XML 54 R30.htm IDEA: XBRL DOCUMENT v3.20.1
Stockholders' Equity (Tables)
3 Months Ended
Mar. 31, 2020
Equity [Abstract]  
Components of Stockholders' Equity

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

 

 

Three Months Ended March 31, 2020

 

 

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

Equity

 

Balance at December 31, 2019

 

23,275

 

 

$

233

 

 

$

216,454

 

 

$

118,147

 

 

 

4,631

 

 

$

(171,889

)

 

$

(4,857

)

 

$

158,088

 

Issuance of common stock under

   stock plans, net

 

114

 

 

 

1

 

 

 

1,052

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,053

 

Stock-based compensation expense

 

 

 

 

 

 

 

2,802

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,802

 

Cumulative effect adjustment due

   to adoption of new accounting

   pronouncement, net of tax of $61

 

 

 

 

 

 

 

 

 

 

(157

)

 

 

 

 

 

 

 

 

 

 

 

(157

)

Net loss

 

 

 

 

 

 

 

 

 

 

(513

)

 

 

 

 

 

 

 

 

 

 

 

(513

)

Net change in interest rate swap, net

   of tax of $462

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,181

)

 

 

(1,181

)

Foreign currency translation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,920

)

 

 

(1,920

)

Balance at March 31, 2020

 

23,389

 

 

$

234

 

 

$

220,308

 

 

$

117,477

 

 

 

4,631

 

 

$

(171,889

)

 

$

(7,958

)

 

$

158,172

 

 

 

Three Months Ended March 31, 2019

 

 

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

Equity

 

Balance at December 31, 2018

 

22,951

 

 

$

230

 

 

$

200,696

 

 

$

127,717

 

 

 

4,631

 

 

$

(171,889

)

 

$

(5,154

)

 

$

151,600

 

Issuance of common stock under

   stock plans, net

 

99

 

 

 

1

 

 

 

3,274

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,275

 

Stock-based compensation expense

 

 

 

 

 

 

 

2,685

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,685

 

Net loss

 

 

 

 

 

 

 

 

 

 

(13,316

)

 

 

 

 

 

 

 

 

 

 

 

(13,316

)

Foreign currency translation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(430

)

 

 

(430

)

Balance at March 31, 2019

 

23,050

 

 

$

231

 

 

$

206,655

 

 

$

114,401

 

 

 

4,631

 

 

$

(171,889

)

 

$

(5,584

)

 

$

143,814

 

Schedule of Restricted Stock Unit Activity

Restricted stock unit activity for the three months ended March 31, 2020 is presented below (in thousands, except per share data):

 

 

 

 

 

 

 

Weighted-

 

 

 

 

 

 

 

Average

 

 

 

Number of

 

 

Grant Date

 

 

 

Shares

 

 

Fair Value

 

Unvested at December 31, 2019

 

 

656

 

 

$

42.94

 

Granted

 

 

15

 

 

 

37.15

 

Vested

 

 

(71

)

 

 

44.34

 

Forfeited

 

 

(48

)

 

 

43.71

 

Unvested at March 31, 2020

 

 

552

 

 

$

42.53

 

Schedule of Stock Option Activity

 

Stock option activity for the three months ended March 31, 2020 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, 2019

 

 

436

 

 

$

35.62

 

 

 

 

 

 

 

 

 

Granted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercised

 

 

(17

)

 

 

33.53

 

 

 

 

 

 

 

 

 

Forfeited

 

 

(33

)

 

 

38.46

 

 

 

 

 

 

 

 

 

Outstanding at March 31, 2020

 

 

386

 

 

$

35.47

 

 

 

3.54

 

 

$

4

 

Exercisable at March 31, 2020

 

 

378

 

 

$

35.42

 

 

 

3.56

 

 

$

4

 

Vested and expected to vest at March 31, 2020

 

 

386

 

 

$

35.47

 

 

 

3.54

 

 

$

4

 

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 in the Consolidated Statements of Operations (in thousands):

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2020

 

 

2019

 

Cost of services and fulfillment

 

$

1,593

 

 

$

1,463

 

Selling and marketing

 

 

362

 

 

 

440

 

General and administrative

 

 

847

 

 

 

782

 

Total

 

$

2,802

 

 

$

2,685

 

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,

 

 

 

2020

 

 

2019

 

Average risk-free interest rate

 

 

0.30

%

 

 

2.51

%

Expected dividend yield

 

 

0.0

%

 

 

0.0

%

Expected life

 

0.5 Years

 

 

0.5 Years

 

Expected volatility

 

 

26

%

 

 

34

%

Weighted average fair value

 

$

8.10

 

 

$

12.50