XML 41 R30.htm IDEA: XBRL DOCUMENT v3.21.1
Stockholders' Equity (Tables)
3 Months Ended
Mar. 31, 2021
Equity [Abstract]  
Components of Stockholders' Equity

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

 

 

 

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

 

 

 

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

Stockholders'

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, including tax effects

 

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

 

 

 

 

 

 

 

 

 

 

(157

)

 

 

 

 

 

 

 

 

 

 

 

(157

)

Net loss

 

 

 

 

 

 

 

 

 

 

(513

)

 

 

 

 

 

 

 

 

 

 

 

(513

)

Net change in interest rate swap,

   net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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

 

 

 

Schedule of Restricted Stock Unit Activity

Restricted stock unit activity for the three months ended March 31, 2021 is presented below (in thousands, except per share data):

 

 

 

 

 

 

Weighted-

 

 

 

 

 

 

 

Average

 

 

 

Number of

 

 

Grant Date

 

 

 

Shares

 

 

Fair Value

 

Unvested at December 31, 2020

 

 

642

 

 

$

38.99

 

Granted

 

 

7

 

 

 

46.04

 

Vested

 

 

(38

)

 

 

41.24

 

Forfeited

 

 

(13

)

 

 

39.44

 

Unvested at March 31, 2021

 

 

598

 

 

$

38.93

 

Schedule of Stock Option Activity

 

Stock option activity for the three months ended March 31, 2021 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, 2020

 

 

292

 

 

$

35.46

 

 

 

 

 

 

 

 

 

Exercised

 

 

(30

)

 

 

36.04

 

 

 

 

 

 

 

 

 

Outstanding at March 31, 2021

 

 

262

 

 

$

35.40

 

 

 

3.15

 

 

$

1,859

 

Vested and Exercisable at March 31, 2021

 

 

262

 

 

$

35.40

 

 

 

3.15

 

 

$

1,859

 

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 Operations (in thousands):

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2021

 

 

2020

 

Cost of services and fulfillment

 

$

1,435

 

 

$

1,593

 

Selling and marketing

 

 

449

 

 

 

362

 

General and administrative

 

 

608

 

 

 

847

 

Total

 

$

2,492

 

 

$

2,802

 

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,

 

 

 

2021

 

 

2020

 

Average risk-free interest rate

 

 

0.05

%

 

 

0.30

%

Expected dividend yield

 

 

0.0

%

 

 

0.0

%

Expected life

 

0.5 Years

 

 

0.5 Years

 

Expected volatility

 

 

35

%

 

 

26

%

Weighted average fair value

 

$

11.50

 

 

$

8.10