(State or other jurisdiction of incorporation) | (Commission file number) | (IRS employer identification no.) |
(Address of principal executive offices) | (Zip code) |
Registrant's telephone number, including area code: | |
Securities registered pursuant to Section 12(b) of the Act: | ||||||||
Title of Each Class | Trading Symbol | Name of Each Exchange on Which Registered | ||||||
Number | Title | ||||||||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
CRA INTERNATIONAL, INC. | ||||||||
Dated: November 4, 2021 | By: | /s/ DANIEL K. MAHONEY | ||||||
Daniel K. Mahoney | ||||||||
Chief Financial Officer, Executive Vice President and Treasurer |
Contacts: | |||||||||||
Dan Mahoney | Nicholas Manganaro | ||||||||||
Chief Financial Officer | Sharon Merrill Associates, Inc. | ||||||||||
Charles River Associates | crai@investorrelations.com | ||||||||||
617-425-3505 | 617-542-5300 |
Fiscal Quarter Ended | Fiscal Year-to-Date Period Ended | ||||||||||||||||||||||||||||||||||||||||||||||
October 2, 2021 | As a % of Revenue | September 26, 2020 | As a % of Revenue | October 2, 2021 | As a % of Revenue | September 26, 2020 | As a % of Revenue | ||||||||||||||||||||||||||||||||||||||||
Revenues | $ | 136,412 | 100.0 | % | $ | 121,762 | 100.0 | % | $ | 431,167 | 100.0 | % | $ | 370,951 | 100.0 | % | |||||||||||||||||||||||||||||||
Cost of services (exclusive of depreciation and amortization) | 95,980 | 70.4 | % | 88,304 | 72.5 | % | 306,396 | 71.1 | % | 269,462 | 72.6 | % | |||||||||||||||||||||||||||||||||||
Selling, general and administrative expenses | 24,490 | 18.0 | % | 22,194 | 18.2 | % | 71,740 | 16.6 | % | 67,742 | 18.3 | % | |||||||||||||||||||||||||||||||||||
Depreciation and amortization | 3,141 | 2.3 | % | 3,244 | 2.7 | % | 9,657 | 2.2 | % | 9,293 | 2.5 | % | |||||||||||||||||||||||||||||||||||
Income from operations | 12,801 | 9.4 | % | 8,020 | 6.6 | % | 43,374 | 10.1 | % | 24,454 | 6.6 | % | |||||||||||||||||||||||||||||||||||
Interest expense, net | (183) | -0.1 | % | (277) | -0.2 | % | (791) | -0.2 | % | (1,011) | -0.3 | % | |||||||||||||||||||||||||||||||||||
Foreign currency gains (losses), net | 235 | 0.2 | % | (217) | -0.2 | % | (253) | -0.1 | % | 1,103 | 0.3 | % | |||||||||||||||||||||||||||||||||||
Income before provision for income taxes | 12,853 | 9.4 | % | 7,526 | 6.2 | % | 42,330 | 9.8 | % | 24,546 | 6.6 | % | |||||||||||||||||||||||||||||||||||
Provision for income taxes | 1,908 | 1.4 | % | 2,123 | 1.7 | % | 9,318 | 2.2 | % | 6,744 | 1.8 | % | |||||||||||||||||||||||||||||||||||
Net income | $ | 10,945 | 8.0 | % | $ | 5,403 | 4.4 | % | $ | 33,012 | 7.7 | % | $ | 17,802 | 4.8 | % | |||||||||||||||||||||||||||||||
Net income per share: | |||||||||||||||||||||||||||||||||||||||||||||||
Basic | $ | 1.48 | $ | 0.69 | $ | 4.42 | $ | 2.28 | |||||||||||||||||||||||||||||||||||||||
Diluted | $ | 1.44 | $ | 0.68 | $ | 4.31 | $ | 2.23 | |||||||||||||||||||||||||||||||||||||||
Weighted average number of shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||
Basic | 7,375 | 7,771 | 7,440 | 7,780 | |||||||||||||||||||||||||||||||||||||||||||
Diluted | 7,560 | 7,934 | 7,643 | 7,964 |
Fiscal Quarter Ended | Fiscal Year-to-Date Period Ended | ||||||||||||||||||||||||||||||||||||||||||||||
October 2, 2021 | As a % of Revenue | September 26, 2020 | As a % of Revenue | October 2, 2021 | As a % of Revenue | September 26, 2020 | As a % of Revenue | ||||||||||||||||||||||||||||||||||||||||
Revenues | $ | 136,412 | 100.0 | % | $ | 121,762 | 100.0 | % | $ | 431,167 | 100.0 | % | $ | 370,951 | 100.0 | % | |||||||||||||||||||||||||||||||
Net income | $ | 10,945 | 8.0 | % | $ | 5,403 | 4.4 | % | $ | 33,012 | 7.7 | % | $ | 17,802 | 4.8 | % | |||||||||||||||||||||||||||||||
Adjustments needed to reconcile GAAP net income to non-GAAP net income: | |||||||||||||||||||||||||||||||||||||||||||||||
Non-cash valuation change in contingent consideration | — | — | % | 905 | 0.7 | % | 380 | 0.1 | % | 1,901 | 0.5 | % | |||||||||||||||||||||||||||||||||||
Tax effect on adjustments | — | — | % | (238) | -0.2 | % | (103) | — | % | (508) | -0.1 | % | |||||||||||||||||||||||||||||||||||
Non-GAAP net income | $ | 10,945 | 8.0 | % | $ | 6,070 | 5.0 | % | $ | 33,289 | 7.7 | % | $ | 19,195 | 5.2 | % | |||||||||||||||||||||||||||||||
Non-GAAP net income per share: | |||||||||||||||||||||||||||||||||||||||||||||||
Basic | $ | 1.48 | $ | 0.78 | $ | 4.46 | $ | 2.46 | |||||||||||||||||||||||||||||||||||||||
Diluted | $ | 1.44 | $ | 0.76 | $ | 4.34 | $ | 2.40 | |||||||||||||||||||||||||||||||||||||||
Weighted average number of shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||
Basic | 7,375 | 7,771 | 7,440 | 7,780 | |||||||||||||||||||||||||||||||||||||||||||
Diluted | 7,560 | 7,934 | 7,643 | 7,964 |
Fiscal Quarter Ended | Fiscal Year-to-Date Period Ended | ||||||||||||||||||||||||||||||||||||||||||||||
October 2, 2021 | As a % of Revenue | September 26, 2020 | As a % of Revenue | October 2, 2021 | As a % of Revenue | September 26, 2020 | As a % of Revenue | ||||||||||||||||||||||||||||||||||||||||
Revenues | $ | 136,412 | 100.0 | % | $ | 121,762 | 100.0 | % | $ | 431,167 | 100.0 | % | $ | 370,951 | 100.0 | % | |||||||||||||||||||||||||||||||
Net income | $ | 10,945 | 8.0 | % | $ | 5,403 | 4.4 | % | $ | 33,012 | 7.7 | % | $ | 17,802 | 4.8 | % | |||||||||||||||||||||||||||||||
Adjustments needed to reconcile GAAP net income to non-GAAP net income: | |||||||||||||||||||||||||||||||||||||||||||||||
Non-cash valuation change in contingent consideration | — | — | % | 905 | 0.7 | % | 380 | 0.1 | % | 1,901 | 0.5 | % | |||||||||||||||||||||||||||||||||||
Tax effect on adjustments | — | — | % | (238) | -0.2 | % | (103) | — | % | (508) | -0.1 | % | |||||||||||||||||||||||||||||||||||
Non-GAAP net income | $ | 10,945 | 8.0 | % | $ | 6,070 | 5.0 | % | $ | 33,289 | 7.7 | % | $ | 19,195 | 5.2 | % | |||||||||||||||||||||||||||||||
Adjustments needed to reconcile non-GAAP net income to non-GAAP EBITDA: | |||||||||||||||||||||||||||||||||||||||||||||||
Interest expense, net | 183 | 0.1 | % | 277 | 0.2 | % | 791 | 0.2 | % | 1,011 | 0.3 | % | |||||||||||||||||||||||||||||||||||
Provision for income taxes | 1,908 | 1.4 | % | 2,361 | 1.9 | % | 9,421 | 2.2 | % | 7,252 | 2.0 | % | |||||||||||||||||||||||||||||||||||
Depreciation and amortization | 3,141 | 2.3 | % | 3,244 | 2.7 | % | 9,657 | 2.2 | % | 9,293 | 2.5 | % | |||||||||||||||||||||||||||||||||||
Non-GAAP EBITDA | $ | 16,177 | 11.9 | % | $ | 11,952 | 9.8 | % | $ | 53,158 | 12.3 | % | $ | 36,751 | 9.9 | % |
October 2, 2021 | January 2, 2021 | ||||||||||
Assets | |||||||||||
Cash and cash equivalents | $ | 19,665 | $ | 45,677 | |||||||
Accounts receivable and unbilled services, net | 173,834 | 152,476 | |||||||||
Other current assets | 20,402 | 21,817 | |||||||||
Total current assets | 213,901 | 219,970 | |||||||||
Property and equipment, net | 55,577 | 62,878 | |||||||||
Goodwill and intangible assets, net | 93,366 | 94,295 | |||||||||
Right-of-use assets | 113,759 | 122,144 | |||||||||
Other assets | 53,304 | 59,223 | |||||||||
Total assets | $ | 529,907 | $ | 558,510 | |||||||
Liabilities and Shareholders’ Equity | |||||||||||
Accounts payable | $ | 22,916 | $ | 19,430 | |||||||
Accrued expenses | 128,701 | 136,376 | |||||||||
Current portion of lease liabilities | 14,188 | 13,557 | |||||||||
Revolving line of credit | 6,000 | — | |||||||||
Other current liabilities | 10,265 | 30,768 | |||||||||
Total current liabilities | 182,070 | 200,131 | |||||||||
Non-current portion of lease liabilities | 128,565 | 139,447 | |||||||||
Other non-current liabilities | 14,987 | 9,913 | |||||||||
Total liabilities | 325,622 | 349,491 | |||||||||
Total shareholders’ equity | 204,285 | 209,019 | |||||||||
Total liabilities and shareholders’ equity | $ | 529,907 | $ | 558,510 |
Fiscal Year-to-Date Period Ended | |||||||||||
October 2, 2021 | September 26, 2020 | ||||||||||
Operating activities: | |||||||||||
Net income | $ | 33,012 | $ | 17,802 | |||||||
Adjustments to reconcile net income to net cash provided by (used in) operating activities: | |||||||||||
Non-cash items, net | 20,948 | 20,281 | |||||||||
Accounts receivable and unbilled services | (22,324) | (13,042) | |||||||||
Working capital items, net | (17,733) | (35,693) | |||||||||
Net cash provided by (used in) operating activities | 13,903 | (10,652) | |||||||||
Investing activities: | |||||||||||
Purchases of property and equipment | (1,730) | (15,742) | |||||||||
Net cash used in investing activities | (1,730) | (15,742) | |||||||||
Financing activities: | |||||||||||
Issuance of common stock, principally stock options exercises | 5,005 | 1,667 | |||||||||
Borrowings under revolving line of credit | 72,000 | 77,000 | |||||||||
Repayments under revolving line of credit | (66,000) | (39,000) | |||||||||
Tax withholding payments reimbursed by shares | (588) | (390) | |||||||||
Cash paid for contingent consideration | (2,357) | — | |||||||||
Cash dividends paid | (5,903) | (5,412) | |||||||||
Repurchase of common stock | (39,977) | (8,807) | |||||||||
Net cash provided by (used in) financing activities | (37,820) | 25,058 | |||||||||
Effect of foreign exchange rates on cash and cash equivalents | (365) | (195) | |||||||||
Net decrease in cash and cash equivalents | (26,012) | (1,531) | |||||||||
Cash and cash equivalents at beginning of period | 45,677 | 25,639 | |||||||||
Cash and cash equivalents at end of period | $ | 19,665 | $ | 24,108 | |||||||
Noncash investing and financing activities: | |||||||||||
Purchases of property and equipment not yet paid for | $ | 7 | $ | 3,923 | |||||||
Asset retirement obligations | $ | — | $ | 155 | |||||||
Right-of-use assets obtained in exchange for lease obligations | $ | 1,751 | $ | 2,601 | |||||||
Restricted common stock issued for contingent consideration | $ | 2,250 | $ | — | |||||||
Supplemental cash flow information: | |||||||||||
Cash paid for taxes | $ | 12,484 | $ | 5,933 | |||||||
Cash paid for interest | $ | 528 | $ | 932 | |||||||
Cash paid for amounts included in operating lease liabilities | $ | 15,556 | $ | 13,736 |
Q3 2021 | Q2 2021 | Q1 2021 | Q4 2020 | Q3 2020 | ||||||||||||||||||||||||||||
Officers | 138 | 141 | 145 | 137 | 140 | |||||||||||||||||||||||||||
Other Senior Staff | 495 | 483 | 497 | 471 | 473 | |||||||||||||||||||||||||||
Junior Staff | 249 | 209 | 195 | 223 | 213 | |||||||||||||||||||||||||||
Total | 882 | 833 | 837 | 831 | 826 |
Fiscal Quarter Ended | ||||||||||||||||||||||||||
$ in 000’s | October 2, 2021 | As a % of Revenue | September 26, 2020 | As a % of Revenue | ||||||||||||||||||||||
Income from operations | $ | 12,801 | 9.4 | % | $ | 8,020 | 6.6 | % | ||||||||||||||||||
Adjustments needed to reconcile GAAP income from operations to non-GAAP income from operations: | ||||||||||||||||||||||||||
Non-cash valuation change in contingent consideration | — | — | % | 905 | 0.7 | % | ||||||||||||||||||||
Non-GAAP income from operations | $ | 12,801 | 9.4 | % | $ | 8,925 | 7.3 | % |
GAAP | NON-GAAP | |||||||||||||||||||||||||
Fiscal Quarter Ended | Fiscal Quarter Ended | |||||||||||||||||||||||||
$ in 000’s | October 2, 2021 | September 26, 2020 | October 2, 2021 | September 26, 2020 | ||||||||||||||||||||||
Tax Provision | $ | 1,908 | $ | 2,123 | $ | 1,908 | $ | 2,361 | ||||||||||||||||||
Effective Tax Rate | 14.8 | % | 28.2 | % | 14.8 | % | 28.0 | % |
Fiscal Quarter Ended | ||||||||||||||||||||||||||
$ in 000’s | October 2, 2021 | As a % of Revenue | September 26, 2020 | As a % of Revenue | ||||||||||||||||||||||
Income before provision for income taxes | $ | 12,853 | 9.4 | % | $ | 7,526 | 6.2 | % | ||||||||||||||||||
Adjustments needed to reconcile GAAP income before provision for income taxes to non-GAAP income before provision for income taxes | ||||||||||||||||||||||||||
Non-cash valuation change in contingent consideration | — | — | % | 905 | 0.7 | % | ||||||||||||||||||||
Non-GAAP income before provision for income taxes | $ | 12,853 | 9.4 | % | $ | 8,431 | 6.9 | % | ||||||||||||||||||
GAAP provision for income taxes | $ | 1,908 | $ | 2,123 | ||||||||||||||||||||||
Tax effect on non-GAAP adjustments | — | 238 | ||||||||||||||||||||||||
Non-GAAP provision for income taxes | $ | 1,908 | $ | 2,361 |
GAAP Condensed Consolidated Statement of Cash Flows | LTM | Q3 | Q2 | Q1 | Q4 | |||||||||||||||||||||||||||
($ in 000’s) | Q3 2021 | 2021 | 2021 | 2021 | 2020 | |||||||||||||||||||||||||||
Net cash provided by (used in) operating activities | $ | 79,218 | $ | 50,126 | $ | 3,625 | $ | (39,848) | $ | 65,315 | ||||||||||||||||||||||
Net cash used in investing activities | (3,082) | (560) | (478) | (692) | (1,352) | |||||||||||||||||||||||||||
Net cash provided by (used in) financing activities | (82,378) | (43,428) | (20,857) | 26,465 | (44,558) | |||||||||||||||||||||||||||
Effect of foreign exchange rates on cash and cash equivalents | 1,799 | (450) | 58 | 27 | 2,164 | |||||||||||||||||||||||||||
Net increase (decrease) in cash and cash equivalents | $ | (4,443) | $ | 5,688 | $ | (17,652) | $ | (14,048) | $ | 21,569 | ||||||||||||||||||||||
Cash and cash equivalents at beginning of period | 24,108 | 13,977 | 31,629 | 45,677 | 24,108 | |||||||||||||||||||||||||||
Cash and cash equivalents at end of period | $ | 19,665 | $ | 19,665 | $ | 13,977 | $ | 31,629 | $ | 45,677 | ||||||||||||||||||||||
GAAP Condensed Consolidated Statement of Cash Flows | LTM | Q3 | Q2 | Q1 | Q4 | |||||||||||||||||||||||||||
($ in 000’s) | Q3 2020 | 2020 | 2020 | 2020 | 2019 | |||||||||||||||||||||||||||
Net cash provided by (used in) operating activities | $ | 37,087 | $ | 33,648 | $ | 21,075 | $ | (65,375) | $ | 47,739 | ||||||||||||||||||||||
Net cash used in investing activities | (19,887) | (2,225) | (5,568) | (7,949) | (4,145) | |||||||||||||||||||||||||||
Net cash provided by (used in) financing activities | (13,533) | (26,687) | (12,370) | 64,115 | (38,591) | |||||||||||||||||||||||||||
Effect of foreign exchange rates on cash and cash equivalents | 608 | 565 | (148) | (612) | 803 | |||||||||||||||||||||||||||
Net increase (decrease) in cash and cash equivalents | $ | 4,275 | $ | 5,301 | $ | 2,989 | $ | (9,821) | $ | 5,806 | ||||||||||||||||||||||
Cash and cash equivalents at beginning of period | 19,833 | 18,807 | 15,818 | 25,639 | 19,833 | |||||||||||||||||||||||||||
Cash and cash equivalents at end of period | $ | 24,108 | $ | 24,108 | $ | 18,807 | $ | 15,818 | $ | 25,639 |
Adjusted Net Cash Flows from Operations | LTM | Q3 | Q2 | Q1 | Q4 | |||||||||||||||||||||||||||
($ in 000’s) | Q3 2021 | 2021 | 2021 | 2021 | 2020 | |||||||||||||||||||||||||||
GAAP net cash provided by (used in) operating activities | $ | 79,218 | $ | 50,126 | $ | 3,625 | $ | (39,848) | $ | 65,315 | ||||||||||||||||||||||
Forgivable loan advances | 13,575 | 5,105 | 2,380 | 2,150 | 3,940 | |||||||||||||||||||||||||||
Forgivable loan repayments | — | — | — | — | — | |||||||||||||||||||||||||||
Other non-recurring cash items (1) | 10,393 | — | — | 10,393 | — | |||||||||||||||||||||||||||
Adjusted net cash flows from operations | $ | 103,186 | $ | 55,231 | $ | 6,005 | $ | (27,305) | $ | 69,255 | ||||||||||||||||||||||
Net revenue | $ | 568,589 | $ | 136,412 | $ | 148,237 | $ | 146,518 | $ | 137,422 | ||||||||||||||||||||||
GAAP net cash provided by (used in) operating activities as a percentage of net revenue | 13.9 | % | 36.7 | % | 2.4 | % | (27.2) | % | 47.5 | % | ||||||||||||||||||||||
Adjusted net cash flows from operations as a percentage of net revenue | 18.1 | % | 40.5 | % | 4.1 | % | (18.6) | % | 50.4 | % | ||||||||||||||||||||||
Adjusted Net Cash Flows from Operations | LTM | Q3 | Q2 | Q1 | Q4 | |||||||||||||||||||||||||||
($ in 000’s) | Q3 2020 | 2020 | 2020 | 2020 | 2019 | |||||||||||||||||||||||||||
GAAP net cash provided by (used in) operating activities | $ | 37,087 | $ | 33,648 | $ | 21,075 | $ | (65,375) | $ | 47,739 | ||||||||||||||||||||||
Forgivable loan advances | 40,240 | 104 | 4,932 | 33,442 | 1,762 | |||||||||||||||||||||||||||
Forgivable loan repayments | (67) | — | — | — | (67) | |||||||||||||||||||||||||||
Other non-recurring cash items | — | — | — | — | — | |||||||||||||||||||||||||||
Adjusted net cash flows from operations | $ | 77,260 | $ | 33,752 | $ | 26,007 | $ | (31,933) | $ | 49,434 | ||||||||||||||||||||||
Net revenue | $ | 490,213 | $ | 121,762 | $ | 123,031 | $ | 126,158 | $ | 119,262 | ||||||||||||||||||||||
GAAP net cash provided by (used in) operating activities as a percentage of net revenue | 7.6 | % | 27.6 | % | 17.1 | % | (51.8) | % | 40.0 | % | ||||||||||||||||||||||
Adjusted net cash flows from operations as a percentage of net revenue | 15.8 | % | 27.7 | % | 21.1 | % | (25.3) | % | 41.4 | % |
Fiscal Quarter Ended | Fiscal Year-to-Date Period Ended | ||||||||||||||||||||||||||||||||||||||||||||||
October 2, 2021 | As a % of Revenue | September 26, 2020 | As a % of Revenue | October 2, 2021 | As a % of Revenue | September 26, 2020 | As a % of Revenue | ||||||||||||||||||||||||||||||||||||||||
Revenues | $ | 136,412 | 100.0 | % | $ | 121,762 | 100.0 | % | $ | 431,167 | 100.0 | % | $ | 370,951 | 100.0 | % | |||||||||||||||||||||||||||||||
Cost of services (exclusive of depreciation and amortization) | 95,980 | 70.4 | % | 88,304 | 72.5 | % | 306,396 | 71.1 | % | 269,462 | 72.6 | % | |||||||||||||||||||||||||||||||||||
Selling, general and administrative expenses | 24,490 | 18.0 | % | 22,194 | 18.2 | % | 71,740 | 16.6 | % | 67,742 | 18.3 | % | |||||||||||||||||||||||||||||||||||
Depreciation and amortization | 3,141 | 2.3 | % | 3,244 | 2.7 | % | 9,657 | 2.2 | % | 9,293 | 2.5 | % | |||||||||||||||||||||||||||||||||||
Income from operations | 12,801 | 9.4 | % | 8,020 | 6.6 | % | 43,374 | 10.1 | % | 24,454 | 6.6 | % | |||||||||||||||||||||||||||||||||||
Interest expense, net | (183) | -0.1 | % | (277) | -0.2 | % | (791) | -0.2 | % | (1,011) | -0.3 | % | |||||||||||||||||||||||||||||||||||
Foreign currency gains (losses), net | 235 | 0.2 | % | (217) | -0.2 | % | (253) | -0.1 | % | 1,103 | 0.3 | % | |||||||||||||||||||||||||||||||||||
Income before provision for income taxes | 12,853 | 9.4 | % | 7,526 | 6.2 | % | 42,330 | 9.8 | % | 24,546 | 6.6 | % | |||||||||||||||||||||||||||||||||||
Provision for income taxes | 1,908 | 1.4 | % | 2,123 | 1.7 | % | 9,318 | 2.2 | % | 6,744 | 1.8 | % | |||||||||||||||||||||||||||||||||||
Net income | $ | 10,945 | 8.0 | % | $ | 5,403 | 4.4 | % | $ | 33,012 | 7.7 | % | $ | 17,802 | 4.8 | % | |||||||||||||||||||||||||||||||
Net income per share: | |||||||||||||||||||||||||||||||||||||||||||||||
Basic | $ | 1.48 | $ | 0.69 | $ | 4.42 | $ | 2.28 | |||||||||||||||||||||||||||||||||||||||
Diluted | $ | 1.44 | $ | 0.68 | $ | 4.31 | $ | 2.23 | |||||||||||||||||||||||||||||||||||||||
Weighted average number of shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||
Basic | 7,375 | 7,771 | 7,440 | 7,780 | |||||||||||||||||||||||||||||||||||||||||||
Diluted | 7,560 | 7,934 | 7,643 | 7,964 |
Fiscal Quarter Ended | Fiscal Year-to-Date Period Ended | ||||||||||||||||||||||||||||||||||||||||||||||
October 2, 2021 | As a % of Revenue | September 26, 2020 | As a % of Revenue | October 2, 2021 | As a % of Revenue | September 26, 2020 | As a % of Revenue | ||||||||||||||||||||||||||||||||||||||||
Revenues | $ | 136,412 | 100.0 | % | $ | 121,762 | 100.0 | % | $ | 431,167 | 100.0 | % | $ | 370,951 | 100.0 | % | |||||||||||||||||||||||||||||||
Net income | $ | 10,945 | 8.0 | % | $ | 5,403 | 4.4 | % | $ | 33,012 | 7.7 | % | $ | 17,802 | 4.8 | % | |||||||||||||||||||||||||||||||
Adjustments needed to reconcile GAAP net income to non-GAAP net income: | |||||||||||||||||||||||||||||||||||||||||||||||
Non-cash valuation change in contingent consideration | — | — | % | 905 | 0.7 | % | 380 | 0.1 | % | 1,901 | 0.5 | % | |||||||||||||||||||||||||||||||||||
Tax effect on adjustments | — | — | % | (238) | -0.2 | % | (103) | — | % | (508) | -0.1 | % | |||||||||||||||||||||||||||||||||||
Non-GAAP net income | $ | 10,945 | 8.0 | % | $ | 6,070 | 5.0 | % | $ | 33,289 | 7.7 | % | $ | 19,195 | 5.2 | % | |||||||||||||||||||||||||||||||
Non-GAAP net income per share: | |||||||||||||||||||||||||||||||||||||||||||||||
Basic | $ | 1.48 | $ | 0.78 | $ | 4.46 | $ | 2.46 | |||||||||||||||||||||||||||||||||||||||
Diluted | $ | 1.44 | $ | 0.76 | $ | 4.34 | $ | 2.40 | |||||||||||||||||||||||||||||||||||||||
Weighted average number of shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||
Basic | 7,375 | 7,771 | 7,440 | 7,780 | |||||||||||||||||||||||||||||||||||||||||||
Diluted | 7,560 | 7,934 | 7,643 | 7,964 |
Fiscal Quarter Ended | Fiscal Year-to-Date Period Ended | ||||||||||||||||||||||||||||||||||||||||||||||
October 2, 2021 | As a % of Revenue | September 26, 2020 | As a % of Revenue | October 2, 2021 | As a % of Revenue | September 26, 2020 | As a % of Revenue | ||||||||||||||||||||||||||||||||||||||||
Revenues | $ | 136,412 | 100.0 | % | $ | 121,762 | 100.0 | % | $ | 431,167 | 100.0 | % | $ | 370,951 | 100.0 | % | |||||||||||||||||||||||||||||||
Net income | $ | 10,945 | 8.0 | % | $ | 5,403 | 4.4 | % | $ | 33,012 | 7.7 | % | $ | 17,802 | 4.8 | % | |||||||||||||||||||||||||||||||
Adjustments needed to reconcile GAAP net income to non-GAAP net income: | |||||||||||||||||||||||||||||||||||||||||||||||
Non-cash valuation change in contingent consideration | — | — | % | 905 | 0.7 | % | 380 | 0.1 | % | 1,901 | 0.5 | % | |||||||||||||||||||||||||||||||||||
Tax effect on adjustments | — | — | % | (238) | -0.2 | % | (103) | — | % | (508) | -0.1 | % | |||||||||||||||||||||||||||||||||||
Non-GAAP net income | $ | 10,945 | 8.0 | % | $ | 6,070 | 5.0 | % | $ | 33,289 | 7.7 | % | $ | 19,195 | 5.2 | % | |||||||||||||||||||||||||||||||
Adjustments needed to reconcile non-GAAP net income to non-GAAP EBITDA: | |||||||||||||||||||||||||||||||||||||||||||||||
Interest expense, net | 183 | 0.1 | % | 277 | 0.2 | % | 791 | 0.2 | % | 1,011 | 0.3 | % | |||||||||||||||||||||||||||||||||||
Provision for income taxes | 1,908 | 1.4 | % | 2,361 | 1.9 | % | 9,421 | 2.2 | % | 7,252 | 2.0 | % | |||||||||||||||||||||||||||||||||||
Depreciation and amortization | 3,141 | 2.3 | % | 3,244 | 2.7 | % | 9,657 | 2.2 | % | 9,293 | 2.5 | % | |||||||||||||||||||||||||||||||||||
Non-GAAP EBITDA | $ | 16,177 | 11.9 | % | $ | 11,952 | 9.8 | % | $ | 53,158 | 12.3 | % | $ | 36,751 | 9.9 | % |
October 2, 2021 | January 2, 2021 | ||||||||||
Assets | |||||||||||
Cash and cash equivalents | $ | 19,665 | $ | 45,677 | |||||||
Accounts receivable and unbilled services, net | 173,834 | 152,476 | |||||||||
Other current assets | 20,402 | 21,817 | |||||||||
Total current assets | 213,901 | 219,970 | |||||||||
Property and equipment, net | 55,577 | 62,878 | |||||||||
Goodwill and intangible assets, net | 93,366 | 94,295 | |||||||||
Right-of-use assets | 113,759 | 122,144 | |||||||||
Other assets | 53,304 | 59,223 | |||||||||
Total assets | $ | 529,907 | $ | 558,510 | |||||||
Liabilities and Shareholders’ Equity | |||||||||||
Accounts payable | $ | 22,916 | $ | 19,430 | |||||||
Accrued expenses | 128,701 | 136,376 | |||||||||
Current portion of lease liabilities | 14,188 | 13,557 | |||||||||
Revolving line of credit | 6,000 | — | |||||||||
Other current liabilities | 10,265 | 30,768 | |||||||||
Total current liabilities | 182,070 | 200,131 | |||||||||
Non-current portion of lease liabilities | 128,565 | 139,447 | |||||||||
Other non-current liabilities | 14,987 | 9,913 | |||||||||
Total liabilities | 325,622 | 349,491 | |||||||||
Total shareholders’ equity | 204,285 | 209,019 | |||||||||
Total liabilities and shareholders’ equity | $ | 529,907 | $ | 558,510 |
Fiscal Year-to-Date Period Ended | |||||||||||
October 2, 2021 | September 26, 2020 | ||||||||||
Operating activities: | |||||||||||
Net income | $ | 33,012 | $ | 17,802 | |||||||
Adjustments to reconcile net income to net cash provided by (used in) operating activities: | |||||||||||
Non-cash items, net | 20,948 | 20,281 | |||||||||
Accounts receivable and unbilled services | (22,324) | (13,042) | |||||||||
Working capital items, net | (17,733) | (35,693) | |||||||||
Net cash provided by (used in) operating activities | 13,903 | (10,652) | |||||||||
Investing activities: | |||||||||||
Purchases of property and equipment | (1,730) | (15,742) | |||||||||
Net cash used in investing activities | (1,730) | (15,742) | |||||||||
Financing activities: | |||||||||||
Issuance of common stock, principally stock options exercises | 5,005 | 1,667 | |||||||||
Borrowings under revolving line of credit | 72,000 | 77,000 | |||||||||
Repayments under revolving line of credit | (66,000) | (39,000) | |||||||||
Tax withholding payments reimbursed by shares | (588) | (390) | |||||||||
Cash paid for contingent consideration | (2,357) | — | |||||||||
Cash dividends paid | (5,903) | (5,412) | |||||||||
Repurchase of common stock | (39,977) | (8,807) | |||||||||
Net cash provided by (used in) financing activities | (37,820) | 25,058 | |||||||||
Effect of foreign exchange rates on cash and cash equivalents | (365) | (195) | |||||||||
Net decrease in cash and cash equivalents | (26,012) | (1,531) | |||||||||
Cash and cash equivalents at beginning of period | 45,677 | 25,639 | |||||||||
Cash and cash equivalents at end of period | $ | 19,665 | $ | 24,108 | |||||||
Noncash investing and financing activities: | |||||||||||
Purchases of property and equipment not yet paid for | $ | 7 | $ | 3,923 | |||||||
Asset retirement obligations | $ | — | $ | 155 | |||||||
Right-of-use assets obtained in exchange for lease obligations | $ | 1,751 | $ | 2,601 | |||||||
Restricted common stock issued for contingent consideration | $ | 2,250 | $ | — | |||||||
Supplemental cash flow information: | |||||||||||
Cash paid for taxes | $ | 12,484 | $ | 5,933 | |||||||
Cash paid for interest | $ | 528 | $ | 932 | |||||||
Cash paid for amounts included in operating lease liabilities | $ | 15,556 | $ | 13,736 |
Dan Mahoney | Nicholas Manganaro | ||||||||||
Chief Financial Officer | Sharon Merrill Associates, Inc. | ||||||||||
Charles River Associates | crai@investorrelations.com | ||||||||||
617-425-3505 | 617-542-5300 |
Cover |
Nov. 04, 2021 |
Aug. 05, 2021 |
---|---|---|
Cover [Abstract] | ||
Document Type | 8-K | |
Document Period End Date | Nov. 04, 2021 | |
Entity Registrant Name | CRA INTERNATIONAL, INC. | |
Entity Incorporation, State or Country Code | MA | |
Entity File Number | 000-24049 | |
Entity Tax Identification Number | 04-2372210 | |
Entity Address, Address Line One | 200 Clarendon Street, | |
Entity Address, City or Town | Boston, | |
Entity Address, State or Province | MA | |
Entity Address, Postal Zip Code | 02116 | |
City Area Code | (617) | |
Local Phone Number | 425-3000 | |
Written Communications | false | |
Soliciting Material | false | |
Pre-commencement Tender Offer | false | |
Pre-commencement Issuer Tender Offer | false | |
Title of 12(b) Security | Common Stock, no par value | |
Trading Symbol | CRAI | |
Security Exchange Name | NASDAQ | |
Entity Emerging Growth Company | false | |
Entity Central Index Key | 0001053706 | |
Amendment Flag | false |
A]"J&3'5ZE7(J+&. M+9KH=/!J&_?HA]"FD#9+R-\B.SI-6Q3![+P+C*U>#SS#&"K=!P%%_A\ MX0V^8"CUJN#A9OZ@(JC*=*TDYALM(C[MG_7 /3"B>C'P]?(&ZEPH25+ [OX0X]4XF(A!%R11YA@&O!DD8>7*65I_9Z#S?JJ>9G M$92'PPS;;2S =6#7\K1<'ND_7*^5K'9]#S?I_Y&-\[P LE9 7+85L/9]#[?I MN3"P0JHE\>CGQ1 8 M#C;I)[G[7 9^P52,/+G"T2,[!J=$>V1^9 M[9:<)'P)0N[Y )Q:[T[!NX9167F07"@#Q]+R=LT96(3] -XOE3+O#7LVK?X7 M,?H/4$L#!!0 ( &U!9%.?H!OPL0( .(, - >&PO 9KEMWDOSAR+DCO9*ZW="C<\W[)&D/1ZY8^\XT7'ND M,E8QYU5;)VUC.2M;<%(R6=[<9(EB0M-BK3MUIUQ+#J;3;D-O:%*L*Z//EI0& M@U_*%">/3&[HEDFQMV)8RY20IV!>@N%@I+'$>2I\0Q=@:9\"O @:L!SC**&- M!6,2,H3O_;C\&3!IK5>%E#/!)0V&8MTPY[C5=UX9%@_&%Q 9Y=VI\0QKRTZ+ MY2T].PP_/LG>V)+;. '36-/+T08I:*Q[V_LL)BS6;_,C16/'D ML\&D'+R!6TH>N77B<&GY85FSX[V;IJFO<,[+?Y#SGZUSS36W3%Z2]J/_-U?Y M+8R3\?1<'-&K SI;"5R$&_H5[E=YYD#VG9!.Z%$[BK+D^L4Y]>$=V_L+_"J^ M7U_RBG72[69P0\_R%UZ*3N7SJGNHR[CJ+'^&^VB1S;>PSR5TR7M>;D?5UOM! M)%[P6<<'')XC=\,31S"?@,41P+ \& /,)WAA>?ZG_:S0_00,X[:*(BO49X7Z M!*\8LAT^6)ZX3^Z?^$[S/$VS#*OH=AMEL,7JEF7P%X^&<0,/+ ]D>ENM\6[C M$_+Z'& ]?6U"L)WBDXCM%*\U(/&Z@4>>Q[N-Y0$/K O8[$#^>!Z8J;A/FD)7 M,6[8"<:1/,<0F,7XC&894IT,/O'^8* \^>Q\ETWLJ.?]74_P$4$L#!!0 ( &U!9%.7BKL -8?2 M0$3;8T.P6BP^0"X99K>]9!:G
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end
67CH?_6\L
MV2E/34)B2M=,6IP^(>5YN>"'1BDFI*M.H4#V-LB:([E>&-T-Y21E^Y=(&\S>
MLJE>:#R6TI=(Z7SAT(+S([P+ED"GU,1H*S>X_Q:SW1RO>7^$%VCUV;P#Z;@B
M:RT/4@B#T=0S":5IY4]PU@DN3Y<>!V"U7!!&RDM1Q''BSNH; V%,Q6.^R];4
MC12V8%;/7,%LEL+,;N-CDWQJ=#ZT.Z3;:_2:7YJMWLO-;??SU^1L(89DTF]?
M']EP)&&A/RO/C[G-G97P[AR$"(<67# )$<'BT--"5N''BE>$6*47UJ<9'C0_?8E#T/RTN9.'YJ=-G3PT/VV"E'GS
M4Z7!'(#IP_0;/'W5@>:GT/Q4Q(3R.ERIUVU):15,Z(*:$ #@TB>MZY)E0/=>
M '!5 :RIDI*[<1D & LRJ1/6 =)&TI* 7@K"%[#EFR]X'T7Z'X*W4_+YV26
M>"=I97:; R'MDG*K%$P1 0D=2XTD1\][[1YD=/2 WS! 2&(+295LJT09->"0
M )J?'C*"M8]]*1&$4YD.@" ED!)(":14^^6H 3M.S[
/=DMC0-&*5/>K<@)FD.
C2\;]0M(P4AKJXL.4KIB$M23K9C%W2EEU-L&&
MOD[1&59,7.7P@R4%$$6$L"!=5Q3*M=65P:"K)"QXRR<*'LB4%E-&\!3N=EZG
M98*Y"":D'"ZTQ?3?$$(R_'9IX5[:?=NXN]&I/X"/CX.=]W>8WE07CCV$0J'/
M/!&8?TA)9,C^SB&3%@5 R$01G2L]1:EOU/9,FI19Y L@0'Z@)PCN=]#ZWX2F
M3I7 >+R0%H=&2@I?2AFK3/'ZKZU)N7.$%, ;AR(C,U!?2CHY]][PRXV8%Q@:
MM%E1FXF$H,BBBNG=O$!-$Z"8O'0@4" QNI@G+#+2$]PUG%B'-6*^\ELA