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 the NYSE USD Notes mature in October 2017. 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 September 30, 2016 (In millions) ICE (Parent) Subsidiary Subsidiary Consolidating Adjustments Consolidated Total Current assets: Cash and cash equivalents $ 1 $ — $ 457 $ — $ 458 Intercompany receivable 2,694 — 512 (3,206 ) — Margin deposits and guaranty funds — — 49,832 — 49,832 Notes receivable from affiliate, current — 597 — (597 ) — Other current assets 2 — 1,552 — 1,554 Total current assets 2,697 597 52,353 (3,803 ) 51,844 Property and equipment, net — — 1,080 — 1,080 Other non-current assets: Goodwill and other intangible assets, net — — 22,368 — 22,368 Investment in subsidiaries 22,062 14,180 — (36,242 ) — Notes receivable from affiliate, non-current 620 5,404 5,573 (11,597 ) — Other non-current assets 95 10 899 — 1,004 Total other non-current assets 22,777 19,594 28,840 (47,839 ) 23,372 Total assets $ 25,474 $ 20,191 $ 82,273 $ (51,642 ) $ 76,296 Current liabilities: Short-term debt $ 1,585 $ — $ — $ — $ 1,585 Margin deposits and guaranty funds — — 49,832 — 49,832 Intercompany payable — 3,206 — (3,206 ) — Notes payable to affiliates, current 281 — 316 (597 ) — Other current liabilities 59 — 878 — 937 Total current liabilities 1,925 3,206 51,026 (3,803 ) 52,354 Non-current liabilities: Long-term debt 3,869 851 — — 4,720 Notes payable to affiliates, non-current 4,164 1,409 6,024 (11,597 ) — Other non-current liabilities 4 — 3,640 — 3,644 Total non-current liabilities 8,037 2,260 9,664 (11,597 ) 8,364 Total liabilities 9,962 5,466 60,690 (15,400 ) 60,718 Redeemable non-controlling interest — — 34 — 34 Equity: Total shareholders’ equity 15,512 14,725 21,517 (36,242 ) 15,512 Non-controlling interest in consolidated subsidiaries — — 32 — 32 Total equity 15,512 14,725 21,549 (36,242 ) 15,544 Total liabilities and equity $ 25,474 $ 20,191 $ 82,273 $ (51,642 ) $ 76,296 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 Nine Months Ended September 30, 2016 (In millions) ICE (Parent) Subsidiary Subsidiary Consolidating Adjustments Consolidated Total Revenues: Transaction and clearing, net $ — $ — $ 2,566 $ — $ 2,566 Data services — — 1,463 — 1,463 Listings and other revenues — — 445 — 445 Revenues — — 4,474 — 4,474 Transaction-based expenses — — 1,113 — 1,113 Revenues, less transaction-based expenses — — 3,361 — 3,361 Operating expenses: Compensation and benefits 1 — 707 — 708 Technology and communication — — 277 — 277 Acquisition-related transaction and integration costs — — 61 — 61 Selling, general, administrative and other 1 — 235 — 236 Depreciation and amortization — — 470 — 470 Operating expenses 2 — 1,750 — 1,752 Operating income (loss) (2 ) — 1,611 — 1,609 Intercompany interest on loans (13 ) 32 (19 ) — — Other income (expense), net (113 ) (12 ) 15 — (110 ) Total other income (expense), net (126 ) 20 (4 ) — (110 ) Income (loss) before income taxes (128 ) 20 1,607 — 1,499 Income tax expense — — 409 — 409 Equity earnings from subsidiaries 1,197 920 — (2,117 ) — Net income $ 1,069 $ 940 $ 1,198 $ (2,117 ) $ 1,090 Net income attributable to non-controlling interest — — (20 ) — (20 ) Net income attributable to ICE $ 1,069 $ 940 $ 1,178 $ (2,117 ) $ 1,070 Intercontinental Exchange, Inc. Condensed Consolidating Statements of Comprehensive Income Nine Months Ended September 30, 2016 (In millions) ICE (Parent) Subsidiary Subsidiary Consolidating Adjustments Consolidated Total Net income $ 1,069 $ 940 $ 1,198 $ (2,117 ) $ 1,090 Other comprehensive income (loss): Foreign currency translation adjustments — — (245 ) — (245 ) Change in fair value of available-for-sale-securities — — 117 — 117 Total other comprehensive loss — — (128 ) — (128 ) Comprehensive loss of subsidiaries (128 ) (64 ) — 192 — Comprehensive income 941 876 1,070 (1,925 ) 962 Comprehensive income attributable to non-controlling interests — — (20 ) — (20 ) Comprehensive income attributable to ICE $ 941 $ 876 $ 1,050 $ (1,925 ) $ 942 Intercontinental Exchange, Inc. Condensed Consolidating Statements of Income Three Months Ended September 30, 2016 (In millions) ICE (Parent) Subsidiary Subsidiary Consolidating Adjustments Consolidated Total Revenues: Transaction and clearing, net $ — $ — $ 777 $ — $ 777 Data services — — 489 — 489 Listings and other revenues — — 150 — 150 Revenues — — 1,416 — 1,416 Transaction-based expenses — — 338 — 338 Revenues, less transaction-based expenses — — 1,078 — 1,078 Operating expenses: Compensation and benefits — — 236 — 236 Technology and communication — — 93 — 93 Acquisition-related transaction and integration costs — — 14 — 14 Selling, general, administrative and other 1 — 79 — 80 Depreciation and amortization — — 181 — 181 Operating expenses 1 — 603 — 604 Operating income (loss) (1 ) — 475 — 474 Intercompany interest on loans (3 ) 16 (13 ) — — Other income (expense), net (34 ) (4 ) 7 — (31 ) Total other income (expense), net (37 ) 12 (6 ) — (31 ) Income (loss) before income taxes (38 ) 12 469 — 443 Income tax expense — — 93 — 93 Equity earnings from subsidiaries 381 309 — (690 ) — Net income $ 343 $ 321 $ 376 $ (690 ) $ 350 Net income attributable to non-controlling interest — — (6 ) — (6 ) Net income attributable to ICE $ 343 $ 321 $ 370 $ (690 ) $ 344 Intercontinental Exchange, Inc. Condensed Consolidating Statements of Comprehensive Income Three Months Ended September 30, 2016 (In millions) ICE (Parent) Subsidiary Subsidiary Consolidating Adjustments Consolidated Total Net income $ 343 $ 321 $ 376 $ (690 ) $ 350 Other comprehensive loss: Foreign currency translation adjustments — — (46 ) — (46 ) Change in fair value of available-for-sale-securities — — (12 ) — (12 ) Total other comprehensive loss — — (58 ) — (58 ) Comprehensive loss of subsidiaries (58 ) (46 ) — 104 — Comprehensive income 285 275 318 (586 ) 292 Comprehensive income attributable to non-controlling interests — — (6 ) — (6 ) Comprehensive income attributable to ICE $ 285 $ 275 $ 312 $ (586 ) $ 286 Intercontinental Exchange, Inc. Condensed Consolidating Statements of Income Nine Months Ended September 30, 2015 (In millions) ICE (Parent) Subsidiary Guarantor - NYSE Holdings Subsidiary Consolidating Adjustments Consolidated Total Revenues: Transaction and clearing, net $ — $ — $ 2,414 $ — $ 2,414 Data services — — 614 — 614 Listings and other revenues — — 435 — 435 Revenues — — 3,463 — 3,463 Transaction-based expenses — — 1,000 — 1,000 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 Operating expenses 2 — 1,129 — 1,131 Operating income (loss) (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 (loss) 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 Guarantor - NYSE Holdings 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 Guarantor - NYSE Holdings Subsidiary Consolidating Adjustments Consolidated Total Revenues: Transaction and clearing, net $ — $ — $ 831 $ — $ 831 Data services — — 209 — 209 Listings and other revenues — — 147 — 147 Revenues — — 1,187 — 1,187 Transaction-based expenses — — 371 — 371 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 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 (loss) 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 Guarantor - NYSE Holdings 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 Cash Flows Nine Months Ended September 30, 2016 (In millions) ICE (Parent) Subsidiary Subsidiary Non-Guarantors Consolidating Adjustments Consolidated Total Net cash provided by operating activities $ 25 $ 78 $ 1,477 $ (72 ) $ 1,508 Investing activities: Loans to subsidiaries (138 ) (2,168 ) (2,638 ) 4,944 — Capital expenditures and capitalized software development costs — — (254 ) — (254 ) Decrease in restricted cash and investments — — 18 — 18 Other investing activities — — (70 ) — (70 ) Net cash used in investing activities (138 ) (2,168 ) (2,944 ) 4,944 (306 ) Financing activities: Repayments of commercial paper, net (1,006 ) — — — (1,006 ) Intercompany borrowing 1,458 2,090 1,396 (4,944 ) — Dividends to shareholders (307 ) — — — (307 ) Intercompany dividends — — (72 ) 72 — Other financing activities (32 ) — (21 ) — (53 ) Net cash provided by (used in) financing activities 113 2,090 1,303 (4,872 ) (1,366 ) Effect of exchange rates on cash and cash equivalents — — (5 ) — (5 ) Net decrease in cash and cash equivalents — — (169 ) — (169 ) Cash and cash equivalents, beginning of period 1 — 626 — 627 Cash and cash equivalents, end of period $ 1 $ — $ 457 $ — $ 458 Intercontinental Exchange, Inc. Condensed Consolidating Statements of Cash Flows Nine Months Ended September 30, 2015 (In millions) ICE (Parent) Subsidiary Guarantor - NYSE Holdings Subsidiary Non-Guarantors Consolidating Adjustments Consolidated Total Net cash provided by operating activities $ 182 $ 346 $ 465 $ (103 ) $ 890 Investing activities: Loans to subsidiaries (301 ) (404 ) (842 ) 1,547 — Proceeds from term deposits and sales of available-for-sale investments — 1,084 — — 1,084 Capital expenditures and capitalized software development costs — — (192 ) — (192 ) Decrease in restricted cash and investments — — 14 — 14 Other investing activities — — (60 ) — (60 ) Net cash provided by (used in) investing activities (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 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 |