XML 41 R31.htm IDEA: XBRL DOCUMENT v3.22.1
Stockholders' Equity (Tables)
3 Months Ended
Mar. 31, 2022
Equity [Abstract]  
Components of Stockholders' Equity

The components of stockholders’ equity are as follows (in thousands):

 

 

Three Months Ended March 31, 2022

 

 

Common Stock

 

 

 

 

 

 

 

 

Treasury Stock

 

 

Accumulated

 

 

 

 

 

Number
of
Shares

 

 

$0.01
Par
Value

 

 

Additional
Paid-in
Capital

 

 

Retained
Earnings

 

 

Number
of
Shares

 

 

Cost

 

 

Other
Comprehensive
Income (Loss)

 

 

Total
Stockholders'
Equity

 

Balance at December 31, 2021

 

24,085

 

 

$

241

 

 

$

245,985

 

 

$

152,825

 

 

 

5,027

 

 

$

(191,955

)

 

$

(3,189

)

 

$

203,907

 

Issuance of common stock under
   stock plans, including tax effects

 

58

 

 

 

 

 

 

1,722

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,722

 

Repurchases of common stock

 

 

 

 

 

 

 

 

 

 

 

 

 

175

 

 

 

(9,459

)

 

 

 

 

 

(9,459

)

Stock-based compensation expense

 

 

 

 

 

 

 

3,294

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,294

 

Net income

 

 

 

 

 

 

 

 

 

 

4,148

 

 

 

 

 

 

 

 

 

 

 

 

4,148

 

Net change in interest rate swap,
   net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

196

 

 

 

196

 

Net change in marketable investments,
   net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(64

)

 

 

(64

)

Foreign currency translation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,314

)

 

 

(1,314

)

Balance at March 31, 2022

 

24,143

 

 

$

241

 

 

$

251,001

 

 

$

156,973

 

 

 

5,202

 

 

$

(201,414

)

 

$

(4,371

)

 

$

202,430

 

 

 

Three Months Ended March 31, 2021

 

 

Common Stock

 

 

 

 

 

 

 

 

Treasury Stock

 

 

Accumulated

 

 

 

 

 

Number
of
Shares

 

 

$0.01
Par
Value

 

 

Additional
Paid-in
Capital

 

 

Retained
Earnings

 

 

Number
of
Shares

 

 

Cost

 

 

Other
Comprehensive
Income (Loss)

 

 

Total
Stockholders'
Equity

 

Balance at December 31, 2020

 

23,648

 

 

$

236

 

 

$

230,128

 

 

$

127,981

 

 

 

4,631

 

 

$

(171,889

)

 

$

(690

)

 

$

185,766

 

Issuance of common stock under
   stock plans, including tax effects

 

107

 

 

 

2

 

 

 

2,132

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,134

 

Stock-based compensation expense

 

 

 

 

 

 

 

2,492

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,492

 

Net income

 

 

 

 

 

 

 

 

 

 

3,956

 

 

 

 

 

 

 

 

 

 

 

 

3,956

 

Net change in interest rate swap,
   net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

190

 

 

 

190

 

Foreign currency translation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,301

)

 

 

(2,301

)

Balance at March 31, 2021

 

23,755

 

 

$

238

 

 

$

234,752

 

 

$

131,937

 

 

 

4,631

 

 

$

(171,889

)

 

$

(2,801

)

 

$

192,237

 

 

 

Schedule of Restricted Stock Unit Activity

Restricted stock unit activity for the three months ended March 31, 2022 is presented below (in thousands, except per share data):

 

 

 

 

 

Weighted-

 

 

 

 

 

 

Average

 

 

 

Number of

 

 

Grant Date

 

 

 

Shares

 

 

Fair Value

 

Unvested at December 31, 2021

 

 

634

 

 

$

42.45

 

Granted

 

 

266

 

 

 

50.33

 

Vested

 

 

(13

)

 

 

42.08

 

Forfeited

 

 

(9

)

 

 

43.74

 

Unvested at March 31, 2022

 

 

878

 

 

$

44.83

 

Schedule of Stock Option Activity

Stock option activity for the three months ended March 31, 2022 is presented below (in thousands, except per share data and contractual term):

 

 

 

 

 

Weighted -

 

 

Weighted -

 

 

 

 

 

 

 

 

 

Average

 

 

Average

 

 

 

 

 

 

 

 

 

Exercise

 

 

Remaining

 

 

Aggregate

 

 

 

Number

 

 

Price Per

 

 

Contractual

 

 

Intrinsic

 

 

 

of Shares

 

 

Share

 

 

Term (in years)

 

 

Value

 

Outstanding at December 31, 2021

 

 

114

 

 

$

35.52

 

 

 

 

 

 

 

Exercised

 

 

(8

)

 

 

34.06

 

 

 

 

 

 

 

Forfeited

 

 

(2

)

 

 

36.65

 

 

 

 

 

 

 

Outstanding at March 31, 2022

 

 

104

 

 

$

35.61

 

 

 

2.57

 

 

$

2,168

 

Vested and Exercisable at March 31, 2022

 

 

104

 

 

$

35.61

 

 

 

2.57

 

 

$

2,168

 

Summary of Stock-Based Compensation Recorded in Expense Categories in Consolidated Statements of Operations

Forrester recognizes the fair value of stock-based compensation over the requisite service period of the individual grantee, which generally equals the vesting period. Stock-based compensation was recorded in the following expense categories on the Consolidated Statements of Income (in thousands):

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2022

 

 

2021

 

Cost of services and fulfillment

 

$

1,926

 

 

$

1,435

 

Selling and marketing

 

 

633

 

 

 

449

 

General and administrative

 

 

735

 

 

 

608

 

Total

 

$

3,294

 

 

$

2,492

 

Shares Subject to Employee Stock Purchase Plan Valuation Assumptions

Forrester utilizes the Black-Scholes valuation model for estimating the fair value of shares subject to purchase under the employee stock purchase plan, which were valued using the following assumptions:

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2022

 

 

2021

 

Average risk-free interest rate

 

 

0.86

%

 

 

0.05

%

Expected dividend yield

 

 

0.0

%

 

 

0.0

%

Expected life

 

0.5 Years

 

 

0.5 Years

 

Expected volatility

 

 

24

%

 

 

35

%

Weighted average fair value

 

$

11.02

 

 

$

11.50