☒ | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Delaware | 83-2008699 | |||||||
(State of incorporation) | (I.R.S. Employer Identification No.) | |||||||
5335 Gate Parkway, Jacksonville, FL | 32256 | |||||||
(Address of principal executive offices) | (Zip Code) |
Title of Each Class | Trading Symbol | Name of Each Exchange on Which Registered | ||||||
Common Stock, $0.0001 par value | DNB | New York Stock Exchange |
Large accelerated filer | ☒ | Accelerated filer | ☐ | Non-accelerated filer | ☐ | ||||||||||||
Smaller reporting company | ☐ | Emerging growth company | ☐ |
Page | ||||||||
Item 1. | ||||||||
Item 1A. | ||||||||
Item 2. | ||||||||
Item 3. | ||||||||
Item 4. | ||||||||
Item 5. | ||||||||
Item 6. | ||||||||
Item 7. | ||||||||
Item 7A. | ||||||||
Item 8. | ||||||||
Item 9. | ||||||||
Item 9A. | ||||||||
Item 9B. | ||||||||
Item 10. | ||||||||
Item 11. | ||||||||
Item 12. | ||||||||
Item 13. | ||||||||
Item 14. | ||||||||
Item 15. | ||||||||
Item 16. |
Year Ended December 31, | |||||||||||||||||
2021 | 2020 | 2019 | |||||||||||||||
Revenue by geography | |||||||||||||||||
North America | 69 | % | 83 | % | 83 | % | |||||||||||
International | 31 | % | 17 | % | 17 | % |
07/01/2020 | 12/31/2020 | 03/31/2021 | 06/30/2021 | 09/30/2021 | 12/31/2021 | |||||||||||||||
Dun & Bradstreet Holdings, Inc. | $100 | $98 | $94 | $84 | $66 | $81 | ||||||||||||||
S&P 500 Index | $100 | $122 | $129 | $140 | $141 | $156 | ||||||||||||||
Russell 1000 Index | $100 | $124 | $131 | $142 | $143 | $157 |
Successor | Predecessor | |||||||||||||||||||||||||||||||||||||
(In millions, except per share data) | Year ended December 31, 2021 | Year ended December 31, 2020 | Period from January 1 to December 31, 2019 | Period from January 1 to February 7, 2019 | Year ended December 31, 2018 | Year ended December 31, 2017 | ||||||||||||||||||||||||||||||||
Statement of Operations Data: | ||||||||||||||||||||||||||||||||||||||
Revenue (1) | $ | 2,165.6 | $ | 1,738.7 | $ | 1,439.0 | $ | 178.7 | $ | 1,716.4 | $ | 1,742.5 | ||||||||||||||||||||||||||
Cost of services (exclusive of depreciation and amortization) | 664.3 | 548.2 | 463.7 | 56.7 | 563.4 | 573.3 | ||||||||||||||||||||||||||||||||
Selling and administrative expenses(2) | 714.7 | 559.8 | 657.6 | 122.4 | 610.0 | 672.4 | ||||||||||||||||||||||||||||||||
Depreciation and amortization(3) | 615.9 | 537.8 | 487.1 | 11.1 | 88.7 | 79.7 | ||||||||||||||||||||||||||||||||
Restructuring charge | 25.1 | 37.3 | 52.3 | 0.1 | 25.4 | 32.1 | ||||||||||||||||||||||||||||||||
Operating costs | 2,020.0 | 1,683.1 | 1,660.7 | 190.3 | 1,287.5 | 1,357.5 | ||||||||||||||||||||||||||||||||
Operating income (loss) | 145.6 | 55.6 | (221.7) | (11.6) | 428.9 | 385.0 | ||||||||||||||||||||||||||||||||
Interest income | 0.7 | 0.7 | 2.5 | 0.3 | 1.9 | 1.6 | ||||||||||||||||||||||||||||||||
Interest expense | (206.4) | (271.1) | (303.5) | (5.5) | (54.4) | (59.7) | ||||||||||||||||||||||||||||||||
Other income (expense) - net | 14.9 | (11.6) | (153.5) | (86.0) | (3.3) | (4.2) | ||||||||||||||||||||||||||||||||
Non-operating income (expense) - net | (190.8) | (282.0) | (454.5) | (91.2) | (55.8) | (62.3) | ||||||||||||||||||||||||||||||||
Income (loss) before provision (benefit) for income taxes and equity in net income of affiliates | (45.2) | (226.4) | (676.2) | (102.8) | 373.1 | 322.7 | ||||||||||||||||||||||||||||||||
Less: provision (benefit) for income taxes | 23.4 | (112.4) | (118.3) | (27.5) | 81.6 | 179.7 | ||||||||||||||||||||||||||||||||
Equity in net income of affiliates | 2.7 | 2.4 | 4.2 | 0.5 | 2.8 | 2.8 | ||||||||||||||||||||||||||||||||
Net income (loss) | (65.9) | (111.6) | (553.7) | (74.8) | 294.3 | 145.8 | ||||||||||||||||||||||||||||||||
Less: net (income) loss attributable to the non-controlling interest | (5.8) | (4.9) | (6.4) | (0.8) | (6.2) | (4.1) | ||||||||||||||||||||||||||||||||
Less: Dividends allocated to preferred stockholders | — | (64.1) | (114.0) | — | — | — | ||||||||||||||||||||||||||||||||
Net income (loss) attributable to Dun & Bradstreet Holdings, Inc. (Successor) / The Dun & Bradstreet Corporation (Predecessor) | $ | (71.7) | $ | (180.6) | $ | (674.1) | $ | (75.6) | $ | 288.1 | $ | 141.7 | ||||||||||||||||||||||||||
Basic earnings (loss) per share of common stock: | ||||||||||||||||||||||||||||||||||||||
Net income (loss) attributable to Dun & Bradstreet Holdings, Inc. (Successor) / The Dun & Bradstreet Corporation (Predecessor) | $ | (0.17) | $ | (0.49) | $ | (2.14) | $ | (2.04) | $ | 7.76 | $ | 3.84 | ||||||||||||||||||||||||||
Diluted earnings (loss) per share of common stock: | ||||||||||||||||||||||||||||||||||||||
Net income (loss) attributable to Dun & Bradstreet Holdings, Inc. (Successor) / The Dun & Bradstreet Corporation (Predecessor) | $ | (0.17) | $ | (0.49) | $ | (2.14) | $ | (2.04) | $ | 7.72 | $ | 3.81 | ||||||||||||||||||||||||||
Weighted average number of shares outstanding-basic | 428.7 | 367.1 | 314.5 | 37.2 | 37.1 | 36.9 | ||||||||||||||||||||||||||||||||
Weighted average number of shares outstanding-diluted | 428.7 | 367.1 | 314.5 | 37.2 | 37.3 | 37.2 |
Successor | Predecessor | |||||||||||||||||||||||||||||||
December 31, | December 31, | |||||||||||||||||||||||||||||||
2021 | 2020 | 2019 | 2018 | 2017 | ||||||||||||||||||||||||||||
Balance Sheet Data(4)(5): | ||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 177.1 | $ | 352.3 | $ | 84.4 | $ | 90.2 | $ | 442.4 | ||||||||||||||||||||||
Total assets | $ | 9,997.2 | $ | 9,220.3 | $ | 9,099.9 | $ | 1,820.9 | $ | 2,480.9 | ||||||||||||||||||||||
Total debt (current and long-term) | $ | 3,744.8 | $ | 3,281.1 | $ | 3,900.8 | $ | 1,136.6 | $ | 1,678.1 |
Successor | Predecessor | |||||||||||||||||||||||||||||||||||||
Year ended December 31, 2021 | Year ended December 31, 2020 | Period from January 1 to December 31, 2019 | Period from January 1 to February 7, 2019 | Year ended December 31, 2018 | Year ended December 31, 2017 | |||||||||||||||||||||||||||||||||
Statement of Cash Flows Data: | ||||||||||||||||||||||||||||||||||||||
Net cash provided by (used in) operating activities | $ | 503.7 | $ | 205.5 | $ | (70.5) | $ | (65.4) | $ | 325.4 | $ | 286.5 | ||||||||||||||||||||||||||
Net cash provided by (used in) investing activities | $ | (1,078.7) | $ | (133.8) | $ | (6,156.7) | $ | (5.3) | $ | (65.3) | $ | (206.6) | ||||||||||||||||||||||||||
Net cash provided by (used in) financing activities | $ | 400.1 | $ | 188.6 | $ | 6,321.7 | $ | 96.9 | $ | (609.7) | $ | (18.8) |
Long-Term Rate of Return | Discount Rate | |||||||||||||||||||||||||
25 Basis Points | 25 Basis Points | |||||||||||||||||||||||||
Increase | Decrease | Increase | Decrease | |||||||||||||||||||||||
Increase (decrease) in pension cost | $ | (3.9) | $ | 3.9 | $ | (2.6) | $ | 2.9 | ||||||||||||||||||
Increase (decrease) in pension obligation | $ | — | $ | — | $ | 56.4 | $ | (59.4) |
Successor | Predecessor | Pro Forma Adjustments for the year ended December 31, 2019 (a) | Combined Pro Forma for the year ended December 31, 2019 | |||||||||||||||||||||||||||||||||||
Year ended December 31, 2021 | Year ended December 31, 2020 | Period from January 1 to December 31, 2019 | Period from January 1 to February 7, 2019 | |||||||||||||||||||||||||||||||||||
Non - GAAP Financial Measures | ||||||||||||||||||||||||||||||||||||||
Adjusted revenue (a) | $ | 2,170.2 | $ | 1,738.7 | $ | 1,439.0 | $ | 178.7 | $ | (16.0) | $ | 1,601.7 | ||||||||||||||||||||||||||
Organic revenue (a) | $ | 1,822.6 | $ | 1,744.9 | $ | 1,446.6 | $ | 179.7 | $ | (16.0) | $ | 1,610.3 | ||||||||||||||||||||||||||
Adjusted EBITDA (a) | $ | 847.1 | $ | 711.4 | $ | 505.1 | $ | 63.6 | $ | (16.0) | $ | 552.7 | ||||||||||||||||||||||||||
Adjusted EBITDA margin (a) | 39.0 | % | 40.9 | % | 35.1 | % | 35.6 | % | — | % | 34.5 | % | ||||||||||||||||||||||||||
Adjusted net income (a) | $ | 471.1 | $ | 346.6 | $ | 143.5 | $ | 43.0 | $ | (12.4) | $ | 174.1 | ||||||||||||||||||||||||||
Adjusted earnings per share (a) | $ | 1.10 | $ | 0.94 | $ | 0.46 | $ | 0.14 | $ | (0.04) | $ | 0.55 | ||||||||||||||||||||||||||
(a) Including impact of deferred revenue purchase accounting adjustments: | ||||||||||||||||||||||||||||||||||||||
Impact to adjusted revenue, organic revenue and adjusted EBITDA | $ | (0.2) | $ | (21.1) | $ | (138.9) | $ | — | $ | (16.0) | $ | (154.9) | ||||||||||||||||||||||||||
Impact to adjusted EBITDA margin | — | % | (0.7) | % | (5.7) | % | — | % | N/A | (5.8) | % | |||||||||||||||||||||||||||
Net impact to adjusted net income | $ | (0.2) | $ | (15.7) | $ | (103.0) | $ | — | $ | (12.4) | $ | (115.4) | ||||||||||||||||||||||||||
Net impact to adjusted earnings per share | $ | — | $ | (0.04) | $ | (0.33) | $ | — | N/A | $ | (0.37) |
Successor | Predecessor | Pro Forma Adjustments for the year ended December 31, 2019 | Combined Pro Forma for the year ended December 31, 2019 | |||||||||||||||||||||||||||||||||||
Year ended December 31, 2021 | Year ended December 31, 2020 | Period from January 1 to December 31, 2019 | Period from January 1 to February 7, 2019 | |||||||||||||||||||||||||||||||||||
GAAP revenue | $ | 2,165.6 | $ | 1,738.7 | $ | 1,439.0 | $ | 178.7 | $ | (16.0) | $ | 1,601.7 | ||||||||||||||||||||||||||
Revenue adjustment due to the Bisnode acquisition close timing | 4.6 | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Adjusted revenue (a) | 2,170.2 | 1,738.7 | 1,439.0 | 178.7 | (16.0) | 1,601.7 | ||||||||||||||||||||||||||||||||
Foreign currency impact | 3.1 | 6.2 | 7.6 | 1.0 | — | 8.6 | ||||||||||||||||||||||||||||||||
Adjusted revenue before the effect of foreign currency | $ | 2,173.3 | $ | 1,744.9 | $ | 1,446.6 | $ | 179.7 | $ | (16.0) | $ | 1,610.3 | ||||||||||||||||||||||||||
Net revenue from acquisitions- before the effect of foreign currency | (350.7) | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Organic revenue - before the effect of foreign currency (a) | $ | 1,822.6 | $ | 1,744.9 | $ | 1,446.6 | $ | 179.7 | $ | (16.0) | $ | 1,610.3 | ||||||||||||||||||||||||||
North America | $ | 1,499.4 | $ | 1,460.0 | $ | 1,317.5 | $ | 148.2 | $ | — | $ | 1,465.7 | ||||||||||||||||||||||||||
International | 671.0 | 299.8 | 260.4 | 30.5 | — | 290.9 | ||||||||||||||||||||||||||||||||
Segment revenue | 2,170.4 | 1,759.8 | 1,577.9 | 178.7 | — | 1,756.6 | ||||||||||||||||||||||||||||||||
Corporate and other | (0.2) | (21.1) | (138.9) | — | (16.0) | (154.9) | ||||||||||||||||||||||||||||||||
Foreign currency impact | 3.1 | 6.2 | 7.6 | 1.0 | — | 8.6 | ||||||||||||||||||||||||||||||||
Adjusted revenue before the effect of foreign currency | $ | 2,173.3 | $ | 1,744.9 | $ | 1,446.6 | $ | 179.7 | $ | (16.0) | $ | 1,610.3 | ||||||||||||||||||||||||||
Net revenue from acquisitions - before the effect of foreign currency | (350.7) | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Organic revenue - before the effect of foreign currency (a) | $ | 1,822.6 | $ | 1,744.9 | $ | 1,446.6 | $ | 179.7 | $ | (16.0) | $ | 1,610.3 | ||||||||||||||||||||||||||
(a) Including impact of deferred revenue purchase accounting adjustments | $ | (0.2) | $ | (21.1) | $ | (138.9) | $ | — | $ | (16.0) | $ | (154.9) |
Successor | Predecessor | Pro Forma Adjustments for the year ended December 31, 2019 | Combined Pro Forma for the year ended December 31, 2019 | |||||||||||||||||||||||||||||||||||
Year ended December 31, 2021 | Year ended December 31, 2020 | Period from January 1 to December 31, 2019 | Period from January 1 to February 7, 2019 | |||||||||||||||||||||||||||||||||||
Net income (loss) attributable to Dun & Bradstreet Holdings, Inc. (Successor) / Dun & Bradstreet Corporation (Predecessor) | $ | (71.7) | $ | (180.6) | $ | (674.1) | $ | (75.6) | $ | 150.7 | $ | (599.0) | ||||||||||||||||||||||||||
Depreciation and amortization | 615.9 | 537.8 | 487.1 | 11.1 | 45.1 | 543.3 | ||||||||||||||||||||||||||||||||
Interest expense - net | 205.7 | 270.4 | 301.0 | 5.2 | 29.7 | 335.9 | ||||||||||||||||||||||||||||||||
(Benefit) provision for income tax - net | 23.4 | (112.4) | (118.3) | (27.5) | 47.2 | (98.6) | ||||||||||||||||||||||||||||||||
EBITDA | 773.3 | 515.2 | (4.3) | (86.8) | 272.7 | 181.6 | ||||||||||||||||||||||||||||||||
Other income (expense) - net | (14.9) | 11.6 | 153.5 | 86.0 | (89.5) | 150.0 | ||||||||||||||||||||||||||||||||
Equity in net income of affiliates | (2.7) | (2.4) | (4.2) | (0.5) | — | (4.7) | ||||||||||||||||||||||||||||||||
Net income (loss) attributable to non-controlling interest | 5.8 | 4.9 | 6.4 | 0.8 | — | 7.2 | ||||||||||||||||||||||||||||||||
Dividends allocated to preferred stockholders | — | 64.1 | 114.0 | — | 13.7 | 127.7 | ||||||||||||||||||||||||||||||||
Other incremental or reduced expenses and revenue from the application of purchase accounting | (12.9) | (18.8) | (21.2) | — | (3.1) | (24.3) | ||||||||||||||||||||||||||||||||
Equity-based compensation | 33.3 | 45.1 | 11.7 | 11.7 | (10.4) | 13.0 | ||||||||||||||||||||||||||||||||
Restructuring charges | 25.1 | 37.3 | 52.3 | 0.1 | — | 52.4 | ||||||||||||||||||||||||||||||||
Merger and acquisition-related operating costs | 14.1 | 14.1 | 161.1 | 52.0 | (199.4) | 13.7 | ||||||||||||||||||||||||||||||||
Transition costs | 11.6 | 31.9 | 32.3 | 0.3 | — | 32.6 | ||||||||||||||||||||||||||||||||
Legal expense associated with significant legal and regulatory matters | 12.8 | 3.9 | (0.2) | — | — | (0.2) | ||||||||||||||||||||||||||||||||
Asset impairment | 1.6 | 4.5 | 3.7 | — | — | 3.7 | ||||||||||||||||||||||||||||||||
Adjusted EBITDA | $ | 847.1 | $ | 711.4 | $ | 505.1 | $ | 63.6 | $ | (16.0) | $ | 552.7 | ||||||||||||||||||||||||||
North America | $ | 715.3 | $ | 696.2 | $ | 629.9 | $ | 60.4 | $ | — | $ | 690.3 | ||||||||||||||||||||||||||
International | 194.1 | 91.0 | 87.8 | 12.5 | — | 100.3 | ||||||||||||||||||||||||||||||||
Corporate and other (a) | (62.3) | (75.8) | (212.6) | (9.3) | (16.0) | (237.9) | ||||||||||||||||||||||||||||||||
Adjusted EBITDA (a) | $ | 847.1 | $ | 711.4 | $ | 505.1 | $ | 63.6 | $ | (16.0) | $ | 552.7 | ||||||||||||||||||||||||||
(a) Including impact of deferred revenue purchase accounting adjustments: | ||||||||||||||||||||||||||||||||||||||
Impact to adjusted EBITDA | $ | (0.2) | $ | (21.1) | $ | (138.9) | $ | — | $ | (16.0) | $ | (154.9) |
Successor | Predecessor | Pro Forma Adjustments for the year ended December 31, 2019 | Combined Pro Forma for the year ended December 31, 2019 | |||||||||||||||||||||||||||||||||||
Year ended December 31, 2021 | Year ended December 31, 2020 | Period from January 1 to December 31, 2019 | Period from January 1 to February 7, 2019 | |||||||||||||||||||||||||||||||||||
Net income (loss) attributable to Dun & Bradstreet Holdings, Inc. (Successor) / The Dun & Bradstreet Corporation (Predecessor) | $ | (71.7) | $ | (180.6) | $ | (674.1) | $ | (75.6) | $ | 150.7 | $ | (599.0) | ||||||||||||||||||||||||||
Dividends allocated to preferred stockholders | — | 64.1 | 114.0 | — | 13.7 | 127.7 | ||||||||||||||||||||||||||||||||
Incremental amortization of intangible assets resulting from the application of purchase accounting | 535.7 | 475.3 | 437.9 | 3.0 | 45.1 | 486.0 | ||||||||||||||||||||||||||||||||
Other incremental or reduced expenses and revenue from the application of purchase accounting | (12.9) | (18.8) | (21.2) | — | (3.1) | (24.3) | ||||||||||||||||||||||||||||||||
Equity-based compensation | 33.3 | 45.1 | 11.7 | 11.7 | (10.4) | 13.0 | ||||||||||||||||||||||||||||||||
Restructuring charges | 25.1 | 37.3 | 52.3 | 0.1 | — | 52.4 | ||||||||||||||||||||||||||||||||
Merger and acquisition-related operating costs | 14.1 | 14.1 | 161.1 | 52.0 | (199.4) | 13.7 | ||||||||||||||||||||||||||||||||
Transition costs | 11.6 | 31.9 | 32.3 | 0.3 | — | 32.6 | ||||||||||||||||||||||||||||||||
Legal expense associated with significant legal and regulatory matters | 12.8 | 3.9 | (0.2) | — | — | (0.2) | ||||||||||||||||||||||||||||||||
Change in fair value of make-whole derivative liability | — | 32.8 | 172.4 | — | — | 172.4 | ||||||||||||||||||||||||||||||||
Asset impairment | 1.6 | 4.5 | 3.7 | — | — | 3.7 | ||||||||||||||||||||||||||||||||
Merger and acquisition-related non-operating (gain) costs | 2.2 | (23.5) | (0.8) | — | — | (0.8) | ||||||||||||||||||||||||||||||||
Non-recurring pension charges | — | 0.6 | — | 89.4 | (89.5) | (0.1) | ||||||||||||||||||||||||||||||||
Predecessor pro forma incremental interest expense | — | — | — | — | 29.7 | 29.7 | ||||||||||||||||||||||||||||||||
Debt refinancing and extinguishment costs | 43.0 | 76.6 | — | — | — | — | ||||||||||||||||||||||||||||||||
Tax impact of the CARES Act | (0.8) | (57.8) | — | — | — | — | ||||||||||||||||||||||||||||||||
Tax effect of the non-GAAP and pro forma adjustments | (122.9) | (158.9) | (145.6) | (37.9) | 50.8 | (132.7) | ||||||||||||||||||||||||||||||||
Adjusted net income (loss) attributable to Dun & Bradstreet Holdings, Inc. (Successor) / The Dun & Bradstreet Corporation (Predecessor) (a) | $ | 471.1 | $ | 346.6 | $ | 143.5 | $ | 43.0 | $ | (12.4) | $ | 174.1 | ||||||||||||||||||||||||||
Adjusted diluted earnings (loss) per share of common stock | $ | 1.10 | $ | 0.94 | $ | 0.46 | $ | 0.14 | $ | (0.04) | $ | 0.55 | ||||||||||||||||||||||||||
Weighted average number of shares outstanding - diluted (b) | 429.8 | 367.3 | 314.5 | 314.5 | 314.5 | 314.5 | ||||||||||||||||||||||||||||||||
(a) Including impact of deferred revenue purchase accounting adjustments: | ||||||||||||||||||||||||||||||||||||||
Pre-tax impact | $ | (0.2) | $ | (21.1) | $ | (138.9) | $ | — | $ | (16.0) | $ | (154.9) | ||||||||||||||||||||||||||
Tax impact | — | 5.4 | 35.9 | — | 3.6 | 39.5 | ||||||||||||||||||||||||||||||||
Net impact to adjusted net income (loss) attributable to Dun & Bradstreet Holdings, Inc. (Successor) / The Dun & Bradstreet Corporation (Predecessor) | $ | (0.2) | $ | (15.7) | $ | (103.0) | $ | — | $ | (12.4) | $ | (115.4) | ||||||||||||||||||||||||||
Net impact to adjusted diluted earnings (loss) per share of common stock | $ | — | $ | (0.04) | $ | (0.33) | $ | — | N/A | $ | (0.37) | |||||||||||||||||||||||||||
(b) For consistency purposes, we assume the stock split effected on June 23, 2020 to be the number of shares outstanding during the Predecessor periods. |
Year ended December 31, 2021 | Year ended December 31, 2020 | $ Increase (Decrease) | % Increase (Decrease) | ||||||||||||||||||||
North America: | |||||||||||||||||||||||
Finance & Risk | $ | 834.7 | $ | 811.2 | $ | 23.5 | 2.9 | % | |||||||||||||||
Sales & Marketing | 664.7 | 648.8 | 15.9 | 2.4 | % | ||||||||||||||||||
Total North America | $ | 1,499.4 | $ | 1,460.0 | $ | 39.4 | 2.7 | % | |||||||||||||||
International: | |||||||||||||||||||||||
Finance & Risk | $ | 430.3 | $ | 244.0 | $ | 186.3 | 76.4 | % | |||||||||||||||
Sales & Marketing | 240.7 | 55.8 | 184.9 | 330.9 | % | ||||||||||||||||||
Total International | $ | 671.0 | $ | 299.8 | $ | 371.2 | 123.8 | % | |||||||||||||||
Corporate and other: | |||||||||||||||||||||||
Finance & Risk | $ | (2.2) | $ | (10.8) | $ | 8.6 | ** | ||||||||||||||||
Sales & Marketing | (2.6) | (10.3) | 7.7 | ** | |||||||||||||||||||
Total Corporate and other (2) | $ | (4.8) | $ | (21.1) | $ | 16.3 | ** | ||||||||||||||||
Total Revenue: | |||||||||||||||||||||||
Finance & Risk | $ | 1,262.8 | $ | 1,044.4 | $ | 218.4 | 20.9 | % | |||||||||||||||
Sales & Marketing | 902.8 | 694.3 | 208.5 | 30.0 | % | ||||||||||||||||||
Total Revenue | $ | 2,165.6 | $ | 1,738.7 | $ | 426.9 | 24.5 | % |
Year ended December 31, 2021 | Year ended December 31, 2020 | $ Increase (Decrease) | % Increase (Decrease) | ||||||||||||||||||||
Cost of services (exclusive of depreciation and amortization) | $ | 664.3 | $ | 548.2 | $ | 116.1 | 21.2 | % | |||||||||||||||
Selling and administrative expenses | 714.7 | 559.8 | 154.9 | 27.7 | % | ||||||||||||||||||
Depreciation and amortization | 615.9 | 537.8 | 78.1 | 14.5 | % | ||||||||||||||||||
Restructuring charges | 25.1 | 37.3 | (12.2) | (32.9) | % | ||||||||||||||||||
Operating costs | $ | 2,020.0 | $ | 1,683.1 | $ | 336.9 | 20.0 | % | |||||||||||||||
Operating income (loss) | $ | 145.6 | $ | 55.6 | $ | 90.0 | 161.8 | % |
Year ended December 31, 2021 | Year ended December 31, 2020 | $ Change | % Change | ||||||||||||||||||||
Interest income | $ | 0.7 | $ | 0.7 | $ | — | — | % | |||||||||||||||
Interest expense | (206.4) | (271.1) | 64.7 | (24) | % | ||||||||||||||||||
Interest income (expense) – net | $ | (205.7) | $ | (270.4) | $ | 64.7 | (24) | % |
Year ended December 31, 2021 | Year ended December 31, 2020 | $ Increase (Decrease) | % Increase (Decrease) | ||||||||||||||||||||
Non-operating pension income (expense) | $ | 53.7 | $ | 46.2 | $ | 7.5 | 16 | % | |||||||||||||||
Change in fair value of make-whole derivative liability | — | (32.8) | 32.8 | (100) | % | ||||||||||||||||||
Debt redemption premium | (29.5) | (50.1) | 20.6 | (41) | % | ||||||||||||||||||
Miscellaneous other income (expense) – net | (9.3) | 25.1 | (34.4) | (137) | % | ||||||||||||||||||
Other income (expense) – net | $ | 14.9 | $ | (11.6) | $ | 26.5 | (228) | % |
Effective tax rate for the year ended December 31, 2019 | 17.5 | % | |||
Impact of uncertain tax positions | (0.4) | ||||
Impact of income earned in non U.S. jurisdictions | 2.2 | ||||
Impact of non-deductible charges | 2.1 | ||||
Impact of non-deductible change in fair value of make-whole derivative liability for the Series A Preferred Stock | 2.3 | ||||
Impact of tax credits and deductions | 4.9 | ||||
Impact of GILTI Inclusion | (3.9) | ||||
Impact of change in state tax | 2.3 | ||||
Impact of valuation allowance(4) | (4.2) | ||||
Impact of CARES Act | 25.5 | ||||
Other | 1.3 | ||||
Effective tax rate for the year ended December 31, 2020 | 49.6 | % | |||
Impact of uncertain tax positions | 1.5 | ||||
Impact of income earned in non-U.S. jurisdictions (1) | 19.6 | ||||
Impact of non-deductible charges | (12.7) | ||||
Impact of non-deductible change in fair value of make-whole derivative liability for the Series A Preferred Stock | 3.0 | ||||
Impact of tax credits and deductions (2) | 23.7 | ||||
Impact of GILTI Inclusion (2) | (43.4) | ||||
Impact of change in state tax (3) | (63.7) | ||||
Impact of valuation allowance (4) | (2.7) | ||||
Impact of CARES Act | (25.5) | ||||
Other | (1.2) | ||||
Effective tax rate for the year ended December 31, 2021 | (51.8) | % |
Successor | Predecessor | Pro Forma Adjustments for the year ended December 31, 2019 | Combined Pro Forma for the year ended December 31, 2019 (1) | |||||||||||||||||||||||||||||
Year ended December 31, 2020 | Period from January 1 to December 31, 2019 | Period from January 1 to February 7, 2019 | ||||||||||||||||||||||||||||||
North America: | ||||||||||||||||||||||||||||||||
Finance & Risk | $ | 811.2 | $ | 729.1 | $ | 80.4 | $ | — | $ | 809.5 | ||||||||||||||||||||||
Sales & Marketing | 648.8 | 588.4 | 67.8 | — | 656.2 | |||||||||||||||||||||||||||
Total North America | $ | 1,460.0 | $ | 1,317.5 | $ | 148.2 | $ | — | $ | 1,465.7 | ||||||||||||||||||||||
International: | ||||||||||||||||||||||||||||||||
Finance & Risk | $ | 244.0 | $ | 210.4 | $ | 24.2 | $ | — | $ | 234.6 | ||||||||||||||||||||||
Sales & Marketing | 55.8 | 50.0 | 6.3 | — | 56.3 | |||||||||||||||||||||||||||
Total International | $ | 299.8 | $ | 260.4 | $ | 30.5 | $ | — | $ | 290.9 | ||||||||||||||||||||||
Corporate and other: | ||||||||||||||||||||||||||||||||
Finance & Risk | $ | (10.8) | $ | (82.9) | $ | — | $ | (9.7) | $ | (92.6) | ||||||||||||||||||||||
Sales & Marketing | (10.3) | (56.0) | — | (6.3) | (62.3) | |||||||||||||||||||||||||||
Total Corporate and other (2) | $ | (21.1) | $ | (138.9) | $ | — | $ | (16.0) | $ | (154.9) | ||||||||||||||||||||||
Total Revenue: | ||||||||||||||||||||||||||||||||
Finance & Risk | $ | 1,044.4 | $ | 856.6 | $ | 104.6 | $ | (9.7) | $ | 951.5 | ||||||||||||||||||||||
Sales & Marketing | 694.3 | 582.4 | 74.1 | (6.3) | 650.2 | |||||||||||||||||||||||||||
Total Revenue | $ | 1,738.7 | $ | 1,439.0 | $ | 178.7 | $ | (16.0) | $ | 1,601.7 |
Successor | Predecessor | Combined Pro Forma for the year ended December 31, 2019 (1) | ||||||||||||||||||||||||
Year ended December 31, 2020 | Period from January 1 to December 31, 2019 | Period from January 1 to February 7, 2019 | ||||||||||||||||||||||||
Cost of services (exclusive of depreciation and amortization) | $ | 548.2 | $ | 463.7 | $ | 56.7 | $ | 520.4 | ||||||||||||||||||
Selling and administrative expenses | 559.8 | 657.6 | 122.4 | 567.1 | ||||||||||||||||||||||
Depreciation and amortization | 537.8 | 487.1 | 11.1 | 543.3 | ||||||||||||||||||||||
Restructuring charges | 37.3 | 52.3 | 0.1 | 52.4 | ||||||||||||||||||||||
Operating costs | $ | 1,683.1 | $ | 1,660.7 | $ | 190.3 | $ | 1,683.2 | ||||||||||||||||||
Operating income (loss) | $ | 55.6 | $ | (221.7) | $ | (11.6) | $ | (81.5) |
Successor | Predecessor | Combined Pro Forma for the year ended December 31, 2019 (1) | ||||||||||||||||||||||||
Year ended December 31, 2020 | Period from January 1 to December 31, 2019 | Period from January 1 to February 7, 2019 | ||||||||||||||||||||||||
North America: | ||||||||||||||||||||||||||
Adjusted EBITDA | $ | 696.2 | $ | 629.9 | $ | 60.4 | $ | 690.3 | ||||||||||||||||||
Adjusted EBITDA margin | 47.7 | % | 47.8 | % | 40.8 | % | 47.1 | % | ||||||||||||||||||
International: | ||||||||||||||||||||||||||
Adjusted EBITDA | $ | 91.0 | $ | 87.8 | $ | 12.5 | $ | 100.3 | ||||||||||||||||||
Adjusted EBITDA margin | 30.3 | % | 33.7 | % | 40.6 | % | 34.4 | % | ||||||||||||||||||
Corporate and other: | ||||||||||||||||||||||||||
Adjusted EBITDA | $ | (75.8) | $ | (212.6) | $ | (9.3) | $ | (237.9) | ||||||||||||||||||
Consolidated total: | ||||||||||||||||||||||||||
Adjusted EBITDA | $ | 711.4 | $ | 505.1 | $ | 63.6 | $ | 552.7 | ||||||||||||||||||
Adjusted EBITDA margin | 40.9 | % | 35.1 | % | 35.6 | % | 34.5 | % | ||||||||||||||||||
Net income (loss) margin | (10.4) | % | (46.8) | % | (42.3) | % | (37.4) | % |
Successor | Predecessor | Combined Pro Forma for the year ended December 31, 2019 (1) | ||||||||||||||||||||||||
Year ended December 31, 2020 | Period from January 1 to December 31, 2019 | Period from January 1 to February 7, 2019 | ||||||||||||||||||||||||
Interest income | $ | 0.7 | $ | 2.5 | $ | 0.3 | $ | 2.8 | ||||||||||||||||||
Interest expense | (271.1) | (303.5) | (5.5) | (338.7) | ||||||||||||||||||||||
Interest income (expense) – net | $ | (270.4) | $ | (301.0) | $ | (5.2) | $ | (335.9) |
Successor | Predecessor | Combined Pro Forma for the year ended December 31, 2019 (1) | ||||||||||||||||||||||||
Year ended December 31, 2020 | Period from January 1 to December 31, 2019 | Period from January 1 to February 7, 2019 | ||||||||||||||||||||||||
Non-operating pension income (expense) | $ | 46.2 | $ | 36.5 | $ | (85.7) | $ | 40.4 | ||||||||||||||||||
Change in fair value of make-whole derivative liability (2) | (32.8) | (172.4) | — | (172.4) | ||||||||||||||||||||||
Partial debt redemption premium | (50.1) | — | — | — | ||||||||||||||||||||||
Miscellaneous other income (expense) – net | 25.1 | (17.6) | (0.3) | (18.0) | ||||||||||||||||||||||
Other income (expense) – net | $ | (11.6) | $ | (153.5) | $ | (86.0) | $ | (150.0) |
Effective tax rate for the year ended December 31, 2018 (Predecessor) | 21.9 | % | |||
Impact of uncertain tax positions(1) | (8.0) | ||||
Impact of income earned in non U.S. jurisdictions | 2.3 | ||||
Impact of non-deductible charges(2) | (3.2) | ||||
Impact of legacy transaction costs(3) | 6.7 | ||||
Impact of tax credits and deductions | 3.2 | ||||
Impact of prior year non-recurring tax on deemed earnings repatriation | (3.8) | ||||
Impact of change in state tax | 4.2 | ||||
Impact of prior year tax accounting method change | 3.6 | ||||
Impact of valuation allowance | 0.1 | ||||
Other | (0.3) | ||||
Effective tax rate for the period ended February 7, 2019 (Predecessor) | 26.7 | % | |||
Impact of uncertain tax positions taken in the 2019 Predecessor period | 7.8 | ||||
Impact of income earned in non U.S. jurisdictions | 0.2 | ||||
Impact of non-deductible charges(2) | (2.6) | ||||
Impact of legacy transaction costs | (6.7) | ||||
Impact of non-deductible change in fair value of make-whole derivative liability for the Series A Preferred Stock | (5.4) | ||||
Impact of tax credits and deductions | 1.2 | ||||
Impact of GILTI Inclusion | (4.4) | ||||
Impact of change in state tax | (3.6) | ||||
Impact of valuation allowance(4) | 4.0 | ||||
Other | 0.3 | ||||
Effective tax rate for the year ended December 31, 2019 (Successor) | 17.5 | % | |||
Impact of uncertain tax positions | (0.4) | ||||
Impact of income earned in non U.S. jurisdictions | 2.2 | ||||
Impact of non-deductible charges | 2.1 | ||||
Impact of non-deductible change in fair value of make-whole derivative liability for the Series A Preferred Stock | 2.3 | ||||
Impact of tax credits and deductions | 4.9 | ||||
Impact of GILTI Inclusion | (3.9) | ||||
Impact of change in state tax | 2.3 | ||||
Impact of valuation allowance(4) | (4.2) | ||||
Impact of CARES Act | 25.5 | ||||
Other | 1.3 | ||||
Effective tax rate for the year ended December 31, 2020 (Successor) | 49.6 | % |
Successor | Predecessor | |||||||||||||||||||||||||
Year ended December 31, 2021 | Year ended December 31, 2020 | Period from January 1 to December 31, 2019 | Period from January 1 to February 7, 2019 | |||||||||||||||||||||||
Net cash provided by (used in) operating activities | $ | 503.7 | $ | 205.5 | $ | (70.5) | $ | (65.4) | ||||||||||||||||||
Net cash provided by (used in) investing activities | (1,078.7) | (133.8) | (6,156.7) | (5.3) | ||||||||||||||||||||||
Net cash provided by (used in) financing activities | 400.1 | 188.6 | 6,321.7 | 96.9 | ||||||||||||||||||||||
Total cash provided during the period before the effect of exchange rate changes | $ | (174.9) | $ | 260.3 | $ | 94.5 | $ | 26.2 |
Total | Payment due within one year | |||||||||||||
Contractual obligations | ||||||||||||||
Short-term and long-term debt (1) | $ | 4,993.0 | $ | 616.2 | ||||||||||
Operating leases (2) | $ | 95.4 | $ | 29.7 | ||||||||||
Commitments to purchase obligations (3) | $ | 2,036.7 | $ | 317.6 | ||||||||||
Pension and other postretirement benefits payments/contributions (4) | $ | 73.6 | $ | 4.2 | ||||||||||
Tax liabilities related to the 2017 Act | $ | 49.8 | $ | 5.2 |
December 31, 2021 | At December 31, 2020 | ||||||||||||||||||||||||||||||||||||||||
Maturity | Principal amount | Debt issuance costs and discount | Carrying value | Principal amount | Debt issuance costs and discount | Carrying value | |||||||||||||||||||||||||||||||||||
Debt maturing within one year: | |||||||||||||||||||||||||||||||||||||||||
Term loan facility | $ | 28.1 | $ | — | $ | 28.1 | $ | 25.3 | $ | — | $ | 25.3 | |||||||||||||||||||||||||||||
Total short-term debt | $ | 28.1 | $ | — | $ | 28.1 | $ | 25.3 | $ | — | $ | 25.3 | |||||||||||||||||||||||||||||
Debt maturing after one year: | |||||||||||||||||||||||||||||||||||||||||
Term loan facility | February 8, 2026 | $ | 2,754.8 | $ | 64.5 | $ | 2,690.3 | $ | 2,485.7 | $ | 77.1 | $ | 2,408.6 | ||||||||||||||||||||||||||||
Revolving facility | September 11, 2025 | 160.0 | — | 160.0 | — | — | — | ||||||||||||||||||||||||||||||||||
5.000% Senior unsecured notes | December 15, 2029 | 460.0 | 6.8 | 453.2 | — | — | — | ||||||||||||||||||||||||||||||||||
6.875% Senior secured notes | August 15, 2026 | 420.0 | 6.8 | 413.2 | 420.0 | 8.2 | 411.8 | ||||||||||||||||||||||||||||||||||
10.250% Senior unsecured notes | Fully paid off in December 2021 | — | — | — | 450.0 | 14.6 | 435.4 | ||||||||||||||||||||||||||||||||||
Total long-term debt | $ | 3,794.8 | $ | 78.1 | $ | 3,716.7 | $ | 3,355.7 | $ | 99.9 | $ | 3,255.8 | |||||||||||||||||||||||||||||
Total debt | $ | 3,822.9 | $ | 78.1 | $ | 3,744.8 | $ | 3,381.0 | $ | 99.9 | $ | 3,281.1 |
Page | |||||
Successor | Predecessor | |||||||||||||||||||||||||
Year ended December 31, 2021 | Year ended December 31, 2020 (1) | Period from January 1 to December 31, 2019 (1) | Period from January 1 to February 7, 2019 | |||||||||||||||||||||||
Revenue | $ | 2,165.6 | $ | 1,738.7 | $ | 1,439.0 | $ | 178.7 | ||||||||||||||||||
Cost of services (exclusive of depreciation and amortization) | 664.3 | 548.2 | 463.7 | 56.7 | ||||||||||||||||||||||
Selling and administrative expenses | 714.7 | 559.8 | 657.6 | 122.4 | ||||||||||||||||||||||
Depreciation and amortization | 615.9 | 537.8 | 487.1 | 11.1 | ||||||||||||||||||||||
Restructuring charges | 25.1 | 37.3 | 52.3 | 0.1 | ||||||||||||||||||||||
Operating costs | 2,020.0 | 1,683.1 | 1,660.7 | 190.3 | ||||||||||||||||||||||
Operating income (loss) | 145.6 | 55.6 | (221.7) | (11.6) | ||||||||||||||||||||||
Interest income | 0.7 | 0.7 | 2.5 | 0.3 | ||||||||||||||||||||||
Interest expense | (206.4) | (271.1) | (303.5) | (5.5) | ||||||||||||||||||||||
Other income (expense) - net | 14.9 | (11.6) | (153.5) | (86.0) | ||||||||||||||||||||||
Non-operating income (expense) - net | (190.8) | (282.0) | (454.5) | (91.2) | ||||||||||||||||||||||
Income (loss) before provision (benefit) for income taxes and equity in net income of affiliates | (45.2) | (226.4) | (676.2) | (102.8) | ||||||||||||||||||||||
Less: provision (benefit) for income taxes | 23.4 | (112.4) | (118.3) | (27.5) | ||||||||||||||||||||||
Equity in net income of affiliates | 2.7 | 2.4 | 4.2 | 0.5 | ||||||||||||||||||||||
Net income (loss) | (65.9) | (111.6) | (553.7) | (74.8) | ||||||||||||||||||||||
Less: net (income) loss attributable to the non-controlling interest | (5.8) | (4.9) | (6.4) | (0.8) | ||||||||||||||||||||||
Less: Dividends allocated to preferred stockholders | — | (64.1) | (114.0) | — | ||||||||||||||||||||||
Net income (loss) attributable to Dun & Bradstreet Holdings, Inc. (Successor) / The Dun & Bradstreet Corporation (Predecessor) | $ | (71.7) | $ | (180.6) | $ | (674.1) | $ | (75.6) | ||||||||||||||||||
Basic earnings (loss) per share of common stock: | ||||||||||||||||||||||||||
Net income (loss) attributable to Dun & Bradstreet Holdings, Inc. (Successor) / The Dun & Bradstreet Corporation (Predecessor) | $ | (0.17) | $ | (0.49) | $ | (2.14) | $ | (2.04) | ||||||||||||||||||
Diluted earnings (loss) per share of common stock: | ||||||||||||||||||||||||||
Net income (loss) attributable to Dun & Bradstreet Holdings, Inc. (Successor) / The Dun & Bradstreet Corporation (Predecessor) | $ | (0.17) | $ | (0.49) | $ | (2.14) | $ | (2.04) | ||||||||||||||||||
Weighted average number of shares outstanding-basic | 428.7 | 367.1 | 314.5 | 37.2 | ||||||||||||||||||||||
Weighted average number of shares outstanding-diluted | 428.7 | 367.1 | 314.5 | 37.2 | ||||||||||||||||||||||
Other comprehensive income (loss), net of income taxes: | ||||||||||||||||||||||||||
Net income (loss) | $ | (65.9) | $ | (111.6) | $ | (553.7) | $ | (74.8) | ||||||||||||||||||
Foreign currency translation adjustments, net of tax (2) | $ | (76.6) | $ | 28.5 | $ | (1.9) | $ | 5.9 | ||||||||||||||||||
Defined benefit pension plans: | ||||||||||||||||||||||||||
Prior service credit (cost), net of tax expense (benefit) (3) | (0.2) | (0.8) | 2.3 | (0.1) | ||||||||||||||||||||||
Net actuarial gain (loss), net of tax expense (benefit) (4) | 108.6 | (95.5) | (26.3) | 65.5 | ||||||||||||||||||||||
Derivative financial instrument, net of tax expense (benefit) (5) | 7.8 | 0.7 | (1.1) | (0.1) | ||||||||||||||||||||||
Total other comprehensive income (loss), net of tax | $ | 39.6 | $ | (67.1) | $ | (27.0) | $ | 71.2 | ||||||||||||||||||
Comprehensive income (loss), net of tax | $ | (26.3) | $ | (178.7) | $ | (580.7) | $ | (3.6) | ||||||||||||||||||
Less: comprehensive (income) loss attributable to the non-controlling interest | (8.0) | (8.1) | (3.6) | (1.0) | ||||||||||||||||||||||
Comprehensive income (loss) attributable to Dun & Bradstreet Holdings, Inc. (Successor) / The Dun & Bradstreet Corporation (Predecessor) | $ | (34.3) | $ | (186.8) | $ | (584.3) | $ | (4.6) |
December 31, 2021 | December 31, 2020 (1) | ||||||||||
Assets | |||||||||||
Current assets | |||||||||||
Cash and cash equivalents | $ | 177.1 | $ | 352.3 | |||||||
Accounts receivable, net of allowance of $16.5 at December 31, 2021 and $11.4 at December 31, 2020 (Note 17) | 401.7 | 319.3 | |||||||||
Prepaid taxes | 52.2 | 130.4 | |||||||||
Other prepaids | 63.9 | 37.9 | |||||||||
Other current assets (Note 4 and 13) | 23.1 | 34.5 | |||||||||
Total current assets | 718.0 | 874.4 | |||||||||
Non-current assets | |||||||||||
Property, plant and equipment, net of accumulated depreciation of $27.5 at December 31, 2021 and $14.3 at December 31, 2020 (Note 17) | 96.8 | 25.7 | |||||||||
Computer software, net of accumulated amortization of $234.2 at December 31, 2021 and $125.6 at December 31, 2020 (Note 17) | 557.4 | 437.0 | |||||||||
Goodwill (Note 17 and 18) | 3,493.3 | 2,857.9 | |||||||||
Deferred income tax (Note 9) | 18.5 | 14.1 | |||||||||
Other intangibles (Note 17 and 18) | 4,824.5 | 4,814.8 | |||||||||
Deferred costs (Note 4) | 116.1 | 83.8 | |||||||||
Other non-current assets (Note 17) | 172.6 | 112.6 | |||||||||
Total non-current assets | 9,279.2 | 8,345.9 | |||||||||
Total assets | $ | 9,997.2 | $ | 9,220.3 | |||||||
Liabilities | |||||||||||
Current liabilities | |||||||||||
Accounts payable | $ | 83.5 | $ | 60.1 | |||||||
Accrued payroll | 125.6 | 110.5 | |||||||||
Short-term debt (Note 6) | 28.1 | 25.3 | |||||||||
Deferred revenue (Note 4) | 569.4 | 477.2 | |||||||||
Other accrued and current liabilities (Note 17) | 198.3 | 155.0 | |||||||||
Total current liabilities | 1,004.9 | 828.1 | |||||||||
Long-term pension and postretirement benefits (Note 10) | 178.4 | 291.5 | |||||||||
Long-term debt (Note 6) | 3,716.7 | 3,255.8 | |||||||||
Deferred income tax (Note 9) | 1,207.2 | 1,106.6 | |||||||||
Other non-current liabilities (Note 17) | 144.7 | 154.4 | |||||||||
Total liabilities | 6,251.9 | 5,636.4 | |||||||||
Commitments and contingencies (Note 8 and 20) | |||||||||||
Equity | |||||||||||
Common Stock, $0.0001 par value per share, authorized—2,000,000,000 shares; 432,070,999 shares issued and 431,197,782 shares outstanding at December 31, 2021 and 423,418,131 shares issued and 422,952,228 shares outstanding at December 31, 2020 | — | — | |||||||||
Capital surplus | 4,500.4 | 4,310.2 | |||||||||
Accumulated deficit | (761.8) | (690.1) | |||||||||
Treasury Stock, 873,217 shares at December 31, 2021 and 465,903 shares at December 31, 2020 | (0.3) | — | |||||||||
Accumulated other comprehensive loss | (57.1) | (94.5) | |||||||||
Total stockholder equity | 3,681.2 | 3,525.6 | |||||||||
Non-controlling interest | 64.1 | 58.3 | |||||||||
Total equity | 3,745.3 | 3,583.9 | |||||||||
Total liabilities and stockholder equity | $ | 9,997.2 | $ | 9,220.3 |
Successor | Predecessor | |||||||||||||||||||||||||
Year ended December 31, 2021 | Year ended December 31, 2020 (1) | Period from January 1 to December 31, 2019 (1) | Period from January 1 to February 7, 2019 | |||||||||||||||||||||||
Cash flows provided by (used in) operating activities: | ||||||||||||||||||||||||||
Net income (loss) | $ | (65.9) | $ | (111.6) | $ | (553.7) | $ | (74.8) | ||||||||||||||||||
Reconciliation of net income (loss) to net cash provided by (used in) operating activities: | ||||||||||||||||||||||||||
Depreciation and amortization | 615.9 | 537.8 | 487.1 | 11.1 | ||||||||||||||||||||||
Amortization of unrecognized pension loss (gain) | 1.9 | (0.5) | — | 3.8 | ||||||||||||||||||||||
Payments for debt early redemption premiums reclassified to financing cash flows | 29.5 | 50.1 | — | — | ||||||||||||||||||||||
Amortization and write off of deferred debt issuance costs | 31.2 | 45.0 | 23.2 | 3.3 | ||||||||||||||||||||||
Pension settlement charge | — | 0.6 | — | 85.8 | ||||||||||||||||||||||
Pension settlement payments | — | — | (105.9) | (190.5) | ||||||||||||||||||||||
Income tax benefit from stock-based awards | — | — | — | 10.3 | ||||||||||||||||||||||
Equity-based compensation expense | 33.3 | 45.1 | 68.0 | 11.7 | ||||||||||||||||||||||
Restructuring charge | 25.1 | 37.3 | 52.3 | 0.1 | ||||||||||||||||||||||
Restructuring payments | (20.6) | (16.5) | (39.8) | (2.1) | ||||||||||||||||||||||
Change in fair value of make-whole derivative liability | — | 32.8 | 172.4 | — | ||||||||||||||||||||||
Changes in deferred income taxes | (77.4) | (99.6) | (137.7) | (33.2) | ||||||||||||||||||||||
Changes in prepaid and accrued income taxes | 5.1 | (129.7) | (15.1) | (8.1) | ||||||||||||||||||||||
Changes in operating assets and liabilities: (2) | ||||||||||||||||||||||||||
(Increase) decrease in accounts receivable | (13.7) | (45.1) | (16.5) | 16.3 | ||||||||||||||||||||||
(Increase) decrease in prepaid taxes, other prepaids and other current assets | 63.2 | (28.9) | 6.0 | (1.2) | ||||||||||||||||||||||
Increase (decrease) in deferred revenue | 16.5 | 8.1 | 68.7 | 20.8 | ||||||||||||||||||||||
Increase (decrease) in accounts payable | (0.1) | 9.1 | (25.1) | 37.8 | ||||||||||||||||||||||
Increase (decrease) in accrued liabilities | (2.3) | (20.3) | (22.8) | (39.7) | ||||||||||||||||||||||
Increase (decrease) in other accrued and current liabilities | (24.3) | (18.1) | 42.5 | 25.1 | ||||||||||||||||||||||
(Increase) decrease in other long-term assets | (34.2) | (49.7) | (40.4) | (96.0) | ||||||||||||||||||||||
Increase (decrease) in long-term liabilities | (84.4) | (39.2) | (47.5) | 154.6 | ||||||||||||||||||||||
Net, other non-cash adjustments (3) | 4.9 | (1.2) | 13.8 | (0.5) | ||||||||||||||||||||||
Net cash provided by (used in) operating activities | 503.7 | 205.5 | (70.5) | (65.4) | ||||||||||||||||||||||
Cash flows provided by (used in) investing activities: | ||||||||||||||||||||||||||
Acquisitions of businesses, net of cash acquired | (844.8) | (20.6) | (6,078.0) | — | ||||||||||||||||||||||
Cash settlements of foreign currency contracts | 22.3 | 7.7 | (9.4) | — | ||||||||||||||||||||||
Payments for real estate purchase | (76.6) | — | — | — | ||||||||||||||||||||||
Capital expenditures | (9.7) | (7.8) | (12.4) | (0.2) | ||||||||||||||||||||||
Additions to computer software and other intangibles | (170.7) | (115.2) | (57.4) | (5.1) | ||||||||||||||||||||||
Other investing activities, net | 0.8 | 2.1 | 0.5 | — | ||||||||||||||||||||||
Net cash provided by (used in) investing activities | (1,078.7) | (133.8) | (6,156.7) | (5.3) | ||||||||||||||||||||||
Cash flows provided by (used in) financing activities: | ||||||||||||||||||||||||||
Proceeds from issuance of common stock in the IPO transaction and Private Placement, net (4) | — | 2,248.2 | — | — | ||||||||||||||||||||||
Proceeds from investors | — | — | 3,176.8 | — | ||||||||||||||||||||||
Payment for the redemption of Cumulative Series A Preferred Stock | — | (1,067.9) | — | — | ||||||||||||||||||||||
Payment for make-whole liability | — | (205.2) | — | — | ||||||||||||||||||||||
Payment for debt early redemption premiums | (29.5) | (50.1) | — | — | ||||||||||||||||||||||
Payments of dividends | — | (64.1) | (96.1) | — | ||||||||||||||||||||||
Proceeds from borrowings on Credit Facility | 314.1 | 407.2 | 228.3 | 167.0 | ||||||||||||||||||||||
Proceeds from issuance of Successor's Senior Notes | 460.0 | — | 1,450.0 | — | ||||||||||||||||||||||
Proceeds from borrowings on Successor's Term Loan Facility - net of issuance discount | 300.0 | — | 2,479.4 | — | ||||||||||||||||||||||
Retirement of Predecessor's Senior Notes | — | — | (625.1) | — | ||||||||||||||||||||||
Payments of borrowings on Credit Facility | (154.1) | (407.2) | (228.3) | (70.0) | ||||||||||||||||||||||
Payments of borrowing on Term Loan Facility | (28.1) | (19.0) | — | — | ||||||||||||||||||||||
Payments of borrowings on Successor’s Senior Notes | (450.0) | (580.0) | — | — | ||||||||||||||||||||||
Payments of borrowings on Bridge Loan | — | (63.0) | 63.0 | — | ||||||||||||||||||||||
Payment of debt issuance costs | (9.5) | (2.5) | (122.6) | — | ||||||||||||||||||||||
Other financing activities, net | (2.8) | (7.8) | (3.7) | (0.1) | ||||||||||||||||||||||
Net cash provided by (used in) financing activities | 400.1 | 188.6 | 6,321.7 | 96.9 | ||||||||||||||||||||||
Effect of exchange rate changes on cash and cash equivalents | (0.3) | 7.6 | (10.1) | 1.2 | ||||||||||||||||||||||
Increase (decrease) in cash and cash equivalents | (175.2) | 267.9 | 84.4 | 27.4 | ||||||||||||||||||||||
Cash and Cash Equivalents, Beginning of Period | 352.3 | 84.4 | — | 90.2 | ||||||||||||||||||||||
Cash and Cash Equivalents, End of Period | $ | 177.1 | $ | 352.3 | $ | 84.4 | $ | 117.6 | ||||||||||||||||||
Common stock | Capital surplus | (Accumulated deficit) retained earnings | Treasury stock | Cumulative translation adjustment | Defined benefit postretirement plans | Cash flow hedging derivative | Total stockholder equity (deficit) | Non-controlling interest | Total equity (deficit) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Predecessor: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
For the Period from January 1, 2019 to February 7, 2019 (1) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance, December 31, 2018 | $ | 0.8 | $ | 332.8 | $ | 3,325.0 | $ | (3,310.3) | $ | (235.5) | $ | (818.3) | $ | (0.3) | $ | (705.8) | $ | 15.9 | $ | (689.9) | |||||||||||||||||||||||||||||||||||||||
Net income (loss) | — | — | (75.6) | — | — | — | — | (75.6) | 0.8 | (74.8) | |||||||||||||||||||||||||||||||||||||||||||||||||
Payment to non-controlling interest | — | — | — | — | — | — | — | — | (0.1) | (0.1) | |||||||||||||||||||||||||||||||||||||||||||||||||
Equity-based compensation plans | — | 11.7 | — | — | — | — | — | 11.7 | — | 11.7 | |||||||||||||||||||||||||||||||||||||||||||||||||
Pension adjustments, net of tax expense of $22.2 | — | — | — | — | — | 65.4 | — | 65.4 | — | 65.4 | |||||||||||||||||||||||||||||||||||||||||||||||||
Change in cumulative translation adjustment, net of tax expense of less than $0.1 | — | — | — | — | 5.7 | — | — | 5.7 | 0.2 | 5.9 | |||||||||||||||||||||||||||||||||||||||||||||||||
Derivative financial instruments, net of tax benefit of $0.1 | — | — | — | — | — | — | (0.1) | (0.1) | — | (0.1) | |||||||||||||||||||||||||||||||||||||||||||||||||
Balance, February 7, 2019 | $ | 0.8 | $ | 344.5 | $ | 3,249.4 | $ | (3,310.3) | $ | (229.8) | $ | (752.9) | $ | (0.4) | $ | (698.7) | $ | 16.8 | $ | (681.9) | |||||||||||||||||||||||||||||||||||||||
Common stock | Capital surplus | (Accumulated deficit) retained earnings | Treasury stock | Cumulative translation adjustment | Defined benefit postretirement plans | Cash flow hedging derivative | Total stockholder equity (deficit) | Non-controlling interest | Total equity (deficit) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Successor: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
For the period from January 1, 2019 to December 31, 2019 (1) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance, January 1, 2019 | $ | — | $ | — | $ | (13.5) | $ | — | $ | — | $ | — | $ | — | $ | (13.5) | $ | — | $ | (13.5) | |||||||||||||||||||||||||||||||||||||||
Net income (loss) | — | — | (560.1) | — | — | — | — | (560.1) | 6.4 | (553.7) | |||||||||||||||||||||||||||||||||||||||||||||||||
Take-Private Transaction | 2,048.4 | 2,048.4 | 60.3 | 2,108.7 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Capital contribution | 100.0 | 100.0 | 100.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity-based compensation plans | — | 68.0 | — | — | — | — | — | 68.0 | — | 68.0 | |||||||||||||||||||||||||||||||||||||||||||||||||
Preferred dividend | — | (96.1) | — | — | — | — | — | (96.1) | — | (96.1) | |||||||||||||||||||||||||||||||||||||||||||||||||
Accretion - Series A Preferred Stock | — | (3.4) | — | — | — | — | — | (3.4) | — | (3.4) | |||||||||||||||||||||||||||||||||||||||||||||||||
Payment to non-controlling interest | — | — | — | — | — | — | — | — | (5.7) | (5.7) | |||||||||||||||||||||||||||||||||||||||||||||||||
Pension adjustments, net of tax benefit of $7.3 | — | — | — | — | — | (24.0) | — | (24.0) | (24.0) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Change in cumulative translation adjustment, net of tax expense of $1.8 | — | — | — | — | 0.9 | — | — | 0.9 | (2.8) | (1.9) | |||||||||||||||||||||||||||||||||||||||||||||||||
Derivative financial instruments, net of tax benefit of $0.4 | — | — | — | — | — | — | (1.1) | (1.1) | — | (1.1) | |||||||||||||||||||||||||||||||||||||||||||||||||
Balance, December 31, 2019 | $ | — | $ | 2,116.9 | $ | (573.6) | $ | — | $ | 0.9 | $ | (24.0) | $ | (1.1) | $ | 1,519.1 | $ | 58.2 | $ | 1,577.3 | |||||||||||||||||||||||||||||||||||||||
Common stock | Capital surplus | (Accumulated deficit) retained earnings | Treasury stock | Cumulative translation adjustment | Defined benefit postretirement plans | Cash flow hedging derivative | Total stockholder equity (deficit) | Non-controlling interest | Total equity (deficit) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Year ended December 31, 2020 (1) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance, January 1, 2020 | $ | — | $ | 2,116.9 | $ | (573.6) | $ | — | $ | 0.9 | $ | (24.0) | $ | (1.1) | $ | 1,519.1 | $ | 58.2 | $ | 1,577.3 | |||||||||||||||||||||||||||||||||||||||
Net income (loss) | — | — | (116.5) | — | — | — | — | (116.5) | 4.9 | (111.6) | |||||||||||||||||||||||||||||||||||||||||||||||||
Accretion - Series A Preferred Stock (2) | — | (36.1) | — | — | — | — | — | (36.1) | — | (36.1) | |||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of Class A Common Stock in IPO and Private Placement, net of issuance costs | — | 2,248.2 | — | — | — | — | — | 2,248.2 | — | 2,248.2 | |||||||||||||||||||||||||||||||||||||||||||||||||
Equity-based compensation plans (3) | — | 45.3 | — | — | — | — | — | 45.3 | — | 45.3 | |||||||||||||||||||||||||||||||||||||||||||||||||
Pension adjustments, net of tax benefit of $32.4 | — | — | — | — | — | (96.3) | — | (96.3) | — | (96.3) | |||||||||||||||||||||||||||||||||||||||||||||||||
Change in cumulative translation adjustment, net of tax expense of $2.9 | — | — | — | — | 25.3 | — | — | 25.3 | 3.2 | 28.5 | |||||||||||||||||||||||||||||||||||||||||||||||||
Derivative financial instruments, net of tax expense of $0.2 | — | — | — | — | — | — | 0.7 | 0.7 | — | 0.7 | |||||||||||||||||||||||||||||||||||||||||||||||||
Preferred dividend | — | (64.1) | — | — | — | — | — | (64.1) | — | (64.1) | |||||||||||||||||||||||||||||||||||||||||||||||||
Payment to non-controlling interest | — | — | — | — | — | — | — | — | (8.0) | (8.0) | |||||||||||||||||||||||||||||||||||||||||||||||||
Balance, December 31, 2020 | $ | — | $ | 4,310.2 | $ | (690.1) | $ | — | $ | 26.2 | $ | (120.3) | $ | (0.4) | $ | 3,525.6 | $ | 58.3 | $ | 3,583.9 | |||||||||||||||||||||||||||||||||||||||
Year ended December 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance, January 1, 2021 | $ | — | $ | 4,310.2 | $ | (690.1) | $ | — | $ | 26.2 | $ | (120.3) | $ | (0.4) | $ | 3,525.6 | $ | 58.3 | $ | 3,583.9 | |||||||||||||||||||||||||||||||||||||||
Net income (loss) | — | — | (71.7) | — | — | — | — | (71.7) | 5.8 | (65.9) | |||||||||||||||||||||||||||||||||||||||||||||||||
Shares issued for Bisnode acquisition | — | 158.9 | — | — | — | — | — | 158.9 | — | 158.9 | |||||||||||||||||||||||||||||||||||||||||||||||||
Equity-based compensation plans | — | 31.3 | — | (0.3) | — | — | — | 31.0 | — | 31.0 | |||||||||||||||||||||||||||||||||||||||||||||||||
Pension adjustments, net of tax expense of $39.0 | — | — | — | — | — | 108.4 | — | 108.4 | — | 108.4 | |||||||||||||||||||||||||||||||||||||||||||||||||
Change in cumulative translation adjustment, net of tax benefit of $1.6 | — | — | — | — | (78.8) | — | — | (78.8) | 2.2 | (76.6) | |||||||||||||||||||||||||||||||||||||||||||||||||
Derivative financial instruments, net of tax expense of $2.8 | — | — | — | — | — | — | 7.8 | 7.8 | — | 7.8 | |||||||||||||||||||||||||||||||||||||||||||||||||
Payment to non-controlling interest | — | — | — | — | — | — | — | — | (2.2) | (2.2) | |||||||||||||||||||||||||||||||||||||||||||||||||
Balance December 31, 2021 | $ | — | $ | 4,500.4 | $ | (761.8) | $ | (0.3) | $ | (52.6) | $ | (11.9) | $ | 7.4 | $ | 3,681.2 | $ | 64.1 | $ | 3,745.3 | |||||||||||||||||||||||||||||||||||||||
Gross proceeds | $ | 2,381.0 | |||
Less: | |||||
Underwriter fees | 89.1 | ||||
IPO related expenses (a) | 42.8 | ||||
Redemption of Series A Preferred Stock | 1,067.9 | ||||
Make-whole payment on redemption of Series A Preferred Stock | 205.2 | ||||
Partial redemption of 10.250% Senior Unsecured Notes and accrued interest | 312.0 | ||||
Call premium on partial redemption of 10.250% Senior Unsecured Notes | 30.8 | ||||
Partial redemption of 6.875% Senior Secured Notes and accrued interest | 282.2 | ||||
Call premium on partial redemption of 6.875% Senior Secured Notes | 19.3 | ||||
Cash to balance sheet | $ | 331.7 |
Revenue | Operating income (loss) | Income (loss) before provision (benefit) for income taxes and equity in net income of affiliates | Provision (benefit) for income taxes | Net income (loss) attributable to Dun & Bradstreet Holdings, Inc. | Basic earnings (loss) per share of common stock attributable to Dun & Bradstreet Holdings, Inc. | Diluted earnings (loss) per share of common stock attributable to Dun & Bradstreet Holdings, Inc. | |||||||||||||||||||||||||||||||||||
Year ended December 31, 2020 | |||||||||||||||||||||||||||||||||||||||||
As Reported | $ | 1,738.1 | $ | 63.0 | $ | (219.3) | $ | (110.5) | $ | (175.6) | $ | (0.48) | $ | (0.48) | |||||||||||||||||||||||||||
Increase (Decrease) | 0.6 | (7.4) | (7.1) | (1.9) | (5.0) | (0.01) | (0.01) | ||||||||||||||||||||||||||||||||||
As Revised | $ | 1,738.7 | $ | 55.6 | $ | (226.4) | $ | (112.4) | $ | (180.6) | $ | (0.49) | $ | (0.49) | |||||||||||||||||||||||||||
Period from January 1, 2019 to December 31, 2019 | |||||||||||||||||||||||||||||||||||||||||
As Reported | $ | 1,413.9 | $ | (220.0) | $ | (675.9) | $ | (118.2) | $ | (674.0) | $ | (2.14) | $ | (2.14) | |||||||||||||||||||||||||||
Increase (Decrease) | 25.1 | (1.7) | (0.3) | (0.1) | (0.1) | — | — | ||||||||||||||||||||||||||||||||||
As Revised | $ | 1,439.0 | $ | (221.7) | $ | (676.2) | $ | (118.3) | $ | (674.1) | $ | (2.14) | $ | (2.14) |
As Reported | Increase (Decrease) | As Revised | |||||||||||||||
Total Assets as of December 31, 2020 | $ | 9,219.4 | $ | 0.9 | $ | 9,220.3 | |||||||||||
Total Liabilities as of December 31, 2020 | $ | 5,641.7 | $ | (5.3) | $ | 5,636.4 | |||||||||||
Total Equity as of January 1, 2020 | $ | 1,577.7 | $ | (0.4) | $ | 1,577.3 | |||||||||||
Total Equity as of December 31, 2020 | $ | 3,577.7 | $ | 6.2 | $ | 3,583.9 |
Net cash provided by (used in) operating activities | Net cash provided by (used in) investing activities | Net cash provided by (used in) financing activities | |||||||||||||||
Year ended December 31, 2020: | |||||||||||||||||
As Reported | $ | 195.6 | $ | (134.3) | $ | 189.3 | |||||||||||
Increase (Decrease) | 9.9 | 0.5 | (0.7) | ||||||||||||||
As Revised | $ | 205.5 | $ | (133.8) | $ | 188.6 | |||||||||||
Period from January 1, 2019 to December 31, 2019: | |||||||||||||||||
As Reported | $ | (63.0) | $ | (6,154.6) | $ | 6,321.8 | |||||||||||
Increase (Decrease) | (7.5) | (2.1) | (0.1) | ||||||||||||||
As Revised | $ | (70.5) | $ | (6,156.7) | $ | 6,321.7 |
Weighted average amortization period (years) | ||||||||
Intangible assets: | ||||||||
Reacquired right | 15 | |||||||
Database | 17 | |||||||
Customer relationships | 17 | |||||||
Technology | 10 | |||||||
Partnership agreements | 14 | |||||||
Trademark | 2 |
Level Input | Input Definition | ||||
Level I | Observable inputs utilizing quoted prices (unadjusted) for identical assets or liabilities in active markets at the measurement date. | ||||
Level II | Inputs other than quoted prices included in Level I that are either directly or indirectly observable for the asset or liability through corroboration with market data at the measurement date. | ||||
Level III | Unobservable inputs for the asset or liability in which little or no market data exists, therefore requiring management’s best estimate of what market participants would use in pricing the asset or liability at the measurement date. |
2022 | 2023 | 2024 | 2025 | 2026 | Thereafter | Total | |||||||||||||||||||||||||||||||||||
Future revenue | $ | 1,283.7 | $ | 592.3 | $ | 326.1 | $ | 159.7 | $ | 116.9 | $ | 299.4 | $ | 2,778.1 |
Successor | Predecessor | |||||||||||||||||||||||||
Year ended December 31, 2021 | Year ended December 31, 2020 | Period from January 1 to December 31, 2019 | Period from January 1 to February 7, 2019 | |||||||||||||||||||||||
Revenue recognized at a point in time | $ | 931.8 | $ | 762.7 | $ | 731.4 | $ | 91.4 | ||||||||||||||||||
Revenue recognized over time | 1,233.8 | 976.0 | 707.6 | 87.3 | ||||||||||||||||||||||
Total revenue recognized | $ | 2,165.6 | $ | 1,738.7 | $ | 1,439.0 | $ | 178.7 |
At December 31, 2021 | At December 31, 2020 | At December 31, 2019 | |||||||||||||||
Accounts receivable, net | $ | 401.7 | $ | 319.3 | $ | 272.2 | |||||||||||
Short-term contract assets (1) | $ | 3.4 | $ | 0.7 | $ | 1.0 | |||||||||||
Long-term contract assets (2) | $ | 9.1 | $ | 3.8 | $ | 2.5 | |||||||||||
Short-term deferred revenue | $ | 569.4 | $ | 477.2 | $ | 473.4 | |||||||||||
Long-term deferred revenue (3) | $ | 13.7 | $ | 14.6 | $ | 5.8 |
Period | Amortization | |||||||
Year ended December 31, 2021 (Successor) | $ | 27.1 | ||||||
Year ended December 31, 2020 (Successor) | $ | 17.0 | ||||||
Period from January 1 to December 31, 2019 (Successor) | $ | 4.7 | ||||||
Period from January 1 to February 7, 2019 (Predecessor) | $ | 3.2 |
Severance and termination | Contract termination and other exit costs | Total | |||||||||||||||
Predecessor: | |||||||||||||||||
Balance as of December 31, 2018 | $ | 4.7 | $ | 2.9 | $ | 7.6 | |||||||||||
Charge taken from January 1 to February 7, 2019 | 0.1 | — | 0.1 | ||||||||||||||
Payments made through February 7, 2019 | (1.6) | (0.5) | (2.1) | ||||||||||||||
Reclassification related to leases pursuant to the adoption of Topic 842 | — | (2.4) | (2.4) | ||||||||||||||
Balance remaining as of February 7, 2019 | $ | 3.2 | $ | — | $ | 3.2 | |||||||||||
Successor: | |||||||||||||||||
Balance as of December 31, 2018 | $ | — | $ | — | $ | — | |||||||||||
Impact of purchase accounting | 3.2 | — | 3.2 | ||||||||||||||
Charge taken during 2019 (1) | 36.6 | 12.2 | 48.8 | ||||||||||||||
Payments and other adjustments made during 2019 | (34.0) | (7.7) | (41.7) | ||||||||||||||
Balance remaining as of December 31, 2019 | $ | 5.8 | $ | 4.5 | $ | 10.3 | |||||||||||
Charge taken during 2020 (1) | 9.9 | 5.9 | 15.8 | ||||||||||||||
Payments made during 2020 | (13.1) | (3.3) | (16.4) | ||||||||||||||
Balance remaining as of December 31, 2020 | $ | 2.6 | $ | 7.1 | $ | 9.7 | |||||||||||
Charge taken during 2021 (1) | 18.9 | — | 18.9 | ||||||||||||||
Payments made during 2021 | (16.8) | (3.8) | (20.6) | ||||||||||||||
Balance remaining as of December 31, 2021 | $ | 4.7 | $ | 3.3 | $ | 8.0 |
At December 31, 2021 | At December 31, 2020 | ||||||||||||||||||||||||||||||||||||||||
Maturity | Principal amount | Debt issuance costs and discount* | Carrying value | Principal amount | Debt issuance costs and discount* | Carrying value | |||||||||||||||||||||||||||||||||||
Debt maturing within one year: | |||||||||||||||||||||||||||||||||||||||||
Term loan facility (1) | $ | 28.1 | $ | — | $ | 28.1 | $ | 25.3 | $ | — | $ | 25.3 | |||||||||||||||||||||||||||||
Total short-term debt | $ | 28.1 | $ | — | $ | 28.1 | $ | 25.3 | $ | — | $ | 25.3 | |||||||||||||||||||||||||||||
Debt maturing after one year: | |||||||||||||||||||||||||||||||||||||||||
Term loan facility (1) | February 8, 2026 | $ | 2,754.8 | $ | 64.5 | $ | 2,690.3 | $ | 2,485.7 | $ | 77.1 | $ | 2,408.6 | ||||||||||||||||||||||||||||
Revolving facility (1) (2) | September 11, 2025 | 160.0 | — | 160.0 | — | — | — | ||||||||||||||||||||||||||||||||||
5.000% Senior unsecured notes (1) | December 15, 2029 | 460.0 | 6.8 | 453.2 | — | — | — | ||||||||||||||||||||||||||||||||||
6.875% Senior secured notes (1) | August 15, 2026 | 420.0 | 6.8 | 413.2 | 420.0 | 8.2 | 411.8 | ||||||||||||||||||||||||||||||||||
10.250% Senior unsecured notes (1) | Fully paid off in December 2021 | — | — | — | 450.0 | 14.6 | 435.4 | ||||||||||||||||||||||||||||||||||
Total long-term debt | $ | 3,794.8 | $ | 78.1 | $ | 3,716.7 | $ | 3,355.7 | $ | 99.9 | $ | 3,255.8 | |||||||||||||||||||||||||||||
Total debt | $ | 3,822.9 | $ | 78.1 | $ | 3,744.8 | $ | 3,381.0 | $ | 99.9 | $ | 3,281.1 |
2022 (a) | 2023 | 2024 | 2025 | 2026 | Thereafter | Total | |||||||||||||||||||||||||||||||||||
Debt principal outstanding as of December 31, 2021 | $ | 448.1 | $ | 28.1 | $ | 28.1 | $ | 188.1 | $ | 2,670.5 | $ | 460.0 | $ | 3,822.9 | |||||||||||||||||||||||||||
Interest associated with debt outstanding as of December 31, 2021 (b) | 149.4 | 119.9 | 119.0 | 116.6 | 32.4 | 69.0 | 606.3 | ||||||||||||||||||||||||||||||||||
Incremental Term Loan - Principal (c) | 3.5 | 4.6 | 4.6 | 4.6 | 4.6 | 438.1 | 460.0 | ||||||||||||||||||||||||||||||||||
Incremental Term Loan - Interest (c) | 15.2 | 15.0 | 14.9 | 14.7 | 14.6 | 29.4 | 103.8 | ||||||||||||||||||||||||||||||||||
Total debt and interest | $ | 616.2 | $ | 167.6 | $ | 166.6 | $ | 324.0 | $ | 2,722.1 | $ | 996.5 | $ | 4,993.0 |
December 31, 2021 | December 31, 2020 | ||||||||||
$ | 71.9 | $ | 64.8 | ||||||||
$ | 26.0 | $ | 23.4 | ||||||||
59.4 | 62.5 | ||||||||||
$ | 85.4 | $ | 85.9 |
Successor | Predecessor | |||||||||||||||||||||||||
Year ended December 31, 2021 | Year ended December 31, 2020 | Period from January 1 to December 31, 2019 | Period from January 1 to February 7, 2019 | |||||||||||||||||||||||
Operating lease costs | $ | 28.1 | $ | 26.9 | $ | 24.6 | $ | 2.8 | ||||||||||||||||||
Variable lease costs | 5.1 | 3.1 | 3.9 | 1.0 | ||||||||||||||||||||||
Short-term lease costs | 1.6 | 0.4 | 0.2 | — | ||||||||||||||||||||||
Sublease income | (2.4) | (0.8) | (0.7) | (0.1) | ||||||||||||||||||||||
Total lease costs | $ | 32.4 | $ | 29.6 | $ | 28.0 | $ | 3.7 |
December 31, 2021 | |||||
2022 | $ | 29.7 | |||
2023 | 20.5 | ||||
2024 | 15.4 | ||||
2025 | 13.1 | ||||
2026 | 9.5 | ||||
Thereafter | 7.2 | ||||
Undiscounted cash flows | $ | 95.4 | |||
Less imputed interest | 10.0 | ||||
Total operating lease liabilities | $ | 85.4 |
December 31, 2021 | December 31, 2020 | |||||||
Weighted average remaining lease term (in years) | 4.3 | 4.7 | ||||||
Weighted average discount rate | 5.0 | % | 5.5 | % |
Successor | Predecessor | |||||||||||||||||||||||||
Year ended December 31, 2021 | Year ended December 31, 2020 | Period from January 1 to December 31, 2019 | Period from January 1 to February 7, 2019 | |||||||||||||||||||||||
U.S. | $ | (266.0) | $ | (401.1) | $ | (810.8) | $ | (131.7) | ||||||||||||||||||
Non-U.S | 220.8 | 174.7 | 134.6 | 28.9 | ||||||||||||||||||||||
Income (loss) before provision for income taxes and equity in net income of affiliates | $ | (45.2) | $ | (226.4) | $ | (676.2) | $ | (102.8) |
Successor | Predecessor | |||||||||||||||||||||||||
Year ended December 31, 2021 | Year ended December 31, 2020 | Period from January 1 to December 31, 2019 | Period from January 1 to February 7, 2019 | |||||||||||||||||||||||
Current tax provision: | ||||||||||||||||||||||||||
U.S. Federal | $ | 56.9 | $ | (29.9) | $ | (0.3) | $ | (11.1) | ||||||||||||||||||
State and local | 13.8 | 7.2 | 1.6 | (3.4) | ||||||||||||||||||||||
Non-U.S. | 40.1 | 28.0 | 15.7 | 4.8 | ||||||||||||||||||||||
Total current tax provision | $ | 110.8 | $ | 5.3 | $ | 17.0 | $ | (9.7) | ||||||||||||||||||
Deferred tax provision: | ||||||||||||||||||||||||||
U.S. Federal | $ | (92.6) | $ | (100.7) | $ | (109.8) | $ | (14.8) | ||||||||||||||||||
State and local | 15.1 | (16.9) | (23.5) | (3.0) | ||||||||||||||||||||||
Non-U.S. | (9.9) | (0.1) | (2.0) | — | ||||||||||||||||||||||
Total deferred tax provision | $ | (87.4) | $ | (117.7) | $ | (135.3) | $ | (17.8) | ||||||||||||||||||
Provision (benefit) for income taxes | $ | 23.4 | $ | (112.4) | $ | (118.3) | $ | (27.5) |
Successor | Predecessor | |||||||||||||||||||||||||
Year ended December 31, 2021 | Year ended December 31, 2020 | Period from January 1 to December 31, 2019 | Period from January 1 to February 7, 2019 | |||||||||||||||||||||||
Statutory tax rate | 21.0 | % | 21.0 | % | 21.0 | % | 21.0 | % | ||||||||||||||||||
State and local taxes, net of U.S. Federal tax benefits (1) | (58.0) | 5.7 | 3.4 | 7.0 | ||||||||||||||||||||||
Nondeductible charges (2) | (5.3) | (1.2) | (3.7) | (1.4) | ||||||||||||||||||||||
Change in fair value of make-whole derivative liability (3) | — | (3.0) | (5.4) | — | ||||||||||||||||||||||
U.S. taxes on foreign income | (9.5) | (0.9) | (0.4) | (0.2) | ||||||||||||||||||||||
Non-U.S. taxes (6) | 23.2 | 3.6 | 1.4 | 1.2 | ||||||||||||||||||||||
Valuation allowance | (2.9) | (0.2) | 4.0 | — | ||||||||||||||||||||||
Legacy transaction costs (4) | — | — | — | 6.8 | ||||||||||||||||||||||
Interest | 0.5 | (0.2) | (0.1) | — | ||||||||||||||||||||||
Tax credits and deductions (6) | 30.4 | 6.7 | 1.8 | 0.5 | ||||||||||||||||||||||
Tax contingencies related to uncertain tax positions (4) | 0.7 | (0.8) | (0.4) | (8.2) | ||||||||||||||||||||||
GILTI tax (6) | (51.6) | (8.2) | (4.4) | — | ||||||||||||||||||||||
CARES Act (5) | — | 25.5 | — | — | ||||||||||||||||||||||
Other | (0.3) | 1.6 | 0.3 | — | ||||||||||||||||||||||
Effective tax rate | (51.8) | % | 49.6 | % | 17.5 | % | 26.7 | % |
December 31, | ||||||||||||||
2021 | 2020 | |||||||||||||
Deferred tax assets: | ||||||||||||||
Operating losses | $ | 69.3 | $ | 63.9 | ||||||||||
Interest expense carryforward | 121.4 | 93.5 | ||||||||||||
Restructuring charges | 3.6 | 2.3 | ||||||||||||
Bad debts | 5.3 | 4.9 | ||||||||||||
Accrued expenses | 15.4 | 9.3 | ||||||||||||
Capital loss and credit carryforwards | 15.7 | 14.0 | ||||||||||||
Pension and postretirement benefits | 30.9 | 70.8 | ||||||||||||
ASC 842 - Lease liability | 4.9 | 18.3 | ||||||||||||
Other | 11.4 | 9.2 | ||||||||||||
Total deferred tax assets | $ | 277.9 | $ | 286.2 | ||||||||||
Valuation allowance | (39.4) | (36.6) | ||||||||||||
Net deferred tax assets | $ | 238.5 | $ | 249.6 | ||||||||||
Deferred tax liabilities: | ||||||||||||||
Intangibles | $ | (1,417.5) | $ | (1,319.6) | ||||||||||
Foreign exchange | — | (6.3) | ||||||||||||
Fixed assets | (5.1) | — | ||||||||||||
ASC 842 - ROU asset | (3.2) | (16.2) | ||||||||||||
Other | (1.4) | — | ||||||||||||
Total deferred tax liabilities | $ | (1,427.2) | $ | (1,342.1) | ||||||||||
Net deferred tax (liabilities) assets | $ | (1,188.7) | $ | (1,092.5) |
Predecessor: | ||||||||
Gross unrecognized tax benefits as of December 31, 2018 | $ | 5.4 | ||||||
Additions for current year’s tax positions | 8.9 | |||||||
Gross unrecognized tax benefits as of February 7, 2019 | $ | 14.3 | ||||||
Successor: | ||||||||
Gross unrecognized tax benefits as of January 1, 2019 | $ | — | ||||||
Impact of purchase accounting | 14.3 | |||||||
Additions for current year’s tax positions | 5.3 | |||||||
Settlements with taxing authority | (1.6) | |||||||
Reduction in prior years’ tax positions | (0.1) | |||||||
Reduction due to expired statute of limitations (1) | (0.8) | |||||||
Gross unrecognized tax benefits as of December 31, 2019 | $ | 17.1 | ||||||
Additions for current year’s tax positions | 2.3 | |||||||
Increase in prior years’ tax positions | 0.3 | |||||||
Reduction due to expired statute of limitations (2) | (0.8) | |||||||
Gross unrecognized tax benefits as of December 31, 2020 | $ | 18.9 | ||||||
Additions for current year’s tax positions | 0.5 | |||||||
Increase in prior years’ tax positions | 0.6 | |||||||
Settlements with taxing authority | (0.4) | |||||||
Reduction due to expired statute of limitations (3) | (1.0) | |||||||
Gross unrecognized tax benefits as of December 31, 2021 | $ | 18.6 |
Pension plans | Postretirement benefit obligations | |||||||||||||||||||||||||
Year ended December 31, 2021 | Year ended December 31, 2020 | Year ended December 31, 2021 | Year ended December 31, 2020 | |||||||||||||||||||||||
Change in benefit obligation: | ||||||||||||||||||||||||||
Benefit obligation at beginning of year | $ | (1,900.3) | $ | (1,770.3) | $ | (1.6) | $ | (2.0) | ||||||||||||||||||
Service cost | (5.2) | (1.8) | — | — | ||||||||||||||||||||||
Interest cost | (27.4) | (42.2) | — | — | ||||||||||||||||||||||
Benefits paid | 94.1 | 86.8 | 0.2 | 0.8 | ||||||||||||||||||||||
Acquisitions | (87.4) | — | — | — | ||||||||||||||||||||||
Plan amendment | 0.3 | |||||||||||||||||||||||||
Settlement | 0.1 | 7.7 | — | — | ||||||||||||||||||||||
Plan participants' contributions | (0.9) | (0.1) | — | (0.1) | ||||||||||||||||||||||
Actuarial (loss) gain | 85.3 | (168.9) | 0.1 | (0.3) | ||||||||||||||||||||||
Effect of changes in foreign currency exchange rates | 9.0 | (11.5) | — | — | ||||||||||||||||||||||
Benefit obligation at end of year | $ | (1,832.4) | $ | (1,900.3) | $ | (1.3) | $ | (1.6) | ||||||||||||||||||
Change in plan assets: | ||||||||||||||||||||||||||
Fair value of plan assets at beginning of year | $ | 1,620.4 | $ | 1,570.9 | $ | — | $ | — | ||||||||||||||||||
Actual return on plan assets | 143.7 | 128.0 | — | — | ||||||||||||||||||||||
Acquisitions | 22.0 | — | — | — | ||||||||||||||||||||||
Employer contributions | 7.5 | 5.3 | 0.2 | 0.7 | ||||||||||||||||||||||
Plan participants' contributions | 0.9 | 0.1 | — | 0.1 | ||||||||||||||||||||||
Benefits paid | (94.1) | (86.8) | (0.2) | (0.8) | ||||||||||||||||||||||
Settlement | — | (7.7) | — | — | ||||||||||||||||||||||
Effect of changes in foreign currency exchange rates | (4.0) | 10.6 | — | — | ||||||||||||||||||||||
Fair value of plan assets at end of year | $ | 1,696.4 | $ | 1,620.4 | $ | — | $ | — | ||||||||||||||||||
Net funded status of plan | $ | (136.0) | $ | (279.9) | $ | (1.3) | $ | (1.6) |
Pension plans | Postretirement benefit obligations | ||||||||||||||||||||||||||||
December 31, 2021 | December 31, 2020 | December 31, 2021 | December 31, 2020 | ||||||||||||||||||||||||||
Amounts recorded in the consolidated balance sheets: | |||||||||||||||||||||||||||||
Prepaid pension assets (1) | $ | 36.6 | $ | 4.3 | $ | — | $ | — | |||||||||||||||||||||
Short-term pension and postretirement benefits (2) | (1.2) | (0.4) | (0.2) | (0.2) | |||||||||||||||||||||||||
Long-term pension and postretirement benefits (3) | (171.4) | (283.8) | (1.1) | (1.4) | |||||||||||||||||||||||||
Net amount recognized | $ | (136.0) | $ | (279.9) | $ | (1.3) | $ | (1.6) | |||||||||||||||||||||
Accumulated benefit obligation | $ | 1,819.3 | $ | 1,890.6 | N/A | N/A | |||||||||||||||||||||||
Amount recognized in accumulated other comprehensive loss consists of: | |||||||||||||||||||||||||||||
Actuarial loss (gain) | $ | 14.5 | $ | 161.9 | $ | 0.1 | $ | 0.2 | |||||||||||||||||||||
Prior service cost (credit) | 0.1 | 0.5 | (2.2) | (2.6) | |||||||||||||||||||||||||
Total amount recognized - pretax | $ | 14.6 | $ | 162.4 | $ | (2.1) | $ | (2.4) | |||||||||||||||||||||
2021 | 2020 | |||||||||||||
Accumulated benefit obligation | $ | 1,494.7 | $ | 1,864.2 | ||||||||||
Fair value of plan assets | 1,328.1 | 1,588.4 | ||||||||||||
Unfunded accumulated benefit obligation | $ | 166.6 | $ | 275.8 | ||||||||||
Projected benefit obligation | $ | 1,500.8 | $ | 1,872.5 |
Pension plans | Postretirement benefit obligations | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Successor | Predecessor | Successor | Predecessor | ||||||||||||||||||||||||||||||||||||||||||||||||||
Year ended December 31, 2021 | Year ended December 31, 2020 | Period from January 1 to December 31, 2019 | Period from January 1 to February 7, 2019 | Year ended December 31, 2021 | Year ended December 31, 2020 | Period from January 1 to December 31, 2019 | Period from January 1 to February 7, 2019 | ||||||||||||||||||||||||||||||||||||||||||||||
Components of net periodic cost (income): | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Service cost | $ | 5.2 | $ | 1.8 | $ | 1.5 | $ | 0.3 | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||||||||||||||||||||||
Interest cost | 27.4 | 42.2 | 47.2 | 6.8 | — | — | 0.1 | — | |||||||||||||||||||||||||||||||||||||||||||||
Expected return on plan assets | (83.0) | (88.0) | (83.8) | (10.6) | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||
Amortization of prior service cost (credit) | 2.3 | — | — | — | (0.4) | (0.4) | — | (0.1) | |||||||||||||||||||||||||||||||||||||||||||||
Recognized actuarial loss (gain) | — | — | — | 4.0 | — | — | — | (0.1) | |||||||||||||||||||||||||||||||||||||||||||||
Net periodic cost (income) | $ | (48.1) | $ | (44.0) | $ | (35.1) | $ | 0.5 | $ | (0.4) | $ | (0.4) | $ | 0.1 | $ | (0.2) |
Pension plans | Postretirement benefit obligations | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Successor | Predecessor | Successor | Predecessor | ||||||||||||||||||||||||||||||||||||||||||||||||||
Year ended December 31, 2021 | Year ended December 31, 2020 | Period from January 1 to December 31, 2019 | Period from January 1 to February 7, 2019 | Year ended December 31, 2021 | Year ended December 31, 2020 | Period from January 1 to December 31, 2019 | Period from January 1 to February 7, 2019 | ||||||||||||||||||||||||||||||||||||||||||||||
Other changes in plan assets and benefit obligations recognized in other comprehensive income (loss) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Actuarial (loss) gain arising during the year, before tax benefit (expense) of $(38.3), $32.2 and $8.1 for the year ended December 31, 2021, the year ended December 31, 2020 and period from February 8 to December 31, 2019, respectively (1) | $ | 145.1 | $ | (127.3) | $ | (34.6) | $ | — | $ | 0.1 | $ | (0.4) | $ | 0.2 | $ | — | |||||||||||||||||||||||||||||||||||||
Prior service credit (cost) arising during the year, before tax benefit (expense) of $(0.1), $0.1 and $(0.8) for the year ended December 31, 2021, the year ended December 31, 2020 and period from February 8 to December 31, 2019, respectively (1) | $ | 0.3 | $ | (0.5) | $ | — | $ | — | $ | — | $ | (0.1) | $ | 3.1 | $ | — | |||||||||||||||||||||||||||||||||||||
Less: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Amortization of actuarial (loss) gain, before tax benefit (expense) of $0.6 and $(22.2) for the year ended December 31, 2021 and period from January 1 to February 7, 2019 respectively (2) | $ | (2.3) | $ | — | $ | — | $ | (87.7) | $ | — | $ | — | $ | — | $ | 0.1 | |||||||||||||||||||||||||||||||||||||
Amortization of prior service (cost) credit, before tax benefit (expense) of less than $(0.1) and $(0.1) for the years ended December 31, 2021 and 2020 | $ | — | $ | — | $ | — | $ | — | $ | 0.4 | $ | 0.4 | $ | — | $ | 0.1 |
Pension plans | Postretirement benefit obligations | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Successor | Predecessor | Successor | Predecessor | ||||||||||||||||||||||||||||||||||||||||||||||||||
Year ended December 31, 2021 | Year ended December 31, 2020 | Period from January 1 to December 31, 2019 | Period from January 1 to February 7, 2019 | Year ended December 31, 2021 | Year ended December 31, 2020 | Period from January 1 to December 31, 2019 | Period from January 1 to February 7, 2019 | ||||||||||||||||||||||||||||||||||||||||||||||
Discount rate for determining projected benefit obligation at December 31 | 2.38 | % | 1.98 | % | 2.79 | % | 3.57 | % | 1.80 | % | 1.20 | % | 2.35 | % | 3.64 | % | |||||||||||||||||||||||||||||||||||||
Discount rate in effect for determining service cost | 1.89 | % | 2.10 | % | 3.11 | % | 3.16 | % | N/A | N/A | N/A | N/A | |||||||||||||||||||||||||||||||||||||||||
Discount rate in effect for determining interest cost | 1.47 | % | 2.48 | % | 3.28 | % | 3.51 | % | 1.20 | % | 2.10 | % | 3.25 | % | 3.52 | % | |||||||||||||||||||||||||||||||||||||
Weighted average expected long-term return on plan assets | 5.70 | % | 6.18 | % | 6.70 | % | 6.56 | % | N/A | N/A | N/A | N/A | |||||||||||||||||||||||||||||||||||||||||
Rate of compensation increase for determining projected benefit obligation at December 31 | 2.88 | % | 3.00 | % | 3.00 | % | 3.00 | % | N/A | N/A | N/A | N/A | |||||||||||||||||||||||||||||||||||||||||
Rate of compensation increase for determining net pension cost | 3.04 | % | 3.00 | % | 3.07 | % | 3.04 | % | N/A | N/A | N/A | N/A |
Asset category | Quoted prices in active markets for identical assets (Level I) | Significant other observable inputs (Level II) | Significant unobservable inputs (Level III) | Total | ||||||||||||||||||||||
Short-term investment funds | $ | 16.7 | $ | — | $ | — | $ | 16.7 | ||||||||||||||||||
Aon Collective Investment Trust Funds: | ||||||||||||||||||||||||||
Equity funds | $ | 390.7 | $ | — | $ | — | $ | 390.7 | ||||||||||||||||||
Fixed income funds | 577.3 | — | — | 577.3 | ||||||||||||||||||||||
Real estate funds | 0.6 | — | — | 0.6 | ||||||||||||||||||||||
Total Aon Collective Investment Trust Funds | $ | 968.6 | $ | — | $ | — | $ | 968.6 | ||||||||||||||||||
Total | $ | 985.3 | $ | — | $ | — | $ | 985.3 | ||||||||||||||||||
Other Investments Measured at Net Asset Value | ||||||||||||||||||||||||||
Aon Collective Investment Trust Funds | $ | 159.1 | ||||||||||||||||||||||||
Aon Alternative Investment Funds: | ||||||||||||||||||||||||||
Fixed income funds | $ | 155.1 | ||||||||||||||||||||||||
Venture Capital Fund | 5.3 | |||||||||||||||||||||||||
Other Non-U.S. commingled equity and fixed income | 391.6 | |||||||||||||||||||||||||
Total other investments measured at net asset value | $ | 552.0 | ||||||||||||||||||||||||
Total investments at fair value | $ | 1,696.4 |
Asset category | Quoted prices in active markets for identical assets (Level I) | Significant other observable inputs (Level II) | Significant unobservable inputs (Level III) | Total | ||||||||||||||||||||||
Short-term investment funds | $ | 21.2 | $ | — | $ | — | $ | 21.2 | ||||||||||||||||||
Aon Collective Investment Trust Funds: | ||||||||||||||||||||||||||
Equity funds | $ | 448.5 | $ | — | $ | — | $ | 448.5 | ||||||||||||||||||
Fixed income funds | 475.3 | — | — | 475.3 | ||||||||||||||||||||||
Real estate funds | 6.8 | — | — | 6.8 | ||||||||||||||||||||||
Total Aon Collective Investment Trust Funds | $ | 930.6 | $ | — | $ | — | $ | 930.6 | ||||||||||||||||||
Total | $ | 951.8 | $ | — | $ | — | $ | 951.8 | ||||||||||||||||||
Other Investments Measured at Net Asset Value | ||||||||||||||||||||||||||
Aon Collective Investment Trust Funds | $ | 147.5 | ||||||||||||||||||||||||
Aon Alternative Investment Funds: | ||||||||||||||||||||||||||
Fixed income funds | $ | 137.3 | ||||||||||||||||||||||||
Venture Capital Fund | 4.7 | |||||||||||||||||||||||||
Other Non-U.S. commingled equity and fixed income | 379.1 | |||||||||||||||||||||||||
Total other investments measured at net asset value | $ | 521.1 | ||||||||||||||||||||||||
Total investments at fair value | $ | 1,620.4 |
Asset allocations | Target asset allocations | |||||||||||||||||||||||||||||||
December 31, 2021 | December 31, 2020 | December 31, 2021 | December 31, 2020 | |||||||||||||||||||||||||||||
Return-seeking assets | 52 | % | 58 | % | 49 | % | 56 | % | ||||||||||||||||||||||||
Liability-hedging assets | 48 | % | 42 | % | 51 | % | 44 | % | ||||||||||||||||||||||||
Total | 100 | % | 100 | % | 100 | % | 100 | % |
Pension plans | Postretirement benefit plans | |||||||||||||
2022 | $ | 96.0 | $ | 0.2 | ||||||||||
2023 | $ | 98.0 | $ | 0.2 | ||||||||||
2024 | $ | 99.7 | $ | 0.2 | ||||||||||
2025 | $ | 100.7 | $ | 0.1 | ||||||||||
2026 | $ | 101.7 | $ | 0.1 | ||||||||||
2027 - 2031 | $ | 514.2 | $ | 0.4 |
2021 | 2020 | |||||||||||||
Medical (1) | N/A | 5.3 | % | |||||||||||
Prescription drug (1) | N/A | 8.5 | % |
Successor | Predecessor | ||||||||||||||||||||||||||||
Year ended December 31, 2021 | Year ended December 31, 2020 | Period from January 1 to December 31, 2019 (1) | Period from January 1 to February 7, 2019 (1) | ||||||||||||||||||||||||||
Stock-based compensation expense: | |||||||||||||||||||||||||||||
Restricted stock and restricted stock units | $ | 18.7 | $ | 3.1 | $ | — | $ | 11.7 | |||||||||||||||||||||
Stock options | 3.0 | 23.0 | — | — | |||||||||||||||||||||||||
Incentive units | 11.6 | 19.0 | 11.7 | — | |||||||||||||||||||||||||
Total compensation expense | $ | 33.3 | $ | 45.1 | $ | 11.7 | $ | 11.7 | |||||||||||||||||||||
Expected tax benefit: | |||||||||||||||||||||||||||||
Restricted stock and restricted stock units | $ | 3.4 | $ | 0.5 | $ | — | $ | — | |||||||||||||||||||||
Stock options | 0.2 | 5.9 | — | — | |||||||||||||||||||||||||
Total compensation expense | $ | 3.6 | $ | 6.4 | $ | — | $ | — |
Date | Number of shares granted | Grant date fair value per share | Vesting period (in years) | Vesting criteria | ||||||||||||||||||||||
Restricted Stock & RSU's: (1) | ||||||||||||||||||||||||||
August 12, 2020 | 75,378 | $25.87 | 1.0 | Service | ||||||||||||||||||||||
August 12, 2020 | 220,335 | $25.87 | 2.6 | Service | ||||||||||||||||||||||
August 12, 2020 | 205,546 | $25.87 | 1.7 | Service | ||||||||||||||||||||||
November 6, 2020 | 184,672 | $26.13 | 3.0 | Service | ||||||||||||||||||||||
November 9, 2020 | 9,568 | $25.88 | 3.0 | Service | ||||||||||||||||||||||
December 1, 2020 | 7,400 | $27.03 | 3.0 | Service | ||||||||||||||||||||||
February 11, 2021 | 65,790 | $22.80 | 2.4 | Service | ||||||||||||||||||||||
March 10, 2021 | 67,021 | $22.01 | 1.0 | Service | ||||||||||||||||||||||
March 10, 2021 (2) | 2,203,390 | $22.01 | 3.0 | Service & Performance | ||||||||||||||||||||||
March 31, 2021 | 13,440 | $23.81 | 3.0 | Service | ||||||||||||||||||||||
June 30, 2021 | 329,904 | $21.37 | 3.0 | Service | ||||||||||||||||||||||
August 4, 2021 | 6,607 | $18.92 | 1.0 | Service | ||||||||||||||||||||||
September 30, 2021 (2) | 224,886 | $16.81 | 3.0 | Service & Performance | ||||||||||||||||||||||
September 30, 2021 | 116,004 | $16.81 | 3.0 | Service | ||||||||||||||||||||||
December 31, 2021 | 26,843 | $20.49 | 2.9 | Service | ||||||||||||||||||||||
Stock Options: | ||||||||||||||||||||||||||
June 30, 2020 (3) | 4,160,000 | $4.80 | 0.0 | N/A | ||||||||||||||||||||||
June 30, 2020 (4) | 3,840,000 | $5.19 | 3.0 | Service |
Restricted stock & restricted stock units | |||||||||||||||||||||||
Number of shares | Weighted-average grant date fair value | Weighted average remaining contractual term (in years) | Aggregate intrinsic value (in millions) | ||||||||||||||||||||
Balances, January 1, 2020 | — | $— | |||||||||||||||||||||
Granted (1) | 702,899 | $25.95 | |||||||||||||||||||||
Forfeited | — | $— | |||||||||||||||||||||
Vested | — | $— | |||||||||||||||||||||
Balances, December 31, 2020 | 702,899 | $25.95 | 1.3 | $17.5 | |||||||||||||||||||
Granted | 3,053,885 | $21.37 | |||||||||||||||||||||
Forfeited | (681,615) | $23.03 | |||||||||||||||||||||
Vested | (317,330) | $25.77 | |||||||||||||||||||||
Balances, December 31, 2021 | 2,757,839 | $21.61 | 1.2 | $56.5 |
Stock options | |||||||||||||||||||||||
Number of options | Weighted-average exercise price | Weighted average remaining contractual term (in years) | Aggregate intrinsic value (in millions) | ||||||||||||||||||||
Balances, January 1, 2020 | — | $— | |||||||||||||||||||||
Granted | 8,000,000 | $22.00 | |||||||||||||||||||||
Forfeited | (350,000) | $22.00 | |||||||||||||||||||||
Vested | — | $— | |||||||||||||||||||||
Balances, December 31, 2020 | 7,650,000 | $22.00 | 6.5 | $22.2 | |||||||||||||||||||
Granted | — | $0.00 | |||||||||||||||||||||
Forfeited | (1,270,000) | $22.00 | |||||||||||||||||||||
Vested | — | $— | |||||||||||||||||||||
Balances, December 31, 2021 | 6,380,000 | $22.00 | 5.5 | $— | |||||||||||||||||||
Expected to vest as of December 31, 2021 | 1,480,004 | $22.00 | 5.5 | $— | |||||||||||||||||||
Exercisable as of December 31, 2021 | 4,899,996 | $22.00 | 5.5 | $— |
Weighted average assumptions | |||||
Expected stock price volatility | 28 | % | |||
Expected dividend yield | 0.0 | % | |||
Expected life of option (in years) | 3.98 | ||||
Risk-free interest rate | 0.23 | % | |||
Black Scholes value | $4.99 | ||||
Exercise price | $22.00 |
Units granted during quarter ended | Number of units granted | Weighted average exercise price | Weighted average fair value of underlying share | Weighted average fair value per unit | ||||||||||||||||||||||
March 31, 2019 | 32,987.01 | $10,329.70 | $10,000.00 | $2,449.59 | ||||||||||||||||||||||
June 30, 2019 | 1,726.51 | $10,329.70 | $10,000.00 | $2,366.59 | ||||||||||||||||||||||
September 30, 2019 | 74.73 | $10,329.70 | $10,000.00 | $2,198.20 | ||||||||||||||||||||||
December 31, 2019 | 198.05 | $10,329.70 | $10,000.00 | $2,140.61 | ||||||||||||||||||||||
Total | 34,986.30 | $2,443.21 |
Class B units | Class C units | ||||||||||
Expected stock price volatility | 43.9 | % | 43.9 | % | |||||||
Risk-free interest rate | 2.43 | % | 2.40 | % | |||||||
Time to liquidity (in years) | 3.5 | 3.4 | |||||||||
Expected dividend yield | — | — | |||||||||
Fair value of units | $3,480 | $3,332 | |||||||||
Discount for lack of marketability | 27 | % | 28 | % | |||||||
Adjusted fair value of units | $2,540 | $2,443 |
Number of common units/restricted shares | Weighted-average grant date fair value | Weighted average remaining contractual term (in years) | Aggregate intrinsic value (in millions) | ||||||||||||||||||||
Outstanding, June 30, 2020 | 15,055,564 | $2.95 | 1.7 | $331.2 | |||||||||||||||||||
Distribution | — | $0.00 | |||||||||||||||||||||
Forfeited | (260,357) | $2.90 | |||||||||||||||||||||
Outstanding, December 31, 2020 | 14,795,207 | $2.95 | 1.5 | $368.4 | |||||||||||||||||||
Distribution | (10,635,652) | $2.95 | |||||||||||||||||||||
Forfeited | (332,986) | $2.89 | |||||||||||||||||||||
Outstanding, December 31, 2021 | 3,826,569 | $2.95 | 0.24 | $78.4 | |||||||||||||||||||
Expected to vest, December 31, 2021 | 3,826,569 | $2.95 | 0.24 | $78.4 |
Successor | Predecessor | ||||||||||||||||||||||||||||
Year ended December 31, 2021 | Year ended December 31, 2020 | Period from January 1 to December 31, 2019 | Period from January 1 to February 7, 2019 | ||||||||||||||||||||||||||
Net income (loss) attributable to Dun & Bradstreet Holdings, Inc. (Successor) / The Dun & Bradstreet Corporation (Predecessor) | $ | (71.7) | $ | (180.6) | $ | (674.1) | $ | (75.6) | |||||||||||||||||||||
Weighted average number of shares outstanding-basic | 428.7 | 367.1 | 314.5 | 37.2 | |||||||||||||||||||||||||
Weighted average number of shares outstanding-diluted | 428.7 | 367.1 | 314.5 | 37.2 | |||||||||||||||||||||||||
Earnings (loss) per share of common stock: | |||||||||||||||||||||||||||||
Basic | $ | (0.17) | $ | (0.49) | $ | (2.14) | $ | (2.04) | |||||||||||||||||||||
Diluted | $ | (0.17) | $ | (0.49) | $ | (2.14) | $ | (2.04) |
Common shares issued and outstanding as of December 31, 2019 | 314,494,968 | |||||||
Shares issued in connection with IPO and private placement | 108,506,312 | |||||||
Issuance of restricted stock awards | 416,851 | |||||||
Shares forfeited | — | |||||||
Common shares issued as of December 31, 2020 | 423,418,131 | |||||||
Less: treasury shares | 465,903 | |||||||
Common shares outstanding as of December 31, 2020 | 422,952,228 | |||||||
Common shares issued as of December 31, 2020 | 423,418,131 | |||||||
Shares issued | 9,177,810 | |||||||
Shares forfeited | (524,942) | |||||||
Common shares issued as of December 31, 2021 | 432,070,999 | |||||||
Less: treasury shares | 873,217 | |||||||
Common shares outstanding as of December 31, 2021 | 431,197,782 |
Asset derivatives | Liability derivatives | ||||||||||||||||||||||||||||||||||||||||||||||
December 31, 2021 | December 31, 2020 | December 31, 2021 | December 31, 2020 | ||||||||||||||||||||||||||||||||||||||||||||
Balance sheet location | Fair value | Balance sheet location | Fair value | Balance sheet location | Fair value | Balance sheet location | Fair value | ||||||||||||||||||||||||||||||||||||||||
Derivatives designated as hedging instruments | |||||||||||||||||||||||||||||||||||||||||||||||
Interest rate contracts | Other current assets | $ | 10.1 | Other current assets | $ | — | Other accrued & current liabilities | $ | — | Other accrued & current liabilities | $ | 1.0 | |||||||||||||||||||||||||||||||||||
Total derivatives designated as hedging instruments | $ | 10.1 | $ | — | $ | — | $ | 1.0 | |||||||||||||||||||||||||||||||||||||||
Derivatives not designated as hedging instruments | |||||||||||||||||||||||||||||||||||||||||||||||
Foreign exchange collar | Other current assets | $ | — | Other current assets | $ | 23.5 | $ | — | $ | — | |||||||||||||||||||||||||||||||||||||
Foreign exchange forward contracts | Other current assets | 1.9 | Other current assets | 2.0 | Other accrued & current liabilities | 0.7 | Other accrued & current liabilities | 0.9 | |||||||||||||||||||||||||||||||||||||||
Total derivatives not designated as hedging instruments | $ | 1.9 | $ | 25.5 | $ | 0.7 | $ | 0.9 | |||||||||||||||||||||||||||||||||||||||
Total derivatives | $ | 12.0 | $ | 25.5 | $ | 0.7 | $ | 1.9 |
Amount of pre-tax gain or (loss) recognized in OCI on derivative | |||||||||||||||||||||||||||||
Successor | Predecessor | ||||||||||||||||||||||||||||
Derivatives in cash flow hedging relationships | Year ended December 31, 2021 | Year ended December 31, 2020 | Period from January 1 to December 31, 2019 | Period from January 1 to February 7, 2019 | |||||||||||||||||||||||||
Interest contracts | $ | 11.1 | $ | 0.9 | $ | (1.6) | $ | — |
Amount of gain or (loss) reclassified from accumulated OCI into income | |||||||||||||||||||||||||||||
Successor | Predecessor | ||||||||||||||||||||||||||||
Location of gain or (loss) reclassified from accumulated OCI into income | Year ended December 31, 2021 | Year ended December 31, 2020 | Period from January 1 to December 31, 2019 | Period from January 1 to February 7, 2019 | |||||||||||||||||||||||||
Interest expense | $ | (3.4) | $ | (2.8) | $ | (0.7) | $ | — |
Amount of gain or (loss) recognized in income on derivative | |||||||||||||||||||||||||||||
Successor | Predecessor | ||||||||||||||||||||||||||||
Location of gain or (loss) recognized in income on derivative | Year ended December 31, 2021 | Year ended December 31, 2020 | Period from January 1 to December 31, 2019 | Period from January 1 to February 7, 2019 | |||||||||||||||||||||||||
Interest expense | $ | (3.4) | $ | (2.8) | $ | (0.7) | $ | — |
Derivatives not designated as hedging instruments | Location of gain or (loss) recognized in income on derivatives | Amount of gain (loss) recognized in income on derivatives | |||||||||||||||||||||||||||||||||
Successor | Predecessor | ||||||||||||||||||||||||||||||||||
Year ended December 31, 2021 | Year ended December 31, 2020 | Period from January 1 to December 31, 2019 | Period from January 1 to February 7, 2019 | ||||||||||||||||||||||||||||||||
Make-whole derivative liability | Non-operating income (expenses) – net | $ | — | $ | (32.8) | $ | (172.4) | $ | — | ||||||||||||||||||||||||||
Foreign exchange collar | Non-operating income (expenses) – net | $ | (2.5) | $ | 23.5 | $ | — | $ | — | ||||||||||||||||||||||||||
Foreign exchange forward contracts | Non-operating income (expenses) – net | $ | 1.4 | $ | 9.0 | $ | (12.0) | $ | 1.8 | ||||||||||||||||||||||||||
Quoted prices in active markets for identical assets (Level I) | Significant other observable inputs (Level II) | Significant unobservable inputs (Level III) | Balance at December 31, 2021 | ||||||||||||||||||||
Assets: | |||||||||||||||||||||||
Cash equivalents (1) | $ | 1.7 | $ | — | $ | — | $ | 1.7 | |||||||||||||||
Other current assets: | |||||||||||||||||||||||
Foreign exchange forwards (2) | $ | — | $ | 1.9 | $ | — | $ | 1.9 | |||||||||||||||
Swap arrangements (4) | $ | — | $ | 10.1 | $ | — | $ | 10.1 | |||||||||||||||
Liabilities: | |||||||||||||||||||||||
Other accrued and current liabilities: | |||||||||||||||||||||||
Foreign exchange forwards (2) | $ | — | $ | 0.7 | $ | — | $ | 0.7 | |||||||||||||||
Quoted prices in active markets for identical assets (Level I) | Significant other observable inputs (Level II) | Significant unobservable inputs (Level III) | Balance at December 31, 2020 | ||||||||||||||||||||
Assets: | |||||||||||||||||||||||
Cash equivalents (1) | $ | 212.3 | $ | — | $ | — | $ | 212.3 | |||||||||||||||
Other current assets: | |||||||||||||||||||||||
Foreign exchange forwards (2) | $ | — | $ | 2.0 | $ | — | $ | 2.0 | |||||||||||||||
Foreign exchange collar (3) | $ | — | $ | 23.5 | $ | — | $ | 23.5 | |||||||||||||||
Other accrued and current liabilities: | |||||||||||||||||||||||
Foreign exchange forwards (2) | $ | — | $ | 0.9 | $ | — | $ | 0.9 | |||||||||||||||
Swap arrangements (4) | $ | — | $ | 1.0 | $ | — | $ | 1.0 | |||||||||||||||
Balance at | |||||||||||||||||||||||
December 31, 2021 | December 31, 2020 | ||||||||||||||||||||||
Carrying amount | Fair value | Carrying amount | Fair value | ||||||||||||||||||||
Long-term debt (1) | $ | 866.4 | $ | 924.5 | $ | 847.2 | $ | 1,056.1 | |||||||||||||||
Revolving facility | $ | 160.0 | $ | 162.7 | $ | — | $ | — | |||||||||||||||
Term loan facility (2) | $ | 2,718.4 | $ | 2,840.7 | $ | 2,433.9 | $ | 2,476.2 |
Foreign currency translation adjustments | Defined benefit pension plans | Derivative financial instruments | Total | |||||||||||||||||||||||
Balance, January 1, 2020 | $ | 0.9 | $ | (24.0) | $ | (1.1) | $ | (24.2) | ||||||||||||||||||
Other comprehensive income (loss) before reclassifications | 25.3 | (96.0) | (1.4) | (72.1) | ||||||||||||||||||||||
Amounts reclassified from accumulated other comprehensive income (loss), net of tax | — | (0.3) | 2.1 | 1.8 | ||||||||||||||||||||||
Balance, December 31, 2020 | $ | 26.2 | $ | (120.3) | $ | (0.4) | $ | (94.5) | ||||||||||||||||||
Other comprehensive income (loss) before reclassifications | (78.8) | 107.0 | 4.9 | 33.1 | ||||||||||||||||||||||
Amounts reclassified from accumulated other comprehensive income (loss), net of tax | — | 1.4 | 2.9 | 4.3 | ||||||||||||||||||||||
Balance, December 31, 2021 | $ | (52.6) | $ | (11.9) | $ | 7.4 | $ | (57.1) |
Amount reclassified from accumulated other comprehensive income (loss) | |||||||||||||||||||||||||||||||||||
Successor | Predecessor | ||||||||||||||||||||||||||||||||||
Details about accumulated other comprehensive income (loss) components | Affected line item in the statement where net income (loss) is presented | Year ended December 31, 2021 | Year ended December 31, 2020 | Period from January 1 to December 31, 2019 | Period from January 1 to February 7, 2019 | ||||||||||||||||||||||||||||||
Defined benefit pension plans: | |||||||||||||||||||||||||||||||||||
Amortization of prior service costs | Other income (expense)- net | $ | (0.4) | $ | (0.4) | $ | — | $ | (0.1) | ||||||||||||||||||||||||||
Amortization of actuarial gain/loss | Other income (expense)- net | 2.3 | — | — | 3.9 | ||||||||||||||||||||||||||||||
Derivative financial instruments: | |||||||||||||||||||||||||||||||||||
Interest contracts | Interest expense | 3.9 | 2.8 | 0.7 | — | ||||||||||||||||||||||||||||||
Total before tax | 5.8 | 2.4 | 0.7 | 3.8 | |||||||||||||||||||||||||||||||
Tax benefit (expense) | (1.5) | (0.6) | (0.2) | (1.0) | |||||||||||||||||||||||||||||||
Total reclassifications for the period, net of tax | $ | 4.3 | $ | 1.8 | $ | 0.5 | $ | 2.8 |
Weighted average amortization period (years) | Initial purchase price allocation | Measurement period adjustments | Final Purchase price allocation at December 31, 2019 | |||||||||||||||||||||||
Cash | $ | 117.7 | $ | — | $ | 117.7 | ||||||||||||||||||||
Accounts receivable | 267.8 | (1.7) | 266.1 | |||||||||||||||||||||||
Other current assets | 46.8 | (0.4) | 46.4 | |||||||||||||||||||||||
Total current assets | 432.3 | (2.1) | 430.2 | |||||||||||||||||||||||
Intangible assets: | ||||||||||||||||||||||||||
Customer relationships | 16.9 | 2,589.0 | (200.5) | 2,388.5 | ||||||||||||||||||||||
Partnership agreements | 14.3 | — | 230.3 | 230.3 | ||||||||||||||||||||||
Computer software | 7.8 | 376.0 | — | 376.0 | ||||||||||||||||||||||
Database | 17 | 1,769.0 | (47.0) | 1,722.0 | ||||||||||||||||||||||
Trademark | Indefinite | 1,200.8 | 75.0 | 1,275.8 | ||||||||||||||||||||||
Goodwill | 2,797.6 | (10.0) | 2,787.6 | |||||||||||||||||||||||
Property, plant & equipment | 30.3 | — | 30.3 | |||||||||||||||||||||||
Right of use asset | 103.9 | 7.4 | 111.3 | |||||||||||||||||||||||
Other | 34.4 | (0.1) | 34.3 | |||||||||||||||||||||||
Total assets acquired | $ | 9,333.3 | $ | 53.0 | $ | 9,386.3 | ||||||||||||||||||||
Accounts payable | $ | 74.2 | $ | — | $ | 74.2 | ||||||||||||||||||||
Deferred revenue | 398.4 | (0.6) | 397.8 | |||||||||||||||||||||||
Accrued liabilities | 240.1 | (2.3) | 237.8 | |||||||||||||||||||||||
Short-term pension and other accrued benefits | 106.0 | — | 106.0 | |||||||||||||||||||||||
Other current liabilities | 41.1 | 4.7 | 45.8 | |||||||||||||||||||||||
Total current liabilities | 859.8 | 1.8 | 861.6 | |||||||||||||||||||||||
Long-term pension and postretirement obligations | 213.6 | 7.4 | 221.0 | |||||||||||||||||||||||
Deferred tax liability | 1,388.3 | (7.7) | 1,380.6 | |||||||||||||||||||||||
Long-term debt | 625.1 | — | 625.1 | |||||||||||||||||||||||
Other liabilities | 161.0 | 8.0 | 169.0 | |||||||||||||||||||||||
Total liabilities assumed | 3,247.8 | 9.5 | 3,257.3 | |||||||||||||||||||||||
Non-controlling interest | 16.8 | 43.5 | 60.3 | |||||||||||||||||||||||
Less: debt repayment | 637.5 | — | 637.5 | |||||||||||||||||||||||
Amounts paid to equity holders | $ | 5,431.2 | $ | — | $ | 5,431.2 |
2019 | 2018 | ||||||||||
Reported revenue (Successor) | $ | 1,413.9 | $ | — | |||||||
Dun & Bradstreet pre-acquisition revenue | 178.7 | 1,716.4 | |||||||||
Deferred revenue fair value adjustment | 134.3 | (152.2) | |||||||||
Pro forma revenue | $ | 1,726.9 | $ | 1,564.2 | |||||||
Reported net income (loss) attributable to Dun & Bradstreet Holdings, Inc.(Successor) | $ | (674.0) | $ | — | |||||||
Dun & Bradstreet pre-acquisition net income (loss) | (75.6) | 288.1 | |||||||||
Pro forma adjustments - net of income tax (1): | |||||||||||
Deferred revenue fair value adjustment | 104.4 | (118.3) | |||||||||
Incremental amortization of intangibles | (15.5) | (350.7) | |||||||||
Amortization of deferred commissions | (2.0) | 16.9 | |||||||||
Transaction costs | 154.9 | (114.5) | |||||||||
Pension expense adjustment | 69.5 | 38.9 | |||||||||
Equity-based compensation adjustment | 8.1 | — | |||||||||
Preferred dividend adjustment | (21.8) | (128.7) | |||||||||
Incremental interest expense and facility cost adjustment | (21.9) | (215.4) | |||||||||
Pro forma net income (loss) attributable to Dun & Bradstreet Holdings, Inc. (Successor) | $ | (473.9) | $ | (583.7) |
Amortization life (years) | Initial purchase price allocation | |||||||||||||
Cash | $ | 7.1 | ||||||||||||
Accounts receivable | 9.3 | |||||||||||||
Other | 0.5 | |||||||||||||
Total current assets | 16.9 | |||||||||||||
Intangible assets: | ||||||||||||||
Customer relationships | 14 | 20.0 | ||||||||||||
Technology | 5 | 14.0 | ||||||||||||
Trademark | 2 | 1.0 | ||||||||||||
Goodwill | Indefinite | 138.3 | ||||||||||||
Total assets acquired | $ | 190.2 | ||||||||||||
Deferred tax liability | 5.9 | |||||||||||||
Other liabilities | 12.0 | |||||||||||||
Total liabilities assumed | 17.9 | |||||||||||||
Total purchase price | $ | 172.3 |
Amortization life (years) | Initial purchase price allocation at December 31, 2021 | |||||||||||||
Cash | $ | 2.6 | ||||||||||||
Accounts receivable | 2.6 | |||||||||||||
Other | 0.4 | |||||||||||||
Total current assets | 5.6 | |||||||||||||
Intangible assets: | ||||||||||||||
Customer relationships | 15 | 19.8 | ||||||||||||
Technology | 5 | 1.3 | ||||||||||||
Trademark | 2 | 0.2 | ||||||||||||
Database | 3 | 2.2 | ||||||||||||
Goodwill | Indefinite | 41.9 | ||||||||||||
Total assets acquired | $ | 71.0 | ||||||||||||
Total liabilities assumed | 1.2 | |||||||||||||
Total purchase price | $ | 69.8 |
Weighted average amortization period (years) | Initial purchase price allocation at March 31, 2021 | Measurement period adjustment | Final purchase price allocation at December 31, 2021 | |||||||||||||||||||||||
Cash | $ | 29.9 | $ | — | $ | 29.9 | ||||||||||||||||||||
Accounts receivable | 61.0 | — | 61.0 | |||||||||||||||||||||||
Other current assets | 13.1 | — | 13.1 | |||||||||||||||||||||||
Total current assets | 104.0 | — | 104.0 | |||||||||||||||||||||||
Property, plant & equipment | 3.5 | — | 3.5 | |||||||||||||||||||||||
Intangible assets: | ||||||||||||||||||||||||||
Reacquired right | 15 | 271.0 | (1.0) | 270.0 | ||||||||||||||||||||||
Database | 12 | 116.0 | (5.0) | 111.0 | ||||||||||||||||||||||
Customer relationships | 10 | 106.0 | 2.0 | 108.0 | ||||||||||||||||||||||
Technology | 14 | 65.0 | (1.0) | 64.0 | ||||||||||||||||||||||
Goodwill | Indefinite | 488.4 | 7.0 | 495.4 | ||||||||||||||||||||||
Right of use asset | 26.7 | 0.7 | 27.4 | |||||||||||||||||||||||
Other | 5.2 | (2.3) | 2.9 | |||||||||||||||||||||||
Total assets acquired | $ | 1,185.8 | $ | 0.4 | $ | 1,186.2 | ||||||||||||||||||||
Accounts payable | $ | 17.5 | $ | — | $ | 17.5 | ||||||||||||||||||||
Deferred revenue (1) | 80.6 | — | 80.6 | |||||||||||||||||||||||
Accrued payroll | 20.7 | — | 20.7 | |||||||||||||||||||||||
Accrued income tax and other tax liabilities | 17.1 | — | 17.1 | |||||||||||||||||||||||
Short-term lease liability | 8.4 | 0.2 | 8.6 | |||||||||||||||||||||||
Other current liabilities | 23.7 | — | 23.7 | |||||||||||||||||||||||
Total current liabilities | 168.0 | 0.2 | 168.2 | |||||||||||||||||||||||
Long-term pension and postretirement obligations | 65.4 | — | 65.4 | |||||||||||||||||||||||
Deferred tax liability | 127.6 | 0.2 | 127.8 | |||||||||||||||||||||||
Long-term lease liability | 18.2 | — | 18.2 | |||||||||||||||||||||||
Other liabilities | 0.8 | — | 0.8 | |||||||||||||||||||||||
Total liabilities assumed | $ | 380.0 | $ | 0.4 | $ | 380.4 | ||||||||||||||||||||
Total consideration | $ | 805.8 | $ | — | $ | 805.8 |
Year ended December 31, 2021 | Year ended December 31, 2020 | ||||||||||
Reported revenue | $ | 2,165.6 | $ | 1,738.7 | |||||||
Pro forma adjustments: | |||||||||||
Pre-acquisition revenue: | |||||||||||
Bisnode | 4.6 | 400.0 | |||||||||
Eyeota | 31.5 | 31.5 | |||||||||
NetWise | 8.4 | 6.8 | |||||||||
Adjustments to Bisnode's pre-acquisition revenue related to revenue received from Dun & Bradstreet Holdings, Inc. | — | (21.0) | |||||||||
Adjustments to Dun & Bradstreet revenue related to revenue received from Bisnode | — | (43.0) | |||||||||
Total pro forma revenue | $ | 2,210.1 | $ | 2,113.0 | |||||||
Reported net income (loss) attributable to Dun & Bradstreet Holdings, Inc. | $ | (71.7) | $ | (180.6) | |||||||
Pro forma adjustments - net of tax effect: | |||||||||||
Pre-acquisition net income: | |||||||||||
Bisnode | 0.8 | 57.2 | |||||||||
Eyeota | (0.3) | (0.3) | |||||||||
NetWise | (1.2) | 1.2 | |||||||||
Intangible amortization - net of tax benefits | (1.1) | (56.8) | |||||||||
Write off related to pre-existing relationship - net of tax benefits | 2.3 | (2.3) | |||||||||
Transaction costs - net of tax benefits | 3.0 | 3.5 | |||||||||
Pro forma net income (loss) attributable to Dun & Bradstreet Holdings, Inc. | $ | (68.2) | $ | (178.1) |
Amortization life (years) | Initial purchase price allocation at March 31, 2020 | Measurement period adjustments | Final purchase price allocation at December 31, 2020 | |||||||||||||||||||||||
Cash | $ | 0.5 | $ | — | $ | 0.5 | ||||||||||||||||||||
Accounts receivable | 0.3 | — | 0.3 | |||||||||||||||||||||||
Other | 0.2 | 0.1 | 0.3 | |||||||||||||||||||||||
Total current assets | 1.0 | 0.1 | 1.1 | |||||||||||||||||||||||
Intangible assets: | ||||||||||||||||||||||||||
Customer relationships | 7 | 2.4 | — | 2.4 | ||||||||||||||||||||||
Technology | 11 | 6.8 | — | 6.8 | ||||||||||||||||||||||
Goodwill | Indefinite | 10.7 | 0.2 | 10.9 | ||||||||||||||||||||||
Deferred tax asset | 0.4 | — | 0.4 | |||||||||||||||||||||||
Total assets acquired | $ | 21.3 | $ | 0.3 | $ | 21.6 | ||||||||||||||||||||
Total liabilities assumed | 0.2 | 0.2 | 0.4 | |||||||||||||||||||||||
Total purchase price | $ | 21.1 | $ | 0.1 | $ | 21.2 |
Amortization life (years) | Initial purchase price allocation at September 30, 2019 | Measurement period adjustments | Final purchase price allocation at March 31, 2020 | |||||||||||||||||||||||
Cash | $ | 0.1 | $ | — | $ | 0.1 | ||||||||||||||||||||
Accounts receivable | 1.9 | — | 1.9 | |||||||||||||||||||||||
Other | 0.7 | — | 0.7 | |||||||||||||||||||||||
Total current assets | 2.7 | — | 2.7 | |||||||||||||||||||||||
Intangible assets: | ||||||||||||||||||||||||||
Customer relationships | 11 | 25.1 | (10.6) | 14.5 | ||||||||||||||||||||||
Technology | 14 | 48.0 | (0.6) | 47.4 | ||||||||||||||||||||||
Goodwill | 43.0 | 12.2 | 55.2 | |||||||||||||||||||||||
Deferred tax asset | 18.4 | (0.9) | 17.5 | |||||||||||||||||||||||
Other assets | 0.7 | (0.2) | 0.5 | |||||||||||||||||||||||
Total assets acquired | $ | 137.9 | $ | (0.1) | $ | 137.8 | ||||||||||||||||||||
Deferred revenue | $ | 6.5 | $ | — | $ | 6.5 | ||||||||||||||||||||
Other liabilities | 4.4 | (0.1) | 4.3 | |||||||||||||||||||||||
Total liabilities assumed | 10.9 | (0.1) | 10.8 | |||||||||||||||||||||||
Total purchase price | $ | 127.0 | $ | — | $ | 127.0 |
Successor | Predecessor | |||||||||||||||||||
Period from January 1 to December 31, 2019 | Period from January 1 to February 7, 2019 | Year ended December 31, 2018 | ||||||||||||||||||
Reported revenue | $ | 1,439.0 | $ | 178.7 | $ | 1,716.4 | ||||||||||||||
Lattice revenue - pre-acquisition revenue | 11.1 | 2.9 | 25.1 | |||||||||||||||||
Add: deferred revenue adjustment | 2.4 | — | (4.8) | |||||||||||||||||
Total pro forma revenue | $ | 1,452.5 | $ | 181.6 | $ | 1,736.7 | ||||||||||||||
Reported net income (loss) attributable to Dun & Bradstreet Holdings, Inc. (Successor)/The Dun & Bradstreet Corporation (Predecessor) | $ | (674.1) | $ | (75.6) | $ | 288.1 | ||||||||||||||
Pro forma adjustments - net of tax effect | ||||||||||||||||||||
Pre-acquisition net loss | (19.7) | (1.0) | (13.1) | |||||||||||||||||
Intangible amortization - net of tax benefits | (1.4) | (0.4) | (3.6) | |||||||||||||||||
Deferred revenue adjustment - net of tax benefits | 1.8 | — | (3.6) | |||||||||||||||||
Transaction costs - net of tax benefits | 0.4 | — | (0.4) | |||||||||||||||||
Pro forma net income (loss) attributable to Dun & Bradstreet Holdings, Inc. (Successor) / The Dun & Bradstreet Corporation (Predecessor) | $ | (693.0) | $ | (77.0) | $ | 267.4 |
December 31, 2021 | December 31, 2020 | ||||||||||
Right of use assets (1) | $ | 71.9 | $ | 64.8 | |||||||
Prepaid pension assets (2) | 36.6 | 4.3 | |||||||||
Investments | 27.2 | 27.3 | |||||||||
Other non-current assets (3) | 36.9 | 16.2 | |||||||||
Total | $ | 172.6 | $ | 112.6 |
December 31, 2021 | December 31, 2020 | ||||||||||
Accrued operating costs (1) | $ | 110.4 | $ | 75.7 | |||||||
Accrued interest expense | 12.6 | 29.0 | |||||||||
Short-term lease liability (2) | 26.0 | 23.4 | |||||||||
Accrued income tax | 16.4 | 3.9 | |||||||||
Other accrued liabilities (3) | 32.9 | 23.0 | |||||||||
Total | $ | 198.3 | $ | 155.0 |
December 31, 2021 | December 31, 2020 | ||||||||||
Deferred revenue - long term | $ | 13.7 | $ | 14.6 | |||||||
U.S. tax liability associated with the 2017 Act | 44.6 | 49.8 | |||||||||
Long-term lease liability (1) | 59.4 | 62.5 | |||||||||
Liabilities for unrecognized tax benefits | 19.2 | 18.9 | |||||||||
Other | 7.8 | 8.6 | |||||||||
Total | $ | 144.7 | $ | 154.4 |
December 31, 2021 | December 31, 2020 | ||||||||||
Land | $ | 7.7 | $ | — | |||||||
Building and building improvement | $ | 61.8 | $ | — | |||||||
Less: accumulated depreciation | 0.7 | — | |||||||||
Net building and building improvement | $ | 61.1 | $ | — | |||||||
Furniture and equipment | $ | 38.2 | $ | 24.4 | |||||||
Less: accumulated depreciation | 19.5 | 9.5 | |||||||||
Net furniture and equipment | $ | 18.7 | $ | 14.9 | |||||||
Leasehold improvements | $ | 16.6 | $ | 15.6 | |||||||
Less: accumulated depreciation | 7.3 | 4.8 | |||||||||
Net leasehold improvements | $ | 9.3 | $ | 10.8 | |||||||
Property, plant and equipment - net | $ | 96.8 | $ | 25.7 |
Weighted average amortization period (years) | Purchase price allocation | ||||||||||
Land | Indefinite | $ | 7.7 | ||||||||
Building | 53 | 57.3 | |||||||||
Site improvements | 14 | 2.0 | |||||||||
Tenant improvements | 9 | 2.5 | |||||||||
In place lease intangibles (1) | 9 | 7.1 | |||||||||
Total | $ | 76.6 |
Computer software | Goodwill | |||||||||||||
Successor: | ||||||||||||||
December 31, 2019 | $ | 382.2 | $ | 2,841.7 | ||||||||||
Acquisition (4) | — | 10.9 | ||||||||||||
Additions at cost (1) | 114.5 | — | ||||||||||||
Amortization | (71.4) | — | ||||||||||||
Write-off | (1.0) | — | ||||||||||||
Other (2) | 12.7 | 5.3 | ||||||||||||
December 31, 2020 | $ | 437.0 | $ | 2,857.9 | ||||||||||
Acquisition (3) | 79.3 | 675.6 | ||||||||||||
Additions at cost (1) (7) | 173.9 | — | ||||||||||||
Amortization | (113.3) | — | ||||||||||||
Write-off | (4.3) | — | ||||||||||||
Other (2) | (15.2) | (40.2) | ||||||||||||
December 31, 2021 | $ | 557.4 | $ | 3,493.3 |
Customer relationships | Reacquired rights | Database | Other indefinite-lived intangibles | Other intangibles | Total | |||||||||||||||||||||||||||||||||
December 31, 2019 | $ | 2,162.7 | $ | — | $ | 1,550.6 | $ | 1,275.8 | $ | 265.4 | $ | 5,254.5 | ||||||||||||||||||||||||||
Acquisitions (4) | 2.4 | — | — | 6.8 | 9.2 | |||||||||||||||||||||||||||||||||
Additions at cost | — | — | 0.1 | — | 0.7 | 0.8 | ||||||||||||||||||||||||||||||||
Amortization | (255.2) | — | (181.3) | — | (20.4) | (456.9) | ||||||||||||||||||||||||||||||||
Other (2) | 3.0 | — | — | — | 4.2 | 7.2 | ||||||||||||||||||||||||||||||||
December 31, 2020 (5) | $ | 1,912.9 | $ | — | $ | 1,369.4 | $ | 1,275.8 | $ | 256.7 | $ | 4,814.8 | ||||||||||||||||||||||||||
Acquisitions (3) | 147.8 | 270.0 | 113.2 | — | 1.4 | 532.4 | ||||||||||||||||||||||||||||||||
Additions at cost (6) | — | — | — | 4.2 | 7.6 | 11.8 | ||||||||||||||||||||||||||||||||
Amortization | (259.0) | (26.6) | (188.6) | — | (16.5) | (490.7) | ||||||||||||||||||||||||||||||||
WWN Relationship transfer (8) | — | 64.7 | — | — | (64.7) | — | ||||||||||||||||||||||||||||||||
Other (2) | (8.4) | (23.4) | (8.9) | — | (3.1) | (43.8) | ||||||||||||||||||||||||||||||||
December 31, 2021 (5) | $ | 1,793.3 | $ | 284.7 | $ | 1,285.1 | $ | 1,280.0 | $ | 181.4 | $ | 4,824.5 |
2022 | 2023 | 2024 | 2025 | 2026 | Thereafter | Total | |||||||||||||||||||||||||||||||||||
Reacquired rights | $ | 22.3 | $ | 22.3 | $ | 22.3 | $ | 22.3 | $ | 22.3 | $ | 173.2 | $ | 284.7 | |||||||||||||||||||||||||||
Computer software | 135.5 | 133.1 | 109.9 | 78.4 | 39.8 | 60.8 | 557.5 | ||||||||||||||||||||||||||||||||||
Customer relationship | 243.8 | 225.8 | 207.6 | 189.5 | 171.5 | 755.1 | 1,793.3 | ||||||||||||||||||||||||||||||||||
Database | 177.0 | 163.6 | 150.0 | 136.0 | 122.5 | 536.0 | 1,285.1 | ||||||||||||||||||||||||||||||||||
Other Intangibles | 16.9 | 16.8 | 16.3 | 16.3 | 16.2 | 98.9 | 181.4 | ||||||||||||||||||||||||||||||||||
Total | $ | 595.5 | $ | 561.6 | $ | 506.1 | $ | 442.5 | $ | 372.3 | $ | 1,624.0 | $ | 4,102.0 |
Predecessor: | ||||||||
December 31, 2018 | $ | 14.1 | ||||||
Additions charged to costs and expenses | 0.7 | |||||||
Write-offs | (0.6) | |||||||
Recoveries | 0.2 | |||||||
Other | 0.2 | |||||||
February 7, 2019 | $ | 14.6 | ||||||
Successor: | ||||||||
January 1, 2019 | $ | — | ||||||
Additions charged to costs and expenses | 5.4 | |||||||
Write-offs | (0.4) | |||||||
Recoveries | 2.5 | |||||||
Other | 0.1 | |||||||
December 31, 2019 | $ | 7.6 | ||||||
Additions charged to costs and expenses | 8.1 | |||||||
Write-offs | (5.8) | |||||||
Recoveries | 1.8 | |||||||
Other | (0.3) | |||||||
December 31, 2020 | $ | 11.4 | ||||||
Additions charged to costs and expenses | 12.3 | |||||||
Write-offs | (8.3) | |||||||
Recoveries | 1.4 | |||||||
Other | (0.3) | |||||||
December 31, 2021 | $ | 16.5 |
Predecessor: | ||||||||
December 31, 2018 | $ | 34.4 | ||||||
Additions charged (credited) to costs and expenses | — | |||||||
Additions charged (credited) due to foreign currency fluctuations | — | |||||||
Additions charged (credited) to other accounts | — | |||||||
February 7, 2019 | $ | 34.4 | ||||||
Successor: | ||||||||
January 1, 2019 | $ | — | ||||||
Acquisition | 60.8 | |||||||
Additions charged (credited) to costs and expenses | (27.2) | |||||||
Additions charged (credited) due to foreign currency fluctuations | 0.2 | |||||||
January 1, 2020 | $ | 33.8 | ||||||
Additions charged (credited) to costs and expenses | 0.5 | |||||||
Additions charged (credited) due to foreign currency fluctuations | 2.3 | |||||||
Additions charged (credited) to other accounts | — | |||||||
December 31, 2020 | $ | 36.6 | ||||||
Additions charged (credited) to costs and expenses | 4.2 | |||||||
Additions charged (credited) due to foreign currency fluctuations | (1.6) | |||||||
Additions charged (credited) to other accounts | 0.2 | |||||||
December 31, 2021 | $ | 39.4 |
Successor | Predecessor | |||||||||||||||||||||||||
Year ended December 31, 2021 | Year ended December 31, 2020 | Period from January 1 to December 31, 2019 | Period from January 1 to February 7, 2019 | |||||||||||||||||||||||
Non-operating pension income (expense) (1) | $ | 53.7 | $ | 46.2 | $ | 36.5 | $ | (85.7) | ||||||||||||||||||
Change in fair value of make-whole derivative liability (2) | — | (32.8) | (172.4) | — | ||||||||||||||||||||||
Debt redemption premium (3) | (29.5) | (50.1) | — | — | ||||||||||||||||||||||
Miscellaneous other income (expense) – net (4) | (9.3) | 25.1 | (17.6) | (0.3) | ||||||||||||||||||||||
Other income (expense) – net | $ | 14.9 | $ | (11.6) | $ | (153.5) | $ | (86.0) |
Successor | Predecessor | |||||||||||||||||||||||||
Year ended December 31, 2021 | Year ended December 31, 2020 | Period from January 1 to December 31, 2019 | Period from January 1 to February 7, 2019 | |||||||||||||||||||||||
Revenue: | ||||||||||||||||||||||||||
North America | $ | 1,499.4 | $ | 1,460.0 | $ | 1,317.5 | $ | 148.2 | ||||||||||||||||||
International | 671.0 | 299.8 | 260.4 | 30.5 | ||||||||||||||||||||||
Corporate and other (1) | (4.8) | (21.1) | (138.9) | — | ||||||||||||||||||||||
Consolidated total | $ | 2,165.6 | $ | 1,738.7 | $ | 1,439.0 | $ | 178.7 | ||||||||||||||||||
Successor | Predecessor | |||||||||||||||||||||||||
Year ended December 31, 2021 | Year ended December 31, 2020 | Period from January 1 to December 31, 2019 | Period from January 1 to February 7, 2019 | |||||||||||||||||||||||
Adjusted EBITDA | ||||||||||||||||||||||||||
North America | $ | 715.3 | $ | 696.2 | $ | 629.9 | $ | 60.4 | ||||||||||||||||||
International | 194.1 | 91.0 | 87.8 | 12.5 | ||||||||||||||||||||||
Corporate and other (1) | (62.3) | (75.8) | (212.6) | (9.3) | ||||||||||||||||||||||
Consolidated total | $ | 847.1 | $ | 711.4 | $ | 505.1 | $ | 63.6 | ||||||||||||||||||
Depreciation and amortization | (615.9) | (537.8) | (487.1) | (11.1) | ||||||||||||||||||||||
Interest expense - net | (205.7) | (270.4) | (301.0) | (5.2) | ||||||||||||||||||||||
Dividends allocated to preferred stockholders | — | (64.1) | (114.0) | — | ||||||||||||||||||||||
Benefit (provision) for income taxes | (23.4) | 112.4 | 118.3 | 27.5 | ||||||||||||||||||||||
Other income (expense) - net | 14.9 | (11.6) | (153.5) | (86.0) | ||||||||||||||||||||||
Equity in net income of affiliates | 2.7 | 2.4 | 4.2 | 0.5 | ||||||||||||||||||||||
Net income (loss) attributable to non-controlling interest | (5.8) | (4.9) | (6.4) | (0.8) | ||||||||||||||||||||||
Other incremental or reduced expenses and revenue from the application of purchase accounting | 12.9 | 18.8 | 21.2 | — | ||||||||||||||||||||||
Equity-based compensation | (33.3) | (45.1) | (11.7) | (11.7) | ||||||||||||||||||||||
Restructuring charges | (25.1) | (37.3) | (52.3) | (0.1) | ||||||||||||||||||||||
Merger and acquisition-related operating costs | (14.1) | (14.1) | (161.1) | (52.0) | ||||||||||||||||||||||
Transition costs | (11.6) | (31.9) | (32.3) | (0.3) | ||||||||||||||||||||||
Legal reserve associated with significant legal and regulatory matters | (12.8) | (3.9) | 0.2 | — | ||||||||||||||||||||||
Asset impairment | (1.6) | (4.5) | (3.7) | — | ||||||||||||||||||||||
Net income (loss) attributable to Dun & Bradstreet Holdings, Inc. (Successor) / The Dun & Bradstreet Corporation (Predecessor) | $ | (71.7) | $ | (180.6) | $ | (674.1) | $ | (75.6) | ||||||||||||||||||
Successor | Predecessor | |||||||||||||||||||||||||
Year ended December 31, 2021 | Year ended December 31, 2020 | Period from January 1 to December 31, 2019 | Period from January 1 to February 7, 2019 | |||||||||||||||||||||||
Depreciation and amortization: | ||||||||||||||||||||||||||
North America | $ | 60.2 | $ | 46.3 | $ | 36.1 | $ | 5.8 | ||||||||||||||||||
International | 12.1 | 8.3 | 6.2 | 1.5 | ||||||||||||||||||||||
Total segments | 72.3 | 54.6 | 42.3 | 7.3 | ||||||||||||||||||||||
Corporate and other (1) | 543.6 | 483.2 | 444.8 | 3.8 | ||||||||||||||||||||||
Consolidated total | $ | 615.9 | $ | 537.8 | $ | 487.1 | $ | 11.1 | ||||||||||||||||||
Capital expenditures: | ||||||||||||||||||||||||||
North America (2) | $ | 81.1 | $ | 1.9 | $ | 9.5 | $ | 0.2 | ||||||||||||||||||
International | 5.1 | 5.8 | 1.9 | 0.1 | ||||||||||||||||||||||
Total segments | 86.2 | 7.7 | 11.4 | 0.3 | ||||||||||||||||||||||
Corporate and other | 0.1 | 0.1 | 1.0 | (0.1) | ||||||||||||||||||||||
Consolidated total | $ | 86.3 | $ | 7.8 | $ | 12.4 | $ | 0.2 | ||||||||||||||||||
Additions to computer software and other intangibles: | ||||||||||||||||||||||||||
North America (3) | $ | 144.0 | $ | 107.4 | $ | 48.8 | $ | 4.3 | ||||||||||||||||||
International | 25.8 | 6.4 | 6.5 | 0.8 | ||||||||||||||||||||||
Total segments | 169.8 | 113.8 | 55.3 | 5.1 | ||||||||||||||||||||||
Corporate and other | 0.9 | 1.4 | 2.1 | — | ||||||||||||||||||||||
Consolidated total | $ | 170.7 | $ | 115.2 | $ | 57.4 | $ | 5.1 |
December 31, 2021 | December 31, 2020 | ||||||||||
Assets: | |||||||||||
North America | $ | 8,232.2 | $ | 8,522.9 | |||||||
International | 1,765.0 | 697.4 | |||||||||
Consolidated total | $ | 9,997.2 | $ | 9,220.3 | |||||||
Goodwill: | |||||||||||
North America | $ | 2,928.4 | $ | 2,745.5 | |||||||
International | 564.9 | 112.4 | |||||||||
Consolidated total | $ | 3,493.3 | $ | 2,857.9 | |||||||
Other intangibles: | |||||||||||
North America | $ | 4,186.2 | $ | 4,534.5 | |||||||
International | 638.3 | 280.3 | |||||||||
Consolidated total | $ | 4,824.5 | $ | 4,814.8 | |||||||
Other long-lived assets (excluding deferred income tax): | |||||||||||
North America | $ | 713.4 | $ | 562.9 | |||||||
International | 229.5 | 96.2 | |||||||||
Consolidated total | $ | 942.9 | $ | 659.1 | |||||||
Total long-lived assets | $ | 9,260.7 | $ | 8,331.8 |
Successor | Predecessor | |||||||||||||||||||||||||
Customer Solution Set Revenue | Year ended December 31, 2021 | Year ended December 31, 2020 | Period from January 1 to December 31, 2019 | Period from January 1 to February 7, 2019 | ||||||||||||||||||||||
North America (1): | ||||||||||||||||||||||||||
Finance & Risk | $ | 834.7 | $ | 811.2 | $ | 729.1 | $ | 80.4 | ||||||||||||||||||
Sales & Marketing | 664.7 | 648.8 | 588.4 | 67.8 | ||||||||||||||||||||||
Total North America | $ | 1,499.4 | $ | 1,460.0 | $ | 1,317.5 | $ | 148.2 | ||||||||||||||||||
International: | ||||||||||||||||||||||||||
Finance & Risk | $ | 430.3 | $ | 244.0 | $ | 210.4 | $ | 24.2 | ||||||||||||||||||
Sales & Marketing | 240.7 | 55.8 | 50.0 | 6.3 | ||||||||||||||||||||||
Total International | $ | 671.0 | $ | 299.8 | $ | 260.4 | $ | 30.5 | ||||||||||||||||||
Corporate and other: | ||||||||||||||||||||||||||
Finance & Risk | $ | (2.2) | $ | (10.8) | $ | (82.9) | $ | — | ||||||||||||||||||
Sales & Marketing | (2.6) | (10.3) | (56.0) | — | ||||||||||||||||||||||
Total Corporate and other | $ | (4.8) | $ | (21.1) | $ | (138.9) | $ | — | ||||||||||||||||||
Total Revenue: | ||||||||||||||||||||||||||
Finance & Risk | $ | 1,262.8 | $ | 1,044.4 | $ | 856.6 | $ | 104.6 | ||||||||||||||||||
Sales & Marketing | 902.8 | 694.3 | 582.4 | 74.1 | ||||||||||||||||||||||
Total Revenue | $ | 2,165.6 | $ | 1,738.7 | $ | 1,439.0 | $ | 178.7 |
2022 | 2023 | 2024 | 2025 | 2026 | Thereafter | Total | |||||||||||||||||||||||||||||||||||
Commitments to purchase obligations | $ | 317.6 | $ | 249.7 | $ | 204.9 | $ | 194.8 | $ | 204.9 | $ | 864.8 | $ | 2,036.7 |
For the Three Months Ended | |||||||||||||||||||||||
March 31, | June 30, | September 30, | December 31, | ||||||||||||||||||||
2021 | |||||||||||||||||||||||
Revenue | $ | 504.5 | $ | 520.9 | $ | 541.9 | $ | 598.3 | |||||||||||||||
Operating income (loss) | $ | 8.3 | $ | 26.9 | $ | 49.5 | $ | 60.9 | |||||||||||||||
Net income (loss) (1) | $ | (23.3) | $ | (50.8) | $ | 18.2 | $ | (10.0) | |||||||||||||||
Net (income) loss attributable to the non-controlling interest | $ | (1.7) | $ | (0.9) | $ | (1.6) | $ | (1.6) | |||||||||||||||
Net income (loss) attributable to Dun & Bradstreet Holdings, Inc. | $ | (25.0) | $ | (51.7) | $ | 16.6 | $ | (11.6) |
For the Three Months Ended | |||||||||||||||||||||||
March 31, | June 30, | September 30, | December 31, | ||||||||||||||||||||
2020 | |||||||||||||||||||||||
Revenue (1) | $ | 395.7 | $ | 418.7 | $ | 444.4 | $ | 479.9 | |||||||||||||||
Operating income (loss) (2) | $ | (7.2) | $ | (2.3) | $ | 45.5 | $ | 19.6 | |||||||||||||||
Net income (loss) (3)(4) | $ | 74.3 | $ | (174.7) | $ | (14.3) | $ | 3.1 | |||||||||||||||
Net (income) loss attributable to the non-controlling interest | $ | (0.4) | $ | (1.2) | $ | (2.0) | $ | (1.3) | |||||||||||||||
Net income (loss) attributable to Dun & Bradstreet Holdings, Inc. | $ | 41.9 | $ | (208.0) | $ | (16.3) | $ | 1.8 |
Exhibit Number | Description | |||||||
2.1 | ||||||||
3.1 | ||||||||
3.2 | ||||||||
4.1 | ||||||||
4.2 | ||||||||
4.3 | ||||||||
4.4 | ||||||||
10.1 | ||||||||
10.2 | ||||||||
10.3 | ||||||||
10.4 | ||||||||
10.5 | ||||||||
10.6 | ||||||||
10.7 | ||||||||
10.8 | ||||||||
10.9 | ||||||||
10.10 |
10.11 | ||||||||
10.12 | ||||||||
10.13 | ||||||||
10.14 | ||||||||
10.15 | ||||||||
10.16 | ||||||||
10.17 | ||||||||
10.18 | ||||||||
10.19 | ||||||||
10.20 | ||||||||
10.21 | ||||||||
10.22 | ||||||||
10.23 | ||||||||
10.24 | ||||||||
10.25 | ||||||||
10.26 | ||||||||
21.1 | ||||||||
23.1 | ||||||||
31.1 | ||||||||
31.2 | ||||||||
32.1 | ||||||||
32.2 | ||||||||
101 | The following materials from Dun & Bradstreet Holdings, Inc.’s Annual Report on Form 10-K for the year ended December 31, 2021, formatted in Inline Extensible Business Reporting Language (iXBRL): (i) the Consolidated Statement of Operations and Comprehensive Income (Loss), (ii) the Consolidated Balance Sheets, (iii) the Consolidated Statements of Cash Flows, (iv) the Consolidated Statements of Stockholder Equity (Deficit), and (v) the Notes to the Consolidated Financial Statements. | |||||||
104 | Cover Page Interactive Data File (embedded within the iXBRL document and contained in Exhibit 101) |
Dun & Bradstreet Holdings, Inc. | |||||||||||
By: | /s/ ANTHONY M. JABBOUR | ||||||||||
Anthony M. Jabbour | |||||||||||
Chief Executive Officer | |||||||||||
Date: February 24, 2022 |
Signature | Title | Date | |||||||||||||||
/s/ ANTHONY M. JABBOUR | Chief Executive Officer and Director | February 24, 2022 | |||||||||||||||
Anthony M. Jabbour | (Principal Executive Officer) | ||||||||||||||||
/s/ BRYAN T. HIPSHER | Chief Financial Officer | February 24, 2022 | |||||||||||||||
Bryan T. Hipsher | (Principal Financial Officer) | ||||||||||||||||
/s/ ANTHONY PIETRONTONE | Chief Accounting Officer | February 24, 2022 | |||||||||||||||
Anthony Pietrontone | (Principal Accounting Officer) | ||||||||||||||||
/s/ WILLIAM P. FOLEY II | Chairman of the Board | February 24, 2022 | |||||||||||||||
William P. Foley II | |||||||||||||||||
/s/ ELLEN R. ALEMANY | Director | February 24, 2022 | |||||||||||||||
Ellen R. Alemany | |||||||||||||||||
/s/ DOUGLAS K. AMMERMAN | Director | February 24, 2022 | |||||||||||||||
Douglas K. Ammerman | |||||||||||||||||
/s/ CHINH E. CHU | Director | February 24, 2022 | |||||||||||||||
Chinh E. Chu | |||||||||||||||||
/s/ THOMAS M. HAGERTY | Director | February 24, 2022 | |||||||||||||||
Thomas M. Hagerty | |||||||||||||||||
/s/ KEITH J. JACKSON | Director | February 24, 2022 | |||||||||||||||
Keith J. Jackson | |||||||||||||||||
/s/ RICHARD N. MASSEY | Director | February 24, 2022 | |||||||||||||||
Richard N. Massey | |||||||||||||||||
/s/ JAMES A. QUELLA | Director | February 24, 2022 | |||||||||||||||
James A. Quella | |||||||||||||||||
/s/ GANESH B. RAO | Director | February 24, 2022 | |||||||||||||||
Ganesh B. Rao |
Name of Grantee: | [●] | ||||
Number of Shares of Restricted Stock Granted: | [●] | ||||
Effective Date of Grant: | [●] | ||||
Vesting and Period of Restriction: | Subject to the terms of the Plan and the Restricted Stock Award Agreement attached hereto, the Period of Restriction shall lapse, and the Shares shall vest and become free of the forfeiture provisions contained in the Restricted Stock Award Agreement, with respect to one-third (1/3) of the shares on each of the first three anniversaries of the Effective Date of Grant, subject to satisfaction of the Performance Restriction as set forth on Exhibit A of the Restricted Stock Award Agreement attached hereto. |
Anniversary Date | % of Restricted Stock Units | ||||
First (1st) anniversary of the Effective Date of Grant | 33.33% | ||||
Second (2nd) anniversary of the Effective Date of Grant | 33.33% | ||||
Third (3rd) anniversary of the Effective Date of Grant | 33.34% |
Name of Grantee: | [●] | ||||
Number of Shares of Restricted Stock Granted: | [●] | ||||
Effective Date of Grant: | March 10, 2021 | ||||
Vesting and Period of Restriction: | Subject to the terms of the Plan and the Restricted Stock Award Agreement attached hereto, the Period of Restriction shall lapse, and the Shares shall vest and become free of the forfeiture provisions contained in the Restricted Stock Award Agreement, with respect to 100% of the shares on the first anniversary of the Effective Date of Grant. |
Exhibit 21.1 |
Subsidiary | Domestic Jurisdiction | ||||
Avention Singapore Pte. Ltd. (Singapore) | Singapore | ||||
Avention UK Limited | England | ||||
Avention, Inc. | Delaware, USA | ||||
Beijing MicroMarketing D&B Marketing Consulting Co., Ltd. | China | ||||
Bisnode AB | Sweden | ||||
BISNODE BH društvo sa ograničenom odgovornošću Sarajevo | Bosnia | ||||
Bisnode Business Information Group AB | Sweden | ||||
Bisnode D&B Denmark A/S | Denmark | ||||
Bisnode D&B Finland Oy | Finland | ||||
Bisnode D&B Norway AS | Norway | ||||
Bisnode D&B Polska sp z.o.o. | Poland | ||||
Bisnode Denmark A/S | Denmark | ||||
Bisnode Dun & Bradstreet Sverige AB | Sweden | ||||
Bisnode Estonia AS | Estonia | ||||
Bisnode Finland Oy | Finland | ||||
Bisnode Holding BeNeFra B.V. | Netherlands | ||||
Bisnode KIT AB | Sweden | ||||
Bisnode Kredit AB | Sweden | ||||
Bisnode Marketing Oy | Finland | ||||
Bisnode Norge AS | Norway | ||||
Bisnode Slovensko s.r.o. | Slovakia | ||||
Bisnode Sverige AB | Sweden | ||||
Business Online Public Co., Ltd. | Thailand | ||||
Cannondale Holdings, Inc. | Delaware, USA | ||||
Cannondale Investments, Inc. | Delaware, USA | ||||
Corinthian Leasing Corporation | Delaware, USA | ||||
D&B Business Information Solutions Unlimited Company | Ireland | ||||
D&B Business Services Group Partnership | Delaware, USA | ||||
D&B Canadian Holding B.V. | Netherlands | ||||
D&B Europe Limited | England | ||||
D&B Group Holdings (UK) | England | ||||
D&B Group Limited | Delaware, USA | ||||
D&B Group Limited (Branch) | England | ||||
D&B Holdings (UK) | England | ||||
D&B Holdings Australia Limited | England | ||||
D&B Information Services (M) Sdn. Bhd. | Malaysia | ||||
D&B International Holdings B.V. | Netherlands | ||||
D&B Investing 1, LLC | Delaware, USA |
Exhibit 21.1 |
D&B Management Services Co. | Delaware, USA | ||||
D&B Mauritius Limited | Mauritius | ||||
DBXB Anz Pty Ltd. | Australia | ||||
DBXB Netherlands B.V. | Netherlands | ||||
DBXB S.r.l. | Italy | ||||
Dun & Bradstreet (Asia Pacific) Pte. Ltd. | Singapore | ||||
Dun & Bradstreet (D&B) Malaysia Sdn. Bhd. | Malaysia | ||||
Dun & Bradstreet (HK) Limited | Hong Kong | ||||
Dun & Bradstreet (SCS) BV | Netherlands | ||||
Dun & Bradstreet (Singapore) Pte. Ltd. | Singapore | ||||
Dun & Bradstreet (U.K.) Pension Plan Trustee Company Ltd | England | ||||
Dun & Bradstreet Austria GmbH | Austria | ||||
Dun & Bradstreet Biuro Informacji Gospodarczej S.A. | Poland | ||||
Dun & Bradstreet Czech Republic, a.s. | Czech Republic | ||||
Dun & Bradstreet d.o.o | Zagreb | ||||
Dun & Bradstreet d.o.o | Slovenia | ||||
Dun & Bradstreet d.o.o. | Serbia | ||||
Dun & Bradstreet Deutschland GmbH | Germany | ||||
Dun & Bradstreet Deutschland Holding GmbH | Germany | ||||
Dun & Bradstreet Emerging Businesses Corp. | Delaware, USA | ||||
Dun & Bradstreet Europe Data Science Innovation SA | Belgium | ||||
Dun & Bradstreet European Business Information Center B.V. | Netherlands | ||||
Dun & Bradstreet Finance Limited | England | ||||
Dun & Bradstreet Government Solutions, Inc. | Delaware, USA | ||||
Dun & Bradstreet Holdings B.V. | Netherlands | ||||
Dun & Bradstreet Hungary Kft. | Hungary | ||||
Dun & Bradstreet Information Services India Pvt. Ltd. | India | ||||
Dun & Bradstreet Interfax B.V. | Netherlands | ||||
Dun & Bradstreet International Consultant (Shanghai) Co. Ltd. | China | ||||
Dun & Bradstreet International, Ltd. | Delaware, USA | ||||
Dun & Bradstreet International, Ltd. - Korea Branch | Republic of Korea | ||||
Dun & Bradstreet International, Ltd., Taiwan Branch | Taiwan Province of China | ||||
Dun & Bradstreet Investments Limited | England | ||||
Dun & Bradstreet Japan Ltd. | Japan | ||||
Dun & Bradstreet Limited | England | ||||
Dun & Bradstreet NetProspex, Inc. | Delaware, USA | ||||
Dun & Bradstreet Poland sp z.o.o. | Poland | ||||
Dun & Bradstreet S.A. | Uruguay | ||||
Dun & Bradstreet Schweiz AG | Switzerland | ||||
Dun & Bradstreet Unterstuetzungskasse GmbH | Germany | ||||
Dun & Bradstreet, Inc. | Delaware, USA | ||||
Dun & Bradstreet, S.A. Sociedad de Informacion Crediticia | Mexico | ||||
Evince Analytics, Incorporated | Virginia, USA | ||||
Eyeota Australia Pte. Ltd. | Australia | ||||
Eyeota Holdings Pte. Ltd. | Singapore |
Exhibit 21.1 |
Eyeota India Private Limited | India | ||||
Eyeota Japan Corporation | Japan | ||||
Eyeota Limited | Hong Kong | ||||
Eyeota Pte. Ltd. | Singapore | ||||
Eyeota UK Limited | England | ||||
Eyeota USA Inc | Delaware, USA | ||||
Hoover's, Inc. | Delaware, USA | ||||
Ifico-Buergel AG | Switzerland | ||||
Indobizinfo Pte Ltd. | Singapore | ||||
Interfax Dun & Bradstreet Holding B.V. | Netherlands | ||||
Kosmos Business Information Limited | England | ||||
Lattice Engines (Beijing) Technology Co., Ltd. | China | ||||
Lattice Engines, Inc. | Delaware, USA | ||||
MadObjective, Inc. | Delaware, USA | ||||
Marknadsinformation Analys MIA AB | Sweden | ||||
NetWise Data, LLC | Florida, USA | ||||
NICE D&B Co., Ltd. | Republic of Korea | ||||
OneSource Information Services UK Limited | England | ||||
Orb Intelligence, Inc. | Delaware, USA | ||||
Prestaleads SAS | France | ||||
Shanghai Huaxia Dun & Bradstreet Business Information Consulting Co. Limited | China | ||||
SIA Datu Serviss | Latvia | ||||
SMERA Ratings Limited - Acuite Ratings & Research Limited (Current Name) | India | ||||
Star Intermediate II, LLC | Delaware, USA | ||||
Star Intermediate III, LLC | Delaware, USA | ||||
The D&B Companies of Canada ULC | Canada | ||||
The Dun & Bradstreet Corporation | Delaware, USA | ||||
The Dun & Bradstreet Corporation Foundation | Delaware, USA | ||||
Tradethink Limited | Cyprus | ||||
TransUnion Limited | Hong Kong | ||||
Triopax Investments Limited | Cyprus | ||||
Vendemore Nordic AB | Sweden |