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 entity’s 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 Credit Facility, Commercial Paper Program and our senior notes. Similarly, ICE fully and unconditionally guarantees, on an unsecured and unsubordinated basis, the payment of principal, premium, if any, and interest of the NYSE USD Notes. The guarantees will remain in place until each applicable debt obligation has been satisfied. The following 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 March 31, 2016 (In millions) ICE (Parent) Subsidiary Subsidiary Consolidating Adjustments Consolidated Total Current assets: Cash and cash equivalents $ 1 $ — $ 467 $ — $ 468 Intercompany receivable 3,045 — — (3,045 ) — Margin deposits and guaranty funds — — 52,329 — 52,329 Notes receivable from affiliate, current — 281 38 (319 ) — Other current assets 5 — 1,752 — 1,757 Total current assets 3,051 281 54,586 (3,364 ) 54,554 Property and equipment, net — — 1,018 — 1,018 Other non-current assets: Goodwill and other intangible assets, net — — 22,734 — 22,734 Investment in subsidiaries 21,514 9,913 — (31,427 ) — Notes receivable from affiliate, non-current — 3,482 4,036 (7,518 ) — Other non-current assets 18 11 825 — 854 Total other non-current assets 21,532 13,406 27,595 (38,945 ) 23,588 Total assets $ 24,583 $ 13,687 $ 83,199 $ (42,309 ) $ 79,160 Current liabilities: Short-term debt $ 2,048 $ — $ — $ — $ 2,048 Margin deposits and guaranty funds — — 52,329 — 52,329 Intercompany payable — 1,636 1,409 (3,045 ) — Notes payable to affiliates, current 319 — — (319 ) — Other current liabilities 61 — 1,198 — 1,259 Total current liabilities 2,428 1,636 54,936 (3,364 ) 55,636 Non-current liabilities: Long-term debt 3,866 852 — — 4,718 Notes payable to affiliates, non-current 3,241 795 3,482 (7,518 ) — Other non-current liabilities — — 3,692 — 3,692 Total non-current liabilities 7,107 1,647 7,174 (7,518 ) 8,410 Total liabilities 9,535 3,283 62,110 (10,882 ) 64,046 Redeemable non-controlling interest — — 34 — 34 Equity: Total shareholders' equity 15,048 10,404 21,023 (31,427 ) 15,048 Non-controlling interest in consolidated subsidiaries — — 32 — 32 Total equity 15,048 10,404 21,055 (31,427 ) 15,080 Total liabilities and equity $ 24,583 $ 13,687 $ 83,199 $ (42,309 ) $ 79,160 Intercontinental Exchange, Inc. Condensed Consolidating Balance Sheets As of December 31, 2015 (In millions) ICE (Parent) Subsidiary Subsidiary Consolidating Adjustments Consolidated Total Current assets: Cash and cash equivalents $ 1 $ — $ 626 $ — $ 627 Intercompany receivable 3,176 — — (3,176 ) — Margin deposits and guaranty funds — — 51,169 — 51,169 Note receivable from affiliate, current — 705 77 (782 ) — Other current assets 5 — 1,512 — 1,517 Total current assets 3,182 705 53,384 (3,958 ) 53,313 Property and equipment, net — — 1,037 — 1,037 Other non-current assets: Goodwill and other intangible assets, net — — 22,837 — 22,837 Investment in subsidiaries 21,120 9,840 — (30,960 ) — Note receivable from affiliate, non-current — 3,128 3,370 (6,498 ) — Other non-current assets 20 10 770 — 800 Total other non-current assets 21,140 12,978 26,977 (37,458 ) 23,637 Total assets $ 24,322 $ 13,683 $ 81,398 $ (41,416 ) $ 77,987 Current liabilities: Short-term debt $ 2,591 $ — $ — $ — $ 2,591 Margin deposits and guaranty funds — — 51,169 — 51,169 Intercompany payable — 1,784 1,392 (3,176 ) — Notes payable to affiliates, current 358 — 424 (782 ) — Other current liabilities 36 — 947 — 983 Total current liabilities 2,985 1,784 53,932 (3,958 ) 54,743 Non-current liabilities: Long-term debt 3,865 852 — — 4,717 Notes payable to affiliates, non-current 2,629 741 3,128 (6,498 ) — Other non-current liabilities 35 — 3,617 — 3,652 Total non-current liabilities 6,529 1,593 6,745 (6,498 ) 8,369 Total liabilities 9,514 3,377 60,677 (10,456 ) 63,112 Redeemable non-controlling interest — — 35 — 35 Equity: Total shareholders' equity 14,808 10,306 20,654 (30,960 ) 14,808 Non-controlling interest in consolidated subsidiaries — — 32 — 32 Total equity 14,808 10,306 20,686 (30,960 ) 14,840 Total liabilities and equity $ 24,322 $ 13,683 $ 81,398 $ (41,416 ) $ 77,987 Intercontinental Exchange, Inc. Condensed Consolidating Statements of Income Three Months Ended March 31, 2016 (In millions) ICE (Parent) Subsidiary Subsidiary Consolidating Adjustments Consolidated Total Revenues: Transaction and clearing, net $ — $ — $ 929 $ — $ 929 Data services — — 477 — 477 Listings and other revenues — — 148 — 148 Revenues — — 1,554 — 1,554 Transaction-based expenses — — 400 — 400 Revenues, less transaction-based expenses — — 1,154 — 1,154 Operating expenses: Compensation and benefits — — 236 — 236 Technology and communication — — 92 — 92 Acquisition-related transaction and integration costs — — 27 — 27 Selling, general, administrative and other — — 72 — 72 Depreciation and amortization — — 143 — 143 Operating expenses — — 570 — 570 Operating income — — 584 — 584 Intercompany interest on loans (4 ) 8 (4 ) — — Other income (expense), net (41 ) (4 ) 1 — (44 ) Total other income (expense), net (45 ) 4 (3 ) — (44 ) Income (loss) before income taxes (45 ) 4 581 — 540 Income tax expense — — 163 — 163 Equity earnings from subsidiaries 414 113 — (527 ) — Net income $ 369 $ 117 $ 418 $ (527 ) $ 377 Net income attributable to non-controlling interest — — (8 ) — (8 ) Net income attributable to ICE $ 369 $ 117 $ 410 $ (527 ) $ 369 Intercontinental Exchange, Inc. Condensed Consolidating Statements of Comprehensive Income Three Months Ended March 31, 2016 (In millions) ICE (Parent) Subsidiary Subsidiary Consolidating Adjustments Consolidated Total Net income $ 369 $ 117 $ 418 $ (527 ) $ 377 Other comprehensive income (loss): Foreign currency translation adjustments — — (74 ) — (74 ) Change in fair value of available-for-sale-securities — — 54 — 54 Total other comprehensive loss — — (20 ) — (20 ) Comprehensive loss of subsidiaries (25 ) (19 ) — 44 — Comprehensive income 344 98 398 (483 ) 357 Comprehensive income attributable to non-controlling interests — — (8 ) — (8 ) Comprehensive income attributable to ICE $ 344 $ 98 $ 390 $ (483 ) $ 349 Intercontinental Exchange, Inc. Condensed Consolidating Statements of Income Three Months Ended March 31, 2015 (In millions) ICE (Parent) Subsidiary Guarantor - NYSE Holdings Subsidiary Consolidating Adjustments Consolidated Total Revenues: Transaction and clearing, net $ — $ — $ 836 $ — $ 836 Data services — — 200 — 200 Listings and other revenues — — 144 — 144 Revenues — — 1,180 — 1,180 Transaction-based expenses — — 330 — 330 Revenues, less transaction-based expenses — — 850 — 850 Operating expenses: Compensation and benefits — — 151 — 151 Technology and communication — — 51 — 51 Acquisition-related transaction and integration costs — — 19 — 19 Selling, general, administrative and other 1 — 77 — 78 Depreciation and amortization — — 89 — 89 Operating expenses 1 — 387 — 388 Operating income (loss) (1 ) — 463 — 462 Total other income (expense), net 18 (30 ) (9 ) — (21 ) Income (loss) before income taxes 17 (30 ) 454 — 441 Income tax expense 7 — 111 — 118 Equity earnings from subsidiaries 305 97 — (402 ) — Net income $ 315 $ 67 $ 343 $ (402 ) $ 323 Net income attributable to non-controlling interest — — (8 ) — (8 ) Net income attributable to ICE $ 315 $ 67 $ 335 $ (402 ) $ 315 Intercontinental Exchange, Inc. Condensed Consolidating Statements of Comprehensive Income Three Months Ended March 31, 2015 (In millions) ICE (Parent) Subsidiary Guarantor - NYSE Holdings Subsidiary Consolidating Adjustments Consolidated Total Net income $ 315 $ 67 $ 343 $ (402 ) $ 323 Other comprehensive income (loss): Foreign currency translation adjustments — 1 (38 ) — (37 ) Change in fair value of available-for-sale-securities — — (70 ) — (70 ) Total other comprehensive income (loss) — 1 (108 ) — (107 ) Comprehensive loss of subsidiaries (107 ) (27 ) — 134 — Comprehensive income 208 41 235 (268 ) 216 Comprehensive income attributable to non-controlling interests — — (8 ) — (8 ) Comprehensive income attributable to ICE $ 208 $ 41 $ 227 $ (268 ) $ 208 Intercontinental Exchange, Inc. Condensed Consolidating Statements of Cash Flows Three Months Ended March 31, 2016 (In millions) ICE (Parent) Subsidiary Subsidiary Non-Guarantors Consolidating Adjustments Consolidated Total Net cash provided by (used in) operating activities $ (15 ) $ 24 $ 609 $ (21 ) $ 597 Investing activities: Increase in restricted cash — — (3 ) — (3 ) Loans to subsidiaries 131 70 (627 ) 426 — Capital expenditures, capitalized software development costs and other — — (56 ) — (56 ) Net cash provided by (used in) investing activities 131 70 (686 ) 426 (59 ) Financing activities: Repayments of commercial paper, net (543 ) — — — (543 ) Intercompany borrowing 573 (94 ) (53 ) (426 ) — Dividends to shareholders (102 ) — — — (102 ) Intercompany dividends — — (21 ) 21 — Payments relating to treasury shares received for restricted stock tax payments and stock option exercises (47 ) — — — (47 ) Other financing activities 3 — (8 ) — (5 ) Net cash used in financing activities (116 ) (94 ) (82 ) (405 ) (697 ) Net decrease in cash and cash equivalents — — (159 ) — (159 ) Cash and cash equivalents, beginning of period 1 — 626 — 627 Cash and cash equivalents, end of period $ 1 $ — $ 467 $ — $ 468 Intercontinental Exchange, Inc. Condensed Consolidating Statements of Cash Flows Three Months Ended March 31, 2015 (In millions) ICE (Parent) Subsidiary Guarantor - NYSE Holdings Subsidiary Non-Guarantors Consolidating Adjustments Consolidated Total Net cash provided by (used in) operating activities $ 82 $ (612 ) $ 1,008 $ (13 ) $ 465 Investing activities: Decrease in restricted cash — — 34 — 34 Loans to subsidiaries — 73 (707 ) 634 — Additional contribution to equity method investee — — (60 ) — (60 ) Capital expenditures, capitalized software development costs and other — — (60 ) — (60 ) Net cash provided by (used in) investing activities — 73 (793 ) 634 (86 ) Financing activities: Proceeds from commercial paper, net 35 — — — 35 Intercompany borrowing 173 534 (73 ) (634 ) — Dividends to shareholders (73 ) — — — (73 ) Intercompany dividends — — (13 ) 13 — Repurchases of common stock (196 ) — — — (196 ) Other financing activities (19 ) — (15 ) — (34 ) Net cash provided by (used in) financing activities (80 ) 534 (101 ) (621 ) (268 ) Effect of exchange rates on cash and cash equivalents — — (11 ) — (11 ) Net increase (decrease) in cash and cash equivalents 2 (5 ) 103 — 100 Cash and cash equivalents, beginning of period 6 5 641 — 652 Cash and cash equivalents, end of period $ 8 $ — $ 744 $ — $ 752 |