Condensed Consolidating Financial Statements | Condensed Consolidating Financial Statements (Unaudited) In connection with our acquisition of NYSE, Intercontinental Exchange, Inc., or ICE, and NYSE Holdings LLC, or NYSE, established various guarantees to protect against structural subordination of each entities’ existing indebtedness. NYSE is our wholly-owned subsidiary and fully and unconditionally guarantees, on an unsecured and unsubordinated basis, the payment of principal, premium, if any, and interest of our 2014 Credit Facility, Senior Notes and the Commercial Paper Program. Similarly, ICE fully and unconditionally guarantees, on an unsecured and unsubordinated basis, the payment of principal, premium, if any, and interest of the NYSE Notes. The guarantees will remain in place until each applicable debt obligation has been satisfied. The following unaudited consolidating financial information sets forth, under the equity method of accounting, the condensed consolidating statements of income and comprehensive income, the condensed consolidating balance sheets, and the condensed consolidating statements of cash flows for (i) ICE (Parent); (ii) NYSE; (iii) the subsidiary non-guarantors; (iv) elimination entries necessary to consolidate each of ICE and NYSE with the non-guarantor subsidiaries; and (v) on a consolidated basis. The condensed consolidating financial information should be read in conjunction with the accompanying consolidated financial statements. Intercontinental Exchange, Inc. Condensed Consolidating Balance Sheets As of June 30, 2015 (In millions) ICE (Parent) Subsidiary Subsidiary Consolidating Adjustments Consolidated Total Current assets: Cash and cash equivalents $ 1 $ — $ 677 $ — $ 678 Intercompany receivable 2,897 — 149 (3,046 ) — Margin deposits and guaranty funds — — 43,351 — 43,351 Notes receivable from affiliate, current — 332 385 (717 ) — Other current assets 59 — 1,045 — 1,104 Total current assets 2,957 332 45,607 (3,763 ) 45,133 Property and equipment, net — — 911 — 911 Other non-current assets: Goodwill and other intangible assets, net — — 16,232 — 16,232 Investment in subsidiaries 14,249 9,705 — (23,954 ) — Notes receivable from affiliate, non-current — 3,076 2,347 (5,423 ) — Other non-current assets 23 10 795 — 828 Total other non-current assets 14,272 12,791 19,374 (29,377 ) 17,060 Total assets $ 17,229 $ 13,123 $ 65,892 $ (33,140 ) $ 63,104 Current liabilities: Short-term debt $ 1,016 $ — $ — $ — $ 1,016 Margin deposits and guaranty funds — — 43,351 — 43,351 Intercompany payable — 1,558 1,488 (3,046 ) — Notes payable to affiliates, current 350 325 42 (717 ) — Other current liabilities 48 — 1,165 — 1,213 Total current liabilities 1,414 1,883 46,046 (3,763 ) 45,580 Non-current liabilities: Long-term debt 1,394 853 — — 2,247 Notes payable to affiliates, non-current 2,005 342 3,076 (5,423 ) — Other non-current liabilities 6 — 2,788 — 2,794 Total non-current liabilities 3,405 1,195 5,864 (5,423 ) 5,041 Total liabilities 4,819 3,078 51,910 (9,186 ) 50,621 Redeemable non-controlling interest — — 40 — 40 Equity: Total shareholders' equity 12,410 10,045 13,909 (23,954 ) 12,410 Non-controlling interest in consolidated subsidiaries — — 33 — 33 Total equity 12,410 10,045 13,942 (23,954 ) 12,443 Total liabilities and equity $ 17,229 $ 13,123 $ 65,892 $ (33,140 ) $ 63,104 Intercontinental Exchange, Inc. Condensed Consolidating Balance Sheets As of December 31, 2014 (In millions) ICE (Parent) Subsidiary Subsidiary Consolidating Adjustments Consolidated Total Current assets: Cash and cash equivalents $ 6 $ 5 $ 641 $ — $ 652 Intercompany receivable 2,793 — 529 (3,322 ) — Margin deposits and guaranty funds — — 47,458 — 47,458 Note receivable from affiliate, current — 313 31 (344 ) — Other current assets 60 1,173 936 (60 ) 2,109 Total current assets 2,859 1,491 49,595 (3,726 ) 50,219 Property and equipment, net — — 874 — 874 Other non-current assets: Goodwill and other intangible assets, net — — 16,315 — 16,315 Investment in subsidiaries 13,682 9,572 — (23,254 ) — Note receivable from affiliate, non-current — 2,790 1,516 (4,306 ) — Other non-current assets 25 11 809 — 845 Total other non-current assets 13,707 12,373 18,640 (27,560 ) 17,160 Total assets $ 16,566 $ 13,864 $ 69,109 $ (31,286 ) $ 68,253 Current liabilities: Short-term debt $ 905 $ 1,137 $ — $ — $ 2,042 Margin deposits and guaranty funds — — 47,458 — 47,458 Intercompany payable — 1,933 1,389 (3,322 ) — Notes payable to affiliates, current 344 — — (344 ) — Other current liabilities 30 — 1,043 (60 ) 1,013 Total current liabilities 1,279 3,070 49,890 (3,726 ) 50,513 Non-current liabilities: Long-term debt 1,394 853 — — 2,247 Notes payable to affiliates, non-current 1,516 — 2,790 (4,306 ) — Other non-current liabilities 17 — 2,919 — 2,936 Total non-current liabilities 2,927 853 5,709 (4,306 ) 5,183 Total liabilities 4,206 3,923 55,599 (8,032 ) 55,696 Redeemable non-controlling interest — — 165 — 165 Equity: Total shareholders' equity 12,360 9,941 13,313 (23,254 ) 12,360 Non-controlling interest in consolidated subsidiaries — — 32 — 32 Total equity 12,360 9,941 13,345 (23,254 ) 12,392 Total liabilities and equity $ 16,566 $ 13,864 $ 69,109 $ (31,286 ) $ 68,253 Intercontinental Exchange, Inc. Condensed Consolidating Statements of Income Six Months Ended June 30, 2015 (In millions) ICE (Parent) Subsidiary Subsidiary Consolidating Adjustments Consolidated Total Revenues: Transaction and clearing fees, net $ — $ — $ 1,536 $ — $ 1,536 Data services fees — — 378 — 378 Listing fees and other revenues — — 315 — 315 Total revenues — — 2,229 — 2,229 Transaction-based expenses — — 582 — 582 Total revenues, less transaction-based expenses — — 1,647 — 1,647 Operating expenses: Compensation and benefits 1 — 294 — 295 Technology and communication — — 98 — 98 Acquisition-related transaction and integration costs — — 26 — 26 Selling, general, administrative and other 1 — 153 — 154 Depreciation and amortization — — 182 — 182 Total operating expenses 2 — 753 — 755 Operating income (2 ) — 894 — 892 Intercompany interest on loans (2 ) 19 (17 ) — — Other expense, net (7 ) (33 ) (13 ) — (53 ) Total other expense, net (9 ) (14 ) (30 ) — (53 ) Income before income taxes (11 ) (14 ) 864 — 839 Income tax expense (benefit) (3 ) — 230 — 227 Equity earnings from subsidiaries 606 168 — (774 ) — Net income $ 598 $ 154 $ 634 $ (774 ) $ 612 Net income attributable to non-controlling interest — — (14 ) — (14 ) Net income attributable to ICE $ 598 $ 154 $ 620 $ (774 ) $ 598 Intercontinental Exchange, Inc. Condensed Consolidating Statements of Comprehensive Income Six Months Ended June 30, 2015 (In millions) ICE (Parent) Subsidiary Subsidiary Consolidating Adjustments Consolidated Total Net income $ 598 $ 154 $ 634 $ (774 ) $ 612 Other comprehensive income (loss): Foreign currency translation adjustments — 1 18 — 19 Change in fair value of available-for-sale-securities — — (39 ) — (39 ) Employment benefit plan adjustments — — (2 ) — (2 ) Total other comprehensive income (loss) — 1 (23 ) — (22 ) Comprehensive loss of subsidiaries (22 ) (14 ) — 36 — Comprehensive income 576 141 611 (738 ) 590 Comprehensive income attributable to non-controlling interests — — (14 ) — (14 ) Comprehensive income attributable to ICE $ 576 $ 141 $ 597 $ (738 ) $ 576 Intercontinental Exchange, Inc. Condensed Consolidating Statements of Income Three Months Ended June 30, 2015 (In millions) ICE (Parent) Subsidiary Subsidiary Consolidating Adjustments Consolidated Total Revenues: Transaction and clearing fees, net $ — $ — $ 724 $ — $ 724 Data services fees — — 191 — 191 Listing fees and other revenues — — 158 — 158 Total revenues — — 1,073 — 1,073 Transaction-based expenses — — 276 — 276 Total revenues, less transaction-based expenses — — 797 — 797 Operating expenses: Compensation and benefits 1 — 143 — 144 Technology and communication — — 47 — 47 Acquisition-related transaction and integration costs — — 7 — 7 Selling, general, administrative and other — — 76 — 76 Depreciation and amortization — — 93 — 93 Total operating expenses 1 — 366 — 367 Operating income (1 ) — 431 — 430 Intercompany interest on loans (1 ) 9 (8 ) — — Other income (expense), net (26 ) 7 (13 ) — (32 ) Total other income (expense), net (27 ) 16 (21 ) — (32 ) Income before income taxes (28 ) 16 410 — 398 Income tax expense (benefit) (10 ) — 119 — 109 Equity earnings from subsidiaries 301 71 — (372 ) — Net income $ 283 $ 87 $ 291 $ (372 ) $ 289 Net income attributable to non-controlling interest — — (6 ) — (6 ) Net income attributable to ICE $ 283 $ 87 $ 285 $ (372 ) $ 283 Intercontinental Exchange, Inc. Condensed Consolidating Statements of Comprehensive Income Three Months Ended June 30, 2015 (In millions) ICE (Parent) Subsidiary Subsidiary Consolidating Adjustments Consolidated Total Net income $ 283 $ 87 $ 291 $ (372 ) $ 289 Other comprehensive income (loss): Foreign currency translation adjustments — — 56 — 56 Change in fair value of available-for-sale-securities — — 31 — 31 Employment benefit plan adjustments — — (2 ) — (2 ) Total other comprehensive income — — 85 — 85 Comprehensive income of subsidiaries 85 13 — (98 ) — Comprehensive income 368 100 376 (470 ) 374 Comprehensive income attributable to non-controlling interests — — (6 ) — (6 ) Comprehensive income attributable to ICE $ 368 $ 100 $ 370 $ (470 ) $ 368 Intercontinental Exchange, Inc. Condensed Consolidating Statements of Income Six Months Ended June 30, 2014 (In millions) ICE (Parent) Subsidiary Guarantor - NYSE Subsidiary Consolidating Adjustments Consolidated Total Revenues: Transaction and clearing fees, net $ — $ — $ 1,490 $ — $ 1,490 Data services fees — — 305 — 305 Listing fees and other revenues — — 284 — 284 Total revenues — — 2,079 — 2,079 Transaction-based expenses — — 532 — 532 Total revenues, less transaction-based expenses — — 1,547 — 1,547 Operating expenses: Compensation and benefits 1 — 303 — 304 Technology and communication — — 90 — 90 Acquisition-related transaction and integration costs — 6 56 — 62 Selling, general, administrative and other — — 212 — 212 Depreciation and amortization — — 161 — 161 Total operating expenses 1 6 822 — 829 Operating income (1 ) (6 ) 725 — 718 Total other income (expense), net (25 ) (27 ) 16 — (36 ) Income from continuing operations before income taxes (26 ) (33 ) 741 — 682 Income tax expense (benefit) (14 ) — 208 — 194 Equity earnings from subsidiaries 511 381 — (892 ) — Income from continuing operations 499 348 533 (892 ) 488 Income from discontinued operations, net of tax — — 21 — 21 Net income $ 499 $ 348 $ 554 $ (892 ) $ 509 Net income attributable to non-controlling interest — — (22 ) — (22 ) Net income attributable to ICE $ 499 $ 348 $ 532 $ (892 ) $ 487 Intercontinental Exchange, Inc. Condensed Consolidating Statements of Comprehensive Income Six Months Ended June 30, 2014 (In millions) ICE (Parent) Subsidiary Guarantor - NYSE Subsidiary Consolidating Adjustments Consolidated Total Net income $ 499 $ 348 $ 554 $ (892 ) $ 509 Other comprehensive income: Foreign currency translation adjustments — 1 83 — 84 Change in fair value of available-for-sale-securities — — 118 — 118 Discontinuance of net investment hedge — — 21 — 21 Total other comprehensive income — 1 222 — 223 Comprehensive income (loss) of subsidiaries 228 (136 ) — (92 ) — Comprehensive income 727 213 776 (984 ) 732 Comprehensive income attributable to non-controlling interests — — (22 ) — (22 ) Comprehensive income attributable to ICE $ 727 $ 213 $ 754 $ (984 ) $ 710 Intercontinental Exchange, Inc. Condensed Consolidating Statements of Income Three Months Ended June 30, 2014 (In millions) ICE (Parent) Subsidiary Guarantor - NYSE Subsidiary Consolidating Adjustments Consolidated Total Revenues: Transaction and clearing fees, net $ — $ — $ 726 $ — $ 726 Data services fees — — 148 — 148 Listing fees and other revenues — — 142 — 142 Total revenues — — 1,016 — 1,016 Transaction-based expenses — — 266 — 266 Total revenues, less transaction-based expenses — — 750 — 750 Operating expenses: Compensation and benefits — — 150 — 150 Technology and communication — — 43 — 43 Acquisition-related transaction and integration costs — 4 33 — 37 Selling, general, administrative and other — — 112 — 112 Depreciation and amortization — — 81 — 81 Total operating expenses — 4 419 — 423 Operating income — (4 ) 331 — 327 Total other income (expense), net (11 ) (22 ) 26 — (7 ) Income from continuing operations before income taxes (11 ) (26 ) 357 — 320 Income tax expense (benefit) (9 ) — 102 — 93 Equity earnings from subsidiaries 240 163 — (403 ) — Income from continuing operations 238 137 255 (403 ) 227 Income from discontinued operations, net of tax — — 8 — 8 Net income $ 238 $ 137 $ 263 $ (403 ) $ 235 Net income attributable to non-controlling interest — — (9 ) — (9 ) Net income attributable to ICE $ 238 $ 137 $ 254 $ (403 ) $ 226 Intercontinental Exchange, Inc. Condensed Consolidating Statements of Comprehensive Income Three Months Ended June 30, 2014 (In millions) ICE (Parent) Subsidiary Guarantor - NYSE Subsidiary Consolidating Adjustments Consolidated Total Net income $ 238 $ 137 $ 263 $ (403 ) $ 235 Other comprehensive income: Foreign currency translation adjustments — — 39 — 39 Change in fair value of available-for-sale-securities — — 58 — 58 Discontinuance of net investment hedge — — 21 — 21 Total other comprehensive income — — 118 — 118 Comprehensive income (loss) of subsidiaries 123 (50 ) — (73 ) — Comprehensive income 361 87 381 (476 ) 353 Comprehensive income attributable to non-controlling interests — — (9 ) — (9 ) Comprehensive income attributable to ICE $ 361 $ 87 $ 372 $ (476 ) $ 344 Intercontinental Exchange, Inc. Condensed Consolidating Statements of Cash Flows Six Months Ended June 30, 2015 (In millions) ICE (Parent) Subsidiary Subsidiary Non-Guarantors Consolidating Adjustments Consolidated Total Net cash provided by operating activities from continuing operations $ (25 ) $ (38 ) $ 845 $ (12 ) $ 770 Investing activities: Decrease in restricted cash — — 11 — 11 Loans to subsidiaries — (305 ) (801 ) 1,106 — Additional contribution to equity method investment — — (60 ) — (60 ) Proceeds from term deposits and sales of available-for sale investments — 1,084 — — 1,084 Capital expenditures, capitalized software development costs and other — — (136 ) — (136 ) Net cash provided by investing activities from continuing operations — 779 (986 ) 1,106 899 Financing activities: Repayments of debt facilities and commercial paper, net 111 (1,029 ) — — (918 ) Intercompany borrowing 495 283 328 (1,106 ) — Dividends to shareholders (158 ) — — — (158 ) Intercompany dividends — — (12 ) 12 — Repurchase of common stock (399 ) — — — (399 ) Purchase of subsidiary shares from non-controlling interest — — (128 ) — (128 ) Other financing activities (29 ) — (3 ) — (32 ) Net cash used in financing activities from continuing operations 20 (746 ) 185 (1,094 ) (1,635 ) Effect of exchange rates on cash and cash equivalents — — (8 ) — (8 ) Net increase (decrease) in cash and cash equivalents (5 ) (5 ) 36 — 26 Cash and cash equivalents, beginning of period 6 5 641 — 652 Cash and cash equivalents, end of period $ 1 $ — $ 677 $ — $ 678 Intercontinental Exchange, Inc. Condensed Consolidating Statements of Cash Flows Six Months Ended June 30, 2014 (In millions) ICE (Parent) Subsidiary Guarantor - NYSE Subsidiary Non-Guarantors Consolidating Adjustments Consolidated Total Net cash provided by operating activities from continuing operations $ (52 ) $ 85 $ 888 $ (85 ) $ 836 Investing activities: Increase in restricted cash — — (111 ) — (111 ) Cash paid for acquisitions, net of cash acquired — — (150 ) — (150 ) Loans to subsidiaries — (108 ) (960 ) 1,068 — Proceeds from IPO of Euronext — — 1,984 — 1,984 Capital expenditures, capitalized software development costs and other — — (72 ) — (72 ) Net cash provided by investing activities from continuing operations — (108 ) 691 1,068 1,651 Financing activities: Repayments of debt facilities and commercial paper, net (722 ) — (368 ) — (1,090 ) Intercompany borrowing 937 23 108 (1,068 ) — Dividends to shareholders (151 ) — — — (151 ) Intercompany dividends — — (85 ) 85 — Other financing activities (14 ) — (30 ) — (44 ) Net cash used in financing activities from continuing operations 50 23 (375 ) (983 ) (1,285 ) Cash and cash equivalents from discontinued operations — — (110 ) — (110 ) Effect of exchange rates on cash and cash equivalents — — 4 — 4 Net increase (decrease) in cash and cash equivalents (2 ) — 1,098 — 1,096 Cash and cash equivalents, beginning of period 2 — 959 — 961 Cash and cash equivalents, end of period $ — $ — $ 2,057 $ — $ 2,057 |