Use these links to rapidly review the document
TABLE OF CONTENTS
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
ý |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended May 13, 2005 |
|
or |
|
o |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Commission file number: 000-24049
CRA International, Inc.
(Exact name of registrant as specified in its charter)
| Massachusetts (State or other jurisdiction of incorporation or organization) |
04-2372210 (I.R.S. Employer Identification No.) |
|
200 Clarendon Street, T-33, Boston, MA (Address of principal executive offices) |
02116-5092 (Zip Code) |
|
617-425-3000 (Registrant's telephone number, including area code) |
||
Charles River Associates Incorporated (Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report) |
||
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ý No o
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes ý No o
As of June 20, 2005, CRA had outstanding 10,241,097 shares of common stock.
INDEX
2
CRA International, Inc.
Condensed Consolidated Statements of Income (unaudited)
(In thousands, except per share data)
| |
Twelve Weeks Ended |
Twenty-four Weeks Ended |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
May 13, 2005 |
May 14, 2004 |
May 13, 2005 |
May 14, 2004 |
|||||||||
| Revenues | $ | 67,435 | $ | 45,694 | $ | 129,159 | $ | 84,195 | |||||
| Costs of services | 40,120 | 26,585 | 77,032 | 48,545 | |||||||||
| Gross profit | 27,315 | 19,109 | 52,127 | 35,650 | |||||||||
| Selling, general and administrative expenses | 16,901 | 12,332 | 32,718 | 23,971 | |||||||||
| Income from operations | 10,414 | 6,777 | 19,409 | 11,679 | |||||||||
| Interest income | 334 | 202 | 612 | 383 | |||||||||
| Interest expense | (772 | ) | (84 | ) | (1,535 | ) | (127 | ) | |||||
| Other income (expense) | (158 | ) | 330 | (213 | ) | (9 | ) | ||||||
| Income before provision for income taxes and minority interest | 9,818 | 7,225 | 18,273 | 11,926 | |||||||||
| Provision for income taxes | (4,320 | ) | (3,107 | ) | (8,294 | ) | (5,128 | ) | |||||
| Income before minority interest | 5,498 | 4,118 | 9,979 | 6,798 | |||||||||
| Minority interest | (9 | ) | (90 | ) | 129 | (197 | ) | ||||||
| Net income | $ | 5,489 | $ | 4,028 | $ | 10,108 | $ | 6,601 | |||||
| Net income per share: | |||||||||||||
| Basic | $ | 0.55 | $ | 0.40 | $ | 1.01 | $ | 0.65 | |||||
| Diluted | $ | 0.49 | $ | 0.38 | $ | 0.92 | $ | 0.62 | |||||
| Weighted average number of shares outstanding: | |||||||||||||
| Basic | 10,035 | 10,180 | 9,990 | 10,181 | |||||||||
| Diluted | 11,236 | 10,679 | 11,017 | 10,706 | |||||||||
See accompanying notes.
3
Condensed Consolidated Balance Sheets (unaudited)
(In thousands, except share data)
| |
May 13, 2005 |
November 27, 2004 |
||||||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 50,389 | $ | 65,611 | ||||
| Short-term investments | 1,300 | 2,200 | ||||||
| Accounts receivable, net of allowances for doubtful accounts of $4,828 in 2005 and $3,435 in 2004 | 61,501 | 51,951 | ||||||
| Unbilled services | 30,972 | 23,580 | ||||||
| Prepaid expenses and other assets | 2,717 | 7,091 | ||||||
| Deferred income taxes | 12,781 | 12,389 | ||||||
| Total current assets | 159,660 | 162,822 | ||||||
| Property and equipment, net | 22,235 | 18,528 | ||||||
| Goodwill | 105,545 | 91,480 | ||||||
| Intangible assets, net of accumulated amortization of $2,216 in 2005 and $1,784 in 2004 | 3,367 | 3,029 | ||||||
| Deferred income taxes, net of current portion | 8,036 | 8,036 | ||||||
| Other assets | 4,757 | 4,916 | ||||||
| Total assets | $ | 303,600 | $ | 288,811 | ||||
| Liabilities and stockholders' equity | ||||||||
| Current liabilities: | ||||||||
| Accounts payable | $ | 11,138 | $ | 11,609 | ||||
| Accrued expenses | 45,048 | 46,162 | ||||||
| Deferred revenue and other liabilities | 3,232 | 2,650 | ||||||
| Current portion of notes payable to former stockholders | 1,082 | 1,082 | ||||||
| Current portion of convertible debentures payable | 715 | | ||||||
| Total current liabilities | 61,215 | 61,503 | ||||||
| Notes payable to former stockholders, net of current portion | 1,214 | 1,214 | ||||||
| Convertible debentures payable, net of current portion | 89,285 | 90,000 | ||||||
| Deferred rent | 2,889 | 3,154 | ||||||
| Deferred compensation | 2,865 | 2,865 | ||||||
| Deferred income taxes | 854 | 864 | ||||||
| Minority interest | 2,056 | 2,185 | ||||||
| Commitments and contingencies | ||||||||
| Stockholders' equity: | ||||||||
| Preferred stock, no par value; 1,000,000 shares authorized; none issued and outstanding | | | ||||||
| Common stock, no par value; 25,000,000 shares authorized; 10,159,771 and 9,923,390 shares issued and outstanding in 2005 and 2004, respectively. | 68,314 | 61,831 | ||||||
| Receivables from employees | (3,394 | ) | (3,765 | ) | ||||
| Unearned stock compensation | (21 | ) | (22 | ) | ||||
| Retained earnings | 75,098 | 64,990 | ||||||
| Foreign currency translation | 3,225 | 3,992 | ||||||
| Total stockholders' equity | 143,222 | 127,026 | ||||||
| Total liabilities and stockholders' equity | $ | 303,600 | $ | 288,811 | ||||
See accompanying notes.
4
Condensed Consolidated Statements of Cash Flows (unaudited)
(In thousands)
| |
Twenty-four Weeks Ended |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
May 13, 2005 |
May 14, 2004 |
||||||||
| Operating activities: | ||||||||||
| Net income | $ | 10,108 | $ | 6,601 | ||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||
| Depreciation and amortization | 3,164 | 1,952 | ||||||||
| Deferred rent | (263 | ) | 499 | |||||||
| Deferred income taxes | (391 | ) | (28 | ) | ||||||
| Minority interest | (129 | ) | 197 | |||||||
| Changes in operating assets and liabilities, exclusive of acquisitions: | ||||||||||
| Accounts receivable | (5,995 | ) | (363 | ) | ||||||
| Unbilled services | (7,444 | ) | (4,921 | ) | ||||||
| Prepaid expenses and other assets | 4,894 | 571 | ||||||||
| Accounts payable, accrued expenses, and other liabilities | (5,673 | ) | (4,308 | ) | ||||||
| Net cash (used in) provided by operating activities | (1,729 | ) | 200 | |||||||
| Investing activities: | ||||||||||
| Purchase of property and equipment | (6,009 | ) | (2,108 | ) | ||||||
| Sale of investments | 1,301 | 1,196 | ||||||||
| Purchases of investments | (401 | ) | (495 | ) | ||||||
| Acquisition of business, net of cash acquired | (11,570 | ) | (78,470 | ) | ||||||
| Net cash used in investing activities | (16,679 | ) | (79,877 | ) | ||||||
| Financing activities: | ||||||||||
| Collections on receivables from stockholders | 241 | 69 | ||||||||
| Proceeds from line of credit | | 39,600 | ||||||||
| Issuance of common stock upon exercise of stock options | 2,691 | 1,131 | ||||||||
| Net cash provided by financing activities | 2,932 | 40,800 | ||||||||
| Effect of foreign exchange rates on cash and cash equivalents | 254 | (123 | ) | |||||||
| Net decrease in cash and cash equivalents | (15,222 | ) | (39,000 | ) | ||||||
| Cash and cash equivalents at beginning of period | 65,611 | 60,497 | ||||||||
| Cash and cash equivalents at end of period | $ | 50,389 | $ | 21,497 | ||||||
| Non-cash financing activities: | ||||||||||
| Notes receivable in exchange for shares | $ | | $ | 2,865 | ||||||
| Repurchase of shares in exchange for note receivable | $ | | $ | 2,431 | ||||||
| Issuance of common stock for acquired business | $ | 3,822 | $ | | ||||||
| Supplemental cash flow information: | ||||||||||
| Cash paid for income taxes | $ | 1,240 | $ | 2,217 | ||||||
| Cash paid for interest | $ | 1,307 | $ | | ||||||
See accompanying notes.
5
CRA International, Inc.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
1. Description of Business
CRA International, Inc., formerly known as Charles River Associates Incorporated (the "Company", or "CRA") is an economic, financial, and business consulting firm that applies advanced analytic techniques and in-depth industry knowledge to complex engagements for a broad range of clients. CRA offers two types of services: legal and regulatory consulting and business consulting. CRA operates in only one business segment, which is consulting services. On May 6, 2005, the Company filed with the Secretary of the Commonwealth of Massachusetts an Amendment to its Articles of Organization to change its name to CRA International, Inc. The name change reflects the Company's global presence in the economic, financial and management consulting industry.
On April 30, 2004, CRA completed its acquisition of InteCap, Inc. ("InteCap"), a leading intellectual property consulting firm in the United States that specializes in economic, financial, and strategic issues related to intellectual property and complex commercial disputes.
On November 12, 2004, CRA completed its acquisition of certain assets and liabilities of Tabors Caramanis & Associates ("TCA"), a Cambridge, Massachusetts-based economics and engineering consulting firm specializing in policy development, business planning, productivity improvement, technical analysis, and project implementation in the energy and utility sectors.
On November 18, 2004, CRA's Australian subsidiary, Charles River Associates (Asia Pacific) Pty Ltd., completed its acquisition of Network Economics Consulting Group Pty Ltd. ("NECG"), a premier provider of regulatory and economic consulting services in the Asia Pacific region to clients in the energy, telecom, transportation, and other industries.
On April 27, 2005, CRA completed its acquisition of Lee & Allen Consulting Limited ("Lee & Allen"), a London-based consulting firm offering financial and dispute resolution and forensic accounting services to the corporate, legal, and regulatory markets.
2. Unaudited Interim Consolidated Financial Statements and Estimates
The condensed consolidated statements of income for the twelve and twenty-four weeks ended May 13, 2005, and May 14, 2004, the condensed consolidated balance sheet as of May 13, 2005, and the condensed consolidated statements of cash flows for the twenty-four weeks ended May 13, 2005, and May 14, 2004, are unaudited. The November 27, 2004 consolidated balance sheet is derived from CRA's audited consolidated financial statements included in its Annual Report on Form 10-K as of that date. In the opinion of management, these statements include all adjustments necessary for a fair presentation of CRA's consolidated financial position, results of operations, and cash flows. As further disclosed in Note 7, the consolidated statements of income include the operations of InteCap, TCA, NECG, and Lee & Allen since their respective dates of acquisition.
The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States requires management to make significant estimates and judgments that affect the reported amounts of assets and liabilities, and disclosure of contingent assets and liabilities, at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Estimates in these consolidated financial statements include, but are not limited to, allowance for doubtful accounts, valuation allowances on deferred tax assets, depreciation of property and equipment, valuation of acquired intangible assets, accrued and deferred income taxes, and other accrued expenses. These items are monitored and analyzed by the Company
6
for changes in facts and circumstances, and material changes in these estimates could occur in the future. Changes in estimates are recorded in the period in which they become known. CRA bases its estimates on historical experience and various other assumptions that CRA believes to be reasonable under the circumstances. Actual results may differ from those estimates if CRA's assumptions based on past experience or other assumptions do not turn out to be substantially accurate.
3. Principles of Consolidation
The consolidated financial statements include the accounts of CRA, its wholly owned subsidiaries, and NeuCo, Inc. ("NeuCo"), a company founded by CRA and an affiliate of Commonwealth Energy Systems in June 1997. CRA's interest in NeuCo was 50.2 percent and 59.3 percent as of May 13, 2005 and May 14, 2004, respectively. NeuCo's financial results have been consolidated with that of CRA for all fiscal periods presented. In October 2004, NeuCo issued additional shares to a minority interest stockholder in exchange for a note receivable. In addition, certain NeuCo employees and directors exercised stock options during fiscal 2004 and fiscal 2005. As a result of these share transactions, CRA's interest in NeuCo decreased to 50.2 percent as of May 13, 2005. These share transactions have been recorded as adjustments to capital. The portion of the results of operations of NeuCo allocable to its other owners is shown as "minority interest" on CRA's consolidated statements of income, and that amount, along with the capital contributions to NeuCo of its other owners, is shown as "minority interest" on CRA's condensed consolidated balance sheets. All significant intercompany accounts have been eliminated.
4. Reclassifications
Certain amounts in prior periods' consolidated financial statements presented have been reclassified to conform to the current year's presentation. This reclassification includes separate disclosures for "interest income", "interest expense", and "other expense" on the condensed consolidated statements of income, all of which were previously within "interest and other income, net".
5. Fiscal Year
CRA's fiscal year ends on the last Saturday in November, and accordingly, its fiscal year will periodically contain 53 weeks rather than 52 weeks. Both fiscal 2005 and 2004 are 52-week years. In a 52-week year, each of CRA's first, second, and fourth quarters includes twelve weeks, and its third quarter includes sixteen weeks. In a 53-week year, the fourth quarter includes thirteen weeks.
6. Revenue Recognition
CRA derives substantially all of its revenues from the performance of professional services. The contracts that CRA enters into and operates under specify whether the engagement will be billed on a time-and-materials or a fixed-price basis. These engagements generally last three to six months, although some of CRA's engagements can be much longer in duration. Each contract must be approved by one of CRA's vice presidents.
CRA recognizes substantially all of its revenues under written service contracts with its clients where the fee is fixed or determinable, as the services are provided, and only in those situations where
7
collection from the client is reasonably assured. The majority of CRA's revenue is derived from time-and-materials service contracts. Revenues from time-and-materials service contracts are recognized as services are provided based upon hours worked and contractually agreed-upon hourly rates, as well as a computer services fee based upon hours worked. Revenues from fixed-price engagements are recognized on a proportional performance method based on the ratio of costs incurred, substantially all of which are labor-related, to the total estimated project costs. Project costs are based on the direct salary and associated fringe benefits of the consultants on the engagement plus all direct expenses incurred to complete the engagement that are not reimbursed by the client. The proportional performance method is used since reasonably dependable estimates of the revenues and costs applicable to various stages of a contract can be made, based on historical experience and terms set forth in the contract, and are indicative of the level of benefit provided to CRA's clients. The fixed-price contracts generally include a termination provision that reduces the agreement to a time-and- materials contract in the event of termination of the contract. There are no costs that are deferred and amortized over the contract term. CRA's management maintains contact with project managers to discuss the status of the projects and, for fixed-price engagements, management is updated on the budgeted costs and resources required to complete the project. These budgets are then used to calculate revenue recognition and to estimate the anticipated income or loss on the project. In the past, CRA has occasionally been required to commit unanticipated additional resources to complete projects, which have resulted in lower than anticipated income or losses on those contracts. CRA may experience similar situations in the future. Provisions for estimated losses on contracts are made during the period in which such losses become probable and can be reasonably estimated. To date, such losses have not been significant.
Revenues also include reimbursements, or expenses billed to clients, including travel and other out-of-pocket expenses, outside consultants, and other reimbursable expenses. These reimbursable expenses included in revenues are as follows (in thousands):
| |
Twelve Weeks Ended |
Twenty-four Weeks Ended |
||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
May 13, 2005 |
May 14, 2004 |
May 13, 2005 |
May 14, 2004 |
||||||||
| Reimbursable expenses billed to clients | $ | 7,993 | $ | 6,359 | $ | 14,459 | $ | 11,407 | ||||
CRA maintains allowances for doubtful accounts for estimated losses resulting from clients' failure to make required payments. CRA bases its estimates on historical collection experience, current trends, and credit policy. In determining these estimates, CRA examines historical write-offs of its receivables and reviews client accounts to identify any specific customer collection issues. If the financial condition of CRA's customers were to deteriorate, resulting in an impairment of their ability to make payment, additional allowances may be required.
Unbilled services represent revenue recognized by CRA for services performed but not yet billed to the client. Deferred revenue represents amounts billed or collected in advance of services rendered.
7. Business Acquisitions
On April 27, 2005, CRA completed the acquisition of all of the equity of Lee & Allen Consulting Limited ("Lee & Allen"), a London-based consulting firm offering financial dispute resolution and forensic accounting services to the corporate, legal, and regulatory markets. CRA purchased Lee &
8
Allen for approximately $15.9 million valued as of the date of the acquisition (after deducting cash acquired, and adding acquisition costs and transaction fees paid or accrued). The purchase price consisted of $12.1 million in cash and $3.8 million in loan notes that were exchanged for 77,343 restricted shares of its common stock. CRA may be required to pay additional purchase consideration over the next four years following the transaction, in cash and CRA stock, if specific performance targets are met. On a preliminary basis, CRA anticipates that any additional payments related to this contingency will be accounted for as additional goodwill. The acquisition has been accounted for under the purchase method of accounting, and the results of operations have been included in the accompanying statements of operations from the date of acquisition. The Lee & Allen acquisition added approximately 40 employee consultants, and management believes it provides CRA with opportunities to expand further into continental Europe while addressing our corporate goal of boosting the performance of CRA's existing London operation.
The following is a preliminary allocation of the $15.9 million purchase price to the estimated fair value of assets acquired and liabilities assumed, based upon management's current estimates of respective fair values. The allocation of the purchase price will be finalized as CRA receives other information relevant to the acquisition, including a valuation and appraisal of the intangibles. The final purchase price allocation may be different from the preliminary estimates presented below. The impact of any adjustments to the final purchase price allocations are not expected to be material to CRA's results of operations for fiscal 2005.
| |
(In thousands) |
||
|---|---|---|---|
| Assets Acquired: | |||
| Accounts receivable | $ | 3,736 | |
| Unbilled services | 100 | ||
| Prepaid expenses and other current assets | 558 | ||
| Property and equipment | 442 | ||
| Intangible assets | 798 | ||
| Goodwill | 14,609 | ||
| Total assets acquired | $ | 20,243 | |
| Liabilities: | |||
| Accounts payable | $ | 223 | |
| Accrued expenses | 669 | ||
| Taxes payable | 2,129 | ||
| Salaries and wages payable | 1,277 | ||
| Total liabilities assumed | $ | 4,298 | |
| Net assets acquired | $ | 15,945 | |
The net assets acquired relating to the Lee & Allen acquisition represents the value of the assets and liabilities as of the date of acquisition.
On April 30, 2004, CRA completed the acquisition of all of the equity of InteCap, Inc., a leading intellectual property consulting firm in the United States that specializes in economic, financial, and strategic issues related to intellectual property and complex commercial disputes. CRA purchased InteCap from InteCap's institutional investor, GTCR Golder Rauner, LLC, members of InteCap's management, and other shareholders for approximately $79.4 million (after deducting cash acquired,
9
and adding acquisition costs and transaction fees paid or accrued). CRA funded the purchase price from existing cash resources and borrowings of $39.6 million under its $40.0 million line of credit. In connection with the acquisition, certain InteCap employees purchased an aggregate of 87,316 shares of common stock in exchange for full recourse notes totaling approximately $2.9 million. The notes mature in June 2007, and bear interest at 1.47% per annum.
The InteCap acquisition added approximately 130 consulting professionals to CRA. The addition of InteCap expanded CRA's geographic footprint into key markets such as Chicago and New York, and strengthened its presence in Houston, Silicon Valley, Boston and Washington, D.C. InteCap's operating results have been included in the accompanying statements of income beginning May 1, 2004. An allocation of the $79.4 million purchase price to the estimated fair value of assets acquired and liabilities assumed has been recorded, based upon management's estimates, the valuation and appraisal of the intangible assets, and an analysis of net deferred tax assets acquired.
On November 12, 2004, CRA completed the acquisition of certain assets and liabilities of Tabors Caramanis & Associates ("TCA"), a Cambridge, Massachusetts-based economics and engineering consulting firm, for a purchase price of $7.1 million (after adding a working capital adjustment, acquisition costs, and transaction fees paid or accrued). The purchase price consisted of $6.1 million in cash and 24,495 restricted shares of its common stock valued at $1.0 million. CRA may be required to pay additional purchase consideration over the two years following the transaction, in cash and CRA stock, if specific performance targets are met. Any additional payments related to this contingency will be accounted for as additional goodwill. The acquisition has been accounted for under the purchase method of accounting, and the results of operations have been included in the accompanying statements of operations from the date of acquisition. The TCA acquisition added 15 employee consultants and expands CRA's core competency in worldwide energy consulting. A preliminary allocation of the $7.1 million purchase price to the estimated fair value of assets acquired and liabilities assumed has been recorded based upon management's estimates of respective fair values, and will be finalized as it receives other information relevant to the acquisition, including a valuation and appraisal of the intangible assets.
On November 18, 2004, CRA completed the acquisition of Network Economics Consulting Group Pty Ltd ("NECG"), an Australian-based regulatory and economic consulting firm, for a purchase price of approximately $9.8 million valued as of the date of the acquisition (after deducting cash acquired, and after adding acquisition costs and transaction fees paid or accrued), consisting of $6.8 million in cash and 75,261 restricted shares of its common stock valued at $3.0 million. CRA may be required to pay additional purchase consideration over the three years following the transaction, in cash and CRA stock, if specific performance targets are met. On a preliminary basis, CRA anticipates that any additional payments related to this contingency will be accounted for as additional goodwill. The acquisition has been accounted for under the purchase method of accounting, and the results of operations have been included in the accompanying statements of operations from the date of acquisition. The NECG acquisition added 34 employee consultants, and management believes it greatly enhances CRA's position in the Australian regulatory market, providing CRA with an important platform for growth in the Asia Pacific region. A preliminary allocation of the $9.8 million purchase price to the estimated fair value of assets acquired and liabilities assumed has been recorded based upon management's estimates of respective fair values, and will be finalized as it receives other information relevant to the acquisition, including a valuation and appraisal of the intangible assets.
10
In connection with the InteCap acquisition, CRA incurred $0.6 million of restructuring costs as a result of the elimination of duplicate offices and employee termination benefit payments. Such costs have been recognized by CRA as a liability assumed as of the acquisition date, resulting in additional goodwill. These restructuring costs consisted of $0.5 million of lease obligations related to the closed facilities and $0.1 million of payments for three terminated employees. As of May 13, 2005, $0.1 million in payments to terminated employees and $0.2 million in lease obligations have been paid. The remaining restructuring reserve balance as of May 13, 2005, is $0.3 million, and includes lease obligations that will be paid through September 2006.
CRA is not required to furnish pro forma financial information relating to the Lee & Allen, NECG, and TCA acquisitions, because such information is not material. The pro forma financial information related to the InteCap acquisition is presented below.
The following unaudited pro forma financial information reflects consolidated results of operations of CRA as if the acquisition of InteCap had taken place on November 30, 2003, the beginning of CRA's 2004 fiscal year. The pro forma adjustments include elimination of transaction-related compensation and other costs of approximately $18.1 million, which were incurred by InteCap, additional interest expense related to the line of credit borrowings used to finance the acquisition, a reduction of interest expense for InteCap's debt prior to the acquisition, additional intangible amortization related to the intangible assets acquired, a reduction of InteCap's intangible amortization prior to the acquisition, and the related income tax effects of these adjustments. The pro forma financial information is not necessarily indicative of the results of operations that would have occurred if the InteCap acquisition had been completed on November 30, 2003, nor are they necessarily indicative of future operating results.
| |
Twelve Weeks Ended |
Twenty-four Weeks Ended |
||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
May 13, 2005 |
May 14, 2004 |
May 13, 2005 |
May 14, 2004 |
||||||||
| |
(In thousands, except for per share information) |
|||||||||||
| Revenues | $ | 67,435 | $ | 58,142 | $ | 129,159 | $ | 109,724 | ||||
| Net income | $ | 5,489 | $ | 4,085 | $ | 10,108 | $ | 7,175 | ||||
| Net income per share: | ||||||||||||
| Basic | $ | 0.55 | $ | 0.40 | $ | 1.01 | $ | 0.70 | ||||
| Diluted | $ | 0.49 | $ | 0.38 | $ | 0.92 | $ | 0.67 | ||||
Weighted average number of shares outstanding: |
||||||||||||
| Basic | 10,035 | 10,180 | 9,990 | 10,181 | ||||||||
| Diluted | 11,236 | 10,679 | 11,017 | 10,706 | ||||||||
Year-to-year comparability of the above pro forma results of operations may not be representative because InteCap's results include bonus expense subject to an employment retention contingency. Such bonuses, accordingly, were not matched to the revenues for which the bonuses were earned.
11
8. Goodwill and Intangible Assets
Goodwill represents the acquisition costs in excess of fair market value of net assets of acquired businesses. In accordance with the Financial Accounting Standards Board's (FASB) Statement of Financial Accounting Standards (SFAS) No. 142, "Goodwill and Other Intangible Assets" (SFAS No. 142), goodwill and intangible assets with indefinite lives are not subject to amortization, but are monitored annually for impairment, or more frequently if there are indicators of impairment. Any impairment would be measured based upon the fair value of the related asset based on the provisions of SFAS No. 142. Because the Company has one reporting segment, under SFAS No. 142, the Company utilizes the entity-wide approach for assessing goodwill for impairment and compares its market value to its net book value to determine if an impairment exists. There were no impairment losses related to goodwill in fiscal 2004, nor were there any indications of impairment in the twenty-four weeks ended May 13, 2005. If CRA determines through the impairment review process that goodwill has been impaired, CRA would record the impairment charge in its consolidated statement of income.
The changes in the carrying amount of goodwill during the twenty-four weeks ended May 13, 2005 are as follows (in thousands):
| Balance at November 27, 2004 | $ | 91,480 | ||
| Goodwill acquiredLee & Allen acquisition | 14,609 | |||
| Adjustments related to the InteCap, NECG, and TCA acquisitions | 150 | |||
| Effect of foreign currency translation | (694 | ) | ||
| Balance at May 13, 2005 | $ | 105,545 | ||
The net amount of goodwill as of May 13, 2005 includes $14.3 million from the Lee & Allen acquisition, $52.0 million from the InteCap acquisition, $8.3 million from the NECG acquisition, and $4.6 million from the TCA acquisition. The goodwill amounts for the Lee & Allen, NECG, and TCA acquisitions reflect CRA's preliminary purchase price allocations and are subject to change. These preliminary purchase price allocations are based upon CRA's estimates of respective fair values, and will be finalized as CRA receives other information relevant to these acquisitions.
Intangible assets that are separable from goodwill and have determinable useful lives are valued separately and amortized over their expected useful lives. CRA assesses the impairment of amortizable intangible assets whenever events or changes in circumstances indicate that the carrying value may not be recoverable. Factors CRA considers important that could trigger an impairment review include the following:
As part of this assessment, CRA would review the expected future undiscounted cash flows to be generated by the assets. If CRA determines that the carrying value of intangible assets may not be recoverable, CRA would measure any impairment based on a projected discounted cash flow method using a discount rate determined by CRA to be commensurate with the risk inherent in CRA's current business model.
12
The components of acquired identifiable intangible assets are as follows (in thousands):
| |
May 13, 2005 |
November 27, 2004 |
||||
|---|---|---|---|---|---|---|
| Non-competition agreements, net of accumulated amortization of $1,254 and $1,122, respectively | $ | 1,282 | $ | 1,414 | ||
| Customer relationships, net of accumulated amortization of $402 and $340, respectively | 268 | 330 | ||||
| Property leases, net of accumulated amortization of $59 and $33, respectively | 182 | |||||