Condensed Consolidating Financial Statements (Unaudited) | 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 Notes. The guarantees will remain in place until the NYSE 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 March 31, 2017 (In millions) ICE (Parent) Subsidiary Subsidiary Consolidating Adjustments Consolidated Total Current assets: Cash and cash equivalents $ 3 $ — $ 357 $ — $ 360 Intercompany receivable 2,211 — — (2,211 ) — Margin deposits and guaranty funds — — 52,354 — 52,354 Notes receivable from affiliate, current — 281 33 (314 ) — Other current assets — — 2,359 — 2,359 Total current assets 2,214 281 55,103 (2,525 ) 55,073 Property and equipment, net — — 1,132 — 1,132 Other non-current assets: Goodwill and other intangible assets, net — — 22,658 — 22,658 Investment in subsidiaries 23,761 13,571 — (37,332 ) — Notes receivable from affiliate, non-current 620 6,318 7,098 (14,036 ) — Other non-current assets 102 10 488 — 600 Total other non-current assets 24,483 19,899 30,244 (51,368 ) 23,258 Total assets $ 26,697 $ 20,180 $ 86,479 $ (53,893 ) $ 79,463 Current liabilities: Short-term debt $ 1,525 $ 851 $ — $ — $ 2,376 Margin deposits and guaranty funds — — 52,354 — 52,354 Intercompany payable — 1,864 347 (2,211 ) — Notes payable to affiliates, current 283 31 — (314 ) — Other current liabilities 64 — 1,212 — 1,276 Total current liabilities 1,872 2,746 53,913 (2,525 ) 56,006 Non-current liabilities: Long-term debt 3,872 — — — 3,872 Notes payable to affiliates, non-current 5,194 1,903 6,939 (14,036 ) — Other non-current liabilities 4 — 3,757 — 3,761 Total non-current liabilities 9,070 1,903 10,696 (14,036 ) 7,633 Total liabilities 10,942 4,649 64,609 (16,561 ) 63,639 Redeemable non-controlling interest — — 37 — 37 Equity: Total shareholders’ equity 15,755 15,531 21,801 (37,332 ) 15,755 Non-controlling interest in consolidated subsidiaries — — 32 — 32 Total equity 15,755 15,531 21,833 (37,332 ) 15,787 Total liabilities and equity $ 26,697 $ 20,180 $ 86,479 $ (53,893 ) $ 79,463 Intercontinental Exchange, Inc. Condensed Consolidating Balance Sheets As of December 31, 2016 (In millions) ICE (Parent) Subsidiary Subsidiary Consolidating Adjustments Consolidated Total Current assets: Cash and cash equivalents $ 1 $ — $ 406 $ — $ 407 Intercompany receivable 2,340 — — (2,340 ) — Margin deposits and guaranty funds — — 55,150 — 55,150 Note receivable from affiliate, current — 281 23 (304 ) — Other current assets — — 1,576 — 1,576 Total current assets 2,341 281 57,155 (2,644 ) 57,133 Property and equipment, net — — 1,129 — 1,129 Other non-current assets: Goodwill and other intangible assets, net — — 22,711 — 22,711 Investment in subsidiaries 23,266 13,238 — (36,504 ) — Note receivable from affiliate, non-current 620 5,958 6,373 (12,951 ) — Other non-current assets 100 11 919 — 1,030 Total other non-current assets 23,986 19,207 30,003 (49,455 ) 23,741 Total assets $ 26,327 $ 19,488 $ 88,287 $ (52,099 ) $ 82,003 Current liabilities: Short-term debt $ 1,642 $ 851 $ — $ — $ 2,493 Margin deposits and guaranty funds — — 55,150 — 55,150 Intercompany payable — 1,935 405 (2,340 ) — Notes payable to affiliates, current 281 23 — (304 ) — Other current liabilities 31 — 943 — 974 Total current liabilities 1,954 2,809 56,498 (2,644 ) 58,617 Non-current liabilities: Long-term debt 3,871 — — — 3,871 Notes payable to affiliates, non-current 4,781 1,592 6,578 (12,951 ) — Other non-current liabilities 4 — 3,721 — 3,725 Total non-current liabilities 8,656 1,592 10,299 (12,951 ) 7,596 Total liabilities 10,610 4,401 66,797 (15,595 ) 66,213 Redeemable non-controlling interest — — 36 — 36 Equity: Total shareholders’ equity 15,717 15,087 21,417 (36,504 ) 15,717 Non-controlling interest in consolidated subsidiaries — — 37 — 37 Total equity 15,717 15,087 21,454 (36,504 ) 15,754 Total liabilities and equity $ 26,327 $ 19,488 $ 88,287 $ (52,099 ) $ 82,003 Intercontinental Exchange, Inc. Condensed Consolidating Statements of Income Three Months Ended March 31, 2017 (In millions) ICE (Parent) Subsidiary Subsidiary Consolidating Adjustments Consolidated Total Revenues: Transaction and clearing, net $ — $ — $ 798 $ — $ 798 Data services — — 520 — 520 Listings and other revenues — — 151 — 151 Revenues — — 1,469 — 1,469 Transaction-based expenses — — 305 — 305 Revenues, less transaction-based expenses — — 1,164 — 1,164 Operating expenses: Compensation and benefits 1 — 244 — 245 Acquisition-related transaction and integration costs — — 14 — 14 Technology and communication — — 98 — 98 Selling, general, administrative and other — — 91 — 91 Depreciation and amortization — — 134 — 134 Operating expenses 1 — 581 — 582 Operating income (loss) (1 ) — 583 — 582 Intercompany interest on loans (10 ) 18 (8 ) — — Other income (expense), net (37 ) (4 ) 182 — 141 Total other income (expense), net (47 ) 14 174 — 141 Income (loss) before income taxes (48 ) 14 757 — 723 Income tax expense — — 213 — 213 Equity earnings from subsidiaries 550 430 — (980 ) — Net income $ 502 $ 444 $ 544 $ (980 ) $ 510 Net income attributable to non-controlling interest — — (8 ) — (8 ) Net income attributable to ICE $ 502 $ 444 $ 536 $ (980 ) $ 502 Intercontinental Exchange, Inc. Condensed Consolidating Statements of Comprehensive Income Three Months Ended March 31, 2017 (In millions) ICE (Parent) Subsidiary Subsidiary Consolidating Adjustments Consolidated Total Net income $ 502 $ 444 $ 544 $ (980 ) $ 510 Other comprehensive income (loss): Foreign currency translation adjustments — — 25 — 25 Change in fair value of available-for-sale-securities — — 68 — 68 Reclassification of realized gain on available-for-sale investment to other income — — (176 ) — (176 ) Other comprehensive loss — — (83 ) — (83 ) Comprehensive loss of subsidiaries (83 ) (87 ) — 170 — Comprehensive income 419 357 461 (810 ) 427 Comprehensive income attributable to non-controlling interests — — (8 ) — (8 ) Comprehensive income attributable to ICE $ 419 $ 357 $ 453 $ (810 ) $ 419 Intercontinental Exchange, Inc. Condensed Consolidating Statements of Income Three Months Ended March 31, 2016 (In millions) ICE (Parent) Subsidiary Guarantor - NYSE Holdings 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 Acquisition-related transaction and integration costs — — 27 — 27 Technology and communication — — 92 — 92 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 Guarantor - NYSE Holdings 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 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 Cash Flows Three Months Ended March 31, 2017 (In millions) ICE (Parent) Subsidiary Subsidiary Non-Guarantors Consolidating Adjustments Consolidated Total Net cash provided by (used in) operating activities $ (2 ) $ 112 $ 509 $ (8 ) $ 611 Investing activities: Cash received for divestiture (net of cash paid for acquisition) — — 22 — 22 Loans to subsidiaries 129 (360 ) (735 ) 966 — Capital expenditures and capitalized software development costs — — (66 ) — (66 ) Increase in restricted cash and investments — — (64 ) — (64 ) Net cash provided by (used in) investing activities 129 (360 ) (843 ) 966 (108 ) Financing activities: Repayments of commercial paper, net (117 ) — — — (117 ) Intercompany borrowing 415 248 303 (966 ) — Dividends to shareholders (120 ) — — — (120 ) Intercompany dividends — — (8 ) 8 — Repurchases of common stock (229 ) — — — (229 ) Other financing activities (74 ) — (11 ) — (85 ) Net cash provided by (used in) financing activities (125 ) 248 284 (958 ) (551 ) Effect of exchange rates on cash and cash equivalents — — 1 — 1 Net increase (decrease) in cash and cash equivalents 2 — (49 ) — (47 ) Cash and cash equivalents, beginning of period 1 — 406 — 407 Cash and cash equivalents, end of period $ 3 $ — $ 357 $ — $ 360 Intercontinental Exchange, Inc. Condensed Consolidating Statements of Cash Flows Three Months Ended March 31, 2016 (In millions) ICE (Parent) Subsidiary Guarantor - NYSE Holdings Subsidiary Non-Guarantors Consolidating Adjustments Consolidated Total Net cash provided by (used in) operating activities $ (15 ) $ 24 $ 609 $ (21 ) $ 597 Investing activities: Loans to subsidiaries 131 70 (627 ) 426 — Capital expenditures and capitalized software development costs — — (56 ) — (56 ) Increase in restricted cash and investments — — (3 ) — (3 ) 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 — Other financing activities (44 ) — (8 ) — (52 ) 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 |