Delaware | 000-21433 | 04-2797789 | ||
(State or other jurisdiction | (Commission File Number) | (I.R.S. Employer | ||
of incorporation) | Identification Number) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
ITEM 2.02. RESULTS OF OPERATIONS AND FINANCIAL CONDITION | ||||||||
ITEM 9.01 FINANCIAL STATEMENTS AND EXHIBITS | ||||||||
SIGNATURES | ||||||||
Exhibit Index | ||||||||
Ex-99.1 Press Release dated February 11, 2009 |
FORRESTER RESEARCH, INC. |
||||
By | /s/ Michael A. Doyle | |||
Name: | Michael A. Doyle | |||
Title: | Chief Financial Officer and Treasurer | |||
| Total revenues were $62.9 million, compared with $58.4 million for the fourth quarter of last year. | |
| On a GAAP-reported basis, which reflects an effective tax rate of 23 percent, Forrester reported net income of $9.2 million or $0.39 per diluted share, compared with net income of $5.6 million, which reflects an effective tax rate of 50 percent or $0.24 per diluted share, for the same period last year. | |
| On a pro forma basis, which reflects a pro forma effective tax rate of 39 percent, net income was $9.0 million or $0.38 per diluted share for the fourth quarter of 2008. Pro forma net income excludes stock-based compensation of $1.4 million, amortization of acquisition-related intangibles of approximately $1.0 million, net impairments of non-marketable investments of $663,000, and a net reimbursement of professional fees related to the stock option investigation and restatement of the Companys historical financial statements of $208,000. For the fourth quarter of 2007, pro forma net income was $8.7 million or $0.37 per diluted share, which excludes stock-based compensation of $2.6 million, amortization of acquisition-related intangible assets of $254,000, gains from short-term investments and non-marketable investments of $671,000, and expenses related to the stock option investigation and restatement of the Companys historical financial statements of $954,000 and which reflects a pro forma effective tax rate of 39 percent. |
| Total revenues were $240.9 million, compared with $212.1 million last year. | |
| On a GAAP-reported basis, which reflects an effective tax rate of 35 percent, Forrester reported net income of $29.2 million or $1.24 per diluted share for 2008, compared with net income of $18.9 million or $0.80 per diluted share for the same period last year, which reflects an effective tax rate of 37 percent. | |
| On a pro forma basis, net income was $31.1 million or $1.32 per diluted share for 2008, which reflects a pro forma effective tax rate of 39 percent and which also excludes stock-based compensation of $5.4 million, amortization of acquisition-related intangible assets of $1.4 million, a net gain of $1.5 million on the sale of short-term investments, and expenses related to the stock option investigation and restatement of the Companys financial statements of $877,000. For 2007, pro forma net income was |
| Total revenues of approximately $52 million to $56 million. | |
| Operating margin of approximately 0 percent to 5 percent. | |
| Other income of approximately $800,000. | |
| An effective tax rate of approximately 40 percent. | |
| Diluted weighted average shares outstanding of approximately 23.4 million. | |
| Diluted earnings per share of approximately $0.02 to $0.06. |
| Pro forma operating margin of approximately 10 percent to 13 percent. | |
| Pro forma effective tax rate of 40 percent. | |
| Pro forma diluted earnings per share of approximately $0.15 to $0.19. |
| Total revenues of approximately $215 million to $235 million. | |
| Operating margin of approximately 10 percent to 13 percent. | |
| Other income of approximately $3.0 million. | |
| An effective tax rate of 40 percent. | |
| Diluted earnings per share of approximately $0.64 to $0.84. |
| Pro forma operating margin of approximately 15 percent to 17 percent. | |
| Pro forma diluted earnings per share of approximately $0.88 to $1.11. | |
| An effective tax rate of 40 percent. |
Karyl Levinson
|
Michael A. Doyle | |
Vice President, Corporate Communications
|
Chief
Financial Officer |
|
Forrester Research, Inc.
|
Forrester Research, Inc | |
+ 1 617.613.6262
|
+ 1 617.613.6234 | |
press@forrester.com
|
investor@forrester.com |
Three months ended | Year ended | |||||||||||||||
Dec 31, | Dec 31, | Dec 31, | Dec 31, | |||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||
Revenues |
||||||||||||||||
Research services |
$ | 41,203 | $ | 34,851 | $ | 155,339 | $ | 131,163 | ||||||||
Advisory services and other |
21,718 | 23,568 | 85,536 | 80,893 | ||||||||||||
Total revenues |
62,921 | 58,419 | 240,875 | 212,056 | ||||||||||||
Operating expenses |
||||||||||||||||
Cost of services and fulfillment |
21,954 | 21,501 | 87,802 | 81,608 | ||||||||||||
Selling and marketing |
19,825 | 19,017 | 79,944 | 71,830 | ||||||||||||
General and administrative |
6,778 | 8,216 | 29,723 | 30,749 | ||||||||||||
Depreciation |
1,009 | 1,105 | 4,007 | 3,986 | ||||||||||||
Amortization of intangible assets |
959 | 254 | 1,435 | 1,232 | ||||||||||||
Total operating expenses |
50,525 | 50,093 | 202,911 | 189,405 | ||||||||||||
Income from operations |
12,396 | 8,326 | 37,964 | 22,651 | ||||||||||||
Other income, net (1) |
152 | 2,219 | 5,373 | 8,372 | ||||||||||||
(Impairments) gains from marketable and non-marketable investments, net |
(663 | ) | 671 | 1,473 | (1,019 | ) | ||||||||||
Income before income taxes |
11,885 | 11,216 | 44,810 | 30,004 | ||||||||||||
Income tax provision |
2,731 | 5,601 | 15,595 | 11,061 | ||||||||||||
Net Income |
$ | 9,154 | $ | 5,615 | $ | 29,215 | $ | 18,943 | ||||||||
Diluted income per share from net income |
$ | 0.39 | $ | 0.24 | $ | 1.24 | $ | 0.80 | ||||||||
Diluted weighted average shares outstanding |
23,377 | 23,670 | 23,585 | 23,729 | ||||||||||||
Basic income per share from net income |
$ | 0.40 | $ | 0.24 | $ | 1.27 | $ | 0.82 | ||||||||
Basic weighted average shares outstanding |
23,079 | 23,096 | 23,062 | 23,074 | ||||||||||||
Pro forma data (2): |
||||||||||||||||
Income from operations |
$ | 12,396 | $ | 8,326 | $ | 37,964 | $ | 22,651 | ||||||||
Amortization of intangible assets |
959 | 254 | 1,435 | 1,232 | ||||||||||||
Investigation related expenses |
(208 | ) | 954 | 877 | 4,583 | |||||||||||
Non-cash stock-based compensation included in the following
expense categories: |
||||||||||||||||
Cost of services and fulfillment |
682 | 1,127 | 2,776 | 4,245 | ||||||||||||
Selling and marketing |
266 | 206 | 988 | 1,730 | ||||||||||||
General and administrative |
438 | 1,231 | 1,594 | 2,351 | ||||||||||||
Pro forma income from operations |
14,533 | 12,098 | 45,634 | 36,792 | ||||||||||||
Other income, net (1) |
152 | 2,219 | 5,373 | 8,372 | ||||||||||||
Pro forma income before income taxes |
14,685 | 14,317 | 51,007 | 45,164 | ||||||||||||
Pro forma income tax provision |
5,727 | 5,584 | 19,893 | 17,614 | ||||||||||||
Pro forma net income |
$ | 8,958 | $ | 8,733 | $ | 31,114 | $ | 27,550 | ||||||||
Pro forma diluted earnings per share |
$ | 0.38 | $ | 0.37 | $ | 1.32 | $ | 1.16 | ||||||||
Diluted weighted average shares outstanding |
23,377 | 23,670 | 23,585 | 23,729 | ||||||||||||
(1) | During the fourth quarter, Forrester recorded a net foreign exchange loss of approximately $1.4 million ($1.1 million after tax) resulting primarily from the remeasurement of certain intercompany payables and receivables. Previously, the remeasurement of these payables and receivables had been recorded in other comprehensive income as part of cumulative translation adjustment. Of the net $1.4 million foreign exchange loss recorded, $1.9 million related to periods prior to fiscal 2008. | |
(2) | Forrester believes that pro forma financial results provide investors with consistent and comparable information to aid in the understanding of Forresters ongoing business. Our pro forma presentation excludes amortization of intangibles, stock-based compensation expense, net gains or impairments from marketable and non-marketable investments, costs associated with the stock option investigation and restatement of our historical financial statements, as well as their related tax effects. The pro forma data does not purport to be prepared in accordance with Accounting Principles Generally Accepted in the United States. |
December 31, | December 31, | |||||||
2008 | 2007 | |||||||
(Unaudited) | ||||||||
Assets: |
||||||||
Cash and cash equivalents |
$ | 129,478 | $ | 53,163 | ||||
Short-term investments |
90,838 | 195,811 | ||||||
Accounts receivable, net |
64,226 | 69,865 | ||||||
Deferred commissions |
9,749 | 10,631 | ||||||
Deferred income taxes |
7,947 | 13,236 | ||||||
Prepaid expenses and other current assets |
15,553 | 11,304 | ||||||
Total current assets |
317,791 | 354,010 | ||||||
Long-term investments |
39,613 | | ||||||
Property and equipment, net |
6,759 | 6,834 | ||||||
Deferred income taxes |
8,523 | 2,274 | ||||||
Goodwill and intangible assets, net |
74,563 | 53,986 | ||||||
Non-marketable investments and other long term assets |
7,702 | 9,253 | ||||||
Total assets |
$ | 454,951 | $ | 426,357 | ||||
Liabilities and stockholders equity: |
||||||||
Accounts payable |
$ | 3,532 | $ | 4,174 | ||||
Accrued expenses |
27,527 | 28,891 | ||||||
Deferred revenue |
113,844 | 111,418 | ||||||
Total current liabilities |
144,903 | 144,483 | ||||||
Deferred income tax liability and other non-current accrued
income tax liability |
6,551 | 6,858 | ||||||
Total liabilities |
151,454 | 151,341 | ||||||
Preferred stock |
| | ||||||
Common stock |
291 | 282 | ||||||
Additional paid-in capital |
315,149 | 284,431 | ||||||
Retained earnings |
110,693 | 81,478 | ||||||
Treasury stock, at cost |
(120,851 | ) | (90,428 | ) | ||||
Accumulated other comprehensive loss |
(1,785 | ) | (747 | ) | ||||
Total stockholders equity |
303,497 | 275,016 | ||||||
Total liabilities and stockholders equity |
$ | 454,951 | $ | 426,357 | ||||
Year ended | ||||||||
December 31, | December 31, | |||||||
2008 | 2007 | |||||||
(Unaudited) | ||||||||
Cash flows from operations: |
||||||||
Net income |
$ | 29,215 | $ | 18,943 | ||||
Adjustments to reconcile net income to net cash provided by operating activities |
||||||||
Depreciation |
4,007 | 3,986 | ||||||
Amortization of intangible assets |
1,435 | 1,232 | ||||||
Non-cash stock-based compensation |
5,358 | 8,326 | ||||||
Impairments
from non-marketable investments, net |
584 | 1,622 | ||||||
Realized net gains and impairments on sales of investments |
(2,057 | ) | (603 | ) | ||||
Increase in provision for doubtful accounts |
594 | 480 | ||||||
Excess tax benefits from stock-based compensation |
(8,476 | ) | 101 | |||||
Deferred income taxes |
(156 | ) | 6,878 | |||||
Accretion of premiums on investments |
870 | 607 | ||||||
Changes in
assets and liabilities |
||||||||
Accounts receivable |
6,806 | (9,966 | ) | |||||
Deferred commissions |
881 | (514 | ) | |||||
Prepaid expenses and other current assets |
(4,184 | ) | (3,552 | ) | ||||
Accounts payable |
(893 | ) | 1,171 | |||||
Accrued expenses |
9,449 | (1,122 | ) | |||||
Deferred revenue |
211 | 9,841 | ||||||
Net cash provided by operating activities |
43,644 | 37,430 | ||||||
Cash flows from investing activities: |
||||||||
Acquisition of Jupiter |
(22,398 | ) | | |||||
Purchases of property and equipment |
(3,698 | ) | (5,106 | ) | ||||
Proceeds from non-marketable investments |
493 | 2,640 | ||||||
Proceeds from sale of discontinued operations |
| 250 | ||||||
Decrease in other assets |
444 | 146 | ||||||
Purchases of short-term investments |
(1,224,793 | ) | (1,240,584 | ) | ||||
Proceeds from sales and maturities of short-term investments |
1,288,532 | 1,217,367 | ||||||
Net cash provided by (used in) investing activities |
38,580 | (25,287 | ) | |||||
Cash flows from financing activities: |
||||||||
Proceeds from issuance of common stock under employee stock
option plans and employee stock purchase plan |
18,577 | 4,896 | ||||||
Tax benefits related to stock options |
8,476 | 807 | ||||||
Acquisition of treasury shares |
(30,423 | ) | (4,594 | ) | ||||
Net cash (used in) provided by financing activities |
(3,370 | ) | 1,109 | |||||
Effect of exchange rate changes on cash and cash equivalents |
(2,539 | ) | 754 | |||||
Net increase in cash and cash equivalents |
76,315 | 14,006 | ||||||
Cash and cash equivalents, beginning of period |
53,163 | 39,157 | ||||||
Cash and cash equivalents, end of period |
$ | 129,478 | $ | 53,163 | ||||