XML 42 R32.htm IDEA: XBRL DOCUMENT v3.22.2
Stockholders' Equity (Tables)
6 Months Ended
Jun. 30, 2022
Equity [Abstract]  
Components of Stockholders' Equity

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

 

Three Months Ended June 30, 2022

 

 

Common Stock

 

 

 

 

 

 

 

 

Treasury Stock

 

 

Accumulated

 

 

 

 

 

Number
of
Shares

 

 

$0.01ParValue

 

 

Additional
Paid-in
Capital

 

 

Retained
Earnings

 

 

Number
of
Shares

 

 

Cost

 

 

Other
Comprehensive
Income (Loss)

 

 

Total
Equity

 

Balance at March 31, 2022

 

24,143

 

 

$

241

 

 

$

251,001

 

 

$

156,973

 

 

 

5,202

 

 

$

(201,414

)

 

$

(4,371

)

 

$

202,430

 

Issuance of common stock under
   stock plans, including tax effects

 

16

 

 

 

1

 

 

 

99

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

100

 

Repurchases of common stock

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

103

 

 

 

(5,653

)

 

 

—

 

 

 

(5,653

)

Stock-based compensation expense

 

—

 

 

 

—

 

 

 

3,837

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

3,837

 

Net income

 

—

 

 

 

—

 

 

 

—

 

 

 

13,874

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

13,874

 

Net change in interest rate swap,
   net of tax

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

68

 

 

 

68

 

Net change in marketable investments,
   net of tax

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(29

)

 

 

(29

)

Foreign currency translation

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(4,528

)

 

 

(4,528

)

Balance at June 30, 2022

 

24,159

 

 

$

242

 

 

$

254,937

 

 

$

170,847

 

 

 

5,305

 

 

$

(207,067

)

 

$

(8,860

)

 

$

210,099

 

 

 

Three Months Ended June 30, 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
Equity

 

Balance at March 31, 2021

 

23,755

 

 

$

238

 

 

$

234,752

 

 

$

131,937

 

 

 

4,631

 

 

$

(171,889

)

 

$

(2,801

)

 

$

192,237

 

Issuance of common stock under
   stock plans, including tax effects

 

25

 

 

 

—

 

 

 

336

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

336

 

Repurchases of common stock

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

63

 

 

 

(2,673

)

 

 

—

 

 

 

(2,673

)

Stock-based compensation expense

 

—

 

 

 

—

 

 

 

2,397

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

2,397

 

Net income

 

—

 

 

 

—

 

 

 

—

 

 

 

8,343

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

8,343

 

Net change in interest rate swap,
   net of tax

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

139

 

 

 

139

 

Foreign currency translation

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

723

 

 

 

723

 

Balance at June 30, 2021

 

23,780

 

 

$

238

 

 

$

237,485

 

 

$

140,280

 

 

 

4,694

 

 

$

(174,562

)

 

$

(1,939

)

 

$

201,502

 

 

 

Six Months Ended June 30, 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

 

74

 

 

 

1

 

 

 

1,821

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

1,822

 

Repurchases of common stock

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

278

 

 

 

(15,112

)

 

 

—

 

 

 

(15,112

)

Stock-based compensation expense

 

—

 

 

 

—

 

 

 

7,131

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

7,131

 

Net income

 

—

 

 

 

—

 

 

 

—

 

 

 

18,022

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

18,022

 

Net change in interest rate swap,
   net of tax

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

264

 

 

 

264

 

Net change in marketable investments,
   net of tax

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(93

)

 

 

(93

)

Foreign currency translation

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(5,842

)

 

 

(5,842

)

Balance at June 30, 2022

 

24,159

 

 

$

242

 

 

$

254,937

 

 

$

170,847

 

 

 

5,305

 

 

$

(207,067

)

 

$

(8,860

)

 

$

210,099

 

 

 

Six Months Ended June 30, 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

 

132

 

 

 

2

 

 

 

2,468

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

2,470

 

Repurchases of common stock

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

63

 

 

 

(2,673

)

 

 

—

 

 

 

(2,673

)

Stock-based compensation expense

 

—

 

 

 

—

 

 

 

4,889

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

4,889

 

Net income

 

—

 

 

 

—

 

 

 

—

 

 

 

12,299

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

12,299

 

Net change in interest rate swap,
   net of tax

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

329

 

 

 

329

 

Foreign currency translation

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(1,578

)

 

 

(1,578

)

Balance at June 30, 2021

 

23,780

 

 

$

238

 

 

$

237,485

 

 

$

140,280

 

 

 

4,694

 

 

$

(174,562

)

 

$

(1,939

)

 

$

201,502

 

Schedule of Restricted Stock Unit Activity

Restricted stock unit activity for the six months ended June 30, 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

 

 

319

 

 

 

50.96

 

Vested

 

 

(25

)

 

 

39.72

 

Forfeited

 

 

(26

)

 

 

44.31

 

Unvested at June 30, 2022

 

 

902

 

 

$

45.48

 

Schedule of Stock Option Activity

Stock option activity for the six months ended June 30, 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

 

 

(12

)

 

 

34.66

 

 

 

 

 

 

 

Forfeited

 

 

(2

)

 

 

36.65

 

 

 

 

 

 

 

Outstanding at June 30, 2022

 

 

100

 

 

$

35.60

 

 

 

2.38

 

 

$

1,222

 

Vested and Exercisable at June 30, 2022

 

 

100

 

 

$

35.60

 

 

 

2.38

 

 

$

1,222

 

Summary of Stock-Based Compensation Recorded in Expense Categories in Consolidated Statements of Operations Stock-based compensation was recorded in the following expense categories on the Consolidated Statements of Income (in thousands):

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Cost of services and fulfillment

 

$

2,203

 

 

$

1,401

 

 

$

4,129

 

 

$

2,835

 

Selling and marketing

 

 

752

 

 

 

399

 

 

 

1,385

 

 

 

848

 

General and administrative

 

 

882

 

 

 

597

 

 

 

1,617

 

 

 

1,206

 

Total

 

$

3,837

 

 

$

2,397

 

 

$

7,131

 

 

$

4,889

 

 

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

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Average risk-free interest rate

 

 

0.86

%

 

 

0.05

%

 

 

0.86

%

 

 

0.05

%

Expected dividend yield

 

 

0.0

%

 

 

0.0

%

 

 

0.0

%

 

 

0.0

%

Expected life

 

0.5 Years

 

 

0.5 Years

 

 

0.5 Years

 

 

0.5 Years

 

Expected volatility

 

 

24

%

 

 

35

%

 

 

24

%

 

 

35

%

Weighted average fair value

 

$

11.02

 

 

$

11.50

 

 

$

11.02

 

 

$

11.50