Dun & Bradstreet Holdings, Inc. (NYSE:DNB), a leading global provider of business decisioning data and analytics, today announced unaudited financial results for the first quarter ended March 31, 2024. A reconciliation of U.S. generally accepted accounting principles ("GAAP") to non-GAAP financial measures has been provided in this press release, including the accompanying tables. An explanation of these measures is also included below under the heading "Use of Non-GAAP Financial Measures."

Revenue for the first quarter of 2024 was $564.5 million, an increase of 4.5% and 4.1% on a constant currency basis compared to the first quarter of 2023.
Organic revenue increased 4.3% on a constant currency basis compared to the first quarter of 2023.
GAAP net loss for the first quarter of 2024 was $23.2 million, or diluted earnings per share of $0.05, compared to net loss of $33.7 million, or loss per share of $0.08 for the prior year quarter. Adjusted net income was $85.0 million, or adjusted diluted earnings per share of $0.20, compared to adjusted net income of $80.5 million, or adjusted diluted earnings per share of $0.19 for the prior year quarter.
Adjusted EBITDA for the first quarter of 2024 was $201.3 million, an increase of 6.0% compared to the prior year quarter. Adjusted EBITDA margin for the first quarter of 2024 was 35.7%.

"We are pleased with our strong start to the year, as we delivered organic revenue growth of 4.3 percent, Adjusted EBITDA margin expansion of 50 basis points, and improved free cash flow conversion during the first quarter. Our growth is driven by the improvements we have made in cross-sell and upsell, new logo acquisition, new solution innovation and pricing. In particular, we continue to see strong demand for master data management and third party and supply chain risk solutions. Clients and prospects throughout the world continue to need better data, analytics and insights into the risk profiles of their most critical vendors and third parties, and we believe the depth and breadth of our global private company data assets provides a significant advantage," said Anthony Jabbour, Dun & Bradstreet Chief Executive Officer. "We are encouraged with our progress to date, and we remain confident in our ability to deliver on our fiscal year 2024 financial and operational goals. In recognition of our optimism regarding the Company's future financial performance, as well as a strengthening balance sheet, I am pleased to announce that our board of directors has approved a share repurchase program to capitalize on what we see as a highly favorable buying opportunity."

Segment Results

North America

For the first quarter of 2024, North America revenue was $386.6 million, an increase of $11.9 million or 3.2% compared to the first quarter of 2023.

Finance and Risk revenue for the first quarter of 2024 was $208.1 million, an increase of $6.9 million or 3.5% compared to the first quarter of 2023.
Sales and Marketing revenue for the first quarter of 2024 was $178.5 million, an increase of $5.0 million or 2.9% compared to the first quarter of 2023.

North America adjusted EBITDA for the first quarter of 2024 was $152.1 million, an increase of 1.0%, with adjusted EBITDA margin of 39.3%.

International

International revenue for the first quarter of 2024 was $177.9 million, an increase of $12.2 million or 7.4% and 6.3% on a constant currency basis compared to the first quarter of 2023. Excluding the divestiture of a business-to-consumer business in Finland and the positive impact of foreign exchange of $1.7 million, International organic revenue increased 6.8%.

Finance and Risk revenue for the first quarter of 2024 was $120.0 million, an increase of $9.2 million or 8.3% and 7.1% on a constant currency basis compared to the first quarter of 2023.
Sales and Marketing revenue for the first quarter of 2024 was $57.9 million, an increase of $3.0 million or 5.5% and 4.7% on a constant currency basis compared to the first quarter of 2023. Excluding the impact of the divestiture and the positive impact of foreign exchange, organic revenue increased 6.0%.

International adjusted EBITDA for the first quarter of 2024 was $64.3 million, an increase of 15.6%, with adjusted EBITDA margin of 36.1%.

Balance Sheet

As of March 31, 2024, we had cash and cash equivalents of $216.0 million and total principal amount of debt of $3,563.6 million. We had $850.0 million available on our $850 million revolving credit facility as of March 31, 2024.

Stock Repurchase Program

On April 30, 2024, Dun & Bradstreet's board of directors authorized a share repurchase program for up to 10 million shares of the Company's common stock through April 30, 2027. Under the share repurchase program, the Company may repurchase shares from time to time through open market purchases, in privately negotiated transactions or by other means, in accordance with applicable securities laws and other restrictions, including Rule 10b-18 under the Securities Exchange Act of 1934, as amended. The repurchase program does not obligate the Company to acquire any specific number of shares and may be suspended or terminated at any time. The timing and total amount of stock repurchases will depend upon business, economic and market conditions, corporate and regulatory requirements, prevailing stock prices and other considerations.

Business Outlook

Revenues after the impact of foreign exchange are expected to be in the range of $2,400 million to $2,440 million, or ∼3.7% to 5.4%.
Organic revenue growth is expected to be in the range of 4.1% to 5.1%.
Adjusted EBITDA is expected to be in the range of $930 million to $950 million.
Adjusted EPS is expected to be in the range of $1.00 to $1.04.

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

Earnings Conference Call and Audio Webcast

Dun & Bradstreet will host a conference call to discuss the first quarter 2024 financial results on May 2, 2024 at 8:30am ET. The conference call can be accessed live over the phone by dialing 1-888-886-7786 (USA), or 1-416-764-8658 (International). The conference call replay will be available from 11:30am ET on May 2, 2024, through May 16, 2024, by dialing 1-844-512-2921 (USA) or 1-412-317-6671 (International). The replay passcode will be 81804054.

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

About Dun & Bradstreet

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

Use of Non-GAAP Financial Measures

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

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

Organic Revenue

We define organic revenue as reported revenue before the effect of foreign exchange excluding revenue from acquired businesses, if applicable, for the first twelve months. In addition, organic revenue excludes current and prior year revenue associated with divested businesses, if applicable. We believe the organic measure provides investors and analysts with useful supplemental information regarding the Company's underlying revenue trends by excluding the impact of acquisitions and divestitures.

Adjusted EBITDA and Adjusted EBITDA Margin

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

depreciation and amortization;
interest expense and income;
income tax benefit or provision;
other non-operating expenses or income;
equity in net income of affiliates;
net income attributable to non-controlling interests;
equity-based compensation;
restructuring charges;
merger, acquisition and divestiture-related operating costs;
transition costs primarily consisting of non-recurring expenses associated with investments to transform our technology and back-office infrastructure, including investment in the architecture of our technology platforms and cloud-focused infrastructure. The transformation efforts require us to dedicate separate resources in order to develop the new cloud-based infrastructure in parallel with our current environment. These costs, as well as other expenses associated with transformational activities, are incremental and redundant costs that will not recur after we achieve our objectives and are not representative of our underlying operating performance. We believe that excluding these costs from our non-GAAP measures provides a better reflection of our ongoing cost structure; and
other adjustments include non-recurring charges such as legal expense associated with significant legal and regulatory matters and impairment charges.

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

Adjusted Net Income

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

incremental amortization resulting from the application of purchase accounting. We exclude amortization of recognized intangible assets resulting from the application of purchase accounting because it is non-cash and is not indicative of our ongoing and underlying operating performance. The Company believes that recognized intangible assets by their nature are fundamentally different from other depreciating assets that are replaced on a predictable operating cycle. Unlike other depreciating assets, such as developed and purchased software licenses or property and equipment, there is no replacement cost once these recognized intangible assets expire and the assets are not replaced. Additionally, the Company's costs to operate, maintain and extend the life of acquired intangible assets and purchased intellectual property are reflected in the Company's operating costs as personnel, data fees, facilities, overhead and similar items;
equity-based compensation;
restructuring charges;
merger, acquisition and divestiture-related operating costs;
transition costs primarily consisting of non-recurring expenses associated with investments to transform our technology and back-office infrastructure, including investment in the architecture of our technology platforms and cloud-focused infrastructure. The transformation efforts require us to dedicate separate resources in order to develop the new cloud-based infrastructure in parallel with our current environment. These costs, as well as other expenses associated with transformational activities, are incremental and redundant costs that will not recur after we achieve our objectives and are not representative of our underlying operating performance. We believe that excluding these costs from our non-GAAP measures provides a better reflection of our ongoing cost structure;
merger, acquisition and divestiture-related non-operating costs;
debt refinancing and extinguishment costs;
non-operating pension-related income (expenses) includes certain costs and income associated with our pension and postretirement plans, consisting of interest cost, expected return on plan assets and amortized actuarial gains or losses, prior service credits and if applicable, plan settlement charges. These adjustments are non-cash and market-driven, primarily due to the changes in the value of pension plan assets and liabilities which are tied to financial market performance and conditions;
non-cash gain and loss resulting from the modification of our interest rate swaps;
other adjustments include non-recurring charges such as legal expense associated with significant legal and regulatory matters and impairment charges;
tax effect of the non-GAAP adjustments; and
other tax effect adjustments related to the tax impact of statutory tax rate changes on deferred taxes and other discrete items.

Adjusted Net Earnings Per Diluted Share

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

Forward-Looking Statements

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

The risks and uncertainties that forward-looking statements are subject to include, but are not limited to: (i) our ability to implement and execute our strategic plans to transform the business; (ii) our ability to develop or sell solutions in a timely manner or maintain client relationships; (iii) competition for our solutions; (iv) harm to our brand and reputation; (v) unfavorable global economic conditions including, but not limited to, volatility in interest rates, foreign currency markets, inflation, and supply chain disruptions; (vi) risks associated with operating and expanding internationally; (vii) failure to prevent cybersecurity incidents or the perception that confidential information is not secure; (viii) failure in the integrity of our data or systems; (ix) system failures and personnel disruptions, which could delay the delivery of our solutions to our clients; (x) loss of access to data sources or ability to transfer data across the data sources in markets where we operate; (xi) failure of our software vendors and network and cloud providers to perform as expected or if our relationship is terminated; (xii) loss or diminution of one or more of our key clients, business partners or government contracts; (xiii) dependence on strategic alliances, joint ventures and acquisitions to grow our business; (xiv) our ability to protect our intellectual property adequately or cost-effectively; (xv) claims for intellectual property infringement; (xvi) interruptions, delays or outages to subscription or payment processing platforms; (xvii) risks related to acquiring and integrating businesses and divestitures of existing businesses; (xviii) our ability to retain members of the senior leadership team and attract and retain skilled employees; (xix) compliance with governmental laws and regulations; (xx) risks related to registration and other rights held by certain of our largest shareholders; (xxi) an outbreak of disease, global or localized health pandemic or epidemic, or the fear of such an event, including the global economic uncertainty and measures taken in response; (xxii) increased economic uncertainty related to the ongoing conflict between Russia and Ukraine, the conflict in the Middle East, and associated trends in macroeconomic conditions, and (xxiii) the other factors described under the headings "Risk Factors," "Management's Discussion and Analysis of Financial Condition and Results of Operations," "Cautionary Note Regarding Forward-Looking Statements" and other sections of our Annual Report on Form 10-K filed with the Securities and Exchange Commission ("SEC") on February 22, 2024.


Dun & Bradstreet Holdings, Inc. Consolidated Statements of Operations (In millions, except per share data)


	Three months ended March 31,
		2024			2023
Revenue	$	564.5		$	540.4
Cost of services (exclusive of depreciation and amortization) ⁽¹⁾		224.1			207.8
Selling and administrative expenses ⁽¹⁾		176.4			175.1
Depreciation and amortization		144.0			145.4
Restructuring charges		3.4			4.2
Operating costs		547.9			532.5
Operating income (loss)		16.6			7.9
Interest income		1.6			1.4
Interest expense		(85.3	)		(55.3	)
Other income (expense) - net		0.1			0.6
Non-operating income (expense) - net		(83.6	)		(53.3	)
Income (loss) before provision (benefit) for income taxes and equity in net income of affiliates		(67.0	)		(45.4	)
Less: provision (benefit) for income taxes		(44.2	)		(11.8	)
Equity in net income of affiliates		0.9			0.8
Net income (loss)		(21.9	)		(32.8	)
Less: net (income) loss attributable to the non-controlling interest		(1.3	)		(0.9	)
Net income (loss) attributable to Dun & Bradstreet Holdings, Inc.	$	(23.2	)	$	(33.7	)

Basic earnings (loss) per share of common stock attributable to Dun & Bradstreet Holdings, Inc.	$	(0.05	)	$	(0.08	)
Diluted earnings (loss) per share of common stock attributable to Dun & Bradstreet Holdings, Inc.	$	(0.05	)	$	(0.08	)
Weighted average number of shares outstanding-basic		431.6			429.6
Weighted average number of shares outstanding-diluted		431.6			429.6

(1)		Prior year period results have been recast to reflect the change in presentation and to conform to the current period presentation. For the three months ended March 31, 2023, we reclassified $11.9 million from Selling and administrative expenses to Cost of services (exclusive of depreciation and amortization). This reclassification has no impact on total operating costs, operating income, net income (loss), earnings (loss) per share or segment results. Additionally, the reclassification has no impact on the unaudited consolidated balance sheets or unaudited consolidated statement of cash flows.


Dun & Bradstreet Holdings, Inc. Consolidated Balance Sheets (In millions, except share data and per share data)


	March 31, 2024			December 31, 2023
Assets
Current assets
Cash and cash equivalents	$	216.0		$	188.1
Accounts receivable, net of allowance of $22.1 at March 31, 2024 and $20.1 at December 31, 2023		170.0			258.0
Prepaid taxes		52.4			51.8
Other prepaids		99.2			100.1
Other current assets		71.7			58.3
Total current assets		609.3			656.3
Non-current assets
Property, plant and equipment, net of accumulated depreciation of $49.6 at March 31, 2024 and $45.7 at December 31, 2023		98.9			102.1
Computer software, net of accumulated amortization of $541.5 at March 31, 2024 and $507.1 at December 31, 2023		671.4			666.3
Goodwill		3,424.7			3,445.8
Other intangibles		3,805.2			3,915.9
Deferred costs		162.6			161.7
Other non-current assets		206.6			187.8
Total non-current assets		8,369.4			8,479.6
Total assets	$	8,978.7		$	9,135.9
Liabilities
Current liabilities
Accounts payable	$	107.5		$	111.7
Accrued payroll		53.9			111.9
Short-term debt		31.0			32.7
Deferred revenue		622.5			590.0
Other accrued and current liabilities		172.5			196.1
Total current liabilities		987.4			1,042.4
Long-term pension and postretirement benefits		133.2			143.9
Long-term debt		3,506.8			3,512.5
Deferred income tax		852.4			887.3
Other non-current liabilities		129.8			118.2
Total liabilities		5,609.6			5,704.3
Commitments and contingencies

Equity
Common Stock, $0.0001 par value per share, authorized—2,000,000,000 shares; 443,622,723 shares issued and 442,735,803 shares outstanding at March 31, 2024 and 439,735,256 shares issued and 438,848,336 shares outstanding at December 31, 2023		—			—
Capital surplus		4,414.9			4,429.2
Accumulated deficit		(834.3	)		(811.1	)
Treasury Stock, 886,920 shares at both March 31, 2024 and December 31, 2023		(0.3	)		(0.3	)
Accumulated other comprehensive loss		(224.9	)		(198.7	)
Total stockholders' equity		3,355.4			3,419.1
Non-controlling interest		13.7			12.5
Total equity		3,369.1			3,431.6
Total liabilities and stockholders' equity	$	8,978.7		$	9,135.9


Dun & Bradstreet Holdings, Inc. Condensed Consolidated Statements of Cash Flows (In millions)


	Three months ended March 31,
		2024			2023
Cash flows provided by (used in) operating activities:
Net income (loss)	$	(21.9	)	$	(32.8	)
Reconciliation of net income (loss) to net cash provided by (used in) operating activities:
Depreciation and amortization		144.0			145.4
Amortization of unrecognized pension loss (gain)		(0.4	)		(0.7	)
Deferred debt issuance costs amortization and write-off		39.3			4.2
Equity-based compensation expense		17.9			20.5
Restructuring charge		3.4			4.2
Restructuring payments		(3.0	)		(4.8	)
Changes in deferred income taxes		(35.1	)		(27.5	)
Changes in operating assets and liabilities:
(Increase) decrease in accounts receivable		82.4			89.9
(Increase) decrease in prepaid taxes, other prepaids and other current assets		(3.8	)		(29.1	)
Increase (decrease) in deferred revenue		43.9			73.4
Increase (decrease) in accounts payable		(12.6	)		(5.3	)
Increase (decrease) in accrued payroll		(57.0	)		(52.1	)
Increase (decrease) in other accrued and current liabilities		(15.3	)		(27.0	)
(Increase) decrease in other long-term assets		1.6			6.8
Increase (decrease) in long-term liabilities		(16.4	)		(9.7	)
Net, other non-cash adjustments		(8.1	)		0.3
Net cash provided by (used in) operating activities		158.9			155.7
Cash flows provided by (used in) investing activities:
Cash settlements of foreign currency contracts and net investment hedge		3.0			6.1
Capital expenditures		(1.3	)		(1.3	)
Additions to computer software and other intangibles		(56.4	)		(44.6	)
Other investing activities, net		(0.2	)		0.2
Net cash provided by (used in) investing activities		(54.9	)		(39.6	)
Cash flows provided by (used in) financing activities:
Payments of dividends		(22.0	)		(21.5	)
Proceeds from borrowings on Credit Facility		10.4			67.5
Proceeds from borrowings on Term Loan Facility		3,103.6			—
Payments of borrowings on Credit Facility		(35.4	)		(62.8	)
Payments of borrowing on Term Loan Facility		(3,103.6	)		(8.2	)
Payment of debt issuance costs		(26.6	)		—
Payment for purchase of non-controlling interests		—			(85.9	)
Other financing activities, net		(2.1	)		(11.3	)
Net cash provided by (used in) financing activities		(75.7	)		(122.2	)
Effect of exchange rate changes on cash and cash equivalents		(0.4	)		1.8
Increase (decrease) in cash and cash equivalents		27.9			(4.3	)
Cash and Cash Equivalents, Beginning of Period		188.1			208.4
Cash and Cash Equivalents, End of Period	$	216.0		$	204.1

Supplemental Disclosure of Cash Flow Information:

Cash Paid for:
Income taxes payment (refund), net	$	9.6		$	13.5
Interest	$	47.9		$	44.8


Dun & Bradstreet Holdings, Inc. Reconciliation of Net Income (Loss) to Adjusted EBITDA (In millions)


	Three months ended March 31,
		2024			2023
Net income (loss) attributable to Dun & Bradstreet Holdings, Inc.	$	(23.2	)	$	(33.7	)
Depreciation and amortization		144.0			145.4
Interest expense - net		83.7			53.9
(Benefit) provision for income tax - net		(44.2	)		(11.8	)
EBITDA		160.3			153.8
Other income (expense) - net		(0.1	)		(0.6	)
Equity in net income of affiliates		(0.9	)		(0.8	)
Net income (loss) attributable to non-controlling interest		1.3			0.9
Equity-based compensation		17.9			20.5
Restructuring charges		3.4			4.2
Merger, acquisition and divestiture-related operating costs		0.2			2.6
Transition costs		17.4			8.4
Other adjustments		1.8			1.0
Adjusted EBITDA	$	201.3		$	190.0

North America	$	152.1		$	150.5
International		64.3			55.6
Corporate and other		(15.1	)		(16.1	)
Adjusted EBITDA	$	201.3		$	190.0
Adjusted EBITDA Margin		35.7	%		35.2	%


Dun & Bradstreet Holdings, Inc. Segment Revenue and Adjusted EBITDA (Unaudited) (In millions)


	Three months ended March 31, 2024
	North America			International			Corporate and Other			Total
Revenue	$	386.6		$	177.9		$	—		$	564.5
Total operating costs		260.0			119.4			17.0			396.4
Operating income (loss)		126.6			58.5			(17.0	)		168.1
Depreciation and amortization		25.5			5.8			1.9			33.2
Adjusted EBITDA	$	152.1		$	64.3		$	(15.1	)	$	201.3

Adjusted EBITDA margin		39.3	%		36.1	%		N/A			35.7	%


	Three months ended March 31, 2023
	North America			International			Corporate and Other			Total
Revenue	$	374.7		$	165.7		$	—		$	540.4
Total operating costs		244.3			115.2			17.8			377.3
Operating income (loss)		130.4			50.5			(17.8	)		163.1
Depreciation and amortization		20.1			5.1			1.7			26.9
Adjusted EBITDA	$	150.5		$	55.6		$	(16.1	)	$	190.0

Adjusted EBITDA margin		40.2	%		33.6	%		N/A			35.2	%


Dun & Bradstreet Holdings, Inc. Reconciliation of Net Income (Loss) to Adjusted Net Income (Loss) (In millions, except per share data)


	Three months ended March 31,
		2024			2023
Net income (loss) attributable to Dun & Bradstreet Holdings, Inc.	$	(23.2	)	$	(33.7	)
Incremental amortization of intangible assets resulting from the application of purchase accounting		110.8			118.5
Equity-based compensation		17.9			20.5
Restructuring charges		3.4			4.2
Merger, acquisition and divestiture-related operating costs		0.2			2.6
Transition costs		17.4			8.4
Merger, acquisition and divestiture-related non-operating costs		0.1			—
Debt refinancing and extinguishment costs		37.1			—
Non-operating pension-related income		(5.0	)		(4.6	)
Non-cash gain from interest rate swap amendment ⁽¹⁾		(7.8	)		—
Other adjustments		1.8			1.0
Tax effect of non-GAAP adjustments		(63.6	)		(37.4	)
Other tax effect adjustments		(4.1	)		1.0
Adjusted net income (loss) attributable to Dun & Bradstreet Holdings, Inc.	$	85.0		$	80.5
Adjusted net earnings per diluted share	$	0.20		$	0.19
Weighted average number of shares outstanding - diluted		435.7			431.5

(1)

Amount represents non-cash amortization gain resulted from the amendment of our interest rate swap derivatives. The amount is reported within "Interest expense-net" for the three months ended March 31, 2024.

View source version on businesswire.com: https://www.businesswire.com/news/home/20240501683004/en/