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 100% owned subsidiary and fully and unconditionally guarantees, on an unsecured and unsubordinated basis, the payment of principal, premium, if any, and interest of 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 June 30, 2016 (In millions) ICE (Parent) Subsidiary Subsidiary Consolidating Adjustments Consolidated Total Current assets: Cash and cash equivalents $ 2 $ — $ 388 $ — $ 390 Intercompany receivable 3,267 — 312 (3,579 ) — Margin deposits and guaranty funds — — 48,501 — 48,501 Notes receivable from affiliate, current — 343 — (343 ) — Other current assets 2 — 1,737 — 1,739 Total current assets 3,271 343 50,938 (3,922 ) 50,630 Property and equipment, net — — 1,048 — 1,048 Other non-current assets: Goodwill and other intangible assets, net — — 22,539 — 22,539 Investment in subsidiaries 21,776 13,925 — (35,701 ) — Notes receivable from affiliate, non-current — 5,433 4,689 (10,122 ) — Other non-current assets 91 10 906 — 1,007 Total other non-current assets 21,867 19,368 28,134 (45,823 ) 23,546 Total assets $ 25,138 $ 19,711 $ 80,120 $ (49,745 ) $ 75,224 Current liabilities: Short-term debt $ 1,811 $ — $ — $ — $ 1,811 Margin deposits and guaranty funds — — 48,501 — 48,501 Intercompany payable — 3,579 — (3,579 ) — Notes payable to affiliates, current 281 — 62 (343 ) — Other current liabilities 24 — 1,102 — 1,126 Total current liabilities 2,116 3,579 49,665 (3,922 ) 51,438 Non-current liabilities: Long-term debt 3,868 851 — — 4,719 Notes payable to affiliates, non-current 3,858 831 5,433 (10,122 ) — Other non-current liabilities 4 — 3,700 — 3,704 Total non-current liabilities 7,730 1,682 9,133 (10,122 ) 8,423 Total liabilities 9,846 5,261 58,798 (14,044 ) 59,861 Redeemable non-controlling interest — — 33 — 33 Equity: Total shareholders' equity 15,292 14,450 21,251 (35,701 ) 15,292 Non-controlling interest in consolidated subsidiaries — — 38 — 38 Total equity 15,292 14,450 21,289 (35,701 ) 15,330 Total liabilities and equity $ 25,138 $ 19,711 $ 80,120 $ (49,745 ) $ 75,224 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 Six Months Ended June 30, 2016 (In millions) ICE (Parent) Subsidiary Subsidiary Consolidating Adjustments Consolidated Total Revenues: Transaction and clearing, net $ — $ — $ 1,789 $ — $ 1,789 Data services — — 974 — 974 Listings and other revenues — — 295 — 295 Revenues — — 3,058 — 3,058 Transaction-based expenses — — 775 — 775 Revenues, less transaction-based expenses — — 2,283 — 2,283 Operating expenses: Compensation and benefits 1 — 471 — 472 Technology and communication — — 184 — 184 Acquisition-related transaction and integration costs — — 47 — 47 Selling, general, administrative and other — — 156 — 156 Depreciation and amortization — — 289 — 289 Operating expenses 1 — 1,147 — 1,148 Operating income (loss) (1 ) — 1,136 — 1,135 Intercompany interest on loans (10 ) 16 (6 ) — — Other income (expense), net (79 ) (8 ) 8 — (79 ) Total other income (expense), net (89 ) 8 2 — (79 ) Income (loss) before income taxes (90 ) 8 1,138 — 1,056 Income tax expense — — 316 — 316 Equity earnings from subsidiaries 816 611 — (1,427 ) — Net income $ 726 $ 619 $ 822 $ (1,427 ) $ 740 Net income attributable to non-controlling interest — — (14 ) — (14 ) Net income attributable to ICE $ 726 $ 619 $ 808 $ (1,427 ) $ 726 Intercontinental Exchange, Inc. Condensed Consolidating Statements of Comprehensive Income Six Months Ended June 30, 2016 (In millions) ICE (Parent) Subsidiary Subsidiary Consolidating Adjustments Consolidated Total Net income $ 726 $ 619 $ 822 $ (1,427 ) $ 740 Other comprehensive income (loss): Foreign currency translation adjustments — — (199 ) — (199 ) Change in fair value of available-for-sale-securities — — 129 — 129 Total other comprehensive loss — — (70 ) — (70 ) Comprehensive loss of subsidiaries (70 ) (18 ) — 88 — Comprehensive income 656 601 752 (1,339 ) 670 Comprehensive income attributable to non-controlling interests — — (14 ) — (14 ) Comprehensive income attributable to ICE $ 656 $ 601 $ 738 $ (1,339 ) $ 656 Intercontinental Exchange, Inc. Condensed Consolidating Statements of Income Three Months Ended June 30, 2016 (In millions) ICE (Parent) Subsidiary Subsidiary Consolidating Adjustments Consolidated Total Revenues: Transaction and clearing, net $ — $ — $ 860 $ — $ 860 Data services — — 497 — 497 Listings and other revenues — — 147 — 147 Revenues — — 1,504 — 1,504 Transaction-based expenses — — 375 — 375 Revenues, less transaction-based expenses — — 1,129 — 1,129 Operating expenses: Compensation and benefits 1 — 235 — 236 Technology and communication — — 92 — 92 Acquisition-related transaction and integration costs — — 20 — 20 Selling, general, administrative and other — — 84 — 84 Depreciation and amortization — — 146 — 146 Operating expenses 1 — 577 — 578 Operating income (loss) (1 ) — 552 — 551 Intercompany interest on loans (6 ) 8 (2 ) — — Other income (expense), net (38 ) (4 ) 7 — (35 ) Total other income (expense), net (44 ) 4 5 — (35 ) Income (loss) before income taxes (45 ) 4 557 — 516 Income tax expense — — 153 — 153 Equity earnings from subsidiaries 402 324 — (726 ) — Net income $ 357 $ 328 $ 404 $ (726 ) $ 363 Net income attributable to non-controlling interest — — (6 ) — (6 ) Net income attributable to ICE $ 357 $ 328 $ 398 $ (726 ) $ 357 Intercontinental Exchange, Inc. Condensed Consolidating Statements of Comprehensive Income Three Months Ended June 30, 2016 (In millions) ICE (Parent) Subsidiary Subsidiary Consolidating Adjustments Consolidated Total Net income $ 357 $ 328 $ 404 $ (726 ) $ 363 Other comprehensive income (loss): Foreign currency translation adjustments — — (125 ) — (125 ) Change in fair value of available-for-sale-securities — — 75 — 75 Total other comprehensive loss — — (50 ) — (50 ) Comprehensive loss of subsidiaries (50 ) (28 ) — 78 — Comprehensive income 307 300 354 (648 ) 313 Comprehensive income attributable to non-controlling interests — — (6 ) — (6 ) Comprehensive income attributable to ICE $ 307 $ 300 $ 348 $ (648 ) $ 307 Intercontinental Exchange, Inc. Condensed Consolidating Statements of Income Six Months Ended June 30, 2015 (In millions) ICE (Parent) Subsidiary Guarantor - NYSE Holdings Subsidiary Consolidating Adjustments Consolidated Total Revenues: Transaction and clearing, net $ — $ — $ 1,583 $ — $ 1,583 Data services — — 405 — 405 Listings and other revenues — — 288 — 288 Revenues — — 2,276 — 2,276 Transaction-based expenses — — 629 — 629 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 Operating expenses 2 — 753 — 755 Operating income (loss) (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 (loss) 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 Guarantor - NYSE Holdings 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 Guarantor - NYSE Holdings Subsidiary Consolidating Adjustments Consolidated Total Revenues: Transaction and clearing, net $ — $ — $ 747 $ — $ 747 Data services — — 205 — 205 Listings and other revenues — — 144 — 144 Revenues — — 1,096 — 1,096 Transaction-based expenses — — 299 — 299 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 Operating expenses 1 — 366 — 367 Operating income (loss) (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 (loss) 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 Guarantor - NYSE Holdings 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 Cash Flows Six Months Ended June 30, 2016 (In millions) ICE (Parent) Subsidiary Subsidiary Non-Guarantors Consolidating Adjustments Consolidated Total Net cash provided by (used in) operating activities $ (40 ) $ 59 $ 1,149 $ (65 ) $ 1,103 Investing activities: Loans to subsidiaries (91 ) (1,943 ) (1,554 ) 3,588 — Capital expenditures and capitalized software development costs — — (157 ) — (157 ) Increase in restricted cash and investments — — (75 ) — (75 ) Other investing activities — — (70 ) — (70 ) Net cash used in investing activities (91 ) (1,943 ) (1,856 ) 3,588 (302 ) Financing activities: Repayments of commercial paper, net (780 ) (1 ) — — (781 ) Intercompany borrowing 1,152 1,885 551 (3,588 ) — Dividends to shareholders (205 ) — — — (205 ) Intercompany dividends — — (65 ) 65 — Other financing activities (35 ) — (10 ) — (45 ) Net cash provided by (used in) financing activities 132 1,884 476 (3,523 ) (1,031 ) Effect of exchange rates on cash and cash equivalents — — (7 ) — (7 ) Net increase (decrease) in cash and cash equivalents 1 — (238 ) — (237 ) Cash and cash equivalents, beginning of period 1 — 626 — 627 Cash and cash equivalents, end of period $ 2 $ — $ 388 $ — $ 390 Intercontinental Exchange, Inc. Condensed Consolidating Statements of Cash Flows Six Months Ended June 30, 2015 (In millions) ICE (Parent) Subsidiary Guarantor - NYSE Holdings Subsidiary Non-Guarantors Consolidating Adjustments Consolidated Total Net cash provided by (used in) operating activities $ (25 ) $ (38 ) $ 845 $ (12 ) $ 770 Investing activities: Loans to subsidiaries — (305 ) (801 ) 1,106 — Proceeds from term deposits and sales of available-for-sale investments — 1,084 — — 1,084 Capital expenditures and capitalized software development costs — — (136 ) — (136 ) Decrease in restricted cash and investments — — 11 — 11 Other investing activities — — (60 ) — (60 ) Net cash provided by (used in) investing activities — 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 ) Repurchases of common stock (399 ) — — — (399 ) Purchase of subsidiary shares from non-controlling interest — — (128 ) — (128 ) Other financing activities (29 ) — (15 ) 12 (32 ) Net cash provided by (used in) financing activities 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 |