CBOE Holdings, Inc. First Quarter Earnings Conference Call M 5 2011
CBOE Holdings, Inc.
- p. 1
- p. 1
CBOE Holdings, Inc. First Quarter Earnings Conference Call M May - - PowerPoint PPT Presentation
CBOE Holdings, Inc. First Quarter Earnings Conference Call M May 5, 2011 5 2011 p. 1 p. 1 CBOE Holdings, Inc . Agenda William J. Brodsky Strategic Review Chairman and CEO Alan Dean Financial Review Executive VP, CFO and Treasurer
CBOE Holdings, Inc.
CBOE Holdings, Inc.
►
►
CBOE Holdings, Inc.
CBOE Holdings, Inc.
► Operating Revenues
► Adjusted Operating Margin¹
► Net Income Allocated to Common Stockholders
► Diluted Earnings Per Share
CBOE Holdings, Inc.
¹Adjusted to reflect the impact of certain items. See Appendix for “Non-GAAP Information.”
CBOE Holdings, Inc.
¹Excludes dividend trades
CBOE Holdings, Inc.
¹Excludes dividend trades
CBOE Holdings, Inc.
¹Excludes dividend trades
►
►
►
►
►
►
CBOE Holdings, Inc.
Adjusted Operating Revenues (in millions)1 $402 $433 $417 ► Higher revenue from access fees and
$402 $101 $124 $417 $344 $253
$101 2006 2007 2008 2009 2010 1Q10 1Q11 Adj t d O ti I ► Disciplined cost control Adjusted Operating Income (in millions)1 $176 $156 $193 $39 $58 $156 $72 $140 CBOE Holdings, Inc.
2006 2007 2008 2009 2010 1Q10 1Q11
¹Adjusted to reflect the impact of certain items. See Appendix for “Non-GAAP Information.”
Equity Options 2.40 2.58 1.87 2.26 2.60
(in millions)
1Q10 2Q10 3Q10 4Q10 1Q11
Index Options
Index Options 1.17 0.98 0.94 1.26 1.11
ETF Options 1Q10 2Q10 3Q10 4Q10 1Q11
1.26 0.99 0.91 1.45 1.04
1Q10 2 Q2 10 3 Q10 4 Q10 1Q11 CBOE Holdings, Inc.
1Q10 2Q10 3Q10 4Q10 1Q11
CBOE Holdings, Inc.
¹YTD through 4/30/11
¹
31% 14%
94% CBOE Holdings, Inc.
Source: Options Clearing Corporation and CBOE ¹Excludes Dividend Trades YTD through 3/31/11
27%
20% 13% 19%
13% 12%
CBOE Holdings, Inc.
Source: CBOE
CBOE Holdings, Inc.
► Averaged 162,500 contracts per day in 1Q11 and 174,600 in April ► Active market makers have nearly doubled since February
► Capture rate from CBOE linkage volume continues to increase ► Adjusting fees and incentives to improve market quality ► Targeting 1-2% market share of U.S. multiply-listed options in first full year ► Launch of SPXpm, pending SEC approval
C2 Daily Volume 200,000 250,000 300,000 350,000 50,000 100,000 150,000
10 10 10 10 11 11 11 11 11 11
CBOE Holdings, Inc.
11/02/1 11/21/1 12/10/1 12/29/1 01/17/1 02/05/1 02/24/1 03/15/1 04/03/1 04/22/1
►
►
►
►
CBOE Holdings, Inc.
► Calculating volatility values on individual equities
► Launching options and futures on Exchange Traded Funds
►
CBOE Holdings, Inc.
►
►
►
►
►
CBOE Holdings, Inc.
►
►
►
CBOE Holdings, Inc.
Adjusted Basis¹ 1Q11 1Q10 $ Change % Change
(in millions, except RPC and EPS)
T t l O ti R $124 0 $101 1 $ 22 9 23% Total Operating Revenues $124.0 $101.1 $ 22.9 23% Total Operating Expenses 66.1 62.4 $ 3.7 6% Operating Income $ 57.9 $ 38.7 $ 19.2 50% Operating Margin 46.7% 38.3% N/A 840 bps Other Income / (Expense) $ (0.2) $ (0.3) $ (0.1) 200% Income Before Income Taxes $ 57.7 $ 38.4 $ 19.3 50% Net Income $ 33.3 $ 22.7 $ 10.6 47% Net Income Allocated to Common Stockholders $ 32.5 $ 22.7 $ 9.8 43% Diluted EPS $ 0.36 $ 0.25 $ 0.11 44% Total Contracts Per Day 5.08 4.55 N/A 12 %
CBOE Holdings, Inc.
Rate Per Contract (RPC) $0.285 $0.300 $0.015
¹Adjusted to reflect the impact of certain items. See Appendix for “Non-GAAP Information.”
Operating Revenues (in millions) 1Q 2011 1Q 2010 $ CHG % CHG
► Access fees
Transaction fees $ 89.9 $ 83.4 $ 6.5 8% Access fees 17 6 2 2 15 4 700%
► Transaction fees
Access fees 17.6 2.2 15.4 700% Exchange services and other fees 4.7 4.4 0.3 7%
► Regulatory fees
Market data fees 5.1 5.8 (0.7)
Regulatory fees 5.0 3.8 1.2 32%
Other Revenue 1.7 1.5 0.2 13% Total Operating Revenues $ 124.0 $ 101.1 $ 22.9 23%
CBOE Holdings, Inc.
p g
Overall Transaction Fee per Contract (RPC) Overall Transaction Fee per Contract (RPC) Higher mix of
Thousands
RPC up 5 % Y-O-Y Sequential decline due RPC down due to lower mix of index
5,000 6,000 $0.300 $0.320
Higher mix of index options drove RPC growth
Thousands RPC
to lower mix of index
3 000 4,000 $0 260 $0.280 2,000 3,000 $0.240 $0.260 1,000 $0.200 $0.220 ADV (000s) 4 636 4 306 5 346 4 594 4 479 4 715 4 488 4 350 4 555 5 310 3 725 4 262 5 081 1Q08 2Q08 3Q08 4Q08 1Q09 2Q09 3Q09 4Q09 1Q10 2Q10 3Q10 4Q10 1Q11
CBOE Holdings, Inc.
ADV (000s) 4,636 4,306 5,346 4,594 4,479 4,715 4,488 4,350 4,555 5,310 3,725 4,262 5,081 RPC ($) 0.292 0.279 0.289 0.291 0.292 0.273 0.266 0.278 0.300 0.281 0.306 0.293 0.285
CBOE Holdings, Inc.
ETF 25%
Equity 52% Index 25%
23%
CBOE Holdings, Inc.
►Employee Costs
Adjusted Operating Expenses¹
(in millions)
1Q 2011 1Q 2010 $ CHG % CHG
►Depreciation and Amortization
Employee Costs $ 25.3 $ 23.1 $ 2.2 10% Depreciation and Amortization 8.7 7.3 1.4 19% Data Processing 4.4 5.1 (0.7)
►Outside Services
Data Processing 4.4 5.1 (0.7) 14% Outside Services 6.6 8.1 (1.5)
Royalty Fees 11.1 10.9 0.2 2%
►Royalty Fees
Trading Volume Incentives 5.8 3.7 2.1 57% Travel and Promotional Expenses 1.7 2.0 (0.3)
►Trading Volume Incentives
Facilities Costs 1.5 1.4 0.1 7% Other Expenses 1.0 0.8 0.2 25% Total Adjusted Operating Expenses $ 66.1 $ 62.4 $ 3.7 6%
CBOE Holdings, Inc.
j p g p
¹Adjusted to reflect the impact of certain items. See Appendix for “Non-GAAP Information.”
(in thousands) 1Q 2011 1Q2010 $ CHG % CHG Total Operating Expenses $ 66 507 $ 62 352 $ 4 155 7% Total Operating Expenses $ 66,507 $ 62,352 $ 4,155 7% Less: Depreciation and amortization 8,696 7,301 1,395 19% Accelerated stock-based compensation expense 340
NM Volume-based expenses:
lt f 11 146 10 898 248 2% Royalty fees 11,146 10,898 248 2% Trading volume incentives 5,759 3,696 2,063 56% Core Operating Expenses (non-GAAP): $ 40,566 $ 40,457 $ 109 0% Less: Continuing stock-based compensation expense (3,073)
NM Core Operating Expenses Excluding Continuing Stock- Based Compensation (non GAAP) 37 493 $ 40 457 $ (2 964) $ 7% Based Compensation (non-GAAP) 37,493 $ 40,457 $ (2,964) $
Detail of Core Operating Expenses Excluding Continuing Stock-Based Compensation (non-GAAP) Employee costs (excluding stock-based compensation expense) $ 22,323 $ 23,137 $ (814)
Data processing 4,428 5,082 (654)
p g , , ( ) Outside services 6,579 8,123 (1,544)
Travel and promotional expenses 1,685 1,986 (301)
Facilities costs 1,492 1,384 108 8% Other expenses 986 745 241 32% Total $ 37,493 $ 40,457 $ (2,964)
CBOE Holdings, Inc.
NM = not meaningful
$70.0 50.0%
($ in millions)
$ $60.0 46.0% 48.0% $40.0 $50.0 40 0% 42.0% 44.0% $20.0 $30.0 36.0% 38.0% 40.0% $10.0 32.0% 34.0%
CBOE Holdings, Inc.
$0.0 1Q09 2Q09 3Q09 4Q09 1Q10 2Q10 3Q10 4Q10 1Q11 30.0% Operating Income Margin
¹Adjusted to reflect the impact of certain items. See Appendix for “Non-GAAP Information.”
►
►
►
►
►
►
►
►
CBOE Holdings, Inc.
►
($ in thousands)
As of
As of
As of
Balance Sheet Data Balance Sheet Data Cash¹ $322,936 $ 53,789 $115,689 Total Assets 530,624 254,112 320,820 Total Liabilities 81,482 78,238 117,856 Total Stockholders’ Equity¹ 449,142 175,874 202,964 Other Data Working Capital² $332,378 $ 61,118 $ 93,479 C it l E dit
3
$ 15 049 $ 23 556 $ 7 134
►
Capital Expenditures3 $ 15,049 $ 23,556 $ 7,134
CBOE Holdings, Inc.
►
►
►
►
►
CBOE Holdings, Inc.
CBOE Holdings, Inc.
CBOE Holdings, Inc.
Options ADV (mm) Transaction Fees ($mm) RPC
4.7 4 5 4 5 Exchange-traded funds Indexes $0.309 $344 $330 1.9 2.7 3.8 4.5 24% 20% 22% 24% 23% 25% 24% 28% 23% 19% 4.5 Indexes Equities $0.282 $0.288 $0.288 $0.277 $0.294 $145 $190 $273 $315 $330 51% 56% 51% 53% 58% 59% 23% 25% 16% 2005 2006 2007 2008 2009 2010 2005 2006 2007 2008 2009 2010 2005 2006 2007 2008 2009 2010
Adjusted Operating Revenues ($mm)¹ Adjusted Pre-Tax Earnings ($mm)¹ Adjusted Operating Expenses ($mm)¹
$344 $417 $402 $433 $ $185 $208 $229 $246 $257 $136 $187 $155 $175 $201 $253 $180 $185 $21 $68
CBOE Holdings, Inc.
2005 2006 2007 2008 2009 2010 2005 2006 2007 2008 2009 2010 $21 2005 2006 2007 2008 2009 2010 ¹Adjusted to reflect the impact of certain items. See “Non-GAAP Information.”
For the Year Ended December 31, (in thousands, ‘06-’10 CAGR/ 3 Mos Ended Mar. 3 Mos Ended
except rate per contract) 2006 2007 2008 2009 2010 CAGR/ Avg. Ended Mar. 31, 2010
2011 Average Daily Volume Equities 1,556 1,996 2,387 2,519 2,273 10% 2,396 2,604 Indexes 628 918 1,026 884 1,071 14% 1,109 1,172 ETF’s 504 849 1,304 1,100 1,097 22% 1,040 1,263 Total Options 2,688 3,763 4,717 4,503 4,440 13% 4,545 5039 Futures 2 4 5 5 17 71% 10 42 Total 2,690 3,767 4,722 4,508 4,457 14% 4,555 5,081 , , , , , , , Rate Per Contract Equities $ 0.182 $ 0.180 $ 0.177 $ 0.181 $ 0.176 $ 0.179 $ 0.184 $ 0.160 Indexes 0.500 0.544 0.576 0.567 0.591 0.556 0.597 0.604 ETF’s 0 312 0 257 0 259 0 255 0 227 0 262 0 236 0 207 ETF s 0.312 0.257 0.259 0.255 0.227 0.262 0.236 0.207 Total Options $ 0.280 $ 0.286 $ 0.286 $ 0.275 $ 0.288 $ 0.286 $ 0.297 $ 0.275 Futures $ 1.974 $ 2.130 $ 1.860 $ 1.990 $ 1.723 $ 1.935 $ 1.952 $ 1.507 Total $ 0.282 $ 0.288 $ 0.288 $ 0.277 $ 0.294 $ 0.286 $0.300 $ 0.285 CBOE Holdings, Inc.
Total Transaction Fees $190,224 $272,716 $ 343,779 $ 314,506 $ 330,264 15% $ 83,411 $ 89,939
CBOE Rolling Three-Month Average Transaction Fee Per Contract 2011 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Equities $0.170 $0.164 $0.160 Indexes 0.592 0.601 0.604 Exchange-traded funds 0.223 0.215 0.207 Total options average 0.276 0.272 0.275 Futures 1.657 1.591 1.507 Total average transaction fee per contract $0.286 $0.282 $0.285 2010 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Equities $0.177 $0.180 $0.184 $0.172 $0.163 $0.162 $0.170 $0.180 $0.182 $0.180 $0.179 $0.177 Indexes 0 576 0 590 0 597 0 584 0 578 0 580 0 590 0 597 0 598 0 592 0 592 0 590 Indexes 0.576 0.590 0.597 0.584 0.578 0.580 0.590 0.597 0.598 0.592 0.592 0.590 Exchange-traded funds 0.234 0.237 0.236 0.225 0.215 0.217 0.222 0.233 0.236 0.228 0.228 0.224 Total options average 0.282 0.290 0.297 0.282 0.274 0.277 0.288 0.296 0.300 0.296 0.292 0.284 Futures 2.092 2.004 1.952 1.879 1.832 1.717 1.694 1.600 1.661 1.669 1.674 1.679 Total average transaction fee per contract $0.286 $0.294 $0.300 $0.286 $0.279 $0.281 $0.293 $0.301 $0.306 $0.302 $0.300 $0.293 2009 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec p y g p Equities $0.179 $0.188 $0.195 $0.188 $0.183 $0.188 $0.187 $0.181 $0.171 $0.168 $0.172 $0.172 Indexes 0.583 0.573 0.569 0.563 0.565 0.565 0.570 0.567 0.574 0.578 0.574 0.563 Exchange-traded funds 0.259 0.267 0.285 0.285 0.272 0.263 0.247 0.245 0.237 0.235 0.234 0.233 Total options average 0.287 0.287 0.292 0.282 0.273 0.272 0.272 0.270 0.264 0.266 0.273 0.274 Futures 1.728 1.696 1.689 1.657 1.670 1.738 1.819 1.927 1.938 2.077 2.106 2.186 Total average transaction fee per contract $0.288 $0.288 $0.292 $0.283 $0.274 $0.273 $0.273 $0.272 $0.266 $0.268 $0.277 $0.278 2008 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Equities $0.174 $0.183 $0.187 $0.187 $0.182 $0.176 $0.174 $0.179 $0.175 $0.178 $0.171 $0.169 Indexes 0.550 0.567 0.581 0.582 0.580 0.575 0.573 0.571 0.577 0.579 0.585 0.582 Exchange-traded funds 0.244 0.254 0.258 0.271 0.268 0.260 0.259 0.263 0.267 0.260 0.257 0.244 Total options average 0.277 0.284 0.290 0.292 0.285 0.277 0.275 0.280 0.287 0.298 0.297 0.290 Futures 1 937 2 085 1 835 1 842 1 926 1 919 1 874 1 851 1 898 1 904 1 855 1 763
CBOE Holdings, Inc.
Futures 1.937 2.085 1.835 1.842 1.926 1.919 1.874 1.851 1.898 1.904 1.855 1.763 Total average transaction fee per contract $0.279 $0.286 $0.292 $0.293 $0.287 $0.279 $0.276 $0.282 $0.289 $0.299 $0.298 $0.291
1Q 2011 Total Operating Expenses $66,507 54% $65,537 62% $71,082 67% $70,792 63% $62,352 62% Less: 3Q 2010 % rev % rev % rev % rev ($ in thousands) 2Q 2010 1Q 2010 4Q 2010 % rev Less: Depreciation and Amortization 8,696 7% 8,190 8% 7,099 7% 7,301 6% 7,301 7% Accelerated stock-based compensation 340
2% 10,965 10% Volume-based Expense: Royalty Fees 11,146 9% 9,710 9% 9,226 9% 11,519 10% 10,898 11% Trading Volume Incentives 5,759 5% 5,665 5% 4,594 4% 7,339 7% 3,696 4% Non Operating Items: Non-Operating Items: Exercise Right Appeal Settlement
$40,566 33% $39,968 38% $39,198 37% $44,633 40% $40,457 40% Less: Continuing stock-based compensation (3,073)
(3,233)
(3,963)
(636)
Core Operating Expenses excluding continuing stock-based compensation (non-GAAP)¹: $37,493 30% $36,735 35% $35,235 33% $43,997 39% $40,457 40% Expense Detail: Employee Costs $22,323 18% $20,586 19% $19,715 19% $22,004 20% $23,137 23% Data Processing 4,428 4% 4,960 5% 4,304 4% 5,155 5% 5,082 5% Outside Services 6,579 5% 6,788 6% 6,293 6% 10,041 9% 8,123 8% Travel and Promotion Expenses 1,685 1% 1,672 2% 2,702 3% 3,209 3% 1,986 2% Facilities Costs 1,492 1% 1,662 2% 1,440 1% 1,315 1% 1,384 1% Facilities Costs 1,492 1% 1,662 2% 1,440 1% 1,315 1% 1,384 1% Other Expenses 986 1% 1,067 1% 781 1% 2,273 2% 745 1% Number of Full Time Employees 582 581 591 593 597 ¹Please see our disclaimer regarding Non-GAAP financial measures. CBOE Holdings, Inc.
Shares Days Outstanding Total Days Weighted Avg Shares Days Outstanding Total Days Weighted Avg Unrestricted common stock 51 786 717 90 90 51 786 717 51 786 717 91 91 51 786 717 2Q 2011 (vested qtr) 1Q 2011 (pre-vesting) Unrestricted common stock 51,786,717 90 90 51,786,717 51,786,717 91 91 51,786,717 Class A-2 common stock (converts to unresticted 6/13/11) 38,297,994 90 90 38,297,994 38,297,994 91 91 38,297,994 Vesting of participating securities (restricted stock) on 6/15/11 548,905 16 91 96,511 Total weighted average shares - basic and diluted 90,084,711 90,181,222 Participating securities as of 3/31/11 2,195,621 90 90 2,195,621 2,195,621 91 91 2,195,621 25% vesting of participating securities (548 905) 16 91 (96 511) 25% vesting of participating securities (548,905) 16 91 (96,511) Weighted average shares including participating securities 92,280,332 92,280,332 Percentage of net income allocated to participating securities 2.379% 2.275% Shares Days Outstanding Total Days Weighted Avg Shares Days Outstanding Total Days Weighted Avg 3Q and 4Q 2011 (post-vesting) Full-Year 2011 Shares Outstanding Total Days Weighted Avg Shares Outstanding Total Days Weighted Avg Unrestricted common stock 51,786,717 92 92 51,786,717 51,786,717 365 365 51,786,717 Class A-2 common stock (converts to unresticted 6/13/11) 38,297,994 92 92 38,297,994 38,297,994 365 365 38,297,994 Vesting of participating securities (restricted stock) on 6/15/11 548,905 92 92 548,905 548,905 200 365 300,770 Total weighted average shares - basic and diluted 90,633,616 90,385,481 Participating securities as of 3/31/11 2,195,621 92 92 2,195,621 2,195,621 365 365 2,195,621 25% vesting of participating securities (548,905) 92 92 (548,905) (548,905) 200 365 (300,770) Weighted average shares including participating securities 92,280,332 92,280,332 Percentage of net income allocated to participating securities 1.784% 2.053% Net income allocated to common stockholders equals net income less the percentage of net income allocated to participating securities
CBOE Holdings, Inc.
Net income allocated to common stockholders equals net income less the percentage of net income allocated to participating securities. GAAP EPS is calculated by dividing net income allocated to common stockholders by the total weighted average shares outstanding during the period for basic and diluted.
Options ADV (mm) Transaction Fees ($mm) RPC
5.3 5.1 Equities Indexes Exchange-traded funds
$0 300 $0 306 $83 $94 $80 $90
24% 22% 19% 18% 20% 23% 25% 24% 23% 26% 4.5 3.7 4.2
$0.300 $0.281 $0.306 $0.293 $0.285 $ $73 $80
53% 53% 57% 59% 54% 1Q10 2Q10 3Q10 4Q10 1Q11
1Q10 2Q10 3Q10 4Q10 1Q11 1Q10 2Q10 3Q10 4Q10 1Q11
Adjusted Operating Revenue ($mm) Adjusted Pre-Tax Earnings ($mm) Adjusted Operating Expenses ($mm)
$101 $113 $106 $124 $97 $71 $66 $46 $58 $35 $62 $60 $62 $38 $42
CBOE Holdings, Inc.
1Q10 2Q10 3Q10 4Q10 1Q11 1Q10 2Q10 3Q10 4Q10 1Q11 1Q10 2Q10 3Q10 4Q10 1Q11 ¹Adjusted to reflect the impact of certain items. See “Non-GAAP Information.”
(in thousands, except per share amounts)
Three months ended March 31, 2011 Items Impacting Results Reported (GAAP) Accelerated stock-based compensation Impairment charge After Considering Items (non- GAAP) Items Impacting Results ( ) p g ) Total Operating Revenues 124,042 $ 124,042 $ Total Operating Expenses 66,507 (340) 66,167 Operating Income 57,535 340 57,875 Operating Margin 46 4% 46 7% Operating Margin 46.4% 46.7% Total Other Income /(Expense) (643) 459 (184) Income Before Income Taxes 56,892 340 459 57,691 Income Tax Provision 24,021 143 194 24,358 Net Income 32 871 $ 197 $ 265 $ 33 333 $ Net Income 32,871 $ 197 $ 265 $ 33,333 $ Net Income Allocated to Participating Securities (782) (5) (6) (793) Net Income Allocated to Common Stockholders 32,089 $ 192 $ 259 $ 32,540 $ Diluted Net Income per Share Allocated to Common Stockholders 0.36 $ 0.00 $ 0.00 $ 0.36 $
CBOE Holdings, Inc.
NOTE: May not foot due to rounding
(in thousands, ex cept per share amounts)
Items Impacting Results Items Impacting Results Reported (GAAP) Accelerated stock-based compensation After Considering Items (non- GAAP) Reported (GAAP) Recognition of prior-period revenue Accelerated stock-based compensation Impairment charge After Considering Items (non- GAAP) Total Operating Revenues 106,015 $
106,015 $ 117,391 $ (4,406) $ 112,985 $ Three months ended September 30, 2010 Three months ended December 31, 2010 p g , , , ( , ) , Total Operating Expenses 71,082 (10,965) 60,117 65,537 (2,004) 63,533 Operating Income 34,933 10,965 45,898 51,854 (4,406) 2,004 49,452 Operating Margin 33.0% 43.3% 44.2% 43.8% Total Other Income /(Expense) (235) (235) (1,898) 1,620 (278) Income Before Income Taxes 34,698 10,965 45,663 49,956 (4,406) 2,004 1,620 49,174 Income Tax Provision 14,244 4,461 18,705 18,579 (1,638) 745 602 18,288 Net Income 20,454 $ 6,504 $ 26,958 $ 31,377 $ (2,768) $ 1,259 $ 1,018 $ 30,886 $ Net income allocated to Participating Securities (434) $ (138) $ (572) $ (690) $ 61 $ (28) $ (22) $ (679) $ Net Income Allocated to Common Stockholders 20,020 $ 6,366 $ 26,386 $ 30,687 $ (2,707) $ 1,231 $ 995 $ 30,206 $ Diluted Net Income Per Share Allocated to Common Stockholders 0.20 $ 0.06 $ 0.26 $ 0.31 $ (0.03) $ 0.01 $ 0.01 $ 0.31 $ Diluted Net Income Per Share for all Stockholders 0.20 $ 0.06 $ 0.26 $ 0.32 $ (0.03) $ 0.01 $ 0.01 $ 0.32 $
(in thousands, ex cept per share amounts)
Year ended December 31, 2009 Year ended December 31, 2010 Items Impacting Results Reported (GAAP) Recognition of prior-period revenue Accelerated stock-based compensation Impairment charge After Considering Items (non- GAAP) Reported (GAAP) Recognition of deferred access fee revenue Exercise right appeal settlement After Considering Items (non- GAAP) Total Operating Revenues 437,104 $ (4,406) $ 432,698 $ 426,082 $ (24,086) $ 401,996 $ Total Operating Expenses 269,763 (12,968) 256,795 248,498 (2,086) 246,412 O ti I 167 341 (4 406) 12 968 175 903 177 584 (24 086) 2 086 155 584 Items Impacting Results Operating Income 167,341 (4,406) 12,968 175,903 177,584 (24,086) 2,086 155,584 Operating Margin 38.3% 40.7% 41.7% 38.7% Total Other Income /(Expense) (2,718) 1,620 (1,098) (355) (355) Income Before Income Taxes 164,623 (4,406) 12,968 1,620 174,805 177,229 (24,086) 2,086 155,229 Income Tax Provision 65,227 (1,746) 5,138 642 69,261 70,778 (9,619) 833 61,992 Net Income 99,396 $ (2,660) $ 7,830 $ 978 $ 105,544 $ 106,451 $ (14,467) $ 1,253 $ 93,237 $ Net income allocated to Participating Securities (1,229) $ 33 $ (97) $ (12) $ (1,305) $
CBOE Holdings, Inc.
Net Income Allocated to Common Stockholders 98,167 $ (2,627) $ 7,733 $ 966 $ 104,239 $ 106,451 $ (14,467) $ 1,253 $ 93,237 $ Diluted Net Income Per Share Allocated to Common Stockholders 1.03 $ (0.03) $ 0.08 $ 0.01 $ 1.09 $ 1.17 $ ($0.16) $0.01 1.03 $ Diluted Net Income Per Share for all Stockholders 1.04 $ (0.03) $ 0.08 $ 0.01 $ 1.10 $ 1.17 $ ($0.16) $0.01 1.03 $
NOTE: May not foot due to rounding
►
►
►
CBOE Holdings, Inc.
CBOE Holdings, Inc.