CBOE Holdings, Inc. Second Quarter Earnings Conference Call A t 4 2011
CBOE Holdings, Inc.
- p. 1
- p. 1
- p. 1
CBOE Holdings, Inc. Second Quarter Earnings Conference Call A - - PowerPoint PPT Presentation
CBOE Holdings, Inc. Second Quarter Earnings Conference Call A August 4, 2011 t 4 2011 p. 1 p. 1 p. 1 CBOE Holdings, Inc . Agenda William Brodsky Strategic Review Chairman and CEO Alan Dean Financial Review Executive Vice President, CFO
CBOE Holdings, Inc.
CBOE Holdings, Inc.
►
►
CBOE Holdings, Inc.
CBOE Holdings, Inc.
► Operating Revenues
Adjusted Operating Revenues1 (in millions) $402 $433 $417
► Operating Margin
$402 $214 $244 $ $344 $253
► Net Income Allocated to Common 2 6 2 7 2 8 2 9 2 1 Y T D 1 Y T D 1 1 Adj t d O ti I
1
► Net Income Allocated to Common
Adjusted Operating Income 1 (in millions) $176 $156 $187 ► Diluted Earnings Per Share
$81 $114 $156 $68 $136 CBOE Holdings, Inc.
2 6 2 7 2 8 2 9 2 1 Y T D 1 Y T D 1 1
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 1.94
(in millions) Includes May 6 “Flash Crash”
1Q10 2Q10 3Q10 4Q10 1Q11 2Q11
Index Options
4.55 5.29 4 23 5.04 4.40
Flash Crash Index Options
1.11 1.26 0.94 0.98 1.17 1.11
3.71 4.23
ETF Options
1 35 1 45
1Q10 2Q10 3Q10 4Q10 1Q11 2Q11
1.35 1.26 0.99 0.91 1.45 1.04
1Q10 2Q10 3Q10 4Q10 1Q11 2Q11
CBOE Holdings, Inc.
1Q10 2Q10 3Q10 4Q10 1Q11 2Q11
(in millions) May 6 “Flash Crash”
5.29 5.00 5.30 6.57 4.85 4.85 4.25 3.85 3.50 3.79 4.33 4.46 3.93 4.19 4.52 4.57 4.54 4.12 4.85 4.48 Jan Feb Mar April May Jun Jul Aug Sep Oct Nov Dec 2010 2011
CBOE Holdings, Inc.
Source: Company Data
►
VIX Options & Futures ADV (in thousands)
400
►
►
381 45 300 350 40 50
►
►
248 150 200 250
p tio n s A D V
20 30
u tu re s A D V
►
23 93 103 132 1 5 17 50 100 150
O p
10 20
F u
23 1 5 5 4 2 2005 2006 2007 2008 2009 2010 2011 YTD VIX Options VIX Futures
¹
CBOE Holdings, Inc.
¹YTD through 6/30/11
Total Industry Volume
3% 4%
31% 14%
10% 26% 4% 3%
20% 18% 14% 1%
94% CBOE Holdings, Inc.
Source: Options Clearing Corporation and CBOE
CBOE Holdings, Inc.
► Averaged 191,200 contracts per day in 2Q11, up 18 percent from 1Q11 ► Active market makers have nearly doubled since February ► Adjusted fees and incentives on May 2 to improve market quality ► Introduced complex order functionality for all listed classes in July
(contracts in thousands)
220 186 211 149 179 175 186 156 111 56 1
Oct-2010 Nov Dec Jan-2011 Feb Mar Apr May June July
CBOE Holdings, Inc.
Oct-2010 Nov Dec Jan-2011 Feb Mar Apr May June July
3.8%
4.0% 3.0% 3.5%
1 7% 2.5% 1.9% 2.2%
2.0% 2.5%
1.3% 0.8% 1.7% 1.0% 1.3% 1.5%
1.0% 1.5% 0.0% 0.5% Jan Feb Mar Apr May Jun Jul
CBOE Holdings, Inc.
p y
All Penny Penny ETF SPY QQQQ
►
►
►
CBOE Holdings, Inc.
► New Initiatives to further develop volatility
CBOE Holdings, Inc.
►
►
►
►
CBOE Holdings, Inc.
►
►
►
CBOE Holdings, Inc.
2Q11 2Q10 $ Change % Change
(in millions, except RPC and EPS)
Total Operating Revenues $ 120.3 $ 112.6 $ 7.7 7% Total Operating Expenses 63.8 70.8 (7.0)
Operating Income 56.5 41.8 14.7 35% Operating Margin Percentage 46.9% 37.1% N/A 980 bps Income Before Income Taxes 56.3 41.6 14.7 35% Net Income 33.4 24.9 8.5 34% Net Income Allocated to Common Stockholders 32.6 24.8 7.8 32% Diluted EPS $0.36 $0.27 $0.09 33% Total Contracts Per Day 4.45 5.31 N/A
CBOE Holdings, Inc.
Rate Per Contract (RPC) $0.308 $0.281 $0.027 10%
► Access fees
► Transaction fees
► Other revenue
CBOE Holdings, Inc.
Overall Transaction Fee per Contract (RPC) Overall Transaction Fee per Contract (RPC)
RPC up due to higher mix of index options and futures and lower volume discounts Thousands RPC down due to lower mix of index
5,000 6,000 $0.300 $0.320
Thousands RPC p p
3 000 4,000 $0 260 $0.280 2,000 3,000 $0.240 $0.260 1,000 $0.200 $0.220 ADV (000s) 4 636 4 306 5 346 4 594 4 479 4 715 4 488 4 350 4 555 5 310 3 725 4 262 5 081 4 447 1Q08 2Q08 3Q08 4Q08 1Q09 2Q09 3Q09 4Q09 1Q10 2Q10 3Q10 4Q10 1Q11 2Q11
CBOE Holdings, Inc.
ADV (000s) 4,636 4,306 5,346 4,594 4,479 4,715 4,488 4,350 4,555 5,310 3,725 4,262 5,081 4,447 RPC ($) 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 0.308
Futures, 1.1%
ETF, 30.3% ETF, 27.3% Equity, 43.5% Index, 25.1% Equity, 48.6% Index, 23.8% 25.1%
CBOE Holdings, Inc.
►Employee Costs
Operating Expenses (in millions) 2Q 2011 2Q 2010 $ CHG % CHG
Employee Costs $ 24.5 $ 22.6 $ 1.9 8% Depreciation and Amortization 9.0 7.3 1.7 23% Data Processing 4 9 5 2 (0 3) 6%
►Depreciation and Amortization
Data Processing 4.9 5.2 (0.3)
Outside Services 7.2 10.1 (2.9)
Royalty Fees 10.4 11.5 (1.1)
►Outside Services
►Royalty Fees
Trading Volume Incentives 2.5 7.3 (4.8)
Travel and Promotional Expenses 2.3 3.2 (0.9)
F iliti C t 1 4 1 3 0 1 8%
►Trading Volume Incentives
Facilities Costs 1.4 1.3 0.1 8% Other Expenses 1.6 2.3 (0.7)
Total Operating Expenses $ 63.8 $ 70.8 $ (7.0)
CBOE Holdings, Inc.
(in thousands) 2Q11 2Q10 $ CHG % CHG T t l O ti E $ 63 838 $ 70 792 $ (6 954) 10% Total Operating Expenses $ 63,838 $ 70,792 $ (6,954)
Less: Depreciation and amortization 8,996 7,301 1,695 23% Accelerated stock-based compensation expense 113
NM Volume-based expenses:
11 519 (1 146) Royalty fees 10,373 11,519 (1,146)
Trading volume incentives 2,515 7,339 (4,824)
Core Operating Expenses (non-GAAP): $ 41,841 $ 44,633 $ (2,792)
Less: Continuing stock-based compensation expense (3,106) (636) (2,470) NM Core Operating Expenses Excluding Continuing Stock- Based Compensation (non GAAP) 38 735 $ 43 997 $ (5 262) $ 12% Based Compensation (non-GAAP) 38,735 $ 43,997 $ (5,262) $
Detail of Core Operating Expenses Excluding Continuing Stock-Based Compensation (non-GAAP) Employee costs (excluding stock-based compensation expense) $ 21,285 $ 22,004 $ (719)
Data processing 4,905 5,155 (250)
Outside services 7,190 10,041 (2,851)
Travel and promotional expenses 2,368 3,209 (841)
Facilities costs 1,400 1,315 85 6% Other expenses 1,587 2,273 (686)
Total $ 38,735 $ 43,997 $ (5,262)
CBOE Holdings, Inc.
NM = not meaningful
(in thousands)
►
►
CBOE Holdings, Inc.
$60.0 50.0%
($ in millions)
$50.0 46.0% 48.0% $30 0 $40.0 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.
$0.0 1Q09 2Q09 3Q09 4Q09 1Q10 2Q10 3Q10 4Q10 1Q11 2Q11 30.0% Operating Income Margin
¹Adjusted to reflect the impact of certain items. See Appendix for “Non-GAAP Information.”
►
►
►
►
►
►
CBOE Holdings, Inc.
►
►
($ in thousands)
As of
As of
As of June 30, 2011 S Balance Sheet Data Cash¹ $ 53,789 $115,689 $106,545 Total Assets $254,112 $320,820 $319,422 Total Assets $254,112 $320,820 $319,422 Total Liabilities $ 78,238 $117,856 $ 92,128 Total Stockholders’ Equity $175,874 $202,964 $227,294 Other Data Working Capital¹ $ 61,118 $ 93,479 $116,629
►
Working Capital $ 61,118 $ 93,479 $116,629 Capital Expenditures² $ 23,556 $ 7,134 $ 18,334
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 $193 $155 $175 $201 $253 $180 $185 $20 $72 $140 $155
CBOE Holdings, Inc.
2005 2006 2007 2008 2009 2010 2005 2006 2007 2008 2009 2010 $20 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/ 6 Mos Ended June 30, 6 Mos Ended June 30, except rate per contract) 2006 2007 2008 2009 2010 CAGR/ Avg. June 30, 2011 June 30, 2010 Average Daily Volume Equities 1,556 1,996 2,387 2,519 2,273 10% 2,267 2,489 Indexes 628 918 1,026 884 1,071 14% 1,143 1,187 ETF’s 504 849 1,304 1,100 1,097 22% 1,306 1,249 Total Options 2,688 3,763 4,717 4,503 4,440 13% 4,716 4,925 Futures 2 4 5 5 17 71% 46 13 Total 2,690 3,767 4,722 4,508 4,457 14% 4,762 4,938 , , , , , , , Rate Per Contract Equities $ 0.182 $ 0.180 $ 0.177 $ 0.181 $ 0.176 $ 0.179 $ 0.164 $ 0.172 Indexes 0.500 0.544 0.576 0.567 0.591 0.556 0.616 0.588 ETF’s 0 312 0 257 0 259 0 255 0 227 0 262 0 204 0 225 ETF s 0.312 0.257 0.259 0.255 0.227 0.262 0.204 0.225 Total Options $ 0.280 $ 0.286 $ 0.286 $ 0.275 $ 0.288 $ 0.286 $ 0.284 $ 0.286 Futures $ 1.974 $ 2.130 $ 1.860 $ 1.990 $ 1.723 $ 1.935 $ 1.491 $ 1.806 Total $ 0.282 $ 0.288 $ 0.288 $ 0.277 $ 0.294 $ 0.286 $0.296 $ 0.290 CBOE Holdings, Inc.
Total Transaction Fees $190,224 $272,716 $ 343,779 $ 314,506 $ 330,264 15% $ 176,179 $177,493
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 $0.163 $0.168 $0.169 Indexes 0.592 0.601 0.604 0.615 0.618 0.627 Exchange-traded funds 0.223 0.215 0.207 0.207 0.208 0.202 Total options average 0.276 0.272 0.275 0.282 0.289 0.295 Futures 1.657 1.591 1.507 1.493 1.514 1.477 Total average transaction fee per contract $0.286 $0.282 $0.285 $0.293 $0.301 $0.308 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 E iti $0 179 $0 188 $0 195 $0 188 $0 183 $0 188 $0 187 $0 181 $0 171 $0 168 $0 172 $0 172 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 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
CBOE Holdings, Inc.
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
2Q 2011 % rev 1Q 2011 % rev 4Q 2010 % rev 3Q 2010 % rev 2Q 2010 % rev Total Operating Expenses $63,838 53% $66,507 54% $65,537 62% $71,082 67% $70,792 63% Less: ($ in thousands) Less: Depreciation and Amortization 8,996 8% 8,696 7% 8,190 8% 7,099 7% 7,301 6% Accelerated stock-based compensation 113 - 340 - 2,004 2% 10,965 10% Volume-based Expense: Royalty Fees 10,373 9% 11,146 9% 9,710 9% 9,226 9% 11,519 10% Trading Volume Incentives 2,515 2% 5,759 5% 5,665 5% 4,594 4% 7,339 7% Non-Operating Items: p g Exercise Right Appeal Settlement
$41,841 35% $40,566 33% $39,968 38% $39,198 37% $44,633 40% Less: Continuing stock-based compensation (3,106)
(3,073)
(3,233)
(3,963)
(636)
Core Operating Expenses excluding continuing stock-based compensation (non-GAAP)¹: $38,735 32% $37,493 30% $36,735 35% $35,235 33% $43,997 39% E D t il Expense Detail: Employee Costs $21,285 18% $22,323 18% $20,586 19% $19,715 19% $22,004 20% Data Processing 4,905 4% 4,428 4% 4,960 5% 4,304 4% 5,155 5% Outside Services 7,190 6% 6,579 5% 6,788 6% 6,293 6% 10,041 9% Travel and Promotion Expenses 2,368 2% 1,685 1% 1,672 2% 2,702 3% 3,209 3% Facilities Costs 1,400 1% 1,492 1% 1,662 2% 1,440 1% 1,315 1% Other Expenses 1 587 1% 986 1% 1 067 1% 781 1% 2 273 2% Other Expenses 1,587 1% 986 1% 1,067 1% 781 1% 2,273 2% Number of Full Time Employees 588 582 581 591 593 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) , , , , , , , , 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 5/17/11 22,641 44 91 10,947 Vesting of participating securities (restricted stock) on 6/15/11 413,175 15 91 68,106 Total weighted average shares - basic and diluted 90,084,711 90,084,711 90,520,527 90,163,764 Participating securities as of quarter end 2,195,621 90 90 2,195,621 2,193,521 91 91 2,193,521 p g q Vesting of participating securities on 5/17/11 (22,641) 44 91 (10,947) Vesting of participating securities on 6/15/11 (542,550) 15 91 (89,431) Weighted average shares including participating securities 92,280,332 92,148,857 92,256,906 Percentage of net income allocated to participating securities 2.379% 2.269% 3Q and 4Q 2011 (post-vesting) Full-Year 2011 Shares Days Outstanding Total Days Weighted Avg Shares Days Outstanding Total Days Weighted Avg Unrestricted common stock 90,084,711 92 92 90,084,711 90,084,711 365 365 90,084,711 Vesting of participating securities (restricted stock) on 5/17/11 22,641 92 92 22,641 22,641 228 365 14,143 Vesting of participating securities (restricted stock) on 6/15/11 413,175 92 92 413,175 413,715 199 365 225,560 Total weighted average shares - basic and diluted 90,520,527 90,520,527 90,324,414 Participating securities as of 6/30/11 2,193,521 92 92 2,193,521 2,195,621 365 365 2,195,621 Vesting of participating securities (restricted stock) on 5/17/11 (22,641) 92 92 (22,641) (22,641) 228 365 (14,143) Vesting of participating securities (restricted stock) on 6/15/11 (542,550) 92 92 (542,550) (542,550) 199 365 (295,801) Weighted average shares including participating securities 92,148,857 92,505,892
CBOE Holdings, Inc.
Percentage of net income allocated to participating securities 1.767% 2.038%
Options ADV (mm) Transaction Fees ($mm) RPC
5.3 5.1 Equities Indexes Exchange-traded funds
$0 300 $0 306 $0.308 $83 $94 $80 $90 $86
24% 24% 22% 19% 18% 20% 27% 23% 25% 24% 23% 26% 4.5 3.7 4.2 4.4
$0.300 $0.281 $0.306 $0.293 $0.285 $ $ $73 $80
49% 53% 53% 57% 59% 54% 1Q10 2Q10 3Q10 4Q10 1Q11 2Q11
1Q10 2Q10 3Q10 4Q10 1Q11 2Q11 1Q10 2Q10 3Q10 4Q10 1Q11 2Q11
Adjusted Operating Revenue ($mm)¹ Adjusted Pre-Tax Earnings ($mm)¹ Adjusted Operating Expenses ($mm)¹
$101 $113 $106 $113 $124 $120 $71 $66 $46 $49 $58 $56 $62 $60 $64 $64 $39 $42
CBOE Holdings, Inc.
1Q10 2Q10 3Q10 4Q10 1Q11 2Q11 1Q10 2Q10 3Q10 4Q10 1Q11 2Q11 1Q10 2Q10 3Q10 4Q10 1Q11 2Q11 ¹Adjusted to reflect the impact of certain items. See “Non-GAAP Information.”
CBOE Holdings, Inc. and Subsidiaries Reconciliation of GAAP to Non-GAAP Financial Measures For the Three Months Ended March 31 and June 30, 2011
(in thousands, except per share amounts)
Items Impacting Results After After Three months ended June 30, 2011 Three months ended March 31, 2011 Items Impacting Results Reported (GAAP) Accelerated stock-based compensation Impairment charge Considering Items (non- GAAP) Reported (GAAP) Accelerated stock-based compensation Considering Items (non- GAAP) Total Operating Revenues 124,042 $ 124,042 $ 120,290 $ 120,290 $ Total Operating Expenses 66,507 (340) 66,167 63,838 (113) 63,725 p g p ( ) ( ) Operating Income 57,535 340 57,875 56,452 113 56,565 Operating Margin 46.4% 46.7% 46.9% 47.0% Total Other Income /(Expense) (643) 459 (184) (162) (162) Income Before Income Taxes 56,892 340 459 57,691 56,290 113 56,403 Income Tax Provision 24,021 143 194 24,358 22,889 46 22,935 Net Income 32,871 $ 197 $ 265 $ 33,333 $ 33,401 $ 67 $ 33,468 $ Net Income Allocated to Participating Securities (782) (5) (6) (793) (792) (2) (794) Net Income Allocated to Common Stockholders 32,089 $ 192 $ 259 $ 32,540 $ 32,609 $ 65 $ 32,674 $ CBOE Holdings, Inc.
NOTE: May not foot due to rounding
Diluted Net Income per Share Allocated to Common Stockholders 0.36 $ 0.00 $ 0.00 $ 0.36 $ 0.36 $ 0.00 $ 0.36 $
(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.