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 Holdings, established various guarantees to protect against structural subordination of each entities’ existing indebtedness. NYSE Holdings 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 our 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 Holdings; (iii) the subsidiary non-guarantors; (iv) elimination entries necessary to consolidate each of ICE (Parent) and NYSE Holdings 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 September 30, 2015 (In millions) ICE (Parent) Subsidiary Subsidiary Consolidating Adjustments Consolidated Total Current assets: Cash and cash equivalents $ 1 $ — $ 686 $ — $ 687 Intercompany receivable 3,094 — — (3,094 ) — Margin deposits and guaranty funds — — 46,308 — 46,308 Notes receivable from affiliate, current — 526 9 (535 ) — Other current assets 5 4 1,048 — 1,057 Total current assets 3,100 530 48,051 (3,629 ) 48,052 Property and equipment, net — — 904 — 904 Other non-current assets: Goodwill and other intangible assets, net — — 16,160 — 16,160 Investment in subsidiaries 14,432 9,750 — (24,182 ) — Notes receivable from affiliate, non-current — 2,981 2,909 (5,890 ) — Other non-current assets 21 10 709 — 740 Total other non-current assets 14,453 12,741 19,778 (30,072 ) 16,900 Total assets $ 17,553 $ 13,271 $ 68,733 $ (33,701 ) $ 65,856 Current liabilities: Short-term debt $ 1,253 $ — $ — $ — $ 1,253 Margin deposits and guaranty funds — — 46,308 — 46,308 Intercompany payable — 1,230 1,864 (3,094 ) — Notes payable to affiliates, current 297 — 238 (535 ) — Other current liabilities 43 — 854 — 897 Total current liabilities 1,593 1,230 49,264 (3,629 ) 48,458 Non-current liabilities: Long-term debt 1,394 853 — — 2,247 Notes payable to affiliates, non-current 2,209 701 2,980 (5,890 ) — Other non-current liabilities 17 — 2,724 — 2,741 Total non-current liabilities 3,620 1,554 5,704 (5,890 ) 4,988 Total liabilities 5,213 2,784 54,968 (9,519 ) 53,446 Redeemable non-controlling interest — — 40 — 40 Equity: Total shareholders' equity 12,340 10,487 13,695 (24,182 ) 12,340 Non-controlling interest in consolidated subsidiaries — — 30 — 30 Total equity 12,340 10,487 13,725 (24,182 ) 12,370 Total liabilities and equity $ 17,553 $ 13,271 $ 68,733 $ (33,701 ) $ 65,856 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 Nine Months Ended September 30, 2015 (In millions) ICE (Parent) Subsidiary Subsidiary Consolidating Adjustments Consolidated Total Revenues: Transaction and clearing fees, net $ — $ — $ 2,331 $ — $ 2,331 Data services fees — — 614 — 614 Listing fees and other revenues — — 435 — 435 Total revenues — — 3,380 — 3,380 Transaction-based expenses — — 917 — 917 Total revenues, less transaction-based expenses — — 2,463 — 2,463 Operating expenses: Compensation and benefits 1 — 444 — 445 Technology and communication — — 147 — 147 Acquisition-related transaction and integration costs — — 34 — 34 Selling, general, administrative and other 1 — 228 — 229 Depreciation and amortization — — 276 — 276 Total operating expenses 2 — 1,129 — 1,131 Operating income (2 ) — 1,334 — 1,332 Intercompany interest on loans (4 ) 28 (24 ) — — Other expense, net (20 ) (50 ) — — (70 ) Total other expense, net (24 ) (22 ) (24 ) — (70 ) Income before income taxes (26 ) (22 ) 1,310 — 1,262 Income tax expense (benefit) (19 ) — 359 — 340 Equity earnings from subsidiaries 911 288 — (1,199 ) — Net income $ 904 $ 266 $ 951 $ (1,199 ) $ 922 Net income attributable to non-controlling interest — — (18 ) — (18 ) Net income attributable to ICE $ 904 $ 266 $ 933 $ (1,199 ) $ 904 Intercontinental Exchange, Inc. Condensed Consolidating Statements of Comprehensive Income Nine Months Ended September 30, 2015 (In millions) ICE (Parent) Subsidiary Subsidiary Consolidating Adjustments Consolidated Total Net income $ 904 $ 266 $ 951 $ (1,199 ) $ 922 Other comprehensive loss: Foreign currency translation adjustments — — (17 ) — (17 ) Change in fair value of available-for-sale-securities — — (126 ) — (126 ) Employment benefit plan adjustments — — (2 ) — (2 ) Total other comprehensive loss — — (145 ) — (145 ) Comprehensive loss of subsidiaries (145 ) (5 ) — 150 — Comprehensive income 759 261 806 (1,049 ) 777 Comprehensive income attributable to non-controlling interests — — (18 ) — (18 ) Comprehensive income attributable to ICE $ 759 $ 261 $ 788 $ (1,049 ) $ 759 Intercontinental Exchange, Inc. Condensed Consolidating Statements of Income Three Months Ended September 30, 2015 (In millions) ICE (Parent) Subsidiary Subsidiary Consolidating Adjustments Consolidated Total Revenues: Transaction and clearing fees, net $ — $ — $ 795 $ — $ 795 Data services fees — — 209 — 209 Listing fees and other revenues — — 147 — 147 Total revenues — — 1,151 — 1,151 Transaction-based expenses — — 335 — 335 Total revenues, less transaction-based expenses — — 816 — 816 Operating expenses: Compensation and benefits — — 150 — 150 Technology and communication — — 49 — 49 Acquisition-related transaction and integration costs — — 8 — 8 Selling, general, administrative and other — — 75 — 75 Depreciation and amortization — — 94 — 94 Total operating expenses — — 376 — 376 Operating income — — 440 — 440 Intercompany interest on loans (2 ) 9 (7 ) — — Other income (expense), net (13 ) (17 ) 13 — (17 ) Total other income (expense), net (15 ) (8 ) 6 — (17 ) Income before income taxes (15 ) (8 ) 446 — 423 Income tax expense (benefit) (16 ) — 129 — 113 Equity earnings from subsidiaries 305 120 — (425 ) — Net income $ 306 $ 112 $ 317 $ (425 ) $ 310 Net income attributable to non-controlling interest — — (4 ) — (4 ) Net income attributable to ICE $ 306 $ 112 $ 313 $ (425 ) $ 306 Intercontinental Exchange, Inc. Condensed Consolidating Statements of Comprehensive Income Three Months Ended September 30, 2015 (In millions) ICE (Parent) Subsidiary Subsidiary Consolidating Adjustments Consolidated Total Net income $ 306 $ 112 $ 317 $ (425 ) $ 310 Other comprehensive loss: Foreign currency translation adjustments — (1 ) (35 ) — (36 ) Change in fair value of available-for-sale-securities — — (87 ) — (87 ) Total other comprehensive loss — (1 ) (122 ) — (123 ) Comprehensive income (loss) of subsidiaries (123 ) 9 — 114 — Comprehensive income 183 120 195 (311 ) 187 Comprehensive income attributable to non-controlling interests — — (4 ) — (4 ) Comprehensive income attributable to ICE $ 183 $ 120 $ 191 $ (311 ) $ 183 Intercontinental Exchange, Inc. Condensed Consolidating Statements of Income Nine Months Ended September 30, 2014 (In millions) ICE (Parent) Subsidiary Guarantor - NYSE Holdings Subsidiary Consolidating Adjustments Consolidated Total Revenues: Transaction and clearing fees, net $ — $ — $ 2,202 $ — $ 2,202 Data services fees — — 502 — 502 Listing fees and other revenues — — 385 — 385 Total revenues — — 3,089 — 3,089 Transaction-based expenses — — 797 — 797 Total revenues, less transaction-based expenses — — 2,292 — 2,292 Operating expenses: Compensation and benefits 1 — 447 — 448 Technology and communication — — 135 — 135 Acquisition-related transaction and integration costs — 9 93 — 102 Selling, general, administrative and other — — 315 — 315 Depreciation and amortization — — 244 — 244 Total operating expenses 1 9 1,234 — 1,244 Operating income (1 ) (9 ) 1,058 — 1,048 Total other income (expense), net (16 ) (69 ) 32 — (53 ) Income from continuing operations before income taxes (17 ) (78 ) 1,090 — 995 Income tax expense (benefit) (6 ) — 290 — 284 Equity earnings from subsidiaries 704 457 — (1,161 ) — Income from continuing operations 693 379 800 (1,161 ) 711 Income from discontinued operations, net of tax — — 11 — 11 Net income $ 693 $ 379 $ 811 $ (1,161 ) $ 722 Net income attributable to non-controlling interest — — (29 ) — (29 ) Net income attributable to ICE $ 693 $ 379 $ 782 $ (1,161 ) $ 693 Intercontinental Exchange, Inc. Condensed Consolidating Statements of Comprehensive Income Nine Months Ended September 30, 2014 (In millions) ICE (Parent) Subsidiary Guarantor - NYSE Holdings Subsidiary Consolidating Adjustments Consolidated Total Net income $ 693 $ 379 $ 811 $ (1,161 ) $ 722 Other comprehensive income (loss): Foreign currency translation adjustments — 1 (195 ) — (194 ) Change in fair value of available-for-sale-securities — — 58 — 58 Discontinuance of net investment hedge — — 21 — 21 Total other comprehensive income (loss) — 1 (116 ) — (115 ) Comprehensive income of subsidiaries 1,046 331 — (1,377 ) — Comprehensive income 1,739 711 695 (2,538 ) 607 Comprehensive income attributable to non-controlling interests — — (29 ) — (29 ) Comprehensive income attributable to ICE $ 1,739 $ 711 $ 666 $ (2,538 ) $ 578 Intercontinental Exchange, Inc. Condensed Consolidating Statements of Income Three Months Ended September 30, 2014 (In millions) ICE (Parent) Subsidiary Guarantor - NYSE Holdings Subsidiary Consolidating Adjustments Consolidated Total Revenues: Transaction and clearing fees, net $ — $ — $ 712 $ — $ 712 Data services fees — — 170 — 170 Listing fees and other revenues — — 128 — 128 Total revenues — — 1,010 — 1,010 Transaction-based expenses — — 265 — 265 Total revenues, less transaction-based expenses — — 745 — 745 Operating expenses: Compensation and benefits — — 144 — 144 Technology and communication — — 45 — 45 Acquisition-related transaction and integration costs — 5 35 — 40 Selling, general, administrative and other — — 103 — 103 Depreciation and amortization — — 83 — 83 Total operating expenses — 5 410 — 415 Operating income — (5 ) 335 — 330 Total other income (expense), net 8 (41 ) 16 — (17 ) Income from continuing operations before income taxes 8 (46 ) 351 — 313 Income tax expense 8 — 82 — 90 Equity earnings from subsidiaries 206 81 — (287 ) — Income from continuing operations 206 35 269 (287 ) 223 Income from discontinued operations, net of tax — — (10 ) — (10 ) Net income $ 206 $ 35 $ 259 $ (287 ) $ 213 Net income attributable to non-controlling interest — — (7 ) — (7 ) Net income attributable to ICE $ 206 $ 35 $ 252 $ (287 ) $ 206 Intercontinental Exchange, Inc. Condensed Consolidating Statements of Comprehensive Income Three Months Ended September 30, 2014 (In millions) ICE (Parent) Subsidiary Guarantor - NYSE Holdings Subsidiary Consolidating Adjustments Consolidated Total Net income $ 206 $ 35 $ 259 $ (287 ) $ 213 Other comprehensive loss: Foreign currency translation adjustments — — (278 ) — (278 ) Change in fair value of available-for-sale-securities — — (60 ) — (60 ) Total other comprehensive loss — — (338 ) — (338 ) Comprehensive loss of subsidiaries (51 ) (100 ) — 151 — Comprehensive income (loss) 155 (65 ) (79 ) (136 ) (125 ) Comprehensive income attributable to non-controlling interests — — (7 ) — (7 ) Comprehensive income (loss) attributable to ICE $ 155 $ (65 ) $ (86 ) $ (136 ) $ (132 ) Intercontinental Exchange, Inc. Condensed Consolidating Statements of Cash Flows Nine Months Ended September 30, 2015 (In millions) ICE (Parent) Subsidiary Subsidiary Non-Guarantors Consolidating Adjustments Consolidated Total Net cash provided by (used in) operating activities from continuing operations $ 182 $ 346 $ 465 $ (103 ) $ 890 Investing activities: Decrease in restricted cash — — 14 — 14 Loans to subsidiaries (301 ) (404 ) (842 ) 1,547 — 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 — — (192 ) — (192 ) Net cash provided by (used in) investing activities from continuing operations (301 ) 680 (1,080 ) 1,547 846 Financing activities: Repayments of debt facilities and commercial paper, net 348 (1,029 ) — — (681 ) Intercompany borrowing 646 (2 ) 903 (1,547 ) — Dividends to shareholders (242 ) — — — (242 ) Intercompany dividends — — (103 ) 103 — Repurchases of common stock (605 ) — — — (605 ) Purchase of subsidiary shares from non-controlling interest — — (128 ) — (128 ) Other financing activities (33 ) — (3 ) — (36 ) Net cash provided by (used in) financing activities from continuing operations 114 (1,031 ) 669 (1,444 ) (1,692 ) Effect of exchange rates on cash and cash equivalents — — (9 ) — (9 ) Net increase (decrease) in cash and cash equivalents (5 ) (5 ) 45 — 35 Cash and cash equivalents, beginning of period 6 5 641 — 652 Cash and cash equivalents, end of period $ 1 $ — $ 686 $ — $ 687 Intercontinental Exchange, Inc. Condensed Consolidating Statements of Cash Flows Nine Months Ended September 30, 2014 (In millions) ICE (Parent) Subsidiary Guarantor - NYSE Holdings Subsidiary Non-Guarantors Consolidating Adjustments Consolidated Total Net cash provided by operating activities from continuing operations $ 176 $ 347 $ 484 $ (85 ) $ 922 Investing activities: Increase in restricted cash — — (105 ) — (105 ) Cash paid for acquisitions, net of cash acquired — — (150 ) — (150 ) Loans to subsidiaries — (108 ) (698 ) 806 — Proceeds from IPO of Euronext and sales of NYSE Technologies — — 2,155 — 2,155 Purchases of term deposits and available-for-sale investments — — (1,304 ) — (1,304 ) Capital expenditures, capitalized software development costs and other — — (107 ) — (107 ) Net cash provided by (used in) investing activities from continuing operations — (108 ) (209 ) 806 489 Financing activities: Repayments of debt facilities and commercial paper, net (400 ) — (368 ) — (768 ) Intercompany borrowing 937 (239 ) 108 (806 ) — Dividends to shareholders (225 ) — — — (225 ) Intercompany dividends — — (85 ) 85 — Repurchases of common stock (448 ) — — — (448 ) Purchase of subsidiary shares from non-controlling interest — — (129 ) — (129 ) Other financing activities (30 ) — (18 ) — (48 ) Net cash used in financing activities from continuing operations (166 ) (239 ) (492 ) (721 ) (1,618 ) Cash and cash equivalents from discontinued operations — — (114 ) — (114 ) Effect of exchange rates on cash and cash equivalents — — (2 ) — (2 ) Net increase (decrease) in cash and cash equivalents 10 — (333 ) — (323 ) Cash and cash equivalents, beginning of period 2 — 959 — 961 Cash and cash equivalents, end of period $ 12 $ — $ 626 $ — $ 638 |