XML 62 R46.htm IDEA: XBRL DOCUMENT v3.22.0.1
Acquisitions (Tables)
 12 Months Ended
Dec. 31, 2021
Business Combination and Asset Acquisition [Abstract]  
Schedule of Purchase Price Allocation The table below reflects the purchase price related to the acquisition and the resulting purchase allocation:
Weighted average amortization period (years)Initial purchase price allocationMeasurement period adjustmentsFinal Purchase price allocation at December 31, 2019
Cash$117.7 $— $117.7 
Accounts receivable267.8 (1.7)266.1 
Other current assets46.8 (0.4)46.4 
Total current assets432.3 (2.1)430.2 
Intangible assets:
Customer relationships16.92,589.0 (200.5)2,388.5 
Partnership agreements14.3— 230.3 230.3 
Computer software7.8376.0 — 376.0 
Database171,769.0 (47.0)1,722.0 
     TrademarkIndefinite1,200.8 75.0 1,275.8 
Goodwill2,797.6 (10.0)2,787.6 
Property, plant & equipment30.3 — 30.3 
Right of use asset103.9 7.4 111.3 
Other34.4 (0.1)34.3 
Total assets acquired$9,333.3 $53.0 $9,386.3 
Accounts payable$74.2 $— $74.2 
Deferred revenue398.4 (0.6)397.8 
Accrued liabilities240.1 (2.3)237.8 
Short-term pension and other accrued benefits106.0 — 106.0 
Other current liabilities41.1 4.7 45.8 
Total current liabilities859.8 1.8 861.6 
Long-term pension and postretirement obligations213.6 7.4 221.0 
Deferred tax liability1,388.3 (7.7)1,380.6 
Long-term debt625.1 — 625.1 
Other liabilities161.0 8.0 169.0 
Total liabilities assumed3,247.8 9.5 3,257.3 
Non-controlling interest16.8 43.5 60.3 
Less: debt repayment637.5 — 637.5 
Amounts paid to equity holders$5,431.2 $— $5,431.2 
The table below reflects the aggregate purchase price related to the acquisition and the resulting purchase allocation:
Amortization life (years)Initial purchase price allocation
Cash$7.1 
Accounts receivable9.3 
Other0.5 
Total current assets16.9 
Intangible assets:
 Customer relationships1420.0 
      Technology514.0 
      Trademark 21.0 
GoodwillIndefinite138.3 
Total assets acquired$190.2 
Deferred tax liability5.9 
Other liabilities12.0 
Total liabilities assumed17.9 
Total purchase price$172.3 
The table below reflects the aggregate purchase price related to the acquisition and the resulting purchase allocation:
Amortization life (years)Initial purchase price allocation at December 31, 2021
Cash$2.6 
Accounts receivable2.6 
Other0.4 
Total current assets5.6 
Intangible assets:
Customer relationships1519.8 
Technology51.3 
Trademark20.2 
Database32.2 
GoodwillIndefinite41.9 
Total assets acquired$71.0 
Total liabilities assumed1.2 
Total purchase price$69.8 
The table below summarizes the fair value of the assets acquired and liabilities assumed as of the acquisition date:
Weighted average amortization period (years)Initial purchase price allocation at March 31, 2021Measurement period adjustmentFinal purchase price allocation at December 31, 2021
Cash$29.9 $— $29.9 
Accounts receivable61.0 — 61.0 
Other current assets13.1 — 13.1 
Total current assets104.0 — 104.0 
Property, plant & equipment3.5 — 3.5 
Intangible assets:
Reacquired right15271.0 (1.0)270.0 
Database12116.0 (5.0)111.0 
Customer relationships10106.0 2.0 108.0 
Technology1465.0 (1.0)64.0 
GoodwillIndefinite488.4 7.0 495.4 
Right of use asset26.7 0.7 27.4 
Other5.2 (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 payroll20.7 — 20.7 
Accrued income tax and other tax liabilities17.1 — 17.1 
Short-term lease liability8.4 0.2 8.6 
Other current liabilities23.7 — 23.7 
Total current liabilities168.0 0.2 168.2 
Long-term pension and postretirement obligations65.4 — 65.4 
Deferred tax liability127.6 0.2 127.8 
Long-term lease liability18.2 — 18.2 
Other liabilities0.8 — 0.8 
Total liabilities assumed$380.0 $0.4 $380.4 
Total consideration$805.8 $— $805.8 
(1)In the fourth quarter of 2021, we early adopted ASU No. 2021-08, "Business Combinations (Topic 805) Accounting for Contract Assets and Contract Liabilities from Contracts with Customers," retrospectively to all business combinations during 2021. As a result, acquired deferred revenue balances were measured based on the guidance of ASC 606.
The table below reflects the aggregate purchase price related to the acquisitions and the resulting purchase allocation:
Amortization life (years)Initial purchase price allocation at March 31, 2020Measurement period adjustmentsFinal purchase price allocation at December 31, 2020
Cash$0.5 $— $0.5 
Accounts receivable0.3 — 0.3 
Other0.2 0.1 0.3 
Total current assets1.0 0.1 1.1 
Intangible assets:
Customer relationships72.4 — 2.4 
Technology116.8 — 6.8 
GoodwillIndefinite10.7 0.2 10.9 
Deferred tax asset0.4 — 0.4 
Total assets acquired$21.3 $0.3 $21.6 
Total liabilities assumed0.2 0.2 0.4 
Total purchase price$21.1 $0.1 $21.2 
The table below reflects the purchase price related to the acquisition and the resulting purchase allocation:
Amortization life (years)Initial purchase price allocation at September 30, 2019Measurement period adjustmentsFinal purchase price allocation at March 31, 2020
Cash$0.1 $— $0.1 
Accounts receivable1.9 — 1.9 
Other0.7 — 0.7 
Total current assets2.7 — 2.7 
Intangible assets:
 Customer relationships1125.1 (10.6)14.5 
      Technology1448.0 (0.6)47.4 
Goodwill43.0 12.2 55.2 
Deferred tax asset18.4 (0.9)17.5 
Other assets0.7 (0.2)0.5 
Total assets acquired$137.9 $(0.1)$137.8 
Deferred revenue$6.5 $— $6.5 
Other liabilities4.4 (0.1)4.3 
Total liabilities assumed10.9 (0.1)10.8 
Total purchase price$127.0 $— $127.0 
Schedule of Pro Forma Information
The following pro forma statement of operations data presents the combined results of the Company and its acquisition of Dun & Bradstreet, assuming the acquisition completed on February 8, 2019 had occurred on January 1, 2018.
20192018
Reported revenue (Successor)$1,413.9 $— 
Dun & Bradstreet pre-acquisition revenue178.7 1,716.4 
Deferred revenue fair value adjustment134.3 (152.2)
Pro forma revenue$1,726.9 $1,564.2 
Reported net income (loss) attributable to Dun & Bradstreet Holdings, Inc.(Successor)$(674.0)$— 
Dun & Bradstreet pre-acquisition net income (loss) (75.6)288.1 
Pro forma adjustments - net of income tax (1):
     Deferred revenue fair value adjustment104.4 (118.3)
     Incremental amortization of intangibles(15.5)(350.7)
     Amortization of deferred commissions(2.0)16.9 
     Transaction costs154.9 (114.5)
     Pension expense adjustment69.5 38.9 
     Equity-based compensation adjustment8.1 — 
     Preferred dividend adjustment(21.8)(128.7)
     Incremental interest expense and facility cost adjustment(21.9)(215.4)
Pro forma net income (loss) attributable to Dun & Bradstreet Holdings, Inc. (Successor)$(473.9)$(583.7)
(1)    The blended statutory tax rate of 22.3% was assumed for 2019 and 2018 for the purpose of pro forma presentation.
The following pro forma statements of operations data presents the combined results of the Company and the acquired businesses during 2021, assuming that all acquisitions had occurred on January 1, 2020.
Year ended December 31, 2021Year ended December 31, 2020
Reported revenue$2,165.6 $1,738.7 
Pro forma adjustments:
Pre-acquisition revenue:
Bisnode4.6 400.0 
Eyeota31.5 31.5 
NetWise8.4 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:
Bisnode0.8 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 benefits2.3 (2.3)
  Transaction costs - net of tax benefits3.0 3.5 
Pro forma net income (loss) attributable to Dun & Bradstreet Holdings, Inc.$(68.2)$(178.1)
The following pro forma statements of operations data presents the combined results of the Company and Lattice, assuming that the acquisition had occurred on January 1, 2018.
SuccessorPredecessor
Period from January 1 to December 31, 2019Period from January 1 to February 7, 2019Year ended December 31, 2018
Reported revenue$1,439.0 $178.7 $1,716.4 
Lattice revenue - pre-acquisition revenue11.1 2.9 25.1 
Add: deferred revenue adjustment2.4 — (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)$288.1 
Pro forma adjustments - net of tax effect
  Pre-acquisition net loss(19.7)(1.0)(13.1)
  Intangible amortization - net of tax benefits(1.4)(0.4)(3.6)
  Deferred revenue adjustment - net of tax benefits1.8 — (3.6)
  Transaction costs - net of tax benefits0.4 — (0.4)
Pro forma net income (loss) attributable to Dun & Bradstreet Holdings, Inc. (Successor) / The Dun & Bradstreet Corporation (Predecessor)$(693.0)$(77.0)$267.4