CORRECTING and REPLACING Dun & Bradstreet Reports Second Quarter 2021 Financial Results

The first sentence of the Earnings Conference Call and Audio Webcast section should read: Dun & Bradstreet will host a conference call to discuss the second quarter 2021 financial results on August 3, 2021 at 8:30 a.m. ET.(instead of August 3, 2021 at 8:00 a.m. ET.)

The updated release reads:

DUN & BRADSTREET REPORTS SECOND QUARTER 2021 FINANCIAL RESULTS

Dun & Bradstreet Holdings, Inc. (NYSE: DNB), a leading global provider of business decisioning data and analytics, today announced unaudited financial results for the second quarter ended June 30, 2021. A reconciliation of U.S. generally accepted accounting principles (“GAAP”) to non-GAAP financial measures has been provided in this press release, including the accompanying tables. An explanation of these measures is also included below under the heading “Use of Non-GAAP Financial Measures.”

• GAAP Revenue for the second quarter of 2021 was $520.9 million, an increase of 24.4% and 23.2% on a constant currency basis compared to the second quarter of 2020, which includes the net impact of lower deferred revenue purchase accounting adjustments of $2.1 million.

• Adjusted Revenue for the second quarter of 2021 was $520.9 million, an increase of 24.4% and 23.2% on a constant currency basis compared to the second quarter of 2020. Excluding the net impact of the Bisnode acquisition, organic revenue, before the effect of foreign exchange, was $435.2 million, an increase of 3.3% compared to second quarter of 2020, which also included a 0.5 percentage point impact from the net impact of lower deferred revenue purchase accounting adjustments of $2.1 million.

• Net loss for the second quarter of 2021 was $51.7 million, or diluted loss per share of $0.12, compared to a net loss of $208.0 million or diluted loss per share of $0.66 for the prior year quarter. Adjusted net income was $108.0 million, or adjusted diluted earnings per share of $0.25, compared to adjusted net income of $81.2 million, or adjusted diluted earnings per share of $0.26 for the prior year quarter.

• Adjusted EBITDA for the second quarter of 2021 was $198.3 million, up 12.6% compared to the second quarter of 2020, and adjusted EBITDA margin of 38.1%, a decrease of 400 basis points, which includes the net impact of lower deferred revenue purchase accounting adjustments of $2.1 million. Excluding the net impact of the Bisnode acquisition, consolidated adjusted EBITDA margin was 40.8% for the second quarter of 2021.

“The second quarter continued our positive momentum as we accelerated growth and made significant progress in terms of our transformation and innovation objectives. The International segment continued its strong performance with organic growth of 12.5% and the Bisnode integration is ahead of plan. North America also continued to make solid progress and I am proud of the work the team has done in terms of continued strong retention, adding net new logos and bringing new, innovative solutions to market that are creating a strong pipeline supporting accelerating growth,” said Anthony Jabbour, Dun & Bradstreet Chief Executive Officer.

• GAAP Revenue for the six months ended June 30, 2021 was $1,025.4 million, an increase of 25.9% and 24.8% on a constant currency basis compared to the six months ended June 30, 2020, which includes the net impact of lower deferred revenue purchase accounting adjustments of $19.3 million.

• Adjusted Revenue for the six months ended June 30, 2021 was $1,030.0 million, an increase of 26.5% and 25.4% on a constant currency basis compared to the six months ended June 30, 2020. Excluding the net impact of the Bisnode acquisition, organic revenue, before the effect of foreign exchange, was $855.6 million, an increase of 4.4% compared to the six months ended June 30, 2020, which also included a 2.4 percentage point impact from the net impact of lower deferred revenue purchase accounting adjustments of $19.3 million.

• Net loss for the six months ended June 30, 2021 was $76.7 million, or diluted loss per share of $0.18, compared to a net loss of $166.1 million, or diluted loss per share of $0.53 for the prior year period. Adjusted net income was $205.8 million, or adjusted diluted earnings per share of $0.48, compared to adjusted net income of $130.7 million, or adjusted diluted earnings per share of $0.42 for the prior year period.

• Adjusted EBITDA for the six months ended June 30, 2021 was $384.0 million, up 23.4% compared to the six months ended June 30, 2020, and adjusted EBITDA margin of 37.3%, a decrease of 90 basis points, which includes the net impact of lower deferred revenue purchase accounting adjustments of $19.3 million. Excluding the net impact of the Bisnode acquisition, consolidated adjusted EBITDA margin was 40.0% for the six months ended June 30, 2021, an improvement of 180 basis points compared to the prior year period, partially due to the lower net purchase accounting deferred revenue adjustments of $19.3 million which had an impact of 150 basis points on the year over year margin improvement.

Segment Results

North America

For the second quarter of 2021, North America revenue was $357.2 million, an increase of $2.8 million or 0.8% and 0.5% on a constant currency basis compared to the second quarter of 2020. North America revenue was negatively impacted by the acquisition of Bisnode with post acquisition sales treated as intercompany revenue. Excluding the positive impact of foreign exchange of $0.9 million and the negative impact of the Bisnode acquisition of $1.3 million, North America organic revenue increased 1%.

• Finance and Risk revenue for the second quarter of 2021 was $199.7 million, an increase of $5.9 million or 3.1% and 2.7% on a constant currency basis compared to the second quarter of 2020.

• Sales and Marketing revenue for the second quarter of 2021 was $157.5 million, a decrease of $3.1 million or 1.9% and 2.1% on a constant currency basis compared to the second quarter of 2020.

North America adjusted EBITDA for the second quarter of 2021 was $167.4 million, a decrease of 1.7%, with adjusted EBITDA margin of 46.9%.

For the six months ended June 30, 2021, North America revenue was $696.6 million, an increase of $0.7 million or less than 1% and a decrease of less than 1% on a constant currency basis compared to the six months ended June 30, 2020. North America revenue was negatively impacted by the acquisition of Bisnode with post acquisition sales treated as intercompany revenue. Excluding the positive impact of foreign exchange of $1.3 million and the negative impact of the Bisnode acquisition of $2.5 million, North America organic revenue increased less than 1%.

• Finance and Risk revenue for the six months ended June 30, 2021 was $390.2 million, an increase of $3.6 million or 0.9% and 0.7% on a constant currency basis compared to the six months ended June 30, 2020.

• Sales and Marketing revenue for the six months ended June 30, 2021 was $306.4 million, a decrease of $2.9 million or 0.9% and 1.0% on a constant currency basis compared to the six months ended June 30, 2020.

North America adjusted EBITDA for the six months ended June 30, 2021 was $318.5 million, an increase of 1.1%, with adjusted EBITDA margin of 45.7%, an increase of 50 basis points both compared to the six months ended June 30, 2020.

International

International revenue for the second quarter of 2021 was $163.7 million, an increase of $97.3 million or 146.5% and 137.1% on a constant currency basis compared to the second quarter of 2020. Excluding the net impact of the Bisnode acquisition, organic revenue before the effect of foreign exchange increased 12.5%.

• Finance and Risk revenue for the second quarter of 2021 was $104.1 million, an increase of $50.0 million or 92.5% and 84.6% on a constant currency basis compared to the second quarter of 2020. Organic revenue before the effect of foreign exchange increased 10.4%.

• Sales and Marketing revenue for the second quarter of 2021 was $59.6 million, an increase of $47.3 million or 383.5% and 366.1% on a constant currency basis compared to the second quarter of 2020. Organic revenue before the effect of foreign exchange increased 21.5%.

International adjusted EBITDA increased $22.6 million, or 113.4%, for the three months ended June 30, 2021, compared to the three months ended June 30, 2020. Adjusted EBITDA margin decreased 410 basis points for the three months ended June 30, 2021 compared to the three months ended June 30, 2020. Excluding the net impact of the Bisnode acquisition, adjusted EBITDA margin was 28.9% for the three months ended June 30, 2021.

International revenue for the six months ended June 30, 2021 was $333.6 million, an increase of $195.6 million or 141.8% and 133.9% on a constant currency basis compared to the six months ended June 30, 2020. Excluding the net impact of the Bisnode acquisition, organic revenue before the effect of foreign exchange increased 10.8%.

• Finance and Risk revenue for the six months ended June 30, 2021 was $211.4 million, an increase of $98.7 million or 87.6% and 81.2% on a constant currency basis compared to the six months ended June 30, 2020. Organic revenue before the effect of foreign exchange increased 8.7%.

• Sales and Marketing revenue for the six months ended June 30, 2021 was $122.2 million, an increase of $96.9 million or 382.6% and 367.6% on a constant currency basis compared to the six months ended June 30, 2020. Organic revenue before the effect of foreign exchange increased 19.9%.

International adjusted EBITDA increased $50.1 million, or 113.9%, for the six months ended June 30, 2021, compared to the six months ended June 30, 2020. Adjusted EBITDA margin decreased 370 basis points for the six months ended June 30, 2021 compared to the six months ended June 30, 2020. Excluding the net impact of the Bisnode acquisition, adjusted EBITDA margin was 33.4% for the six months ended June 30, 2021, an increase of 150 basis points versus the prior year’s margin.

Balance Sheet

As of June 30, 2021, we had cash and cash equivalents of $177.6 million and total principal amount of debt of $3,667.0 million. We had the full capacity available on our $850 million revolving credit facility as of June 30, 2021.

Business Outlook

Dun & Bradstreet is reiterating its previously provided full year 2021 outlook as follows:

• Adjusted Revenues are expected to be in the range of $2,145 million to $2,175 million.

• Adjusted EBITDA is expected to be in the range of $840 million to $855 million.

• Adjusted EPS is expected to be at the high end of the range of $1.02 to $1.06.

The foregoing forward-looking statements reflect Dun & Bradstreet’s expectations as of today's date and Revenue assumes constant foreign currency rates. Dun & Bradstreet does not present a qualitative reconciliation of its forward-looking non-GAAP financial measures to the most directly comparable GAAP measure due to the inherent difficulty, without unreasonable efforts, in forecasting and quantifying with reasonable accuracy significant items required for this reconciliation. Given the number of risk factors, uncertainties and assumptions discussed below, actual results may differ materially. Dun & Bradstreet does not intend to update its forward-looking statements until its next quarterly results announcement, other than in publicly available statements.

Earnings Conference Call and Audio Webcast

Dun & Bradstreet will host a conference call to discuss the second quarter 2021 financial results on August 3, 2021 at 8:30 a.m. ET. The conference call can be accessed live over the phone by dialing 855-327-6838, or for international callers 604-235-2082 and enter conference ID: 10015703. The conference call replay will be available from 11:30 a.m. ET on August 3, 2021, through August 17, 2021, by dialing 844-512-2921, or for international callers 412-317-6671. The replay passcode will be 10015703.

The call will also be webcast live from Dun & Bradstreet’s investor relations website at https://investor.dnb.com. Following the completion of the call, a recorded replay of the webcast will be available on the website.

About Dun & Bradstreet

Dun & Bradstreet, a leading global provider of business decisioning data and analytics, enables companies around the world to improve their business performance. Dun & Bradstreet’s Data Cloud fuels solutions and delivers insights that empower customers to accelerate revenue, lower cost, mitigate risk, and transform their businesses. Since 1841, companies of every size have relied on Dun & Bradstreet to help them manage risk and reveal opportunity. For more information on Dun & Bradstreet, please visit www.dnb.com.

Use of Non-GAAP Financial Measures

In addition to reporting GAAP results, we evaluate performance and report our results on the non-GAAP financial measures discussed below. We believe that the presentation of these non-GAAP measures provides useful information to investors and rating agencies regarding our results, operating trends and performance between periods. These non-GAAP financial measures include adjusted revenue, organic revenue, adjusted earnings before interest, taxes, depreciation and amortization (‘‘adjusted EBITDA’’), adjusted EBITDA margin, adjusted net income and adjusted net earnings per diluted share. Adjusted results are non-GAAP measures that adjust for the impact due to purchase accounting application and divestitures, restructuring charges, equity-based compensation, acquisition and divestiture-related costs (such as costs for bankers, legal fees, due diligence, retention payments and contingent consideration adjustments) and other non-core gains and charges that are not in the normal course of our business (such as gains and losses on sales of businesses, impairment charges, effect of significant changes in tax laws and material tax and legal settlements). We exclude amortization of recognized intangible assets resulting from the application of purchase accounting because it is non-cash and not indicative of our ongoing and underlying operating performance. Recognized intangible assets arise from acquisitions, or primarily the Take-Private Transaction (refer to Note 5 to the condensed consolidated financial statements for the three and six months ended June 30, 2021 included in the Quarterly Report on Form 10-Q for the second quarter of 2021) and the recent Bisnode acquisition. We believe that recognized intangible assets by their nature are fundamentally different from other depreciating assets that are replaced on a predictable operating cycle. Unlike other depreciating assets, such as developed and purchased software licenses or property and equipment, there is no replacement cost once these recognized intangible assets expire and the assets are not replaced. Additionally, our costs to operate, maintain and extend the life of acquired intangible assets and purchased intellectual property are reflected in our operating costs as personnel, data fee, facilities, overhead and similar items. Management believes it is important for investors to understand that such intangible assets were recorded as part of purchase accounting and contribute to revenue generation. Amortization of recognized intangible assets will recur in future periods until such assets have been fully amortized. In addition, we isolate the effects of changes in foreign exchange rates on our revenue growth because we believe it is useful for investors to be able to compare revenue from one period to another, both after and before the effects of foreign exchange rate changes. The change in revenue performance attributable to foreign currency rates is determined by converting both our prior and current periods’ foreign currency revenue by a constant rate. As a result, we monitor our adjusted revenue growth both after and before the effects of foreign exchange rate changes. We believe that these supplemental non-GAAP financial measures provide management and other users with additional meaningful financial information that should be considered when assessing our ongoing performance and comparability of our operating results from period to period. Our management regularly uses our supplemental non-GAAP financial measures internally to understand, manage and evaluate our business and make operating decisions. These non-GAAP measures are among the factors management uses in planning for and forecasting future periods. Non-GAAP financial measures should be viewed in addition to, and not as an alternative to our reported results prepared in accordance with GAAP.

Our non-GAAP or adjusted financial measures reflect adjustments based on the following items, as well as the related income tax.

Adjusted Revenue

We define adjusted revenue as revenue adjusted to include a revenue adjustment due to the timing of the completion of the Bisnode acquisition. Management uses this measure to evaluate ongoing performance of the business period over period. In addition, we isolate the effects of changes in foreign exchange rates on our revenue growth because we believe it is useful for investors to be able to compare revenue from one period to another, both after and before the effects of foreign exchange rate changes. The change in revenue performance attributable to foreign currency rates is determined by converting both our prior and current periods’ foreign currency revenue by a constant rate.

Organic Revenue

We define organic revenue as adjusted revenue before the effect of foreign exchange excluding revenue from the acquired company for the first twelve months. We believe the organic measure provides investors and analysts with useful supplemental information regarding the Company’s underlying revenue trends by excluding the impact of acquisitions.

Adjusted EBITDA and Adjusted EBITDA Margin

We define adjusted EBITDA as net income (loss) attributable to Dun & Bradstreet Holdings, Inc. excluding the following items:

• depreciation and amortization;

• interest expense and income;

• income tax benefit or provision;

• other expenses or income;

• equity in net income of affiliates;

• net income attributable to non-controlling interests;

• dividends allocated to preferred stockholders;

• other incremental or reduced expenses and revenue from the application of purchase accounting (e.g. commission asset amortization) and acquisitions;

• equity-based compensation;

• restructuring charges;

• merger and acquisition-related operating costs;

• transition costs primarily consisting of non-recurring incentive expenses associated with our synergy program;

• legal reserve and costs associated with significant legal and regulatory matters; and

• asset impairment.

We calculate adjusted EBITDA margin by dividing adjusted EBITDA by adjusted revenue.

Adjusted Net Income

We define adjusted net income as net income (loss) attributable to Dun & Bradstreet Holdings, Inc. adjusted for the following items:

• incremental amortization resulting from the application of purchase accounting. We exclude amortization of recognized intangible assets resulting from the application of purchase accounting because it is non-cash and is not indicative of our ongoing and underlying operating performance. The Company believes that recognized intangible assets by their nature are fundamentally different from other depreciating assets that are replaced on a predictable operating cycle. Unlike other depreciating assets, such as developed and purchased software licenses or property and equipment, there is no replacement cost once these recognized intangible assets expire and the assets are not replaced. Additionally, the Company’s costs to operate, maintain and extend the life of acquired intangible assets and purchased intellectual property are reflected in the Company’s operating costs as personnel, data fee, facilities, overhead and similar items;

• other incremental or reduced expenses and revenue from the application of purchase accounting (e.g. commission asset amortization) and acquisitions;

• equity-based compensation;

• restructuring charges;

• merger and acquisition-related operating costs;

• transition costs primarily consisting of non-recurring incentive expenses associated with our synergy program;

• legal reserve and costs associated with significant legal and regulatory matters;

• change in fair value of the make-whole derivative liability associated with the Series A Preferred Stock;

• asset impairment;

• dividends allocated to preferred stockholders;

• merger, acquisition and divestiture-related non-operating costs;

• debt refinancing and extinguishment costs; and

• tax effect of the non-GAAP adjustments and the impact resulting from the enactment of the CARES Act.

Adjusted Net Earnings per Diluted Share

We calculate adjusted net earnings per diluted share by dividing adjusted net income (loss) by the weighted average number of common shares outstanding for the period plus the dilutive effect of common shares potentially issuable in connection with awards outstanding under our stock incentive plan.

Forward-Looking Statements

The statements contained in this release that are not purely historical are forward-looking statements, including statements regarding expectations, hopes, intentions or strategies regarding the future. Forward-looking statements are based on Dun & Bradstreet’s management’s beliefs, as well as assumptions made by, and information currently available to, them. Forward-looking statements can be identified by words such as “anticipates,” “intends,” “plans,” “seeks,” “believes,” “estimates,” “expects” and similar references to future periods, or by the inclusion of forecasts or projections. Examples of forward-looking statements include, but are not limited to, statements we make regarding the outlook for our future business and financial performance. Because such statements are based on expectations as to future financial and operating results and are not statements of fact, actual results may differ materially from those projected. It is not possible to predict or identify all risk factors. Consequently, the risks and uncertainties listed below should not be considered a complete discussion of all of our potential trends, risks and uncertainties. We undertake no obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise.

The risks and uncertainties that forward-looking statements are subject to include, but are not limited to: (i) an outbreak of disease, global or localized health pandemic or epidemic, or the fear of such an event (such as the COVID-19 global pandemic), including the global economic uncertainty and measures taken in response; (ii) the short- and long-term effects of the COVID-19 global pandemic, including the pace of recovery or any future resurgence; (iii) our ability to implement and execute our strategic plans to transform the business; (iv) our ability to develop or sell solutions in a timely manner or maintain client relationships; (v) competition for our solutions; (vi) harm to our brand and reputation; (vii) unfavorable global economic conditions; (viii) risks associated with operating and expanding internationally; (ix) failure to prevent cybersecurity incidents or the perception that confidential information is not secure; (x) failure in the integrity of our data or systems; (xi) system failures and personnel disruptions, which could delay the delivery of our solutions to our clients; (xii) loss of access to data sources; (xiii) failure of our software vendors and network and cloud providers to perform as expected or if our relationship is terminated; (xiv) loss or diminution of one or more of our key clients, business partners or government contracts; (xv) dependence on strategic alliances, joint ventures and acquisitions to grow our business; (xvi) our ability to protect our intellectual property adequately or cost-effectively; (xvii) claims for intellectual property infringement; (xviii) interruptions, delays or outages to subscription or payment processing platforms; (xix) risks related to acquiring and integrating businesses and divestitures of existing businesses; (xx) our ability to retain members of the senior leadership team and attract and retain skilled employees; (xxi) compliance with governmental laws and regulations; (xxii) risks associated with our structure and status as a "controlled company;" and (xxiii) the other factors described under the headings “Risk Factors,” “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” “Cautionary Note Regarding Forward-Looking Statements” and other sections of our Annual Report on Form 10-K and filed with the Securities and Exchange Commission on February 25, 2021.

Dun & Bradstreet Holdings, Inc. Condensed Consolidated Statements of Operations (Amounts in millions, except per share data) (Unaudited)
		Three months ended June 30,									Six months ended June 30,
		2021				2020 (1)					2021				2020 (1)
Revenue		$	520.9			$	418.7				$	1,025.4			$	814.4
Operating expenses		167.3				136.8					328.2				275.4
Selling and administrative expenses		164.3				144.4					344.1				269.5
Depreciation and amortization		152.3				132.7					302.0				267.1
Restructuring charges		10.1				7.1					15.9				11.9
Operating costs		494.0				421.0					990.2				823.9
Operating income (loss)		26.9				(2.3		)			35.2				(9.5		)
Interest income		0.2				0.2					0.3				0.5
Interest expense		(48.0		)		(78.0		)			(96.9		)		(161.0		)
Other income (expense) - net		12.4				(122.9		)			19.2				(33.6		)
Non-operating income (expense) - net		(35.4		)		(200.7		)			(77.4		)		(194.1		)
Income (loss) before provision (benefit) for income taxes and equity in net income of affiliates		(8.5		)		(203.0		)			(42.2		)		(203.6		)
Less: provision (benefit) for income taxes		43.0				(27.7		)			33.2				(101.9		)
Equity in net income of affiliates		0.7				0.6					1.3				1.3
Net income (loss)		(50.8		)		(174.7		)			(74.1		)		(100.4		)
Less: net (income) loss attributable to the non-controlling interest		(0.9		)		(1.2		)			(2.6		)		(1.6		)
Less: Dividends allocated to preferred stockholders		—				(32.1		)			—				(64.1		)
Net income (loss) attributable to Dun & Bradstreet Holdings, Inc.		$	(51.7	)		$	(208.0	)			$	(76.7	)		$	(166.1	)
Basic earnings (loss) per share of common stock attributable to Dun & Bradstreet Holdings, Inc.		$	(0.12	)		$	(0.66	)			$	(0.18	)		$	(0.53	)
Diluted earnings (loss) per share of common stock attributable to Dun & Bradstreet Holdings, Inc.		$	(0.12	)		$	(0.66	)			$	(0.18	)		$	(0.53	)
Weighted average number of shares outstanding-basic		428.9				314.5					428.7				314.5
Weighted average number of shares outstanding-diluted		428.9				314.5					428.7				314.5

(1)

Revised to reflect the elimination of the international lag reporting. See further details in Note 1 to the condensed consolidated financial statements for the three and six months ended June 30, 2021, included in the Quarterly Report on Form 10-Q for the second quarter of 2021.

Dun & Bradstreet Holdings, Inc. Condensed Consolidated Balance Sheets (Amounts in millions, except share data and per share data) (Unaudited)
		June 30, 2021				December 31, 2020 (1)
Assets
Current assets
Cash and cash equivalents		$	177.6			$	352.3
Accounts receivable, net of allowance of $16.6 at June 30, 2021 and $11.4 at December 31, 2020		322.5				319.3
Other receivables		7.9				7.5
Prepaid taxes		72.7				130.4
Other prepaids		40.4				37.9
Other current assets		3.1				27.0
Total current assets		624.2				874.4
Non-current assets
Property, plant and equipment, net of accumulated depreciation of $25.0 at June 30, 2021 and $14.3 at December 31, 2020		97.2				25.7
Computer software, net of accumulated amortization of $175.2 at June 30, 2021 and $125.6 at December 31, 2020		516.5				437.0
Goodwill		3,331.1				2,857.9
Deferred income tax		16.8				14.1
Other intangibles		5,047.3				4,814.8
Deferred costs		93.6				83.8
Other non-current assets		133.7				112.6
Total non-current assets		9,236.2				8,345.9
Total assets		$	9,860.4			$	9,220.3
Liabilities
Current liabilities
Accounts payable		$	76.7			$	60.1
Accrued payroll		91.2				110.5
Accrued income tax		17.4				3.9
Short-term debt		28.1				25.3
Other accrued and current liabilities		167.2				151.1
Deferred revenue		592.3				477.2
Total current liabilities		972.9				828.1
Long-term pension and postretirement benefits		321.7				291.5
Long-term debt		3,545.8				3,255.8
Liabilities for unrecognized tax benefits		19.1				18.9
Deferred income tax		1,215.6				1,106.6
Other non-current liabilities		136.7				135.5
Total liabilities		6,211.8				5,636.4
Commitments and contingencies
Equity
Common Stock, $0.0001 par value per share, authorized—2,000,000,000 shares; 431,818,497 shares issued and 431,096,013 shares outstanding at June 30, 2021 and 423,418,131 shares issued and 422,952,228 shares outstanding at December 31, 2020		—				—
Capital surplus		4,482.3				4,310.1
Accumulated deficit		(770.6		)		(693.9		)
Treasury Stock, 722,484 shares at June 30, 2021 and 465,903 shares at December 31, 2020		(0.3		)		—
Accumulated other comprehensive loss		(123.5		)		(90.6		)
Total stockholder equity		3,587.9				3,525.6
Non-controlling interest		60.7				58.3
Total equity		3,648.6				3,583.9
Total liabilities and stockholder equity		$	9,860.4			$	9,220.3

(1)

Revised to reflect the elimination of the international lag reporting. See further details in Note 1 to the condensed consolidated financial statements for the three and six months ended June 30, 2021, included in the Quarterly Report on Form 10-Q for the second quarter of 2021.

Dun & Bradstreet Holdings, Inc. Condensed Consolidated Statements of Cash Flows (Tabular amounts in millions) (Unaudited)
		Six months ended June 30,
		2021				2020 (1)
Cash flows provided by (used in) operating activities:
Net income (loss)		$	(74.1	)		$	(100.4	)
Reconciliation of net income (loss) to net cash provided by (used in) operating activities:
Depreciation and amortization		302.0				267.1
Amortization of unrecognized pension loss (gain)		0.9				(0.2		)
Equity-based compensation expense		14.7				28.9
Restructuring charge		15.9				11.9
Restructuring payments		(8.2		)		(10.5		)
Change in fair value of make-whole derivative liability		—				32.8
Changes in deferred income taxes		(22.5		)		(43.3		)
Changes in prepaid and accrued income taxes		5.6				(73.2		)
Changes in operating assets and liabilities: (2)
(Increase) decrease in accounts receivable		55.8				24.8
(Increase) decrease in other current assets		66.4				(8.1		)
Increase (decrease) in deferred revenue		36.0				52.7
Increase (decrease) in accounts payable		(1.7		)		13.2
Increase (decrease) in accrued liabilities		(59.7		)		(49.9		)
Increase (decrease) in other accrued and current liabilities		(3.8		)		1.9
(Increase) decrease in other long-term assets		(5.0		)		(23.5		)
Increase (decrease) in long-term liabilities		(44.5		)		(17.1		)
Net, other non-cash adjustments (3)		14.7				20.6
Net cash provided by (used in) operating activities		292.5				127.7
Cash flows provided by (used in) investing activities:
Acquisitions of businesses, net of cash acquired (4)		(617.0		)		(15.8		)
Cash settlements of foreign currency contracts		24.5				(0.7		)
Payments for real estate purchase		(76.6		)		—
Capital expenditures		(4.1		)		(4.0		)
Additions to computer software and other intangibles		(76.5		)		(48.1		)
Other investing activities, net		0.7				0.1
Net cash provided by (used in) investing activities		(749.0		)		(68.5		)
Cash flows provided by (used in) financing activities:
Payments of dividends		—				(64.1		)
Proceeds from borrowings on Credit Facility		55.5				404.7
Proceeds from borrowings on Term Loan Facilities		300.0				—
Payments of borrowings on Credit Facility		(55.5		)		(317.2		)
Payments of borrowing on Term Loan Facility		(14.1		)		(6.3		)
Payments of borrowings on Bridge Loan		—				(63.0		)
Payment of debt issuance costs		(2.6		)		(0.8		)
Other financing activities, net		(1.9		)		(2.0		)
Net cash provided by (used in) financing activities		281.4				(48.7		)
Effect of exchange rate changes on cash and cash equivalents		0.4				(1.4		)
Increase (decrease) in cash and cash equivalents		(174.7		)		9.1
Cash and Cash Equivalents, Beginning of Period		352.3				84.4
Cash and Cash Equivalents, End of Period		$	177.6			$	93.5
Supplemental Disclosure of Cash Flow Information:
Cash Paid for:
Income taxes payment (refund), net		$	(9.2	)		$	14.6
Interest		$	87.5			$	135.7

(1)		Revised to reflect the elimination of the international lag reporting. See further details in Note 1 to the condensed consolidated financial statements for the three and six months ended June 30, 2021, included in the Quarterly Report on Form 10-Q for the second quarter of 2021.
(2)		Net of the effect of acquisitions.
(3)		Includes non-cash amortization of deferred debt issuance cost and discount of $9.4 million and $28.1 million for the six months ended June 30, 2021 and 2020, respectively.
(4)		In connection with the Bisnode acquisition, we also issued 6,237,087 shares of common stock of the Company in a private placement valued at $158.9 million based on the stock closing price on January 8, 2021.

Dun & Bradstreet Holdings, Inc. Reconciliation of GAAP to Non-GAAP Financial Measures (Unaudited) (Amounts in millions)
Reconciliation of Revenue to Adjusted Revenue and Organic Revenue
		Three months ended June 30,								Six months ended June 30,
		2021				2020				2021				2020
Revenue		$	520.9			$	418.7			$	1,025.4			$	814.4
Revenue adjustment due to the Bisnode acquisition close timing		—				—				4.6				—
Adjusted revenue (a)		520.9				418.7				1,030.0				814.4
Foreign currency impact		(1.7		)		2.8				(2.7		)		4.9
Adjusted revenue before the effect of foreign currency (a)		$	519.2			$	421.5			$	1,027.3			$	819.3
Net revenue from Bisnode acquisition - before the effect of foreign currency		(84.0		)		—				(171.7		)		—
Organic revenue - before the effect of foreign currency (a)		$	435.2			$	421.5			$	855.6			$	819.3
North America		$	357.2			$	354.4			$	696.6			$	695.9
International		163.7				66.4				333.6				138.0
Segment revenue		$	520.9			$	420.8			1,030.2				833.9
Corporate and other (a)		—				(2.1		)		(0.2		)		(19.5		)
Foreign currency impact		(1.7		)		2.8				(2.7		)		4.9
Adjusted revenue before the effect of foreign currency (a)		$	519.2			$	421.5			$	1,027.3			$	819.3
Net revenue from Bisnode acquisition - before the effect of foreign currency		(84.0		)		—				(171.7		)		—
Organic revenue - before the effect of foreign currency (a)		$	435.2			$	421.5			$	855.6			$	819.3
(a) Includes deferred revenue purchase accounting adjustments		$	—			$	(2.1	)		$	(0.2	)		$	(19.5	)

Reconciliation of Net Income (Loss) to Adjusted EBITDA
		Three months ended June 30,								Six months ended June 30,
		2021				2020				2021				2020
Net income (loss) attributable to Dun & Bradstreet Holdings, Inc.		$	(51.7	)		$	(208.0	)		$	(76.7	)		$	(166.1	)
Depreciation and amortization		152.3				132.7				302.0				267.1
Interest expense - net		47.8				77.8				96.6				160.5
(Benefit) provision for income tax - net		43.0				(27.7		)		33.2				(101.9		)
EBITDA		191.4				(25.2		)		355.1				159.6
Other income (expense) - net		(12.4		)		122.9				(19.2		)		33.6
Equity in net income of affiliates		(0.7		)		(0.6		)		(1.3		)		(1.3		)
Net income (loss) attributable to non-controlling interest		0.9				1.2				2.6				1.6
Dividends allocated to preferred stockholders		—				32.1				—				64.1
Other incremental or reduced expenses and revenue from the application of purchase accounting and acquisitions		(4.2		)		(4.9		)		(4.9		)		(9.8		)
Equity-based compensation		7.1				25.1				14.7				28.9
Restructuring charges		10.1				7.1				15.9				11.9
Merger and acquisition-related operating costs		2.0				1.9				5.1				4.4
Transition costs		2.9				16.3				3.9				17.9
Legal reserve associated with significant legal and regulatory matters		0.7				—				10.6				—
Asset impairment		0.5				0.2				1.5				0.3
Adjusted EBITDA		$	198.3			$	176.1			$	384.0			$	311.2
North America		$	167.4			$	170.4			$	318.5			$	314.9
International		42.6				20.0				94.1				44.0
Corporate and other (a)		(11.7		)		(14.3		)		(28.6		)		(47.7		)
Adjusted EBITDA (a)		$	198.3			$	176.1			$	384.0			$	311.2
Adjusted EBITDA Margin (a)		38.1		%		42.1		%		37.3		%		38.2		%
(a) Including impact of deferred revenue purchase accounting adjustments:
Impact to adjusted EBITDA		$	—			$	(2.1	)		$	(0.2	)		$	(19.5	)
Impact to adjusted EBITDA margin		—		%		(0.3		)%		—		%		(1.5		)%

Dun & Bradstreet Holdings, Inc. Segment Revenue and Adjusted EBITDA (Unaudited) (Amounts in millions)
		Three months ended June 30, 2021
		North America				International				Corporate and Other (a)				Total
Adjusted revenue		$	357.2			$	163.7			$	—			$	520.9
Total operating costs		204.4				123.9				13.6				341.9
Operating income (loss)		152.8				39.8				(13.6		)		179.0
Depreciation and amortization		14.6				2.8				1.9				19.3
Adjusted EBITDA		$	167.4			$	42.6			$	(11.7	)		$	198.3
Adjusted EBITDA margin		46.9		%		26.0		%		N/A				38.1		%
		Six months ended June 30, 2021
		North America				International				Corporate and Other (a)				Total
Adjusted revenue		$	696.6			$	333.6			$	(0.2	)		$	1,030.0
Total operating costs		405.3				245.1				32.5				682.9
Operating income (loss)		291.3				88.5				(32.7		)		347.1
Depreciation and amortization		27.2				5.6				4.1				36.9
Adjusted EBITDA		$	318.5			$	94.1			$	(28.6	)		$	384.0
Adjusted EBITDA margin		45.7		%		28.2		%		N/A				37.3		%
		Three months ended June 30, 2020
		North America				International				Corporate and Other (a)				Total
Adjusted revenue		$	354.4			$	66.4			$	(2.1	)		$	418.7
Total operating costs		195.3				48.4				14.1				257.8
Operating income (loss)		159.1				18.0				(16.2		)		160.9
Depreciation and amortization		11.3				2.0				1.9				15.2
Adjusted EBITDA		$	170.4			$	20.0			$	(14.3	)		$	176.1
Adjusted EBITDA margin		48.1		%		30.1		%		N/A				42.1		%
		Six months ended June 30, 2020
		North America				International				Corporate and Other (a)				Total
Adjusted revenue		$	695.9			$	138.0			$	(19.5	)		$	814.4
Total operating costs		403.0				97.7				32.0				532.7
Operating income (loss)		292.9				40.3				(51.5		)		281.7
Depreciation and amortization		22.0				3.7				3.8				29.5
Adjusted EBITDA		$	314.9			$	44.0			$	(47.7	)		$	311.2
Adjusted EBITDA margin		45.2		%		31.9		%		N/A				38.2		%

(a)

Includes deferred revenue purchase accounting adjustments.

Dun & Bradstreet Holdings, Inc. Reconciliation of GAAP to Non-GAAP Financial Measures (Unaudited) (Amounts in millions)
Reconciliation of Net Income (Loss) to Adjusted Net Income (Loss)
		Three months ended June 30,								Six months ended June 30,
		2021				2020				2021				2020
Net income (loss) attributable to Dun & Bradstreet Holdings, Inc.		$	(51.7	)		$	(208.0	)		$	(76.7	)		$	(166.1	)
Dividends allocated to preferred stockholders		—				32.1				—				64.1
Incremental amortization of intangible assets resulting from the application of purchase accounting		133.0				117.5				265.1				237.6
Other incremental or reduced expenses and revenue from the application of purchase accounting and acquisitions		(4.2		)		(4.9		)		(4.9		)		(9.8		)
Equity-based compensation		7.1				25.1				14.7				28.9
Restructuring charges		10.1				7.1				15.9				11.9
Merger and acquisition-related operating costs		2.0				1.9				5.1				4.4
Transition costs		2.9				16.3				3.9				17.9
Legal expense and costs associated with significant legal and regulatory matters		0.7				—				10.6				—
Change in fair value of make-whole derivative liability		—				102.6				—				32.8
Asset impairment		0.5				0.2				1.5				0.3
Merger and acquisition-related non-operating costs		—				—				2.3				—
Debt refinancing and extinguishment costs		—				41.3				1.1				48.3
Tax impact of the CARES Act		(0.3		)		1.9				(0.7		)		(53.7		)
Tax effect of the non-GAAP adjustments		7.9				(51.9		)		(32.1		)		(85.9		)
Adjusted net income (loss) attributable to Dun & Bradstreet Holdings, Inc. (a)		$	108.0			$	81.2			$	205.8			$	130.7
Adjusted diluted earnings (loss) per share of common stock		$	0.25			$	0.26			$	0.48			$	0.42
Weighted average number of shares outstanding - diluted		429.1				314.5				429.1				314.5
(a) Including impact of deferred revenue purchase accounting adjustments:
Pre-tax impact		$	—			$	(2.1	)		$	(0.2	)		$	(19.5	)
Tax impact		—				0.5				—				5.0
Net impact to adjusted net income (loss) attributable to Dun & Bradstreet Holdings, Inc.		$	—			$	(1.6	)		$	(0.2	)		$	(14.5	)
Net impact to adjusted diluted earnings (loss) per share of common stock		$	—			$	(0.01	)		$	—			$	(0.05	)

 

View source version on businesswire.com: https://www.businesswire.com/news/home/20210803005358/en/