UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(MARK ONE)
☒ |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934. |
FOR THE QUARTERLY PERIOD ENDED September 30, 2018
OR
☐ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934. |
COMMISSION FILE NUMBER: 000-21433
FORRESTER RESEARCH, INC.
(Exact name of registrant as specified in its charter)
DELAWARE |
|
04-2797789 |
(State or other jurisdiction of incorporation or organization) |
|
(I.R.S. Employer Identification Number) |
|
|
|
60 Acorn Park Drive CAMBRIDGE, MASSACHUSETTS |
|
02140 |
(Address of principal executive offices) |
|
(Zip Code) |
Registrant’s telephone number, including area code: (617) 613-6000
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 ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer |
|
☐ |
|
Accelerated filer |
|
☒ |
|
|
|
|
|
|
|
Non-accelerated filer |
|
☐ |
|
Smaller reporting company |
|
☐ |
Emerging growth company |
|
☐ |
|
|
|
|
If an emerging growth company, indicate by checkmark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
As of November 2, 2018 18,264,000 shares of the registrant’s common stock were outstanding.
INDEX TO FORM 10-Q
2
FORRESTER RESEARCH, INC.
(In thousands, except per share data, unaudited)
|
|
September 30, |
|
|
December 31, |
|
||
|
|
2018 |
|
|
2017 |
|
||
ASSETS |
|
|
|
|
|
|
|
|
Current Assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
92,057 |
|
|
$ |
79,790 |
|
Marketable investments (Note 4) |
|
|
52,395 |
|
|
|
54,333 |
|
Accounts receivable, net |
|
|
38,552 |
|
|
|
70,023 |
|
Deferred commissions |
|
|
10,884 |
|
|
|
13,731 |
|
Prepaid expenses and other current assets |
|
|
13,292 |
|
|
|
18,942 |
|
Total current assets |
|
|
207,180 |
|
|
|
236,819 |
|
Property and equipment, net |
|
|
22,403 |
|
|
|
25,249 |
|
Goodwill |
|
|
85,126 |
|
|
|
76,169 |
|
Intangible assets, net |
|
|
5,368 |
|
|
|
732 |
|
Other assets |
|
|
8,417 |
|
|
|
6,231 |
|
Total assets |
|
$ |
328,494 |
|
|
$ |
345,200 |
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
Current Liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
512 |
|
|
$ |
217 |
|
Accrued expenses and other current liabilities |
|
|
41,364 |
|
|
|
49,629 |
|
Deferred revenue |
|
|
128,435 |
|
|
|
145,207 |
|
Total current liabilities |
|
|
170,311 |
|
|
|
195,053 |
|
Non-current liabilities |
|
|
11,353 |
|
|
|
8,958 |
|
Total liabilities |
|
|
181,664 |
|
|
|
204,011 |
|
|
|
|
|
|
|
|
|
|
Stockholders' Equity (Note 9): |
|
|
|
|
|
|
|
|
Preferred stock, $0.01 par value |
|
|
|
|
|
|
|
|
Authorized - 500 shares; issued and outstanding - none |
|
|
— |
|
|
|
— |
|
Common stock, $0.01 par value |
|
|
|
|
|
|
|
|
Authorized - 125,000 shares |
|
|
|
|
|
|
|
|
Issued - 22,893 and 22,432 shares as of September 30, 2018 and December 31, 2017, respectively |
|
|
|
|
|
|
|
|
Outstanding - 18,262 and 18,041 shares as of September 30, 2018 and December 31, 2017, respectively |
|
|
229 |
|
|
|
224 |
|
Additional paid-in capital |
|
|
196,803 |
|
|
|
181,910 |
|
Retained earnings |
|
|
126,006 |
|
|
|
123,010 |
|
Treasury stock - 4,631 and 4,391 shares as of September 30, 2018 and December 31, 2017, respectively, at cost |
|
|
(171,889 |
) |
|
|
(161,943 |
) |
Accumulated other comprehensive loss |
|
|
(4,319 |
) |
|
|
(2,012 |
) |
Total stockholders’ equity |
|
|
146,830 |
|
|
|
141,189 |
|
Total liabilities and stockholders’ equity |
|
$ |
328,494 |
|
|
$ |
345,200 |
|
The accompanying notes are an integral part of these consolidated financial statements.
3
CONSOLIDATED STATEMENTS OF INCOME
(In thousands, except per share data, unaudited)
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
September 30, |
|
|
September 30, |
|
||||||||||
|
|
2018 |
|
|
2017 |
|
|
2018 |
|
|
2017 |
|
||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research services |
|
$ |
56,332 |
|
|
$ |
54,235 |
|
|
$ |
166,332 |
|
|
$ |
160,553 |
|
Advisory services and events |
|
|
28,558 |
|
|
|
26,134 |
|
|
|
92,660 |
|
|
|
86,743 |
|
Total revenues |
|
|
84,890 |
|
|
|
80,369 |
|
|
|
258,992 |
|
|
|
247,296 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of services and fulfillment |
|
|
34,361 |
|
|
|
32,508 |
|
|
|
107,537 |
|
|
|
100,814 |
|
Selling and marketing |
|
|
31,051 |
|
|
|
29,225 |
|
|
|
96,771 |
|
|
|
90,355 |
|
General and administrative |
|
|
11,192 |
|
|
|
10,083 |
|
|
|
32,871 |
|
|
|
30,672 |
|
Depreciation |
|
|
1,965 |
|
|
|
1,607 |
|
|
|
6,056 |
|
|
|
4,775 |
|
Amortization of intangible assets |
|
|
402 |
|
|
|
197 |
|
|
|
770 |
|
|
|
582 |
|
Acquisition and integration costs |
|
|
977 |
|
|
|
— |
|
|
|
1,306 |
|
|
|
— |
|
Total operating expenses |
|
|
79,948 |
|
|
|
73,620 |
|
|
|
245,311 |
|
|
|
227,198 |
|
Income from operations |
|
|
4,942 |
|
|
|
6,749 |
|
|
|
13,681 |
|
|
|
20,098 |
|
Other income, net |
|
|
319 |
|
|
|
146 |
|
|
|
472 |
|
|
|
248 |
|
Losses on investments, net |
|
|
(17 |
) |
|
|
(772 |
) |
|
|
(62 |
) |
|
|
(997 |
) |
Income before income taxes |
|
|
5,244 |
|
|
|
6,123 |
|
|
|
14,091 |
|
|
|
19,349 |
|
Income tax expense |
|
|
1,294 |
|
|
|
2,170 |
|
|
|
4,086 |
|
|
|
6,302 |
|
Net income |
|
$ |
3,950 |
|
|
$ |
3,953 |
|
|
$ |
10,005 |
|
|
$ |
13,047 |
|
Basic income per common share |
|
$ |
0.22 |
|
|
$ |
0.22 |
|
|
$ |
0.55 |
|
|
$ |
0.73 |
|
Diluted income per common share |
|
$ |
0.21 |
|
|
$ |
0.22 |
|
|
$ |
0.55 |
|
|
$ |
0.72 |
|
Basic weighted average common shares outstanding |
|
|
18,088 |
|
|
|
17,747 |
|
|
|
18,030 |
|
|
|
17,897 |
|
Diluted weighted average common shares outstanding |
|
|
18,433 |
|
|
|
18,051 |
|
|
|
18,353 |
|
|
|
18,212 |
|
Cash dividends declared per common share |
|
$ |
0.20 |
|
|
$ |
0.19 |
|
|
$ |
0.60 |
|
|
$ |
0.57 |
|
The accompanying notes are an integral part of these consolidated financial statements.
4
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(In thousands, unaudited)
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
September 30, |
|
|
September 30, |
|
||||||||||
|
2018 |
|
|
2017 |
|
|
2018 |
|
|
2017 |
|
||||
Net income |
$ |
3,950 |
|
|
$ |
3,953 |
|
|
$ |
10,005 |
|
|
$ |
13,047 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss), net of taxes: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation |
|
(602 |
) |
|
|
1,601 |
|
|
|
(2,293 |
) |
|
|
4,905 |
|
Net change in market value of investments |
|
65 |
|
|
|
23 |
|
|
|
12 |
|
|
|
47 |
|
Other comprehensive income (loss) |
|
(537 |
) |
|
|
1,624 |
|
|
|
(2,281 |
) |
|
|
4,952 |
|
Comprehensive income |
$ |
3,413 |
|
|
$ |
5,577 |
|
|
$ |
7,724 |
|
|
$ |
17,999 |
|
The accompanying notes are an integral part of these consolidated financial statements.
5
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands, unaudited)
|
Nine Months Ended |
|
|||||
|
September 30, |
|
|||||
|
2018 |
|
|
2017 |
|
||
Cash flows from operating activities: |
|
|
|
|
|
|
|
Net income |
$ |
10,005 |
|
|
$ |
13,047 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
Depreciation |
|
6,056 |
|
|
|
4,775 |
|
Amortization of intangible assets |
|
770 |
|
|
|
582 |
|
Net losses from investments |
|
62 |
|
|
|
997 |
|
Deferred income taxes |
|
(1,305 |
) |
|
|
(921 |
) |
Stock-based compensation |
|
6,191 |
|
|
|
6,423 |
|
Amortization of premium (discount) on investments |
|
(17 |
) |
|
|
171 |
|
Foreign currency losses |
|
462 |
|
|
|
444 |
|
Changes in assets and liabilities, net of acquisitions: |
|
|
|
|
|
|
|
Accounts receivable |
|
31,857 |
|
|
|
20,140 |
|
Deferred commissions |
|
3,716 |
|
|
|
2,906 |
|
Prepaid expenses and other current assets |
|
(68 |
) |
|
|
(979 |
) |
Accounts payable |
|
19 |
|
|
|
(1,208 |
) |
Accrued expenses and other liabilities |
|
(12,111 |
) |
|
|
(6,041 |
) |
Deferred revenue |
|
(8,205 |
) |
|
|
(3,473 |
) |
Net cash provided by operating activities |
|
37,432 |
|
|
|
36,863 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
Acquisitions, net of cash acquired |
|
(9,250 |
) |
|
|
— |
|
Purchases of property and equipment |
|
(3,161 |
) |
|
|
(5,806 |
) |
Purchases of marketable investments |
|
(31,831 |
) |
|
|
(27,430 |
) |
Proceeds from sales and maturities of marketable investments |
|
33,802 |
|
|
|
34,458 |
|
Other investing activity |
|
— |
|
|
|
200 |
|
Net cash provided by (used in) investing activities |
|
(10,440 |
) |
|
|
1,422 |
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
Dividends paid on common stock |
|
(10,839 |
) |
|
|
(10,205 |
) |
Repurchases of common stock |
|
(9,946 |
) |
|
|
(39,967 |
) |
Proceeds from issuance of common stock under employee equity incentive plans |
|
11,217 |
|
|
|
13,866 |
|
Taxes paid related to net share settlements of stock-based compensation awards |
|
(2,509 |
) |
|
|
(2,511 |
) |
Net cash used in financing activities |
|
(12,077 |
) |
|
|
(38,817 |
) |
Effect of exchange rate changes on cash and cash equivalents |
|
(2,648 |
) |
|
|
3,534 |
|
Net increase in cash and cash equivalents |
|
12,267 |
|
|
|
3,002 |
|
Cash and cash equivalents, beginning of period |
|
79,790 |
|
|
|
76,958 |
|
Cash and cash equivalents, end of period |
$ |
92,057 |
|
|
$ |
79,960 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of cash flow information: |
|
|
|
|
|
|
|
Cash paid for income taxes |
$ |
3,263 |
|
|
$ |
7,662 |
|
Non-cash investing activities for the nine months ended September 30, 2018 include $5.3 million of consideration payable as a result of the acquisition of FeedbackNow. This amount includes $3.0 million of contingent consideration, $1.5 million for an indemnity holdback and $0.8 million for the working capital adjustment. Refer to Note 2 – Acquisitions for further information on these amounts.
The accompanying notes are an integral part of these consolidated financial statements.
6
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Note 1 — Interim Consolidated Financial Statements
Basis of Presentation
The accompanying unaudited interim consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”) for reporting on Form 10-Q. Accordingly, certain information and footnote disclosures required for complete financial statements are not included herein. The year-end balance sheet data was derived from audited financial statements, but does not include all disclosures required by accounting principles generally accepted in the United States of America. It is recommended that these financial statements be read in conjunction with the consolidated financial statements and related notes that appear in the Forrester Research, Inc. (“Forrester”) Annual Report on Form 10-K for the year ended December 31, 2017. In the opinion of management, all adjustments (consisting of normal recurring adjustments) considered necessary for a fair statement of the financial position, results of operations, comprehensive income and cash flows as of the dates and for the periods presented have been included. The results of operations for the three and nine months ended September 30, 2018 may not be indicative of the results for the year ending December 31, 2018, or any other period.
Out of Period Adjustment
During the quarter ended June 30, 2018, the Company recorded $1.0 million of revenue ($0.7 million after tax) for an out-of-period correction within research services in the Consolidated Statements of Income. The error resulted from an understatement of revenue from the reprint product line of $0.8 million ($0.5 million after tax) during the three months ended March 31, 2018 and $0.2 million ($0.1 million after tax) from the year ended December 31, 2017. The Company has concluded that the error was not material to all prior period financial statements.
Fair Value Measurements
The carrying amounts reflected in the Consolidated Balance Sheets for cash and cash equivalents, accounts receivable, accounts payable, and accrued expenses approximate fair value due to their short-term maturities. See Note 2 – Acquisitions – for the fair value of a contingent consideration arrangement. See Note 4 – Marketable Investments - for the fair value of the Company’s marketable investments.
Adoption of New Accounting Pronouncements
The Company adopted the guidance in Accounting Standards Update (“ASU”) No. 2016-15, Statement of Cash Flows: Classification of Certain Cash Receipts and Cash Payments, on January 1, 2018. The new standard clarifies certain aspects of the statement of cash flows, including contingent consideration payments made after a business combination, proceeds from the settlement of insurance claims, and distributions received from equity method investees, among others. The adoption of this standard did not have a material impact on the Company’s statements of cash flows.
The Company adopted the guidance in ASU No. 2016-18, Statement of Cash Flows: Restricted Cash, on January 1, 2018. The new standard requires restricted cash to be included with cash and cash equivalents when reconciling the beginning and ending amounts on the statement of cash flows. The adoption of this standard did not have an impact on the Company’s statements of cash flows.
The Company elected to adopt the guidance in ASU No. 2018-02, Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income, on January 1, 2018. The new standard allows but does not require, a reclassification from accumulated other comprehensive income to retained earnings for stranded tax effects resulting from the Tax Cuts and Jobs Act (the “Act”) enacted on December 22, 2017. The Company elected to make the reclassification adjustment as of the beginning of the period of adoption in the amount of $26,000 using the aggregate portfolio approach. The reclassification amount includes the effect of the change in the U.S. federal corporate income tax rate on the gross deferred tax amounts at the date of enactment of the Act related to items remaining in accumulated other comprehensive income.
7
In May 2014, the Financial Accounting Standards Board (FASB) issued ASU No. 2014-09, Revenue from Contracts with Customers, and has since issued several additional amendments thereto (collectively known as ASC 606). ASC 606 supersedes all existing revenue recognition requirements, including most industry-specific guidance. The new standard requires a company to recognize revenue when it transfers goods or services to customers in an amount that reflects the consideration that the company expects to receive for those goods or services. ASC 606 also includes subtopic ASC 340-40, Other Assets and Deferred Costs-Contracts with Customers, which provides guidance on accounting for certain revenue related costs including costs associated with obtaining and fulfilling a contract.
On January 1, 2018, the Company adopted ASC 606 using the modified retrospective method. Under this method, the reported results for 2018 reflect the application of ASC 606, while the reported results for 2017 were prepared under the guidance of ASC 605, Revenue Recognition, which is referred to herein as the “previous guidance”. The modified retrospective method requires the cumulative effect of applying the new guidance to all contracts with customers that were not completed as of January 1, 2018 to be recorded as an adjustment to retained earnings as of the adoption date. Forrester considered a contract to be complete if all the revenue was recognized in accordance with the previous guidance that was in effect before the adoption date.
The effect of adopting ASC 606 included a $7.8 million reduction in deferred revenue, primarily related to prepaid performance obligations that are expected to expire in 2018 and 2019 that would have been recognized in 2017 under the new guidance; a decrease of $5.5 million in prepaid expenses and other current assets related to deferred survey costs that would have been expensed as incurred in 2017 under the new guidance and the current tax impact of the cumulative effect; an increase of $0.9 million in deferred commissions related to the capitalization of fringe benefits as incremental costs to obtain customer contracts under the new guidance; and an increase of $0.6 million in other assets for the deferred tax effect of the cumulative effect. Retained earnings increased by $3.8 million as a net result of these adjustments.
Refer to Note 6, Revenue and Contract Costs, for additional disclosures and a discussion of the Company's updated policies related to revenue recognition, related balance sheet accounts, and accounting for costs to obtain and fulfill a customer contract.
The following tables summarize the effect of adopting ASC 606 on the Company’s financial statements during and as of the three and nine months ended September 30, 2018 (in thousands):
Consolidated Balance Sheet |
|
|
|
|
|
|
|
|
As of September 30, 2018 |
|
|||||
|
|
|
|
|
Amounts as |
|
|
|
|
|
|
|
if Previous |
|
|
|
|
|
|
|
Guidance in |
|
|
|
As Reported |
|
|
Effect |
|
||
Accounts receivable, net |
$ |
38,552 |
|
|
$ |
41,837 |
|
Deferred commissions |
|
10,884 |
|
|
|
10,284 |
|
Prepaid expenses and other current assets |
|
13,292 |
|
|
|
17,966 |
|
Total current assets |
|
207,180 |
|
|
|
214,539 |
|
Other assets |
|
8,417 |
|
|
|
7,855 |
|
Total assets |
|
328,494 |
|
|
|
335,291 |
|
|
|
|
|
|
|
|
|
Deferred revenue |
$ |
128,435 |
|
|
$ |
138,060 |
|
Total current liabilities |
|
170,311 |
|
|
|
179,936 |
|
Total liabilities |
|
181,664 |
|
|
|
191,289 |
|
Retained earnings |
|
126,006 |
|
|
|
123,178 |
|
Total stockholders’ equity |
|
146,830 |
|
|
|
144,002 |
|
Total liabilities and stockholders’ equity |
|
328,494 |
|
|
|
335,291 |
|
Total assets were $6.8 million less than if the previous guidance remained in effect, largely due to the following changes required by the adoption of ASC 606:
|
• |
Accounts receivable, net was lower due to the Company excluding invoices issued on cancellable contracts in excess of revenue recognized. |
|
• |
Deferred commissions was higher due to the capitalization of fringe benefits costs. |
|
• |
Prepaid expenses and other current assets were lower due to expensing survey costs as incurred and the current period tax effect of the adjustments. |
8
Deferred revenue was $9.6 million less due to the accelerated recognition of revenue for estimated unexercised rights, which would have been deferred under the previous guidance until the right expired, and the exclusion of invoices issued on cancellable contracts in excess of revenue recognized.
Consolidated Statement of Income |
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2018 |
|
|||||
|
|
|
|
|
Amounts as |
|
|
|
|
|
|
|
if Previous |
|
|
|
|
|
|
|
Guidance in |
|
|
|
As Reported |
|
|
Effect |
|
||
Revenues: |
|
|
|
|
|
|
|
Research services |
$ |
56,332 |
|
|
$ |
55,719 |
|
Advisory services and events |
|
28,558 |
|
|
|
28,287 |
|
Total revenues |
|
84,890 |
|
|
|
84,006 |
|
Operating expenses: |
|
|
|
|
|
|
|
Cost of services and fulfillment |
|
34,361 |
|
|
|
34,838 |
|
Selling and marketing |
|
31,051 |
|
|
|
30,871 |
|
Total operating expenses |
|
79,948 |
|
|
|
80,245 |
|
Income from operations |
|
4,942 |
|
|
|
3,761 |
|
Income before income taxes |
|
5,244 |
|
|
|
4,063 |
|
Income tax provision |
|
1,294 |
|
|
|
927 |
|
Net income |
|
3,950 |
|
|
|
3,136 |
|
Basic income per common share |
$ |
0.22 |
|
|
$ |
0.17 |
|
Diluted income per common share |
$ |
0.21 |
|
|
$ |
0.17 |
|
Consolidated Statement of Income |
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2018 |
|
|||||
|
|
|
|
|
Amounts as |
|
|
|
|
|
|
|
if Previous |
|
|
|
|
|
|
|
Guidance in |
|
|
|
As Reported |
|
|
Effect |
|
||
Revenues: |
|
|
|
|
|
|
|
Research services |
$ |
166,332 |
|
|
$ |
167,429 |
|
Advisory services and events |
|
92,660 |
|
|
|
93,051 |
|
Total revenues |
|
258,992 |
|
|
|
260,480 |
|
Operating expenses: |
|
|
|
|
|
|
|
Cost of services and fulfillment |
|
107,537 |
|
|
|
107,841 |
|
Selling and marketing |
|
96,771 |
|
|
|
96,502 |
|
Total operating expenses |
|
245,311 |
|
|
|
245,346 |
|
Income from operations |
|
13,681 |
|
|
|
15,134 |
|
Income before income taxes |
|
14,091 |
|
|
|
15,544 |
|
Income tax provision |
|
4,086 |
|
|
|
4,564 |
|
Net income |
|
10,005 |
|
|
|
10,980 |
|
Basic income per common share |
$ |
0.55 |
|
|
$ |
0.61 |
|
Diluted income per common share |
$ |
0.55 |
|
|
$ |
0.60 |
|
The $0.9 million increase and $1.5 million reduction to total revenues for three and nine months ended September 30, 2018, respectively, is related to ASC 606’s requirement to recognize revenue for estimated future unexercised customer rights rather than recognize unexercised rights when they occur. The Company currently expects this change to primarily affect the timing of revenue within the quarters of 2018 but does not expect it to have a material effect on the Company’s results of operations for the full year of 2018. The net impact, including the tax effect, of accounting for revenue and costs to obtain and fulfill customer contracts under the new guidance increased net income and diluted net income per share for the three months ended September 30, 2018 by $0.8 million and $0.04, respectively. For the nine months ended September 30, 2018, the net impact of the new guidance decreased net income and diluted net income per share by $1.0 million and $0.05, respectively.
9
Consolidated Statement of Comprehensive Income |
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2018 |
|
|||||
|
|
|
|
|
Amounts as |
|
|
|
|
|
|
|
if Previous |
|
|
|
|
|
|
|
Guidance in |
|
|
|
As Reported |
|
|
Effect |
|
||
Net income |
$ |
3,950 |
|
|
$ |
3,136 |
|
Comprehensive income |
|
3,413 |
|
|
|
2,599 |
|
Consolidated Statement of Comprehensive Income |
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2018 |
|
|||||
|
|
|
|
|
Amounts as |
|
|
|
|
|
|
|
if Previous |
|
|
|
|
|
|
|
Guidance in |
|
|
|
As Reported |
|
|
Effect |
|
||
Net income |
$ |
10,005 |
|
|
$ |
10,980 |
|
Comprehensive income |
|
7,724 |
|
|
|
8,698 |
|
Consolidated Statement of Cash Flows |
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2018 |
|
|||||
|
|
|
|
|
Amounts as |
|
|
|
|
|
|
|
if Previous |
|
|
|
|
|
|
|
Guidance in |
|
|
|
As Reported |
|
|
Effect |
|
||
Cash flows from operating activities: |
|
|
|
|
|
|
|
Net income |
$ |
10,005 |
|
|
$ |
10,980 |
|
Accounts receivable |
|
31,857 |
|
|
|
28,572 |
|
Deferred commissions |
|
3,716 |
|
|
|
3,447 |
|
Prepaid expenses and other current assets |
|
(68 |
) |
|
|
714 |
|
Deferred revenue |
|
(8,205 |
) |
|
|
(6,408 |
) |
The impact to comprehensive income and cash flows from operating activities are driven by the consolidated balance sheet and income statement changes previously discussed.
Note 2 — Acquisitions
The Company accounts for business combinations in accordance with the acquisition method of accounting as prescribed by ASC 805, Business Combinations. The acquisition method of accounting requires the Company to record the assets and liabilities acquired based on their estimated fair values as of the acquisition date, with any excess of the consideration transferred over the estimated fair value of the net assets acquired, including identifiable intangible assets, to be recorded to goodwill.
GlimpzIt
On June 22, 2018, Forrester acquired substantially all of the assets of SocialGlimpz Inc. (“GlimpzIt”), an artificial intelligence and machine-learning provider based in San Francisco. The acquisition is part of Forrester's plan to build a real-time customer experience or CX cloud solution, integrating a range of inputs to help companies monitor and improve customer experience. Forrester intends to deploy the GlimpzIt technology to extend the analytics engine in Forrester’s planned real-time CX cloud. The acquisition of GlimpzIt was determined to be an acquisition of a business under the provisions of ASC 805. The total purchase price was approximately $1.3 million, which was paid in cash on the acquisition date, and has been preliminarily allocated as $0.7 million of goodwill and $0.6 million of an intangible asset representing technology, which is being amortized over its estimated useful life of five years. The acquired working capital was insignificant. Forrester may also be required to pay an additional $0.3 million in cash contingent on the achievement of certain employment conditions by key employees, which is being recognized as compensation expense over the related service period of two years. Goodwill has been allocated to the Product segment and is expected to be deductible for income tax purposes. Goodwill is attributable to the acquired workforce as well as future synergies. The results of GlimpzIt operations were not material to our consolidated results of operations, and accordingly, no pro forma financial information has been presented.
10
FeedbackNow
On July 6, 2018, Forrester acquired 100% of the shares of S.NOW SA, a Switzerland-based business that operates as FeedbackNow. FeedbackNow is a maker of physical buttons and monitoring software that companies deploy to measure, analyze, and improve customer experience. The acquisition is part of Forrester's plan to build a real-time CX cloud solution. FeedbackNow provides a high-volume input source for the real-time CX cloud solution. The acquisition of FeedbackNow was determined to be an acquisition of a business under the provisions of ASC 805. The Company paid $8.4 million on the closing date. An additional $1.5 million is payable during a two-year period from the closing date and is subject to typical indemnity provisions from the seller. The Company is also required to pay additional purchase price based on the acquired working capital of $0.8 million and the sellers may earn up to $4.2 million based on the financial performance of FeedbackNow during the two-year period following the closing date.
Total Consideration Transferred
The following table summarizes the fair value of the aggregate consideration paid or payable for FeedbackNow (in thousands):
|
|
|
|
Cash paid at close (1) |
$ |
8,425 |
|
Working capital adjustment (2) |
|
798 |
|
Indemnity holdback (3) |
|
1,485 |
|
Contingent purchase price (4) |
|
3,015 |
|
Total |
$ |
13,723 |
|
|
(1) |
The cash paid at close represents the gross contractual amount paid. Net cash paid, which accounts for the cash acquired of $0.5 million, was $8.0 million and is reflected as an investing activity in the Consolidated Statements of Cash Flows. |
|
(2) |
Amount represents the provisional amount payable to the sellers based upon working capital as defined. This amount is subject to adjustment and the Company expects to pay the working capital adjustment by the end of 2018. |
|
(3) |
Approximately $0.5 million and $1.0 million of the holdback is expected to be paid during 2019 and 2020, respectively. |
|
(4) |
The acquisition of FeedbackNow includes a contingent consideration arrangement that requires additional consideration to be paid to the sellers based on the financial performance of FeedbackNow during the two-year period subsequent to the closing date. Up to $1.7 million and $2.5 million could be payable during 2019 and 2020, respectively, if the financial targets are met. The range of undiscounted amounts that could be payable under this arrangement is zero to $4.2 million. The fair value of the contingent consideration recognized on the acquisition date, which represents purchase price, is $3.0 million. The fair value was estimated by applying a simulation valuation approach. That measure is based on significant Level 3 inputs not observable in the market. Key assumptions include projected financial results and the discount rate used. As of September 30, 2018, the change in the recognized amounts for the contingent consideration was immaterial and there was no change to the range of outcomes. |
Preliminary Allocation of Purchase Price
The following table summarizes the preliminary allocation of the purchase price to the fair value of the assets acquired and liabilities assumed for the acquisition of FeedbackNow (in thousands):
11
|
|
|
|
|
Assets: |
|
|
|
|
Cash |
|
$ |
463 |
|
Accounts receivable |
|
|
846 |
|
Prepaids and other current assets |
|
|
465 |
|
Goodwill (1) |
|
|
9,087 |
|
Acquired intangible assets (2) |
|
|
4,780 |
|
Other assets |
|
|
75 |
|
Total assets |
|
|
15,716 |
|
Liabilities: |
|
|
|
|
Accounts payable and accrued liabilities |
|
|
908 |
|
Contract liabilities |
|
|
260 |
|
Deferred tax liability |
|
|
825 |
|
Total liabilities |
|
|
1,993 |
|
Net assets acquired |
|
$ |
13,723 |
|
(1) Goodwill represents the expected synergies from combining FeedbackNow with Forrester as well as the value of the acquired workforce.
(2) All of the acquired intangible assets are finite-lived. The determination of the fair value of the finite-lived intangible assets required management judgment and the consideration of a number of factors. In determining the fair values, management primarily relied on income valuation methodologies, in particular discounted cash flow models. The use of discounted cash flow models required the use of estimates, including projected cash flows related to the particular asset; the useful lives of the particular assets; the selection of royalty and discount rates used in the models; and certain published industry benchmark data. In establishing the estimated useful lives of the acquired intangible assets, the Company relied primarily on the duration of the cash flows utilized in the valuation model. Of the $4.8 million assigned to acquired intangible assets, $3.0 million was assigned to the technology asset class with a useful of 6.5 years, $1.3 million to customer relationships with a useful life of 4.5 years, and $0.5 million to trade names with a useful life of 8.5 years. Amortization of acquired intangible assets was $0.2 million for both the three and nine months ended September 30, 2018.
The allocation of the purchase price for FeedbackNow is preliminary with respect to the valuation of acquired intangible assets, contingent purchase price, working capital and goodwill. The Company expects to obtain the remainder of the information to complete the allocation of purchase price by the end of 2018.
The Company's financial statements include the operating results of FeedbackNow beginning on July 6, 2018, the date of acquisition. FeedbackNow's operating results and the related goodwill are being reported as part of the Company's Product segment. The goodwill is not deductible for income tax purposes. The acquisition of FeedbackNow added approximately $0.5 million and $1.1 million of revenue and direct expenses, respectively, in the three months ended September 30, 2018. The results of FeedbackNow operations were not material to our consolidated results of operations for prior periods, and accordingly, no prior period pro forma information has been presented.
In the nine months ended September 30, 2018, goodwill increased by $9.0 million with $9.8 million of the increase attributable to the acquisitions of GlimpzIt and FeedbackNow and a $0.8 million decrease due to foreign currency fluctuations.
The Company recognized $0.1 million and $0.4 million of acquisition costs in the three and nine months ended September 30, 2018, respectively. The costs primarily consisted of legal fees and accounting and tax professional fees.
Note 3 — Accumulated Other Comprehensive Loss
The components of accumulated other comprehensive loss are as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
Net Unrealized |
|
|
Cumulative |
|
|
Accumulated |
|
|||
|
|
Loss on Marketable |
|
|
Translation |
|
|
Other Comprehensive |
|
|||
|
|
Investments |
|
|
Adjustment |
|
|
Loss |
|
|||
Balance at January 1, 2018 |
|
$ |
(115 |
) |
|
$ |
(1,897 |
) |
|
$ |
(2,012 |
) |
Reclassification of stranded tax effects from tax reform |
|
|
(26 |
) |
|
|
— |
|
|
|
(26 |
) |
Foreign currency translation |
|
|
— |
|
|
|
(2,293 |
) |
|
|
(2,293 |
) |
Unrealized gain on investments, net of tax of $4 |
|
|
12 |
|
|
|
— |
|
|
|
12 |
|
Balance at September 30, 2018 |
|
$ |
(129 |
) |
|
$ |
(4,190 |
) |
|
$ |
(4,319 |
) |
12
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
Net Unrealized |
|
|
Cumulative |
|
|
Accumulated |
|
|||
|
|
Loss on Marketable |
|
|
Translation |
|
|
Other Comprehensive |
|
|||
|
|
Investments |
|
|
Adjustment |
|
|
Loss |
|
|||
Balance at January 1, 2017 |
|
$ |
(83 |
) |
|
$ |
(7,490 |
) |
|
$ |
(7,573 |
) |
Foreign currency translation |
|
|
— |
|
|
|
4,905 |
|
|
|
4,905 |
|
Unrealized gain on investments, net of tax of $29 |
|
|
47 |
|
|
|
— |
|
|
|
47 |
|
Balance at September 30, 2017 |
|
$ |
(36 |
) |
|
$ |
(2,585 |
) |
|
$ |
(2,621 |
) |
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
Net Unrealized |
|
|
Cumulative |
|
|
Accumulated |
|
|||
|
|
Loss on Marketable |
|
|
Translation |
|
|
Other Comprehensive |
|
|||
|
|
Investments |
|
|
Adjustment |
|
|
Loss |
|
|||
Balance at July 1, 2018 |
|
$ |
(194 |
) |
|
$ |
(3,588 |
) |
|
$ |
(3,782 |
) |
Foreign currency translation |
|
|
— |
|
|
|
(602 |
) |
|
|
(602 |
) |
Unrealized gain on investments, net of tax of $21 |
|
|
65 |
|
|
|
— |
|
|
|
65 |
|
Balance at September 30, 2018 |
|
$ |
(129 |
) |
|
$ |
(4,190 |
) |
|
$ |
(4,319 |
) |
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
Net Unrealized |
|
|
Cumulative |
|
|
Accumulated |
|
|||
|
|
Loss on Marketable |
|
|
Translation |
|
|
Other Comprehensive |
|
|||
|
|
Investments |
|
|
Adjustment |
|
|
Loss |
|
|||
Balance at July 1, 2017 |
|
$ |
(59 |
) |
|
$ |
(4,186 |
) |
|
$ |
(4,245 |
) |
Foreign currency translation |
|
|
— |
|
|
|
1,601 |
|
|
|
1,601 |
|
Unrealized gain on investments, net of tax of $14 |
|
|
23 |
|
|
|
— |
|
|
|
23 |
|
Balance at September 30, 2017 |
|
$ |
(36 |
) |
|
$ |
(2,585 |
) |
|
$ |
(2,621 |
) |
Note 4 — Marketable Investments
The following table summarizes the Company’s marketable investments (in thousands):
|
|
As of September 30, 2018 |
|
|||||||||||||
|
|
|
|
|
|
Gross |
|
|
Gross |
|
|
|
|
|
||
|
|
Amortized |
|
|
Unrealized |
|
|
Unrealized |
|
|
Market |
|
||||
|
|
Cost |
|
|
Gains |
|
|
Losses |
|
|
Value |
|
||||
Corporate obligations |
|
$ |
52,567 |
|
|
$ |
1 |