Condensed Consolidating Financial Statements | Condensed Consolidating Financial Statements On May 17, 2018, we issued $500 million of 4.5% notes due in 2048. 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 5 — 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 Year Ended December 31, 2018 (in millions) S&P Global Inc. Standard & Poor's Financial Services LLC Non-Guarantor Subsidiaries Eliminations S&P Global Inc. Consolidated Revenue $ 776 $ 1,695 $ 3,940 $ (153 ) $ 6,258 Expenses: Operating-related expenses 127 434 1,293 (153 ) 1,701 Selling and general expenses 183 292 1,086 — 1,561 Depreciation 37 7 40 — 84 Amortization of intangibles — — 122 — 122 Total expenses 347 733 2,541 (153 ) 3,468 Operating profit 429 962 1,399 — 2,790 Other income, net (27 ) — 2 — (25 ) Interest expense (income), net 143 2 (11 ) — 134 Non-operating intercompany transactions 363 (75 ) (1,872 ) 1,584 — (Loss) income before taxes on income (50 ) 1,035 3,280 (1,584 ) 2,681 (Benefit) Provision for taxes on income (14 ) 250 324 — 560 Equity in net income of subsidiaries 3,576 (1 ) — (3,575 ) — Net income 3,540 784 2,956 (5,159 ) 2,121 Less: net income attributable to noncontrolling interests — — — (163 ) (163 ) Net income attributable to S&P Global Inc. $ 3,540 $ 784 $ 2,956 $ (5,322 ) $ 1,958 Comprehensive income $ 3,510 $ 783 $ 2,884 $ (5,159 ) $ 2,018 Statement of Income Year Ended December 31, 2017 (in millions) S&P Global Inc. Standard & Poor's Financial Services LLC Non-Guarantor Subsidiaries Eliminations S&P Global Inc. Consolidated Revenue $ 717 $ 1,780 $ 3,704 $ (138 ) $ 6,063 Expenses: Operating-related expenses 90 482 1,261 (138 ) 1,695 Selling and general expenses 196 345 1,064 — 1,605 Depreciation 31 11 40 — 82 Amortization of intangibles — — 98 — 98 Total expenses 317 838 2,463 (138 ) 3,480 Operating profit 400 942 1,241 — 2,583 Other income, net (16 ) — (11 ) — (27 ) Interest expense (income), net 163 — (14 ) — 149 Non-operating intercompany transactions 365 (77 ) (2,463 ) 2,175 — (Loss) income before taxes on income (112 ) 1,019 3,729 (2,175 ) 2,461 Provision for taxes on income 26 370 427 — 823 Equity in net income of subsidiaries 3,808 — — (3,808 ) — Net income 3,670 649 3,302 (5,983 ) 1,638 Less: net income attributable to noncontrolling interests — — — (142 ) (142 ) Net income attributable to S&P Global Inc. $ 3,670 $ 649 $ 3,302 $ (6,125 ) $ 1,496 Comprehensive income $ 3,694 $ 649 $ 3,401 $ (5,982 ) $ 1,762 Statement of Income Year Ended December 31, 2016 (in millions) S&P Global Inc. Standard & Poor's Financial Services LLC Non-Guarantor Subsidiaries Eliminations S&P Global Inc. Consolidated Revenue $ 667 $ 1,513 $ 3,607 $ (126 ) $ 5,661 Expenses: Operating-related expenses 114 451 1,334 (126 ) 1,773 Selling and general expenses 128 243 1,096 — 1,467 Depreciation 38 9 38 — 85 Amortization of intangibles — — 96 — 96 Total expenses 280 703 2,564 (126 ) 3,421 Gain on disposition (1,072 ) — (29 ) — (1,101 ) Operating profit 1,459 810 1,072 — 3,341 Other income, net (20 ) — (8 ) — (28 ) Interest expense (income), net 191 — (10 ) — 181 Non-operating intercompany transactions 356 (83 ) (941 ) 668 — Income before taxes on income 932 893 2,031 (668 ) 3,188 Provision for taxes on income 275 420 265 — 960 Equity in net income of subsidiaries 2,412 294 — (2,706 ) — Net income 3,069 767 1,766 (3,374 ) 2,228 Less: net income attributable to noncontrolling interests — — — (122 ) (122 ) Net income attributable to S&P Global Inc. $ 3,069 $ 767 $ 1,766 $ (3,496 ) $ 2,106 Comprehensive income $ 3,099 $ 767 $ 1,563 $ (3,374 ) $ 2,055 Balance Sheet December 31, 2018 (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 $ 694 $ — $ 1,223 $ — $ 1,917 Restricted cash — — 41 — 41 Accounts receivable, net of allowance for doubtful accounts 163 109 1,177 — 1,449 Intercompany receivable 550 2,138 2,873 (5,561 ) — Prepaid and other current assets 58 3 136 — 197 Total current assets 1,465 2,250 5,450 (5,561 ) 3,604 Property and equipment, net of accumulated depreciation 192 — 78 — 270 Goodwill 261 — 3,265 9 3,535 Other intangible assets, net — — 1,524 — 1,524 Investments in subsidiaries 8,599 6 8,030 (16,635 ) — Intercompany loans receivable 130 — 1,643 (1,773 ) — Other non-current assets 194 45 286 — 525 Total assets $ 10,841 $ 2,301 $ 20,276 $ (23,960 ) $ 9,458 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ 89 $ 15 $ 107 $ — $ 211 Intercompany payable 4,453 32 1,076 (5,561 ) — Accrued compensation and contributions to retirement plans 125 33 196 — 354 Income taxes currently payable 1 — 71 — 72 Unearned revenue 240 235 1,166 — 1,641 Accrued legal settlements — — 1 — 1 Other current liabilities 180 16 154 — 350 Total current liabilities 5,088 331 2,771 (5,561 ) 2,629 Long-term debt 3,662 — — — 3,662 Intercompany loans payable 114 — 1,659 (1,773 ) — Pension and other postretirement benefits 162 — 67 — 229 Other non-current liabilities 166 75 393 — 634 Total liabilities 9,192 406 4,890 (7,334 ) 7,154 Redeemable noncontrolling interest — — — 1,620 1,620 Equity: Common stock 294 — 2,279 (2,279 ) 294 Additional paid-in capital 72 618 9,784 (9,641 ) 833 Retained income 12,622 1,277 3,824 (6,439 ) 11,284 Accumulated other comprehensive loss (299 ) — (489 ) 46 (742 ) Less: common stock in treasury (11,040 ) — (13 ) 12 (11,041 ) Total equity - controlling interests 1,649 1,895 15,385 (18,301 ) 628 Total equity - noncontrolling interests — — 1 55 56 Total equity 1,649 1,895 15,386 (18,246 ) 684 Total liabilities and equity $ 10,841 $ 2,301 $ 20,276 $ (23,960 ) $ 9,458 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 $ — $ 2,145 $ — $ 2,777 Restricted cash — — 2 — 2 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 — — — 1,352 1,352 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 (6,431 ) 10,023 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 (17,797 ) 709 Total equity - noncontrolling interests — — — 57 57 Total equity 2,481 1,118 14,907 (17,740 ) 766 Total liabilities and equity $ 10,795 $ 2,009 $ 19,904 $ (23,283 ) $ 9,425 Statement of Cash Flows Year Ended December 31, 2018 (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 $ 3,540 $ 784 $ 2,956 $ (5,159 ) $ 2,121 Adjustments to reconcile net income to cash provided by operating activities: Depreciation 37 7 40 — 84 Amortization of intangibles — — 122 — 122 Provision for losses on accounts receivable 3 4 14 — 21 Deferred income taxes 33 10 38 — 81 Stock-based compensation 28 16 50 — 94 Accrued legal settlements — 1 — — 1 Other 46 5 1 — 52 Changes in operating assets and liabilities, net of effect of acquisitions and dispositions: Accounts receivable (27 ) 39 (176 ) — (164 ) Prepaid and other current assets (2 ) (4 ) 5 — (1 ) Accounts payable and accrued expenses (11 ) (64 ) (31 ) — (106 ) Unearned revenue (53 ) 13 110 — 70 Accrued legal settlements — — (108 ) — (108 ) Other current liabilities (22 ) (11 ) (34 ) — (67 ) Net change in prepaid/accrued income taxes 2 — (9 ) — (7 ) Net change in other assets and liabilities (128 ) 32 (33 ) — (129 ) Cash provided by operating activities 3,446 832 2,945 (5,159 ) 2,064 Investing Activities: Capital expenditures (81 ) (16 ) (16 ) — (113 ) Acquisitions, net of cash acquired — — (401 ) — (401 ) Proceeds from dispositions — — 6 — 6 Changes in short-term investments — — (5 ) — (5 ) Cash used for investing activities (81 ) (16 ) (416 ) — (513 ) Financing Activities: Proceeds from issuance of senior notes, net 489 — — — 489 Payments on senior notes (403 ) — — — (403 ) Dividends paid to shareholders (503 ) — — — (503 ) Distributions to noncontrolling interest holders — — (154 ) — (154 ) Repurchase of treasury shares (1,660 ) — — — (1,660 ) Exercise of stock options 26 — 8 — 34 Purchase of additional CRISIL shares — (25 ) — (25 ) Employee withholding tax on share-based payments (66 ) — — — (66 ) Intercompany financing activities (1,181 ) (816 ) (3,162 ) 5,159 — Cash used for financing activities (3,298 ) (816 ) (3,333 ) 5,159 (2,288 ) Effect of exchange rate changes on cash (5 ) — (79 ) — (84 ) Net change in cash, cash equivalents, and restricted cash 62 — (883 ) — (821 ) Cash, cash equivalents, and restricted cash at beginning of year 632 — 2,147 — 2,779 Cash, cash equivalents, and restricted cash at end of year $ 694 $ — $ 1,264 $ — $ 1,958 Statement of Cash Flows Year Ended December 31, 2017 (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 $ 3,670 $ 649 $ 3,302 $ (5,983 ) $ 1,638 Adjustments to reconcile net income to cash provided by operating activities: Depreciation 31 11 40 — 82 Amortization of intangibles — — 98 — 98 Provision for losses on accounts receivable 2 3 11 — 16 Deferred income taxes 108 (10 ) (98 ) — — Stock-based compensation 35 22 42 — 99 Accrued legal settlements — — 55 — 55 Other 34 19 43 — 96 Changes in operating assets and liabilities, net of effect of acquisitions and dispositions: Accounts receivable (2 ) (23 ) (171 ) — (196 ) Prepaid and other current assets (5 ) 3 12 — 10 Accounts payable and accrued expenses 22 97 (44 ) — 75 Unearned revenue 19 2 64 — 85 Accrued legal settlements — (1 ) (3 ) — (4 ) Other current liabilities (42 ) (12 ) (31 ) — (85 ) Net change in prepaid/accrued income taxes 41 (18 ) 9 — 32 Net change in other assets and liabilities 7 (6 ) 14 — 15 Cash provided by operating activities 3,920 736 3,343 (5,983 ) 2,016 Investing Activities: Capital expenditures (55 ) (32 ) (36 ) — (123 ) Acquisitions, net of cash acquired — — (83 ) — (83 ) Proceeds from dispositions — — 2 — 2 Changes in short-term investments — — (5 ) — (5 ) Cash used for investing activities (55 ) (32 ) (122 ) — (209 ) Financing Activities: Dividends paid to shareholders (421 ) — — — (421 ) Distributions to noncontrolling interest holders — — (111 ) — (111 ) Repurchase of treasury shares (1,001 ) — — — (1,001 ) Exercise of stock options 68 — 7 — 75 Employee withholding tax on share-based payments (49 ) — — — (49 ) Intercompany financing activities (2,546 ) (704 ) (2,733 ) 5,983 — Cash used for financing activities (3,949 ) (704 ) (2,837 ) 5,983 (1,507 ) Effect of exchange rate changes on cash 5 — 82 — 87 Net change in cash, cash equivalents, and restricted cash (79 ) — 466 — 387 Cash, cash equivalents, and restricted cash at beginning of year 711 — 1,681 — 2,392 Cash, cash equivalents, and restricted cash at end of year $ 632 $ — $ 2,147 $ — $ 2,779 Statement of Cash Flows Year Ended December 31, 2016 (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 $ 3,069 $ 767 $ 1,766 $ (3,374 ) $ 2,228 Adjustments to reconcile net income to cash provided by operating activities Depreciation 38 9 38 — 85 Amortization of intangibles — — 96 — 96 Provision for losses on accounts receivable 1 — 8 — 9 Deferred income taxes 16 (9 ) 72 — 79 Stock-based compensation 22 17 37 — 76 Gain on disposition (1,072 ) — (29 ) — (1,101 ) Accrued legal settlements 3 1 50 — 54 Other 48 5 (23 ) — 30 Changes in operating assets and liabilities, net of effect of acquisitions and dispositions: Accounts receivable (24 ) 187 (340 ) — (177 ) Prepaid and other current assets (2 ) 10 (3 ) — 5 Accounts payable and accrued expenses (8 ) (39 ) 66 — 19 Unearned revenue 19 (395 ) 483 — 107 Accrued legal settlements — (108 ) (42 ) — (150 ) Other current liabilities (27 ) (27 ) 35 — (19 ) Net change in prepaid/accrued income taxes 141 — 33 — 174 Net change in other assets and liabilities (9 ) 38 16 — 45 Cash provided by operating activities 2,215 456 2,263 (3,374 ) 1,560 Investing Activities: Capital expenditures (68 ) (15 ) (32 ) — (115 ) Acquisitions, net of cash acquired (144 ) — (33 ) — (177 ) Contingent consideration payment — — (34 ) — (34 ) Proceeds from dispositions 1,422 — 76 — 1,498 Changes in short-term investments — — (1 ) — (1 ) Cash provided by (used for) investing activities 1,210 (15 ) (24 ) — 1,171 Financing Activities: Additions to short-term debt (143 ) — — — (143 ) Proceeds from issuance of senior notes, net 493 — — — 493 Payments on senior notes (421 ) — — — (421 ) Dividends paid to shareholders (380 ) — — — (380 ) Distributions to noncontrolling interest holders — — (116 ) — (116 ) Repurchase of treasury shares (1,123 ) — — — (1,123 ) Exercise of stock options 86 — 2 — 88 Contingent consideration payment (5 ) — — — (5 ) Employee withholding tax on share-based payments (55 ) — — — (55 ) Intercompany financing activities (1,333 ) (441 ) (1,600 ) 3,374 — Cash used for financing activities (2,881 ) (441 ) (1,714 ) 3,374 (1,662 ) Effect of exchange rate changes on cash — — (158 ) — (158 ) Net change in cash, cash equivalents, and restricted cash 544 — 367 — 911 Cash, cash equivalents, and restricted cash at beginning of year 167 — 1,314 — 1,481 Cash, cash equivalents, and restricted cash at end of year $ 711 $ — $ 1,681 $ — $ 2,392 |