|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||
|
|||
• | S&P Ratings is an independent provider of credit ratings, research and analytics, offering investors and market participants information, ratings and benchmarks. |
• | S&P Capital IQ is a global provider of multi-asset-class data, research and analytical capabilities, which integrate cross-asset analytics and desktop services. |
• | S&P DJ Indices is a global leading index provider that maintains a wide variety of valuation and index benchmarks for investment advisors, wealth managers and institutional investors. |
• | C&C consists of business-to-business companies specializing in commercial and commodities markets that deliver their customers access to high-value information, data, analytic services and pricing and quality benchmarks. As of August 1, 2013, we completed the sale of Aviation Week and the results have been included in C&C's results through that date. |
|
|||
• | S&P Ratings is an independent provider of credit ratings, research and analytics, offering investors and market participants information, ratings and benchmarks. |
• | S&P Capital IQ is a global provider of multi-asset-class data, research and analytical capabilities, which integrate cross-asset analytics and desktop services. |
• | S&P DJ Indices is a global index provider that maintains a wide variety of valuation and index benchmarks for investment advisors, wealth managers and institutional investors. |
• | C&C consists of business-to-business companies specializing in commercial and commodities markets that deliver their customers access to high-value information, data, analytic services and pricing and quality benchmarks. |
|
• | In July of 2015, we acquired the entire issued share capital of Petromedia Ltd and its operating subsidiaries (“Petromedia”), an independent provider of data, intelligence, news and tools to the global fuels market that offers a suite of products that provides clients with actionable data and intelligence that enable informed decisions, minimize risk and increase efficiency. We will account for the acquisition of Petromedia using the purchase method of accounting. The acquisition of Petromedia is not material to our consolidated financial statements. |
• | In July of 2015, we acquired National Automobile Dealers Association's Used Car Guide (“UCG”), a leading provider of U.S. retail, trade-in and auction used-vehicle values. The acquisition of UCG will expand our analytical and modeling capabilities while deepening our presence in auto finance and auto insurance, and enriching retail solutions. We will account for the acquisition of UCG using the purchase method of accounting. The acquisition of UCG is not material to our consolidated financial statements. |
• | In July of 2014, we acquired Eclipse Energy Group AS and its operating subsidiaries (“Eclipse”), which provides a comprehensive suite of data and analytics products on the European natural gas and liquefied natural gas markets as well as a range of advisory services leveraging Eclipse’s knowledge base, data capabilities, and modeling suite of products. This transaction complements our North American natural gas capabilities, which we obtained from our Bentek Energy LLC acquisition in 2011. We accounted for the acquisition of Eclipse using the purchase method of accounting. The acquisition of Eclipse was not material to our consolidated financial statements. |
• | In March of 2014, we acquired the intellectual property of a family of Broad Market Indices (“BMI”) from Citigroup Global Markets Inc. The BMI provides a broad measure of the global equities markets which includes approximately 11,000 companies in more than 52 countries covering both developed and emerging markets. We accounted for the acquisition of the intellectual property on a cost basis and it was not material to our consolidated financial statements. |
(in millions) | Three Months | Six Months | |||||
Revenue | $ | 44 | $ | 84 | |||
Expenses | 34 | 63 | |||||
Operating income | 10 | 21 | |||||
Provision for taxes on income | 4 | 9 | |||||
Income from discontinued operations, net of tax | $ | 6 | $ | 12 | |||
• | In October of 2014, we acquired BRC Investor Services S.A. (“BRC”), a Colombia-based ratings firm providing risk classifications of banks, financial services providers, insurance companies, corporate bonds and structured issues that will expand our presence in the Latin American credit markets. We accounted for the acquisition of BRC using the purchase method of accounting. The acquisition is not material to our consolidated financial statements. |
• | Following CRISIL's acquisition of Coalition Development Ltd. ("Coalition") that occurred in July of 2012, we made a contingent purchase price payment in 2014 for $11 million that has been reflected in the consolidated statement of cash flows as a financing activity. |
• | In July of 2014, we acquired Eclipse Energy Group AS and its operating subsidiaries (“Eclipse”), which provides a comprehensive suite of data and analytics products on the European natural gas and liquefied natural gas markets as well as a range of advisory services leveraging Eclipse’s knowledge base, data capabilities, and modeling suite of products. This transaction complements our North American natural gas capabilities, which we obtained from our Bentek Energy LLC acquisition in 2011. We accounted for the acquisition of Eclipse using the purchase method of accounting. The acquisition of Eclipse is not material to our consolidated financial statements. |
• | In March of 2014, we acquired the intellectual property of a family of Broad Market Indices (“BMI”) from Citigroup Global Markets Inc. The BMI provides a broad measure of the global equities markets which includes approximately 11,000 companies in more than 52 countries covering both developed and emerging markets. We accounted for the acquisition of the intellectual property on a cost basis and it was not material to our consolidated financial statements. |
• | In December of 2013, we purchased the intellectual property rights to a range of commodities indices developed by Goldman Sachs as well as a limited-use license to promote the commodities indices using the Goldman Sachs Commodity Index trademarks. The commodities indices provide us with a leading benchmark that measures general price movements and inflation in the world economy. We accounted for the acquisition of the intellectual property on a cost basis. |
• | In June of 2013, we made a voluntary open offer to purchase up to an additional 22.23% of the total equity shares outstanding in CRISIL Limited ("CRISIL"), our majority owned Indian credit rating agency within our S&P Ratings segment. In August of 2013, at the conclusion of the tender offer period, we acquired approximately 11 million equity shares representing 15.07% of CRISIL's total outstanding equity shares for $214 million, increasing our ownership percentage in CRISIL to 67.84% from 52.77%. |
• | On June 29, 2012, we closed our transaction with CME Group, Inc. (“CME Group”) and CME Group Index Services LLC (“CGIS”), a joint venture between CME Group and Dow Jones & Company, Inc., to form a new company, S&P Dow Jones Indices LLC. See below for further detail related to this transaction. |
• | On June 29, 2012, we acquired Credit Market Analysis Limited (“CMA”) from the CME Group. CMA provides independent data concerning the over-the-counter markets. CMA's data and technology will enhance our capability to provide pricing and related over-the-counter information. |
• | On April 3, 2012, we completed the acquisition of QuantHouse, an independent global provider of end-to-end systematic low-latency market data solutions. The acquisition allows us to offer real-time monitors, derived data sets and analytics as well as the ability to package and resell this data as part of a core solution. |
• | On February 8, 2012, we completed the acquisition of R² Technologies (“R²”). R² provides advanced risk and scenario-based analytics to traders, portfolio and risk managers for pricing, hedging and capital management across asset classes. |
• | On November 1, 2012, we completed the acquisition of Kingsman SA (“Kingsman”), a privately-held, Switzerland-based provider of price information and analytics for the global sugar and biofuels markets. The acquisition of Kingsman will expand our presence in sugar and biofuels information markets and has the potential to provide growth in the global agricultural information markets. |
• | On July 4, 2012, CRISIL, our majority owned Indian credit rating agency, completed the acquisition of Coalition, a privately-held U.K. analytics company, and its subsidiaries. Coalition provides high-end analytics to leading global investment banks and other financial services firms. Coalition has been integrated into CRISIL's Global Research & Analytics business. |
(in millions) | |||
Fair value of 27% of S&P Index | $ | 571 | |
Fair value of redeemable noncontrolling interest associated with net assets acquired | 221 | ||
Total | $ | 792 | |
(in millions) | |||
Current assets | $ | 79 | |
Intangible assets: | |||
Indefinite-lived intangibles | 470 | ||
Customer relationships | 110 | ||
Other intangibles | 33 | ||
Goodwill | 111 | ||
Current liabilities | (11 | ) | |
Total net assets | $ | 792 | |
(in millions) | Years ended December 31, | ||||||||||
2014 | 2013 | 2012 | |||||||||
Fair value of assets acquired | $ | 67 | $ | — | $ | 1,071 | |||||
Fair value of consideration transferred for DJI business | — | — | 792 | ||||||||
Cash paid (net of cash acquired) | 52 | — | 177 | ||||||||
Liabilities assumed 1 | $ | 15 | $ | — | $ | 102 | |||||
• | On July 31, 2014, we completed the sale of the Company's aircraft to Harold W. McGraw III, Chairman of the Company's Board of Directors and former President and CEO of the Company for a purchase price of $20 million. During the second quarter of 2014, we recorded a non-cash impairment charge of $6 million within other (income) loss in our consolidated statement of income as a result of the pending sale. See Note 13 — Related Party Transactions for further information. |
• | On June 30, 2014, we completed the sale of our data center to Quality Technology Services, LLC which owns, operates and manages data centers. Net proceeds from the sale of $58 million were received in July 2014. The sale includes all of the facilities and equipment on the south campus of our East Windsor, New Jersey location, inclusive of the rights and obligations associated with an adjoining solar power field. The sale resulted in an expense of $3 million recorded within other loss (income) in our consolidated statement of income, which is in addition to the non-cash impairment charge we recorded in the fourth quarter of 2013. |
• | On September 30, 2013, we completed the sale of Financial Communications, which was part of our S&P Capital IQ segment. |
• | On August 27, 2013, CRISIL sold its 49% equity interest in India Index Services & Products Ltd. This investment was held within our S&P Ratings segment. |
• | On August 1, 2013, we completed the sale Aviation Week within our C&C segment to Penton, a privately held business information company. |
(in millions) | Years ended December 31, | ||||||||||
2014 | 2013 | 2012 | |||||||||
Revenue | $ | 139 | $ | 441 | $ | 2,242 | |||||
Expenses | 110 | 436 | 2,426 | ||||||||
Operating income (loss) | 29 | 5 | (184 | ) | |||||||
Interest expense (income), net | — | 2 | (2 | ) | |||||||
Income (loss) before taxes on income (loss) | 29 | 3 | (182 | ) | |||||||
Provision for taxes on income (loss) | 11 | — | 27 | ||||||||
Income (loss) from discontinued operations, net of tax | 18 | 3 | (209 | ) | |||||||
Pre-tax gain on sale from discontinued operations | 289 | 888 | — | ||||||||
Provision for taxes on gain on sale | 129 | 299 | — | ||||||||
Gain on sale of discontinued operations, net of tax | 160 | 589 | — | ||||||||
Discontinued operations, net | 178 | 592 | (209 | ) | |||||||
Less: net (loss) income attributable to noncontrolling interests | — | (1 | ) | 5 | |||||||
Income (loss) from discontinued operations attributable to McGraw Hill Financial, Inc. common shareholders | $ | 178 | $ | 593 | $ | (214 | ) | ||||
• | Intangible asset impairments of $497 million that consisted of goodwill, prepublication and inventory assets at MHE's School Education Group ("SEG"). |
◦ | As a result of the offer we received from Apollo Global Management, LLC in the fourth quarter of 2012, we performed a goodwill impairment review at MHE, which resulted in a full impairment of goodwill of $478 million at SEG. |
◦ | An impairment charge of $19 million was recorded on certain prepublication and inventory assets as targeted school programs were shut down. |
• | Restructuring charges of $39 million consisting primarily of employee severance costs related to a workforce reduction of approximately 530 positions. |
• | Direct transaction costs of $17 million for legal and professional fees related to the sale of MHE. |
• | A charge related to a lease commitment of $3 million. |
• | These charges were partially offset by a vacation accrual reversal of $17 million related to a change in our vacation policy. |
(in millions) | December 31, 2013 | ||
Accounts receivable, net | $ | 30 | |
Goodwill | 3 | ||
Other assets | 3 | ||
Assets held for sale | $ | 36 | |
Accounts payable and accrued expenses | $ | 13 | |
Unearned revenue | 41 | ||
Liabilities held for sale | $ | 54 | |
|
|||
(in millions) | S&P Ratings | S&P Capital IQ | S&P DJ Indices | C&C | Total | ||||||||||||||
Balance as of December 31, 2012 | $ | 130 | $ | 457 | $ | 380 | $ | 468 | $ | 1,435 | |||||||||
Dispositions | — | (3 | ) | (4 | ) | (29 | ) | (36 | ) | ||||||||||
Other (primarily Fx) | (5 | ) | 15 | — | — | 10 | |||||||||||||
Balance as of December 31, 2013 | 125 | 469 | 376 | 439 | 1,409 | ||||||||||||||
Acquisitions | 4 | — | — | 38 | 42 | ||||||||||||||
Dispositions | — | — | — | (32 | ) | (32 | ) | ||||||||||||
Other (primarily Fx) | (7 | ) | (17 | ) | — | (8 | ) | (32 | ) | ||||||||||
Balance as of December 31, 2014 | $ | 122 | $ | 452 | $ | 376 | $ | 437 | $ | 1,387 | |||||||||
• | $380 million and $90 million, for Dow Jones Indices intellectual property and the Dow Jones tradename, respectively, that we recorded as part of the transaction to form S&P Dow Jones Indices LLC in 2012 further described in Note 2 – Acquisitions and Divestitures; |
• | $164 million within our C&C segment for the J.D. Power and Associates tradename; |
• | $44 million within our S&P Dow Jones Indices segment for the Broad Market Indices intellectual property; and |
• | $15 million within our S&P Dow Jones Indices segment for the Goldman Sachs Commodity Index intellectual property. |
(in millions) | |||||||||||||||||||||||
Cost | Databases and software | Content | Customer relationships | Tradenames | Other intangibles | Total | |||||||||||||||||
Balance as of December 31, 2012 | $ | 126 | $ | 139 | $ | 225 | $ | 45 | $ | 159 | $ | 694 | |||||||||||
Acquisitions | — | — | — | — | 44 | 44 | |||||||||||||||||
Dispositions | (9 | ) | — | — | — | (13 | ) | (22 | ) | ||||||||||||||
Impairment1 | — | — | — | — | (26 | ) | (26 | ) | |||||||||||||||
Other (primarily Fx) | (2 | ) | — | — | — | (6 | ) | (8 | ) | ||||||||||||||
Balance as of December 31, 2013 | 115 | 139 | 225 | 45 | 158 | 682 | |||||||||||||||||
Acquisitions | — | — | — | — | 13 | 13 | |||||||||||||||||
Transfers | — | — | — | — | (44 | ) | (44 | ) | |||||||||||||||
Other (primarily Fx) | (2 | ) | — | 3 | 1 | (16 | ) | (14 | ) | ||||||||||||||
Balance as of December 31, 2014 | $ | 113 | $ | 139 | $ | 228 | $ | 46 | $ | 111 | $ | 637 | |||||||||||
Accumulated amortization | |||||||||||||||||||||||
Balance as of December 31, 2012 | $ | 80 | $ | 31 | $ | 55 | $ | 30 | $ | 49 | $ | 245 | |||||||||||
Current year amortization | 9 | 14 | 11 | 2 | 15 | 51 | |||||||||||||||||
Dispositions | (6 | ) | — | — | — | (9 | ) | (15 | ) | ||||||||||||||
Other (primarily Fx) | — | — | 1 | — | 1 | 2 | |||||||||||||||||
Balance as of December 31, 2013 | 83 | 45 | 67 | 32 | 56 | 283 | |||||||||||||||||
Current year amortization | 6 | 14 | 13 | 3 | 12 | 48 | |||||||||||||||||
Other (primarily Fx) | (1 | ) | — | — | — | (4 | ) | (5 | ) | ||||||||||||||
Balance as of December 31, 2014 | $ | 88 | $ | 59 | $ | 80 | $ | 35 | $ | 64 | $ | 326 | |||||||||||
Net definite-lived intangibles: | |||||||||||||||||||||||
December 31, 2013 | $ | 32 | $ | 94 | $ | 158 | $ | 13 | $ | 102 | $ | 399 | |||||||||||
December 31, 2014 | $ | 25 | $ | 80 | $ | 148 | $ | 11 | $ | 47 | $ | 311 | |||||||||||
1 | We incurred a $26 million non-cash impairment charge associated with an intangible asset acquired through the formation of our S&P Dow Jones Indices LLC joint venture. |
(in millions) | Amortization expense | Expected amortization expense | |||||
2012 | $ | 48 | |||||
2013 | 51 | ||||||
2014 | 48 | ||||||
2015 | $ | 47 | |||||
2016 | 47 | ||||||
2017 | 44 | ||||||
2018 | 37 | ||||||
2019 | 29 | ||||||
|
(in millions) | Year Ended December 31, | ||||||||||
2014 | 2013 | 2012 | |||||||||
Domestic operations | $ | (423 | ) | $ | 821 | $ | 800 | ||||
Foreign operations | 477 | 478 | 289 | ||||||||
Total continuing income before taxes | $ | 54 | $ | 1,299 | $ | 1,089 | |||||
(in millions) | Year Ended December 31, | ||||||||||
2014 | 2013 | 2012 | |||||||||
Federal: | |||||||||||
Current | $ | 285 | $ | 194 | $ | 181 | |||||
Deferred | (213 | ) | 51 | 73 | |||||||
Total federal | 72 | 245 | 254 | ||||||||
Foreign: | |||||||||||
Current | 135 | 152 | 91 | ||||||||
Deferred | 1 | (19 | ) | (9 | ) | ||||||
Total foreign | 136 | 133 | 82 | ||||||||
State and local: | |||||||||||
Current | 62 | 37 | 38 | ||||||||
Deferred | (25 | ) | 10 | 14 | |||||||
Total state and local | 37 | 47 | 52 | ||||||||
Total provision for taxes for continuing operations | 245 | 425 | 388 | ||||||||
Provision for discontinued operations | 140 | 299 | 27 | ||||||||
Total provision for taxes | $ | 385 | $ | 724 | $ | 415 | |||||
Year Ended December 31, | ||||||||
2014 | 2013 | 2012 | ||||||
U.S. federal statutory income tax rate | 35.0 | % | 35.0 | % | 35.0 | % | ||
Legal and regulatory settlements | 524.1 | — | — | |||||
State and local income taxes | 64.2 | 2.8 | 3.5 | |||||
Foreign operations | (79.6 | ) | (3.9 | ) | (2.7 | ) | ||
S&P Dow Jones Indices LLC joint venture | (60.2 | ) | (2.0 | ) | (1.1 | ) | ||
Tax credits and incentives | (91.5 | ) | (2.1 | ) | (2.4 | ) | ||
Other, net | 61.7 | 2.9 | 3.3 | |||||
Effective income tax rate for continuing operations | 453.7 | % | 32.7 | % | 35.6 | % | ||
(in millions) | December 31, | ||||||
2014 | 2013 | ||||||
Deferred tax assets: | |||||||
Legal and regulatory settlements | $ | 305 | $ | 6 | |||
Employee compensation | 98 | 72 | |||||
Accrued expenses | 107 | 136 | |||||
Postretirement benefits | 140 | 32 | |||||
Unearned revenue | 24 | 55 | |||||
Allowance for doubtful accounts | 12 | 15 | |||||
Loss carryforwards | 29 | 28 | |||||
Other | 12 | 10 | |||||
Total deferred tax assets | 727 | 354 | |||||
Deferred tax liabilities: | |||||||
Goodwill and intangible assets 1 | (377 | ) | (379 | ) | |||
Fixed assets | (11 | ) | (55 | ) | |||
Other | — | — | |||||
Total deferred tax liabilities | (388 | ) | (434 | ) | |||
Net deferred income tax asset (liability) before valuation allowance | 339 | (80 | ) | ||||
Valuation allowance | (12 | ) | (5 | ) | |||
Net deferred income tax asset (liability) | $ | 327 | $ | (85 | ) | ||
Reported as: | |||||||
Current deferred tax assets | $ | 363 | $ | 108 | |||
Current deferred tax liabilities | (2 | ) | (10 | ) | |||
Non-current deferred tax assets | 22 | 23 | |||||
Non-current deferred tax liabilities | (56 | ) | (206 | ) | |||
Net deferred income tax asset (liability) | $ | 327 | $ | (85 | ) | ||
1 | See Note 2 – Acquisitions and Divestitures for further discussion regarding the impact related to the S&P Dow Jones Indices LLC. |
(in millions) | Years ended December 31, | ||||||||||
2014 | 2013 | 2012 | |||||||||
Balance at beginning of year | $ | 82 | $ | 74 | $ | 58 | |||||
Additions based on tax positions related to the current year | 30 | 27 | 14 | ||||||||
Additions for tax positions of prior years | 33 | 10 | 3 | ||||||||
Reduction for tax positions of prior years | (11 | ) | (9 | ) | (1 | ) | |||||
Reduction for settlements | (16 | ) | (20 | ) | — | ||||||
Balance at end of year | $ | 118 | $ | 82 | $ | 74 | |||||
|
(in millions) | June 30, 2015 | December 31, 2014 | |||||
5.9% Senior Notes, due 2017 1 | $ | 400 | $ | 400 | |||
4.0% Senior Notes, due 2025 2 | 695 | — | |||||
6.55% Senior Notes, due 2037 3 | 399 | 399 | |||||
Long-term debt | $ | 1,494 | $ | 799 | |||
1 | Interest payments are due semiannually on April 15 and October 15, and, as of June 30, 2015, the unamortized debt discount is less than $1 million. |
2 | Interest payments are due semiannually on June 15 and December 15, and, as of June 30, 2015, the unamortized debt discount is approximately $5 million. |
3 | Interest payments are due semiannually on May 15 and November 15, and, as of June 30, 2015, the unamortized debt discount is approximately $1 million. |
(in millions) | December 31, | ||||||
2014 | 2013 | ||||||
5.9% Senior Notes, due 2017 1 | $ | 400 | $ | 400 | |||
6.55% Senior Notes, due 2037 2 | 399 | 399 | |||||
Commercial paper | — | — | |||||
Total debt | 799 | 799 | |||||
Less: short-term debt including current maturities | — | — | |||||
Long-term debt | $ | 799 | $ | 799 | |||
1 | Interest payments are due semiannually on April 15 and October 15, and as of December 31, 2014, the unamortized debt discount is less than $1 million. |
2 | Interest payments are due semiannually on May 15 and November 15, and as of December 31, 2014, the unamortized debt discount is approximately $1 million. |
|
(in millions) | Retirement Plans | Postretirement Plans | |||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Net benefit obligation at beginning of year | $ | 2,004 | $ | 2,171 | $ | 103 | $ | 129 | |||||||
Service cost | 5 | 10 | 1 | 2 | |||||||||||
Interest cost | 99 | 91 | 4 | 5 | |||||||||||
Plan participants’ contributions | — | — | 4 | 4 | |||||||||||
Actuarial loss (gain) | 504 | (178 | ) | 5 | (13 | ) | |||||||||
Gross benefits paid | (125 | ) | (77 | ) | (13 | ) | (13 | ) | |||||||
Foreign currency effect | (25 | ) | 8 | — | — | ||||||||||
Curtailment 1 | — | (26 | ) | — | (11 | ) | |||||||||
Other adjustments | — | 5 | (8 | ) | — | ||||||||||
Net benefit obligation at end of year | 2,462 | 2,004 | 96 | 103 | |||||||||||
Fair value of plan assets at beginning of year | 2,088 | 1,851 | — | — | |||||||||||
Actual return on plan assets | 270 | 281 | — | — | |||||||||||
Employer contributions | 22 | 27 | 9 | 9 | |||||||||||
Plan participants’ contributions | — | — | 4 | 4 | |||||||||||
Gross benefits paid | (125 | ) | (77 | ) | (13 | ) | (13 | ) | |||||||
Foreign currency effect | (19 | ) | 6 | — | — | ||||||||||
Fair value of plan assets at end of year | 2,236 | 2,088 | — | — | |||||||||||
Funded status | $ | (226 | ) | $ | 84 | $ | (96 | ) | $ | (103 | ) | ||||
Amounts recognized in consolidated balance sheets: | |||||||||||||||
Non-current assets | $ | 28 | $ | 261 | $ | — | $ | — | |||||||
Current liabilities | (8 | ) | (7 | ) | (9 | ) | (9 | ) | |||||||
Non-current liabilities | (246 | ) | (170 | ) | (87 | ) | (94 | ) | |||||||
$ | (226 | ) | $ | 84 | $ | (96 | ) | $ | (103 | ) | |||||
Accumulated benefit obligation | $ | 2,440 | $ | 2,004 | |||||||||||
Plans with accumulated benefit obligation in excess of the fair value of plan assets: | |||||||||||||||
Projected benefit obligation | $ | 2,046 | $ | 176 | |||||||||||
Accumulated benefit obligation | $ | 2,024 | $ | 158 | |||||||||||
Fair value of plan assets | $ | 1,792 | $ | — | |||||||||||
Amounts recognized in accumulated other comprehensive loss, net of tax: | |||||||||||||||
Net actuarial loss (gain) | $ | 452 | $ | 227 | $ | (8 | ) | $ | (11 | ) | |||||
Prior service credit | 1 | 1 | (5 | ) | (1 | ) | |||||||||
Total recognized | $ | 453 | $ | 228 | $ | (13 | ) | $ | (12 | ) | |||||
1 | The curtailment gain for our retirement plans in 2013 relates to a freeze of pension accruals for MHE employees as well as all remaining active employees in the United Kingdom ("U.K."). The curtailment gain for our postretirement plans relates to the sale of MHE on March 22, 2013. |
(in millions) | Retirement Plans | Postretirement Plans | |||||||||||||||||||||
2014 | 2013 | 2012 | 2014 | 2013 | 2012 | ||||||||||||||||||
Service cost | $ | 5 | $ | 10 | $ | 24 | $ | 1 | $ | 2 | $ | 3 | |||||||||||
Interest cost | 99 | 91 | 93 | 4 | 5 | 5 | |||||||||||||||||
Expected return on assets | (138 | ) | (129 | ) | (124 | ) | — | — | — | ||||||||||||||
Amortization of: | |||||||||||||||||||||||
Actuarial loss (gain) | 11 | 26 | 32 | (1 | ) | — | — | ||||||||||||||||
Prior service cost (credit) | — | 5 | (1 | ) | — | (1 | ) | (1 | ) | ||||||||||||||
Curtailment 1 | — | (8 | ) | — | (1 | ) | (12 | ) | — | ||||||||||||||
Net periodic benefit cost | $ | (23 | ) | $ | (5 | ) | $ | 24 | $ | 3 | $ | (6 | ) | $ | 7 | ||||||||
1 | The curtailment gain for our retirement plans in 2013 relates to a freeze of pension accruals for MHE employees as well as all remaining active employees in the United Kingdom ("U.K."). The curtailment gain for our postretirement plans in 2014 is a result of plan changes effective October 31, 2014 eliminating retiree medical and life insurance benefits for active employees not retiring by July 1, 2016. The curtailment gain for our postretirement plans in 2013 relates to the sale of MHE on March 22, 2013. |
(in millions) | Retirement Plans | Postretirement Plans | |||||||||||||||||||||
2014 | 2013 | 2012 | 2014 | 2013 | 2012 | ||||||||||||||||||
Net actuarial loss (gain) | $ | 232 | $ | (213 | ) | $ | 116 | $ | 3 | $ | (8 | ) | $ | 2 | |||||||||
Recognized actuarial (gain) loss | (7 | ) | (15 | ) | (20 | ) | 1 | — | — | ||||||||||||||
Prior service cost (credit) | — | 5 | 2 | (5 | ) | — | 1 | ||||||||||||||||
Total recognized | $ | 225 | $ | (223 | ) | $ | 98 | $ | (1 | ) | $ | (8 | ) | $ | 3 | ||||||||
Retirement Plans | Postretirement Plans | ||||||||||||||||
2014 | 2013 | 2012 | 2014 | 2013 | 2012 | ||||||||||||
Benefit obligation: | |||||||||||||||||
Discount rate | 4.15 | % | 5.00 | % | 4.10 | % | 3.60 | % | 4.20 | % | 3.45 | % | |||||
Net periodic cost: | |||||||||||||||||
Weighted-average healthcare cost rate 1 | 7.0 | % | 7.0 | % | 7.5 | % | |||||||||||
Discount rate - U.S. plan 2 | 5.0 | % | 4.1 | % | 5.1 | % | 4.125 | % | 3.45 | % | 4.45 | % | |||||
Discount rate - U.K. plan 2 | 4.5 | % | 4.8 | % | 5.1 | % | |||||||||||
Compensation increase factor - U.S. plan | N/A | N/A | 4.5 | % | |||||||||||||
Compensation increase factor - U.K. plan | N/A | 5.75 | % | 5.85 | % | ||||||||||||
Return on assets 3 | 7.125 | % | 7.25 | % | 7.75 | % | |||||||||||
1 | The assumed weighted-average healthcare cost trend rate will decrease ratably from 7% in 2014 to 5% in 2020 and remain at that level thereafter. Assumed healthcare cost trends have an effect on the amounts reported for the healthcare plans. A one percentage point change in assumed healthcare cost trend creates the following effects: |
(in millions) | 1% point increase | 1% point decrease | |||||
Effect on postretirement obligation | $ | 5 | $ | (4 | ) | ||
2 | Effective January 1, 2015, we changed our discount rate assumption on our U.S. retirement plans to 4.15% from 5.0% in 2014 and changed our discount rate assumption on our U.K. plan to 3.8% from 4.5% in 2014. |
3 | The expected return on assets assumption is calculated based on the plan’s asset allocation strategy and projected market returns over the long-term. Effective January 1, 2015, we changed our return on assets assumption to 6.25% from 7.125% for the U.S. plan in 2014 and to 6.25% from 6.75% for the U.K. plan in 2014. |
(in millions) | Postretirement Plans 2 | ||||||||||||||||||
Retirement 1 Plans | Gross payments | Retiree contributions | Medicare subsidy | Net payments | |||||||||||||||
2015 | $ | 84 | $ | 15 | $ | (5 | ) | $ | (1 | ) | $ | 9 | |||||||
2016 | 88 | 15 | (5 | ) | (1 | ) | 9 | ||||||||||||
2017 | 92 | 15 | (5 | ) | (1 | ) | 9 | ||||||||||||
2018 | 96 | 15 | (5 | ) | (1 | ) | 9 | ||||||||||||
2019 | 100 | 14 | (5 | ) | (1 | ) | 8 | ||||||||||||
2020-2024 | 553 | 52 | (15 | ) | (3 | ) | 34 | ||||||||||||
1 | Reflects the total benefits expected to be paid from the plans or from our assets including both our share of the benefit cost and the participants’ share of the cost. |
2 | Reflects the total benefits expected to be paid from our assets. |
• | Level 1 - Unadjusted quoted prices in active markets for identical assets or liabilities. |
• | Level 2 - Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. |
• | Level 3 - Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. |
(in millions) | December 31, 2014 | ||||||||||||||
Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Cash and short-term investments | $ | 176 | $ | 17 | $ | 159 | $ | — | |||||||
Equities: | |||||||||||||||
U.S. indexes 1 | 293 | 88 | 205 | — | |||||||||||
U.S. growth and value | 204 | 147 | 57 | — | |||||||||||
U.K. | 67 | 56 | 11 | — | |||||||||||
International, excluding U.K. | 139 | 42 | 97 | — | |||||||||||
Fixed income: | |||||||||||||||
Long duration strategy 2 | 1,165 | — | 1,165 | — | |||||||||||
Intermediate duration securities | 25 | — | 25 | — | |||||||||||
Agency mortgage backed securities | 6 | — | 6 | — | |||||||||||
Asset backed securities | 18 | — | 18 | — | |||||||||||
Non-agency mortgage backed securities 3 | 37 | — | 37 | — | |||||||||||
U.K. 4 | 7 | — | 7 | — | |||||||||||
International, excluding U.K. | 85 | — | 85 | — | |||||||||||
Other | 14 | — | 14 | — | |||||||||||
Total | $ | 2,236 | $ | 350 | $ | 1,886 | $ | — | |||||||
(in millions) | December 31, 2013 | ||||||||||||||
Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Cash, short-term investments, and other | $ | 68 | $ | 20 | $ | 48 | $ | — | |||||||
Equities: | |||||||||||||||
U.S. indexes 1 | 514 | 145 | 369 | — | |||||||||||
U.S. growth and value | 373 | 325 | 48 | — | |||||||||||
U.K. | 183 | 101 | 82 | — | |||||||||||
International, excluding U.K. | 227 | 131 | 96 | — | |||||||||||
Fixed income: | |||||||||||||||
Long duration strategy 2 | 517 | — | 517 | — | |||||||||||
Intermediate duration securities | 11 | — | 11 | — | |||||||||||
Agency mortgage backed securities | 7 | — | 7 | — | |||||||||||
Asset backed securities | 16 | — | 16 | — | |||||||||||
Non-agency mortgage backed securities 3 | 45 | — | 45 | — | |||||||||||
U.K. 4 | 66 | — | 66 | — | |||||||||||
International, excluding U.K. | 61 | — | 61 | — | |||||||||||
Total | $ | 2,088 | $ | 722 | $ | 1,366 | $ | — | |||||||
1 | Includes securities that are tracked in the following indexes: S&P 500, S&P MidCap 400, S&P MidCap 400 Growth and S&P Smallcap 600. |
2 | Includes securities that are investment grade obligations of issuers in the U.S. |
3 | Includes U.S. mortgage-backed securities that are not backed by the U.S. government. |
4 | Includes securities originated by the government of and other issuers from the U.K. |
• | The U.S. pension trust had assets of $1.8 billion and $1.7 billion as of December 31, 2014 and 2013, respectively, and the target allocations in 2014 include 26% domestic equities, 6% international equities, and 68% debt securities and short-term investments. |
• | The U.K. pension trust had assets of $443 million and $399 million as of December 31, 2014 and 2013, respectively, and the target allocations in 2014 include 30% equities, 40% diversified growth funds and 30% fixed income. |
|
(in millions) | Three Months | Six Months | |||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Stock option expense | $ | 3 | $ | 6 | $ | 9 | $ | 9 | |||||||
Restricted stock and unit awards expense | 16 | 24 | 28 | 38 | |||||||||||
Total stock-based compensation expense | $ | 19 | $ | 30 | $ | 37 | $ | 47 | |||||||
• | 2002 Employee Stock Incentive Plan (the “2002 Plan”) – The 2002 Plan permits the granting of nonqualified stock options, stock appreciation rights, performance stock, restricted stock and other stock-based awards. |
• | Director Deferred Stock Ownership Plan – Under this plan, common stock reserved may be credited to deferred stock accounts for eligible Directors. In general, the plan requires that 50% of eligible Directors’ annual compensation plus dividend equivalents be credited to deferred stock accounts. Each Director may also elect to defer all or a portion of the remaining compensation and have an equivalent number of shares credited to the deferred stock account. Recipients under this plan are not required to provide consideration to us other than rendering service. Shares will be delivered as of the date a recipient ceases to be a member of the Board of Directors or within five years thereafter, if so elected. The plan will remain in effect until terminated by the Board of Directors or until no shares of stock remain available under the plan. |
(in millions) | December 31, | ||
2014 | 2013 | ||
Shares available for granting under the 2002 Plan | 31.4 | 30.3 | |
Options outstanding | 8.1 | 12.2 | |
Total shares reserved for issuance 1 | 39.5 | 42.5 | |
1 | Shares reserved for issuance under the Director Deferred Stock Ownership Plan are not included in the total, but are approximately 0.1 million. |
(in millions) | Year Ended December 31, | ||||||||||
2014 | 2013 | 2012 | |||||||||
Stock option expense | $ | 21 | $ | 13 | $ | 10 | |||||
Restricted stock and unit awards expense | 79 | 83 | 80 | ||||||||
Total stock-based compensation expense | $ | 100 | $ | 96 | $ | 90 | |||||
Tax benefit | $ | 38 | $ | 37 | $ | 35 | |||||
Year Ended December 31, | |||||||||
2014 | 2013 | 2012 | |||||||
Risk-free average interest rate | 0.1 - 2.9% | 0.1 - 2.9% | N/A | ||||||
Dividend yield | 1.8 - 1.4% | 2.09 - 2.07% | N/A | ||||||
Volatility | 18 - 41% | 29 - 45% | N/A | ||||||
Expected life (years) | 6.25 - 6.21 | 6.1 - 6.2 | N/A | ||||||
Weighted-average grant-date fair value per option | $ | 23.41 | $ | 14.46 | N/A | ||||
(in millions, except per award amounts) | Shares | Weighted average exercise price | Weighted-average remaining years of contractual term | Aggregate intrinsic value | |||||||||
Options outstanding as of December 31, 2013 | 12.2 | $ | 41.78 | ||||||||||
Granted | 0.8 | 1 | $ | 77.85 | |||||||||
Exercised | (4.8 | ) | $ | 72.04 | |||||||||
Canceled, forfeited and expired | (0.1 | ) | $ | 50.96 | |||||||||
Options outstanding as of December 31, 2014 | 8.1 | $ | 45.18 | 4.8 | $ | 356 | |||||||
Options exercisable as of December 31, 2014 | 6.5 | $ | 40.28 | 3.8 | $ | 317 | |||||||
(in millions, except per award amounts) | Shares | Weighted-average grant-date fair value | |||||
Nonvested options outstanding as of December 31, 2013 | 1.3 | $ | 14.46 | ||||
Granted | 0.8 | $ | 23.41 | ||||
Vested | (0.4 | ) | $ | 14.47 | |||
Forfeited | (0.1 | ) | $ | 15.68 | |||
Nonvested options outstanding as of December 31, 2014 | 1.6 | $ | 19.00 | ||||
Total unrecognized compensation expense related to nonvested options | $ | 12 | |||||
Weighted-average years to be recognized over | 2.1 | ||||||
(in millions) | Year Ended December 31, | ||||||||||
2014 | 2013 | 2012 | |||||||||
Net cash proceeds from the exercise of stock options | $ | 193 | $ | 258 | $ | 299 | |||||
Total intrinsic value of stock option exercises | $ | 168 | $ | 158 | $ | 120 | |||||
Income tax benefit realized from stock option exercises | $ | 73 | $ | 61 | $ | 47 | |||||
(in millions, except per award amounts) | Shares | Weighted-average grant-date fair value | |||||
Nonvested shares as of December 31, 2013 | 3.1 | $ | 47.89 | ||||
Granted | 0.7 | $ | 77.74 | ||||
Vested | (1.9 | ) | $ | 44.54 | |||
Forfeited | (0.2 | ) | $ | 57.26 | |||
Nonvested shares as of December 31, 2014 | 1.7 | $ | 61.56 | ||||
Total unrecognized compensation expense related to nonvested awards | $ | 68 | |||||
Weighted-average years to be recognized over | 1.6 | ||||||
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Weighted-average grant-date fair value per award | $ | 77.74 | $ | 44.22 | $ | 44.38 | |||||
Total fair value of restricted stock and unit awards vested | $ | 88 | $ | 119 | $ | 90 | |||||
Tax benefit relating to restricted stock activity | $ | 30 | $ | 33 | $ | 32 | |||||
|
(in millions, except average price) | Three Months | Six Months | |||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Total number of shares purchased 1 | 1.6 | 2.2 | 2.6 | 4.4 | |||||||||||
Average price paid per share 1 | $ | 104.82 | $ | 79.65 | $ | 104.62 | $ | 79.06 | |||||||
Total cash utilized 2 | $ | 164 | $ | 177 | $ | 274 | $ | 352 | |||||||
1 | On June 25, 2014, we repurchased 0.5 million shares of the Company's common stock from the personal holdings of Harold W. McGraw III, then Chairman of the Company's Board of Directors and former President and CEO of the Company, at a discount of 0.35% from the June 24, 2014 New York Stock Exchange closing price. We repurchased these shares with cash for $41 million at an average price of $82.66 per share. See Note 13 — Related Party Transactions for further information. |
2 | In December of 2013, 0.1 million shares were repurchased for approximately $10 million, which settled in January of 2014. Cash used for financing activities only reflects those shares which settled during the six months ended June 30, 2014 resulting in $362 million of cash used to repurchase shares. |
(in millions) | |||
Balance as of December 31, 2014 | $ | 810 | |
Net income attributable to noncontrolling interest | 50 | ||
Distributions payable to noncontrolling interest | (34 | ) | |
Redemption value adjustment | (16 | ) | |
Balance as of June 30, 2015 | $ | 810 | |
(in millions) | Foreign Currency Translation Adjustment | Pension and Postretirement Benefit Plans | Unrealized Gain (Loss) on Forward Exchange Contracts | Accumulated Other Comprehensive Loss | ||||||||||||
Balance as of December 31, 2014 | $ | (83 | ) | $ | (431 | ) | $ | — | $ | (514 | ) | |||||
Other comprehensive income before reclassifications | (34 | ) | 31 | — | (3 | ) | ||||||||||
Reclassifications from accumulated other comprehensive loss to net earnings | — | 6 | 1 | — | 6 | |||||||||||
Net other comprehensive income | (34 | ) | 37 | — | 3 | |||||||||||
Balance as of June 30, 2015 | $ | (117 | ) | $ | (394 | ) | $ | — | $ | (511 | ) | |||||
1 | See Note 5 — Employee Benefits for additional details of items reclassed from accumulated other comprehensive loss to net earnings. |
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Quarterly dividend rate | $ | 0.30 | $ | 0.28 | $ | 0.255 | |||||
Annualized dividend rate | $ | 1.20 | $ | 1.12 | $ | 1.02 | |||||
Special dividend | $ | — | $ | — | $ | 2.50 | |||||
Dividends paid (in millions) | $ | 326 | $ | 308 | $ | 984 | |||||
(in millions, except average price) | Year Ended December 31, | ||||||||||
2014 | 2013 | 2012 | |||||||||
Total number of shares purchased - 2013 Repurchase Program | 4.4 | — | — | ||||||||
Total number of shares purchased - 2011 Repurchase Program 1, 2 | — | 16.9 | 6.8 | ||||||||
Average price paid per share 2.3 | $ | 79.06 | $ | 58.52 | $ | 50.35 | |||||
Total cash utilized 3 | $ | 352 | $ | 989 | $ | 295 | |||||
1 | 2013 and 2012 include shares received as part of our accelerated share repurchase agreements as described in more detail below. |
2 | On June 25, 2014, we repurchased 0.5 million shares of the Company's common stock from the personal holdings of Harold W. McGraw III, Chairman of the Company's Board of Directors and former President and CEO of the Company, at a discount of 0.35% from the June 24, 2014 New York Stock Exchange closing price. We repurchased these shares with cash for $41 million at an average price of $82.66 per share. See Note 13 — Related Party Transactions for further information. |
3 | In December 2013, 0.1 million shares were repurchased for approximately $10 million, which settled in January 2014. Excluding these 0.1 million shares, the average price paid per share was $58.36. Cash used for financing activities only reflects those shares which settled during the year ended December 31, 2014 resulting in $362 million of cash used to repurchase shares. |
(in millions) | |||
Balance as of December 31, 2013 | $ | 810 | |
Net income attributable to noncontrolling interest | 92 | ||
Distributions to noncontrolling interest | (91 | ) | |
Redemption value adjustment | (1 | ) | |
Balance as of December 31, 2014 | $ | 810 | |
(in millions) | Foreign Currency Translation Adjustment | Pension and Postretirement Benefit Plans | Unrealized Gain (Loss) on Forward Exchange Contracts | Accumulated Other Comprehensive Loss | ||||||||||||
Balance as of December 31, 2013 | $ | 23 | $ | (216 | ) | $ | (3 | ) | $ | (196 | ) | |||||
Other comprehensive income before reclassifications | (106 | ) | (221 | ) | 3 | (324 | ) | |||||||||
Reclassifications from accumulated other comprehensive loss to net earnings | 6 | 1 | 6 | |||||||||||||
Net other comprehensive income | (106 | ) | (215 | ) | 3 | (318 | ) | |||||||||
Balance as of December 31, 2014 | $ | (83 | ) | $ | (431 | ) | $ | — | $ | (514 | ) | |||||
1 | See Note 6 — Employee Benefits for additional details of items reclassed from accumulated other comprehensive loss to net earnings. |
|
(in millions, except per share amounts) | Three Months | Six Months | |||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Amounts attributable to McGraw Hill Financial, Inc. common shareholders: | |||||||||||||||
Income from continuing operations | $ | 353 | $ | 286 | $ | 656 | $ | 528 | |||||||
Income from discontinued operations | — | 6 | — | 12 | |||||||||||
Net income | $ | 353 | $ | 292 | $ | 656 | $ | 540 | |||||||
Basic weighted-average number of common shares outstanding | 273.1 | 271.5 | 273.3 | 271.7 | |||||||||||
Effect of stock options and other dilutive securities | 2.6 | 4.6 | 2.7 | 5.0 | |||||||||||
Diluted weighted-average number of common shares outstanding | 275.7 | 276.1 | 276.0 | 276.7 | |||||||||||
Earnings per share attributable to McGraw Hill Financial, Inc. common shareholders: | |||||||||||||||
Income from continuing operations: | |||||||||||||||
Basic | $ | 1.29 | $ | 1.05 | $ | 2.40 | $ | 1.94 | |||||||
Diluted | $ | 1.28 | $ | 1.04 | $ | 2.38 | $ | 1.91 | |||||||
Income from discontinued operations: | |||||||||||||||
Basic | $ | — | $ | 0.02 | $ | — | $ | 0.05 | |||||||
Diluted | $ | — | $ | 0.02 | $ | — | $ | 0.05 | |||||||
Net income: | |||||||||||||||
Basic | $ | 1.29 | $ | 1.08 | $ | 2.40 | $ | 1.99 | |||||||
Diluted | $ | 1.28 | $ | 1.06 | $ | 2.38 | $ | 1.95 | |||||||
(in millions, except per share data) | Year Ended December 31, | ||||||||||
2014 | 2013 | 2012 | |||||||||
Amount attributable to McGraw Hill Financial, Inc. common shareholders: | |||||||||||
(Loss) income from continuing operations | $ | (293 | ) | $ | 783 | $ | 651 | ||||
Income (loss) from discontinued operations | 178 | 593 | (214 | ) | |||||||
Net (loss) income attributable to the Company | $ | (115 | ) | $ | 1,376 | $ | 437 | ||||
Basic weighted-average number of common shares outstanding | 271.5 | 274.5 | 278.6 | ||||||||
Effect of stock options and other dilutive securities | — | 5.3 | 6.0 | ||||||||
Diluted weighted-average number of common shares outstanding | 271.5 | 279.8 | 284.6 | ||||||||
(Loss) income from continuing operations: | |||||||||||
Basic | $ | (1.08 | ) | $ | 2.85 | $ | 2.33 | ||||
Diluted | $ | (1.08 | ) | $ | 2.80 | $ | 2.29 | ||||
Income (loss) from discontinued operations: | |||||||||||
Basic | $ | 0.66 | $ | 2.16 | $ | (0.77 | ) | ||||
Diluted | $ | 0.66 | $ | 2.12 | $ | (0.75 | ) | ||||
Net (loss) income: | |||||||||||
Basic | $ | (0.42 | ) | $ | 5.01 | $ | 1.57 | ||||
Diluted | $ | (0.42 | ) | $ | 4.91 | $ | 1.53 | ||||
|
2015 Restructuring Plan | 2014 Restructuring Plan | |||||||||||||
(in millions) | Initial Charge Recorded | Ending Reserve Balance | Initial Charge Recorded | Ending Reserve Balance | ||||||||||
S&P Ratings | $ | 11 | $ | 11 | $ | 45 | $ | 21 | ||||||
S&P Capital IQ | 13 | 12 | 9 | 3 | ||||||||||
C&C 1 | 3 | 2 | 16 | 6 | ||||||||||
Corporate | 3 | 3 | 16 | 11 | ||||||||||
Total | $ | 30 | $ | 28 | $ | 86 | $ | 41 | ||||||
1 | The 2014 restructuring plan included an initial charge of $3 million and an ending reserve balance of $1 million for McGraw Hill Construction. |
2014 Restructuring Plan | 2013 Restructuring Plan | ||||||||||||||
(in millions) | Initial Charge Recorded | Ending Reserve Balance | Initial Charge Recorded | Ending Reserve Balance | |||||||||||
S&P Ratings | $ | 45 | $ | 42 | $ | 13 | 2 | ||||||||
S&P Capital IQ | 9 | 7 | 10 | 1 | |||||||||||
C&C 1 | 16 | 14 | 10 | 2 | |||||||||||
Corporate | 16 | 15 | 16 | 2 | |||||||||||
Total | $ | 86 | $ | 78 | $ | 49 | $ | 7 | |||||||
1 | The 2014 restructuring plan includes an initial charge of $3 million and an ending reserve balance of $1 million for McGraw Hill Construction. The 2013 restructuring plan includes an initial charge of $1 million and an ending reserve balance of less than $1 million for McGraw Hill Construction. |
|
Three Months | 2015 | 2014 | |||||||||||||
(in millions) | Revenue | Operating Profit | Revenue | Operating Profit | |||||||||||
S&P Ratings 1 | $ | 658 | $ | 361 | $ | 664 | $ | 308 | |||||||
S&P Capital IQ | 324 | 63 | 307 | 54 | |||||||||||
S&P DJ Indices | 148 | 96 | 133 | 82 | |||||||||||
C&C | 234 | 87 | 219 | 77 | |||||||||||
Intersegment elimination 2 | (22 | ) | — | (21 | ) | — | |||||||||
Total operating segments | 1,342 | 607 | 1,302 | 521 | |||||||||||
Unallocated expense 3 | — | (25 | ) | — | (45 | ) | |||||||||
Total | $ | 1,342 | $ | 582 | $ | 1,302 | $ | 476 | |||||||
Six Months | 2015 | 2014 | |||||||||||||
(in millions) | Revenue | Operating Profit | Revenue | Operating Profit | |||||||||||
S&P Ratings 1 | $ | 1,264 | $ | 652 | $ | 1,233 | $ | 548 | |||||||
S&P Capital IQ | 644 | 125 | 608 | 107 | |||||||||||
S&P DJ Indices | 291 | 191 | 269 | 174 | |||||||||||
C&C | 459 | 173 | 431 | 146 | |||||||||||
Intersegment elimination 2 | (43 | ) | — | (43 | ) | — | |||||||||
Total operating segments | 2,615 | 1,141 | 2,498 | 975 | |||||||||||
Unallocated expense 3 | — | (58 | ) | — | (79 | ) | |||||||||
Total | $ | 2,615 | $ | 1,083 | $ | 2,498 | $ | 896 | |||||||
1 | Operating profit for the three and six months ended June 30, 2015 include a benefit related to legal settlement insurance recoveries of $45 million and $80 million, respectively, partially offset by legal settlement charges of $4 million and $34 million, respectively. |
2 | Revenue for S&P Ratings and expenses for S&P Capital IQ include an intersegment royalty charged to S&P Capital IQ for the rights to use and distribute content and data developed by S&P Ratings. |
3 | The three and six months ended June 30, 2015 include a gain of $11 million related to the sale of our interest in a legacy McGraw Hill Construction investment. See Note 2 — Acquisitions and Divestitures for additional information. |
(in millions) | Revenue | Operating (Loss) Profit | |||||||||||||||||||||
2014 | 2013 | 2012 | 2014 | 2013 | 2012 | ||||||||||||||||||
S&P Ratings | $ | 2,455 | $ | 2,274 | $ | 2,034 | $ | (583 | ) | $ | 882 | $ | 809 | ||||||||||
S&P Capital IQ | 1,237 | 1,170 | 1,124 | 228 | 189 | 183 | |||||||||||||||||
S&P DJ Indices | 552 | 493 | 388 | 347 | 266 | 202 | |||||||||||||||||
C&C 1 | 893 | 841 | 793 | 290 | 280 | 219 | |||||||||||||||||
Intersegment elimination 2 | (86 | ) | (76 | ) | (69 | ) | — | — | — | ||||||||||||||
Total operating segments | 5,051 | 4,702 | 4,270 | 282 | 1,617 | 1,413 | |||||||||||||||||
Unallocated expense 3 | — | — | — | (169 | ) | (259 | ) | (243 | ) | ||||||||||||||
Total | $ | 5,051 | $ | 4,702 | $ | 4,270 | $ | 113 | $ | 1,358 | $ | 1,170 | |||||||||||
1 | McGraw Hill Construction has historically been part of the C&C segment. In accordance with the presentation of McGraw Hill Construction as a discontinued operation, the results of operations, inclusive of corporate overhead allocations, for all periods presented have been reclassified out of C&C's results to reflect this change. See Note 2 — Acquisitions and Divestitures for further discussion. |
2 | Revenue for S&P Ratings and expenses for S&P Capital IQ include an intersegment royalty charged to S&P Capital IQ for the rights to use and distribute content and data developed by S&P Ratings. |
3 | The year ended December 31, 2014 includes restructuring charges of $16 million. The year ended December 31, 2013 includes costs necessary to enable the separation of MHE and reduce our cost structure of $64 million, a $36 million non-cash impairment charge related to the sale of a data center and $13 million related to terminating various leases as we reduce our real estate portfolio. The year ended December 31, 2012 includes costs necessary to enable the separation of MHE and reduce our cost structure of $156 million and $52 million related to a vacation accrual reversal. |
(in millions) | Depreciation & Amortization | Capital Expenditures | |||||||||||||||||||||
2014 | 2013 | 2012 | 2014 | 2013 | 2012 | ||||||||||||||||||
S&P Ratings | $ | 43 | $ | 45 | $ | 43 | $ | 33 | $ | 40 | $ | 43 | |||||||||||
S&P Capital IQ | 50 | 49 | 50 | 38 | 39 | 22 | |||||||||||||||||
S&P DJ Indices | 7 | 10 | 8 | 2 | 4 | 2 | |||||||||||||||||
C&C | 24 | 22 | 23 | 11 | 17 | 16 | |||||||||||||||||
Total operating segments | 124 | 126 | 124 | 84 | 100 | 83 | |||||||||||||||||
Corporate | 10 | 11 | 17 | 8 | 17 | 13 | |||||||||||||||||
Total | $ | 134 | $ | 137 | $ | 141 | $ | 92 | $ | 117 | $ | 96 | |||||||||||
(in millions) | Total Assets | ||||||
2014 | 2013 | ||||||
S&P Ratings | $ | 624 | $ | 630 | |||
S&P Capital IQ | 1,011 | 1,054 | |||||
S&P DJ Indices | 1,166 | 1,160 | |||||
C&C | 918 | 907 | |||||
Total operating segments | 3,719 | 3,751 | |||||
Corporate 1 | 3,052 | 2,213 | |||||
Assets held for sale 2 | — | 97 | |||||
Total | $ | 6,771 | $ | 6,061 | |||
1 | Corporate assets consist principally of cash and equivalents, assets for pension benefits, deferred income taxes and leasehold improvements related to subleased areas. |
2 | Includes McGraw Hill Construction and one of our data centers as of December 31, 2013. |
(in millions) | Revenue | Long-lived Assets | |||||||||||||||||
Years ended December 31, | December 31, | ||||||||||||||||||
2014 | 2013 | 2012 | 2014 | 2013 | |||||||||||||||
United States | $ | 2,911 | $ | 2,723 | $ | 2,508 | $ | 2,117 | $ | 2,206 | |||||||||
European region | 1,316 | 1,226 | 1,067 | 430 | 432 | ||||||||||||||
Asia | 528 | 483 | 453 | 54 | 59 | ||||||||||||||
Rest of the world | 296 | 270 | 242 | 64 | 54 | ||||||||||||||
Total | $ | 5,051 | $ | 4,702 | $ | 4,270 | $ | 2,665 | $ | 2,751 | |||||||||
Revenue | Long-lived Assets | |||||||||||||
Years ended December 31, | December 31, | |||||||||||||
2014 | 2013 | 2012 | 2014 | 2013 | ||||||||||
United States | 58 | % | 58 | % | 59 | % | 80 | % | 80 | % | ||||
European region | 26 | 26 | 25 | 16 | 16 | |||||||||
Asia | 10 | 10 | 11 | 2 | 2 | |||||||||
Rest of the world | 6 | 6 | 5 | 2 | 2 | |||||||||
Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | ||||
|
(in millions) | Years ended December 31, | ||||||||||
2014 | 2013 | 2012 | |||||||||
Gross rental expense | $ | 199 | $ | 202 | $ | 158 | |||||
Less: sublease revenue | (16 | ) | (29 | ) | (4 | ) | |||||
Less: Rock-McGraw rent credit | (23 | ) | (20 | ) | (19 | ) | |||||
Net rental expense | $ | 160 | $ | 153 | $ | 135 | |||||
(in millions) | Rent commitment | Sublease income | Net rent | ||||||||
2015 | $ | 152 | $ | (12 | ) | $ | 140 | ||||
2016 | 120 | (12 | ) | 108 | |||||||
2017 | 109 | (11 | ) | 98 | |||||||
2018 | 99 | (12 | ) | 87 | |||||||
2019 | 92 | (12 | ) | 80 | |||||||
2020 and beyond | 162 | (5 | ) | 157 | |||||||
Total | $ | 734 | $ | (64 | ) | $ | 670 | ||||
|
|||
|
|
|||
(in millions, except per share data) | First quarter | Second quarter | Third quarter | Fourth quarter | Total year | ||||||||||||||
2014 | |||||||||||||||||||
Revenue | $ | 1,196 | $ | 1,302 | $ | 1,263 | $ | 1,290 | $ | 5,051 | |||||||||
Operating profit (loss) | $ | 420 | $ | 476 | $ | 366 | $ | (1,148 | ) | $ | 113 | ||||||||
Income (loss) from continuing operations | $ | 268 | $ | 310 | $ | 215 | $ | (984 | ) | $ | (191 | ) | |||||||
Income from discontinued operations | $ | 7 | $ | 6 | $ | 2 | $ | 163 | $ | 178 | |||||||||
Net income (loss) | $ | 275 | $ | 316 | $ | 217 | $ | (821 | ) | $ | (13 | ) | |||||||
Net income (loss) attributable to McGraw Hill Financial common shareholders: | |||||||||||||||||||
Income (loss) from continuing operations | $ | 241 | $ | 286 | $ | 188 | $ | (1,009 | ) | $ | (293 | ) | |||||||
Income from discontinued operations | 7 | 6 | 2 | 163 | 178 | ||||||||||||||
Net income (loss) | $ | 248 | $ | 292 | $ | 190 | $ | (846 | ) | $ | (115 | ) | |||||||
Earnings (loss) per share attributable to McGraw Hill Financial, Inc. common shareholders: | |||||||||||||||||||
Income (loss) from continuing operations: | |||||||||||||||||||
Basic | $ | 0.89 | $ | 1.05 | $ | 0.69 | $ | (3.71 | ) | $ | (1.08 | ) | |||||||
Diluted | $ | 0.87 | $ | 1.04 | $ | 0.68 | $ | (3.71 | ) | $ | (1.08 | ) | |||||||
Income from discontinued operations: | |||||||||||||||||||
Basic | $ | 0.02 | $ | 0.02 | $ | 0.01 | $ | 0.60 | $ | 0.66 | |||||||||
Diluted | $ | 0.02 | $ | 0.02 | $ | 0.01 | $ | 0.60 | $ | 0.66 | |||||||||
Net income (loss): | |||||||||||||||||||
Basic | $ | 0.91 | $ | 1.08 | $ | 0.70 | $ | (3.11 | ) | $ | (0.42 | ) | |||||||
Diluted | $ | 0.89 | $ | 1.06 | $ | 0.69 | $ | (3.11 | ) | $ | (0.42 | ) | |||||||
2013 | |||||||||||||||||||
Revenue | $ | 1,140 | $ | 1,205 | $ | 1,152 | $ | 1,206 | $ | 4,702 | |||||||||
Operating profit | $ | 269 | $ | 423 | $ | 395 | $ | 271 | $ | 1,358 | |||||||||
Income from continuing operations | $ | 168 | $ | 266 | $ | 258 | $ | 182 | $ | 874 | |||||||||
Income (loss) from discontinued operations | $ | 587 | $ | 11 | $ | (13 | ) | $ | 6 | $ | 592 | ||||||||
Net income | $ | 755 | $ | 277 | $ | 245 | $ | 188 | $ | 1,466 | |||||||||
Net income attributable to McGraw Hill Financial common shareholders: | |||||||||||||||||||
Income from continuing operations | $ | 147 | $ | 243 | $ | 228 | $ | 165 | $ | 783 | |||||||||
Income (loss) from discontinued operations | 588 | 11 | (13 | ) | 6 | 593 | |||||||||||||
Net income | $ | 735 | $ | 254 | $ | 215 | $ | 171 | $ | 1,376 | |||||||||
Earnings (loss) per share attributable to McGraw Hill Financial, Inc. common shareholders: | |||||||||||||||||||
Income from continuing operations: | |||||||||||||||||||
Basic | $ | 0.52 | $ | 0.88 | $ | 0.83 | $ | 0.61 | $ | 2.85 | |||||||||
Diluted | $ | 0.52 | $ | 0.87 | $ | 0.82 | $ | 0.60 | $ | 2.80 | |||||||||
Income (loss) from discontinued operations: | |||||||||||||||||||
Basic | $ | 2.10 | $ | 0.04 | $ | (0.05 | ) | $ | 0.02 | $ | 2.16 | ||||||||
Diluted | $ | 2.07 | $ | 0.04 | $ | (0.05 | ) | $ | 0.02 | $ | 2.12 | ||||||||
Net income: | |||||||||||||||||||
Basic | $ | 2.62 | $ | 0.93 | $ | 0.79 | $ | 0.63 | $ | 5.01 | |||||||||
Diluted | $ | 2.59 | $ | 0.91 | $ | 0.77 | $ | 0.62 | $ | 4.91 | |||||||||
|
Statement of Income | |||||||||||||||||||
Three Months Ended June 30, 2015 | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
(in millions) | McGraw Hill Financial, Inc. | Standard & Poor's Financial Services LLC | Non-Guarantor Subsidiaries | Eliminations | McGraw Hill Financial Inc. Consolidated | ||||||||||||||
Revenue | $ | 161 | $ | 573 | $ | 636 | $ | (28 | ) | $ | 1,342 | ||||||||
Expenses: | |||||||||||||||||||
Operating-related expenses | 21 | 154 | 259 | (28 | ) | 406 | |||||||||||||
Selling and general expenses | 1 | 101 | 230 | — | 332 | ||||||||||||||
Depreciation | 10 | 5 | 7 | — | 22 | ||||||||||||||
Amortization of intangibles | 1 | — | 10 | — | 11 | ||||||||||||||
Total expenses | 33 | 260 | 506 | (28 | ) | 771 | |||||||||||||
Other income | — | — | (11 | ) | — | (11 | ) | ||||||||||||
Operating profit | 128 | 313 | 141 | — | 582 | ||||||||||||||
Interest expense (income), net | 20 | — | (4 | ) | — | 16 | |||||||||||||
Non-operating intercompany transactions | 71 | 59 | (130 | ) | — | — | |||||||||||||
Income from continuing operations before taxes on income | 37 | 254 | 275 | — | 566 | ||||||||||||||
Provision for taxes on income | 11 | 99 | 75 | — | 185 | ||||||||||||||
Equity in net income of subsidiaries | 338 | 68 | — | (406 | ) | — | |||||||||||||
Net income | $ | 364 | $ | 223 | $ | 200 | $ | (406 | ) | $ | 381 | ||||||||
Less: net income from continuing operations attributable to noncontrolling interests | — | — | — | (28 | ) | (28 | ) | ||||||||||||
Net income attributable to McGraw Hill Financial, Inc. | $ | 364 | $ | 223 | $ | 200 | $ | (434 | ) | $ | 353 | ||||||||
Comprehensive income | $ | 384 | $ | 222 | $ | 262 | $ | (405 | ) | $ | 463 | ||||||||
Statement of Income | |||||||||||||||||||
Six Months Ended June 30, 2015 | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
(in millions) | McGraw Hill Financial, Inc. | Standard & Poor's Financial Services LLC | Non-Guarantor Subsidiaries | Eliminations | McGraw Hill Financial Inc. Consolidated | ||||||||||||||
Revenue | $ | 317 | $ | 1,117 | $ | 1,237 | $ | (56 | ) | $ | 2,615 | ||||||||
Expenses: | |||||||||||||||||||
Operating-related expenses | 53 | 311 | 504 | (56 | ) | 812 | |||||||||||||
Selling and general expenses | 67 | 162 | 436 | — | 665 | ||||||||||||||
Depreciation | 19 | 10 | 14 | — | 43 | ||||||||||||||
Amortization of intangibles | 2 | — | 21 | — | 23 | ||||||||||||||
Total expenses | 141 | 483 | 975 | (56 | ) | 1,543 | |||||||||||||
Other income | — | — | (11 | ) | — | (11 | ) | ||||||||||||
Operating profit | 176 | 634 | 273 | — | 1,083 | ||||||||||||||
Interest expense (income), net | 37 | — | (5 | ) | — | 32 | |||||||||||||
Non-operating intercompany transactions | 129 | 91 | (220 | ) | — | — | |||||||||||||
Income from continuing operations before taxes on income | 10 | 543 | 498 | — | 1,051 | ||||||||||||||
Provision for taxes on income | 17 | 190 | 133 | — | 340 | ||||||||||||||
Equity in net income of subsidiaries | 703 | 134 | — | (837 | ) | — | |||||||||||||
Net income | $ | 696 | $ | 487 | $ | 365 | $ | (837 | ) | $ | 711 | ||||||||
Less: net income from continuing operations attributable to noncontrolling interests | — | — | — | (55 | ) | (55 | ) | ||||||||||||
Net income attributable to McGraw Hill Financial, Inc. | $ | 696 | $ | 487 | $ | 365 | $ | (892 | ) | $ | 656 | ||||||||
Comprehensive income | $ | 710 | $ | 486 | $ | 357 | $ | (839 | ) | $ | 714 | ||||||||
Statement of Income | |||||||||||||||||||
Three Months Ended June 30, 2014 | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
(in millions) | McGraw Hill Financial, Inc. | Standard & Poor's Financial Services LLC | Non-Guarantor Subsidiaries | Eliminations | McGraw Hill Financial Inc. Consolidated | ||||||||||||||
Revenue | $ | 148 | $ | 542 | $ | 640 | $ | (28 | ) | $ | 1,302 | ||||||||
Expenses: | |||||||||||||||||||
Operating-related expenses | 21 | 164 | 250 | (28 | ) | 407 | |||||||||||||
Selling and general expenses | 27 | 132 | 217 | — | 376 | ||||||||||||||
Depreciation | 11 | 4 | 7 | — | 22 | ||||||||||||||
Amortization of intangibles | 1 | — | 11 | — | 12 | ||||||||||||||
Total expenses | 60 | 300 | 485 | (28 | ) | 817 | |||||||||||||
Other loss | 3 | — | 6 | — | 9 | ||||||||||||||
Operating profit | 85 | 242 | 149 | — | 476 | ||||||||||||||
Interest expense (income), net | 15 | — | (1 | ) | — | 14 | |||||||||||||
Non-operating intercompany transactions | 15 | 7 | (22 | ) | — | — | |||||||||||||
Income from continuing operations before taxes on income | 55 | 235 | 172 | — | 462 | ||||||||||||||
Provision for taxes on income | 21 | 86 | 45 | — | 152 | ||||||||||||||
Equity in net income of subsidiaries | 241 | 58 | — | (299 | ) | — | |||||||||||||
Income from continuing operations | 275 | 207 | 127 | (299 | ) | 310 | |||||||||||||
Income from discontinued operations, net of tax | 6 | — | — | — | 6 | ||||||||||||||
Net income | $ | 281 | $ | 207 | $ | 127 | $ | (299 | ) | $ | 316 | ||||||||
Less: net income from continuing operations attributable to noncontrolling interests | — | — | — | (24 | ) | (24 | ) | ||||||||||||
Net income attributable to McGraw Hill Financial, Inc. | $ | 281 | $ | 207 | $ | 127 | $ | (323 | ) | $ | 292 | ||||||||
Comprehensive income | $ | 240 | $ | 208 | $ | 146 | $ | (302 | ) | $ | 292 | ||||||||
Statement of Income | |||||||||||||||||||
Six Months Ended June 30, 2014 | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
(in millions) | McGraw Hill Financial, Inc. | Standard & Poor's Financial Services LLC | Non-Guarantor Subsidiaries | Eliminations | McGraw Hill Financial Inc. Consolidated | ||||||||||||||
Revenue | $ | 294 | $ | 1,028 | $ | 1,233 | $ | (57 | ) | $ | 2,498 | ||||||||
Expenses: | |||||||||||||||||||
Operating-related expenses | 40 | 315 | 505 | (57 | ) | 803 | |||||||||||||
Selling and general expenses | 92 | 237 | 395 | — | 724 | ||||||||||||||
Depreciation | 20 | 9 | 13 | — | 42 | ||||||||||||||
Amortization of intangibles | 2 | — | 22 | — | 24 | ||||||||||||||
Total expenses | 154 | 561 | 935 | (57 | ) | 1,593 | |||||||||||||
Other loss | 3 | — | 6 | — | 9 | ||||||||||||||
Operating profit | 137 | 467 | 292 | — | 896 | ||||||||||||||
Interest expense (income), net | 31 | — | (3 | ) | — | 28 | |||||||||||||
Non-operating intercompany transactions | 74 | 14 | (88 | ) | — | — | |||||||||||||
Income from continuing operations before taxes on income | 32 | 453 | 383 | — | 868 | ||||||||||||||
Provision for taxes on income | 13 | 173 | 104 | — | 290 | ||||||||||||||
Equity in net income of subsidiaries | 500 | 124 | — | (624 | ) | — | |||||||||||||
Income from continuing operations | 519 | 404 | 279 | (624 | ) | 578 | |||||||||||||
Income from discontinued operations, net of tax | 12 | — | — | — | 12 | ||||||||||||||
Net income | $ | 531 | $ | 404 | $ | 279 | $ | (624 | ) | $ | 590 | ||||||||
Less: net income from continuing operations attributable to noncontrolling interests | — | — | — | (50 | ) | (50 | ) | ||||||||||||
Net income attributable to McGraw Hill Financial, Inc. | $ | 531 | $ | 404 | $ | 279 | $ | (674 | ) | $ | 540 | ||||||||
Comprehensive income | $ | 515 | $ | 380 | $ | 305 | $ | (628 | ) | $ | 572 | ||||||||
Balance Sheet | |||||||||||||||||||
June 30, 2015 | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
(in millions) | McGraw Hill Financial, Inc. | Standard & Poor's Financial Services LLC | Non-Guarantor Subsidiaries | Eliminations | McGraw Hill Financial Inc. Consolidated | ||||||||||||||
ASSETS | |||||||||||||||||||
Current assets: | |||||||||||||||||||
Cash and equivalents | $ | 531 | $ | — | $ | 1,189 | $ | — | $ | 1,720 | |||||||||
Accounts receivable, net of allowance for doubtful accounts | 118 | 318 | 627 | — | 1,063 | ||||||||||||||
Intercompany receivable | 246 | 1,114 | 1,304 | (2,664 | ) | — | |||||||||||||
Deferred income taxes | 72 | 173 | (42 | ) | — | 203 | |||||||||||||
Prepaid and other current assets | 74 | 30 | 123 | — | 227 | ||||||||||||||
Total current assets | 1,041 | 1,635 | 3,201 | (2,664 | ) | 3,213 | |||||||||||||
Property and equipment, net of accumulated depreciation | 113 | 3 | 92 | — | 208 | ||||||||||||||
Goodwill | 107 | 41 | 1,226 | 9 | 1,383 | ||||||||||||||
Other intangible assets, net | 12 | — | 968 | (3 | ) | 977 | |||||||||||||
Asset for pension benefits | — | — | 58 | — | 58 | ||||||||||||||
Investments in subsidiaries | 2,516 | 695 | 7,227 | (10,438 | ) | — | |||||||||||||
Intercompany loans receivable | 17 | 361 | 1,816 | (2,194 | ) | — | |||||||||||||
Other non-current assets | 73 | 20 | 81 | — | 174 | ||||||||||||||
Total assets | $ | 3,879 | $ | 2,755 | $ | 14,669 | $ | (15,290 | ) | $ | 6,013 | ||||||||
LIABILITIES AND EQUITY | |||||||||||||||||||
Current liabilities: | |||||||||||||||||||
Accounts payable | $ | 53 | $ | 46 | $ | 82 | $ | — | $ | 181 | |||||||||
Intercompany payable | 1,280 | 611 | 772 | (2,663 | ) | — | |||||||||||||
Accrued compensation and contributions to retirement plans | 106 | 53 | 105 | — | 264 | ||||||||||||||
Income taxes currently payable | — | — | 51 | — | 51 | ||||||||||||||
Unearned revenue | 270 | 600 | 517 | — | 1,387 | ||||||||||||||
Accrued legal and regulatory settlements | — | 23 | — | — | 23 | ||||||||||||||
Other current liabilities | 156 | 9 | 169 | — | 334 | ||||||||||||||
Total current liabilities | 1,865 | 1,342 | 1,696 | (2,663 | ) | 2,240 | |||||||||||||
Long-term debt | 1,494 | — | — | — | 1,494 | ||||||||||||||
Intercompany loans payable | 22 | — | 2,173 | (2,195 | ) | — | |||||||||||||
Pension and postretirement benefits | 226 | — | 59 | — | 285 | ||||||||||||||
Deferred income taxes | (226 | ) | 52 | 261 | — | 87 | |||||||||||||
Other non-current liabilities | 322 | 9 | (49 | ) | — | 282 | |||||||||||||
Total liabilities | 3,703 | 1,403 | 4,140 | (4,858 | ) | 4,388 | |||||||||||||
Redeemable noncontrolling interest | — | — | — | 810 | 810 | ||||||||||||||
Equity: | |||||||||||||||||||
Common stock | 412 | — | 2,316 | (2,316 | ) | 412 | |||||||||||||
Additional paid-in capital | (201 | ) | 1,166 | 7,078 | (7,608 | ) | 435 | ||||||||||||
Retained income | 7,281 | 186 | 1,382 | (1,411 | ) | 7,438 | |||||||||||||
Accumulated other comprehensive loss | (305 | ) | — | (244 | ) | 38 | (511 | ) | |||||||||||
Less: common stock in treasury | (7,011 | ) | — | (4 | ) | 4 | (7,011 | ) | |||||||||||
Total equity - controlling interests | 176 | 1,352 | 10,528 | (11,293 | ) | 763 | |||||||||||||
Total equity - noncontrolling interests | — | — | 1 | 51 | 52 | ||||||||||||||
Total equity | 176 | 1,352 | 10,529 | (11,242 | ) | 815 | |||||||||||||
Total liabilities and equity | $ | 3,879 | $ | 2,755 | $ | 14,669 | $ | (15,290 | ) | $ | 6,013 | ||||||||
Balance Sheet | |||||||||||||||||||
December 31, 2014 | |||||||||||||||||||
(in millions) | McGraw Hill Financial, Inc. | Standard & Poor's Financial Services LLC | Non-Guarantor Subsidiaries | Eliminations | McGraw Hill Financial Inc. Consolidated | ||||||||||||||
ASSETS | |||||||||||||||||||
Current assets: | |||||||||||||||||||
Cash and equivalents | $ | 1,402 | $ | — | $ | 1,095 | $ | — | $ | 2,497 | |||||||||
Accounts receivable, net of allowance for doubtful accounts | 120 | 293 | 519 | — | 932 | ||||||||||||||
Intercompany receivable | 525 | 2,125 | 1,998 | (4,648 | ) | — | |||||||||||||
Deferred income taxes | 72 | 334 | (43 | ) | — | 363 | |||||||||||||
Prepaid and other current assets | 80 | 27 | 67 | — | 174 | ||||||||||||||
Total current assets | 2,199 | 2,779 | 3,636 | (4,648 | ) | 3,966 | |||||||||||||
Property and equipment, net of accumulated depreciation | 111 | 5 | 90 | — | 206 | ||||||||||||||
Goodwill | 109 | 41 | 1,228 | 9 | 1,387 | ||||||||||||||
Other intangible assets, net | 13 | — | 991 | — | 1,004 | ||||||||||||||
Asset for pension benefits | — | — | 28 | — | 28 | ||||||||||||||
Investments in subsidiaries | 1,258 | 653 | 7,125 | (9,036 | ) | — | |||||||||||||
Intercompany loans receivable | 19 | 358 | 1,595 | (1,972 | ) | — | |||||||||||||
Other non-current assets | 81 | 25 | 74 | — | 180 | ||||||||||||||
Total assets | $ | 3,790 | $ | 3,861 | $ | 14,767 | $ | (15,647 | ) | $ | 6,771 | ||||||||
LIABILITIES AND EQUITY | |||||||||||||||||||
Current liabilities: | |||||||||||||||||||
Accounts payable | $ | 59 | $ | 45 | $ | 87 | $ | — | $ | 191 | |||||||||
Intercompany payable | 2,566 | 617 | 1,376 | (4,559 | ) | — | |||||||||||||
Accrued compensation and contributions to retirement plans | 133 | 121 | 156 | — | 410 | ||||||||||||||
Income taxes currently payable | 15 | 1 | 16 | — | 32 | ||||||||||||||
Unearned revenue | 259 | 585 | 479 | — | 1,323 | ||||||||||||||
Accrued legal and regulatory settlements | — | 1,609 | — | — | 1,609 | ||||||||||||||
Other current liabilities | 194 | — | 208 | — | 402 | ||||||||||||||
Total current liabilities | 3,226 | 2,978 | 2,322 | (4,559 | ) | 3,967 | |||||||||||||
Long-term debt | 799 | — | — | — | 799 | ||||||||||||||
Intercompany loans payable | 109 | — | 1,952 | (2,061 | ) | — | |||||||||||||
Pension and postretirement benefits | 272 | — | 61 | — | 333 | ||||||||||||||
Deferred income taxes | (245 | ) | 51 | 250 | — | 56 | |||||||||||||
Other non-current liabilities | 219 | 8 | 40 | — | 267 | ||||||||||||||
Total liabilities | 4,380 | 3,037 | 4,625 | (6,620 | ) | 5,422 | |||||||||||||
Redeemable noncontrolling interest | — | — | — | 810 | 810 | ||||||||||||||
Equity: | |||||||||||||||||||
Common stock | 412 | — | 2,316 | (2,316 | ) | 412 | |||||||||||||
Additional paid-in capital | (116 | ) | 1,153 | 7,016 | (7,560 | ) | 493 | ||||||||||||
Retained income | 6,282 | (329 | ) | 1,053 | (60 | ) | 6,946 | ||||||||||||
Accumulated other comprehensive loss | (319 | ) | — | (236 | ) | 41 | (514 | ) | |||||||||||
Less: common stock in treasury | (6,849 | ) | — | (7 | ) | 7 | (6,849 | ) | |||||||||||
Total equity - controlling interests | (590 | ) | 824 | 10,142 | (9,888 | ) | 488 | ||||||||||||
Total equity - noncontrolling interests | — | — | — | 51 | 51 | ||||||||||||||
Total equity | (590 | ) | 824 | 10,142 | (9,837 | ) | 539 | ||||||||||||
Total liabilities and equity | $ | 3,790 | $ | 3,861 | $ | 14,767 | $ | (15,647 | ) | $ | 6,771 | ||||||||
Statement of Cash Flows | |||||||||||||||||||
Six Months Ended June 30, 2015 | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
(in millions) | McGraw Hill Financial, Inc. | Standard & Poor's Financial Services LLC | Non-Guarantor Subsidiaries | Eliminations | McGraw Hill Financial Inc. Consolidated | ||||||||||||||
Operating Activities: | |||||||||||||||||||
Net income | $ | 696 | $ | 487 | $ | 365 | $ | (837 | ) | $ | 711 | ||||||||
Adjustments to reconcile income from continuing operations to cash provided by (used for) operating activities from continuing operations: | |||||||||||||||||||
Depreciation | 19 | 10 | 14 | — | 43 | ||||||||||||||
Amortization of intangibles | 2 | — | 21 | — | 23 | ||||||||||||||
Provision for losses on accounts receivable | — | (2 | ) | 6 | — | 4 | |||||||||||||
Deferred income taxes | (138 | ) | 161 | 143 | — | 166 | |||||||||||||
Stock-based compensation | 11 | 11 | 15 | — | 37 | ||||||||||||||
Other | 6 | 10 | 6 | — | 22 | ||||||||||||||
Changes in operating assets and liabilities, net of effect of acquisitions and dispositions: | |||||||||||||||||||
Accounts receivable | 1 | (23 | ) | (114 | ) | — | (136 | ) | |||||||||||
Prepaid and current assets | 32 | (3 | ) | (53 | ) | — | (24 | ) | |||||||||||
Accounts payable and accrued expenses | (99 | ) | (43 | ) | (115 | ) | — | (257 | ) | ||||||||||
Unearned revenue | 11 | 15 | 45 | — | 71 | ||||||||||||||
Accrued legal and regulatory settlements | — | (1,609 | ) | — | — | (1,609 | ) | ||||||||||||
Other current liabilities | (31 | ) | (3 | ) | (2 | ) | — | (36 | ) | ||||||||||
Net change in prepaid/accrued income taxes | 108 | — | 11 | — | 119 | ||||||||||||||
Net change in other assets and liabilities | 62 | 3 | (96 | ) | — | (31 | ) | ||||||||||||
Cash provided by (used for) operating activities from continuing operations | 680 | (986 | ) | 246 | (837 | ) | (897 | ) | |||||||||||
Investing Activities: | |||||||||||||||||||
Capital expenditures | (18 | ) | (4 | ) | (20 | ) | — | (42 | ) | ||||||||||
Acquisitions, net of cash acquired | — | — | (2 | ) | — | (2 | ) | ||||||||||||
Proceeds from dispositions | — | — | 14 | — | 14 | ||||||||||||||
Changes in short-term investments | — | — | (7 | ) | — | (7 | ) | ||||||||||||
Cash used for investing activities from continuing operations | (18 | ) | (4 | ) | (15 | ) | — | (37 | ) | ||||||||||
Financing Activities: | |||||||||||||||||||
Proceeds from issuance of senior notes, net | 690 | — | — | — | 690 | ||||||||||||||
Dividends paid to shareholders | (185 | ) | — | — | — | (185 | ) | ||||||||||||
Dividends and other payments paid to noncontrolling interests | — | — | (49 | ) | — | (49 | ) | ||||||||||||
Repurchase of treasury shares | (274 | ) | — | — | — | (274 | ) | ||||||||||||
Exercise of stock options | 71 | — | 2 | — | 73 | ||||||||||||||
Excess tax benefits from share-based payments | 38 | — | — | — | 38 | ||||||||||||||
Intercompany financing activities | (1,870 | ) | 990 | 43 | 837 | — | |||||||||||||
Cash (used for) provided by financing activities from continuing operations | (1,530 | ) | 990 | (4 | ) | 837 | 293 | ||||||||||||
Effect of exchange rate changes on cash from continuing operations | (3 | ) | — | (4 | ) | — | (7 | ) | |||||||||||
Cash (used for) provided by continuing operations | (871 | ) | — | 223 | — | (648 | ) | ||||||||||||
Discontinued Operations: | |||||||||||||||||||
Cash used for operating activities | — | — | (129 | ) | — | (129 | ) | ||||||||||||
Cash used for discontinued operations | — | — | (129 | ) | — | (129 | ) | ||||||||||||
Net change in cash and equivalents | (871 | ) | — | 94 | — | (777 | ) | ||||||||||||
Cash and equivalents at beginning of period | 1,402 | — | 1,095 | — | 2,497 | ||||||||||||||
Cash and equivalents at end of period | $ | 531 | $ | — | $ | 1,189 | $ | — | $ | 1,720 | |||||||||
Statement of Cash Flows | |||||||||||||||||||
Six Months Ended June 30, 2014 | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
(in millions) | McGraw Hill Financial, Inc. | Standard & Poor's Financial Services LLC | Non-Guarantor Subsidiaries | Eliminations | McGraw Hill Financial Inc. Consolidated | ||||||||||||||
Operating Activities: | |||||||||||||||||||
Net income | $ | 531 | $ | 404 | $ | 279 | $ | (624 | ) | $ | 590 | ||||||||
Less: discontinued operations, net | 12 | — | — | — | 12 | ||||||||||||||
Income from continuing operations | 519 | 404 | 279 | (624 | ) | 578 | |||||||||||||
Adjustments to reconcile income from continuing operations to cash provided by (used for) operating activities from continuing operations: | |||||||||||||||||||
Depreciation | 20 | 9 | 13 | — | 42 | ||||||||||||||
Amortization of intangibles | 2 | — | 22 | — | 24 | ||||||||||||||
Provision for losses on accounts receivable | (1 | ) | (3 | ) | 4 | — | — | ||||||||||||
Deferred income taxes | — | — | 2 | — | 2 | ||||||||||||||
Stock-based compensation | 16 | 15 | 16 | — | 47 | ||||||||||||||
Other | (3 | ) | — | 11 | — | 8 | |||||||||||||
Changes in operating assets and liabilities, net of effect of acquisitions and dispositions: | |||||||||||||||||||
Accounts receivable | 1 | 41 | (53 | ) | — | (11 | ) | ||||||||||||
Prepaid and current assets | (11 | ) | (4 | ) | 4 | — | (11 | ) | |||||||||||
Accounts payable and accrued expenses | (125 | ) | (110 | ) | (13 | ) | — | (248 | ) | ||||||||||
Unearned revenue | (12 | ) | (3 | ) | 30 | — | 15 | ||||||||||||
Other current liabilities | (34 | ) | (8 | ) | (27 | ) | — | (69 | ) | ||||||||||
Net change in prepaid/accrued income taxes | 111 | 3 | (3 | ) | — | 111 | |||||||||||||
Net change in other assets and liabilities | (10 | ) | 2 | (34 | ) | — | (42 | ) | |||||||||||
Cash provided by operating activities from continuing operations | 473 | 346 | 251 | (624 | ) | 446 | |||||||||||||
Investing Activities: | |||||||||||||||||||
Capital expenditures | (9 | ) | (9 | ) | (19 | ) | — | (37 | ) | ||||||||||
Acquisitions, net of cash acquired | — | — | (16 | ) | — | (16 | ) | ||||||||||||
Changes in short-term investments | — | — | 1 | — | 1 | ||||||||||||||
Cash used for investing activities from continuing operations | (9 | ) | (9 | ) | (34 | ) | — | (52 | ) | ||||||||||
Financing Activities: | |||||||||||||||||||
Dividends paid to shareholders | (164 | ) | — | — | — | (164 | ) | ||||||||||||
Dividends and other payments paid to noncontrolling interests | — | — | (30 | ) | — | (30 | ) | ||||||||||||
Contingent consideration payments | — | — | (11 | ) | — | (11 | ) | ||||||||||||
Repurchase of treasury shares | (362 | ) | — | — | — | (362 | ) | ||||||||||||
Exercise of stock options | 130 | — | 3 | — | 133 | ||||||||||||||
Excess tax benefits from share-based payments | 82 | — | — | — | 82 | ||||||||||||||
Intercompany financing activities | (200 | ) | (337 | ) | (87 | ) | 624 | — | |||||||||||
Cash used for financing activities from continuing operations | (514 | ) | (337 | ) | (125 | ) | 624 | (352 | ) | ||||||||||
Effect of exchange rate changes on cash from continuing operations | — | — | 19 | — | 19 | ||||||||||||||
Cash (used for) provided by continuing operations | (50 | ) | — | 111 | — | 61 | |||||||||||||
Discontinued Operations: | |||||||||||||||||||
Cash provided by operating activities | 14 | — | — | — | 14 | ||||||||||||||
Cash provided by discontinued operations | 14 | — | — | — | 14 | ||||||||||||||
Net change in cash and equivalents | (36 | ) | — | 111 | — | 75 | |||||||||||||
Cash and equivalents at beginning of period | 685 | — | 857 | — | 1,542 | ||||||||||||||
Cash and equivalents at end of period | $ | 649 | $ | — | $ | 968 | $ | — | $ | 1,617 | |||||||||
Statement of Income | |||||||||||||||||||
Year Ended December 31, 2014 | |||||||||||||||||||
(in millions) | McGraw Hill Financial, Inc. | Standard & Poor's Financial Services LLC | Non-Guarantor Subsidiaries | Eliminations | McGraw Hill Financial Inc. Consolidated | ||||||||||||||
Revenue | $ | 598 | $ | 2,043 | $ | 2,525 | $ | (115 | ) | $ | 5,051 | ||||||||
Expenses: | |||||||||||||||||||
Operating-related expenses | 78 | 389 | 1,275 | (115 | ) | 1,627 | |||||||||||||
Selling and general expenses | 296 | 2,350 | 522 | — | 3,168 | ||||||||||||||
Depreciation | 41 | 17 | 28 | — | 86 | ||||||||||||||
Amortization of intangibles | 4 | — | 44 | — | 48 | ||||||||||||||
Total expenses | 419 | 2,756 | 1,869 | (115 | ) | 4,929 | |||||||||||||
Other loss | 3 | — | 6 | — | 9 | ||||||||||||||
Operating profit (loss) | 176 | (713 | ) | 650 | — | 113 | |||||||||||||
Interest expense (income), net | 66 | — | (7 | ) | — | 59 | |||||||||||||
Non-operating intercompany transactions | 193 | 38 | (231 | ) | — | — | |||||||||||||
(Loss) income from continuing operations before taxes on income | (83 | ) | (751 | ) | 888 | — | 54 | ||||||||||||
(Benefit) provision for taxes on income | (22 | ) | 16 | 251 | — | 245 | |||||||||||||
Equity in net (loss) income of subsidiaries | (443 | ) | 248 | — | 195 | — | |||||||||||||
(Loss) income from continuing operations | (504 | ) | (519 | ) | 637 | 195 | (191 | ) | |||||||||||
Discontinued operations, net of tax: | |||||||||||||||||||
Income from discontinued operations | 18 | — | — | — | 18 | ||||||||||||||
Gain on sale of discontinued operations | 160 | — | — | — | 160 | ||||||||||||||
Discontinued operations, net | 178 | — | — | — | 178 | ||||||||||||||
Net (loss) income | $ | (326 | ) | $ | (519 | ) | $ | 637 | $ | 195 | (13 | ) | |||||||
Less: net income from continuing operations attributable to noncontrolling interests | — | — | — | (102 | ) | (102 | ) | ||||||||||||
Net (loss) income attributable to McGraw Hill Financial, Inc. | $ | (326 | ) | $ | (519 | ) | $ | 637 | $ | 93 | $ | (115 | ) | ||||||
Comprehensive (loss) income | $ | (495 | ) | $ | (544 | ) | $ | 513 | $ | 195 | $ | (331 | ) | ||||||
Statement of Income | |||||||||||||||||||
Year Ended December 31, 2013 | |||||||||||||||||||
(in millions) | McGraw Hill Financial, Inc. | Standard & Poor's Financial Services LLC | Non-Guarantor Subsidiaries | Eliminations | McGraw Hill Financial Inc. Consolidated | ||||||||||||||
Revenue | $ | 570 | $ | 1,931 | $ | 2,306 | $ | (105 | ) | $ | 4,702 | ||||||||
Expenses: | |||||||||||||||||||
Operating-related expenses | 128 | 556 | 985 | (105 | ) | 1,564 | |||||||||||||
Selling and general expenses | 338 | 532 | 761 | — | 1,631 | ||||||||||||||
Depreciation | 40 | 19 | 27 | — | 86 | ||||||||||||||
Amortization of intangibles | 5 | — | 46 | — | 51 | ||||||||||||||
Total expenses | 511 | 1,107 | 1,819 | (105 | ) | 3,332 | |||||||||||||
Other loss (income) | 25 | 3 | (16 | ) | — | 12 | |||||||||||||
Operating profit | 34 | 821 | 503 | — | 1,358 | ||||||||||||||
Interest expense (income), net | 65 | — | (6 | ) | — | 59 | |||||||||||||
Non-operating intercompany transactions | 245 | 66 | (311 | ) | — | — | |||||||||||||
Income from continuing operations before taxes on income | (276 | ) | 755 | 820 | — | 1,299 | |||||||||||||
(Benefit) provision for taxes on income | (121 | ) | 283 | 263 | — | 425 | |||||||||||||
Equity in net income of subsidiaries | 1,937 | 197 | — | (2,134 | ) | — | |||||||||||||
Income from continuing operations | 1,782 | 669 | 557 | (2,134 | ) | 874 | |||||||||||||
Discontinued operations, net of tax: | |||||||||||||||||||
Income (loss) from discontinued operations | 82 | — | (79 | ) | — | 3 | |||||||||||||
Gain (loss) on sale of discontinued operations | 644 | — | (55 | ) | — | 589 | |||||||||||||
Discontinued operations, net | 726 | — | (134 | ) | — | 592 | |||||||||||||
Net income | $ | 2,508 | $ | 669 | $ | 423 | $ | (2,134 | ) | $ | 1,466 | ||||||||
Less: net income from continuing operations attributable to noncontrolling interests | — | — | — | (91 | ) | (91 | ) | ||||||||||||
Less: net loss from discontinued operations attributable to noncontrolling interests | — | — | — | 1 | 1 | ||||||||||||||
Net income attributable to McGraw Hill Financial, Inc. | $ | 2,508 | $ | 669 | $ | 423 | $ | (2,224 | ) | $ | 1,376 | ||||||||
Comprehensive income | $ | 2,773 | $ | 669 | $ | 452 | $ | (2,106 | ) | $ | 1,788 | ||||||||
Statement of Income | |||||||||||||||||||
Year Ended December 31, 2012 | |||||||||||||||||||
(in millions) | McGraw Hill Financial, Inc. | Standard & Poor's Financial Services LLC | Non-Guarantor Subsidiaries | Eliminations | McGraw Hill Financial Inc. Consolidated | ||||||||||||||
Revenue | $ | 522 | $ | 1,964 | $ | 1,889 | $ | (105 | ) | $ | 4,270 | ||||||||
Expenses: | |||||||||||||||||||
Operating-related expenses | 83 | 587 | 868 | (105 | ) | 1,433 | |||||||||||||
Selling and general expenses | 360 | 504 | 714 | — | 1,578 | ||||||||||||||
Depreciation | 45 | 19 | 29 | — | 93 | ||||||||||||||
Amortization of intangibles | 6 | — | 42 | — | 48 | ||||||||||||||
Total expenses | 494 | 1,110 | 1,653 | (105 | ) | 3,152 | |||||||||||||
Other income | (52 | ) | — | — | — | (52 | ) | ||||||||||||
Operating profit | 80 | 854 | 236 | — | 1,170 | ||||||||||||||
Interest expense (income), net | 85 | — | (4 | ) | — | 81 | |||||||||||||
Non-operating intercompany transactions | 201 | 11 | (212 | ) | — | — | |||||||||||||
Income from continuing operations before taxes on income | (206 | ) | 843 | 452 | — | 1,089 | |||||||||||||
(Benefit) provision for taxes on income | (106 | ) | 320 | 174 | — | 388 | |||||||||||||
Equity in net income of subsidiaries | 2,713 | 91 | — | (2,804 | ) | — | |||||||||||||
Income from continuing operations | 2,613 | 614 | 278 | (2,804 | ) | 701 | |||||||||||||
Loss from discontinued operations | (147 | ) | — | (33 | ) | (29 | ) | (209 | ) | ||||||||||
Net income | $ | 2,466 | $ | 614 | $ | 245 | $ | (2,833 | ) | $ | 492 | ||||||||
Less: net income from continuing operations attributable to noncontrolling interests | — | — | — | (50 | ) | (50 | ) | ||||||||||||
Less: net income from discontinued operations attributable to noncontrolling interests | — | — | — | (5 | ) | (5 | ) | ||||||||||||
Net income attributable to McGraw Hill Financial, Inc. | $ | 2,466 | $ | 614 | $ | 245 | $ | (2,888 | ) | $ | 437 | ||||||||
Comprehensive income | $ | 2,338 | $ | 638 | $ | 262 | $ | (2,839 | ) | $ | 399 | ||||||||
Balance Sheet | |||||||||||||||||||
December 31, 2014 | |||||||||||||||||||
(in millions) | McGraw Hill Financial, Inc. | Standard & Poor's Financial Services LLC | Non-Guarantor Subsidiaries | Eliminations | McGraw Hill Financial Inc. Consolidated | ||||||||||||||
ASSETS | |||||||||||||||||||
Current assets: | |||||||||||||||||||
Cash and equivalents | $ | 1,402 | $ | — | $ | 1,095 | $ | — | $ | 2,497 | |||||||||
Accounts receivable, net of allowance for doubtful accounts | 120 | 293 | 519 | — | 932 | ||||||||||||||
Intercompany receivable | 525 | 2,125 | 1,998 | (4,648 | ) | — | |||||||||||||
Deferred income taxes | 72 | 334 | (43 | ) | — | 363 | |||||||||||||
Prepaid and other current assets | 80 | 27 | 67 | — | 174 | ||||||||||||||
Total current assets | 2,199 | 2,779 | 3,636 | (4,648 | ) | 3,966 | |||||||||||||
Property and equipment, net of accumulated depreciation | 111 | 5 | 90 | — | 206 | ||||||||||||||
Goodwill | 109 | 41 | 1,228 | 9 | 1,387 | ||||||||||||||
Other intangible assets, net | 13 | — | 991 | — | 1,004 | ||||||||||||||
Asset for pension benefits | — | — | 28 | — | 28 | ||||||||||||||
Investments in subsidiaries | 1,258 | 653 | 7,125 | (9,036 | ) | — | |||||||||||||
Intercompany loans receivable | 19 | 358 | 1,595 | (1,972 | ) | — | |||||||||||||
Other non-current assets | 81 | 25 | 74 | — | 180 | ||||||||||||||
Total assets | $ | 3,790 | $ | 3,861 | $ | 14,767 | $ | (15,647 | ) | $ | 6,771 | ||||||||
LIABILITIES AND EQUITY | |||||||||||||||||||
Current liabilities: | |||||||||||||||||||
Accounts payable | $ | 59 | $ | 45 | $ | 87 | $ | — | $ | 191 | |||||||||
Intercompany payable | 2,566 | 617 | 1,376 | (4,559 | ) | — | |||||||||||||
Accrued compensation and contributions to retirement plans | 133 | 121 | 156 | — | 410 | ||||||||||||||
Income taxes currently payable | 15 | 1 | 16 | — | 32 | ||||||||||||||
Unearned revenue | 259 | 585 | 479 | — | 1,323 | ||||||||||||||
Accrued legal and regulatory settlements | — | 1,609 | — | — | 1,609 | ||||||||||||||
Other current liabilities | 194 | — | 208 | — | 402 | ||||||||||||||
Total current liabilities | 3,226 | 2,978 | 2,322 | (4,559 | ) | 3,967 | |||||||||||||
Long-term debt | 799 | — | — | — | 799 | ||||||||||||||
Intercompany loans payable | 109 | — | 1,952 | (2,061 | ) | — | |||||||||||||
Pension and postretirement benefits | 272 | — | 61 | — | 333 | ||||||||||||||
Deferred income taxes | (245 | ) | 51 | 250 | — | 56 | |||||||||||||
Other non-current liabilities | 219 | 8 | 40 | — | 267 | ||||||||||||||
Total liabilities | 4,380 | 3,037 | 4,625 | (6,620 | ) | 5,422 | |||||||||||||
Redeemable noncontrolling interest | — | — | — | 810 | 810 | ||||||||||||||
Equity: | |||||||||||||||||||
Common stock | 412 | — | 2,316 | (2,316 | ) | 412 | |||||||||||||
Additional paid-in capital | (116 | ) | 1,153 | 7,016 | (7,560 | ) | 493 | ||||||||||||
Retained income | 6,282 | (329 | ) | 1,053 | (60 | ) | 6,946 | ||||||||||||
Accumulated other comprehensive loss | (319 | ) | — | (236 | ) | 41 | (514 | ) | |||||||||||
Less: common stock in treasury | (6,849 | ) | — | (7 | ) | 7 | (6,849 | ) | |||||||||||
Total equity - controlling interests | (590 | ) | 824 | 10,142 | (9,888 | ) | 488 | ||||||||||||
Total equity - noncontrolling interests | — | — | — | 51 | 51 | ||||||||||||||
Total equity | (590 | ) | 824 | 10,142 | (9,837 | ) | 539 | ||||||||||||
Total liabilities and equity | $ | 3,790 | $ | 3,861 | $ | 14,767 | $ | (15,647 | ) | $ | 6,771 | ||||||||
Balance Sheet | |||||||||||||||||||
December 31, 2013 | |||||||||||||||||||
(in millions) | McGraw Hill Financial, Inc. | Standard & Poor's Financial Services LLC | Non-Guarantor Subsidiaries | Eliminations | McGraw Hill Financial Inc. Consolidated | ||||||||||||||
ASSETS | |||||||||||||||||||
Current assets: | |||||||||||||||||||
Cash and equivalents | $ | 685 | $ | — | $ | 857 | $ | — | $ | 1,542 | |||||||||
Accounts receivable, net of allowance for doubtful accounts | 108 | 345 | 496 | — | 949 | ||||||||||||||
Intercompany receivable | 234 | 1,394 | 2,002 | (3,630 | ) | — | |||||||||||||
Deferred income taxes | 55 | 34 | 19 | — | 108 | ||||||||||||||
Prepaid and other current assets | 161 | 1 | 83 | — | 245 | ||||||||||||||
Assets held for sale | 97 | — | — | — | 97 | ||||||||||||||
Total current assets | 1,340 | 1,774 | 3,457 | (3,630 | ) | 2,941 | |||||||||||||
Property and equipment, net of accumulated depreciation | 135 | 7 | 107 | — | 249 | ||||||||||||||
Goodwill | 138 | 41 | 1,221 | 9 | 1,409 | ||||||||||||||
Other intangible assets, net | 17 | — | 1,013 | 3 | 1,033 | ||||||||||||||
Asset for pension benefits | 232 | — | 29 | — | 261 | ||||||||||||||
Investments in subsidiaries | 2,215 | 646 | 6,114 | (8,975 | ) | — | |||||||||||||
Intercompany loans receivable | 40 | 344 | (20 | ) | (364 | ) | — | ||||||||||||
Other non-current assets | 92 | 27 | 49 | — | 168 | ||||||||||||||
Total assets | $ | 4,209 | $ | 2,839 | $ | 11,970 | $ | (12,957 | ) | $ | 6,061 | ||||||||
LIABILITIES AND EQUITY | |||||||||||||||||||
Current liabilities: | |||||||||||||||||||
Accounts payable | $ | 52 | $ | 56 | $ | 102 | $ | — | $ | 210 | |||||||||
Intercompany payable | 1,665 | 391 | 1,484 | (3,540 | ) | — | |||||||||||||
Accrued compensation and contributions to retirement plans | 145 | 119 | 159 | — | 423 | ||||||||||||||
Income taxes currently payable | 3 | — | 12 | — | 15 | ||||||||||||||
Unearned revenue | 251 | 559 | 458 | — | 1,268 | ||||||||||||||
Other current liabilities | 227 | — | 175 | — | 402 | ||||||||||||||
Liabilities held for sale | 54 | — | — | — | 54 | ||||||||||||||
Total current liabilities | 2,397 | 1,125 | 2,390 | (3,540 | ) | 2,372 | |||||||||||||
Long-term debt | 799 | — | — | — | 799 | ||||||||||||||
Intercompany loans payable | 89 | — | 363 | (452 | ) | — | |||||||||||||
Pension and postretirement benefits | 220 | — | 44 | — | 264 | ||||||||||||||
Deferred income taxes | (155 | ) | 24 | 337 | — | 206 | |||||||||||||
Other non-current liabilities | 235 | 3 | 29 | (1 | ) | 266 | |||||||||||||
Total liabilities | 3,585 | 1,152 | 3,163 | (3,993 | ) | 3,907 | |||||||||||||
Redeemable noncontrolling interest | — | — | — | 810 | 810 | ||||||||||||||
Equity: | |||||||||||||||||||
Common stock | 412 | — | 2,305 | (2,305 | ) | 412 | |||||||||||||
Additional paid-in capital | (87 | ) | 1,121 | 7,099 | (7,686 | ) | 447 | ||||||||||||
Retained income | 7,195 | 542 | (462 | ) | 109 | 7,384 | |||||||||||||
Accumulated other comprehensive loss | (150 | ) | 24 | (111 | ) | 41 | (196 | ) | |||||||||||
Less: common stock in treasury | (6,746 | ) | — | (24 | ) | 24 | (6,746 | ) | |||||||||||
Total equity - controlling interests | 624 | 1,687 | 8,807 | (9,817 | ) | 1,301 | |||||||||||||
Total equity - noncontrolling interests | — | — | — | 43 | 43 | ||||||||||||||
Total equity | 624 | 1,687 | 8,807 | (9,774 | ) | 1,344 | |||||||||||||
Total liabilities and equity | $ | 4,209 | $ | 2,839 | $ | 11,970 | $ | (12,957 | ) | $ | 6,061 | ||||||||
Statement of Cash Flows | |||||||||||||||||||
Year Ended December 31, 2014 | |||||||||||||||||||
(in millions) | McGraw Hill Financial, Inc. | Standard & Poor's Financial Services LLC | Non-Guarantor Subsidiaries | Eliminations | McGraw Hill Financial Inc. Consolidated | ||||||||||||||
Operating Activities: | |||||||||||||||||||
Net (loss) income | $ | (326 | ) | $ | (519 | ) | $ | 637 | $ | 195 | $ | (13 | ) | ||||||
Less: discontinued operations, net | 178 | — | — | — | 178 | ||||||||||||||
(Loss) income from continuing operations | (504 | ) | (519 | ) | 637 | 195 | (191 | ) | |||||||||||
Adjustments to reconcile (loss) income from continuing operations to cash (used for) provided by operating activities from continuing operations: | |||||||||||||||||||
Depreciation | 41 | 17 | 28 | — | 86 | ||||||||||||||
Amortization of intangibles | 4 | — | 44 | — | 48 | ||||||||||||||
Provision for losses on accounts receivable | — | 5 | 6 | — | 11 | ||||||||||||||
Deferred income taxes | 42 | (272 | ) | (15 | ) | — | (245 | ) | |||||||||||
Stock-based compensation | 31 | 34 | 35 | — | 100 | ||||||||||||||
Accrued legal and regulatory settlements | — | 1,587 | — | — | 1,587 | ||||||||||||||
Other | 21 | 39 | 20 | — | 80 | ||||||||||||||
Changes in operating assets and liabilities, net of effect of acquisitions and dispositions: | |||||||||||||||||||
Accounts receivable | (11 | ) | 47 | (45 | ) | — | (9 | ) | |||||||||||
Prepaid and current assets | (42 | ) | (17 | ) | 52 | — | (7 | ) | |||||||||||
Accounts payable and accrued expenses | (83 | ) | (47 | ) | — | — | (130 | ) | |||||||||||
Unearned revenue | 8 | 26 | 44 | — | 78 | ||||||||||||||
Other current liabilities | (55 | ) | 10 | (6 | ) | — | (51 | ) | |||||||||||
Net change in prepaid/accrued income taxes | 13 | 3 | (109 | ) | — | (93 | ) | ||||||||||||
Net change in other assets and liabilities | (117 | ) | 5 | 57 | — | (55 | ) | ||||||||||||
Cash (used for) provided by operating activities from continuing operations | (652 | ) | 918 | 748 | 195 | 1,209 | |||||||||||||
Investing Activities: | |||||||||||||||||||
Capital expenditures | (26 | ) | (14 | ) | (52 | ) | — | (92 | ) | ||||||||||
Acquisitions, net of cash acquired | — | — | (71 | ) | — | (71 | ) | ||||||||||||
Proceeds from dispositions | 63 | — | 20 | — | 83 | ||||||||||||||
Changes in short-term investments | — | — | 15 | — | 15 | ||||||||||||||
Cash provided by (used for) investing activities from continuing operations | 37 | (14 | ) | (88 | ) | — | (65 | ) | |||||||||||
Financing Activities: | |||||||||||||||||||
Dividends paid to shareholders | (326 | ) | — | — | — | (326 | ) | ||||||||||||
Dividends and other payments paid to noncontrolling interests | — | — | (84 | ) | — | (84 | ) | ||||||||||||
Repurchase of treasury shares | (362 | ) | — | — | — | (362 | ) | ||||||||||||
Exercise of stock options | 184 | — | 9 | — | 193 | ||||||||||||||
Contingent payments | — | — | (11 | ) | — | (11 | ) | ||||||||||||
Excess tax benefits from share-based payments | 128 | — | — | — | 128 | ||||||||||||||
Intercompany financing activities | 1,367 | (904 | ) | (268 | ) | (195 | ) | — | |||||||||||
Cash provided by (used for) financing activities from continuing operations | 991 | (904 | ) | (354 | ) | (195 | ) | (462 | ) | ||||||||||
Effect of exchange rate changes on cash from continuing operations | 3 | — | (68 | ) | — | (65 | ) | ||||||||||||
Cash provided by continuing operations | 379 | — | 238 | — | 617 | ||||||||||||||
Discontinued Operations: | |||||||||||||||||||
Cash provided by operating activities | 18 | — | — | — | 18 | ||||||||||||||
Cash provided by investing activities | 320 | — | — | — | 320 | ||||||||||||||
Cash provided by discontinued operations | 338 | — | — | — | 338 | ||||||||||||||
Net change in cash and equivalents | 717 | — | 238 | — | 955 | ||||||||||||||
Cash and equivalents at beginning of year | 685 | — | 857 | — | 1,542 | ||||||||||||||
Cash and equivalents at end of year | $ | 1,402 | $ | — | $ | 1,095 | $ | — | $ | 2,497 | |||||||||
Statement of Cash Flows | |||||||||||||||||||
Year Ended December 31, 2013 | |||||||||||||||||||
(in millions) | McGraw Hill Financial, Inc. | Standard & Poor's Financial Services LLC | Non-Guarantor Subsidiaries | Eliminations | McGraw Hill Financial Inc. Consolidated | ||||||||||||||
Operating Activities: | |||||||||||||||||||
Net income | $ | 2,508 | $ | 669 | $ | 423 | $ | (2,134 | ) | $ | 1,466 | ||||||||
Less: discontinued operations, net | 726 | — | (134 | ) | — | 592 | |||||||||||||
Income from continuing operations | 1,782 | 669 | 557 | (2,134 | ) | 874 | |||||||||||||
Adjustments to reconcile income from continuing operations to cash provided by (used for) operating activities from continuing operations: | |||||||||||||||||||
Depreciation | 40 | 19 | 27 | — | 86 | ||||||||||||||
Amortization of intangibles | 5 | — | 46 | — | 51 | ||||||||||||||
Provision for losses on accounts receivable | 1 | 7 | 14 | — | 22 | ||||||||||||||
Deferred income taxes | 39 | — | 4 | — | 43 | ||||||||||||||
Stock-based compensation | 35 | 33 | 28 | — | 96 | ||||||||||||||
Accrued legal and regulatory settlements | — | — | — | — | — | ||||||||||||||
Other | 68 | 10 | 18 | — | 96 | ||||||||||||||
Changes in operating assets and liabilities, net of effect of acquisitions and dispositions: | |||||||||||||||||||
Accounts receivable | (2 | ) | (4 | ) | (29 | ) | — | (35 | ) | ||||||||||
Prepaid and current assets | (14 | ) | (7 | ) | (8 | ) | — | (29 | ) | ||||||||||
Accounts payable and accrued expenses | (120 | ) | 18 | 8 | — | (94 | ) | ||||||||||||
Unearned revenue | 17 | 43 | 49 | — | 109 | ||||||||||||||
Other current liabilities | (43 | ) | (24 | ) | (22 | ) | — | (89 | ) | ||||||||||
Net change in prepaid/accrued income taxes | (265 | ) | (3 | ) | 30 | — | (238 | ) | |||||||||||
Net change in other assets and liabilities | (190 | ) | 84 | (4 | ) | — | (110 | ) | |||||||||||
Cash provided by operating activities from continuing operations | 1,353 | 845 | 718 | (2,134 | ) | 782 | |||||||||||||
Investing Activities: | |||||||||||||||||||
Capital expenditures | (61 | ) | (19 | ) | (37 | ) | — | (117 | ) | ||||||||||
Acquisitions, net of cash acquired | — | — | (47 | ) | — | (47 | ) | ||||||||||||
Proceeds from dispositions | 35 | — | 16 | — | 51 | ||||||||||||||
Changes in short-term investments | — | — | (17 | ) | — | (17 | ) | ||||||||||||
Cash used for investing activities from continuing operations | (26 | ) | (19 | ) | (85 | ) | — | (130 | ) | ||||||||||
Financing Activities: | |||||||||||||||||||
Payments on short-term debt | (457 | ) | — | — | — | (457 | ) | ||||||||||||
Dividends paid to shareholders | (308 | ) | — | — | — | (308 | ) | ||||||||||||
Dividends and other payments paid to noncontrolling interests | — | — | (75 | ) | — | (75 | ) | ||||||||||||
Repurchase of treasury shares | (978 | ) | — | — | — | (978 | ) | ||||||||||||
Exercise of stock options | 254 | — | 4 | — | 258 | ||||||||||||||
Contingent payments | — | — | (12 | ) | — | (12 | ) | ||||||||||||
Purchase of additional CRISIL shares | — | — | (214 | ) | — | (214 | ) | ||||||||||||
Excess tax benefits from share-based payments | 43 | — | — | — | 43 | ||||||||||||||
Intercompany financing activities | (43 | ) | (826 | ) | (1,265 | ) | 2,134 | — | |||||||||||
Cash used for financing activities from continuing operations | (1,489 | ) | (826 | ) | (1,562 | ) | 2,134 | (1,743 | ) | ||||||||||
Effect of exchange rate changes on cash from continuing operations | 8 | — | (9 | ) | — | (1 | ) | ||||||||||||
Cash used for continuing operations | (154 | ) | — | (938 | ) | — | (1,092 | ) | |||||||||||
Discontinued Operations: | |||||||||||||||||||
Cash provided by (used for) operating activities | 720 | — | (951 | ) | — | (231 | ) | ||||||||||||
Cash provided by investing activities | — | — | 2,129 | — | 2,129 | ||||||||||||||
Cash used for financing activities | — | — | (25 | ) | — | (25 | ) | ||||||||||||
Effect of exchange rate changes on cash | — | — | 1 | — | 1 | ||||||||||||||
Cash provided by discontinued operations | 720 | — | 1,154 | — | 1,874 | ||||||||||||||
Net change in cash and equivalents | 566 | — | 216 | — | 782 | ||||||||||||||
Cash and equivalents at beginning of year | 119 | — | 641 | — | 760 | ||||||||||||||
Cash and equivalents at end of year | $ | 685 | $ | — | $ | 857 | $ | — | $ | 1,542 | |||||||||
Statement of Cash Flows | |||||||||||||||||||
Year Ended December 31, 2012 | |||||||||||||||||||
(in millions) | McGraw Hill Financial, Inc. | Standard & Poor's Financial Services LLC | Non-Guarantor Subsidiaries | Eliminations | McGraw Hill Financial Inc. Consolidated | ||||||||||||||
Operating Activities: | |||||||||||||||||||
Net income | $ | 2,466 | $ | 614 | $ | 245 | $ | (2,833 | ) | $ | 492 | ||||||||
Less: discontinued operations, net | (147 | ) | — | (33 | ) | (29 | ) | (209 | ) | ||||||||||
Income from continuing operations | 2,613 | 614 | 278 | (2,804 | ) | 701 | |||||||||||||
Adjustments to reconcile income from continuing operations to cash provided by (used for) operating activities from continuing operations: | |||||||||||||||||||
Depreciation | 45 | 19 | 29 | — | 93 | ||||||||||||||
Amortization of intangibles | 6 | — | 42 | — | 48 | ||||||||||||||
Provision for losses on accounts receivable | 1 | 16 | 15 | — | 32 | ||||||||||||||
Deferred income taxes | 100 | (41 | ) | (6 | ) | — | 53 | ||||||||||||
Stock-based compensation | 21 | 32 | 37 | — | 90 | ||||||||||||||
Accrued legal and regulatory settlements | — | — | — | — | — | ||||||||||||||
Other | (16 | ) | 23 | (4 | ) | — | 3 | ||||||||||||
Changes in operating assets and liabilities, net of effect of acquisitions and dispositions: | |||||||||||||||||||
Accounts receivable | 64 | (53 | ) | (261 | ) | — | (250 | ) | |||||||||||
Prepaid and current assets | — | (18 | ) | 21 | — | 3 | |||||||||||||
Accounts payable and accrued expenses | 53 | (71 | ) | 91 | — | 73 | |||||||||||||
Unearned revenue | 11 | (29 | ) | 41 | — | 23 | |||||||||||||
Other current liabilities | (29 | ) | (21 | ) | (18 | ) | — | (68 | ) | ||||||||||
Net change in prepaid/accrued income taxes | 135 | — | (16 | ) | — | 119 | |||||||||||||
Net change in other assets and liabilities | (144 | ) | 8 | (54 | ) | — | (190 | ) | |||||||||||
Cash provided by operating activities from continuing operations | 2,860 | 479 | 195 | (2,804 | ) | 730 | |||||||||||||
Investing Activities: | |||||||||||||||||||
Capital expenditures | (50 | ) | (23 | ) | (23 | ) | — | (96 | ) | ||||||||||
Acquisitions, net of cash acquired | — | — | (177 | ) | — | (177 | ) | ||||||||||||
Changes in short-term investments | — | — | 27 | — | 27 | ||||||||||||||
Cash used for investing activities from continuing operations | (50 | ) | (23 | ) | (173 | ) | — | (246 | ) | ||||||||||
Financing Activities: | |||||||||||||||||||
Payments on short-term debt | 457 | — | — | — | 457 | ||||||||||||||
Payments on senior notes | (400 | ) | — | — | — | (400 | ) | ||||||||||||
Dividends paid to shareholders | (984 | ) | — | — | — | (984 | ) | ||||||||||||
Dividends and other payments paid to noncontrolling interests | — | — | (24 | ) | — | (24 | ) | ||||||||||||
Repurchase of treasury shares | (295 | ) | — | — | — | (295 | ) | ||||||||||||
Exercise of stock options | 299 | — | — | — | 299 | ||||||||||||||
Excess tax benefits from share-based payments | 42 | — | — | — | 42 | ||||||||||||||
Intercompany financing activities | (3,402 | ) | (456 | ) | 1,025 | 2,833 | — | ||||||||||||
Cash (used for) provided by financing activities from continuing operations | (4,283 | ) | (456 | ) | 1,001 | 2,833 | (905 | ) | |||||||||||
Effect of exchange rate changes on cash from continuing operations | 2 | — | 3 | — | 5 | ||||||||||||||
Cash (used for) provided by continuing operations | (1,471 | ) | — | 1,026 | 29 | (416 | ) | ||||||||||||
Discontinued Operations: | |||||||||||||||||||
Cash provided by (used for) operating activities | 1,301 | — | (735 | ) | (29 | ) | 537 | ||||||||||||
Cash used for investing activities | — | — | (199 | ) | — | (199 | ) | ||||||||||||
Cash used for financing activities | — | — | (12 | ) | — | (12 | ) | ||||||||||||
Effect of exchange rate changes on cash | — | — | 3 | — | 3 | ||||||||||||||
Effect of change in cash and equivalents | — | — | 12 | — | 12 | ||||||||||||||
Cash provided by (used for) discontinued operations | 1,301 | — | (931 | ) | (29 | ) | 341 | ||||||||||||
Net change in cash and equivalents | (170 | ) | — | 95 | — | (75 | ) | ||||||||||||
Cash and equivalents at beginning of year | 289 | — | 546 | — | 835 | ||||||||||||||
Cash and equivalents at end of year | $ | 119 | $ | — | $ | 641 | $ | — | $ | 760 | |||||||||
|
|||
|
|||
• | S&P Ratings is an independent provider of credit ratings, research and analytics, offering investors and market participants information, ratings and benchmarks. |
• | S&P Capital IQ is a global provider of multi-asset-class data, research and analytical capabilities, which integrate cross-asset analytics and desktop services. |
• | S&P DJ Indices is a global leading index provider that maintains a wide variety of valuation and index benchmarks for investment advisors, wealth managers and institutional investors. |
• | C&C consists of business-to-business companies specializing in commercial and commodities markets that deliver their customers access to high-value information, data, analytic services and pricing and quality benchmarks. As of August 1, 2013, we completed the sale of Aviation Week and the results have been included in C&C's results through that date. |
|
(in millions) | |||
Fair value of 27% of S&P Index | $ | 571 | |
Fair value of redeemable noncontrolling interest associated with net assets acquired | 221 | ||
Total | $ | 792 | |
(in millions) | |||
Current assets | $ | 79 | |
Intangible assets: | |||
Indefinite-lived intangibles | 470 | ||
Customer relationships | 110 | ||
Other intangibles | 33 | ||
Goodwill | 111 | ||
Current liabilities | (11 | ) | |
Total net assets | $ | 792 | |
(in millions) | Years ended December 31, | ||||||||||
2014 | 2013 | 2012 | |||||||||
Fair value of assets acquired | $ | 67 | $ | — | $ | 1,071 | |||||
Fair value of consideration transferred for DJI business | — | — | 792 | ||||||||
Cash paid (net of cash acquired) | 52 | — | 177 | ||||||||
Liabilities assumed 1 | $ | 15 | $ | — | $ | 102 | |||||
(in millions) | Three Months | Six Months | |||||
Revenue | $ | 44 | $ | 84 | |||
Expenses | 34 | 63 | |||||
Operating income | 10 | 21 | |||||
Provision for taxes on income | 4 | 9 | |||||
Income from discontinued operations, net of tax | $ | 6 | $ | 12 | |||
(in millions) | Years ended December 31, | ||||||||||
2014 | 2013 | 2012 | |||||||||
Revenue | $ | 139 | $ | 441 | $ | 2,242 | |||||
Expenses | 110 | 436 | 2,426 | ||||||||
Operating income (loss) | 29 | 5 | (184 | ) | |||||||
Interest expense (income), net | — | 2 | (2 | ) | |||||||
Income (loss) before taxes on income (loss) | 29 | 3 | (182 | ) | |||||||
Provision for taxes on income (loss) | 11 | — | 27 | ||||||||
Income (loss) from discontinued operations, net of tax | 18 | 3 | (209 | ) | |||||||
Pre-tax gain on sale from discontinued operations | 289 | 888 | — | ||||||||
Provision for taxes on gain on sale | 129 | 299 | — | ||||||||
Gain on sale of discontinued operations, net of tax | 160 | 589 | — | ||||||||
Discontinued operations, net | 178 | 592 | (209 | ) | |||||||
Less: net (loss) income attributable to noncontrolling interests | — | (1 | ) | 5 | |||||||
Income (loss) from discontinued operations attributable to McGraw Hill Financial, Inc. common shareholders | $ | 178 | $ | 593 | $ | (214 | ) | ||||
(in millions) | December 31, 2013 | ||
Accounts receivable, net | $ | 30 | |
Goodwill | 3 | ||
Other assets | 3 | ||
Assets held for sale | $ | 36 | |
Accounts payable and accrued expenses | $ | 13 | |
Unearned revenue | 41 | ||
Liabilities held for sale | $ | 54 | |
|
|||
(in millions) | S&P Ratings | S&P Capital IQ | S&P DJ Indices | C&C | Total | ||||||||||||||
Balance as of December 31, 2012 | $ | 130 | $ | 457 | $ | 380 | $ | 468 | $ | 1,435 | |||||||||
Dispositions | — | (3 | ) | (4 | ) | (29 | ) | (36 | ) | ||||||||||
Other (primarily Fx) | (5 | ) | 15 | — | — | 10 | |||||||||||||
Balance as of December 31, 2013 | 125 | 469 | 376 | 439 | 1,409 | ||||||||||||||
Acquisitions | 4 | — | — | 38 | 42 | ||||||||||||||
Dispositions | — | — | — | (32 | ) | (32 | ) | ||||||||||||
Other (primarily Fx) | (7 | ) | (17 | ) | — | (8 | ) | (32 | ) | ||||||||||
Balance as of December 31, 2014 | $ | 122 | $ | 452 | $ | 376 | $ | 437 | $ | 1,387 | |||||||||
(in millions) | |||||||||||||||||||||||
Cost | Databases and software | Content | Customer relationships | Tradenames | Other intangibles | Total | |||||||||||||||||
Balance as of December 31, 2012 | $ | 126 | $ | 139 | $ | 225 | $ | 45 | $ | 159 | $ | 694 | |||||||||||
Acquisitions | — | — | — | — | 44 | 44 | |||||||||||||||||
Dispositions | (9 | ) | — | — | — | (13 | ) | (22 | ) | ||||||||||||||
Impairment1 | — | — | — | — | (26 | ) | (26 | ) | |||||||||||||||
Other (primarily Fx) | (2 | ) | — | — | — | (6 | ) | (8 | ) | ||||||||||||||
Balance as of December 31, 2013 | 115 | 139 | 225 | 45 | 158 | 682 | |||||||||||||||||
Acquisitions | — | — | — | — | 13 | 13 | |||||||||||||||||
Transfers | — | — | — | — | (44 | ) | (44 | ) | |||||||||||||||
Other (primarily Fx) | (2 | ) | — | 3 | 1 | (16 | ) | (14 | ) | ||||||||||||||
Balance as of December 31, 2014 | $ | 113 | $ | 139 | $ | 228 | $ | 46 | $ | 111 | $ | 637 | |||||||||||
Accumulated amortization | |||||||||||||||||||||||
Balance as of December 31, 2012 | $ | 80 | $ | 31 | $ | 55 | $ | 30 | $ | 49 | $ | 245 | |||||||||||
Current year amortization | 9 | 14 | 11 | 2 | 15 | 51 | |||||||||||||||||
Dispositions | (6 | ) | — | — | — | (9 | ) | (15 | ) | ||||||||||||||
Other (primarily Fx) | — | — | 1 | — | 1 | 2 | |||||||||||||||||
Balance as of December 31, 2013 | 83 | 45 | 67 | 32 | 56 | 283 | |||||||||||||||||
Current year amortization | 6 | 14 | 13 | 3 | 12 | 48 | |||||||||||||||||
Other (primarily Fx) | (1 | ) | — | — | — | (4 | ) | (5 | ) | ||||||||||||||
Balance as of December 31, 2014 | $ | 88 | $ | 59 | $ | 80 | $ | 35 | $ | 64 | $ | 326 | |||||||||||
Net definite-lived intangibles: | |||||||||||||||||||||||
December 31, 2013 | $ | 32 | $ | 94 | $ | 158 | $ | 13 | $ | 102 | $ | 399 | |||||||||||
December 31, 2014 | $ | 25 | $ | 80 | $ | 148 | $ | 11 | $ | 47 | $ | 311 | |||||||||||
1 | We incurred a $26 million non-cash impairment charge associated with an intangible asset acquired through the formation of our S&P Dow Jones Indices LLC joint venture. |
(in millions) | Amortization expense | Expected amortization expense | |||||
2012 | $ | 48 | |||||
2013 | 51 | ||||||
2014 | 48 | ||||||
2015 | $ | 47 | |||||
2016 | 47 | ||||||
2017 | 44 | ||||||
2018 | 37 | ||||||
2019 | 29 | ||||||
|
|||
(in millions) | Year Ended December 31, | ||||||||||
2014 | 2013 | 2012 | |||||||||
Domestic operations | $ | (423 | ) | $ | 821 | $ | 800 | ||||
Foreign operations | 477 | 478 | 289 | ||||||||
Total continuing income before taxes | $ | 54 | $ | 1,299 | $ | 1,089 | |||||
(in millions) | Year Ended December 31, | ||||||||||
2014 | 2013 | 2012 | |||||||||
Federal: | |||||||||||
Current | $ | 285 | $ | 194 | $ | 181 | |||||
Deferred | (213 | ) | 51 | 73 | |||||||
Total federal | 72 | 245 | 254 | ||||||||
Foreign: | |||||||||||
Current | 135 | 152 | 91 | ||||||||
Deferred | 1 | (19 | ) | (9 | ) | ||||||
Total foreign | 136 | 133 | 82 | ||||||||
State and local: | |||||||||||
Current | 62 | 37 | 38 | ||||||||
Deferred | (25 | ) | 10 | 14 | |||||||
Total state and local | 37 | 47 | 52 | ||||||||
Total provision for taxes for continuing operations | 245 | 425 | 388 | ||||||||
Provision for discontinued operations | 140 | 299 | 27 | ||||||||
Total provision for taxes | $ | 385 | $ | 724 | $ | 415 | |||||
Year Ended December 31, | ||||||||
2014 | 2013 | 2012 | ||||||
U.S. federal statutory income tax rate | 35.0 | % | 35.0 | % | 35.0 | % | ||
Legal and regulatory settlements | 524.1 | — | — | |||||
State and local income taxes | 64.2 | 2.8 | 3.5 | |||||
Foreign operations | (79.6 | ) | (3.9 | ) | (2.7 | ) | ||
S&P Dow Jones Indices LLC joint venture | (60.2 | ) | (2.0 | ) | (1.1 | ) | ||
Tax credits and incentives | (91.5 | ) | (2.1 | ) | (2.4 | ) | ||
Other, net | 61.7 | 2.9 | 3.3 | |||||
Effective income tax rate for continuing operations | 453.7 | % | 32.7 | % | 35.6 | % | ||
(in millions) | December 31, | ||||||
2014 | 2013 | ||||||
Deferred tax assets: | |||||||
Legal and regulatory settlements | $ | 305 | $ | 6 | |||
Employee compensation | 98 | 72 | |||||
Accrued expenses | 107 | 136 | |||||
Postretirement benefits | 140 | 32 | |||||
Unearned revenue | 24 | 55 | |||||
Allowance for doubtful accounts | 12 | 15 | |||||
Loss carryforwards | 29 | 28 | |||||
Other | 12 | 10 | |||||
Total deferred tax assets | 727 | 354 | |||||
Deferred tax liabilities: | |||||||
Goodwill and intangible assets 1 | (377 | ) | (379 | ) | |||
Fixed assets | (11 | ) | (55 | ) | |||
Other | — | — | |||||
Total deferred tax liabilities | (388 | ) | (434 | ) | |||
Net deferred income tax asset (liability) before valuation allowance | 339 | (80 | ) | ||||
Valuation allowance | (12 | ) | (5 | ) | |||
Net deferred income tax asset (liability) | $ | 327 | $ | (85 | ) | ||
Reported as: | |||||||
Current deferred tax assets | $ | 363 | $ | 108 | |||
Current deferred tax liabilities | (2 | ) | (10 | ) | |||
Non-current deferred tax assets | 22 | 23 | |||||
Non-current deferred tax liabilities | (56 | ) | (206 | ) | |||
Net deferred income tax asset (liability) | $ | 327 | $ | (85 | ) | ||
1 | See Note 2 – Acquisitions and Divestitures for further discussion regarding the impact related to the S&P Dow Jones Indices LLC. |
(in millions) | Years ended December 31, | ||||||||||
2014 | 2013 | 2012 | |||||||||
Balance at beginning of year | $ | 82 | $ | 74 | $ | 58 | |||||
Additions based on tax positions related to the current year | 30 | 27 | 14 | ||||||||
Additions for tax positions of prior years | 33 | 10 | 3 | ||||||||
Reduction for tax positions of prior years | (11 | ) | (9 | ) | (1 | ) | |||||
Reduction for settlements | (16 | ) | (20 | ) | — | ||||||
Balance at end of year | $ | 118 | $ | 82 | $ | 74 | |||||
|
(in millions) | June 30, 2015 | December 31, 2014 | |||||
5.9% Senior Notes, due 2017 1 | $ | 400 | $ | 400 | |||
4.0% Senior Notes, due 2025 2 | 695 | — | |||||
6.55% Senior Notes, due 2037 3 | 399 | 399 | |||||
Long-term debt | $ | 1,494 | $ | 799 | |||
1 | Interest payments are due semiannually on April 15 and October 15, and, as of June 30, 2015, the unamortized debt discount is less than $1 million. |
2 | Interest payments are due semiannually on June 15 and December 15, and, as of June 30, 2015, the unamortized debt discount is approximately $5 million. |
3 | Interest payments are due semiannually on May 15 and November 15, and, as of June 30, 2015, the unamortized debt discount is approximately $1 million. |
(in millions) | December 31, | ||||||
2014 | 2013 | ||||||
5.9% Senior Notes, due 2017 1 | $ | 400 | $ | 400 | |||
6.55% Senior Notes, due 2037 2 | 399 | 399 | |||||
Commercial paper | — | — | |||||
Total debt | 799 | 799 | |||||
Less: short-term debt including current maturities | — | — | |||||
Long-term debt | $ | 799 | $ | 799 | |||
1 | Interest payments are due semiannually on April 15 and October 15, and as of December 31, 2014, the unamortized debt discount is less than $1 million. |
2 | Interest payments are due semiannually on May 15 and November 15, and as of December 31, 2014, the unamortized debt discount is approximately $1 million. |
|
|||
(in millions) | Retirement Plans | Postretirement Plans | |||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Net benefit obligation at beginning of year | $ | 2,004 | $ | 2,171 | $ | 103 | $ | 129 | |||||||
Service cost | 5 | 10 | 1 | 2 | |||||||||||
Interest cost | 99 | 91 | 4 | 5 | |||||||||||
Plan participants’ contributions | — | — | 4 | 4 | |||||||||||
Actuarial loss (gain) | 504 | (178 | ) | 5 | (13 | ) | |||||||||
Gross benefits paid | (125 | ) | (77 | ) | (13 | ) | (13 | ) | |||||||
Foreign currency effect | (25 | ) | 8 | — | — | ||||||||||
Curtailment 1 | — | (26 | ) | — | (11 | ) | |||||||||
Other adjustments | — | 5 | (8 | ) | — | ||||||||||
Net benefit obligation at end of year | 2,462 | 2,004 | 96 | 103 | |||||||||||
Fair value of plan assets at beginning of year | 2,088 | 1,851 | — | — | |||||||||||
Actual return on plan assets | 270 | 281 | — | — | |||||||||||
Employer contributions | 22 | 27 | 9 | 9 | |||||||||||
Plan participants’ contributions | — | — | 4 | 4 | |||||||||||
Gross benefits paid | (125 | ) | (77 | ) | (13 | ) | (13 | ) | |||||||
Foreign currency effect | (19 | ) | 6 | — | — | ||||||||||
Fair value of plan assets at end of year | 2,236 | 2,088 | — | — | |||||||||||
Funded status | $ | (226 | ) | $ | 84 | $ | (96 | ) | $ | (103 | ) | ||||
Amounts recognized in consolidated balance sheets: | |||||||||||||||
Non-current assets | $ | 28 | $ | 261 | $ | — | $ | — | |||||||
Current liabilities | (8 | ) | (7 | ) | (9 | ) | (9 | ) | |||||||
Non-current liabilities | (246 | ) | (170 | ) | (87 | ) | (94 | ) | |||||||
$ | (226 | ) | $ | 84 | $ | (96 | ) | $ | (103 | ) | |||||
Accumulated benefit obligation | $ | 2,440 | $ | 2,004 | |||||||||||
Plans with accumulated benefit obligation in excess of the fair value of plan assets: | |||||||||||||||
Projected benefit obligation | $ | 2,046 | $ | 176 | |||||||||||
Accumulated benefit obligation | $ | 2,024 | $ | 158 | |||||||||||
Fair value of plan assets | $ | 1,792 | $ | — | |||||||||||
Amounts recognized in accumulated other comprehensive loss, net of tax: | |||||||||||||||
Net actuarial loss (gain) | $ | 452 | $ | 227 | $ | (8 | ) | $ | (11 | ) | |||||
Prior service credit | 1 | 1 | (5 | ) | (1 | ) | |||||||||
Total recognized | $ | 453 | $ | 228 | $ | (13 | ) | $ | (12 | ) | |||||
1 | The curtailment gain for our retirement plans in 2013 relates to a freeze of pension accruals for MHE employees as well as all remaining active employees in the United Kingdom ("U.K."). The curtailment gain for our postretirement plans relates to the sale of MHE on March 22, 2013. |
(in millions) | Retirement Plans | Postretirement Plans | |||||||||||||||||||||
2014 | 2013 | 2012 | 2014 | 2013 | 2012 | ||||||||||||||||||
Service cost | $ | 5 | $ | 10 | $ | 24 | $ | 1 | $ | 2 | $ | 3 | |||||||||||
Interest cost | 99 | 91 | 93 | 4 | 5 | 5 | |||||||||||||||||
Expected return on assets | (138 | ) | (129 | ) | (124 | ) | — | — | — | ||||||||||||||
Amortization of: | |||||||||||||||||||||||
Actuarial loss (gain) | 11 | 26 | 32 | (1 | ) | — | — | ||||||||||||||||
Prior service cost (credit) | — | 5 | (1 | ) | — | (1 | ) | (1 | ) | ||||||||||||||
Curtailment 1 | — | (8 | ) | — | (1 | ) | (12 | ) | — | ||||||||||||||
Net periodic benefit cost | $ | (23 | ) | $ | (5 | ) | $ | 24 | $ | 3 | $ | (6 | ) | $ | 7 | ||||||||
1 | The curtailment gain for our retirement plans in 2013 relates to a freeze of pension accruals for MHE employees as well as all remaining active employees in the United Kingdom ("U.K."). The curtailment gain for our postretirement plans in 2014 is a result of plan changes effective October 31, 2014 eliminating retiree medical and life insurance benefits for active employees not retiring by July 1, 2016. The curtailment gain for our postretirement plans in 2013 relates to the sale of MHE on March 22, 2013. |
(in millions) | Retirement Plans | Postretirement Plans | |||||||||||||||||||||
2014 | 2013 | 2012 | 2014 | 2013 | 2012 | ||||||||||||||||||
Net actuarial loss (gain) | $ | 232 | $ | (213 | ) | $ | 116 | $ | 3 | $ | (8 | ) | $ | 2 | |||||||||
Recognized actuarial (gain) loss | (7 | ) | (15 | ) | (20 | ) | 1 | — | — | ||||||||||||||
Prior service cost (credit) | — | 5 | 2 | (5 | ) | — | 1 | ||||||||||||||||
Total recognized | $ | 225 | $ | (223 | ) | $ | 98 | $ | (1 | ) | $ | (8 | ) | $ | 3 | ||||||||
Retirement Plans | Postretirement Plans | ||||||||||||||||
2014 | 2013 | 2012 | 2014 | 2013 | 2012 | ||||||||||||
Benefit obligation: | |||||||||||||||||
Discount rate | 4.15 | % | 5.00 | % | 4.10 | % | 3.60 | % | 4.20 | % | 3.45 | % | |||||
Net periodic cost: | |||||||||||||||||
Weighted-average healthcare cost rate 1 | 7.0 | % | 7.0 | % | 7.5 | % | |||||||||||
Discount rate - U.S. plan 2 | 5.0 | % | 4.1 | % | 5.1 | % | 4.125 | % | 3.45 | % | 4.45 | % | |||||
Discount rate - U.K. plan 2 | 4.5 | % | 4.8 | % | 5.1 | % | |||||||||||
Compensation increase factor - U.S. plan | N/A | N/A | 4.5 | % | |||||||||||||
Compensation increase factor - U.K. plan | N/A | 5.75 | % | 5.85 | % | ||||||||||||
Return on assets 3 | 7.125 | % | 7.25 | % | 7.75 | % | |||||||||||
1 | The assumed weighted-average healthcare cost trend rate will decrease ratably from 7% in 2014 to 5% in 2020 and remain at that level thereafter. Assumed healthcare cost trends have an effect on the amounts reported for the healthcare plans. A one percentage point change in assumed healthcare cost trend creates the following effects: |
(in millions) | 1% point increase | 1% point decrease | |||||
Effect on postretirement obligation | $ | 5 | $ | (4 | ) | ||
2 | Effective January 1, 2015, we changed our discount rate assumption on our U.S. retirement plans to 4.15% from 5.0% in 2014 and changed our discount rate assumption on our U.K. plan to 3.8% from 4.5% in 2014. |
3 | The expected return on assets assumption is calculated based on the plan’s asset allocation strategy and projected market returns over the long-term. Effective January 1, 2015, we changed our return on assets assumption to 6.25% from 7.125% for the U.S. plan in 2014 and to 6.25% from 6.75% for the U.K. plan in 2014. |
(in millions) | 1% point increase | 1% point decrease | |||||
Effect on postretirement obligation | $ | 5 | $ | (4 | ) | ||
(in millions) | Postretirement Plans 2 | ||||||||||||||||||
Retirement 1 Plans | Gross payments | Retiree contributions | Medicare subsidy | Net payments | |||||||||||||||
2015 | $ | 84 | $ | 15 | $ | (5 | ) | $ | (1 | ) | $ | 9 | |||||||
2016 | 88 | 15 | (5 | ) | (1 | ) | 9 | ||||||||||||
2017 | 92 | 15 | (5 | ) | (1 | ) | 9 | ||||||||||||
2018 | 96 | 15 | (5 | ) | (1 | ) | 9 | ||||||||||||
2019 | 100 | 14 | (5 | ) | (1 | ) | 8 | ||||||||||||
2020-2024 | 553 | 52 | (15 | ) | (3 | ) | 34 | ||||||||||||
1 | Reflects the total benefits expected to be paid from the plans or from our assets including both our share of the benefit cost and the participants’ share of the cost. |
2 | Reflects the total benefits expected to be paid from our assets. |
(in millions) | December 31, 2014 | ||||||||||||||
Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Cash and short-term investments | $ | 176 | $ | 17 | $ | 159 | $ | — | |||||||
Equities: | |||||||||||||||
U.S. indexes 1 | 293 | 88 | 205 | — | |||||||||||
U.S. growth and value | 204 | 147 | 57 | — | |||||||||||
U.K. | 67 | 56 | 11 | — | |||||||||||
International, excluding U.K. | 139 | 42 | 97 | — | |||||||||||
Fixed income: | |||||||||||||||
Long duration strategy 2 | 1,165 | — | 1,165 | — | |||||||||||
Intermediate duration securities | 25 | — | 25 | — | |||||||||||
Agency mortgage backed securities | 6 | — | 6 | — | |||||||||||
Asset backed securities | 18 | — | 18 | — | |||||||||||
Non-agency mortgage backed securities 3 | 37 | — | 37 | — | |||||||||||
U.K. 4 | 7 | — | 7 | — | |||||||||||
International, excluding U.K. | 85 | — | 85 | — | |||||||||||
Other | 14 | — | 14 | — | |||||||||||
Total | $ | 2,236 | $ | 350 | $ | 1,886 | $ | — | |||||||
(in millions) | December 31, 2013 | ||||||||||||||
Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Cash, short-term investments, and other | $ | 68 | $ | 20 | $ | 48 | $ | — | |||||||
Equities: | |||||||||||||||
U.S. indexes 1 | 514 | 145 | 369 | — | |||||||||||
U.S. growth and value | 373 | 325 | 48 | — | |||||||||||
U.K. | 183 | 101 | 82 | — | |||||||||||
International, excluding U.K. | 227 | 131 | 96 | — | |||||||||||
Fixed income: | |||||||||||||||
Long duration strategy 2 | 517 | — | 517 | — | |||||||||||
Intermediate duration securities | 11 | — | 11 | — | |||||||||||
Agency mortgage backed securities | 7 | — | 7 | — | |||||||||||
Asset backed securities | 16 | — | 16 | — | |||||||||||
Non-agency mortgage backed securities 3 | 45 | — | 45 | — | |||||||||||
U.K. 4 | 66 | — | 66 | — | |||||||||||
International, excluding U.K. | 61 | — | 61 | — | |||||||||||
Total | $ | 2,088 | $ | 722 | $ | 1,366 | $ | — | |||||||
1 | Includes securities that are tracked in the following indexes: S&P 500, S&P MidCap 400, S&P MidCap 400 Growth and S&P Smallcap 600. |
2 | Includes securities that are investment grade obligations of issuers in the U.S. |
3 | Includes U.S. mortgage-backed securities that are not backed by the U.S. government. |
4 | Includes securities originated by the government of and other issuers from the U.K. |
|
(in millions) | December 31, | ||
2014 | 2013 | ||
Shares available for granting under the 2002 Plan | 31.4 | 30.3 | |
Options outstanding | 8.1 | 12.2 | |
Total shares reserved for issuance 1 | 39.5 | 42.5 | |
1 | Shares reserved for issuance under the Director Deferred Stock Ownership Plan are not included in the total, but are approximately 0.1 million. |
(in millions) | Three Months | Six Months | |||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Stock option expense | $ | 3 | $ | 6 | $ | 9 | $ | 9 | |||||||
Restricted stock and unit awards expense | 16 | 24 | 28 | 38 | |||||||||||
Total stock-based compensation expense | $ | 19 | $ | 30 | $ | 37 | $ | 47 | |||||||
(in millions) | Year Ended December 31, | ||||||||||
2014 | 2013 | 2012 | |||||||||
Stock option expense | $ | 21 | $ | 13 | $ | 10 | |||||
Restricted stock and unit awards expense | 79 | 83 | 80 | ||||||||
Total stock-based compensation expense | $ | 100 | $ | 96 | $ | 90 | |||||
Tax benefit | $ | 38 | $ | 37 | $ | 35 | |||||
Year Ended December 31, | |||||||||
2014 | 2013 | 2012 | |||||||
Risk-free average interest rate | 0.1 - 2.9% | 0.1 - 2.9% | N/A | ||||||
Dividend yield | 1.8 - 1.4% | 2.09 - 2.07% | N/A | ||||||
Volatility | 18 - 41% | 29 - 45% | N/A | ||||||
Expected life (years) | 6.25 - 6.21 | 6.1 - 6.2 | N/A | ||||||
Weighted-average grant-date fair value per option | $ | 23.41 | $ | 14.46 | N/A | ||||
(in millions, except per award amounts) | Shares | Weighted average exercise price | Weighted-average remaining years of contractual term | Aggregate intrinsic value | |||||||||
Options outstanding as of December 31, 2013 | 12.2 | $ | 41.78 | ||||||||||
Granted | 0.8 | 1 | $ | 77.85 | |||||||||
Exercised | (4.8 | ) | $ | 72.04 | |||||||||
Canceled, forfeited and expired | (0.1 | ) | $ | 50.96 | |||||||||
Options outstanding as of December 31, 2014 | 8.1 | $ | 45.18 | 4.8 | $ | 356 | |||||||
Options exercisable as of December 31, 2014 | 6.5 | $ | 40.28 | 3.8 | $ | 317 | |||||||
(in millions, except per award amounts) | Shares | Weighted-average grant-date fair value | |||||
Nonvested options outstanding as of December 31, 2013 | 1.3 | $ | 14.46 | ||||
Granted | 0.8 | $ | 23.41 | ||||
Vested | (0.4 | ) | $ | 14.47 | |||
Forfeited | (0.1 | ) | $ | 15.68 | |||
Nonvested options outstanding as of December 31, 2014 | 1.6 | $ | 19.00 | ||||
Total unrecognized compensation expense related to nonvested options | $ | 12 | |||||
Weighted-average years to be recognized over | 2.1 | ||||||
(in millions) | Year Ended December 31, | ||||||||||
2014 | 2013 | 2012 | |||||||||
Net cash proceeds from the exercise of stock options | $ | 193 | $ | 258 | $ | 299 | |||||
Total intrinsic value of stock option exercises | $ | 168 | $ | 158 | $ | 120 | |||||
Income tax benefit realized from stock option exercises | $ | 73 | $ | 61 | $ | 47 | |||||
(in millions, except per award amounts) | Shares | Weighted-average grant-date fair value | |||||
Nonvested shares as of December 31, 2013 | 3.1 | $ | 47.89 | ||||
Granted | 0.7 | $ | 77.74 | ||||
Vested | (1.9 | ) | $ | 44.54 | |||
Forfeited | (0.2 | ) | $ | 57.26 | |||
Nonvested shares as of December 31, 2014 | 1.7 | $ | 61.56 | ||||
Total unrecognized compensation expense related to nonvested awards | $ | 68 | |||||
Weighted-average years to be recognized over | 1.6 | ||||||
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Weighted-average grant-date fair value per award | $ | 77.74 | $ | 44.22 | $ | 44.38 | |||||
Total fair value of restricted stock and unit awards vested | $ | 88 | $ | 119 | $ | 90 | |||||
Tax benefit relating to restricted stock activity | $ | 30 | $ | 33 | $ | 32 | |||||
|
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Quarterly dividend rate | $ | 0.30 | $ | 0.28 | $ | 0.255 | |||||
Annualized dividend rate | $ | 1.20 | $ | 1.12 | $ | 1.02 | |||||
Special dividend | $ | — | $ | — | $ | 2.50 | |||||
Dividends paid (in millions) | $ | 326 | $ | 308 | $ | 984 | |||||
(in millions, except average price) | Three Months | Six Months | |||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Total number of shares purchased 1 | 1.6 | 2.2 | 2.6 | 4.4 | |||||||||||
Average price paid per share 1 | $ | 104.82 | $ | 79.65 | $ | 104.62 | $ | 79.06 | |||||||
Total cash utilized 2 | $ | 164 | $ | 177 | $ | 274 | $ | 352 | |||||||
1 | On June 25, 2014, we repurchased 0.5 million shares of the Company's common stock from the personal holdings of Harold W. McGraw III, then Chairman of the Company's Board of Directors and former President and CEO of the Company, at a discount of 0.35% from the June 24, 2014 New York Stock Exchange closing price. We repurchased these shares with cash for $41 million at an average price of $82.66 per share. See Note 13 — Related Party Transactions for further information. |
2 | In December of 2013, 0.1 million shares were repurchased for approximately $10 million, which settled in January of 2014. Cash used for financing activities only reflects those shares which settled during the six months ended June 30, 2014 resulting in $362 million of cash used to repurchase shares. |
(in millions, except average price) | Year Ended December 31, | ||||||||||
2014 | 2013 | 2012 | |||||||||
Total number of shares purchased - 2013 Repurchase Program | 4.4 | — | — | ||||||||
Total number of shares purchased - 2011 Repurchase Program 1, 2 | — | 16.9 | 6.8 | ||||||||
Average price paid per share 2.3 | $ | 79.06 | $ | 58.52 | $ | 50.35 | |||||
Total cash utilized 3 | $ | 352 | $ | 989 | $ | 295 | |||||
1 | 2013 and 2012 include shares received as part of our accelerated share repurchase agreements as described in more detail below. |
2 | On June 25, 2014, we repurchased 0.5 million shares of the Company's common stock from the personal holdings of Harold W. McGraw III, Chairman of the Company's Board of Directors and former President and CEO of the Company, at a discount of 0.35% from the June 24, 2014 New York Stock Exchange closing price. We repurchased these shares with cash for $41 million at an average price of $82.66 per share. See Note 13 — Related Party Transactions for further information. |
3 | In December 2013, 0.1 million shares were repurchased for approximately $10 million, which settled in January 2014. Excluding these 0.1 million shares, the average price paid per share was $58.36. Cash used for financing activities only reflects those shares which settled during the year ended December 31, 2014 resulting in $362 million of cash used to repurchase shares. |
(in millions) | |||
Balance as of December 31, 2014 | $ | 810 | |
Net income attributable to noncontrolling interest | 50 | ||
Distributions payable to noncontrolling interest | (34 | ) | |
Redemption value adjustment | (16 | ) | |
Balance as of June 30, 2015 | $ | 810 | |
(in millions) | |||
Balance as of December 31, 2013 | $ | 810 | |
Net income attributable to noncontrolling interest | 92 | ||
Distributions to noncontrolling interest | (91 | ) | |
Redemption value adjustment | (1 | ) | |
Balance as of December 31, 2014 | $ | 810 | |
(in millions) | Foreign Currency Translation Adjustment | Pension and Postretirement Benefit Plans | Unrealized Gain (Loss) on Forward Exchange Contracts | Accumulated Other Comprehensive Loss | ||||||||||||
Balance as of December 31, 2014 | $ | (83 | ) | $ | (431 | ) | $ | — | $ | (514 | ) | |||||
Other comprehensive income before reclassifications | (34 | ) | 31 | — | (3 | ) | ||||||||||
Reclassifications from accumulated other comprehensive loss to net earnings | — | 6 | 1 | — | 6 | |||||||||||
Net other comprehensive income | (34 | ) | 37 | — | 3 | |||||||||||
Balance as of June 30, 2015 | $ | (117 | ) | $ | (394 | ) | $ | — | $ | (511 | ) | |||||
1 | See Note 5 — Employee Benefits for additional details of items reclassed from accumulated other comprehensive loss to net earnings. |
(in millions) | Foreign Currency Translation Adjustment | Pension and Postretirement Benefit Plans | Unrealized Gain (Loss) on Forward Exchange Contracts | Accumulated Other Comprehensive Loss | ||||||||||||
Balance as of December 31, 2013 | $ | 23 | $ | (216 | ) | $ | (3 | ) | $ | (196 | ) | |||||
Other comprehensive income before reclassifications | (106 | ) | (221 | ) | 3 | (324 | ) | |||||||||
Reclassifications from accumulated other comprehensive loss to net earnings | 6 | 1 | 6 | |||||||||||||
Net other comprehensive income | (106 | ) | (215 | ) | 3 | (318 | ) | |||||||||
Balance as of December 31, 2014 | $ | (83 | ) | $ | (431 | ) | $ | — | $ | (514 | ) | |||||
1 | See Note 6 — Employee Benefits for additional details of items reclassed from accumulated other comprehensive loss to net earnings. |
|
(in millions, except per share amounts) | Three Months | Six Months | |||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Amounts attributable to McGraw Hill Financial, Inc. common shareholders: | |||||||||||||||
Income from continuing operations | $ | 353 | $ | 286 | $ | 656 | $ | 528 | |||||||
Income from discontinued operations | — | 6 | — | 12 | |||||||||||
Net income | $ | 353 | $ | 292 | $ | 656 | $ | 540 | |||||||
Basic weighted-average number of common shares outstanding | 273.1 | 271.5 | 273.3 | 271.7 | |||||||||||
Effect of stock options and other dilutive securities | 2.6 | 4.6 | 2.7 | 5.0 | |||||||||||
Diluted weighted-average number of common shares outstanding | 275.7 | 276.1 | 276.0 | 276.7 | |||||||||||
Earnings per share attributable to McGraw Hill Financial, Inc. common shareholders: | |||||||||||||||
Income from continuing operations: | |||||||||||||||
Basic | $ | 1.29 | $ | 1.05 | $ | 2.40 | $ | 1.94 | |||||||
Diluted | $ | 1.28 | $ | 1.04 | $ | 2.38 | $ | 1.91 | |||||||
Income from discontinued operations: | |||||||||||||||
Basic | $ | — | $ | 0.02 | $ | — | $ | 0.05 | |||||||
Diluted | $ | — | $ | 0.02 | $ | — | $ | 0.05 | |||||||
Net income: | |||||||||||||||
Basic | $ | 1.29 | $ | 1.08 | $ | 2.40 | $ | 1.99 | |||||||
Diluted | $ | 1.28 | $ | 1.06 | $ | 2.38 | $ | 1.95 | |||||||
(in millions, except per share data) | Year Ended December 31, | ||||||||||
2014 | 2013 | 2012 | |||||||||
Amount attributable to McGraw Hill Financial, Inc. common shareholders: | |||||||||||
(Loss) income from continuing operations | $ | (293 | ) | $ | 783 | $ | 651 | ||||
Income (loss) from discontinued operations | 178 | 593 | (214 | ) | |||||||
Net (loss) income attributable to the Company | $ | (115 | ) | $ | 1,376 | $ | 437 | ||||
Basic weighted-average number of common shares outstanding | 271.5 | 274.5 | 278.6 | ||||||||
Effect of stock options and other dilutive securities | — | 5.3 | 6.0 | ||||||||
Diluted weighted-average number of common shares outstanding | 271.5 | 279.8 | 284.6 | ||||||||
(Loss) income from continuing operations: | |||||||||||
Basic | $ | (1.08 | ) | $ | 2.85 | $ | 2.33 | ||||
Diluted | $ | (1.08 | ) | $ | 2.80 | $ | 2.29 | ||||
Income (loss) from discontinued operations: | |||||||||||
Basic | $ | 0.66 | $ | 2.16 | $ | (0.77 | ) | ||||
Diluted | $ | 0.66 | $ | 2.12 | $ | (0.75 | ) | ||||
Net (loss) income: | |||||||||||
Basic | $ | (0.42 | ) | $ | 5.01 | $ | 1.57 | ||||
Diluted | $ | (0.42 | ) | $ | 4.91 | $ | 1.53 | ||||
|
2015 Restructuring Plan | 2014 Restructuring Plan | |||||||||||||
(in millions) | Initial Charge Recorded | Ending Reserve Balance | Initial Charge Recorded | Ending Reserve Balance | ||||||||||
S&P Ratings | $ | 11 | $ | 11 | $ | 45 | $ | 21 | ||||||
S&P Capital IQ | 13 | 12 | 9 | 3 | ||||||||||
C&C 1 | 3 | 2 | 16 | 6 | ||||||||||
Corporate | 3 | 3 | 16 | 11 | ||||||||||
Total | $ | 30 | $ | 28 | $ | 86 | $ | 41 | ||||||
1 | The 2014 restructuring plan included an initial charge of $3 million and an ending reserve balance of $1 million for McGraw Hill Construction. |
2014 Restructuring Plan | 2013 Restructuring Plan | ||||||||||||||
(in millions) | Initial Charge Recorded | Ending Reserve Balance | Initial Charge Recorded | Ending Reserve Balance | |||||||||||
S&P Ratings | $ | 45 | $ | 42 | $ | 13 | 2 | ||||||||
S&P Capital IQ | 9 | 7 | 10 | 1 | |||||||||||
C&C 1 | 16 | 14 | 10 | 2 | |||||||||||
Corporate | 16 | 15 | 16 | 2 | |||||||||||
Total | $ | 86 | $ | 78 | $ | 49 | $ | 7 | |||||||
1 | The 2014 restructuring plan includes an initial charge of $3 million and an ending reserve balance of $1 million for McGraw Hill Construction. The 2013 restructuring plan includes an initial charge of $1 million and an ending reserve balance of less than $1 million for McGraw Hill |
|
Three Months | 2015 | 2014 | |||||||||||||
(in millions) | Revenue | Operating Profit | Revenue | Operating Profit | |||||||||||
S&P Ratings 1 | $ | 658 | $ | 361 | $ | 664 | $ | 308 | |||||||
S&P Capital IQ | 324 | 63 | 307 | 54 | |||||||||||
S&P DJ Indices | 148 | 96 | 133 | 82 | |||||||||||
C&C | 234 | 87 | 219 | 77 | |||||||||||
Intersegment elimination 2 | (22 | ) | — | (21 | ) | — | |||||||||
Total operating segments | 1,342 | 607 | 1,302 | 521 | |||||||||||
Unallocated expense 3 | — | (25 | ) | — | (45 | ) | |||||||||
Total | $ | 1,342 | $ | 582 | $ | 1,302 | $ | 476 | |||||||
Six Months | 2015 | 2014 | |||||||||||||
(in millions) | Revenue | Operating Profit | Revenue | Operating Profit | |||||||||||
S&P Ratings 1 | $ | 1,264 | $ | 652 | $ | 1,233 | $ | 548 | |||||||
S&P Capital IQ | 644 | 125 | 608 | 107 | |||||||||||
S&P DJ Indices | 291 | 191 | 269 | 174 | |||||||||||
C&C | 459 | 173 | 431 | 146 | |||||||||||
Intersegment elimination 2 | (43 | ) | — | (43 | ) | — | |||||||||
Total operating segments | 2,615 | 1,141 | 2,498 | 975 | |||||||||||
Unallocated expense 3 | — | (58 | ) | — | (79 | ) | |||||||||
Total | $ | 2,615 | $ | 1,083 | $ | 2,498 | $ | 896 | |||||||
1 | Operating profit for the three and six months ended June 30, 2015 include a benefit related to legal settlement insurance recoveries of $45 million and $80 million, respectively, partially offset by legal settlement charges of $4 million and $34 million, respectively. |
2 | Revenue for S&P Ratings and expenses for S&P Capital IQ include an intersegment royalty charged to S&P Capital IQ for the rights to use and distribute content and data developed by S&P Ratings. |
3 | The three and six months ended June 30, 2015 include a gain of $11 million related to the sale of our interest in a legacy McGraw Hill Construction investment. See Note 2 — Acquisitions and Divestitures for additional information. |
(in millions) | Revenue | Operating (Loss) Profit | |||||||||||||||||||||
2014 | 2013 | 2012 | 2014 | 2013 | 2012 | ||||||||||||||||||
S&P Ratings | $ | 2,455 | $ | 2,274 | $ | 2,034 | $ | (583 | ) | $ | 882 | $ | 809 | ||||||||||
S&P Capital IQ | 1,237 | 1,170 | 1,124 | 228 | 189 | 183 | |||||||||||||||||
S&P DJ Indices | 552 | 493 | 388 | 347 | 266 | 202 | |||||||||||||||||
C&C 1 | 893 | 841 | 793 | 290 | 280 | 219 | |||||||||||||||||
Intersegment elimination 2 | (86 | ) | (76 | ) | (69 | ) | — | — | — | ||||||||||||||
Total operating segments | 5,051 | 4,702 | 4,270 | 282 | 1,617 | 1,413 | |||||||||||||||||
Unallocated expense 3 | — | — | — | (169 | ) | (259 | ) | (243 | ) | ||||||||||||||
Total | $ | 5,051 | $ | 4,702 | $ | 4,270 | $ | 113 | $ | 1,358 | $ | 1,170 | |||||||||||
1 | McGraw Hill Construction has historically been part of the C&C segment. In accordance with the presentation of McGraw Hill Construction as a discontinued operation, the results of operations, inclusive of corporate overhead allocations, for all periods presented have been reclassified out of C&C's results to reflect this change. See Note 2 — Acquisitions and Divestitures for further discussion. |
2 | Revenue for S&P Ratings and expenses for S&P Capital IQ include an intersegment royalty charged to S&P Capital IQ for the rights to use and distribute content and data developed by S&P Ratings. |
3 | The year ended December 31, 2014 includes restructuring charges of $16 million. The year ended December 31, 2013 includes costs necessary to enable the separation of MHE and reduce our cost structure of $64 million, a $36 million non-cash impairment charge related to the sale of a data center and $13 million related to terminating various leases as we reduce our real estate portfolio. The year ended December 31, 2012 includes costs necessary to enable the separation of MHE and reduce our cost structure of $156 million and $52 million related to a vacation accrual reversal. |
(in millions) | Depreciation & Amortization | Capital Expenditures | |||||||||||||||||||||
2014 | 2013 | 2012 | 2014 | 2013 | 2012 | ||||||||||||||||||
S&P Ratings | $ | 43 | $ | 45 | $ | 43 | $ | 33 | $ | 40 | $ | 43 | |||||||||||
S&P Capital IQ | 50 | 49 | 50 | 38 | 39 | 22 | |||||||||||||||||
S&P DJ Indices | 7 | 10 | 8 | 2 | 4 | 2 | |||||||||||||||||
C&C | 24 | 22 | 23 | 11 | 17 | 16 | |||||||||||||||||
Total operating segments | 124 | 126 | 124 | 84 | 100 | 83 | |||||||||||||||||
Corporate | 10 | 11 | 17 | 8 | 17 | 13 | |||||||||||||||||
Total | $ | 134 | $ | 137 | $ | 141 | $ | 92 | $ | 117 | $ | 96 | |||||||||||
(in millions) | Total Assets | ||||||
2014 | 2013 | ||||||
S&P Ratings | $ | 624 | $ | 630 | |||
S&P Capital IQ | 1,011 | 1,054 | |||||
S&P DJ Indices | 1,166 | 1,160 | |||||
C&C | 918 | 907 | |||||
Total operating segments | 3,719 | 3,751 | |||||
Corporate 1 | 3,052 | 2,213 | |||||
Assets held for sale 2 | — | 97 | |||||
Total | $ | 6,771 | $ | 6,061 | |||
1 | Corporate assets consist principally of cash and equivalents, assets for pension benefits, deferred income taxes and leasehold improvements related to subleased areas. |
2 | Includes McGraw Hill Construction and one of our data centers as of December 31, 2013. |
(in millions) | Revenue | Long-lived Assets | |||||||||||||||||
Years ended December 31, | December 31, | ||||||||||||||||||
2014 | 2013 | 2012 | 2014 | 2013 | |||||||||||||||
United States | $ | 2,911 | $ | 2,723 | $ | 2,508 | $ | 2,117 | $ | 2,206 | |||||||||
European region | 1,316 | 1,226 | 1,067 | 430 | 432 | ||||||||||||||
Asia | 528 | 483 | 453 | 54 | 59 | ||||||||||||||
Rest of the world | 296 | 270 | 242 | 64 | 54 | ||||||||||||||
Total | $ | 5,051 | $ | 4,702 | $ | 4,270 | $ | 2,665 | $ | 2,751 | |||||||||
Revenue | Long-lived Assets | |||||||||||||
Years ended December 31, | December 31, | |||||||||||||
2014 | 2013 | 2012 | 2014 | 2013 | ||||||||||
United States | 58 | % | 58 | % | 59 | % | 80 | % | 80 | % | ||||
European region | 26 | 26 | 25 | 16 | 16 | |||||||||
Asia | 10 | 10 | 11 | 2 | 2 | |||||||||
Rest of the world | 6 | 6 | 5 | 2 | 2 | |||||||||
Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | ||||
|
|||
(in millions) | Years ended December 31, | ||||||||||
2014 | 2013 | 2012 | |||||||||
Gross rental expense | $ | 199 | $ | 202 | $ | 158 | |||||
Less: sublease revenue | (16 | ) | (29 | ) | (4 | ) | |||||
Less: Rock-McGraw rent credit | (23 | ) | (20 | ) | (19 | ) | |||||
Net rental expense | $ | 160 | $ | 153 | $ | 135 | |||||
(in millions) | Rent commitment | Sublease income | Net rent | ||||||||
2015 | $ | 152 | $ | (12 | ) | $ | 140 | ||||
2016 | 120 | (12 | ) | 108 | |||||||
2017 | 109 | (11 | ) | 98 | |||||||
2018 | 99 | (12 | ) | 87 | |||||||
2019 | 92 | (12 | ) | 80 | |||||||
2020 and beyond | 162 | (5 | ) | 157 | |||||||
Total | $ | 734 | $ | (64 | ) | $ | 670 | ||||
|
|||
(in millions, except per share data) | First quarter | Second quarter | Third quarter | Fourth quarter | Total year | ||||||||||||||
2014 | |||||||||||||||||||
Revenue | $ | 1,196 | $ | 1,302 | $ | 1,263 | $ | 1,290 | $ | 5,051 | |||||||||
Operating profit (loss) | $ | 420 | $ | 476 | $ | 366 | $ | (1,148 | ) | $ | 113 | ||||||||
Income (loss) from continuing operations | $ | 268 | $ | 310 | $ | 215 | $ | (984 | ) | $ | (191 | ) | |||||||
Income from discontinued operations | $ | 7 | $ | 6 | $ | 2 | $ | 163 | $ | 178 | |||||||||
Net income (loss) | $ | 275 | $ | 316 | $ | 217 | $ | (821 | ) | $ | (13 | ) | |||||||
Net income (loss) attributable to McGraw Hill Financial common shareholders: | |||||||||||||||||||
Income (loss) from continuing operations | $ | 241 | $ | 286 | $ | 188 | $ | (1,009 | ) | $ | (293 | ) | |||||||
Income from discontinued operations | 7 | 6 | 2 | 163 | 178 | ||||||||||||||
Net income (loss) | $ | 248 | $ | 292 | $ | 190 | $ | (846 | ) | $ | (115 | ) | |||||||
Earnings (loss) per share attributable to McGraw Hill Financial, Inc. common shareholders: | |||||||||||||||||||
Income (loss) from continuing operations: | |||||||||||||||||||
Basic | $ | 0.89 | $ | 1.05 | $ | 0.69 | $ | (3.71 | ) | $ | (1.08 | ) | |||||||
Diluted | $ | 0.87 | $ | 1.04 | $ | 0.68 | $ | (3.71 | ) | $ | (1.08 | ) | |||||||
Income from discontinued operations: | |||||||||||||||||||
Basic | $ | 0.02 | $ | 0.02 | $ | 0.01 | $ | 0.60 | $ | 0.66 | |||||||||
Diluted | $ | 0.02 | $ | 0.02 | $ | 0.01 | $ | 0.60 | $ | 0.66 | |||||||||
Net income (loss): | |||||||||||||||||||
Basic | $ | 0.91 | $ | 1.08 | $ | 0.70 | $ | (3.11 | ) | $ | (0.42 | ) | |||||||
Diluted | $ | 0.89 | $ | 1.06 | $ | 0.69 | $ | (3.11 | ) | $ | (0.42 | ) | |||||||
2013 | |||||||||||||||||||
Revenue | $ | 1,140 | $ | 1,205 | $ | 1,152 | $ | 1,206 | $ | 4,702 | |||||||||
Operating profit | $ | 269 | $ | 423 | $ | 395 | $ | 271 | $ | 1,358 | |||||||||
Income from continuing operations | $ | 168 | $ | 266 | $ | 258 | $ | 182 | $ | 874 | |||||||||
Income (loss) from discontinued operations | $ | 587 | $ | 11 | $ | (13 | ) | $ | 6 | $ | 592 | ||||||||
Net income | $ | 755 | $ | 277 | $ | 245 | $ | 188 | $ | 1,466 | |||||||||
Net income attributable to McGraw Hill Financial common shareholders: | |||||||||||||||||||
Income from continuing operations | $ | 147 | $ | 243 | $ | 228 | $ | 165 | $ | 783 | |||||||||
Income (loss) from discontinued operations | 588 | 11 | (13 | ) | 6 | 593 | |||||||||||||
Net income | $ | 735 | $ | 254 | $ | 215 | $ | 171 | $ | 1,376 | |||||||||
Earnings (loss) per share attributable to McGraw Hill Financial, Inc. common shareholders: | |||||||||||||||||||
Income from continuing operations: | |||||||||||||||||||
Basic | $ | 0.52 | $ | 0.88 | $ | 0.83 | $ | 0.61 | $ | 2.85 | |||||||||
Diluted | $ | 0.52 | $ | 0.87 | $ | 0.82 | $ | 0.60 | $ | 2.80 | |||||||||
Income (loss) from discontinued operations: | |||||||||||||||||||
Basic | $ | 2.10 | $ | 0.04 | $ | (0.05 | ) | $ | 0.02 | $ | 2.16 | ||||||||
Diluted | $ | 2.07 | $ | 0.04 | $ | (0.05 | ) | $ | 0.02 | $ | 2.12 | ||||||||
Net income: | |||||||||||||||||||
Basic | $ | 2.62 | $ | 0.93 | $ | 0.79 | $ | 0.63 | $ | 5.01 | |||||||||
Diluted | $ | 2.59 | $ | 0.91 | $ | 0.77 | $ | 0.62 | $ | 4.91 | |||||||||
|
Statement of Income | |||||||||||||||||||
Three Months Ended June 30, 2015 | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
(in millions) | McGraw Hill Financial, Inc. | Standard & Poor's Financial Services LLC | Non-Guarantor Subsidiaries | Eliminations | McGraw Hill Financial Inc. Consolidated | ||||||||||||||
Revenue | $ | 161 | $ | 573 | $ | 636 | $ | (28 | ) | $ | 1,342 | ||||||||
Expenses: | |||||||||||||||||||
Operating-related expenses | 21 | 154 | 259 | (28 | ) | 406 | |||||||||||||
Selling and general expenses | 1 | 101 | 230 | — | 332 | ||||||||||||||
Depreciation | 10 | 5 | 7 | — | 22 | ||||||||||||||
Amortization of intangibles | 1 | — | 10 | — | 11 | ||||||||||||||
Total expenses | 33 | 260 | 506 | (28 | ) | 771 | |||||||||||||
Other income | — | — | (11 | ) | — | (11 | ) | ||||||||||||
Operating profit | 128 | 313 | 141 | — | 582 | ||||||||||||||
Interest expense (income), net | 20 | — | (4 | ) | — | 16 | |||||||||||||
Non-operating intercompany transactions | 71 | 59 | (130 | ) | — | — | |||||||||||||
Income from continuing operations before taxes on income | 37 | 254 | 275 | — | 566 | ||||||||||||||
Provision for taxes on income | 11 | 99 | 75 | — | 185 | ||||||||||||||
Equity in net income of subsidiaries | 338 | 68 | — | (406 | ) | — | |||||||||||||
Net income | $ | 364 | $ | 223 | $ | 200 | $ | (406 | ) | $ | 381 | ||||||||
Less: net income from continuing operations attributable to noncontrolling interests | — | — | — | (28 | ) | (28 | ) | ||||||||||||
Net income attributable to McGraw Hill Financial, Inc. | $ | 364 | $ | 223 | $ | 200 | $ | (434 | ) | $ | 353 | ||||||||
Comprehensive income | $ | 384 | $ | 222 | $ | 262 | $ | (405 | ) | $ | 463 | ||||||||
Statement of Income | |||||||||||||||||||
Six Months Ended June 30, 2015 | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
(in millions) | McGraw Hill Financial, Inc. | Standard & Poor's Financial Services LLC | Non-Guarantor Subsidiaries | Eliminations | McGraw Hill Financial Inc. Consolidated | ||||||||||||||
Revenue | $ | 317 | $ | 1,117 | $ | 1,237 | $ | (56 | ) | $ | 2,615 | ||||||||
Expenses: | |||||||||||||||||||
Operating-related expenses | 53 | 311 | 504 | (56 | ) | 812 | |||||||||||||
Selling and general expenses | 67 | 162 | 436 | — | 665 | ||||||||||||||
Depreciation | 19 | 10 | 14 | — | 43 | ||||||||||||||
Amortization of intangibles | 2 | — | 21 | — | 23 | ||||||||||||||
Total expenses | 141 | 483 | 975 | (56 | ) | 1,543 | |||||||||||||
Other income | — | — | (11 | ) | — | (11 | ) | ||||||||||||
Operating profit | 176 | 634 | 273 | — | 1,083 | ||||||||||||||
Interest expense (income), net | 37 | — | (5 | ) | — | 32 | |||||||||||||
Non-operating intercompany transactions | 129 | 91 | (220 | ) | — | — | |||||||||||||
Income from continuing operations before taxes on income | 10 | 543 | 498 | — | 1,051 | ||||||||||||||
Provision for taxes on income | 17 | 190 | 133 | — | 340 | ||||||||||||||
Equity in net income of subsidiaries | 703 | 134 | — | (837 | ) | — | |||||||||||||
Net income | $ | 696 | $ | 487 | $ | 365 | $ | (837 | ) | $ | 711 | ||||||||
Less: net income from continuing operations attributable to noncontrolling interests | — | — | — | (55 | ) | (55 | ) | ||||||||||||
Net income attributable to McGraw Hill Financial, Inc. | $ | 696 | $ | 487 | $ | 365 | $ | (892 | ) | $ | 656 | ||||||||
Comprehensive income | $ | 710 | $ | 486 | $ | 357 | $ | (839 | ) | $ | 714 | ||||||||
Statement of Income | |||||||||||||||||||
Three Months Ended June 30, 2014 | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
(in millions) | McGraw Hill Financial, Inc. | Standard & Poor's Financial Services LLC | Non-Guarantor Subsidiaries | Eliminations | McGraw Hill Financial Inc. Consolidated | ||||||||||||||
Revenue | $ | 148 | $ | 542 | $ | 640 | $ | (28 | ) | $ | 1,302 | ||||||||
Expenses: | |||||||||||||||||||
Operating-related expenses | 21 | 164 | 250 | (28 | ) | 407 | |||||||||||||
Selling and general expenses | 27 | 132 | 217 | — | 376 | ||||||||||||||
Depreciation | 11 | 4 | 7 | — | 22 | ||||||||||||||
Amortization of intangibles | 1 | — | 11 | — | 12 | ||||||||||||||
Total expenses | 60 | 300 | 485 | (28 | ) | 817 | |||||||||||||
Other loss | 3 | — | 6 | — | 9 | ||||||||||||||
Operating profit | 85 | 242 | 149 | — | 476 | ||||||||||||||
Interest expense (income), net | 15 | — | (1 | ) | — | 14 | |||||||||||||
Non-operating intercompany transactions | 15 | 7 | (22 | ) | — | — | |||||||||||||
Income from continuing operations before taxes on income | 55 | 235 | 172 | — | 462 | ||||||||||||||
Provision for taxes on income | 21 | 86 | 45 | — | 152 | ||||||||||||||
Equity in net income of subsidiaries | 241 | 58 | — | (299 | ) | — | |||||||||||||
Income from continuing operations | 275 | 207 | 127 | (299 | ) | 310 | |||||||||||||
Income from discontinued operations, net of tax | 6 | — | — | — | 6 | ||||||||||||||
Net income | $ | 281 | $ | 207 | $ | 127 | $ | (299 | ) | $ | 316 | ||||||||
Less: net income from continuing operations attributable to noncontrolling interests | — | — | — | (24 | ) | (24 | ) | ||||||||||||
Net income attributable to McGraw Hill Financial, Inc. | $ | 281 | $ | 207 | $ | 127 | $ | (323 | ) | $ | 292 | ||||||||
Comprehensive income | $ | 240 | $ | 208 | $ | 146 | $ | (302 | ) | $ | 292 | ||||||||
Statement of Income | |||||||||||||||||||
Six Months Ended June 30, 2014 | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
(in millions) | McGraw Hill Financial, Inc. | Standard & Poor's Financial Services LLC | Non-Guarantor Subsidiaries | Eliminations | McGraw Hill Financial Inc. Consolidated | ||||||||||||||
Revenue | $ | 294 | $ | 1,028 | $ | 1,233 | $ | (57 | ) | $ | 2,498 | ||||||||
Expenses: | |||||||||||||||||||
Operating-related expenses | 40 | 315 | 505 | (57 | ) | 803 | |||||||||||||
Selling and general expenses | 92 | 237 | 395 | — | 724 | ||||||||||||||
Depreciation | 20 | 9 | 13 | — | 42 | ||||||||||||||
Amortization of intangibles | 2 | — | 22 | — | 24 | ||||||||||||||
Total expenses | 154 | 561 | 935 | (57 | ) | 1,593 | |||||||||||||
Other loss | 3 | — | 6 | — | 9 | ||||||||||||||
Operating profit | 137 | 467 | 292 | — | 896 | ||||||||||||||
Interest expense (income), net | 31 | — | (3 | ) | — | 28 | |||||||||||||
Non-operating intercompany transactions | 74 | 14 | (88 | ) | — | — | |||||||||||||
Income from continuing operations before taxes on income | 32 | 453 | 383 | — | 868 | ||||||||||||||
Provision for taxes on income | 13 | 173 | 104 | — | 290 | ||||||||||||||
Equity in net income of subsidiaries | 500 | 124 | — | (624 | ) | — | |||||||||||||
Income from continuing operations | 519 | 404 | 279 | (624 | ) | 578 | |||||||||||||
Income from discontinued operations, net of tax | 12 | — | — | — | 12 | ||||||||||||||
Net income | $ | 531 | $ | 404 | $ | 279 | $ | (624 | ) | $ | 590 | ||||||||
Less: net income from continuing operations attributable to noncontrolling interests | — | — | — | (50 | ) | (50 | ) | ||||||||||||
Net income attributable to McGraw Hill Financial, Inc. | $ | 531 | $ | 404 | $ | 279 | $ | (674 | ) | $ | 540 | ||||||||
Comprehensive income | $ | 515 | $ | 380 | $ | 305 | $ | (628 | ) | $ | 572 | ||||||||
Statement of Income | |||||||||||||||||||
Year Ended December 31, 2014 | |||||||||||||||||||
(in millions) | McGraw Hill Financial, Inc. | Standard & Poor's Financial Services LLC | Non-Guarantor Subsidiaries | Eliminations | McGraw Hill Financial Inc. Consolidated | ||||||||||||||
Revenue | $ | 598 | $ | 2,043 | $ | 2,525 | $ | (115 | ) | $ | 5,051 | ||||||||
Expenses: | |||||||||||||||||||
Operating-related expenses | 78 | 389 | 1,275 | (115 | ) | 1,627 | |||||||||||||
Selling and general expenses | 296 | 2,350 | 522 | — | 3,168 | ||||||||||||||
Depreciation | 41 | 17 | 28 | — | 86 | ||||||||||||||
Amortization of intangibles | 4 | — | 44 | — | 48 | ||||||||||||||
Total expenses | 419 | 2,756 | 1,869 | (115 | ) | 4,929 | |||||||||||||
Other loss | 3 | — | 6 | — | 9 | ||||||||||||||
Operating profit (loss) | 176 | (713 | ) | 650 | — | 113 | |||||||||||||
Interest expense (income), net | 66 | — | (7 | ) | — | 59 | |||||||||||||
Non-operating intercompany transactions | 193 | 38 | (231 | ) | — | — | |||||||||||||
(Loss) income from continuing operations before taxes on income | (83 | ) | (751 | ) | 888 | — | 54 | ||||||||||||
(Benefit) provision for taxes on income | (22 | ) | 16 | 251 | — | 245 | |||||||||||||
Equity in net (loss) income of subsidiaries | (443 | ) | 248 | — | 195 | — | |||||||||||||
(Loss) income from continuing operations | (504 | ) | (519 | ) | 637 | 195 | (191 | ) | |||||||||||
Discontinued operations, net of tax: | |||||||||||||||||||
Income from discontinued operations | 18 | — | — | — | 18 | ||||||||||||||
Gain on sale of discontinued operations | 160 | — | — | — | 160 | ||||||||||||||
Discontinued operations, net | 178 | — | — | — | 178 | ||||||||||||||
Net (loss) income | $ | (326 | ) | $ | (519 | ) | $ | 637 | $ | 195 | (13 | ) | |||||||
Less: net income from continuing operations attributable to noncontrolling interests | — | — | — | (102 | ) | (102 | ) | ||||||||||||
Net (loss) income attributable to McGraw Hill Financial, Inc. | $ | (326 | ) | $ | (519 | ) | $ | 637 | $ | 93 | $ | (115 | ) | ||||||
Comprehensive (loss) income | $ | (495 | ) | $ | (544 | ) | $ | 513 | $ | 195 | $ | (331 | ) | ||||||
Statement of Income | |||||||||||||||||||
Year Ended December 31, 2013 | |||||||||||||||||||
(in millions) | McGraw Hill Financial, Inc. | Standard & Poor's Financial Services LLC | Non-Guarantor Subsidiaries | Eliminations | McGraw Hill Financial Inc. Consolidated | ||||||||||||||
Revenue | $ | 570 | $ | 1,931 | $ | 2,306 | $ | (105 | ) | $ | 4,702 | ||||||||
Expenses: | |||||||||||||||||||
Operating-related expenses | 128 | 556 | 985 | (105 | ) | 1,564 | |||||||||||||
Selling and general expenses | 338 | 532 | 761 | — | 1,631 | ||||||||||||||
Depreciation | 40 | 19 | 27 | — | 86 | ||||||||||||||
Amortization of intangibles | 5 | — | 46 | — | 51 | ||||||||||||||
Total expenses | 511 | 1,107 | 1,819 | (105 | ) | 3,332 | |||||||||||||
Other loss (income) | 25 | 3 | (16 | ) | — | 12 | |||||||||||||
Operating profit | 34 | 821 | 503 | — | 1,358 | ||||||||||||||
Interest expense (income), net | 65 | — | (6 | ) | — | 59 | |||||||||||||
Non-operating intercompany transactions | 245 | 66 | (311 | ) | — | — | |||||||||||||
Income from continuing operations before taxes on income | (276 | ) | 755 | 820 | — | 1,299 | |||||||||||||
(Benefit) provision for taxes on income | (121 | ) | 283 | 263 | — | 425 | |||||||||||||
Equity in net income of subsidiaries | 1,937 | 197 | — | (2,134 | ) | — | |||||||||||||
Income from continuing operations | 1,782 | 669 | 557 | (2,134 | ) | 874 | |||||||||||||
Discontinued operations, net of tax: | |||||||||||||||||||
Income (loss) from discontinued operations | 82 | — | (79 | ) | — | 3 | |||||||||||||
Gain (loss) on sale of discontinued operations | 644 | — | (55 | ) | — | 589 | |||||||||||||
Discontinued operations, net | 726 | — | (134 | ) | — | 592 | |||||||||||||
Net income | $ | 2,508 | $ | 669 | $ | 423 | $ | (2,134 | ) | $ | 1,466 | ||||||||
Less: net income from continuing operations attributable to noncontrolling interests | — | — | — | (91 | ) | (91 | ) | ||||||||||||
Less: net loss from discontinued operations attributable to noncontrolling interests | — | — | — | 1 | 1 | ||||||||||||||
Net income attributable to McGraw Hill Financial, Inc. | $ | 2,508 | $ | 669 | $ | 423 | $ | (2,224 | ) | $ | 1,376 | ||||||||
Comprehensive income | $ | 2,773 | $ | 669 | $ | 452 | $ | (2,106 | ) | $ | 1,788 | ||||||||
Statement of Income | |||||||||||||||||||
Year Ended December 31, 2012 | |||||||||||||||||||
(in millions) | McGraw Hill Financial, Inc. | Standard & Poor's Financial Services LLC | Non-Guarantor Subsidiaries | Eliminations | McGraw Hill Financial Inc. Consolidated | ||||||||||||||
Revenue | $ | 522 | $ | 1,964 | $ | 1,889 | $ | (105 | ) | $ | 4,270 | ||||||||
Expenses: | |||||||||||||||||||
Operating-related expenses | 83 | 587 | 868 | (105 | ) | 1,433 | |||||||||||||
Selling and general expenses | 360 | 504 | 714 | — | 1,578 | ||||||||||||||
Depreciation | 45 | 19 | 29 | — | 93 | ||||||||||||||
Amortization of intangibles | 6 | — | 42 | — | 48 | ||||||||||||||
Total expenses | 494 | 1,110 | 1,653 | (105 | ) | 3,152 | |||||||||||||
Other income | (52 | ) | — | — | — | (52 | ) | ||||||||||||
Operating profit | 80 | 854 | 236 | — | 1,170 | ||||||||||||||
Interest expense (income), net | 85 | — | (4 | ) | — | 81 | |||||||||||||
Non-operating intercompany transactions | 201 | 11 | (212 | ) | — | — | |||||||||||||
Income from continuing operations before taxes on income | (206 | ) | 843 | 452 | — | 1,089 | |||||||||||||
(Benefit) provision for taxes on income | (106 | ) | 320 | 174 | — | 388 | |||||||||||||
Equity in net income of subsidiaries | 2,713 | 91 | — | (2,804 | ) | — | |||||||||||||
Income from continuing operations | 2,613 | 614 | 278 | (2,804 | ) | 701 | |||||||||||||
Loss from discontinued operations | (147 | ) | — | (33 | ) | (29 | ) | (209 | ) | ||||||||||
Net income | $ | 2,466 | $ | 614 | $ | 245 | $ | (2,833 | ) | $ | 492 | ||||||||
Less: net income from continuing operations attributable to noncontrolling interests | — | — | — | (50 | ) | (50 | ) | ||||||||||||
Less: net income from discontinued operations attributable to noncontrolling interests | — | — | — | (5 | ) | (5 | ) | ||||||||||||
Net income attributable to McGraw Hill Financial, Inc. | $ | 2,466 | $ | 614 | $ | 245 | $ | (2,888 | ) | $ | 437 | ||||||||
Comprehensive income | $ | 2,338 | $ | 638 | $ | 262 | $ | (2,839 | ) | $ | 399 | ||||||||
Balance Sheet | |||||||||||||||||||
June 30, 2015 | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
(in millions) | McGraw Hill Financial, Inc. | Standard & Poor's Financial Services LLC | Non-Guarantor Subsidiaries | Eliminations | McGraw Hill Financial Inc. Consolidated | ||||||||||||||
ASSETS | |||||||||||||||||||
Current assets: | |||||||||||||||||||
Cash and equivalents | $ | 531 | $ | — | $ | 1,189 | $ | — | $ | 1,720 | |||||||||
Accounts receivable, net of allowance for doubtful accounts | 118 | 318 | 627 | — | 1,063 | ||||||||||||||
Intercompany receivable | 246 | 1,114 | 1,304 | (2,664 | ) | — | |||||||||||||
Deferred income taxes | 72 | 173 | (42 | ) | — | 203 | |||||||||||||
Prepaid and other current assets | 74 | 30 | 123 | — | 227 | ||||||||||||||
Total current assets | 1,041 | 1,635 | 3,201 | (2,664 | ) | 3,213 | |||||||||||||
Property and equipment, net of accumulated depreciation | 113 | 3 | 92 | — | 208 | ||||||||||||||
Goodwill | 107 | 41 | 1,226 | 9 | 1,383 | ||||||||||||||
Other intangible assets, net | 12 | — | 968 | (3 | ) | 977 | |||||||||||||
Asset for pension benefits | — | — | 58 | — | 58 | ||||||||||||||
Investments in subsidiaries | 2,516 | 695 | 7,227 | (10,438 | ) | — | |||||||||||||
Intercompany loans receivable | 17 | 361 | 1,816 | (2,194 | ) | — | |||||||||||||
Other non-current assets | 73 | 20 | 81 | — | 174 | ||||||||||||||
Total assets | $ | 3,879 | $ | 2,755 | $ | 14,669 | $ | (15,290 | ) | $ | 6,013 | ||||||||
LIABILITIES AND EQUITY | |||||||||||||||||||
Current liabilities: | |||||||||||||||||||
Accounts payable | $ | 53 | $ | 46 | $ | 82 | $ | — | $ | 181 | |||||||||
Intercompany payable | 1,280 | 611 | 772 | (2,663 | ) | — | |||||||||||||
Accrued compensation and contributions to retirement plans | 106 | 53 | 105 | — | 264 | ||||||||||||||
Income taxes currently payable | — | — | 51 | — | 51 | ||||||||||||||
Unearned revenue | 270 | 600 | 517 | — | 1,387 | ||||||||||||||
Accrued legal and regulatory settlements | — | 23 | — | — | 23 | ||||||||||||||
Other current liabilities | 156 | 9 | 169 | — | 334 | ||||||||||||||
Total current liabilities | 1,865 | 1,342 | 1,696 | (2,663 | ) | 2,240 | |||||||||||||
Long-term debt | 1,494 | — | — | — | 1,494 | ||||||||||||||
Intercompany loans payable | 22 | — | 2,173 | (2,195 | ) | — | |||||||||||||
Pension and postretirement benefits | 226 | — | 59 | — | 285 | ||||||||||||||
Deferred income taxes | (226 | ) | 52 | 261 | — | 87 | |||||||||||||
Other non-current liabilities | 322 | 9 | (49 | ) | — | 282 | |||||||||||||
Total liabilities | 3,703 | 1,403 | 4,140 | (4,858 | ) | 4,388 | |||||||||||||
Redeemable noncontrolling interest | — | — | — | 810 | 810 | ||||||||||||||
Equity: | |||||||||||||||||||
Common stock | 412 | — | 2,316 | (2,316 | ) | 412 | |||||||||||||
Additional paid-in capital | (201 | ) | 1,166 | 7,078 | (7,608 | ) | 435 | ||||||||||||
Retained income | 7,281 | 186 | 1,382 | (1,411 | ) | 7,438 | |||||||||||||
Accumulated other comprehensive loss | (305 | ) | — | (244 | ) | 38 | (511 | ) | |||||||||||
Less: common stock in treasury | (7,011 | ) | — | (4 | ) | 4 | (7,011 | ) | |||||||||||
Total equity - controlling interests | 176 | 1,352 | 10,528 | (11,293 | ) | 763 | |||||||||||||
Total equity - noncontrolling interests | — | — | 1 | 51 | 52 | ||||||||||||||
Total equity | 176 | 1,352 | 10,529 | (11,242 | ) | 815 | |||||||||||||
Total liabilities and equity | $ | 3,879 | $ | 2,755 | $ | 14,669 | $ | (15,290 | ) | $ | 6,013 | ||||||||
Balance Sheet | |||||||||||||||||||
December 31, 2014 | |||||||||||||||||||
(in millions) | McGraw Hill Financial, Inc. | Standard & Poor's Financial Services LLC | Non-Guarantor Subsidiaries | Eliminations | McGraw Hill Financial Inc. Consolidated | ||||||||||||||
ASSETS | |||||||||||||||||||
Current assets: | |||||||||||||||||||
Cash and equivalents | $ | 1,402 | $ | — | $ | 1,095 | $ | — | $ | 2,497 | |||||||||
Accounts receivable, net of allowance for doubtful accounts | 120 | 293 | 519 | — | 932 | ||||||||||||||
Intercompany receivable | 525 | 2,125 | 1,998 | (4,648 | ) | — | |||||||||||||
Deferred income taxes | 72 | 334 | (43 | ) | — | 363 | |||||||||||||
Prepaid and other current assets | 80 | 27 | 67 | — | 174 | ||||||||||||||
Total current assets | 2,199 | 2,779 | 3,636 | (4,648 | ) | 3,966 | |||||||||||||
Property and equipment, net of accumulated depreciation | 111 | 5 | 90 | — | 206 | ||||||||||||||
Goodwill | 109 | 41 | 1,228 | 9 | 1,387 | ||||||||||||||
Other intangible assets, net | 13 | — | 991 | — | 1,004 | ||||||||||||||
Asset for pension benefits | — | — | 28 | — | 28 | ||||||||||||||
Investments in subsidiaries | 1,258 | 653 | 7,125 | (9,036 | ) | — | |||||||||||||
Intercompany loans receivable | 19 | 358 | 1,595 | (1,972 | ) | — | |||||||||||||
Other non-current assets | 81 | 25 | 74 | — | 180 | ||||||||||||||
Total assets | $ | 3,790 | $ | 3,861 | $ | 14,767 | $ | (15,647 | ) | $ | 6,771 | ||||||||
LIABILITIES AND EQUITY | |||||||||||||||||||
Current liabilities: | |||||||||||||||||||
Accounts payable | $ | 59 | $ | 45 | $ | 87 | $ | — | $ | 191 | |||||||||
Intercompany payable | 2,566 | 617 | 1,376 | (4,559 | ) | — | |||||||||||||
Accrued compensation and contributions to retirement plans | 133 | 121 | 156 | — | 410 | ||||||||||||||
Income taxes currently payable | 15 | 1 | 16 | — | 32 | ||||||||||||||
Unearned revenue | 259 | 585 | 479 | — | 1,323 | ||||||||||||||
Accrued legal and regulatory settlements | — | 1,609 | — | — | 1,609 | ||||||||||||||
Other current liabilities | 194 | — | 208 | — | 402 | ||||||||||||||
Total current liabilities | 3,226 | 2,978 | 2,322 | (4,559 | ) | 3,967 | |||||||||||||
Long-term debt | 799 | — | — | — | 799 | ||||||||||||||
Intercompany loans payable | 109 | — | 1,952 | (2,061 | ) | — | |||||||||||||
Pension and postretirement benefits | 272 | — | 61 | — | 333 | ||||||||||||||
Deferred income taxes | (245 | ) | 51 | 250 | — | 56 | |||||||||||||
Other non-current liabilities | 219 | 8 | 40 | — | 267 | ||||||||||||||
Total liabilities | 4,380 | 3,037 | 4,625 | (6,620 | ) | 5,422 | |||||||||||||
Redeemable noncontrolling interest | — | — | — | 810 | 810 | ||||||||||||||
Equity: | |||||||||||||||||||
Common stock | 412 | — | 2,316 | (2,316 | ) | 412 | |||||||||||||
Additional paid-in capital | (116 | ) | 1,153 | 7,016 | (7,560 | ) | 493 | ||||||||||||
Retained income | 6,282 | (329 | ) | 1,053 | (60 | ) | 6,946 | ||||||||||||
Accumulated other comprehensive loss | (319 | ) | — | (236 | ) | 41 | (514 | ) | |||||||||||
Less: common stock in treasury | (6,849 | ) | — | (7 | ) | 7 | (6,849 | ) | |||||||||||
Total equity - controlling interests | (590 | ) | 824 | 10,142 | (9,888 | ) | 488 | ||||||||||||
Total equity - noncontrolling interests | — | — | — | 51 | 51 | ||||||||||||||
Total equity | (590 | ) | 824 | 10,142 | (9,837 | ) | 539 | ||||||||||||
Total liabilities and equity | $ | 3,790 | $ | 3,861 | $ | 14,767 | $ | (15,647 | ) | $ | 6,771 | ||||||||
Balance Sheet | |||||||||||||||||||
December 31, 2014 | |||||||||||||||||||
(in millions) | McGraw Hill Financial, Inc. | Standard & Poor's Financial Services LLC | Non-Guarantor Subsidiaries | Eliminations | McGraw Hill Financial Inc. Consolidated | ||||||||||||||
ASSETS | |||||||||||||||||||
Current assets: | |||||||||||||||||||
Cash and equivalents | $ | 1,402 | $ | — | $ | 1,095 | $ | — | $ | 2,497 | |||||||||
Accounts receivable, net of allowance for doubtful accounts | 120 | 293 | 519 | — | 932 | ||||||||||||||
Intercompany receivable | 525 | 2,125 | 1,998 | (4,648 | ) | — | |||||||||||||
Deferred income taxes | 72 | 334 | (43 | ) | — | 363 | |||||||||||||
Prepaid and other current assets | 80 | 27 | 67 | — | 174 | ||||||||||||||
Total current assets | 2,199 | 2,779 | 3,636 | (4,648 | ) | 3,966 | |||||||||||||
Property and equipment, net of accumulated depreciation | 111 | 5 | 90 | — | 206 | ||||||||||||||
Goodwill | 109 | 41 | 1,228 | 9 | 1,387 | ||||||||||||||
Other intangible assets, net | 13 | — | 991 | — | 1,004 | ||||||||||||||
Asset for pension benefits | — | — | 28 | — | 28 | ||||||||||||||
Investments in subsidiaries | 1,258 | 653 | 7,125 | (9,036 | ) | — | |||||||||||||
Intercompany loans receivable | 19 | 358 | 1,595 | (1,972 | ) | — | |||||||||||||
Other non-current assets | 81 | 25 | 74 | — | 180 | ||||||||||||||
Total assets | $ | 3,790 | $ | 3,861 | $ | 14,767 | $ | (15,647 | ) | $ | 6,771 | ||||||||
LIABILITIES AND EQUITY | |||||||||||||||||||
Current liabilities: | |||||||||||||||||||
Accounts payable | $ | 59 | $ | 45 | $ | 87 | $ | — | $ | 191 | |||||||||
Intercompany payable | 2,566 | 617 | 1,376 | (4,559 | ) | — | |||||||||||||
Accrued compensation and contributions to retirement plans | 133 | 121 | 156 | — | 410 | ||||||||||||||
Income taxes currently payable | 15 | 1 | 16 | — | 32 | ||||||||||||||
Unearned revenue | 259 | 585 | 479 | — | 1,323 | ||||||||||||||
Accrued legal and regulatory settlements | — | 1,609 | — | — | 1,609 | ||||||||||||||
Other current liabilities | 194 | — | 208 | — | 402 | ||||||||||||||
Total current liabilities | 3,226 | 2,978 | 2,322 | (4,559 | ) | 3,967 | |||||||||||||
Long-term debt | 799 | — | — | — | 799 | ||||||||||||||
Intercompany loans payable | 109 | — | 1,952 | (2,061 | ) | — | |||||||||||||
Pension and postretirement benefits | 272 | — | 61 | — | 333 | ||||||||||||||
Deferred income taxes | (245 | ) | 51 | 250 | — | 56 | |||||||||||||
Other non-current liabilities | 219 | 8 | 40 | — | 267 | ||||||||||||||
Total liabilities | 4,380 | 3,037 | 4,625 | (6,620 | ) | 5,422 | |||||||||||||
Redeemable noncontrolling interest | — | — | — | 810 | 810 | ||||||||||||||
Equity: | |||||||||||||||||||
Common stock | 412 | — | 2,316 | (2,316 | ) | 412 | |||||||||||||
Additional paid-in capital | (116 | ) | 1,153 | 7,016 | (7,560 | ) | 493 | ||||||||||||
Retained income | 6,282 | (329 | ) | 1,053 | (60 | ) | 6,946 | ||||||||||||
Accumulated other comprehensive loss | (319 | ) | — | (236 | ) | 41 | (514 | ) | |||||||||||
Less: common stock in treasury | (6,849 | ) | — | (7 | ) | 7 | (6,849 | ) | |||||||||||
Total equity - controlling interests | (590 | ) | 824 | 10,142 | (9,888 | ) | 488 | ||||||||||||
Total equity - noncontrolling interests | — | — | — | 51 | 51 | ||||||||||||||
Total equity | (590 | ) | 824 | 10,142 | (9,837 | ) | 539 | ||||||||||||
Total liabilities and equity | $ | 3,790 | $ | 3,861 | $ | 14,767 | $ | (15,647 | ) | $ | 6,771 | ||||||||
Balance Sheet | |||||||||||||||||||
December 31, 2013 | |||||||||||||||||||
(in millions) | McGraw Hill Financial, Inc. | Standard & Poor's Financial Services LLC | Non-Guarantor Subsidiaries | Eliminations | McGraw Hill Financial Inc. Consolidated | ||||||||||||||
ASSETS | |||||||||||||||||||
Current assets: | |||||||||||||||||||
Cash and equivalents | $ | 685 | $ | — | $ | 857 | $ | — | $ | 1,542 | |||||||||
Accounts receivable, net of allowance for doubtful accounts | 108 | 345 | 496 | — | 949 | ||||||||||||||
Intercompany receivable | 234 | 1,394 | 2,002 | (3,630 | ) | — | |||||||||||||
Deferred income taxes | 55 | 34 | 19 | — | 108 | ||||||||||||||
Prepaid and other current assets | 161 | 1 | 83 | — | 245 | ||||||||||||||
Assets held for sale | 97 | — | — | — | 97 | ||||||||||||||
Total current assets | 1,340 | 1,774 | 3,457 | (3,630 | ) | 2,941 | |||||||||||||
Property and equipment, net of accumulated depreciation | 135 | 7 | 107 | — | 249 | ||||||||||||||
Goodwill | 138 | 41 | 1,221 | 9 | 1,409 | ||||||||||||||
Other intangible assets, net | 17 | — | 1,013 | 3 | 1,033 | ||||||||||||||
Asset for pension benefits | 232 | — | 29 | — | 261 | ||||||||||||||
Investments in subsidiaries | 2,215 | 646 | 6,114 | (8,975 | ) | — | |||||||||||||
Intercompany loans receivable | 40 | 344 | (20 | ) | (364 | ) | — | ||||||||||||
Other non-current assets | 92 | 27 | 49 | — | 168 | ||||||||||||||
Total assets | $ | 4,209 | $ | 2,839 | $ | 11,970 | $ | (12,957 | ) | $ | 6,061 | ||||||||
LIABILITIES AND EQUITY | |||||||||||||||||||
Current liabilities: | |||||||||||||||||||
Accounts payable | $ | 52 | $ | 56 | $ | 102 | $ | — | $ | 210 | |||||||||
Intercompany payable | 1,665 | 391 | 1,484 | (3,540 | ) | — | |||||||||||||
Accrued compensation and contributions to retirement plans | 145 | 119 | 159 | — | 423 | ||||||||||||||
Income taxes currently payable | 3 | — | 12 | — | 15 | ||||||||||||||
Unearned revenue | 251 | 559 | 458 | — | 1,268 | ||||||||||||||
Other current liabilities | 227 | — | 175 | — | 402 | ||||||||||||||
Liabilities held for sale | 54 | — | — | — | 54 | ||||||||||||||
Total current liabilities | 2,397 | 1,125 | 2,390 | (3,540 | ) | 2,372 | |||||||||||||
Long-term debt | 799 | — | — | — | 799 | ||||||||||||||
Intercompany loans payable | 89 | — | 363 | (452 | ) | — | |||||||||||||
Pension and postretirement benefits | 220 | — | 44 | — | 264 | ||||||||||||||
Deferred income taxes | (155 | ) | 24 | 337 | — | 206 | |||||||||||||
Other non-current liabilities | 235 | 3 | 29 | (1 | ) | 266 | |||||||||||||
Total liabilities | 3,585 | 1,152 | 3,163 | (3,993 | ) | 3,907 | |||||||||||||
Redeemable noncontrolling interest | — | — | — | 810 | 810 | ||||||||||||||
Equity: | |||||||||||||||||||
Common stock | 412 | — | 2,305 | (2,305 | ) | 412 | |||||||||||||
Additional paid-in capital | (87 | ) | 1,121 | 7,099 | (7,686 | ) | 447 | ||||||||||||
Retained income | 7,195 | 542 | (462 | ) | 109 | 7,384 | |||||||||||||
Accumulated other comprehensive loss | (150 | ) | 24 | (111 | ) | 41 | (196 | ) | |||||||||||
Less: common stock in treasury | (6,746 | ) | — | (24 | ) | 24 | (6,746 | ) | |||||||||||
Total equity - controlling interests | 624 | 1,687 | 8,807 | (9,817 | ) | 1,301 | |||||||||||||
Total equity - noncontrolling interests | — | — | — | 43 | 43 | ||||||||||||||
Total equity | 624 | 1,687 | 8,807 | (9,774 | ) | 1,344 | |||||||||||||
Total liabilities and equity | $ | 4,209 | $ | 2,839 | $ | 11,970 | $ | (12,957 | ) | $ | 6,061 | ||||||||
Statement of Cash Flows | |||||||||||||||||||
Six Months Ended June 30, 2015 | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
(in millions) | McGraw Hill Financial, Inc. | Standard & Poor's Financial Services LLC | Non-Guarantor Subsidiaries | Eliminations | McGraw Hill Financial Inc. Consolidated | ||||||||||||||
Operating Activities: | |||||||||||||||||||
Net income | $ | 696 | $ | 487 | $ | 365 | $ | (837 | ) | $ | 711 | ||||||||
Adjustments to reconcile income from continuing operations to cash provided by (used for) operating activities from continuing operations: | |||||||||||||||||||
Depreciation | 19 | 10 | 14 | — | 43 | ||||||||||||||
Amortization of intangibles | 2 | — | 21 | — | 23 | ||||||||||||||
Provision for losses on accounts receivable | — | (2 | ) | 6 | — | 4 | |||||||||||||
Deferred income taxes | (138 | ) | 161 | 143 | — | 166 | |||||||||||||
Stock-based compensation | 11 | 11 | 15 | — | 37 | ||||||||||||||
Other | 6 | 10 | 6 | — | 22 | ||||||||||||||
Changes in operating assets and liabilities, net of effect of acquisitions and dispositions: | |||||||||||||||||||
Accounts receivable | 1 | (23 | ) | (114 | ) | — | (136 | ) | |||||||||||
Prepaid and current assets | 32 | (3 | ) | (53 | ) | — | (24 | ) | |||||||||||
Accounts payable and accrued expenses | (99 | ) | (43 | ) | (115 | ) | — | (257 | ) | ||||||||||
Unearned revenue | 11 | 15 | 45 | — | 71 | ||||||||||||||
Accrued legal and regulatory settlements | — | (1,609 | ) | — | — | (1,609 | ) | ||||||||||||
Other current liabilities | (31 | ) | (3 | ) | (2 | ) | — | (36 | ) | ||||||||||
Net change in prepaid/accrued income taxes | 108 | — | 11 | — | 119 | ||||||||||||||
Net change in other assets and liabilities | 62 | 3 | (96 | ) | — | (31 | ) | ||||||||||||
Cash provided by (used for) operating activities from continuing operations | 680 | (986 | ) | 246 | (837 | ) | (897 | ) | |||||||||||
Investing Activities: | |||||||||||||||||||
Capital expenditures | (18 | ) | (4 | ) | (20 | ) | — | (42 | ) | ||||||||||
Acquisitions, net of cash acquired | — | — | (2 | ) | — | (2 | ) | ||||||||||||
Proceeds from dispositions | — | — | 14 | — | 14 | ||||||||||||||
Changes in short-term investments | — | — | (7 | ) | — | (7 | ) | ||||||||||||
Cash used for investing activities from continuing operations | (18 | ) | (4 | ) | (15 | ) | — | (37 | ) | ||||||||||
Financing Activities: | |||||||||||||||||||
Proceeds from issuance of senior notes, net | 690 | — | — | — | 690 | ||||||||||||||
Dividends paid to shareholders | (185 | ) | — | — | — | (185 | ) | ||||||||||||
Dividends and other payments paid to noncontrolling interests | — | — | (49 | ) | — | (49 | ) | ||||||||||||
Repurchase of treasury shares | (274 | ) | — | — | — | (274 | ) | ||||||||||||
Exercise of stock options | 71 | — | 2 | — | 73 | ||||||||||||||
Excess tax benefits from share-based payments | 38 | — | — | — | 38 | ||||||||||||||
Intercompany financing activities | (1,870 | ) | 990 | 43 | 837 | — | |||||||||||||
Cash (used for) provided by financing activities from continuing operations | (1,530 | ) | 990 | (4 | ) | 837 | 293 | ||||||||||||
Effect of exchange rate changes on cash from continuing operations | (3 | ) | — | (4 | ) | — | (7 | ) | |||||||||||
Cash (used for) provided by continuing operations | (871 | ) | — | 223 | — | (648 | ) | ||||||||||||
Discontinued Operations: | |||||||||||||||||||
Cash used for operating activities | — | — | (129 | ) | — | (129 | ) | ||||||||||||
Cash used for discontinued operations | — | — | (129 | ) | — | (129 | ) | ||||||||||||
Net change in cash and equivalents | (871 | ) | — | 94 | — | (777 | ) | ||||||||||||
Cash and equivalents at beginning of period | 1,402 | — | 1,095 | — | 2,497 | ||||||||||||||
Cash and equivalents at end of period | $ | 531 | $ | — | $ | 1,189 | $ | — | $ | 1,720 | |||||||||
Statement of Cash Flows | |||||||||||||||||||
Six Months Ended June 30, 2014 | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
(in millions) | McGraw Hill Financial, Inc. | Standard & Poor's Financial Services LLC | Non-Guarantor Subsidiaries | Eliminations | McGraw Hill Financial Inc. Consolidated | ||||||||||||||
Operating Activities: | |||||||||||||||||||
Net income | $ | 531 | $ | 404 | $ | 279 | $ | (624 | ) | $ | 590 | ||||||||
Less: discontinued operations, net | 12 | — | — | — | 12 | ||||||||||||||
Income from continuing operations | 519 | 404 | 279 | (624 | ) | 578 | |||||||||||||
Adjustments to reconcile income from continuing operations to cash provided by (used for) operating activities from continuing operations: | |||||||||||||||||||
Depreciation | 20 | 9 | 13 | — | 42 | ||||||||||||||
Amortization of intangibles | 2 | — | 22 | — | 24 | ||||||||||||||
Provision for losses on accounts receivable | (1 | ) | (3 | ) | 4 | — | — | ||||||||||||
Deferred income taxes | — | — | 2 | — | 2 | ||||||||||||||
Stock-based compensation | 16 | 15 | 16 | — | 47 | ||||||||||||||
Other | (3 | ) | — | 11 | — | 8 | |||||||||||||
Changes in operating assets and liabilities, net of effect of acquisitions and dispositions: | |||||||||||||||||||
Accounts receivable | 1 | 41 | (53 | ) | — | (11 | ) | ||||||||||||
Prepaid and current assets | (11 | ) | (4 | ) | 4 | — | (11 | ) | |||||||||||
Accounts payable and accrued expenses | (125 | ) | (110 | ) | (13 | ) | — | (248 | ) | ||||||||||
Unearned revenue | (12 | ) | (3 | ) | 30 | — | 15 | ||||||||||||
Other current liabilities | (34 | ) | (8 | ) | (27 | ) | — | (69 | ) | ||||||||||
Net change in prepaid/accrued income taxes | 111 | 3 | (3 | ) | — | 111 | |||||||||||||
Net change in other assets and liabilities | (10 | ) | 2 | (34 | ) | — | (42 | ) | |||||||||||
Cash provided by operating activities from continuing operations | 473 | 346 | 251 | (624 | ) | 446 | |||||||||||||
Investing Activities: | |||||||||||||||||||
Capital expenditures | (9 | ) | (9 | ) | (19 | ) | — | (37 | ) | ||||||||||
Acquisitions, net of cash acquired | — | — | (16 | ) | — | (16 | ) | ||||||||||||
Changes in short-term investments | — | — | 1 | — | 1 | ||||||||||||||
Cash used for investing activities from continuing operations | (9 | ) | (9 | ) | (34 | ) | — | (52 | ) | ||||||||||
Financing Activities: | |||||||||||||||||||
Dividends paid to shareholders | (164 | ) | — | — | — | (164 | ) | ||||||||||||
Dividends and other payments paid to noncontrolling interests | — | — | (30 | ) | — | (30 | ) | ||||||||||||
Contingent consideration payments | — | — | (11 | ) | — | (11 | ) | ||||||||||||
Repurchase of treasury shares | (362 | ) | — | — | — | (362 | ) | ||||||||||||
Exercise of stock options | 130 | — | 3 | — | 133 | ||||||||||||||
Excess tax benefits from share-based payments | 82 | — | — | — | 82 | ||||||||||||||
Intercompany financing activities | (200 | ) | (337 | ) | (87 | ) | 624 | — | |||||||||||
Cash used for financing activities from continuing operations | (514 | ) | (337 | ) | (125 | ) | 624 | (352 | ) | ||||||||||
Effect of exchange rate changes on cash from continuing operations | — | — | 19 | — | 19 | ||||||||||||||
Cash (used for) provided by continuing operations | (50 | ) | — | 111 | — | 61 | |||||||||||||
Discontinued Operations: | |||||||||||||||||||
Cash provided by operating activities | 14 | — | — | — | 14 | ||||||||||||||
Cash provided by discontinued operations | 14 | — | — | — | 14 | ||||||||||||||
Net change in cash and equivalents | (36 | ) | — | 111 | — | 75 | |||||||||||||
Cash and equivalents at beginning of period | 685 | — | 857 | — | 1,542 | ||||||||||||||
Cash and equivalents at end of period | $ | 649 | $ | — | $ | 968 | $ | — | $ | 1,617 | |||||||||
Statement of Cash Flows | |||||||||||||||||||
Year Ended December 31, 2014 | |||||||||||||||||||
(in millions) | McGraw Hill Financial, Inc. | Standard & Poor's Financial Services LLC | Non-Guarantor Subsidiaries | Eliminations | McGraw Hill Financial Inc. Consolidated | ||||||||||||||
Operating Activities: | |||||||||||||||||||
Net (loss) income | $ | (326 | ) | $ | (519 | ) | $ | 637 | $ | 195 | $ | (13 | ) | ||||||
Less: discontinued operations, net | 178 | — | — | — | 178 | ||||||||||||||
(Loss) income from continuing operations | (504 | ) | (519 | ) | 637 | 195 | (191 | ) | |||||||||||
Adjustments to reconcile (loss) income from continuing operations to cash (used for) provided by operating activities from continuing operations: | |||||||||||||||||||
Depreciation | 41 | 17 | 28 | — | 86 | ||||||||||||||
Amortization of intangibles | 4 | — | 44 | — | 48 | ||||||||||||||
Provision for losses on accounts receivable | — | 5 | 6 | — | 11 | ||||||||||||||
Deferred income taxes | 42 | (272 | ) | (15 | ) | — | (245 | ) | |||||||||||
Stock-based compensation | 31 | 34 | 35 | — | 100 | ||||||||||||||
Accrued legal and regulatory settlements | — | 1,587 | — | — | 1,587 | ||||||||||||||
Other | 21 | 39 | 20 | — | 80 | ||||||||||||||
Changes in operating assets and liabilities, net of effect of acquisitions and dispositions: | |||||||||||||||||||
Accounts receivable | (11 | ) | 47 | (45 | ) | — | (9 | ) | |||||||||||
Prepaid and current assets | (42 | ) | (17 | ) | 52 | — | (7 | ) | |||||||||||
Accounts payable and accrued expenses | (83 | ) | (47 | ) | — | — | (130 | ) | |||||||||||
Unearned revenue | 8 | 26 | 44 | — | 78 | ||||||||||||||
Other current liabilities | (55 | ) | 10 | (6 | ) | — | (51 | ) | |||||||||||
Net change in prepaid/accrued income taxes | 13 | 3 | (109 | ) | — | (93 | ) | ||||||||||||
Net change in other assets and liabilities | (117 | ) | 5 | 57 | — | (55 | ) | ||||||||||||
Cash (used for) provided by operating activities from continuing operations | (652 | ) | 918 | 748 | 195 | 1,209 | |||||||||||||
Investing Activities: | |||||||||||||||||||
Capital expenditures | (26 | ) | (14 | ) | (52 | ) | — | (92 | ) | ||||||||||
Acquisitions, net of cash acquired | — | — | (71 | ) | — | (71 | ) | ||||||||||||
Proceeds from dispositions | 63 | — | 20 | — | 83 | ||||||||||||||
Changes in short-term investments | — | — | 15 | — | 15 | ||||||||||||||
Cash provided by (used for) investing activities from continuing operations | 37 | (14 | ) | (88 | ) | — | (65 | ) | |||||||||||
Financing Activities: | |||||||||||||||||||
Dividends paid to shareholders | (326 | ) | — | — | — | (326 | ) | ||||||||||||
Dividends and other payments paid to noncontrolling interests | — | — | (84 | ) | — | (84 | ) | ||||||||||||
Repurchase of treasury shares | (362 | ) | — | — | — | (362 | ) | ||||||||||||
Exercise of stock options | 184 | — | 9 | — | 193 | ||||||||||||||
Contingent payments | — | — | (11 | ) | — | (11 | ) | ||||||||||||
Excess tax benefits from share-based payments | 128 | — | — | — | 128 | ||||||||||||||
Intercompany financing activities | 1,367 | (904 | ) | (268 | ) | (195 | ) | — | |||||||||||
Cash provided by (used for) financing activities from continuing operations | 991 | (904 | ) | (354 | ) | (195 | ) | (462 | ) | ||||||||||
Effect of exchange rate changes on cash from continuing operations | 3 | — | (68 | ) | — | (65 | ) | ||||||||||||
Cash provided by continuing operations | 379 | — | 238 | — | 617 | ||||||||||||||
Discontinued Operations: | |||||||||||||||||||
Cash provided by operating activities | 18 | — | — | — | 18 | ||||||||||||||
Cash provided by investing activities | 320 | — | — | — | 320 | ||||||||||||||
Cash provided by discontinued operations | 338 | — | — | — | 338 | ||||||||||||||
Net change in cash and equivalents | 717 | — | 238 | — | 955 | ||||||||||||||
Cash and equivalents at beginning of year | 685 | — | 857 | — | 1,542 | ||||||||||||||
Cash and equivalents at end of year | $ | 1,402 | $ | — | $ | 1,095 | $ | — | $ | 2,497 | |||||||||
Statement of Cash Flows | |||||||||||||||||||
Year Ended December 31, 2013 | |||||||||||||||||||
(in millions) | McGraw Hill Financial, Inc. | Standard & Poor's Financial Services LLC | Non-Guarantor Subsidiaries | Eliminations | McGraw Hill Financial Inc. Consolidated | ||||||||||||||
Operating Activities: | |||||||||||||||||||
Net income | $ | 2,508 | $ | 669 | $ | 423 | $ | (2,134 | ) | $ | 1,466 | ||||||||
Less: discontinued operations, net | 726 | — | (134 | ) | — | 592 | |||||||||||||
Income from continuing operations | 1,782 | 669 | 557 | (2,134 | ) | 874 | |||||||||||||
Adjustments to reconcile income from continuing operations to cash provided by (used for) operating activities from continuing operations: | |||||||||||||||||||
Depreciation | 40 | 19 | 27 | — | 86 | ||||||||||||||
Amortization of intangibles | 5 | — | 46 | — | 51 | ||||||||||||||
Provision for losses on accounts receivable | 1 | 7 | 14 | — | 22 | ||||||||||||||
Deferred income taxes | 39 | — | 4 | — | 43 | ||||||||||||||
Stock-based compensation | 35 | 33 | 28 | — | 96 | ||||||||||||||
Accrued legal and regulatory settlements | — | — | — | — | — | ||||||||||||||
Other | 68 | 10 | 18 | — | 96 | ||||||||||||||
Changes in operating assets and liabilities, net of effect of acquisitions and dispositions: | |||||||||||||||||||
Accounts receivable | (2 | ) | (4 | ) | (29 | ) | — | (35 | ) | ||||||||||
Prepaid and current assets | (14 | ) | (7 | ) | (8 | ) | — | (29 | ) | ||||||||||
Accounts payable and accrued expenses | (120 | ) | 18 | 8 | — | (94 | ) | ||||||||||||
Unearned revenue | 17 | 43 | 49 | — | 109 | ||||||||||||||
Other current liabilities | (43 | ) | (24 | ) | (22 | ) | — | (89 | ) | ||||||||||
Net change in prepaid/accrued income taxes | (265 | ) | (3 | ) | 30 | — | (238 | ) | |||||||||||
Net change in other assets and liabilities | (190 | ) | 84 | (4 | ) | — | (110 | ) | |||||||||||
Cash provided by operating activities from continuing operations | 1,353 | 845 | 718 | (2,134 | ) | 782 | |||||||||||||
Investing Activities: | |||||||||||||||||||
Capital expenditures | (61 | ) | (19 | ) | (37 | ) | — | (117 | ) | ||||||||||
Acquisitions, net of cash acquired | — | — | (47 | ) | — | (47 | ) | ||||||||||||
Proceeds from dispositions | 35 | — | 16 | — | 51 | ||||||||||||||
Changes in short-term investments | — | — | (17 | ) | — | (17 | ) | ||||||||||||
Cash used for investing activities from continuing operations | (26 | ) | (19 | ) | (85 | ) | — | (130 | ) | ||||||||||
Financing Activities: | |||||||||||||||||||
Payments on short-term debt | (457 | ) | — | — | — | (457 | ) | ||||||||||||
Dividends paid to shareholders | (308 | ) | — | — | — | (308 | ) | ||||||||||||
Dividends and other payments paid to noncontrolling interests | — | — | (75 | ) | — | (75 | ) | ||||||||||||
Repurchase of treasury shares | (978 | ) | — | — | — | (978 | ) | ||||||||||||
Exercise of stock options | 254 | — | 4 | — | 258 | ||||||||||||||
Contingent payments | — | — | (12 | ) | — | (12 | ) | ||||||||||||
Purchase of additional CRISIL shares | — | — | (214 | ) | — | (214 | ) | ||||||||||||
Excess tax benefits from share-based payments | 43 | — | — | — | 43 | ||||||||||||||
Intercompany financing activities | (43 | ) | (826 | ) | (1,265 | ) | 2,134 | — | |||||||||||
Cash used for financing activities from continuing operations | (1,489 | ) | (826 | ) | (1,562 | ) | 2,134 | (1,743 | ) | ||||||||||
Effect of exchange rate changes on cash from continuing operations | 8 | — | (9 | ) | — | (1 | ) | ||||||||||||
Cash used for continuing operations | (154 | ) | — | (938 | ) | — | (1,092 | ) | |||||||||||
Discontinued Operations: | |||||||||||||||||||
Cash provided by (used for) operating activities | 720 | — | (951 | ) | — | (231 | ) | ||||||||||||
Cash provided by investing activities | — | — | 2,129 | — | 2,129 | ||||||||||||||
Cash used for financing activities | — | — | (25 | ) | — | (25 | ) | ||||||||||||
Effect of exchange rate changes on cash | — | — | 1 | — | 1 | ||||||||||||||
Cash provided by discontinued operations | 720 | — | 1,154 | — | 1,874 | ||||||||||||||
Net change in cash and equivalents | 566 | — | 216 | — | 782 | ||||||||||||||
Cash and equivalents at beginning of year | 119 | — | 641 | — | 760 | ||||||||||||||
Cash and equivalents at end of year | $ | 685 | $ | — | $ | 857 | $ | — | $ | 1,542 | |||||||||
Statement of Cash Flows | |||||||||||||||||||
Year Ended December 31, 2012 | |||||||||||||||||||
(in millions) | McGraw Hill Financial, Inc. | Standard & Poor's Financial Services LLC | Non-Guarantor Subsidiaries | Eliminations | McGraw Hill Financial Inc. Consolidated | ||||||||||||||
Operating Activities: | |||||||||||||||||||
Net income | $ | 2,466 | $ | 614 | $ | 245 | $ | (2,833 | ) | $ | 492 | ||||||||
Less: discontinued operations, net | (147 | ) | — | (33 | ) | (29 | ) | (209 | ) | ||||||||||
Income from continuing operations | 2,613 | 614 | 278 | (2,804 | ) | 701 | |||||||||||||
Adjustments to reconcile income from continuing operations to cash provided by (used for) operating activities from continuing operations: | |||||||||||||||||||
Depreciation | 45 | 19 | 29 | — | 93 | ||||||||||||||
Amortization of intangibles | 6 | — | 42 | — | 48 | ||||||||||||||
Provision for losses on accounts receivable | 1 | 16 | 15 | — | 32 | ||||||||||||||
Deferred income taxes | 100 | (41 | ) | (6 | ) | — | 53 | ||||||||||||
Stock-based compensation | 21 | 32 | 37 | — | 90 | ||||||||||||||
Accrued legal and regulatory settlements | — | — | — | — | — | ||||||||||||||
Other | (16 | ) | 23 | (4 | ) | — | 3 | ||||||||||||
Changes in operating assets and liabilities, net of effect of acquisitions and dispositions: | |||||||||||||||||||
Accounts receivable | 64 | (53 | ) | (261 | ) | — | (250 | ) | |||||||||||
Prepaid and current assets | — | (18 | ) | 21 | — | 3 | |||||||||||||
Accounts payable and accrued expenses | 53 | (71 | ) | 91 | — | 73 | |||||||||||||
Unearned revenue | 11 | (29 | ) | 41 | — | 23 | |||||||||||||
Other current liabilities | (29 | ) | (21 | ) | (18 | ) | — | (68 | ) | ||||||||||
Net change in prepaid/accrued income taxes | 135 | — | (16 | ) | — | 119 | |||||||||||||
Net change in other assets and liabilities | (144 | ) | 8 | (54 | ) | — | (190 | ) | |||||||||||
Cash provided by operating activities from continuing operations | 2,860 | 479 | 195 | (2,804 | ) | 730 | |||||||||||||
Investing Activities: | |||||||||||||||||||
Capital expenditures | (50 | ) | (23 | ) | (23 | ) | — | (96 | ) | ||||||||||
Acquisitions, net of cash acquired | — | — | (177 | ) | — | (177 | ) | ||||||||||||
Changes in short-term investments | — | — | 27 | — | 27 | ||||||||||||||
Cash used for investing activities from continuing operations | (50 | ) | (23 | ) | (173 | ) | — | (246 | ) | ||||||||||
Financing Activities: | |||||||||||||||||||
Payments on short-term debt | 457 | — | — | — | 457 | ||||||||||||||
Payments on senior notes | (400 | ) | — | — | — | (400 | ) | ||||||||||||
Dividends paid to shareholders | (984 | ) | — | — | — | (984 | ) | ||||||||||||
Dividends and other payments paid to noncontrolling interests | — | — | (24 | ) | — | (24 | ) | ||||||||||||
Repurchase of treasury shares | (295 | ) | — | — | — | (295 | ) | ||||||||||||
Exercise of stock options | 299 | — | — | — | 299 | ||||||||||||||
Excess tax benefits from share-based payments | 42 | — | — | — | 42 | ||||||||||||||
Intercompany financing activities | (3,402 | ) | (456 | ) | 1,025 | 2,833 | — | ||||||||||||
Cash (used for) provided by financing activities from continuing operations | (4,283 | ) | (456 | ) | 1,001 | 2,833 | (905 | ) | |||||||||||
Effect of exchange rate changes on cash from continuing operations | 2 | — | 3 | — | 5 | ||||||||||||||
Cash (used for) provided by continuing operations | (1,471 | ) | — | 1,026 | 29 | (416 | ) | ||||||||||||
Discontinued Operations: | |||||||||||||||||||
Cash provided by (used for) operating activities | 1,301 | — | (735 | ) | (29 | ) | 537 | ||||||||||||
Cash used for investing activities | — | — | (199 | ) | — | (199 | ) | ||||||||||||
Cash used for financing activities | — | — | (12 | ) | — | (12 | ) | ||||||||||||
Effect of exchange rate changes on cash | — | — | 3 | — | 3 | ||||||||||||||
Effect of change in cash and equivalents | — | — | 12 | — | 12 | ||||||||||||||
Cash provided by (used for) discontinued operations | 1,301 | — | (931 | ) | (29 | ) | 341 | ||||||||||||
Net change in cash and equivalents | (170 | ) | — | 95 | — | (75 | ) | ||||||||||||
Cash and equivalents at beginning of year | 289 | — | 546 | — | 835 | ||||||||||||||
Cash and equivalents at end of year | $ | 119 | $ | — | $ | 641 | $ | — | $ | 760 | |||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||