
Dun & Bradstreet (DNB) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
579.8M
Gross Profit
352.0M
60.71%
Operating Income
38.2M
6.59%
Net Income
-14.8M
-2.55%
EPS (Diluted)
$-0.04
Balance Sheet Metrics
Total Assets
8.7B
Total Liabilities
5.4B
Shareholders Equity
3.3B
Debt to Equity
1.64
Cash Flow Metrics
Operating Cash Flow
228.1M
Free Cash Flow
90.2M
Revenue & Profitability Trend
Dun & Bradstreet Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 2.4B | 2.3B | 2.2B | 2.2B | 1.7B |
Cost of Goods Sold | 899.7M | 831.0M | 721.4M | 664.3M | 548.2M |
Gross Profit | 1.5B | 1.5B | 1.5B | 1.5B | 1.2B |
Gross Margin % | 62.2% | 64.1% | 67.6% | 69.3% | 68.5% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 692.7M | 742.7M | 745.6M | 714.7M | 559.8M |
Other Operating Expenses | - | - | - | - | 545.6M |
Total Operating Expenses | 692.7M | 742.7M | 745.6M | 714.7M | 1.1B |
Operating Income | 211.7M | 153.5M | 170.4M | 170.7M | 92.9M |
Operating Margin % | 8.9% | 6.6% | 7.7% | 7.9% | 5.3% |
Non-Operating Items | |||||
Interest Income | 7.3M | 5.8M | 2.2M | 700.0K | 700.0K |
Interest Expense | 263.7M | 221.9M | 193.2M | 206.4M | 271.1M |
Other Non-Operating Income | -16.6M | -18.5M | -6.6M | -10.2M | -48.9M |
Pre-tax Income | -61.3M | -81.1M | -27.2M | -45.2M | -226.4M |
Income Tax | -33.7M | -34.2M | -28.8M | 23.4M | -112.4M |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | -24.5M | -43.7M | 4.1M | -65.9M | -111.6M |
Net Margin % | -1.0% | -1.9% | 0.2% | -3.0% | -6.4% |
Key Metrics | |||||
EBITDA | 796.9M | 740.8M | 790.0M | 831.7M | 702.7M |
EPS (Basic) | $-0.07 | $-0.11 | $-0.01 | $-0.17 | $-0.48 |
EPS (Diluted) | $-0.07 | $-0.11 | $-0.01 | $-0.17 | $-0.48 |
Basic Shares Outstanding | 432400000 | 430500000 | 429100000 | 428700000 | 367100000 |
Diluted Shares Outstanding | 432400000 | 430500000 | 429100000 | 428700000 | 367100000 |
Income Statement Trend
Dun & Bradstreet Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 205.9M | 188.1M | 208.4M | 177.1M | 352.3M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 239.6M | 258.0M | 271.6M | 401.7M | 319.3M |
Inventory | - | - | - | - | - |
Other Current Assets | 66.9M | 58.3M | 89.0M | 23.1M | 34.5M |
Total Current Assets | 650.4M | 656.3M | 703.9M | 718.0M | 874.4M |
Non-Current Assets | |||||
Property, Plant & Equipment | 42.6M | 43.1M | 53.1M | 71.9M | 64.8M |
Goodwill | 11.0B | 11.5B | 11.8B | 12.4B | 11.0B |
Intangible Assets | 4.2B | 4.6B | 5.0B | 5.4B | 5.3B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 303.7M | 257.0M | 195.2M | 171.5M | 114.1M |
Total Non-Current Assets | 8.1B | 8.5B | 8.8B | 9.3B | 8.3B |
Total Assets | 8.8B | 9.1B | 9.5B | 10.0B | 9.2B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 104.3M | 111.7M | 80.5M | 83.5M | 60.1M |
Short-term Debt | 46.9M | 47.7M | 50.4M | 54.1M | 48.7M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 13.2M | - | - | - | - |
Total Current Liabilities | 1.0B | 1.0B | 1.1B | 1.0B | 828.1M |
Non-Current Liabilities | |||||
Long-term Debt | 3.5B | 3.5B | 3.6B | 3.8B | 3.3B |
Deferred Tax Liabilities | 720.9M | 887.3M | 1.0B | 1.2B | 1.1B |
Other Non-Current Liabilities | 14.4M | 15.5M | 9.7M | 7.8M | 8.6M |
Total Non-Current Liabilities | 4.4B | 4.7B | 4.9B | 5.2B | 4.8B |
Total Liabilities | 5.4B | 5.7B | 6.0B | 6.3B | 5.6B |
Equity | |||||
Common Stock | 0 | 0 | 0 | 0 | 0 |
Retained Earnings | -839.7M | -811.1M | -764.1M | -761.8M | -690.1M |
Treasury Stock | 9.7M | 300.0K | 300.0K | 300.0K | 0 |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 3.3B | 3.4B | 3.5B | 3.7B | 3.6B |
Key Metrics | |||||
Total Debt | 3.6B | 3.6B | 3.6B | 3.8B | 3.4B |
Working Capital | -356.8M | -386.1M | -398.7M | -286.9M | 46.3M |
Balance Sheet Composition
Dun & Bradstreet Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -24.5M | -43.7M | 4.1M | -65.9M | -111.6M |
Depreciation & Amortization | 577.6M | 586.8M | 587.2M | 615.9M | 537.8M |
Stock-Based Compensation | 67.6M | 83.4M | 66.0M | 33.3M | 45.1M |
Working Capital Changes | -114.4M | -10.0M | 22.5M | -115.9M | -116.8M |
Operating Cash Flow | 403.4M | 499.0M | 556.8M | 430.0M | 189.8M |
Investing Activities | |||||
Capital Expenditures | - | - | - | -76.6M | 0 |
Acquisitions | 0 | 0 | -500.0K | -844.8M | -20.6M |
Investment Purchases | -1.2M | - | - | - | - |
Investment Sales | - | 5.0M | 6.0M | 22.3M | - |
Investing Cash Flow | -5.6M | 7.6M | 7.4M | -898.3M | -10.8M |
Financing Activities | |||||
Share Repurchases | -9.3M | - | 0 | 0 | -1.1B |
Dividends Paid | -87.5M | -86.1M | -42.9M | 0 | -64.1M |
Debt Issuance | 3.7B | 515.1M | 775.1M | 1.1B | 407.2M |
Debt Repayment | -3.7B | -573.1M | -951.4M | -632.2M | -1.1B |
Financing Cash Flow | -187.9M | -307.7M | -390.8M | 372.0M | 169.6M |
Free Cash Flow | 223.0M | 252.8M | 319.2M | 323.3M | 82.5M |
Net Change in Cash | 209.9M | 198.9M | 173.4M | -96.3M | 348.6M |
Cash Flow Trend
Dun & Bradstreet Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
-130.14
Forward P/E
8.21
Price to Book
1.23
Price to Sales
1.69
PEG Ratio
-1.30
Profitability Ratios
Profit Margin
-1.60%
Operating Margin
3.54%
Return on Equity
-1.03%
Return on Assets
1.60%
Financial Health
Current Ratio
0.61
Debt to Equity
106.76
Beta
1.12
Per Share Data
EPS (TTM)
$-0.09
Book Value per Share
$7.41
Revenue per Share
$5.55
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
dnb | 4.1B | -130.14 | 1.23 | -1.03% | -1.60% | 106.76 |
S&P Global | 168.3B | 42.37 | 5.04 | 11.29% | 27.29% | 31.65 |
Intercontinental | 103.4B | 34.61 | 3.63 | 11.06% | 31.00% | 68.94 |
CME | 98.5B | 26.46 | 3.54 | 13.61% | 58.59% | 13.60 |
Moody's | 91.8B | 43.48 | 23.24 | 53.02% | 29.18% | 179.87 |
Coinbase Global | 77.2B | 28.90 | 6.37 | 27.96% | 42.67% | 38.83 |
Financial data is updated regularly. All figures are in the company's reporting currency.