Attached files
file | filename |
---|---|
8-K - FORM 8-K - DUN & BRADSTREET CORP/NW | d8k.htm |
Page 2 of 10
Page 3 of 10
Page 4 of 10
Page 5 of 10
Page 6 of 10
Page 7 of 10
Page 8 of 10
Page 9 of 10
Page 10 of 10
The Dun & Bradstreet Corporation | Schedule 1 | |||
Consolidated Statement of Operations (unaudited) - GAAP Results |
Amounts in millions, except per |
Quarter
Ended September 30, |
Effects of | Year-to-Date September 30, |
Effects of | ||||||||||||||||||||||||||||||||||||
AFX | Foreign | BFX | AFX | Foreign | BFX | |||||||||||||||||||||||||||||||||||
% Change | Exchange | % Change | % Change | Exchange | % Change | |||||||||||||||||||||||||||||||||||
2010 | 2009 | Fav/(Unfav) | Fav/(Unfav) | Fav/(Unfav) | 2010 | 2009 | Fav/(Unfav) | Fav/(Unfav) | Fav/(Unfav) | |||||||||||||||||||||||||||||||
Revenue: |
||||||||||||||||||||||||||||||||||||||||
North America |
$ | 301.2 | $ | 294.0 | 3 | % | 1 | % | 2 | % | $ | 878.5 | $ | 896.2 | (2 | )% | 0 | % | (2 | )% | ||||||||||||||||||||
International |
94.8 | 88.2 | 7 | % | (4 | )% | 11 | % | 283.5 | 249.1 | 14 | % | 2 | % | 12 | % | ||||||||||||||||||||||||
Core Revenue |
396.0 | 382.2 | 4 | % | 0 | % | 4 | % | 1,162.0 | 1,145.3 | 2 | % | 1 | % | 1 | % | ||||||||||||||||||||||||
Divested Business (1) |
4.4 | 16.8 | (74 | )% | 0 | % | (74 | )% | 32.9 | 78.0 | (58 | )% | 1 | % | (59 | )% | ||||||||||||||||||||||||
Total Revenue |
$ | 400.4 | $ | 399.0 | 0 | % | (1 | )% | 1 | % | $ | 1,194.9 | $ | 1,223.3 | (2 | )% | 1 | % | (3 | )% | ||||||||||||||||||||
Operating Income (Loss): |
||||||||||||||||||||||||||||||||||||||||
North America (2) |
$ | 93.5 | $ | 105.4 | (11 | )% | $ | 297.2 | $ | 338.7 | (12 | )% | ||||||||||||||||||||||||||||
International |
14.4 | 17.7 | (19 | )% | 47.1 | 51.9 | (9 | )% | ||||||||||||||||||||||||||||||||
Total Divisions |
107.9 | 123.1 | (12 | )% | 344.3 | 390.6 | (12 | )% | ||||||||||||||||||||||||||||||||
Corporate and Other (3) |
(32.9 | ) | (30.5 | ) | (8 | )% | (85.5 | ) | (73.3 | ) | (17 | )% | ||||||||||||||||||||||||||||
Operating Income |
75.0 | 92.6 | (19 | )% | 258.8 | 317.3 | (18 | )% | ||||||||||||||||||||||||||||||||
Interest Income |
0.5 | 0.6 | (8 | )% | 1.4 | 2.5 | (42 | )% | ||||||||||||||||||||||||||||||||
Interest Expense |
(11.0 | ) | (11.4 | ) | 3 | % | (34.3 | ) | (34.2 | ) | (1 | )% | ||||||||||||||||||||||||||||
Other Income (Expense) - Net (4) |
25.2 | (2.0 | ) | N/M | 27.7 | 13.9 | 99 | % | ||||||||||||||||||||||||||||||||
Non-Operating Income (Expense) - Net |
14.7 | (12.8 | ) | N/M | (5.2 | ) | (17.8 | ) | 71 | % | ||||||||||||||||||||||||||||||
Income before Provision for Income Taxes |
89.7 | 79.8 | 12 | % | 253.6 | 299.5 | (15 | )% | ||||||||||||||||||||||||||||||||
Provision for Income Taxes |
33.4 | 25.4 | (32 | )% | 95.3 | 63.5 | (50 | )% | ||||||||||||||||||||||||||||||||
Equity in Net Income (Loss) of Affiliates |
0.5 | 0.3 | 57 | % | 0.7 | 1.0 | (30 | )% | ||||||||||||||||||||||||||||||||
Net Income |
$ | 56.8 | $ | 54.7 | 4 | % | $ | 159.0 | $ | 237.0 | (33 | )% | ||||||||||||||||||||||||||||
Less: Net (Income) Loss Attributable to the Noncontrolling Interest |
(0.3 | ) | (0.7 | ) | 68 | % | 0.5 | (2.0 | ) | N/M | ||||||||||||||||||||||||||||||
Net Income Attributable to D&B (5) |
$ | 56.5 | $ | 54.0 | 5 | % | $ | 159.5 | $ | 235.0 | (32 | )% | ||||||||||||||||||||||||||||
Less: Allocation to Participating Securities |
(0.2 | ) | (0.4 | ) | 51 | % | (0.7 | ) | (1.6 | ) | 59 | % | ||||||||||||||||||||||||||||
Net Income Attributable to D&B Common Shareholders |
$ | 56.3 | $ | 53.6 | 5 | % | $ | 158.8 | $ | 233.4 | (32 | )% | ||||||||||||||||||||||||||||
Basic Earnings Per Share of Common Stock Attributable to D&B Common Shareholders |
$ | 1.13 | $ | 1.03 | 10 | % | $ | 3.17 | $ | 4.44 | (29 | )% | ||||||||||||||||||||||||||||
Diluted Earnings Per Share of Common Stock Attributable to D&B Common Shareholders (6) |
$ | 1.12 | $ | 1.02 | 10 | % | $ | 3.14 | $ | 4.39 | (29 | )% | ||||||||||||||||||||||||||||
Weighted Average Number of Shares Outstanding: |
||||||||||||||||||||||||||||||||||||||||
Basic |
49.7 | 52.0 | 5 | % | 50.0 | 52.6 | 5 | % | ||||||||||||||||||||||||||||||||
Diluted |
50.1 | 52.6 | 5 | % | 50.5 | 53.2 | 5 | % | ||||||||||||||||||||||||||||||||
AFX - After Effects of Foreign Exchange
BFX - Before Effects of Foreign Exchange
N/M - Not Meaningful
See Schedule 3 (Notes to Schedules), which is an integral part of the consolidated statement of operations.
This financial information should be read in conjunction with the consolidated financial statements and related notes of The Dun & Bradstreet Corporation contained in filings with the Securities and Exchange Commission.
The Dun & Bradstreet Corporation | Schedule 2 | |||
Consolidated Statement of Operations (unaudited) -Before Non-Core Gains and Charges |
Amounts in millions, except per |
Quarter
Ended September 30, |
Effects of | Year-to-Date September 30, |
Effects of | ||||||||||||||||||||||||||||||||||||
AFX | Foreign | BFX | AFX | Foreign | BFX | |||||||||||||||||||||||||||||||||||
% Change | Exchange | % Change | % Change | Exchange | % Change | |||||||||||||||||||||||||||||||||||
2010 | 2009 | Fav/(Unfav) | Fav/(Unfav) | Fav/(Unfav) | 2010 | 2009 | Fav/(Unfav) | Fav/(Unfav) | Fav/(Unfav) | |||||||||||||||||||||||||||||||
Revenue: |
||||||||||||||||||||||||||||||||||||||||
North America |
$ | 301.2 | $ | 294.0 | 3 | % | 1 | % | 2 | % | $ | 878.5 | $ | 896.2 | (2 | )% | 0 | % | (2 | )% | ||||||||||||||||||||
International |
94.8 | 88.2 | 7 | % | (4 | )% | 11 | % | 283.5 | 249.1 | 14 | % | 2 | % | 12 | % | ||||||||||||||||||||||||
Core Revenue |
396.0 | 382.2 | 4 | % | 0 | % | 4 | % | 1,162.0 | 1,145.3 | 2 | % | 1 | % | 1 | % | ||||||||||||||||||||||||
Divested Business (1) |
4.4 | 16.8 | (74 | )% | 0 | % | (74 | )% | 32.9 | 78.0 | (58 | )% | 1 | % | (59 | )% | ||||||||||||||||||||||||
Total Revenue |
$ | 400.4 | $ | 399.0 | 0 | % | (1 | )% | 1 | % | $ | 1,194.9 | $ | 1,223.3 | (2 | )% | 1 | % | (3 | )% | ||||||||||||||||||||
Operating Income (Loss): |
||||||||||||||||||||||||||||||||||||||||
North America (2) |
$ | 107.1 | $ | 105.4 | 2 | % | $ | 317.6 | $ | 338.7 | (6 | )% | ||||||||||||||||||||||||||||
International |
14.4 | 17.7 | (19 | )% | 47.1 | 51.9 | (9 | )% | ||||||||||||||||||||||||||||||||
Total Divisions |
121.5 | 123.1 | (1 | )% | 364.7 | 390.6 | (7 | )% | ||||||||||||||||||||||||||||||||
Corporate and Other (3) |
(17.2 | ) | (18.3 | ) | 6 | % | (51.2 | ) | (57.0 | ) | 10 | % | ||||||||||||||||||||||||||||
Operating Income |
104.3 | 104.8 | (1 | )% | 313.5 | 333.6 | (6 | )% | ||||||||||||||||||||||||||||||||
Interest Income |
0.5 | 0.6 | (8 | )% | 1.4 | 2.5 | (42 | )% | ||||||||||||||||||||||||||||||||
Interest Expense |
(11.0 | ) | (11.4 | ) | 3 | % | (34.3 | ) | (34.2 | ) | (1 | )% | ||||||||||||||||||||||||||||
Other Income (Expense) - Net (4) |
(1.5 | ) | (0.1 | ) | N/M | 0.6 | (0.2 | ) | N/M | |||||||||||||||||||||||||||||||
Non-Operating Income (Expense) - Net |
(12.0 | ) | (10.9 | ) | (10 | )% | (32.3 | ) | (31.9 | ) | (2 | )% | ||||||||||||||||||||||||||||
Income before Provision for Income Taxes |
92.3 | 93.9 | (2 | )% | 281.2 | 301.7 | (7 | )% | ||||||||||||||||||||||||||||||||
Provision for Income Taxes |
31.6 | 33.4 | 6 | % | 92.6 | 104.0 | 11 | % | ||||||||||||||||||||||||||||||||
Equity in Net Income (Loss) of Affiliates |
0.5 | 0.3 | 57 | % | 0.7 | 1.0 | (30 | )% | ||||||||||||||||||||||||||||||||
Net Income |
$ | 61.2 | $ | 60.8 | 1 | % | $ | 189.3 | $ | 198.7 | (5 | )% | ||||||||||||||||||||||||||||
Less: Net (Income) Loss Attributable to the Noncontrolling Interest |
(0.3 | ) | (0.7 | ) | 68 | % | 0.5 | (2.0 | ) | N/M | ||||||||||||||||||||||||||||||
Net Income Attributable to D&B (5) |
$ | 60.9 | $ | 60.1 | 2 | % | $ | 189.8 | $ | 196.7 | (4 | )% | ||||||||||||||||||||||||||||
Less: Allocation to Participating Securities |
(0.2 | ) | (0.4 | ) | 52 | % | (0.8 | ) | (1.4 | ) | 41 | % | ||||||||||||||||||||||||||||
Net Income Attributable to D&B Common Shareholders |
$ | 60.7 | $ | 59.7 | 2 | % | $ | 189.0 | $ | 195.3 | (3 | )% | ||||||||||||||||||||||||||||
Basic Earnings Per Share of Common Stock Attributable to D&B Common Shareholders |
$ | 1.22 | $ | 1.15 | 6 | % | $ | 3.78 | $ | 3.72 | 2 | % | ||||||||||||||||||||||||||||
Diluted Earnings Per Share of Common Stock Attributable to D&B Common Shareholders (6) |
$ | 1.21 | $ | 1.13 | 7 | % | $ | 3.74 | $ | 3.67 | 2 | % | ||||||||||||||||||||||||||||
Weighted Average Number of Shares Outstanding: |
||||||||||||||||||||||||||||||||||||||||
Basic |
49.7 | 52.0 | 5 | % | 50.0 | 52.6 | 5 | % | ||||||||||||||||||||||||||||||||
Diluted |
50.1 | 52.6 | 5 | % | 50.5 | 53.2 | 5 | % | ||||||||||||||||||||||||||||||||
AFX - After Effects of Foreign Exchange
BFX - Before Effects of Foreign Exchange
N/M - Not Meaningful
See Schedule 3 (Notes to Schedules) for a definition of Non-GAAP measures and a reconciliation of non-core gains and charges.
This financial information should be read in conjunction with the consolidated financial statements and related notes of The Dun & Bradstreet Corporation contained in filings with the Securities and Exchange Commission.
The Dun & Bradstreet Corporation | Schedule 3 | |||
Notes to Schedules 1 and 2 (unaudited) and Definitions of Non-GAAP Measures |
(1) | Includes revenue from the Italian Domestic business and the North American Self Awareness Solutions business |
(2) | The following table reconciles North America Operating Income included in Schedule 1 and Schedule 2: |
Quarter Ended | Year-to-Date | |||||||||||||||||||||||
September 30, | September 30, | |||||||||||||||||||||||
Amounts in millions |
2010 | 2009 | % Change Fav/(Unfav) |
2010 | 2009 | % Change Fav/(Unfav) |
||||||||||||||||||
North America Operating Income (Schedule 1) |
$ | 93.5 | $ | 105.4 | (11 | )% | $ | 297.2 | $ | 338.7 | (12 | )% | ||||||||||||
Impaired Intangible Assets |
(13.6 | ) | | N/M | (20.4 | ) | | N/M | ||||||||||||||||
North America Operating Income - Before Non-Core Gains and Charges (Schedule 2) |
$ | 107.1 | $ | 105.4 | 2 | % | $ | 317.6 | $ | 338.7 | (6 | )% | ||||||||||||
(3) | The following table reconciles Corporate and Other expenses included in Schedule 1 and Schedule 2: |
Quarter Ended | Year-to-Date | |||||||||||||||||||||||
September 30, | September 30, | |||||||||||||||||||||||
Amounts in millions |
2010 | 2009 | % Change Fav/(Unfav) |
2010 | 2009 | % Change Fav/(Unfav) |
||||||||||||||||||
Corporate and Other - GAAP Results (Schedule 1) |
$ | (32.9 | ) | $ | (30.5 | ) | (8 | )% | $ | (85.5 | ) | $ | (73.3 | ) | (17 | )% | ||||||||
Restructuring Charges |
(3.9 | ) | (12.2 | ) | 68 | % | (10.1 | ) | (16.3 | ) | 38 | % | ||||||||||||
Strategic Technology Investment |
(11.8 | ) | | N/M | (24.2 | ) | | N/M | ||||||||||||||||
Corporate and Other - Before Non-Core Gains and Charges (Schedule 2) |
$ | (17.2 | ) | $ | (18.3 | ) | 6 | % | $ | (51.2 | ) | $ | (57.0 | ) | 10 | % | ||||||||
(4) | The following table reconciles Other Income (Expense)-Net included in Schedule 1 and Schedule 2: |
Quarter Ended | Year-to-Date | |||||||||||||||||||||||
September 30, | September 30, | |||||||||||||||||||||||
Amounts in millions |
2010 | 2009 | % Change Fav/(Unfav) |
2010 | 2009 | % Change Fav/(Unfav) |
||||||||||||||||||
Other Income (Expense)-Net - GAAP Results (Schedule 1) |
$ | 25.2 | $ | (2.0 | ) | N/M | $ | 27.7 | $ | 13.9 | 99 | % | ||||||||||||
Effect of Legacy Tax Matters |
0.3 | 0.3 | 0 | % | 0.8 | 0.7 | (14 | )% | ||||||||||||||||
Settlement of Legacy Tax Matter Arbitration |
| | N/M | | 4.1 | N/M | ||||||||||||||||||
Strategic Technology Investment |
(0.1 | ) | | N/M | (0.2 | ) | | N/M | ||||||||||||||||
Gain on Disposal of North American Self Awareness Solutions business |
23.1 | | N/M | 23.1 | | N/M | ||||||||||||||||||
One-Time Gain on Hedge of Purchase Price on the Australia Acquisition |
3.4 | | N/M | 3.4 | | N/M | ||||||||||||||||||
Gain on Disposal of Italian Domestic business |
| (2.2 | ) | N/M | | 9.3 | N/M | |||||||||||||||||
Other Income (Expense)-Net - Before Non-Core Gains and Charges (Schedule 2) |
$ | (1.5 | ) | $ | (0.1 | ) | N/M | $ | 0.6 | $ | (0.2 | ) | N/M | |||||||||||
Quarter Ended | Year-to-Date | |||||||||||||||||||||||
September 30, | September 30, | |||||||||||||||||||||||
Amounts in millions |
2010 | 2009 | 2010 | 2009 | ||||||||||||||||||||
Total Pre-Tax Impacts: |
||||||||||||||||||||||||
Impaired Intangible Assets |
$ | (13.6 | ) | $ | | $ | (20.4 | ) | $ | | ||||||||||||||
Restructuring Charges |
(3.9 | ) | (12.2 | ) | (10.1 | ) | (16.3 | ) | ||||||||||||||||
Strategic Technology Investment |
(11.8 | ) | | (24.2 | ) | | ||||||||||||||||||
Effect of Legacy Tax Matters |
0.3 | 0.3 | 0.8 | 0.7 | ||||||||||||||||||||
Settlement of Legacy Tax Matter Arbitration |
| | | 4.1 | ||||||||||||||||||||
Strategic Technology Investment |
(0.1 | ) | | (0.2 | ) | | ||||||||||||||||||
Gain on Disposal of North American Self Awareness Solutions business |
23.1 | | 23.1 | | ||||||||||||||||||||
One-Time Gain on Hedge of Purchase Price on the Australia Acquisition |
3.4 | | 3.4 | | ||||||||||||||||||||
Gain on Disposal of Italian Domestic business |
| (2.2 | ) | | 9.3 | |||||||||||||||||||
Total Pre-Tax Impacts |
$ | (2.6 | ) | $ | (14.1 | ) | $ | (27.6 | ) | $ | (2.2 | ) | ||||||||||||
The Dun & Bradstreet Corporation | Schedule 3 | |||
Notes to Schedules 1 and 2 (unaudited) and Definitions of Non-GAAP Measures |
(5) | The following table reconciles Net Income Attributable to D&B included in Schedule 1 and Schedule 2: |
Quarter Ended | Year-to-Date | |||||||||||||||||||||||
September 30, | September 30, | |||||||||||||||||||||||
Amounts in millions |
2010 | 2009 | % Change Fav/(Unfav) |
2010 | 2009 | % Change Fav/(Unfav) |
||||||||||||||||||
Net Income Attributable to D&B - GAAP Results (Schedule 1) |
$ | 56.5 | $ | 54.0 | 5 | % | $ | 159.5 | $ | 235.0 | (32 | )% | ||||||||||||
Restructuring Charges |
(2.5 | ) | (7.6 | ) | 67 | % | (6.7 | ) | (10.2 | ) | 34 | % | ||||||||||||
Impaired Intangible Assets |
(8.6 | ) | | N/M | (12.8 | ) | | N/M | ||||||||||||||||
Strategic Technology Investment |
(9.5 | ) | | N/M | (18.9 | ) | | N/M | ||||||||||||||||
Gain on Disposal of North American Self Awareness Solutions business |
14.1 | | N/M | 14.1 | | N/M | ||||||||||||||||||
One-Time Gain on Hedge of Purchace Price on the Australia Acquisition |
2.1 | | N/M | 2.1 | | N/M | ||||||||||||||||||
Settlement of Legacy Tax Matter Arbitration |
| | N/M | | 1.0 | N/M | ||||||||||||||||||
Reduction of a Deferred Tax Asset Resulting from the Healthcare Act of 2010 |
| | N/M | (13.0 | ) | | N/M | |||||||||||||||||
Benefits Derived from Worldwide Legal Entity Simplification |
| 3.0 | N/M | | 36.2 | N/M | ||||||||||||||||||
Gain on Disposal of Italian Domestic business |
| (1.5 | ) | N/M | | 11.3 | N/M | |||||||||||||||||
Refund Claim on Legacy Tax Matters for the 1997 Tax Year |
| | N/M | 4.9 | | N/M | ||||||||||||||||||
After-Tax Impact |
(4.4 | ) | (6.1 | ) | (30.3 | ) | 38.3 | |||||||||||||||||
Net Income Attributable to D&B - Before Non-Core Gains and Charges (Schedule 2) |
$ | 60.9 | $ | 60.1 | 2 | % | $ | 189.8 | $ | 196.7 | (4 | )% | ||||||||||||
(6) | The following table reconciles Diluted Earnings Per Share Attributable to D&B included in Schedule 1 and Schedule 2: |
Quarter Ended | Year-to-Date | |||||||||||||||||||||||
September 30, | September 30, | |||||||||||||||||||||||
2010 | 2009 | % Change Fav/(Unfav) |
2010 | 2009 | % Change Fav/(Unfav) |
|||||||||||||||||||
Diluted EPS Attributable to D&B - GAAP Results (Schedule 1) |
$ | 1.12 | $ | 1.02 | 10 | % | $ | 3.14 | $ | 4.39 | (29 | )% | ||||||||||||
Restructuring Charges |
(0.06 | ) | (0.14 | ) | 57 | % | (0.13 | ) | (0.19 | ) | 32 | % | ||||||||||||
Impaired Intangible Assets |
(0.17 | ) | | N/M | (0.26 | ) | | N/M | ||||||||||||||||
Strategic Technology Investment |
(0.18 | ) | | N/M | (0.37 | ) | | N/M | ||||||||||||||||
Gain on Disposal of North American Self Awareness Solutions business |
0.28 | | N/M | 0.28 | | N/M | ||||||||||||||||||
One-Time Gain on Hedge of Purchace Price on the Australia Acquisition |
0.04 | | N/M | 0.04 | | N/M | ||||||||||||||||||
Settlement of Legacy Tax Matter Arbitration |
| | N/M | | 0.02 | N/M | ||||||||||||||||||
Reduction of a Deferred Tax Asset Resulting from the Healthcare Act of 2010 |
| | N/M | (0.26 | ) | | N/M | |||||||||||||||||
Benefits Derived from Worldwide Legal Entity Simplification |
| 0.06 | N/M | | 0.68 | N/M | ||||||||||||||||||
Gain on Disposal of Italian Domestic business |
| (0.03 | ) | N/M | | 0.21 | N/M | |||||||||||||||||
Refund Claim on Legacy Tax Matters for the 1997 Tax Year |
| | N/M | 0.10 | | N/M | ||||||||||||||||||
Diluted EPS Attributable to D&B - Before Non-Core Gains and Charges (Schedule 2) |
$ | 1.21 | $ | 1.13 | 7 | % | $ | 3.74 | $ | 3.67 | 2 | % | ||||||||||||
N/M - Not Meaningful
The following defines the non-GAAP measures used to evaluate performance:
* | Total revenue excluding the revenue of divested businesses is referred to as core revenue. Core revenue includes the revenue from acquired businesses from the date of acquisition |
* | Core revenue growth, excluding the effects of foreign exchange, is referred to as core revenue growth before the effects of foreign exchange. We also separately, from time to time, analyze core revenue growth before the effects of foreign exchange among two components, organic core revenue growth and core revenue growth from acquisitions |
* | Results (such as operating income, operating income growth, operating margin, net income, tax rate and diluted earnings per share) exclude Restructuring Charges (whether recurring or non-recurring) and certain other items that we consider do not reflect our underlying business performance. We refer to these Restructuring Charges and other items as non-core gains and (charges) |
* | Net cash provided by operating activities minus capital expenditures and additions to computer software and other intangibles is referred to as free cash flow |
This financial information should be read in conjunction with the consolidated financial statements and related notes of The Dun & Bradstreet Corporation contained in filings with the Securities and Exchange Commission.
The Dun & Bradstreet Corporation | Schedule 4 | |||
Supplemental GAAP Financial Data (unaudited) |
Amounts in millions |
Quarter
Ended September 30, |
Effects of | Year-to-Date September 30, |
Effects of | ||||||||||||||||||||||||||||||||||||
AFX | Foreign | BFX | AFX | Foreign | BFX | |||||||||||||||||||||||||||||||||||
% Change | Exchange | % Change | % Change | Exchange | % Change | |||||||||||||||||||||||||||||||||||
2010 | 2009 | Fav/(Unfav) | Fav/(Unfav) | Fav/(Unfav) | 2010 | 2009 | Fav/(Unfav) | Fav/(Unfav) | Fav/(Unfav) | |||||||||||||||||||||||||||||||
Geographic and Customer Solution Set Revenue: |
||||||||||||||||||||||||||||||||||||||||
North America: |
||||||||||||||||||||||||||||||||||||||||
Risk Management Solutions |
$ | 184.0 | $ | 182.2 | 1 | % | 0 | % | 1 | % | $ | 541.9 | $ | 551.4 | (2 | )% | 0 | % | (2 | )% | ||||||||||||||||||||
Sales & Marketing Solutions |
88.9 | 84.7 | 5 | % | 0 | % | 5 | % | 253.0 | 258.1 | (2 | )% | 0 | % | (2 | )% | ||||||||||||||||||||||||
Internet Solutions |
28.3 | 27.1 | 4 | % | 0 | % | 4 | % | 83.6 | 86.7 | (4 | )% | 0 | % | (4 | )% | ||||||||||||||||||||||||
Subtotal Core Revenue |
301.2 | 294.0 | 3 | % | 1 | % | 2 | % | 878.5 | 896.2 | (2 | )% | 0 | % | (2 | )% | ||||||||||||||||||||||||
Divested Business 1 |
4.4 | 16.8 | (74 | )% | 0 | % | (74 | )% | 32.9 | 56.1 | (41 | )% | 1 | % | (42 | )% | ||||||||||||||||||||||||
Total North America Revenue |
305.6 | 310.8 | (2 | )% | 0 | % | (2 | )% | 911.4 | 952.3 | (4 | )% | 1 | % | (5 | )% | ||||||||||||||||||||||||
International: |
||||||||||||||||||||||||||||||||||||||||
Risk Management Solutions |
70.9 | 66.1 | 7 | % | (4 | )% | 11 | % | 209.6 | 187.8 | 12 | % | 2 | % | 10 | % | ||||||||||||||||||||||||
Sales & Marketing Solutions |
23.0 | 21.2 | 9 | % | 0 | % | 9 | % | 71.4 | 58.7 | 22 | % | 3 | % | 19 | % | ||||||||||||||||||||||||
Internet Solutions |
0.9 | 0.9 | 0 | % | (8 | )% | 8 | % | 2.5 | 2.6 | (2 | )% | 3 | % | (5 | )% | ||||||||||||||||||||||||
Subtotal Core Revenue |
94.8 | 88.2 | 7 | % | (4 | )% | 11 | % | 283.5 | 249.1 | 14 | % | 2 | % | 12 | % | ||||||||||||||||||||||||
Divested Business 1 |
| | N/M | N/M | N/M | | 21.9 | N/M | N/M | N/M | ||||||||||||||||||||||||||||||
Total International Revenue |
94.8 | 88.2 | 7 | % | (4 | )% | 11 | % | 283.5 | 271.0 | 5 | % | 2 | % | 3 | % | ||||||||||||||||||||||||
Total Corporation: |
||||||||||||||||||||||||||||||||||||||||
Risk Management Solutions |
254.9 | 248.3 | 3 | % | (1 | )% | 4 | % | 751.5 | 739.2 | 2 | % | 1 | % | 1 | % | ||||||||||||||||||||||||
Sales & Marketing Solutions |
111.9 | 105.9 | 6 | % | 0 | % | 6 | % | 324.4 | 316.8 | 2 | % | 0 | % | 2 | % | ||||||||||||||||||||||||
Internet Solutions |
29.2 | 28.0 | 4 | % | 0 | % | 4 | % | 86.1 | 89.3 | (4 | )% | 0 | % | (4 | )% | ||||||||||||||||||||||||
Subtotal Core Revenue |
396.0 | 382.2 | 4 | % | 0 | % | 4 | % | 1,162.0 | 1,145.3 | 2 | % | 1 | % | 1 | % | ||||||||||||||||||||||||
Divested Business 1 |
4.4 | 16.8 | (74 | )% | 0 | % | (74 | )% | 32.9 | 78.0 | (58 | )% | 1 | % | (59 | )% | ||||||||||||||||||||||||
Total Revenue |
$ | 400.4 | $ | 399.0 | 0 | % | (1 | )% | 1 | % | $ | 1,194.9 | $ | 1,223.3 | (2 | )% | 1 | % | (3 | )% | ||||||||||||||||||||
Operating Costs: |
||||||||||||||||||||||||||||||||||||||||
Operating Expenses 2 |
$ | 146.9 | $ | 120.5 | (22 | )% | $ | 408.6 | $ | 366.9 | (11 | )% | ||||||||||||||||||||||||||||
Selling and Administrative Expenses 3 |
157.5 | 159.9 | 2 | % | 469.1 | 480.4 | 2 | % | ||||||||||||||||||||||||||||||||
Depreciation and Amortization |
17.1 | 13.8 | (24 | )% | 48.3 | 42.4 | (14 | )% | ||||||||||||||||||||||||||||||||
Restructuring Expense |
3.9 | 12.2 | 68 | % | 10.1 | 16.3 | 38 | % | ||||||||||||||||||||||||||||||||
Total Operating Costs 4 |
$ | 325.4 | $ | 306.4 | (6 | )% | $ | 936.1 | $ | 906.0 | (3 | )% | ||||||||||||||||||||||||||||
Capital Expenditures 5 |
$ | 1.6 | $ | 2.6 | 40 | % | $ | 7.6 | $ | 6.0 | (26 | )% | ||||||||||||||||||||||||||||
Additions to Computer Software & Other Intangibles 6 |
$ | 14.0 | $ | 13.7 | (3 | )% | $ | 41.3 | $ | 41.9 | 2 | % | ||||||||||||||||||||||||||||
Notes:
1 | Divested Business revenue related to the sale of our Domestic portion of our Italian operations in May 2009 was: $0.0 for the three months ended September 30, 2009, and $18.7 for RMS and $3.2 for S&MS for the nine months ended September 30, 2009. Divested Business revenue related to the sale of our North American Self Awareness Solutions business in July 2010 was: $4.3 for RMS and $0.1 for Internet Solutions and $32.0 for RMS and $0.9 for Internet Solutions for the three and nine months ended September 30, 2010, respectively; and was: $16.5 for RMS and $0.3 for Internet Solutions and $55.7 for RMS and $0.4 for Internet Solutions for the three and nine months ended September 30, 2009, respectively |
2 | Operating Expenses included $9.8 and $20.4 related to the Strategic Technology Investment for the three and nine months ended September 30, 2010, respectively. |
3 | Selling and Administrative Expenses included $1.7 and $3.5 related to the Strategic Technology Investment for the three and nine months ended September 30, 2010, respectively |
4 | Total Operating Costs included $11.8 and $24.2 related to the Strategic Technology Investment for the three and nine months ended September 30, 2010, respectively. |
5 | Capital Expenditures included $0.6 and $4.0 related to the Strategic Technology Investment for the three and nine months ended September 30, 2010, respectively. |
6 | Additions to Computer Software & Other Intangibles included $0.1 and $0.5 related to the Strategic Technology Investment for the three and nine months ended September 30, 2010, respectively. |
AFX - After Effects of Foreign Exchange
BFX - Before Effects of Foreign Exchange
N/M - Not Meaningful
This financial information should be read in conjunction with the consolidated financial statements and related notes of The Dun & Bradstreet Corporation contained in filings with the Securities and Exchange Commission.
The Dun & Bradstreet Corporation | Schedule 4 | |||
Supplemental GAAP Financial Data (unaudited) |
Quarter Ended | ||||||||||||||||||||||||||||||||
Amounts in millions |
Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Dec 31, 2009 | Sep 30, 2009 | Jun 30, 2009 | Mar 31, 2009 | Dec 31, 2008 | ||||||||||||||||||||||||
Net Debt Position: |
||||||||||||||||||||||||||||||||
Cash and Cash Equivalents |
$ | 77.2 | $ | 209.7 | $ | 218.7 | $ | 222.9 | $ | 187.3 | $ | 226.4 | $ | 179.9 | $ | 164.2 | ||||||||||||||||
Short-Term Debt |
(301.4 | ) | (301.3 | ) | (302.7 | ) | (1.7 | ) | (1.3 | ) | (0.6 | ) | (0.6 | ) | | |||||||||||||||||
Long-Term Debt |
(654.6 | ) | (625.1 | ) | (649.7 | ) | (961.8 | ) | (894.2 | ) | (868.0 | ) | (900.0 | ) | (904.3 | ) | ||||||||||||||||
Net Debt |
$ | (878.8 | ) | $ | (716.7 | ) | $ | (733.7 | ) | $ | (740.6 | ) | $ | (708.2 | ) | $ | (642.2 | ) | $ | (720.7 | ) | $ | (740.1 | ) | ||||||||
Year-to-Date | ||||||||||||||||||||||||||||||||
Amounts in millions |
Sep 30, 2010 | Sep 30, 2009 | % Change Fav/(Unfav) |
|||||||||||||||||||||||||||||
Free Cash Flow: |
||||||||||||||||||||||||||||||||
Net Cash Provided By Operating Activities (GAAP Results) |
$ | 278.9 | $ | 302.8 | (8 | )% | ||||||||||||||||||||||||||
Less: |
||||||||||||||||||||||||||||||||
Capital Expenditures (GAAP Results) 7 |
7.6 | 6.0 | (26 | )% | ||||||||||||||||||||||||||||
Additions to Computer Software & Other Intangibles (GAAP Results) 8 |
41.3 | 41.9 | 2 | % | ||||||||||||||||||||||||||||
Free Cash Flow |
$ | 230.0 | $ | 254.9 | (10 | )% | ||||||||||||||||||||||||||
Legacy Tax Matters (Refund) Payment |
(4.5 | ) | (10.8 | ) | 58 | % | ||||||||||||||||||||||||||
Free Cash Flow Excluding Legacy Tax Matters |
$ | 225.5 | $ | 244.1 | (8 | )% | ||||||||||||||||||||||||||
Year-to-Date |
||||||||||||||||||||||||||||||||
Amounts in millions |
Sep 30, 2010 | Sep 30, 2009 | % Change Fav/(Unfav) |
|||||||||||||||||||||||||||||
Net Cash Provided By Operating Activities excluding Legacy Tax Matters: |
||||||||||||||||||||||||||||||||
Net Cash Provided By Operating Activities (GAAP Results) |
$ | 278.9 | $ | 302.8 | (8 | )% | ||||||||||||||||||||||||||
Legacy Tax Matters (Refund) Payment |
(4.5 | ) | (10.8 | ) | 58 | % | ||||||||||||||||||||||||||
Net Cash Provided By Operating Activities Excluding Legacy Tax Matters |
$ | 274.4 | $ | 292.0 | (6 | )% | ||||||||||||||||||||||||||
Notes:
7 | For the year-to-date period ended September 30, 2010, there were $4.0 of Capital Expenditures related to the Strategic Technology Investment. |
8 | For the year-to-date period ended September 30, 2010, there were $0.5 Additions to Computer Software & Other Intangibles related to the Strategic Technology Investment. |
N/M - Not Meaningful
This financial information should be read in conjunction with the consolidated financial statements and related notes of The Dun & Bradstreet Corporation contained in filings with the Securities and Exchange Commission.
The Dun & Bradstreet Corporation | Schedule 5 | |||
GAAP Revenue Reconciliation and Detail (unaudited) |
Quarter Ended September 30, 2010 vs. 2009 | Year-To-Date September 30, 2010 vs. 2009 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Traditional/VAPs as a | Traditional/VAPs as a | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
AFX % Change Fav/(Unfav) |
Effects of Foreign Exchange |
BFX % Change Fav/(Unfav) |
% of Total Customer Solution Sets/Core |
AFX % Change Fav/(Unfav) |
Effects of Foreign Exchange |
BFX % Change Fav/(Unfav) |
% of Total Customer Solution Sets/Core |
|||||||||||||||||||||||||||||||||||||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
% Product Line/Core |
% Product Line/Core |
% Product Line/Core |
% Product Line/Core |
|||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenue: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
North America: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Risk Management Solutions: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Traditional |
(2 | )% | 0 | % | (2 | )% | 68 | % | 42 | % | 70 | % | 43 | % | (3 | )% | 1 | % | (4 | )% | 69 | % | 43 | % | 70 | % | 43 | % | ||||||||||||||||||||||||||||
VAPs |
5 | % | 0 | % | 5 | % | 23 | % | 14 | % | 23 | % | 14 | % | (1 | )% | 1 | % | (2 | )% | 23 | % | 14 | % | 23 | % | 14 | % | ||||||||||||||||||||||||||||
Supply Management Solutions |
17 | % | 0 | % | 17 | % | 9 | % | 5 | % | 7 | % | 5 | % | 11 | % | 0 | % | 11 | % | 8 | % | 5 | % | 7 | % | 4 | % | ||||||||||||||||||||||||||||
Total Risk Management Solutions |
1 | % | 0 | % | 1 | % | 61 | % | 62 | % | (2 | )% | 0 | % | (2 | )% | 62 | % | 61 | % | ||||||||||||||||||||||||||||||||||||
Sales & Marketing Solutions: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Traditional |
(7 | )% | 0 | % | (7 | )% | 39 | % | 12 | % | 45 | % | 13 | % | (10 | )% | 0 | % | (10 | )% | 35 | % | 10 | % | 39 | % | 11 | % | ||||||||||||||||||||||||||||
VAPs |
15 | % | 0 | % | 15 | % | 61 | % | 18 | % | 55 | % | 16 | % | 3 | % | 0 | % | 3 | % | 65 | % | 19 | % | 61 | % | 18 | % | ||||||||||||||||||||||||||||
Total Sales & Marketing Solutions |
5 | % | 0 | % | 5 | % | 30 | % | 29 | % | (2 | )% | 0 | % | (2 | )% | 29 | % | 29 | % | ||||||||||||||||||||||||||||||||||||
Internet Solutions |
4 | % | 0 | % | 4 | % | 9 | % | 9 | % | (4 | )% | 0 | % | (4 | )% | 9 | % | 10 | % | ||||||||||||||||||||||||||||||||||||
Core Revenue |
3 | % | 1 | % | 2 | % | (2 | )% | 0 | % | (2 | )% | ||||||||||||||||||||||||||||||||||||||||||||
Divested Business |
(74 | )% | 0 | % | (74 | )% | (41 | )% | 1 | % | (42 | )% | ||||||||||||||||||||||||||||||||||||||||||||
Total North America Revenue |
(2 | )% | 0 | % | (2 | )% | (4 | )% | 1 | % | (5 | )% | ||||||||||||||||||||||||||||||||||||||||||||
International: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Risk Management Solutions: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Traditional |
15 | % | (4 | )% | 19 | % | 90 | % | 67 | % | 83 | % | 63 | % | 15 | % | 2 | % | 13 | % | 86 | % | 64 | % | 84 | % | 63 | % | ||||||||||||||||||||||||||||
VAPs |
(36 | )% | (6 | )% | (30 | )% | 9 | % | 7 | % | 15 | % | 11 | % | (5 | )% | 0 | % | (5 | )% | 13 | % | 9 | % | 15 | % | 11 | % | ||||||||||||||||||||||||||||
Supply Management Solutions |
(15 | )% | (4 | )% | (11 | )% | 1 | % | 1 | % | 2 | % | 1 | % | 14 | % | 2 | % | 12 | % | 1 | % | 1 | % | 1 | % | 1 | % | ||||||||||||||||||||||||||||
Total Risk Management Solutions |
7 | % | (4 | )% | 11 | % | 75 | % | 75 | % | 12 | % | 2 | % | 10 | % | 74 | % | 75 | % | ||||||||||||||||||||||||||||||||||||
Sales & Marketing Solutions: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Traditional |
14 | % | (3 | )% | 17 | % | 62 | % | 15 | % | 58 | % | 14 | % | 44 | % | 3 | % | 41 | % | 59 | % | 15 | % | 50 | % | 12 | % | ||||||||||||||||||||||||||||
VAPs |
0 | % | 2 | % | (2 | )% | 38 | % | 9 | % | 42 | % | 10 | % | 0 | % | 4 | % | (4 | )% | 41 | % | 10 | % | 50 | % | 12 | % | ||||||||||||||||||||||||||||
Total Sales & Marketing Solutions |
9 | % | 0 | % | 9 | % | 24 | % | 24 | % | 22 | % | 3 | % | 19 | % | 25 | % | 24 | % | ||||||||||||||||||||||||||||||||||||
Internet Solutions |
0 | % | (8 | )% | 8 | % | 1 | % | 1 | % | (2 | )% | 3 | % | (5 | )% | 1 | % | 1 | % | ||||||||||||||||||||||||||||||||||||
Core Revenue |
7 | % | (4 | )% | 11 | % | 14 | % | 2 | % | 12 | % | ||||||||||||||||||||||||||||||||||||||||||||
Divested Business |
N/M | N/M | N/M | N/M | N/M | N/M | ||||||||||||||||||||||||||||||||||||||||||||||||||
Total International Revenue |
7 | % | (4 | )% | 11 | % | 5 | % | 2 | % | 3 | % | ||||||||||||||||||||||||||||||||||||||||||||
Total Corporation: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Risk Management Solutions: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Traditional |
3 | % | (1 | )% | 4 | % | 74 | % | 48 | % | 74 | % | 48 | % | 2 | % | 1 | % | 1 | % | 74 | % | 48 | % | 74 | % | 48 | % | ||||||||||||||||||||||||||||
VAPs |
(3 | )% | (1 | )% | (2 | )% | 19 | % | 13 | % | 21 | % | 13 | % | (2 | )% | 0 | % | (2 | )% | 20 | % | 13 | % | 21 | % | 13 | % | ||||||||||||||||||||||||||||
Supply Management Solutions |
15 | % | 0 | % | 15 | % | 7 | % | 4 | % | 5 | % | 4 | % | 11 | % | 0 | % | 11 | % | 6 | % | 4 | % | 5 | % | 4 | % | ||||||||||||||||||||||||||||
Total Risk Management Solutions |
3 | % | (1 | )% | 4 | % | 65 | % | 65 | % | 2 | % | 1 | % | 1 | % | 65 | % | 65 | % | ||||||||||||||||||||||||||||||||||||
Sales & Marketing Solutions: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Traditional |
(2 | )% | (1 | )% | (1 | )% | 44 | % | 12 | % | 47 | % | 13 | % | 2 | % | 0 | % | 2 | % | 41 | % | 11 | % | 41 | % | 11 | % | ||||||||||||||||||||||||||||
VAPs |
13 | % | 1 | % | 12 | % | 56 | % | 16 | % | 53 | % | 15 | % | 3 | % | 1 | % | 2 | % | 59 | % | 17 | % | 59 | % | 16 | % | ||||||||||||||||||||||||||||
Total Sales & Marketing Solutions |
6 | % | 0 | % | 6 | % | 28 | % | 28 | % | 2 | % | 0 | % | 2 | % | 28 | % | 27 | % | ||||||||||||||||||||||||||||||||||||
Internet Solutions |
4 | % | 0 | % | 4 | % | 7 | % | 7 | % | (4 | )% | 0 | % | (4 | )% | 7 | % | 8 | % | ||||||||||||||||||||||||||||||||||||
Core Revenue |
4 | % | 0 | % | 4 | % | 2 | % | 1 | % | 1 | % | ||||||||||||||||||||||||||||||||||||||||||||
Divested Business |
(74 | )% | 0 | % | (74 | )% | (58 | )% | 1 | % | (59 | )% | ||||||||||||||||||||||||||||||||||||||||||||
Total Revenue |
0 | % | (1 | )% | 1 | % | (2 | )% | 1 | % | (3 | )% |
AFX - After Effects of Foreign Exchange
BFX - Before Effects of Foreign Exchange
N/M - Not Meaningful
This financial information should be read in conjunction with the consolidated financial statements and related notes of The Dun & Bradstreet Corporation contained in filings with the Securities and Exchange Commission.
The Dun & Bradstreet Corporation | Schedule 6 | |||
Supplemental Revenue Data (unaudited) |
Quarter Ended | ||||||||||||||||||||||||||||||||||||||||||||
% of Core Product |
Sep 30, 2010 | Jun 30, 2010 |
Mar 31, 2010 | Dec 31, 2009 |
Sep 30, 2009 | Jun 30, 2009 |
Mar 31, 2009 |
Dec 31, 2008 |
Sep 30, 2008 |
Jun 30, 2008 |
Mar 31, 2008 |
|||||||||||||||||||||||||||||||||
North America Risk Management Solutions |
||||||||||||||||||||||||||||||||||||||||||||
Subscription 1 |
69 | % | 71 | % | 71 | % | 69 | % | 70 | % | 69 | % | 65 | % | 59 | % | 58 | % | 55 | % | 50 | % | ||||||||||||||||||||||
Non-Subscription 1 |
31 | % | 29 | % | 29 | % | 31 | % | 30 | % | 31 | % | 35 | % | 41 | % | 42 | % | 45 | % | 50 | % | ||||||||||||||||||||||
North America Risk Management Solutions |
||||||||||||||||||||||||||||||||||||||||||||
DNBi 2 |
58 | % | 60 | % | 59 | % | 54 | % | 54 | % | 53 | % | 49 | % | 44 | % | 42 | % | 38 | % | 32 | % | ||||||||||||||||||||||
Non-DNBi 2 |
42 | % | 40 | % | 41 | % | 46 | % | 46 | % | 47 | % | 51 | % | 56 | % | 58 | % | 62 | % | 68 | % | ||||||||||||||||||||||
Year-to-Date September 30, 2010 |
Year-to-Date September 30, 2009 |
Full Year December 31, 2009 |
Full Year December 31, 2008 |
|||||||||||||||||||||||||||||||||||||||||
% of Core |
Amounts in millions |
% of Core | Amounts in millions |
% of Core | Amounts in millions |
% of Core |
Amounts in millions |
% of Core |
||||||||||||||||||||||||||||||||||||
International: |
||||||||||||||||||||||||||||||||||||||||||||
Europe and Other International Markets (excluding Asia Pacific) |
$ | 170.8 | 60 | % | $ | 152.4 | 61 | % | $ | 218.2 | 61 | % | $ | 230.7 | 73 | % | ||||||||||||||||||||||||||||
Asia Pacific |
112.7 | 40 | % | 96.7 | 39 | % | 137.2 | 39 | % | 83.7 | 27 | % | ||||||||||||||||||||||||||||||||
Core Revenue |
$ | 283.5 | $ | 249.1 | $ | 355.4 | $ | 314.4 | ||||||||||||||||||||||||||||||||||||
Notes:
1 | We define Subscription and Non-Subscription revenue as follows: |
| Subscription revenue represents contracts that allow customers unlimited use within predefined ranges, subject to certain conditions. In these instances, we recognize revenue ratably over the term of the contract, which is generally one year. |
| Non-Subscription revenue represents all other revenue streams. |
2 | We define DNBi and Non-DNBi revenue as follows: |
| DNBi, is our interactive, customizable online application that offers our customers real time access to our most complete and up-to-date global DUNSRight information, comprehensive monitoring and portfolio analysis |
| Non-DNBi revenue represents all other revenue streams. |
This financial information should be read in conjunction with the consolidated financial statements and related notes of The Dun & Bradstreet Corporation contained in filings with the Securities and Exchange Commission.