News Release| Forrester Research Reports Second-Quarter Financial Results | CAMBRIDGE, Mass., Jul 27, 2011 (BUSINESS WIRE) -- Forrester Research, Inc. (Nasdaq: FORR) today announced its
second-quarter-ended June 30, 2011 financial results.
Second-Quarter Financial Performance
-
Total revenues were $73.5 million, compared with $64.7 million for the
second quarter of last year.
-
On a GAAP basis, net income was $5.5 million, or $0.24 per diluted
share, for the second quarter of 2011, compared with net income of
$6.9 million, or $0.30 per diluted share, for the same period last
year.
-
On a pro forma basis, net income was $7.5 million, or $0.32 per
diluted share, for the second quarter of 2011, which reflects a pro
forma effective tax rate of 40%. Pro forma net income excludes
stock-based compensation of $0.2 million, amortization of $0.5 million
of acquisition-related intangible assets, $1.5 million of duplicate
lease costs, and $0.5 million of acquisition and integration costs.
This compares with pro forma net income of $8.2 million, or $0.35 per
diluted share, for the same period in 2010, which reflects a pro forma
tax rate of 40%. Pro forma net income for the second quarter of 2010
excludes stock-based compensation of $1.4 million and amortization of
$0.9 million of acquisition-related intangible assets.
"The company has performed well in the first half of the year,
positioning us to have a strong full year," said George F. Colony,
Forrester's chairman of the board and chief executive officer. "Our
second-quarter metrics including deferred revenue increased considerably
versus prior year, and our renewal rates remain very strong, while our
operating margin and earnings per share exceeded our guidance.
Integration of our second-quarter acquisition, Springboard Research, is
well on track expanding our coverage and presence in Asia."
Six-Month-Period-Ended June 30, 2011 Financial Performance
-
Total revenues were $139.2 million, compared with $123.8 million for
the same period last year.
-
On a GAAP basis, net income was $8.4 million, or $0.36 per diluted
share, for the six months ended June 30, 2011, compared with net
income of $12.7 million, or $0.55 per diluted share, for the same
period last year.
-
On a pro forma basis, net income was $12.3 million, or $0.53 per
diluted share, for the six months ended June 30, 2011, which reflects
a pro forma effective tax rate of 40%. Pro forma net income excludes
stock-based compensation of $1.7 million, amortization of $1.2 million
of acquisition-related intangible assets, $3.0 million of duplicate
lease costs, $0.9 million of acquisition and integration costs, and
net investment gains of $0.6 million. This compares with pro forma net
income of $14.5 million, or $0.63 per diluted share, for the same
period in 2010, which reflects a pro forma tax rate of 40%. Pro forma
net income for the six months ended June 30, 2010, excludes
stock-based compensation of $2.5 million, amortization of $1.8 million
of acquisition-related intangible assets, $0.3 million of
acquisition-related credits, and net investment gains of $0.5 million.
A reconciliation of GAAP results to pro forma results may be found in
the attached financial tables.
Forrester is providing third-quarter 2011 financial guidance as follows:
Third-Quarter 2011 (GAAP):
-
Total revenues of approximately $69.0 million to $72.0 million.
-
Operating margin of approximately 9.0% to 11.0%.
-
Other income, net of zero.
-
An effective tax rate of 40%.
-
Diluted earnings per share of approximately $0.16 to $0.20.
Third-Quarter 2011 (Pro Forma):
Pro forma financial guidance for the third quarter of 2011 excludes
stock-based compensation expense of $1.2 million to $1.3 million,
amortization of acquisition-related intangible assets of approximately
$0.7 million, duplicate lease costs of approximately $0.9 million,
integration costs of approximately $0.2million to $0.3 million and any
investment gains or losses.
-
Pro forma operating margin of approximately 13.5% to 15.5%.
-
Pro forma effective tax rate of 40%.
-
Pro forma diluted earnings per share of approximately $0.24 to $0.28.
Our full-year 2011 guidance is as follows:
Full-Year 2011 (GAAP):
-
Total revenues of approximately $285 million to $291 million.
-
Operating margin of approximately 11.5% to 12.5%.
-
Other income, net of zero.
-
An effective tax rate of 40%.
-
Diluted earnings per share of approximately $0.87 to $0.93.
Full-Year 2011 (Pro Forma):
Pro forma financial guidance for full-year 2011 excludes stock-based
compensation expense of $4.0 million to $4.3 million, amortization of
acquisition-related intangible assets of approximately $2.6 million,
duplicate lease costs of approximately $3.9 million, acquisition and
integration costs of $1.1 million to $1.3 million, and any investment
gains or losses.
-
Pro forma operating margin of approximately 15.5% to 16.5%.
-
Pro forma effective tax rate of 40%.
-
Pro forma diluted earnings per share of approximately $1.18 to $1.24.
About Forrester Research
Forrester Research, Inc. (Nasdaq: FORR) is an independent research
company that provides pragmatic and forward-thinking advice to global
leaders in business and technology. Forrester works with professionals
in 19 key roles at major companies providing proprietary research,
customer insight, consulting, events, and peer-to-peer executive
programs. For more than 28 years, Forrester has been making IT,
marketing, and technology industry leaders successful every day. For
more information, visit www.forrester.com.
This press release contains forward-looking statements within the
meaning of the Private Securities Litigation Reform Act of 1995. These
statements include, but are not limited to, Forrester's financial
guidance for the third quarter of and full-year 2011. These statements
are based on Forrester's current plans and expectations and involve
risks and uncertainties that could cause actual future activities and
results of operations to be materially different from those set forth in
the forward-looking statements. Important factors that could cause
actual future activities and results to differ include, among others,
Forrester's ability to retain and enrich memberships for its research
products and services, technology spending, Forrester's ability to
respond to business and economic conditions and market trends, the risks
and challenges inherent in international business activities,
competition and industry consolidation, the ability to attract and
retain professional staff, Forrester's dependence on key personnel, and
possible variations in Forrester's quarterly operating results.
Forrester undertakes no obligation to update publicly any
forward-looking statements, whether as a result of new information,
future events, or otherwise. For further information, please refer to
Forrester's reports and filings with the Securities and Exchange
Commission.
The consolidated statements of income and the table of selected balance
sheet and cash flow data are attached.
| Forrester Research, Inc. |
| Consolidated Statements of Income |
|
(Unaudited, In thousands, except per share data)
|
|
|
|
|
Three months ended |
|
Six months ended |
|
|
|
|
June 30, |
|
June 30, |
|
|
|
|
2011 |
|
2010 |
|
|
2011 |
|
|
|
2010 |
|
|
|
|
|
|
|
|
|
|
|
|
| Revenues: |
|
|
|
|
|
|
|
|
|
|
Research services
|
|
$
|
47,341
|
|
$
|
40,752
|
|
$
|
91,888
|
|
|
$
|
80,168
|
|
|
Advisory services and other
|
|
|
26,109
|
|
|
23,901
|
|
|
47,304
|
|
|
|
43,665
|
|
| Total revenues |
|
|
73,450
|
|
|
64,653
|
|
|
139,192
|
|
|
|
123,833
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating expenses: |
|
|
|
|
|
|
|
|
|
Cost of services and fulfillment
|
|
|
28,024
|
|
|
24,300
|
|
|
53,522
|
|
|
|
46,627
|
|
|
Selling and marketing
|
|
|
26,009
|
|
|
20,720
|
|
|
51,474
|
|
|
|
40,808
|
|
|
General and administrative
|
|
|
8,330
|
|
|
7,720
|
|
|
17,248
|
|
|
|
14,924
|
|
|
Depreciation
|
|
|
945
|
|
|
879
|
|
|
1,915
|
|
|
|
1,797
|
|
|
Amortization of intangible assets
|
|
|
526
|
|
|
905
|
|
|
1,219
|
|
|
|
1,810
|
|
|
|
Total operating expenses |
|
|
63,834
|
|
|
54,524
|
|
|
125,378
|
|
|
|
105,966
|
|
|
|
|
|
|
|
|
|
|
|
|
| Income from operations |
|
|
9,616
|
|
|
10,129
|
|
|
13,814
|
|
|
|
17,867
|
|
|
Other income (expense), net
|
|
|
4
|
|
|
1,148
|
|
|
(105
|
)
|
|
|
2,223
|
|
|
Gains from investments, net
|
|
|
58
|
|
|
27
|
|
|
640
|
|
|
|
452
|
|
|
|
|
|
|
|
|
|
|
|
|
| Income before income taxes |
|
|
9,678
|
|
|
11,304
|
|
|
14,349
|
|
|
|
20,542
|
|
|
Income tax provision
|
|
|
4,208
|
|
|
4,402
|
|
|
5,968
|
|
|
|
7,868
|
|
| Net Income |
|
$
|
5,470
|
|
$
|
6,902
|
|
$
|
8,381
|
|
|
$
|
12,674
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted income per share
|
|
$
|
0.24
|
|
$
|
0.30
|
|
$
|
0.36
|
|
|
$
|
0.55
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average shares outstanding
|
|
|
23,203
|
|
|
23,135
|
|
|
23,227
|
|
|
|
23,006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic income per share
|
|
$
|
0.24
|
|
$
|
0.31
|
|
$
|
0.37
|
|
|
$
|
0.56
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted average shares outstanding
|
|
|
22,684
|
|
|
22,517
|
|
|
22,698
|
|
|
|
22,453
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pro forma data (1): |
|
|
|
|
|
|
|
|
|
Income from operations
|
|
$
|
9,616
|
|
$
|
10,129
|
|
$
|
13,814
|
|
|
$
|
17,867
|
|
|
Amortization of intangible assets
|
|
|
526
|
|
|
905
|
|
|
1,219
|
|
|
|
1,810
|
|
|
Duplicate lease costs
|
|
|
1,523
|
|
|
-
|
|
|
2,986
|
|
|
|
-
|
|
|
Acquisition and integration costs (credits)
|
|
|
528
|
|
|
-
|
|
|
899
|
|
|
|
(326
|
)
|
|
Stock-based compensation included in the following
|
|
|
|
|
|
|
|
|
expense categories:
|
|
|
|
|
|
|
|
|
|
|
Cost of services and fulfillment
|
|
|
32
|
|
|
607
|
|
|
647
|
|
|
|
1,056
|
|
|
|
Selling and marketing
|
|
|
53
|
|
|
227
|
|
|
392
|
|
|
|
471
|
|
|
|
General and administrative
|
|
|
158
|
|
|
589
|
|
|
642
|
|
|
|
1,002
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma income from operations |
|
|
12,436
|
|
|
12,457
|
|
|
20,599
|
|
|
|
21,880
|
|
|
Other income (expense), net
|
|
|
4
|
|
|
1,148
|
|
|
(105
|
)
|
|
|
2,223
|
|
|
Pro forma income before income taxes
|
|
|
12,440
|
|
|
13,605
|
|
|
20,494
|
|
|
|
24,103
|
|
|
Pro forma income tax provision
|
|
|
4,976
|
|
|
5,442
|
|
|
8,198
|
|
|
|
9,641
|
|
|
Pro forma net income |
|
$
|
7,464
|
|
$
|
8,163
|
|
$
|
12,296
|
|
|
$
|
14,462
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma diluted income per share
|
|
$
|
0.32
|
|
$
|
0.35
|
|
$
|
0.53
|
|
|
$
|
0.63
|
|
|
Diluted weighted average shares outstanding
|
|
|
23,203
|
|
|
23,135
|
|
|
23,227
|
|
|
|
23,006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Forrester believes that pro forma financial results provide
investors with consistent and comparable information to aid in the
understanding of Forrester's ongoing business. Our pro forma
presentation excludes amortization of acquisition-related
intangible assets, duplicate lease costs, costs or (credits)
associated with acquisition activities, stock-based compensation
and net gains or losses from investments, 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.
|
|
|
|
|
|
| Forrester Research, Inc. |
| Consolidated Balance Sheet and Cash Flow Data |
|
|
|
|
(Unaudited, In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
December 31, |
|
|
|
|
|
|
|
2011 |
|
|
|
2010 |
|
|
|
|
|
|
|
|
|
|
| Balance sheet data: |
|
|
|
|
|
|
|
Cash, cash equivalents and marketable investments
|
$
|
227,558
|
|
|
$
|
216,034
|
|
|
Accounts receivable, net
|
|
|
$
|
47,714
|
|
|
$
|
73,574
|
|
|
Deferred revenue
|
|
|
|
$
|
130,356
|
|
|
$
|
131,521
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended |
|
|
|
|
|
|
June 30, |
|
|
|
|
|
|
|
2011 |
|
|
|
2010 |
|
|
|
|
|
|
|
|
|
|
| Cash flow data: |
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
$
|
38,143
|
|
|
$
|
32,350
|
|
|
Cash used for acquisitions
|
|
|
$
|
(7,031
|
)
|
|
$
|
(1,660
|
)
|
|
Purchases of property and equipment
|
|
$
|
(26,100
|
)
|
|
$
|
(2,442
|
)
|
|
Repurchases of common stock
|
|
|
$
|
(13,395
|
)
|
|
$
|
(5,002
|
)
|
© 2011, Forrester Research, Inc. All rights reserved. Forrester is a
trademark of Forrester Research, Inc.

SOURCE: Forrester Research, Inc.
Forrester Research, Inc. Michael Doyle, +1 617-613-6000 Chief Financial Officer mdoyle@forrester.com or Karyl Levinson, +1 617-613-6262 Vice President, Corporate Communications press@forrester.com |
|