Fourth Quarter Earnings Conference Call February 9, 2012
CBOE Holdings, Inc.
Fourth Quarter Earnings Conference Call February 9, 2012 CBOE - - PowerPoint PPT Presentation
Fourth Quarter Earnings Conference Call February 9, 2012 CBOE Holdings, Inc . Agenda Strategic Review William Brodsky Chairman and CEO Financial Review Alan Dean Executive Vice President Executive Vice President CFO and Treasurer Willi
CBOE Holdings, Inc.
CBOE Holdings, Inc.
►
►
CBOE Holdings, Inc.
CBOE Holdings, Inc.
Total ADV (thousands) Adjusted Operating Revenues ($mm)¹ Adjusted Diluted EPS¹ Adjusted Operating Margin¹
CBOE Holdings, Inc.
¹Adjusted to reflect the impact of certain items. See “Non-GAAP Information.”
CBOE Holdings, Inc.
¹Adjusted to reflect the impact of certain items. See “Non-GAAP Information.”
CBOE Holdings, Inc.
►
►
►
CBOE Holdings, Inc.
►
►
CBOE Holdings, Inc.
► Convenience of screen trading on all-electronic C2
► Lower cost method of accessing a p.m.-settled S&P
► Ten times larger than SPY options ► Cash settlement eliminates need for physical delivery ► Cash settlement eliminates need for physical delivery ► European exercise eliminates risk of early assignment
CBOE Holdings, Inc.
CBOE Holdings, Inc.
►
►
►
►
CBOE Holdings, Inc.
CBOE Equity Index Volatility Indexes CBOE VIX Indexes on Individual Equities
CBOE ETF VIX Indexes
Other CBOE Volatility-Related Indexes
*VXEM f t b t di J 9 2012 VXEEM ti
(KCJ, ICJ, JCJ)
CBOE Holdings, Inc.
*VXEM futures began trading January 9, 2012; VXEEM options began trading January 31, 2012 **Futures and options began trading in 2011
►
CBOE Holdings, Inc.
►
►
CBOE Holdings, Inc.
►
►
CBOE Holdings, Inc.
CBOE Holdings, Inc. 17 Source: Bank of International Settlements (BIS)
Notional amounts outstanding in billions of US dollars
CBOE Holdings, Inc.
Ticker Issuer
Net Assets ($MM)*
Benchmark Ticker Issuer
Net Assets ($MM)*
Benchmark
VXX US Barclays iPath ETNs/USA 875 14 S&P 500 VIX Short-Term Futures IVOP US Barclays iPath ETNs/USA 10 79 S&P 500 VIX Short-Term Futures
VXX US Barclays iPath ETNs/USA 875.14 S&P 500 VIX Short Term Futures IVOP US Barclays iPath ETNs/USA 10.79 S&P 500 VIX Short Term Futures VXZ US Barclays iPath ETNs/USA 436.57 S&P 500 VIX Mid-Term Futures VXCC US E-TRACS ETNs/USA 10.70 SPX VIX Futures 3-month XIV US Credit Suisse 386.68 S&P 500 VIX Short-Term Futures VXEE US E-TRACS ETNs/USA 10.36 S&P 500 VIX Mid-Term Futures TVIX US Credit Suisse 170.83 S&P 500 VIX Short-Term Futures VXDD US E-TRACS ETNs/USA 10.30 SPX VIX Futures 4-month VOLT LN Nomura 166.92 S&P 500 VIX Mid-Term Futures VXBB US E-TRACS ETNs/USA 10.28 SPX VIX Futures 2-month VSXX LN Barclays iPath 98.44 VSTOXX Short Term Fut TR VXFF US E-TRACS ETNs/USA 10.22 SPX VIX Futures 6-month XVZ US iPath ETNs/USA 68.00 S&P 500 Dynamic VIX Futures VXAA US E-TRACS ETNs/USA 10.12 S&P 500 VIX Short-Term Futures LYMJ GS Lyxor 60.22 S&P 500 VIX Futures Enhanced Roll FFVX US E-TRACS ETNs/USA 9.14 S&P 500 VIX Futures 6-month 1552 JP Kokusai 53.32 S&P 500 VIX Short-Term Futures DDVX US E-TRACS ETNs/USA 8.92 SPX VIX Futures 4-month VSXY LN Barclays iPath 48.62 VSTOXX Mid Term Fut TR EEVX US E-TRACS ETNs/USA 8.78 S&P 500 VIX Mid-Term Futures XVIX US UBS 44.56 S&P 500 VIX Futures Term-Structure VIIZ US Credit Suisse 8.78 S&P 500 VIX Mid-Term Futures VIIX US Credit Suisse 39.98 S&P 500 VIX Short-Term Futures VSXX IM Barclays iPath/Germany 8.58 VSTOXX Short Term Fut TR VIXY US ProShares ETFs 37.00 S&P 500 VIX Short-Term Futures CCVX US E-TRACS ETNs/USA 8.37 SPX VIX Futures 3-month HVU CN BetaPro 26.06 S&P 500 VIX Short-Term Futures BBVX US E-TRACS ETNs/USA 8.23 SPX VIX Futures 2-month XXV US iPath ETNs/USA 19.10 S&P 500 VIX Short-Term Futures AAVX US E-TRACS ETNs/USA 7.29 S&P 500 VIX Short-Term Futures VIXS LN Source Markets Plc/Ireland 17.05 S&P 500 VIX Short-Term Futures VZZB US iPath ETNs/USA 7.27 S&P 500 VIX Mid-Term Futures TVIZ US Credit Suisse 14.77 S&P 500 VIX Mid-Term Futures SVXY US ProShares ETFs 6.92 S&P 500 VIX Short-Term Futures VXIS GR Barclays iPath/Germany 13.39 S&P 500 VIX Short-Term Futures UVXY US ProShares ETFs 6.53 S&P 500 VIX Short-Term Futures
CBOE Holdings, Inc.
CVOL US Citigroup Funding Inc. 13.23 Citi Volatility Index Total Return ZIV US Credit Suisse 6.44 S&P 500 VIX Mid-Term Futures VIXM US ProShares ETFs 12.28 S&P 500 VIX Mid-Term Futures HUV CN BetaPro 2.24 S&P 500 VIX Short-Term Futures VXIM GR Barclays iPath/Germany 12.06 S&P 500 VIX Mid-Term Futures
*($2.784B as of Dec. 12, 2011)
Issued in 2011
CBOE Holdings, Inc.
Maintain the highest standards of market Continue to drive margins and Capitalize
leverage inherent in Reinvest capital to drive growth and return excess cash
market regulation g cash flow inherent in the business excess cash to stockholders
CBOE Holdings, Inc.
CBOE Holdings, Inc.
Adjusted Basis1 ($s in millions, except for EPS)
¹Adjusted to reflect the impact of certain items. See Appendix for “Non-GAAP Information.” CBOE Holdings, Inc.
²Trading days in fourth quarter 2011 and 2010 totaled 63 and 64, respectively.
► Transaction Fees
► Access Fees
► Exchange Services
CBOE Holdings, Inc.
Overall Transaction Fee per Contract (RPC) Overall Transaction Fee per Contract (RPC)
Thousands RPC up versus 4Q11 due to higher mix of index
5,000 $0.320
Thousands RPC
3,000 4,000 $0.280 $0.300 1 000 2,000 $0.240 $0.260 1,000 $0.200 $0.220 ADV (000s) 4,479 4,715 4,488 4,350 4,555 5,310 3,725 4,262 5,081 4,447 5,481 4,301 1Q09 2Q09 3Q09 4Q09 1Q10 2Q10 3Q10 4Q10 1Q11 2Q11 3Q11 4Q11
CBOE Holdings, Inc.
ADV (000s) 4,479 4,715 4,488 4,350 4,555 5,310 3,725 4,262 5,081 4,447 5,481 4,301 RPC ($) $0.292 $0.273 $0.266 $0.278 $0.300 $0.281 $0.306 $0.293 $0.285 $0.308 $0.313 $0.321
Futures Futures
Futures 0.7% Futures 0.9%
$0.167
$0.177
$0.631 $0.212
$0.590 $0.224
CBOE Holdings, Inc.
$1.329
$1.679
►
►
►
CBOE Holdings, Inc.
Adjusted Operating Expenses (in millions) 4Q11 4Q10 $ CHG % CHG
► Royalty Fees
j p g p $ Employee Costs $ 24.6 $ 23.8 $ 0.8 3% Depreciation and Amortization 7.5 8.2 (0.7)
►Trading Volume Incentives
Data Processing 4.3 5.0 (0.7)
Outside Services 6.7 6.8 (0.1)
Royalty Fees 12.3 9.7 2.6 27%
►Travel and Promotional Expenses
y y Trading Volume Incentives 2.4 5.6 (3.2)
Travel and Promotional Expenses 3.3 1.6 1.7 106%
► Employee Costs
Facilities Costs 1.4 1.7 (0.3)
Other Expenses 1.3 1.1 0.2 18% Total Adjusted Operating Expenses $ 63.8 $ 63.5 $ 0.3 0%
CBOE Holdings, Inc.
¹Adjusted to reflect the impact of certain items. See Appendix for “Non-GAAP Information.”
(in thousands) 4Q11 4Q10 $ CHG % CHG Total Operating Expenses $ 67,529 $ 65,537 $ 1,992 3% Less: Depreciation and amortization 7,506 8,190 (684)
Accelerated stock-based compensation expense
(2,004) NM Severance expense pursuant to executive employment agreement 3,709
NM Volume-based expenses: Royalty fees 12,346 9,710 2,636 27% y y Trading volume incentives 2,440 5,665 (3,225)
Core Operating Expenses (non-GAAP): $ 41,528 $ 39,968 $ 1,560 4% Detail of Core Operating Expenses (non-GAAP) E l t $ 24 560 $ 23 819 $ 741 3% Employee costs $ 24,560 $ 23,819 $ 741 3% Data processing 4,263 4,960 (697)
Outside services 6,657 6,788 (131)
Travel and promotional expenses 3,345 1,672 1,673 100% Facilities costs 1,426 1,662 (236)
Other expenses 1,277 1,067 210 20% T t l $ 41 528 $ 39 968 $ 1 560 4% Total $ 41,528 $ 39,968 $ 1,560 4% CBOE Holdings, Inc.
NM = not meaningful
(in millions)
4Q11 4Q10 $ CHG % CHG R lt f $ 12 346 $ 9 710 $ 2 636 27%
Royalty fees $ 12,346 $ 9,710 $ 2,636 27% Trading volume incentives 2,440 5,665 (3,225)
Total $ 14,786 $ 15,375 $ (589)
►
►
CBOE Holdings, Inc.
($ in millions)
55.0% $80.0 50.0% $60.0 $70.0 45.0% $40.0 $50.0 35.0% 40.0% $20.0 $30.0 30.0% $0.0 $10.0 1Q09 2Q09 3Q09 4Q09 1Q10 2Q10 3Q10 4Q10 1Q11 2Q11 3Q11 4Q11
CBOE Holdings, Inc.
¹Adjusted to reflect the impact of certain items. See Appendix for “Non-GAAP Information.”
Operating Income Margin
►
►
CBOE Holdings, Inc.
(in millions)
CBOE Holdings, Inc.
►
►
►
►
CBOE Holdings, Inc.
►
►
►
►
CBOE Holdings, Inc.
($ in millions)
(1) The company expects core expenses to be at the low end of the guidance range if volume in 2012 is flat to up 4 percent and at the high end of the range if volume growth is 5 percent or higher. (2) Continuing stock-based compensation expense, included in core expenses, is expected to be in the range of $12.2 to $12.7 million, i l d d i l t 2011 i l d d ti i t k b d ti f $12 2 illi CBOE Holdings, Inc. included in employee costs; 2011 core expenses included continuing stock based compensation of $12.2 million.
Reinvest Maintain the highest standards of market regulation Continue to drive margins and cash flow Capitalize on
leverage inherent in the business Reinvest capital to drive growth and return excess cash to stockholders stockholders
CBOE Holdings, Inc.
CBOE Holdings, Inc.
CBOE Holdings, Inc.
(contracts in millions)
Includes May 6 “Flash Crash”
CBOE Holdings, Inc.
4Q 2011 % rev 3Q 2011 % rev 2Q 2011 % rev 1Q 2011 % rev 4Q 2010 % rev ($ in thousands) 4Q 2011 % rev 3Q 2011 % rev 2Q 2011 % rev 1Q 2011 % rev 4Q 2010 % rev Total Operating Expenses $67,529 56% $68,638 48% $63,838 53% $66,507 54% $65,537 62% Less: Depreciation and Amortization 7,506 6% 8,897 6% 8,996 8% 8,696 7% 8,190 8% Accelerated stock-based compensation
2% Severance expense pursuant to executive employment agreement 3,709 3%
R lt F 12 346 10% 13 956 10% 10 373 9% 11 146 9% 9 710 9% Royalty Fees 12,346 10% 13,956 10% 10,373 9% 11,146 9% 9,710 9% Trading Volume Incentives 2,440 2% 3,525 2% 2,515 2% 5,759 5% 5,665 5% Core Operating Expenses (non-GAAP)¹: $41,528 35% $42,260 29% $41,841 35% $40,566 33% $39,968 38% Less: Continuing stock-based compensation (3,010)
(2,976)
(3,106)
(3,073)
(3,233)
Core Operating Expenses excluding continuing stock- based compensation (non-GAAP)¹: $38,518 32% $39,284 27% $38,735 32% $37,493 30% $36,735 35% Expense Detail: p Employee Costs $21,550 18% $22,969 16% $21,285 18% $22,323 18% $20,586 19% Data Processing 4,263 4% 4,337 3% 4,905 4% 4,428 4% 4,960 5% Outside Services 6,657 6% 6,881 5% 7,190 6% 6,579 5% 6,788 6% Travel and Promotion Expenses 3,345 3% 2,416 2% 2,368 2% 1,685 1% 1,672 2% Facilities Costs 1,426 1% 1,081 1% 1,400 1% 1,492 1% 1,662 2% Other Expenses 1,277 1% 1,600 1% 1,587 1% 986 1% 1,067 1% Number of Full Time Employees 596 591 588 582 581 p y 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 4Q 2011 Year 2011 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 92 413,175 413,175 199 365 225,265 Vesting of participating securities (various dates) 84,358 various 92 29,378 84,358 various 365 7,405 Treasury share purchases (various dates) (1,236,100) various (1,152,648) (1,836,000) various (337,527) Total weighted average shares - basic and diluted 89,397,257 89,993,997 P ti i ti iti f t d 1 485 331 1 485 331 1 485 331 1 485 331 Participating securities as of quarter end 1,485,331 1,485,331 1,485,331 1,485,331 Weighted average shares including participating securities 90,882,588 91,479,328 Percentage of net income allocated to participating securities 1.63% 1.62% 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.
CBOE Holdings, Inc.
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 $0.171 $0.159 $0.159 $0.155 $0.163 $0.167 Indexes 0.592 0.601 0.604 0.615 0.618 0.627 0.624 0.606 0.605 0.605 0.621 0.631 Exchange-traded funds 0.223 0.215 0.207 0.207 0.208 0.202 0.197 0.187 0.192 0.194 0.205 0.212 Total options average 0.276 0.272 0.275 0.282 0.289 0.295 0.303 0.300 0.301 0.300 0.308 0.312 Futures 1.657 1.591 1.507 1.493 1.514 1.477 1.437 1.376 1.371 1.348 1.328 1.329 Total average transaction fee per contract $0.286 $0.282 $0.285 $0.293 $0.301 $0.308 $0.316 $0.313 $0.313 $0.311 $0.317 $0.321 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 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 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 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
CBOE Holdings, Inc.
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. and Subsidiaries Reconciliation of GAAP to Non-GAAP Financial Measures For the Three and Twelve Months Ended December 31, 2011 (in thousands, except per share amounts) Three months ended December 31, 2011 Twelve months ended December 31, 2011 Items Impacting Results Items Impacting Results Reported (GAAP) Other Expense Income Tax Expense After Considering Items (non- GAAP) Reported (GAAP) Operating expenses Income tax expense Other expense After Considering Items (non- GAAP) Total Operating Revenues $ 120,208 $ 120,208 $ 508,144 $ 508,144 Total Operating Expenses 67,529 (3,709) 63,820 266,512 (4,162) 262,350 Operating Income 52 679 3 709 56 388 241 632 4 162 245 794 Operating Income 52,679 3,709 56,388 241,632 4,162 245,794 Operating Margin 43.8 % 46.9 % 47.6 % 48.4 % Total Other Income /(Expense) (343) (343) (1,548) 460 (1,088) Income Before Income Taxes 52,336 3,709 56,045 240,084 4,162 460 244,706 Income Tax Provision 20,529 1,478 322 22,329 100,678 1,677 (3,901) 185 98,639 Effective Income tax rate 39.2 % 0.6% 39.8 % 41.9 % (1.6)% 40.3 % N t I $ 31 807 $ 2 231 $ (322) $ 33 716 $ 139 406 $ 2 485 $ 3 901 $ 275 $ 146 067 Net Income $ 31,807 $ 2,231 $ (322) $ 33,716 $ 139,406 $ 2,485 $ 3,901 $ 275 $ 146,067 Net Income Allocated to Participating Securities (520) (37) 5 (552) (2,263) (40) (63) (6) (2,372) Net Income Allocated to Common Stockholders $ 31,287 $ 2,194 $ (317) $ 33,164 $ 137,143 $ 2,445 $ 3,838 $ 269 $ 143,695 Diluted Net Income per Share Allocated to Common Stockholders $ 0.35 $ 0.02 $ - $ 0.37 $ 1.52 $ 0.03 $ 0.04 $ - $ 1.60
CBOE Holdings, Inc.
NOTE: May not foot due to rounding
CBOE Holdings, Inc. and Subsidiaries Reconciliation of GAAP to Non-GAAP Financial Measures For the Three and Nine Months Ended September 30, 2011
(in thousands, except per share amounts)
Items Impacting Results After After Three months ended Septebmber 30, 2011 Nine months ended September 30, 2011 Items Impacting Results Reported (GAAP) Income tax reserve adjustment Considering Items (non- GAAP) Reported (GAAP) Income tax reserve adjustment Accelerated stock-based compensation Impairment charge Considering Items (non- GAAP) Total Operating Revenues $143,604 143,604 $ $387,935 $387,935 Total Operating Expenses 68,638 68,638 198,984 (453) 198,531 Operating Income 74 966 74 966 188 951 453 189 404 Operating Income 74,966 74,966 188,951 453 189,404 Operating Margin 52.2% 52.2% 48.7% 48.8% Total Other Income /(Expense) (401) (401) (1,204) 460 (744) Income Before Income Taxes 74,565 74,565 187,747 453 460 188,660 Income Tax Provision 33,238 (4,223) 29,015 80,148 (4,223) 188 191 76,304 Effective Income Tax Rate 44.6% 38.9% 42.7% 40.4% Net Income $41,327 $4,223 45,550 $ $107,599 $4,223 $265 $269 $112,356 Net Income Allocated to Participating Securities (730) (75) (805) (2,294) (90) (6) (6) (2,396) Net Income Allocated to Common Stockholders $40,597 $4,148 44,745 $ $105,305 $4,133 $259 $263 $109,960 Diluted Net Income per Share Allocated to Common Stockholders $0.45 $0.05 0.50 $ $1.17 $0.05 $0.00 $0.00 $1.22
CBOE Holdings, Inc.
NOTE: May not foot due to rounding
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 Three months ended June 30, 2011 Three months ended March 31, 2011 Items Impacting Results Reported (GAAP) Accelerated stock-based compensation Impairment charge After Considering Items (non- GAAP) Reported (GAAP) Accelerated stock-based compensation After 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 Total Operating Expenses 66,507 (340) 66,167 63,838 (113) 63,725 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 $ Dil t d N t I Sh All t d t C St kh ld 0 36 $ 0 00 $ 0 00 $ 0 36 $ 0 36 $ 0 00 $ 0 36 $ 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 $
CBOE Holdings, Inc. and Subsidiaries Reconciliation of GAAP to Non-GAAP Financial Measures For the Three Months and Year Ended December 31, 2010 and 2009
(in thousands, ex cept per share amounts)
Items Impacting Results Items Impacting Results After After Three months ended September 30, 2010 Three months ended December 31, 2010 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 $ 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) 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) $ (144) $ (578) $ (690) $ 61 $ (28) $ (22) $ (679) $ Net Income Allocated to Common Stockholders 20,020 $ 6,360 $ 26,380 $ 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 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 $ Items Impacting Results Year ended December 31, 2010 Total Operating Expenses 269,763 (12,968) 256,795 248,498 (2,086) 246,412 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 Participating Securities (1,229) $ 33 $ (97) $ (12) $ (1,305) $
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.