IHS Markit Ltd
NYSE:INFO
Income Statement
Earnings Waterfall
IHS Markit Ltd
Revenue
|
4.7B
USD
|
Cost of Revenue
|
-1.7B
USD
|
Gross Profit
|
2.9B
USD
|
Operating Expenses
|
-1.8B
USD
|
Operating Income
|
1.2B
USD
|
Other Expenses
|
22.8m
USD
|
Net Income
|
1.2B
USD
|
Income Statement
IHS Markit Ltd
Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Feb-2016 | Mar-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||||
Revenue |
861
N/A
|
890
+3%
|
919
+3%
|
934
+2%
|
948
+1%
|
980
+3%
|
1 006
+3%
|
1 038
+3%
|
1 065
+3%
|
1 077
+1%
|
1 086
+1%
|
1 093
+1%
|
1 113
+2%
|
1 390
+25%
|
1 405
+1%
|
1 716
+22%
|
2 149
+25%
|
2 474
+15%
|
3 031
+22%
|
3 349
+10%
|
3 529
+5%
|
3 600
+2%
|
3 688
+2%
|
3 790
+3%
|
3 886
+3%
|
4 009
+3%
|
4 124
+3%
|
4 251
+3%
|
4 362
+3%
|
4 415
+1%
|
4 449
+1%
|
4 340
-2%
|
4 301
-1%
|
4 288
0%
|
4 327
+1%
|
4 482
+4%
|
4 589
+2%
|
4 658
+2%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(211)
|
0
|
(423)
|
(692)
|
(827)
|
(1 154)
|
(1 279)
|
(1 352)
|
(1 348)
|
(1 364)
|
(1 395)
|
(1 429)
|
(1 496)
|
(1 553)
|
(1 612)
|
(1 657)
|
(1 657)
|
(1 673)
|
(1 633)
|
(1 599)
|
(1 590)
|
(1 589)
|
(1 627)
|
(1 667)
|
(1 708)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
338
N/A
|
0
N/A
|
713
N/A
|
1 169
+64%
|
1 359
+16%
|
1 877
+38%
|
2 069
+10%
|
2 177
+5%
|
2 251
+3%
|
2 323
+3%
|
2 395
+3%
|
2 457
+3%
|
2 514
+2%
|
2 571
+2%
|
2 639
+3%
|
2 705
+3%
|
2 758
+2%
|
2 776
+1%
|
2 707
-2%
|
2 702
0%
|
2 698
0%
|
2 738
+1%
|
2 855
+4%
|
2 922
+2%
|
2 950
+1%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(595)
|
(600)
|
(619)
|
(636)
|
(659)
|
(694)
|
(723)
|
(733)
|
(749)
|
(752)
|
(761)
|
(790)
|
(808)
|
(864)
|
(1 112)
|
(967)
|
(1 100)
|
(1 244)
|
(1 408)
|
(1 519)
|
(1 572)
|
(1 607)
|
(1 631)
|
(1 667)
|
(1 699)
|
(1 736)
|
(1 754)
|
(1 767)
|
(1 782)
|
(1 782)
|
(1 802)
|
(1 761)
|
(1 728)
|
(1 718)
|
(1 715)
|
(1 749)
|
(1 781)
|
(1 766)
|
|
Selling, General & Administrative |
(16)
|
(14)
|
(12)
|
(123)
|
(234)
|
(235)
|
(363)
|
(375)
|
(390)
|
(526)
|
(535)
|
(556)
|
(574)
|
(621)
|
(649)
|
(708)
|
(827)
|
(887)
|
(989)
|
(1 056)
|
(1 057)
|
(1 096)
|
(1 118)
|
(1 143)
|
(1 162)
|
(1 193)
|
(1 203)
|
(1 197)
|
(1 205)
|
(1 198)
|
(1 214)
|
(1 179)
|
(1 142)
|
(1 128)
|
(1 114)
|
(1 139)
|
(1 166)
|
(1 181)
|
|
Depreciation & Amortization |
(113)
|
(121)
|
(126)
|
(131)
|
(136)
|
(141)
|
(146)
|
(152)
|
(158)
|
(160)
|
(163)
|
(166)
|
(171)
|
(192)
|
(198)
|
(219)
|
(263)
|
(322)
|
(396)
|
(455)
|
(484)
|
(493)
|
(502)
|
(511)
|
(524)
|
(541)
|
(553)
|
(566)
|
(577)
|
(573)
|
(576)
|
(582)
|
(584)
|
(592)
|
(598)
|
(599)
|
(597)
|
(587)
|
|
Other Operating Expenses |
(466)
|
(465)
|
(481)
|
(382)
|
(289)
|
(317)
|
(213)
|
(206)
|
(201)
|
(66)
|
(64)
|
(68)
|
(64)
|
(51)
|
(266)
|
(40)
|
(9)
|
(35)
|
(23)
|
(9)
|
(32)
|
(19)
|
(11)
|
(13)
|
(13)
|
(2)
|
1
|
(4)
|
(0)
|
(11)
|
(12)
|
(1)
|
(2)
|
1
|
(3)
|
(11)
|
(18)
|
2
|
|
Operating Income |
266
N/A
|
290
+9%
|
299
+3%
|
299
0%
|
289
-3%
|
286
-1%
|
284
-1%
|
304
+7%
|
316
+4%
|
326
+3%
|
325
0%
|
303
-7%
|
305
+1%
|
316
+4%
|
293
-7%
|
326
+11%
|
357
+9%
|
403
+13%
|
469
+16%
|
550
+17%
|
605
+10%
|
644
+7%
|
692
+7%
|
728
+5%
|
759
+4%
|
777
+2%
|
817
+5%
|
872
+7%
|
924
+6%
|
976
+6%
|
974
0%
|
945
-3%
|
974
+3%
|
980
+1%
|
1 023
+4%
|
1 106
+8%
|
1 141
+3%
|
1 184
+4%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(29)
|
(28)
|
(23)
|
(18)
|
(15)
|
(19)
|
(17)
|
(17)
|
(23)
|
(25)
|
(28)
|
(30)
|
(30)
|
(56)
|
(56)
|
(72)
|
(109)
|
(92)
|
(108)
|
(137)
|
(128)
|
(152)
|
(175)
|
(188)
|
(199)
|
(223)
|
(244)
|
(254)
|
(261)
|
(258)
|
(252)
|
(247)
|
(242)
|
(236)
|
(230)
|
(226)
|
(223)
|
(220)
|
|
Non-Reccuring Items |
(41)
|
(37)
|
(37)
|
(26)
|
(63)
|
(80)
|
(109)
|
(88)
|
(73)
|
(60)
|
(28)
|
(83)
|
(53)
|
(61)
|
(70)
|
(42)
|
(155)
|
(186)
|
(206)
|
(217)
|
(116)
|
(113)
|
(109)
|
(105)
|
(132)
|
(137)
|
(141)
|
(138)
|
(7)
|
28
|
426
|
359
|
250
|
171
|
(210)
|
(162)
|
(167)
|
377
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(7)
|
(7)
|
0
|
6
|
6
|
6
|
(2)
|
(3)
|
(24)
|
(33)
|
(33)
|
(32)
|
(10)
|
(1)
|
(1)
|
0
|
|
Pre-Tax Income |
196
N/A
|
225
+15%
|
240
+7%
|
255
+6%
|
211
-17%
|
187
-11%
|
158
-16%
|
200
+27%
|
221
+10%
|
241
+9%
|
269
+12%
|
191
-29%
|
222
+16%
|
199
-11%
|
167
-16%
|
212
+27%
|
92
-56%
|
126
+36%
|
155
+23%
|
196
+27%
|
361
+84%
|
372
+3%
|
402
+8%
|
428
+7%
|
428
+0%
|
424
-1%
|
438
+3%
|
486
+11%
|
654
+35%
|
743
+14%
|
1 123
+51%
|
1 025
-9%
|
949
-7%
|
883
-7%
|
573
-35%
|
718
+25%
|
750
+5%
|
1 342
+79%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||
Tax Provision |
(43)
|
(52)
|
(54)
|
(62)
|
(64)
|
(59)
|
(53)
|
(48)
|
(57)
|
(62)
|
(75)
|
(70)
|
(70)
|
(60)
|
(48)
|
(54)
|
(11)
|
5
|
19
|
34
|
47
|
50
|
57
|
44
|
(1)
|
(26)
|
(35)
|
(48)
|
(280)
|
(243)
|
(248)
|
(228)
|
(28)
|
(13)
|
(39)
|
(92)
|
(124)
|
(135)
|
|
Income from Continuing Operations |
153
|
173
|
186
|
193
|
147
|
129
|
105
|
151
|
164
|
179
|
194
|
121
|
152
|
139
|
119
|
158
|
81
|
131
|
174
|
230
|
408
|
422
|
459
|
472
|
428
|
399
|
403
|
438
|
374
|
500
|
876
|
797
|
922
|
870
|
533
|
625
|
626
|
1 206
|
|
Income to Minority Interest |
(28)
|
(28)
|
(21)
|
(15)
|
(8)
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
1
|
1
|
3
|
3
|
3
|
4
|
4
|
3
|
4
|
4
|
2
|
1
|
1
|
0
|
1
|
1
|
|
Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(5)
|
(7)
|
(8)
|
(8)
|
(5)
|
(3)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
(3)
|
(6)
|
(0)
|
|
Net Income (Common) |
125
N/A
|
145
+16%
|
165
+14%
|
178
+8%
|
139
-22%
|
129
-8%
|
105
-19%
|
152
+46%
|
165
+8%
|
180
+9%
|
195
+8%
|
122
-38%
|
153
+25%
|
143
-6%
|
123
-14%
|
167
+35%
|
88
-47%
|
133
+50%
|
174
+31%
|
223
+28%
|
401
+80%
|
417
+4%
|
592
+42%
|
608
+3%
|
566
-7%
|
542
-4%
|
411
-24%
|
446
+9%
|
381
-14%
|
503
+32%
|
878
+75%
|
800
-9%
|
923
+15%
|
871
-6%
|
535
-39%
|
622
+16%
|
621
0%
|
1 207
+94%
|
|
EPS (Diluted) |
0.7
N/A
|
0.81
+16%
|
0.92
+14%
|
1.01
+10%
|
0.78
-23%
|
0.72
-8%
|
0.57
-21%
|
0.81
+42%
|
0.88
+9%
|
0.94
+7%
|
1.02
+9%
|
0.66
-35%
|
0.81
+23%
|
0.59
-27%
|
0.66
+12%
|
0.69
+5%
|
0.26
-62%
|
0.31
+19%
|
0.41
+32%
|
0.54
+32%
|
0.97
+80%
|
1.01
+4%
|
1.44
+43%
|
1.51
+5%
|
1.4
-7%
|
1.33
-5%
|
1.01
-24%
|
1.09
+8%
|
0.93
-15%
|
1.23
+32%
|
2.17
+76%
|
2
-8%
|
2.3
+15%
|
2.17
-6%
|
1.33
-39%
|
1.55
+17%
|
1.55
N/A
|
3
+94%
|