Condensed Consolidating Financial Statements | Condensed Consolidating Financial Statements On September 22, 2016, we issued $500 million of 2.95% senior notes due in 2027. On May 26, 2015, we issued $700 million of 4.0% senior notes due in 2025. On August 18, 2015, we issued $2.0 billion of senior notes, consisting of $400 million of 2.5% senior notes due in 2018, $700 million of 3.3% senior notes due in 2020 and $900 million of 4.4% senior notes due in 2026. See Note 4 — Debt for additional information. The senior notes described above are fully and unconditionally guaranteed by Standard & Poor's Financial Services LLC, a 100% owned subsidiary of the Company. The following condensed consolidating financial statements present the results of operations, financial position and cash flows of S&P Global Inc., Standard & Poor's Financial Services LLC, and the Non-Guarantor Subsidiaries of S&P Global Inc. and Standard & Poor's Financial Services LLC, and the eliminations necessary to arrive at the information for the Company on a consolidated basis. Statement of Income Three Months Ended March 31, 2018 (Unaudited) (in millions) S&P Global Inc. Standard & Poor's Financial Services LLC Non-Guarantor Subsidiaries Eliminations S&P Global Inc. Consolidated Revenue $ 191 $ 434 $ 977 $ (35 ) $ 1,567 Expenses: Operating-related expenses 34 117 323 (35 ) 439 Selling and general expenses 37 87 248 — 372 Depreciation 8 2 11 — 21 Amortization of intangibles — — 24 — 24 Total expenses 79 206 606 (35 ) 856 Operating profit 112 228 371 — 711 Other (income) expense, net (7 ) — 3 — (4 ) Interest expense (income), net 38 — (4 ) — 34 Non-operating intercompany transactions 100 (20 ) (1,096 ) 1,016 — Income before taxes on income (19 ) 248 1,468 (1,016 ) 681 (Benefit) provision for taxes on income (14 ) 71 90 — 147 Equity in net income of subsidiaries 1,512 — — (1,512 ) — Net income $ 1,507 $ 177 $ 1,378 $ (2,528 ) $ 534 Less: net income attributable to noncontrolling interests — — — (43 ) (43 ) Net income attributable to S&P Global Inc. $ 1,507 $ 177 $ 1,378 $ (2,571 ) $ 491 Comprehensive income $ 1,487 $ 177 $ 1,412 $ (2,533 ) $ 543 Statement of Income Three Months Ended March 31, 2017 (Unaudited) (in millions) S&P Global Inc. Standard & Poor's Financial Services LLC Non-Guarantor Subsidiaries Eliminations S&P Global Inc. Consolidated Revenue $ 180 $ 438 $ 867 $ (32 ) $ 1,453 Expenses: Operating-related expenses 31 119 293 (32 ) 411 Selling and general expenses 26 88 246 — 360 Depreciation 7 3 9 — 19 Amortization of intangibles — — 24 — 24 Total expenses 64 210 572 (32 ) 814 Operating profit 116 228 295 — 639 Other (income) expense, net (6 ) — (3 ) — (9 ) Interest expense (income), net 39 — (2 ) — 37 Non-operating intercompany transactions 82 (19 ) (901 ) 838 — Income before taxes on income 1 247 1,201 (838 ) 611 (Benefit) provision for taxes on income (11 ) 99 93 — 181 Equity in net income of subsidiaries 1,224 — — (1,224 ) — Net income $ 1,236 $ 148 $ 1,108 $ (2,062 ) $ 430 Less: net income attributable to noncontrolling interests — — — (31 ) (31 ) Net income attributable to S&P Global Inc. $ 1,236 $ 148 $ 1,108 $ (2,093 ) $ 399 Comprehensive income $ 1,238 $ 147 $ 1,147 $ (2,064 ) $ 468 Balance Sheet March 31, 2018 (Unaudited) (in millions) S&P Global Inc. Standard & Poor's Financial Services LLC Non-Guarantor Subsidiaries Eliminations S&P Global Inc. Consolidated ASSETS Current assets: Cash and cash equivalents $ 581 $ — $ 1,175 $ — $ 1,756 Accounts receivable, net of allowance for doubtful accounts 133 178 1,002 — 1,313 Intercompany receivable 608 1,454 2,887 (4,949 ) — Prepaid and other current assets 92 (4 ) 127 — 215 Total current assets 1,414 1,628 5,191 (4,949 ) 3,284 Property and equipment, net of accumulated depreciation 170 1 99 270 Goodwill 261 — 2,775 9 3,045 Other intangible assets, net — — 1,390 — 1,390 Investments in subsidiaries 7,069 5 8,085 (15,159 ) — Intercompany loans receivable 118 — 1,885 (2,003 ) — Other non-current assets 232 63 213 — 508 Total assets $ 9,264 $ 1,697 $ 19,638 $ (22,102 ) $ 8,497 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ 79 $ 19 $ 98 $ — $ 196 Intercompany payable 3,577 29 1,343 (4,949 ) — Accrued compensation and contributions to retirement plans 84 14 97 — 195 Short-term debt 400 — — — 400 Income taxes currently payable 13 — 87 — 100 Unearned revenue 288 247 1,144 — 1,679 Accrued legal settlements — — 82 — 82 Other current liabilities 265 21 197 — 483 Total current liabilities 4,706 330 3,048 (4,949 ) 3,135 Long-term debt 3,170 — — — 3,170 Intercompany loans payable 102 — 1,901 (2,003 ) — Pension and other postretirement benefits 178 — 57 — 235 Other non-current liabilities 157 55 327 — 539 Total liabilities 8,313 385 5,333 (6,952 ) 7,079 Redeemable noncontrolling interest — — — 1,350 1,350 Equity: Common stock 412 — 2,318 (2,318 ) 412 Additional paid-in capital (415 ) 604 9,335 (9,189 ) 335 Retained income 11,780 708 3,056 (5,117 ) 10,427 Accumulated other comprehensive loss (289 ) — (382 ) 41 (630 ) Less: common stock in treasury (10,537 ) — (23 ) 23 (10,537 ) Total equity - controlling interests 951 1,312 14,304 (16,560 ) 7 Total equity - noncontrolling interests — — 1 60 61 Total equity 951 1,312 14,305 (16,500 ) 68 Total liabilities and equity $ 9,264 $ 1,697 $ 19,638 $ (22,102 ) $ 8,497 Balance Sheet December 31, 2017 (in millions) S&P Global Inc. Standard & Poor's Financial Services LLC Non-Guarantor Subsidiaries Eliminations S&P Global Inc. Consolidated ASSETS Current assets: Cash and cash equivalents $ 632 $ — $ 2,147 $ — $ 2,779 Accounts receivable, net of allowance for doubtful accounts 138 152 1,029 — 1,319 Intercompany receivable 768 1,784 2,527 (5,079 ) — Prepaid and other current assets 143 (3 ) 86 — 226 Total current assets 1,681 1,933 5,789 (5,079 ) 4,324 Property and equipment, net of accumulated depreciation 158 10 107 — 275 Goodwill 261 — 2,719 9 2,989 Other intangible assets, net — — 1,388 — 1,388 Investments in subsidiaries 8,364 5 8,028 (16,397 ) — Intercompany loans receivable 116 — 1,699 (1,815 ) — Other non-current assets 215 61 174 (1 ) 449 Total assets $ 10,795 $ 2,009 $ 19,904 $ (23,283 ) $ 9,425 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ 79 $ 23 $ 93 $ — $ 195 Intercompany payable 3,433 492 1,154 (5,079 ) — Accrued compensation and contributions to retirement plans 145 86 241 — 472 Short-term debt 399 — — — 399 Income taxes currently payable 2 — 75 — 77 Unearned revenue 293 193 1,127 — 1,613 Accrued legal settlements — 2 105 — 107 Other current liabilities 136 21 194 — 351 Total current liabilities 4,487 817 2,989 (5,079 ) 3,214 Long-term debt 3,170 — — — 3,170 Intercompany loans payable 101 — 1,715 (1,816 ) — Pension and other postretirement benefits 180 — 64 — 244 Other non-current liabilities 376 74 229 — 679 Total liabilities 8,314 891 4,997 (6,895 ) 7,307 Redeemable noncontrolling interest — — — 1,350 1,350 Equity: Common stock 412 — 2,318 (2,318 ) 412 Additional paid-in capital (216 ) 602 9,256 (9,117 ) 525 Retained income 12,156 516 3,782 (6,429 ) 10,025 Accumulated other comprehensive loss (269 ) — (426 ) 46 (649 ) Less: common stock in treasury (9,602 ) — (23 ) 23 (9,602 ) Total equity - controlling interests 2,481 1,118 14,907 (17,795 ) 711 Total equity - noncontrolling interests — — — 57 57 Total equity 2,481 1,118 14,907 (17,738 ) 768 Total liabilities and equity $ 10,795 $ 2,009 $ 19,904 $ (23,283 ) $ 9,425 Statement of Cash Flows Three Months Ended March 31, 2018 (Unaudited) (in millions) S&P Global Inc. Standard & Poor's Financial Services LLC Non-Guarantor Subsidiaries Eliminations S&P Global Inc. Consolidated Operating Activities: Net income $ 1,507 $ 177 $ 1,378 $ (2,528 ) $ 534 Adjustments to reconcile net income to cash provided by operating activities: Depreciation 8 2 11 — 21 Amortization of intangibles — — 24 — 24 Provision for losses on accounts receivable — 2 6 — 8 Stock-based compensation 5 3 5 — 13 Other (71 ) — 87 — 16 Changes in operating assets and liabilities, net of effect of acquisitions and dispositions: Accounts receivable 5 (27 ) 29 — 7 Prepaid and other current assets (18 ) 1 (4 ) — (21 ) Accounts payable and accrued expenses (60 ) (79 ) (150 ) — (289 ) Unearned revenue (4 ) 28 3 — 27 Accrued legal settlements (29 ) — — — (29 ) Other current liabilities 22 (2 ) (1 ) — 19 Net change in prepaid/accrued income taxes 73 1 — — 74 Net change in other assets and liabilities (37 ) — (7 ) — (44 ) Cash provided by operating activities 1,401 106 1,381 (2,528 ) 360 Investing Activities: Capital expenditures (23 ) (6 ) (4 ) — (33 ) Acquisitions, net of cash acquired — — (57 ) — (57 ) Changes in short-term investments — — 3 — 3 Cash used for investing activities (23 ) (6 ) (58 ) — (87 ) Financing Activities: Dividends paid to shareholders (127 ) — — — (127 ) Distributions to noncontrolling interest holders — — (50 ) — (50 ) Repurchase of treasury shares (1,100 ) — — — (1,100 ) Exercise of stock options 10 — — 10 Employee withholding tax on share-based payments (49 ) — — — (49 ) Intercompany financing activities (158 ) (100 ) (2,270 ) 2,528 — Cash used for financing activities (1,424 ) (100 ) (2,320 ) 2,528 (1,316 ) Effect of exchange rate changes on cash from continuing operations (5 ) — 25 — 20 Net change in cash and cash equivalents (51 ) — (972 ) — (1,023 ) Cash and cash equivalents at beginning of period 632 — 2,147 — 2,779 Cash and cash equivalents at end of period $ 581 $ — $ 1,175 $ — $ 1,756 Statement of Cash Flows Three Months Ended March 31, 2017 (Unaudited) (in millions) S&P Global Inc. Standard & Poor's Financial Services LLC Non-Guarantor Subsidiaries Eliminations S&P Global Inc. Consolidated Operating Activities: Net income $ 1,236 $ 148 $ 1,108 $ (2,062 ) $ 430 Adjustments to reconcile net income to cash provided by operating activities: Depreciation 7 3 9 — 19 Amortization of intangibles — — 24 — 24 Provision for losses on accounts receivable 1 1 3 — 5 Stock-based compensation 7 4 8 — 19 Other 5 — 8 — 13 Changes in operating assets and liabilities, net of effect of acquisitions and dispositions: Accounts receivable 8 (59 ) 63 — 12 Prepaid and other current assets 8 3 (2 ) — 9 Accounts payable and accrued expenses (61 ) 12 (186 ) — (235 ) Unearned revenue 5 25 (36 ) — (6 ) Accrued legal settlements — (1 ) — — (1 ) Other current liabilities (35 ) (3 ) (20 ) — (58 ) Net change in prepaid/accrued income taxes 123 — 23 — 146 Net change in other assets and liabilities (6 ) (4 ) (14 ) — (24 ) Cash provided by operating activities 1,298 129 988 (2,062 ) 353 Investing Activities: Capital expenditures (4 ) (4 ) (15 ) — (23 ) Acquisitions, net of cash acquired — — (1 ) — (1 ) Proceeds from dispositions — — 2 — 2 Cash used for investing activities (4 ) (4 ) (14 ) — (22 ) Financing Activities: Dividends paid to shareholders (106 ) — — — (106 ) Distributions to noncontrolling interest holders — — (24 ) — (24 ) Repurchase of treasury shares (201 ) — — — (201 ) Exercise of stock options 29 — — — 29 Employee withholding tax on share-based payments (44 ) — — — (44 ) Intercompany financing activities (1,056 ) (125 ) (881 ) 2,062 — Cash used for financing activities (1,378 ) (125 ) (905 ) 2,062 (346 ) Effect of exchange rate changes on cash from continuing operations — — 34 — 34 Net change in cash and cash equivalents (84 ) — 103 — 19 Cash and cash equivalents at beginning of period 711 — 1,681 — 2,392 Cash and cash equivalents at end of period $ 627 $ — $ 1,784 $ — $ 2,411 |