
$ |
0.89 |
|
|
|
|
|
|
|
|
|
$ |
1.91 |
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Weighted average number of shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Basic |
|
8,107 |
|
|
|
|
|
8,107 |
|
|
|
8,292 |
|
|
|
|
|
|
|
|
|
8,292 |
|
|
| ||||||||
Diluted |
|
8,570 |
|
|
|
|
|
8,570 |
|
|
|
8,497 |
|
|
|
|
|
|
|
|
|
8,497 |
|
|
|
(1) These adjustments exclude non-cash amounts relating principally to valuation changes in contingent consideration, net costs related to a lease recapture, additional transition effects in connection with the Tax Cuts and Jobs Act (Tax Act), as well as activity from GNU123 Liquidating Corporation (GNU).
(2) These adjustments relate principally to valuation changes in contingent consideration, and certain 2017 impairment charges, as well as activity from GNU.
(3) These adjustments include consideration paid in connection with the IQVIA transaction.
(4) Amount represents the estimated impact of the Tax Act. Subsequent to December 2017, CRA completed its assessment of the Tax Act; any changes to these estimates are reflected in the Companys December 2018 financial results.
CRA INTERNATIONAL, INC.
UNAUDITED NON-GAAP EBITDA AND RECONCILIATION TO NET INCOME
FOR THE FISCAL QUARTER AND YEAR-TO-DATE PERIODS ENDED DECEMBER 29, 2018 COMPARED TO THE FISCAL QUARTER AND YEAR-TO-DATE PERIODS ENDED DECEMBER 30, 2017
(In thousands)
|
|
Quarter Ended December 29, 2018 |
|
Quarter Ended December 30, 2017 |
| ||||||||||||||||||||||||||||
|
|
|
|
GAAP |
|
|
|
|
|
Non-GAAP |
|
|
|
GAAP |
|
Adjustments to |
|
|
|
Non-GAAP |
| ||||||||||||
|
|
GAAP |
|
% of |
|
Adjustments to |
|
Non-GAAP |
|
% of |
|
GAAP |
|
% of |
|
GAAP Results |
|
Non-GAAP |
|
% of |
| ||||||||||||
|
|
Results |
|
Revenues |
|
GAAP Results (1) |
|
Results |
|
Revenues |
|
Results |
|
Revenues |
|
Acquisitions (2) |
|
IQVIA Transaction (3) |
|
Tax Act (4) |
|
Results |
|
Revenues |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Revenues |
|
$ |
108,763 |
|
100.0 |
% |
$ |
|
|
$ |
108,763 |
|
100.0 |
% |
$ |
97,016 |
|
100.0 |
% |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
97,016 |
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Net income (loss) attributable to CRA International, Inc. |
|
$ |
6,859 |
|
6.3 |
% |
$ |
(215 |
) |
$ |
7,074 |
|
6.5 |
% |
$ |
(2,256 |
) |
-2.3 |
% |
$ |
(879 |
) |
$ |
(3,772 |
) |
$ |
(3,516 |
) |
$ |
5,911 |
|
6.1 |
% |
Net income (loss) attributable to noncontrolling interests, net of tax |
|
(20 |
) |
0.0 |
% |
(20 |
) |
|
|
0.0 |
% |
(5 |
) |
0.0 |
% |
(5 |
) |
|
|
|
|
|
|
0.0 |
% | ||||||||
Net income (loss) |
|
6,839 |
|
6.3 |
% |
(235 |
) |
7,074 |
|
6.5 |
% |
(2,261 |
) |
-2.3 |
% |
(884 |
) |
(3,772 |
) |
(3,516 |
) |
5,911 |
|
6.1 |
% | ||||||||
Interest expense, net |
|
87 |
|
0.1 |
% |
|
|
87 |
|
0.1 |
% |
123 |
|
0.1 |
% |
|
|
|
|
|
|
123 |
|
0.1 |
% | ||||||||
Provision for income taxes |
|
1,492 |
|
1.4 |
% |
(187 |
) |
1,679 |
|
1.5 |
% |
1,363 |
|
1.4 |
% |
(888 |
) |
(1,885 |
) |
3,516 |
|
620 |
|
0.6 |
% | ||||||||
Depreciation and amortization |
|
2,695 |
|
2.5 |
% |
|
|
2,695 |
|
2.5 |
% |
2,293 |
|
2.4 |
% |
|
|
|
|
|
|
2,293 |
|
2.4 |
% | ||||||||
EBITDA |
|
$ |
11,113 |
|
10.2 |
% |
$ |
(422 |
) |
$ |
11,535 |
|
10.6 |
% |
$ |
1,518 |
|
1.6 |
% |
$ |
(1,772 |
) |
$ |
(5,657 |
) |
$ |
|
|
$ |
8,947 |
|
9.2 |
% |
|
|
Year-to-Date Period Ended December 29, 2018 |
|
Year-to-Date Period Ended December 30, 2017 |
| ||||||||||||||||||||||||||||
|
|
|
|
GAAP |
|
|
|
|
|
Non-GAAP |
|
|
|
GAAP |
|
Adjustments to |
|
|
|
Non-GAAP |
| ||||||||||||
|
|
GAAP |
|
% of |
|
Adjustments to |
|
Non-GAAP |
|
% of |
|
GAAP |
|
% of |
|
GAAP Results |
|
Non-GAAP |
|
% of |
| ||||||||||||
|
|
Results |
|
Revenues |
|
GAAP Results (1) |
|
Results |
|
Revenues |
|
Results |
|
Revenues |
|
Acquisitions (2) |
|
IQVIA Transaction (3) |
|
Tax Act (4) |
|
Results |
|
Revenues |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Revenues |
|
$ |
417,648 |
|
100.0 |
% |
$ |
|
|
$ |
417,648 |
|
100.0 |
% |
$ |
370,075 |
|
100.0 |
% |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
370,075 |
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Net income (loss) attributable to CRA International, Inc. |
|
$ |
22,492 |
|
5.4 |
% |
$ |
(1,223 |
) |
$ |
23,715 |
|
5.7 |
% |
$ |
7,624 |
|
2.1 |
% |
$ |
(1,474 |
) |
$ |
(3,772 |
) |
$ |
(3,516 |
) |
$ |
16,386 |
|
4.4 |
% |
Net income (loss) attributable to noncontrolling interests, net of tax |
|
(20 |
) |
0.0 |
% |
(20 |
) |
|
|
0.0 |
% |
77 |
|
0.0 |
% |
77 |
|
|
|
|
|
|
|
0.0 |
% | ||||||||
Net income (loss) |
|
22,472 |
|
5.4 |
% |
(1,243 |
) |
23,715 |
|
5.7 |
% |
7,701 |
|
2.1 |
% |
(1,397 |
) |
(3,772 |
) |
(3,516 |
) |
16,386 |
|
4.4 |
% | ||||||||
Interest expense, net |
|
647 |
|
0.2 |
% |
|
|
647 |
|
0.2 |
% |
484 |
|
0.1 |
% |
|
|
|
|
|
|
484 |
|
0.1 |
% | ||||||||
Provision for income taxes |
|
6,461 |
|
1.5 |
% |
(161 |
) |
6,622 |
|
1.6 |
% |
7,463 |
|
2.0 |
% |
(1,492 |
) |
(1,885 |
) |
3,516 |
|
7,324 |
|
2.0 |
% | ||||||||
Depreciation and amortization |
|
9,995 |
|
2.4 |
% |
|
|
9,995 |
|
2.4 |
% |
8,945 |
|
2.4 |
% |
|
|
|
|
|
|
8,945 |
|
2.4 |
% | ||||||||
EBITDA |
|
$ |
39,575 |
|
9.5 |
% |
$ |
(1,404 |
) |
$ |
40,979 |
|
9.8 |
% |
$ |
24,593 |
|
6.6 |
% |
$ |
(2,889 |
) |
$ |
(5,657 |
) |
$ |
|
|
$ |
33,139 |
|
9.0 |
% |
(1) These adjustments exclude non-cash amounts relating principally to valuation changes in contingent consideration, additional transition effects in connection with the Tax Cuts and Jobs Act (Tax Act), as well as activity from GNU123 Liquidating Corporation (GNU). For the fiscal 2018 year, these adjustments exclude non-cash amounts relating principally to valuation changes in contingent consideration, net costs related to a lease recapture, additional transition effects in connection with the Tax Act, as well as activity from GNU.
(2) These adjustments exclude non-cash amounts relating principally to valuation changes in contingent consideration, certain Q2 2017 impairment charges, as well as activity from GNU.
(3) These adjustments include consideration paid in connection with the IQVIA transaction.
(4) Amount represents the estimated impact of the Tax Act. Subsequent to December 2017, CRA completed its assessment of the Tax Act; any changes to these estimates are reflected in the Companys December 2018 financial results.
CRA INTERNATIONAL, INC.
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
|
|
December 29, |
|
December 30, |
| ||
|
|
2018 |
|
2017 |
| ||
Assets |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
38,028 |
|
$ |
54,035 |
|
Accounts receivable and unbilled services, net |
|
130,585 |
|
113,333 |
| ||
Other current assets |
|
12,527 |
|
16,913 |
| ||
Total current assets |
|
181,140 |
|
184,281 |
| ||
|
|
|
|
|
| ||
Property and equipment, net |
|
48,088 |
|
44,643 |
| ||
Goodwill and intangible assets, net |
|
96,054 |
|
98,208 |
| ||
Other assets |
|
45,564 |
|
34,625 |
| ||
Total assets |
|
$ |
370,846 |
|
$ |
361,757 |
|
|
|
|
|
|
| ||
Liabilities and shareholders equity |
|
|
|
|
| ||
Accounts payable |
|
$ |
21,938 |
|
$ |
18,473 |
|
Accrued expenses |
|
108,233 |
|
94,573 |
| ||
Other current liabilities |
|
12,326 |
|
8,935 |
| ||
Total current liabilities |
|
142,497 |
|
121,981 |
| ||
Non-current liabilities |
|
31,877 |
|
32,547 |
| ||
Total liabilities |
|
174,374 |
|
154,528 |
| ||
|
|
|
|
|
| ||
Total shareholders equity |
|
196,472 |
|
207,229 |
| ||
Total liabilities and shareholders equity |
|
$ |
370,846 |
|
$ |
361,757 |
|
CRA INTERNATIONAL, INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
|
|
Fiscal Year-to-Date |
|
Fiscal Year-to-Date |
| ||
|
|
December 29, |
|
December 30, |
| ||
|
|
2018 |
|
2017 |
| ||
Operating activities: |
|
|
|
|
| ||
Net income |
|
$ |
22,472 |
|
$ |
7,701 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
| ||
GNU gain on sale of business assets and subsequent liquidation |
|
(258 |
) |
(250 |
) | ||
Non-cash items, net |
|
16,172 |
|
22,637 |
| ||
Accounts receivable and unbilled services |
|
(17,414 |
) |
(20,672 |
) | ||
Working capital items, net |
|
15,217 |
|
36,442 |
| ||
Net cash provided by operating activities |
|
36,189 |
|
45,858 |
| ||
|
|
|
|
|
| ||
Investing activities: |
|
|
|
|
| ||
Cash consideration paid for acquisitions |
|
|
|
(16,163 |
) | ||
Purchases of property and equipment |
|
(15,447 |
) |
(9,757 |
) | ||
GNU cash proceeds from sale of business assets |
|
|
|
250 |
| ||
Net cash used in investing activities |
|
(15,447 |
) |
(25,670 |
) | ||
|
|
|
|
|
| ||
Financing activities: |
|
|
|
|
| ||
Issuance of common stock, principally stock option exercises |
|
2,166 |
|
6,420 |
| ||
Borrowings under revolving line of credit |
|
30,161 |
|
11,500 |
| ||
Repayments under revolving line of credit |
|
(30,161 |
) |
(11,500 |
) | ||
Tax withholding payments reimbursed by restricted shares |
|
(3,946 |
) |
(3,262 |
) | ||
Cash paid on dividend equivalents |
|
(256 |
) |
(121 |
) | ||
Cash dividend paid to shareholders |
|
(5,784 |
) |
(4,941 |
) | ||
Repurchases of common stock |
|
(27,884 |
) |
(19,528 |
) | ||
Distribution to noncontrolling interest |
|
(43 |
) |
(419 |
) | ||
Net cash used in financing activities |
|
(35,747 |
) |
(21,851 |
) | ||
|
|
|
|
|
| ||
Effect of foreign exchange rates on cash and cash equivalents |
|
(1,002 |
) |
2,168 |
| ||
|
|
|
|
|
| ||
Net (decrease) increase in cash and cash equivalents |
|
(16,007 |
) |
505 |
| ||
Cash and cash equivalents at beginning of period |
|
54,035 |
|
53,530 |
| ||
|
|
|
|
|
| ||
Cash and cash equivalents at end of period |
|
$ |
38,028 |
|
$ |
54,035 |
|
|
|
|
|
|
| ||
Noncash investing and financing activities: |
|
|
|
|
| ||
Issuance of common stock for acquired business |
|
$ |
|
|
$ |
3,044 |
|
Purchases of property and equipment not yet paid for |
|
$ |
303 |
|
$ |
3,514 |
|
Purchases of property and equipment paid by a third party |
|
$ |
133 |
|
$ |
1,640 |
|
Asset retirement obligations |
|
$ |
223 |
|
$ |
120 |
|
Supplemental cash flow information: |
|
|
|
|
| ||
Cash paid for income taxes |
|
$ |
4,813 |
|
$ |
7,424 |
|
Cash paid for interest |
|
$ |
509 |
|
$ |
314 |
|
FINAL FOR RELEASE
CHARLES RIVER ASSOCIATES (CRA)
FOURTH QUARTER FISCAL YEAR 2018
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 February 28, 2019 at 10:00 a.m. ET. These prepared remarks will not be read on the call.
Q4 Fiscal 2018 Summary (Quarter ended December 29, 2018)
· Revenue: $108.8 million
· Net income: $6.9 million, or 6.3% of revenue; non-GAAP net income: $7.1 million, or 6.5% of revenue
· Net income per diluted share: $0.81; non-GAAP net income per diluted share: $0.84
· Operating margin: 7.2%; non-GAAP operating margin: 7.8%
· Non-GAAP EBITDA: $11.5 million, or 10.6% of revenue
· Effective tax rate: 17.9%; non-GAAP effective tax rate: 19.2%
· Utilization: 76%
· Consultant headcount at the end of Q4 of fiscal 2018: 687, which consists of 124 officers, 375 other senior staff and 188 junior staff
· Cash and cash equivalents: $38.0 million at December 29, 2018
Revenue
For Q4 of fiscal 2018, revenue was $108.8 million, compared with revenue of $97.0 million for Q4 of fiscal 2017.
For the full year fiscal 2018, revenue was $417.6 million, compared with $370.1 million for the full year fiscal 2017.
Headcount
The following table outlines our consultant headcount at the end of the stated quarters:
|
|
Q4 |
|
Q3 |
|
Q2 |
|
Q1 |
|
Q4 |
|
Officers |
|
124 |
|
125 |
|
127 |
|
131 |
|
124 |
|
Other Senior Staff |
|
375 |
|
367 |
|
343 |
|
361 |
|
352 |
|
Junior Staff |
|
188 |
|
193 |
|
158 |
|
155 |
|
155 |
|
Total |
|
687 |
|
685 |
|
628 |
|
647 |
|
631 |
|
Utilization
For Q4 of fiscal 2018, companywide utilization was 76%, compared with 75% for Q4 of fiscal 2017.
For the full year fiscal 2018 companywide utilization was 76%, compared with 74% for the full year fiscal 2017.
Client Reimbursable Expense
For Q4 of fiscal 2018, on a GAAP and non-GAAP basis, client reimbursable expense was $14.1 million, or 12.9% of revenue, compared with $12.0 million, or 12.4% of revenue, for Q4 of fiscal 2017. Client reimbursable expense is reflected in cost of services.
For the full year fiscal 2018, on a GAAP and non-GAAP basis, client reimbursables represented $48.8 million, or 11.7% of revenue, compared with $41.5 million, or 11.2% of revenue, for the full year fiscal 2017.
Contingent Consideration Impact on Cost of Services
For Q4 of fiscal 2018, on a GAAP basis, cost of services includes $0.6 million due to valuation changes in contingent consideration, compared with $1.8 million related to such valuation changes for Q4 of fiscal 2017. On a non-GAAP basis, cost of services excludes these amounts.
SG&A Expenses
For Q4 of fiscal 2018, on a GAAP basis, SG&A expenses were $21.9 million, or 20.1% of revenue, compared with $26.8 million, or 27.6% of revenue for Q4 of fiscal 2017. On a non-GAAP basis, SG&A expenses were $21.8 million, or 20.0% of non-GAAP revenue, for Q4 of fiscal 2018, compared with $21.1 million, or 21.7% of non-GAAP revenue, for Q4 of fiscal 2017.
For the full year fiscal 2018, SG&A expenses were $89.5 million, or 21.5% of revenue, compared with $86.5 million, or 23.4% of revenue, for the full year fiscal 2017. On a non-GAAP basis, the full year fiscal 2018 SG&A expenses were $88.9 million, or 21.3%
of non-GAAP revenue, compared with $80.2 million, or 21.7% of non-GAAP revenue, for the full year fiscal 2017.
Commissions to non-employee experts are included in SG&A expenses. On a GAAP and non-GAAP basis, these commissions represented 2.6% and 2.7% of revenue for Q4 of fiscal 2018 and Q4 of fiscal 2017, respectively. Excluding these commissions, SG&A expenses were 17.5% of revenue for Q4 of fiscal 2018 and 24.9% for Q4 of fiscal 2017. Excluding these commissions, non-GAAP SG&A expenses were 17.4% of revenue for Q4 of fiscal 2018, compared with 19.0% of revenue for Q4 of fiscal 2017.
For the full year fiscal 2018, on a GAAP and non-GAAP basis, commissions to non-employee experts represented 2.9% and 2.7% of revenue for full year fiscal 2018 and full year fiscal 2017, respectively. Excluding these commissions, SG&A expenses were 18.5% of revenue for the full year fiscal 2018, compared with 20.7% of revenue for the full year fiscal 2017. For the full year fiscal 2018, excluding these commissions, non-GAAP SG&A expenses were 18.4% of non-GAAP revenue, compared with 19.0% of non-GAAP revenue for the full year fiscal 2017.
Depreciation & Amortization
For Q4 of fiscal 2018, on a GAAP and non-GAAP basis, depreciation and amortization expense was $2.7 million, or 2.5% of revenue, compared with $2.3 million, or 2.4% of revenue, for Q4 of fiscal 2017.
For the full year fiscal 2018, on a GAAP and non-GAAP basis, depreciation and amortization expense was $10.0 million, or 2.4% of both GAAP and non-GAAP revenue, compared with $8.9 million, or 2.4% of both GAAP and non-GAAP revenue, for the full year fiscal 2017.
Forgivable Loan Amortization
For Q4 of fiscal 2018, on a GAAP and non-GAAP basis, forgivable loan amortization was $6.2 million, or 5.7% of revenue, compared with $4.8 million, or 4.9% of revenue, for Q4 of fiscal 2017. Forgivable loan amortization is principally reflected in cost of services.
For the full year fiscal 2018, on a GAAP and non-GAAP basis, forgivable loan amortization was $23.8 million, or 5.7% of both GAAP and non-GAAP revenue, compared with $19.8 million, or 5.3% of both GAAP and non-GAAP revenue, for the full year fiscal 2017.
Share-Based Compensation Expense
For Q4 of fiscal 2018, on a GAAP and non-GAAP basis, share-based compensation expense was $1.1 million, or 1.0% of revenue, compared with $2.0 million, or 2.0% of
revenue, for Q4 of fiscal 2017. Share-based compensation expense is reflected in both cost of services and SG&A expenses.
For the full year fiscal 2018, on a GAAP and non-GAAP basis, share-based compensation expense was $4.8 million, or 1.2% of both GAAP and non-GAAP revenue, compared with $6.6 million, or 1.8% of both GAAP and non-GAAP revenue, for the full year fiscal 2017.
Operating Income (Loss)
For Q4 of fiscal 2018, operating income was $7.8 million, or 7.2% of revenue, compared with operating loss of $0.6 million, or 0.7% of revenue, for Q4 of fiscal 2017. Non-GAAP operating income was $8.5 million, or 7.8% of revenue, for Q4 of fiscal 2018, compared with $6.8 million, or 7.0% of revenue, for Q4 of fiscal 2017.
For the full year fiscal 2018, operating income was $28.9 million, or 6.9% of revenue, compared with $15.8 million, or 4.3% of revenue, for the full year fiscal 2017. Non-GAAP operating income was $30.6 million, or 7.3% of non-GAAP revenue, for the full year fiscal 2018, compared with $24.6 million, or 6.6% of non-GAAP revenue, for the full year fiscal 2017.
Interest and Other Income (Expense), net
For Q4 of fiscal 2018, interest and other income, net was $486,000 on a GAAP basis and $228,000 on a non-GAAP basis, compared with interest and other expense, net of $256,000 on a GAAP and non-GAAP basis for Q4 of fiscal 2017.
For the full year fiscal 2018, interest and other expense, net was $2,000 on a GAAP basis and $260,000 on a non-GAAP basis, compared with $600,000 on a GAAP basis and $849,000 on a non-GAAP basis for the full year fiscal 2017.
Income Taxes
The following table outlines our income tax provision recorded (in $000) and the resulting effective tax rates:
|
|
GAAP |
|
NON-GAAP |
| ||||||||
|
|
Q4 |
|
Q4 |
| ||||||||
|
|
2018 |
|
2017 (1) |
|
2018 |
|
2017 |
| ||||
Tax Provision |
|
$ |
1,492 |
|
$ |
1,363 |
|
$ |
1,679 |
|
$ |
620 |
|
Effective Tax Rate |
|
17.9 |
% |
-151.8 |
% |
19.2 |
% |
9.5 |
% | ||||
|
|
GAAP |
|
NON-GAAP |
| ||||||||
|
|
Full year |
|
Full year |
| ||||||||
|
|
2018 |
|
2017(1) |
|
2018 |
|
2017 |
| ||||
Tax Provision |
|
$ |
6,461 |
|
$ |
7,463 |
|
$ |
6,622 |
|
$ |
7,324 |
|
Effective Tax Rate |
|
22.3 |
% |
49.2 |
% |
21.8 |
% |
30.9 |
% | ||||
(1) The 2017 tax provision reflects the initial impact of the enactment of the Tax Cuts and Jobs Act (the Tax Act). At December 30, 2017, the estimated remeasurement of CRAs deferred tax assets and liabilities at the newly enacted U.S. corporate rate resulted in a $3.5 million charge to the tax provision.
Net Income (Loss)
For Q4 of fiscal 2018, net income was $6.9 million, or 6.3% of revenue, or $0.81 per diluted share, compared with net loss of $2.3 million, or 2.3% of revenue, or $0.28 loss per share, for Q4 of fiscal 2017. Non-GAAP net income for Q4 of fiscal 2018 was $7.1 million, or 6.5% of revenue, or $0.84 per diluted share, compared with $5.9 million, or 6.1% of revenue, or $0.70 per diluted share, for Q4 of fiscal 2017.
For the full year fiscal 2018, net income was $22.5 million, or 5.4% of revenue, or $2.61 per diluted share, compared with $7.6 million, or 2.1% of revenue, or $0.89 per diluted share, for the full year fiscal 2017. Non-GAAP net income for the full year fiscal 2018 was $23.7 million, or 5.7% of non-GAAP revenue, or $2.75 per diluted share, compared with $16.4 million, or 4.4% of non-GAAP revenue, or $1.91 per diluted share, for the full year fiscal 2017.
Non-GAAP EBITDA
For Q4 of fiscal 2018, non-GAAP EBITDA was $11.5 million, or 10.6% of revenue, compared with $8.9 million, or 9.2% of revenue, for Q4 of fiscal 2017.
For the full year fiscal 2018, non-GAAP EBITDA was $41.0 million, or 9.8% of revenue, compared with $33.1 million, or 9.0% of revenue, for the full year fiscal 2017.
Constant Currency Basis
For Q4 of fiscal 2018, revenue was $108.8 million, and net income was $6.9 million, or 6.3% of revenue, or $0.81 per diluted share. On a constant currency basis relative to Q4 of fiscal 2017, Q4 of fiscal 2018 revenue would have been higher by $0.7 million to $109.5 million, net income would have remained unchanged at $6.9 million, or 6.3% of revenue, and earnings per diluted share would have remained unchanged at $0.81.
Full year fiscal 2018 revenue was $417.6 million, and net income was $22.5 million, or 5.4% of revenue, or $2.61 per diluted share. On a constant currency basis relative to full year fiscal 2017, full year fiscal 2018 revenue would have been lower by $2.6 million to
$415.0 million, net income would have remained unchanged at $22.5 million, or 5.4% of revenue, and earnings per diluted share would have remained unchanged at $2.61 per diluted share.
For Q4 of fiscal 2018, revenue was $108.8 million, non-GAAP net income was $7.1 million, or 6.5% of revenue, or $0.84 per diluted share, and non-GAAP EBITDA was $11.5 million, or 10.6% of revenue. On a constant currency basis relative to Q4 of fiscal 2017, Q4 of fiscal 2018 revenue would have been higher by $0.7 million to $109.5 million, non-GAAP net income would have remained unchanged at $7.1 million, or 6.5% of revenue, non-GAAP earnings per diluted share would have remained unchanged at $0.84, and non-GAAP EBITDA would have been higher by $0.1 million at $11.6 million, or 10.6% of revenue.
Full year fiscal 2018 revenue was $417.6 million, non-GAAP net income was $23.7 million, or 5.7% of revenue, or $2.75 per diluted share, and non-GAAP EBITDA was $41.0 million, or 9.8% of revenue. On a constant currency basis relative to full year fiscal 2017, full year fiscal 2018 revenue would have been lower by $2.6 million at $415.0 million, non-GAAP net income would have remained unchanged at $23.7 million, or 5.7% of revenue, earnings per diluted share would have remained unchanged at $2.75 per diluted share, and non-GAAP EBITDA would have been lower by $0.1 million at $40.9 million, or 9.8% of revenue.
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 December 29, 2018 were $130.6 million, compared with $113.3 million at December 30, 2017. Current liabilities at December 29, 2018 were $142.5 million, compared with $122.0 million at December 30, 2017.
Total DSO for Q4 of fiscal 2018 were 104 days, consisting of 74 days of billed and 30 days of unbilled. This compares with 101 days reported for Q4 of fiscal 2017, consisting of 69 days of billed and 32 days of unbilled.
At the end of Q4 of fiscal 2018 and Q4 of fiscal 2017, CRA had no outstanding borrowings on our line of credit.
Cash and Cash Flow
Cash and cash equivalents were $38.0 million at December 29, 2018, compared with $54.0 million at December 30, 2017.
Net cash provided by operating activities for Q4 of fiscal 2018 was $44.5 million, compared with $38.3 million for Q4 of fiscal 2017. For the full year fiscal 2018, net cash
provided by operating activities was $36.2 million, compared with $45.9 million for the full year fiscal 2017.
Capital expenditures totaled $2.1 million for Q4 of fiscal 2018, compared with $4.4 million for Q4 of fiscal 2017. Capital expenditures totaled $15.5 million during full year fiscal 2018, compared with $9.8 million during full year fiscal 2017.
During Q4 of fiscal 2018, approximately 163,000 shares of common stock were repurchased for $7.5 million, compared with Q4 of fiscal 2017, when no shares of common stock were repurchased. During the full year fiscal 2018, approximately 542,000 shares of common stock were repurchased for $27.9 million, compared with approximately 555,000 shares of common stock repurchased for $19.5 million during the full year fiscal 2017.
A quarterly cash dividend of $0.20 per common share, for total dividends of $1.8 million was paid in Q4 of fiscal 2018, compared with a quarterly cash dividend of $0.17 per common share, for total dividends of $1.5 million paid in Q4 of fiscal 2017. During the full year fiscal 2018, $6.0 million of dividends were paid, compared with $5.1 million paid during the full year fiscal 2017.
NON-GAAP FINANCIAL MEASURES
In these remarks, CRA has supplemented the presentation of its financial results calculated in accordance with U.S. generally accepted accounting principles or GAAP with financial measures that were not calculated in accordance with GAAP. CRA believes that the non-GAAP financial measures described below are important to management and investors because these measures supplement the understanding of CRAs ongoing operating results and financial condition. In addition, these non-GAAP measures are used by CRA in its budgeting process, and the non-GAAP adjustments described below are made to the performance measures for some of CRAs performance-based compensation.
The adjustments made to the financial measures identified in these remarks as non-GAAP are as follows: for the fourth quarter of fiscal 2018, the adjustments exclude non-cash amounts relating principally to valuation changes in contingent consideration, additional transition effects in connection with the Tax Cuts and Jobs Act (Tax Act), as well as activity related to CRAs GNU123 Liquidating Corporation subsidiary (GNU), which sold substantially all of its assets in April 2016; for the full year fiscal 2018, the adjustments exclude non-cash amounts relating principally to valuation changes in contingent consideration, net costs related to a lease recapture, additional transition effects in connection with the Tax Act, as well as activity from GNU; for the fourth quarter of fiscal 2017, the adjustments exclude non-cash amounts relating principally to valuation changes in contingent consideration, activity related to GNU, consideration paid in connection with the IQVIA transaction, and the estimated impact of the Tax Cuts
and Jobs Act; for the full year fiscal 2017, the adjustments exclude non-cash amounts relating principally to valuation changes in contingent consideration, certain 2017 impairments charges, activity from GNU, consideration paid in connection with the IQVIA transaction, and the estimated impact of the Tax Act. These remarks also present certain current fiscal period financial measures on a constant currency basis in order to isolate the effect that foreign currency exchange rate fluctuations can have on CRAs financial results. These constant currency measures are determined by recalculating the current fiscal period local currency financial measure using the specified corresponding prior fiscal periods foreign exchange rates. Finally, these remarks also present the non-GAAP financial metric EBITDA.
All of the non-GAAP financial measures referred to above should be considered in conjunction with, and not as a substitute for, the GAAP financial information presented in these remarks. EBITDA and the financial measures identified in these remarks as non-GAAP are reconciled to their GAAP comparable measures in the financial tables appended to the end of these remarks. In evaluating these non-GAAP financial measures, note that the non-GAAP financial measures used by CRA may be calculated differently from, and therefore may not be comparable to, similarly titled measures used by other companies.
A reconciliation between the historical GAAP and non-GAAP financial measures presented in these remarks is provided in CRAs fourth quarter fiscal 2018 press release posted to the Investor Relations section of CRAs website at http://www.crai.com and in the financial tables below.
CRA INTERNATIONAL, INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS INCLUDING A RECONCILIATION TO NON-GAAP RESULTS
FOR THE QUARTER ENDED DECEMBER 29, 2018 COMPARED TO THE QUARTER ENDED DECEMBER 30, 2017
(In thousands, except per share data)
|
|
Quarter Ended December 29, 2018 |
|
Quarter Ended December 30, 2017 |
| ||||||||||||||||||||||||||||
|
|
|
|
GAAP |
|
|
|
|
|
Non-GAAP |
|
|
|
GAAP |
|
Adjustments to |
|
|
|
Non-GAAP |
| ||||||||||||
|
|
GAAP |
|
% of |
|
Adjustments to |
|
Non-GAAP |
|
% of |
|
GAAP |
|
% of |
|
GAAP Results |
|
Non-GAAP |
|
% of |
| ||||||||||||
|
|
Results |
|
Revenues |
|
GAAP Results (1) |
|
Results |
|
Revenues |
|
Results |
|
Revenues |
|
Acquisitions (2) |
|
IQVIA Transaction (3) |
|
Tax Act (4) |
|
Results |
|
Revenues |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Revenues |
|
$ |
108,763 |
|
100.0 |
% |
$ |
|
|
$ |
108,763 |
|
100.0 |
% |
$ |
97,016 |
|
100.0 |
% |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
97,016 |
|
100.0 |
% |
Cost of services (exclusive of depreciation and amortization) |
|
76,372 |
|
70.2 |
% |
633 |
|
75,739 |
|
69.6 |
% |
68,606 |
|
70.7 |
% |
1,762 |
|
|
|
|
|
66,844 |
|
68.9 |
% | ||||||||
Selling, general and administrative expenses |
|
21,851 |
|
20.1 |
% |
47 |
|
21,804 |
|
20.0 |
% |
26,759 |
|
27.6 |
% |
10 |
|
5,657 |
|
|
|
21,092 |
|
21.7 |
% | ||||||||
Depreciation and amortization |
|
2,695 |
|
2.5 |
% |
|
|
2,695 |
|
2.5 |
% |
2,293 |
|
2.4 |
% |
|
|
|
|
|
|
2,293 |
|
2.4 |
% | ||||||||
Income (loss) from operations |
|
7,845 |
|
7.2 |
% |
(680 |
) |
8,525 |
|
7.8 |
% |
(642 |
) |
-0.7 |
% |
(1,772 |
) |
(5,657 |
) |
|
|
6,787 |
|
7.0 |
% | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Interest and other income (expense), net |
|
486 |
|
0.5 |
% |
258 |
|
228 |
|
0.2 |
% |
(256 |
) |
-0.3 |
% |
|
|
|
|
|
|
(256 |
) |
-0.3 |
% | ||||||||
Income (loss) before provision for income taxes and noncontrolling interest |
|
8,331 |
|
7.7 |
% |
(422 |
) |
8,753 |
|
8.0 |
% |
(898 |
) |
-0.9 |
% |
(1,772 |
) |
(5,657 |
) |
|
|
6,531 |
|
6.7 |
% | ||||||||
Provision for income taxes |
|
1,492 |
|
1.4 |
% |
(187 |
) |
1,679 |
|
1.5 |
% |
1,363 |
|
1.4 |
% |
(888 |
) |
(1,885 |
) |
3,516 |
|
620 |
|
0.6 |
% | ||||||||
Net income (loss) |
|
6,839 |
|
6.3 |
% |
(235 |
) |
7,074 |
|
6.5 |
% |
(2,261 |
) |
-2.3 |
% |
(884 |
) |
(3,772 |
) |
(3,516 |
) |
5,911 |
|
6.1 |
% | ||||||||
Net (income) loss attributable to noncontrolling interests, net of tax |
|
20 |
|
0.0 |
% |
20 |
|
|
|
0.0 |
% |
5 |
|
0.0 |
% |
5 |
|
|
|
|
|
|
|
0.0 |
% | ||||||||
Net income (loss) attributable to CRA International, Inc. |
|
$ |
6,859 |
|
6.3 |
% |
$ |
(215 |
) |
$ |
7,074 |
|
6.5 |
% |
$ |
(2,256 |
) |
-2.3 |
% |
$ |
(879 |
) |
$ |
(3,772 |
) |
$ |
(3,516 |
) |
$ |
5,911 |
|
6.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Net Income (loss) per share attributable to CRA International, Inc.: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Basic |
|
$ |
0.85 |
|
|
|
|
|
$ |
0.88 |
|
|
|
$ |
(0.27 |
) |
|
|
|
|
|
|
|
|
$ |
0.72 |
|
|
| ||||
Diluted |
|
$ |
0.81 |
|
|
|
|
|
$ |
0.84 |
|
|
|
$ |
(0.28 |
)(a) |
|
|
|
|
|
|
|
|
$ |
0.70 |
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Weighted average number of shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Basic |
|
8,040 |
|
|
|
|
|
8,040 |
|
|
|
8,171 |
|
|
|
|
|
|
|
|
|
8,171 |
|
|
| ||||||||
Diluted |
|
8,435 |
|
|
|
|
|
8,435 |
|
|
|
8,171 |
(a) |
|
|
|
|
|
|
|
|
8,395 |
|
|
|
(a) For the quarter ended December 30, 2017, the Treasury Stock method was utilized for diluted EPS given the net loss attributable to CRA International, Inc.
(1) These adjustments exclude non-cash amounts relating principally to valuation changes in contingent consideration, additional transition effects in connection with the Tax Cuts and Jobs Act (Tax Act), as well as activity from GNU123 Liquidating Corporation (GNU).
(2) These adjustments exclude non-cash amounts relating principally to valuation changes in contingent consideration and as well as activity from GNU.
(3) These adjustments include consideration paid in connection with the IQVIA transaction.
(4) Amount represents the estimated impact of the Tax Act. Subsequent to December 2017, CRA completed its assessment of the Tax Act; any changes to these estimates are reflected in the Companys December 2018 financial results.
CRA INTERNATIONAL, INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS INCLUDING A RECONCILIATION TO NON-GAAP RESULTS
FOR THE YEAR-TO-DATE PERIOD ENDED DECEMBER 29, 2018 COMPARED TO THE YEAR-TO-DATE PERIOD ENDED DECEMBER 30, 2017
(In thousands, except per share data)
|
|
Year-to-Date Period Ended December 29, 2018 |
|
Year-to-Date Period Ended December 30, 2017 |
| ||||||||||||||||||||||||||||
|
|
|
|
GAAP |
|
|
|
|
|
Non-GAAP |
|
|
|
GAAP |
|
Adjustments to |
|
|
|
Non-GAAP |
| ||||||||||||
|
|
GAAP |
|
% of |
|
Adjustments to |
|
Non-GAAP |
|
% of |
|
GAAP |
|
% of |
|
GAAP Results |
|
Non-GAAP |
|
% of |
| ||||||||||||
|
|
Results |
|
Revenues |
|
GAAP Results (1) |
|
Results |
|
Revenues |
|
Results |
|
Revenues |
|
Acquisitions (2) |
|
IQVIA Transaction (3) |
|
Tax Act (4) |
|
Results |
|
Revenues |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Revenues |
|
$ |
417,648 |
|
100.0 |
% |
$ |
|
|
$ |
417,648 |
|
100.0 |
% |
$ |
370,075 |
|
100.0 |
% |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
370,075 |
|
100.0 |
% |
Cost of services (exclusive of depreciation and amortization) |
|
289,185 |
|
69.2 |
% |
1,060 |
|
288,125 |
|
69.0 |
% |
258,829 |
|
69.9 |
% |
2,488 |
|
|
|
|
|
256,341 |
|
69.3 |
% | ||||||||
Selling, general and administrative expenses |
|
89,533 |
|
21.5 |
% |
602 |
|
88,931 |
|
21.3 |
% |
86,537 |
|
23.4 |
% |
650 |
|
5,657 |
|
|
|
80,230 |
|
21.7 |
% | ||||||||
Depreciation and amortization |
|
9,995 |
|
2.4 |
% |
|
|
9,995 |
|
2.4 |
% |
8,945 |
|
2.4 |
% |
|
|
|
|
|
|
8,945 |
|
2.4 |
% | ||||||||
Income (loss) from operations |
|
28,935 |
|
6.9 |
% |
(1,662 |
) |
30,597 |
|
7.3 |
% |
15,764 |
|
4.3 |
% |
(3,138 |
) |
(5,657 |
) |
|
|
24,559 |
|
6.6 |
% | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Interest and other income (expense), net |
|
(2 |
) |
0.0 |
% |
258 |
|
(260 |
) |
-0.1 |
% |
(600 |
) |
-0.2 |
% |
249 |
|
|
|
|
|
(849 |
) |
-0.2 |
% | ||||||||
Income (loss) before provision for income taxes and noncontrolling interest |
|
28,933 |
|
6.9 |
% |
(1,404 |
) |
30,337 |
|
7.3 |
% |
15,164 |
|
4.1 |
% |
(2,889 |
) |
(5,657 |
) |
|
|
23,710 |
|
6.4 |
% | ||||||||
Provision for income taxes |
|
6,461 |
|
1.5 |
% |
(161 |
) |
6,622 |
|
1.6 |
% |
7,463 |
|
2.0 |
% |
(1,492 |
) |
(1,885 |
) |
3,516 |
|
7,324 |
|
2.0 |
% | ||||||||
Net income (loss) |
|
22,472 |
|
5.4 |
% |
(1,243 |
) |
23,715 |
|
5.7 |
% |
7,701 |
|
2.1 |
% |
(1,397 |
) |
(3,772 |
) |
(3,516 |
) |
16,386 |
|
4.4 |
% | ||||||||
Net (income) loss attributable to noncontrolling interests, net of tax |
|
20 |
|
0.0 |
% |
20 |
|
|
|
0.0 |
% |
(77 |
) |
0.0 |
% |
(77 |
) |
|
|
|
|
|
|
0.0 |
% | ||||||||
Net income (loss) attributable to CRA International, Inc. |
|
$ |
22,492 |
|
5.4 |
% |
$ |
(1,223 |
) |
$ |
23,715 |
|
5.7 |
% |
$ |
7,624 |
|
2.1 |
% |
$ |
(1,474 |
) |
$ |
(3,772 |
) |
$ |
(3,516 |
) |
$ |
16,386 |
|
4.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Net Income per share attributable to CRA International, Inc.: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Basic |
|
$ |
2.76 |
|
|
|
|
|
$ |
2.91 |
|
|
|
$ |
0.91 |
|
|
|
|
|
|
|
|
|
$ |
1.96 |
|
|
| ||||
Diluted |
|
$ |
2.61 |
|
|
|
|
|
$ |
2.75 |
|
|
|
$ |
0.89 |
|
|
|
|
|
|
|
|
|
$ |
1.91 |
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Weighted average number of shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Basic |
|
8,107 |
|
|
|
|
|
8,107 |
|
|
|
8,292 |
|
|
|
|
|
|
|
|
|
8,292 |
|
|
| ||||||||
Diluted |
|
8,570 |
|
|
|
|
|
8,570 |
|
|
|
8,497 |
|
|
|
|
|
|
|
|
|
8,497 |
|
|
|
(1) These adjustments exclude non-cash amounts relating principally to valuation changes in contingent consideration, net costs related to a lease recapture, additional transition effects in connection with the Tax Cuts and Jobs Act (Tax Act), as well as activity from GNU123 Liquidating Corporation (GNU).
(2) These adjustments relate principally to valuation changes in contingent consideration, and certain 2017 impairment charges, as well as activity from GNU.
(3) These adjustments include consideration paid in connection with the IQVIA transaction.
(4) Amount represents the estimated impact of the Tax Act. Subsequent to December 2017, CRA completed its assessment of the Tax Act; any changes to these estimates are reflected in the Companys December 2018 financial results.
CRA INTERNATIONAL, INC.
UNAUDITED NON-GAAP EBITDA AND RECONCILIATION TO NET INCOME
FOR THE FISCAL QUARTER AND YEAR-TO-DATE PERIODS ENDED DECEMBER 29, 2018 COMPARED TO THE FISCAL QUARTER AND YEAR-TO-DATE PERIODS ENDED DECEMBER 30, 2017
(In thousands)
|
|
Quarter Ended December 29, 2018 |
|
Quarter Ended December 30, 2017 |
| ||||||||||||||||||||||||||||
|
|
|
|
GAAP |
|
|
|
|
|
Non-GAAP |
|
|
|
GAAP |
|
Adjustments to |
|
|
|
Non-GAAP |
| ||||||||||||
|
|
GAAP |
|
% of |
|
Adjustments to |
|
Non-GAAP |
|
% of |
|
GAAP |
|
% of |
|
GAAP Results |
|
Non-GAAP |
|
% of |
| ||||||||||||
|
|
Results |
|
Revenues |
|
GAAP Results (1) |
|
Results |
|
Revenues |
|
Results |
|
Revenues |
|
Acquisitions (2) |
|
IQVIA Transaction (3) |
|
Tax Act (4) |
|
Results |
|
Revenues |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Revenues |
|
$ |
108,763 |
|
100.0 |
% |
$ |
|
|
$ |
108,763 |
|
100.0 |
% |
$ |
97,016 |
|
100.0 |
% |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
97,016 |
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Net income (loss) attributable to CRA International, Inc. |
|
$ |
6,859 |
|
6.3 |
% |
$ |
(215 |
) |
$ |
7,074 |
|
6.5 |
% |
$ |
(2,256 |
) |
-2.3 |
% |
$ |
(879 |
) |
$ |
(3,772 |
) |
$ |
(3,516 |
) |
$ |
5,911 |
|
6.1 |
% |
Net income (loss) attributable to noncontrolling interests, net of tax |
|
(20 |
) |
0.0 |
% |
(20 |
) |
|
|
0.0 |
% |
(5 |
) |
0.0 |
% |
(5 |
) |
|
|
|
|
|
|
0.0 |
% | ||||||||
Net income (loss) |
|
6,839 |
|
6.3 |
% |
(235 |
) |
7,074 |
|
6.5 |
% |
(2,261 |
) |
-2.3 |
% |
(884 |
) |
(3,772 |
) |
(3,516 |
) |
5,911 |
|
6.1 |
% | ||||||||
Interest expense, net |
|
87 |
|
0.1 |
% |
|
|
87 |
|
0.1 |
% |
123 |
|
0.1 |
% |
|
|
|
|
|
|
123 |
|
0.1 |
% | ||||||||
Provision for income taxes |
|
1,492 |
|
1.4 |
% |
(187 |
) |
1,679 |
|
1.5 |
% |
1,363 |
|
1.4 |
% |
(888 |
) |
(1,885 |
) |
3,516 |
|
620 |
|
0.6 |
% | ||||||||
Depreciation and amortization |
|
2,695 |
|
2.5 |
% |
|
|
2,695 |
|
2.5 |
% |
2,293 |
|
2.4 |
% |
|
|
|
|
|
|
2,293 |
|
2.4 |
% | ||||||||
EBITDA |
|
$ |
11,113 |
|
10.2 |
% |
$ |
(422 |
) |
$ |
11,535 |
|
10.6 |
% |
$ |
1,518 |
|
1.6 |
% |
$ |
(1,772 |
) |
$ |
(5,657 |
) |
$ |
|
|
$ |
8,947 |
|
9.2 |
% |
|
|
Year-to-Date Period Ended December 29, 2018 |
|
Year-to-Date Period Ended December 30, 2017 |
| ||||||||||||||||||||||||||||
|
|
|
|
GAAP |
|
|
|
|
|
Non-GAAP |
|
|
|
GAAP |
|
Adjustments to |
|
|
|
Non-GAAP |
| ||||||||||||
|
|
GAAP |
|
% of |
|
Adjustments to |
|
Non-GAAP |
|
% of |
|
GAAP |
|
% of |
|
GAAP Results |
|
Non-GAAP |
|
% of |
| ||||||||||||
|
|
Results |
|
Revenues |
|
GAAP Results (1) |
|
Results |
|
Revenues |
|
Results |
|
Revenues |
|
Acquisitions (2) |
|
IQVIA Transaction (3) |
|
Tax Act (4) |
|
Results |
|
Revenues |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Revenues |
|
$ |
417,648 |
|
100.0 |
% |
$ |
|
|
$ |
417,648 |
|
100.0 |
% |
$ |
370,075 |
|
100.0 |
% |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
370,075 |
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Net income (loss) attributable to CRA International, Inc. |
|
$ |
22,492 |
|
5.4 |
% |
$ |
(1,223 |
) |
$ |
23,715 |
|
5.7 |
% |
$ |
7,624 |
|
2.1 |
% |
$ |
(1,474 |
) |
$ |
(3,772 |
) |
$ |
(3,516 |
) |
$ |
16,386 |
|
4.4 |
% |
Net income (loss) attributable to noncontrolling interests, net of tax |
|
(20 |
) |
0.0 |
% |
(20 |
) |
|
|
0.0 |
% |
77 |
|
0.0 |
% |
77 |
|
|
|
|
|
|
|
0.0 |
% | ||||||||
Net income (loss) |
|
22,472 |
|
5.4 |
% |
(1,243 |
) |
23,715 |
|
5.7 |
% |
7,701 |
|
2.1 |
% |
(1,397 |
) |
(3,772 |
) |
(3,516 |
) |
16,386 |
|
4.4 |
% | ||||||||
Interest expense, net |
|
647 |
|
0.2 |
% |
|
|
647 |
|
0.2 |
% |
484 |
|
0.1 |
% |
|
|
|
|
|
|
484 |
|
0.1 |
% | ||||||||
Provision for income taxes |
|
6,461 |
|
1.5 |
% |
(161 |
) |
6,622 |
|
1.6 |
% |
7,463 |
|
2.0 |
% |
(1,492 |
) |
(1,885 |
) |
3,516 |
|
7,324 |
|
2.0 |
% | ||||||||
Depreciation and amortization |
|
9,995 |
|
2.4 |
% |
|
|
9,995 |
|
2.4 |
% |
8,945 |
|
2.4 |
% |
|
|
|
|
|
|
8,945 |
|
2.4 |
% | ||||||||
EBITDA |
|
$ |
39,575 |
|
9.5 |
% |
$ |
(1,404 |
) |
$ |
40,979 |
|
9.8 |
% |
$ |
24,593 |
|
6.6 |
% |
$ |
(2,889 |
) |
$ |
(5,657 |
) |
$ |
|
|
$ |
33,139 |
|
9.0 |
% |
(1) These adjustments exclude non-cash amounts relating principally to valuation changes in contingent consideration, additional transition effects in connection with the Tax Cuts and Jobs Act (Tax Act), as well as activity from GNU123 Liquidating Corporation (GNU). For the fiscal 2018 year, these adjustments exclude non-cash amounts relating principally to valuation changes in contingent consideration, net costs related to a lease recapture, additional transition effects in connection with the Tax Act, as well as activity from GNU.
(2) These adjustments exclude non-cash amounts relating principally to valuation changes in contingent consideration, certain Q2 2017 impairment charges, as well as activity from GNU.
(3) These adjustments include consideration paid in connection with the IQVIA transaction.
(4) Amount represents the estimated impact of the Tax Act. Subsequent to December 2017, CRA completed its assessment of the Tax Act; any changes to these estimates are reflected in the Companys December 2018 financial results.
CRA INTERNATIONAL, INC.
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
|
|
December 29, |
|
December 30, |
| ||
|
|
2018 |
|
2017 |
| ||
Assets |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
38,028 |
|
$ |
54,035 |
|
Accounts receivable and unbilled services, net |
|
130,585 |
|
113,333 |
| ||
Other current assets |
|
12,527 |
|
16,913 |
| ||
Total current assets |
|
181,140 |
|
184,281 |
| ||
|
|
|
|
|
| ||
Property and equipment, net |
|
48,088 |
|
44,643 |
| ||
Goodwill and intangible assets, net |
|
96,054 |
|
98,208 |
| ||
Other assets |
|
45,564 |
|
34,625 |
| ||
Total assets |
|
$ |
370,846 |
|
$ |
361,757 |
|
|
|
|
|
|
| ||
Liabilities and shareholders equity |
|
|
|
|
| ||
Accounts payable |
|
$ |
21,938 |
|
$ |
18,473 |
|
Accrued expenses |
|
108,233 |
|
94,573 |
| ||
Other current liabilities |
|
12,326 |
|
8,935 |
| ||
Total current liabilities |
|
142,497 |
|
121,981 |
| ||
Non-current liabilities |
|
31,877 |
|
32,547 |
| ||
Total liabilities |
|
174,374 |
|
154,528 |
| ||
|
|
|
|
|
| ||
Total shareholders equity |
|
196,472 |
|
207,229 |
| ||
Total liabilities and shareholders equity |
|
$ |
370,846 |
|
$ |
361,757 |
|
CRA INTERNATIONAL, INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
|
|
Fiscal Year-to-Date |
|
Fiscal Year-to-Date |
| ||
|
|
December 29, |
|
December 30, |
| ||
|
|
2018 |
|
2017 |
| ||
Operating activities: |
|
|
|
|
| ||
Net income |
|
$ |
22,472 |
|
$ |
7,701 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
| ||
GNU gain on sale of business assets and subsequent liquidation |
|
(258 |
) |
(250 |
) | ||
Non-cash items, net |
|
16,172 |
|
22,637 |
| ||
Accounts receivable and unbilled services |
|
(17,414 |
) |
(20,672 |
) | ||
Working capital items, net |
|
15,217 |
|
36,442 |
| ||
Net cash provided by operating activities |
|
36,189 |
|
45,858 |
| ||
|
|
|
|
|
| ||
Investing activities: |
|
|
|
|
| ||
Cash consideration paid for acquisitions |
|
|
|
(16,163 |
) | ||
Purchases of property and equipment |
|
(15,447 |
) |
(9,757 |
) | ||
GNU cash proceeds from sale of business assets |
|
|
|
250 |
| ||
Net cash used in investing activities |
|
(15,447 |
) |
(25,670 |
) | ||
|
|
|
|
|
| ||
Financing activities: |
|
|
|
|
| ||
Issuance of common stock, principally stock option exercises |
|
2,166 |
|
6,420 |
| ||
Borrowings under revolving line of credit |
|
30,161 |
|
11,500 |
| ||
Repayments under revolving line of credit |
|
(30,161 |
) |
(11,500 |
) | ||
Tax withholding payments reimbursed by restricted shares |
|
(3,946 |
) |
(3,262 |
) | ||
Cash paid on dividend equivalents |
|
(256 |
) |
(121 |
) | ||
Cash dividend paid to shareholders |
|
(5,784 |
) |
(4,941 |
) | ||
Repurchases of common stock |
|
(27,884 |
) |
(19,528 |
) | ||
Distribution to noncontrolling interest |
|
(43 |
) |
(419 |
) | ||
Net cash used in financing activities |
|
(35,747 |
) |
(21,851 |
) | ||
|
|
|
|
|
| ||
Effect of foreign exchange rates on cash and cash equivalents |
|
(1,002 |
) |
2,168 |
| ||
|
|
|
|
|
| ||
Net (decrease) increase in cash and cash equivalents |
|
(16,007 |
) |
505 |
| ||
Cash and cash equivalents at beginning of period |
|
54,035 |
|
53,530 |
| ||
|
|
|
|
|
| ||
Cash and cash equivalents at end of period |
|
$ |
38,028 |
|
$ |
54,035 |
|
|
|
|
|
|
| ||
Noncash investing and financing activities: |
|
|
|
|
| ||
Issuance of common stock for acquired business |
|
$ |
|
|
$ |
3,044 |
|
Purchases of property and equipment not yet paid for |
|
$ |
303 |
|
$ |
3,514 |
|
Purchases of property and equipment paid by a third party |
|
$ |
133 |
|
$ |
1,640 |
|
Asset retirement obligations |
|
$ |
223 |
|
$ |
120 |
|
Supplemental cash flow information: |
|
|
|
|
| ||
Cash paid for income taxes |
|
$ |
4,813 |
|
$ |
7,424 |
|
Cash paid for interest |
|
$ |
509 |
|
$ |
314 |
|
FINAL FOR RELEASE
Contacts: |
|
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) DECLARES REGULAR QUARTERLY DIVIDEND
BOSTON, February 28, 2019 Charles River Associates (NASDAQ: CRAI), a worldwide leader in providing economic, financial and management consulting services, today announced that its Board of Directors has declared a quarterly cash dividend of $0.20 per share to be paid on March 22, 2019 to shareholders of record of CRAs common stock as of the close of business on March 12, 2019. The Company expects to continue paying quarterly dividends, the declaration, timing and amounts of which remain subject to the discretion of CRAs Board of Directors.
About Charles River Associates (CRA)
Charles River Associates® is a leading global consulting firm specializing in economic, financial and management consulting services. CRA advises clients on economic and financial matters pertaining to litigation and regulatory proceedings, and guides corporations through critical business strategy and performance-related issues. Since 1965, clients have engaged CRA for its unique combination of functional expertise and industry knowledge, and for its objective solutions to complex problems. Headquartered in Boston, CRA has offices throughout the world. Detailed information about Charles River Associates, a registered trade name of CRA International, Inc., is available at www.crai.com. Follow us on LinkedIn, Twitter, and Facebook.
SAFE HARBOR STATEMENT
Statements in this press release concerning our expectations regarding the payment of future quarterly dividends 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. 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 currency exchange rate fluctuations; unanticipated expenses and liabilities; risks inherent in international operations; changes in tax law or accounting standards, rules, and regulations; our ability to collect on forgivable loans should any become due; and professional and other legal liability or settlements. Additional risks and uncertainties are discussed in our periodic filings with the Securities and Exchange Commission under the heading Risk Factors. The inclusion of such forward-looking information should not be regarded as our representation that the future events, plans, or expectations contemplated will be achieved. 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.