Third Quarter Highlights*
- Diluted EPS for the Quarter of $2.07, Up 6 percent
- Record Adjusted Diluted EPS¹ for the Quarter of $2.22, Up 8 percent
- Record Net Revenue for the Quarter of $532.0 million, Up 11 percent
- Increases Organic Total Net Revenue Growth2 Range
for 2024 to 7 to 9 percent, from 6 to 8 percent; Reaffirms Lower
End of Data and Access Solutions Organic Net Revenue Growth
Target2 of 7 to 10 percent
- Increases 2024 Adjusted Operating Expense
Guidance2 to $798 to
$808 million, from $795 to $805
million
CHICAGO, Nov. 1, 2024
/PRNewswire/ -- Cboe Global Markets, Inc. (Cboe: CBOE) today
reported financial results for the third quarter of 2024.
"In the third quarter, Cboe reported strong diluted EPS of
$2.07, record net revenue of
$532.0 million and record adjusted
diluted EPS1 of $2.22,
highlighting the solid progress we continued to make in sharpening
our strategic focus," said Fredric
Tomczyk, Cboe Global Markets Chief Executive Officer.
"Through the first three quarters of the year, Cboe has grown net
revenue by 9%, diluted EPS by 4%, and adjusted diluted EPS1 by 14%.
The broad-based contribution speaks to the complementary nature of
Cboe's ecosystem with Derivatives net revenue up 11%, Cash and Spot
Markets up 9% and Data and Access Solutions up 6% on a year-to-date
basis. I am excited as we move forward as an organization with a
refined strategic framework that will help ensure we are
well-aligned with secular market trends to drive growth and
opportunity in the years ahead."
"Cboe reported strong 11% year-over-year net revenue growth to
drive solid diluted EPS and record quarterly adjusted diluted
EPS1 results in the third quarter," said Jill Griebenow, Cboe
Global Markets Executive Vice President, Chief Financial Officer.
"Derivatives net revenue was up a strong 13% year-over-year in the
third quarter as Cboe produced record volumes across our
derivatives platform. Cash and Spot Markets performance was also
strong, producing 12% net revenue gains as compared to the third
quarter of 2023, and Data and Access Solutions delivered 6%
year-over- year net revenue growth for the quarter. Given the
year-to-date trends and our expectations for the fourth quarter, we
are raising our organic total net revenue growth2 range
for 2024 to 7-9%, up from our prior guidance of 6-8%. In
conjunction with our increased revenue guidance, we are increasing
our full year adjusted operating expense guidance2 range
to $798 to $808 million, up from our prior guidance range of
$795 to $805
million. Moving forward, we
are well positioned to allocate capital
across our organization to the
highest-return initiatives, helping deliver
long-term shareholder value."
*All comparisons are
third quarter 2024 compared to the same period in
2023.
|
(1)
|
A full
reconciliation of our non-GAAP results to our GAAP ("Generally
Accepted Accounting Principles") results is included in the
attached tables. See "Non-GAAP Information" in the accompanying
financial tables.
|
(2)
|
Specific
quantifications of the amounts that would be required to reconcile
the company's organic net revenue growth guidance and adjusted
operating expenses guidance are not available. The company
believes that there is uncertainty and unpredictability with
respect to certain of its GAAP measures, primarily related to
acquisition-related revenues and costs that would be required
to reconcile to GAAP revenues less cost of revenues, GAAP operating
expenses and GAAP effective tax rate, which preclude
the company from providing accurate guidance on certain
forward-looking GAAP to non-GAAP reconciliations. The company
believes that providing estimates of the amounts that would be
required to reconcile the range of the company's organic net
revenue growth guidance and adjusted operating expenses would imply
a degree of precision that would be confusing or misleading to
investors for the reasons identified above.
|
Consolidated Third Quarter Results -Table 1
Table 1
below presents summary selected unaudited condensed consolidated
financial information for the company as reported and on an
adjusted basis for the three months ended September 30, 2024 and 2023.
Table 1
|
Consolidated Third
Quarter Results
($ in millions except per share)
|
3Q24
|
3Q23
|
Change
|
3Q24 Adjusted1
|
3Q23 Adjusted1
|
Change
|
Total Revenues
Less Cost of Revenues
|
$
532.0
|
$
480.5
|
11 %
|
$
532.0
|
$
480.5
|
11 %
|
Total Operating Expenses
|
$
224.6
|
$
209.3
|
7 %
|
$
204.0
|
$
180.3
|
13 %
|
Operating Income
|
$
307.4
|
$
271.2
|
13 %
|
$
328.0
|
$
300.2
|
9 %
|
Operating Margin
%
|
57.8 %
|
56.4 %
|
1.4 pp
|
61.7 %
|
62.5 %
|
(0.8)pp
|
Net Income Allocated to
Common Stockholders
|
$
217.4
|
$
207.1
|
5 %
|
$
232.9
|
$
218.9
|
6 %
|
Diluted Earnings
Per Share
|
$
2.07
|
$
1.95
|
6 %
|
$
2.22
|
$
2.06
|
8 %
|
EBITDA1
|
$
341.1
|
$
319.7
|
7 %
|
$
342.0
|
$
320.5
|
7 %
|
EBITDA Margin
%1
|
64.1 %
|
66.5 %
|
(2.4)pp
|
64.3 %
|
66.7 %
|
(2.4)pp
|
- Total revenues less cost of revenues (referred to as "net
revenue"2) of $532.0
million increased 11 percent, compared to $480.5 million in the prior-year period, a result
of increases in derivatives markets, cash and spot markets, and
data and access solutions net revenue2.
- Total operating expenses were $224.6
million versus $209.3 million
in the third quarter of 2023, an increase of $15.3 million. This increase was primarily due to
higher compensation and benefits and travel and promotional
expenses, partially offset by a decline in professional fees and
outside services. Adjusted operating expenses1 of
$204.0 million increased 13 percent
compared to $180.3 million in the
third quarter of 2023. This increase was primarily due to higher
compensation and benefits and travel and promotional expenses,
partially offset by a decline in professional fees and outside
services.
- The effective tax rate for the third quarter of 2024 was 29.3
percent as compared with 22.9 percent in the third quarter of 2023.
The higher effective tax rate in 2024 is primarily due to releases
of penalties and interest associated with Section 199 positions in
2023. The effective tax rate on adjusted earnings1 was
29.2 percent, up 2.8 basis points when compared with 26.4 percent
in last year's third quarter. The change was primarily due to lower
non-deductible compensation in 2023 resulting from executive
changes.
- Diluted EPS for the third quarter of 2024 increased 6 percent
to $2.07 compared to the third
quarter of 2023. Adjusted diluted EPS1 of $2.22 increased 8 percent compared to 2023 third
quarter results.
Business Segment Information:
Table 2
|
Total Revenues Less
Cost of Revenues by
Business Segment (in millions)
|
3Q24
|
3Q23
|
Change
|
Options
|
$
320.9
|
$
290.8
|
10 %
|
North American
Equities
|
98.0
|
95.1
|
3 %
|
Europe and Asia Pacific
|
55.6
|
45.6
|
22 %
|
Futures
|
38.0
|
32.4
|
17 %
|
Global FX
|
20.0
|
18.3
|
9 %
|
Digital
|
(0.5)
|
(1.7)
|
* %
|
Total
|
$
532.0
|
$
480.5
|
11 %
|
(1)
|
A full reconciliation of our non-GAAP
results to our GAAP results
is included in the attached
tables. See "Non-GAAP Information" in the accompanying financial tables.
|
(2)
|
See the attached tables
on page 10 for "Net Revenue by Revenue
Caption."
|
*Not meaningful
|
Discussion of Results
by Business Segment1:
Options:
- Options record net revenue of $320.9
million was up $30.1 million,
or 10 percent, from the third quarter of 2023. Net transaction and
clearing fees2 increased primarily as a result of a 13
percent increase in index options trading volumes versus the third
quarter of 2023. Access and capacity fees were 5 percent higher
than the third quarter of 2023.
- Net transaction and clearing fees2 increased
$35.9 million, or 14 percent,
reflecting a 2 percent increase in total options average daily
volume ("ADV") and a 10 percent increase in total options revenue
per contract ("RPC") compared to the third quarter of 2023. The
increase in total options RPC was due to a mix shift, with index
options representing a higher percentage of total options
volume.
- Cboe's Options exchanges had total market share of 30.5 percent
for the third quarter of 2024 compared to 33.6 percent in the third
quarter of 2023, a result of lower multi-list market share as
compared to the third quarter of 2023.
North American (N.A.) Equities:
- N.A. Equities net revenue of $98.0
million increased $2.9
million, or 3 percent, from the third quarter of 2023,
reflecting higher net transaction and clearing fees2 and
access and capacity fees, partially offset by a decline in industry
market data fees.
- Net transaction and clearing fees2 increased by
$2.9 million, or 10 percent, compared
to the third quarter of 2023. The increase was driven by stronger
industry volumes and improved net capture rates, partially offset
by lower market share as compared to the third quarter of
2023.
- Cboe's U.S. Equities exchanges had market share of 10.9 percent
for the third quarter of 2024 compared to 12.7 percent in the third
quarter of 2023 given higher industry off-exchange and closing
auction share. Cboe's U.S. Equities off-exchange market share was
17.7 percent, down from 19.9 percent in the third quarter of 2023.
Canadian Equities market share declined to 14.6 percent as compared
to 15.2 percent in the third quarter of 2023.
Europe and Asia Pacific (APAC):
- Europe and APAC net revenue of
$55.6 million increased by 22 percent
compared to the third quarter of 2023, reflecting growth in net
transaction and clearing fees2 and non-transaction
revenues. On a constant currency basis3, net revenues
were $54.9 million, up 20 percent on
a year-over-year basis. European Equities average daily notional
value ("ADNV") traded on Cboe European Equities was €9.3 billion,
up 16 percent compared to the third quarter of 2023 given a 13
percent increase in industry market volumes. Japanese Equities ADNV
was 117 percent higher and Australian Equities ADNV was 28 percent
higher than the third quarter of 2023.
- For the third quarter of 2024, Cboe European Equities had 23.8
percent market share, up from 23.2 percent in the third quarter of
2023. Cboe European Equities net capture rate increased 11 percent
given a mix shift to higher capture products. Cboe Australia had
20.8 percent market share for the third quarter of 2024, up from
17.9 percent in the third quarter of 2023. Cboe Japan grew market
share to 5.4 percent in the third quarter of 2024 from 3.3 percent
in the third quarter of 2023.
Futures:
- Futures net revenue of $38.0
million increased $5.6
million, or 17 percent, from the third quarter of 2023 due
to an increase in net transaction and clearing
fees2.
- Net transaction and clearing fees2 increased
$5.6 million, reflecting a 19 percent
increase in ADV during the quarter.
Global FX:
- Global FX record net revenue of $20.0
million increased 9 percent, primarily due to higher net
transaction and clearing fees2. ADNV traded on the Cboe
FX platform was $48.3 billion for the
quarter, up 9 percent compared to last year's third quarter, and
net capture rate per one million
dollars traded was $2.66 for
the quarter, up 1 percent compared to $2.64 in the third quarter of 2023.
- Cboe FX market share was 19.1 percent for the quarter compared
to 20.2 percent in last year's third quarter.
(1)
|
The Digital
and Corporate segments
are not further discussed as results were not material
during the third quarter of
2024.
|
(2)
|
See the attached tables
on page 10 for "Net
Transaction and Clearing Fees by Business
Segment."
|
(3)
|
A full reconciliation of our non-GAAP
results to our GAAP results
is included in the attached
tables. See "Non-GAAP Information" in the accompanying financial tables.
|
2024 Fiscal Year Financial Guidance
Cboe provided guidance for the 2024 fiscal year as noted below.
- Organic total net revenue growth1 is expected to be
in the range of 7 to 9 percentage points, up from previous guidance
calling for 6 to 8 percentage points in 2024.
- Reaffirms lower end of organic net revenue1 growth
range from Data and Access Solutions of 7 to 10 percentage points
in 2024.
- Adjusted operating expenses1 in 2024 are expected to
be in the range of $798 to
$808 million, up from previous
guidance of $795 to $805 million. The guidance excludes the expected
amortization of acquired intangible assets of $89 million; the company reflects the exclusion
of this amount in its non-GAAP reconciliation.
- Reaffirms depreciation and amortization expense for 2024 is
expected to be in the range of $43 to
$47 million, excluding the expected
amortization of acquired intangible assets.
- Minority investments are expected to contribute a $40 to $46 million
benefit in 2024 to non-operating (expenses) income, up from
previous guidance of $37 to
$43 million. Reaffirms that
$33 to $37
million of the benefit will come in the earnings on
investments line and anticipates $7
to $9 million to come through the
other income (expense), net line, up from previous guidance of
$4 to $6
million.
- Reaffirms the effective tax rate on adjusted
earnings1 for the full year 2024 is expected to be in
the range of 28.5 to 30.5 percent. Significant changes in trading
volume, expenses, tax laws or rates and other items could
materially impact this expectation.
- Capital expenditures for 2024 are expected to be in the range
of $57 to $63
million, up from previous guidance of $51 to $57
million.
(1)
|
Specific
quantifications of the amounts that would be required to reconcile
the company's organic and inorganic growth guidance, adjusted
operating expenses guidance, annualized adjusted operating
expenses guidance, and the effective tax rate on adjusted earnings
guidance are not available. Acquisitions are considered organic
after 12 months of closing. The company believes that there is
uncertainty and unpredictability with respect to certain of its
GAAP measures, primarily related to
acquisition-related revenues and costs that would be required
to reconcile to GAAP revenues less cost of revenues, GAAP operating
expenses and GAAP effective tax rate, which preclude
the company from providing accurate guidance on certain
forward-looking GAAP to non-GAAP reconciliations. The company
believes that providing estimates of the amounts that would be
required to reconcile the range of the company's organic growth,
adjusted operating expenses, annualized adjusted operating
expenses, and the effective tax rate on adjusted earnings
would imply a degree of precision that would be confusing or
misleading to investors for the reasons identified
above.
|
Capital Management
At September 30, 2024, the company
had cash and cash equivalents of $763.2
million and adjusted cash2 of $763.7 million. Total debt as of September 30, 2024 was $1,440.6 million.
The company paid cash dividends of $66.3
million, or $0.63 per share,
during the third quarter of 2024 and utilized $24.6 million to repurchase approximately 144
thousand shares of its common stock under its share repurchase
program at an average price of $170.45 per share. As of September 30, 2024, the company had approximately
$679.8 million of availability
remaining under its existing share repurchase authorizations.
Earnings Conference Call
Executives of Cboe Global Markets will host a conference call to
review its third-quarter financial results today, November 1, 2024, at 8:30
a.m. ET/7:30 a.m. CT. The
conference call and any accompanying slides will be publicly
available via live webcast from the Investor Relations section of
the company's website at www.cboe.com under Events &
Presentations. Participants may also listen via telephone by
dialing (800) 715-9871 (toll-free) or (646) 307-1963 (toll) and
using the Conference ID 6762730. Telephone participants should
place calls 10 minutes prior to the start of the call. The webcast
will be archived on the company's website for replay.
(2)
|
A full reconciliation of our non-GAAP
results to our GAAP results
is included in the attached
tables. See "Non-GAAP Information" in the accompanying financial tables.
|
About Cboe Global Markets
Cboe Global Markets (Cboe: CBOE), the world's leading
derivatives and securities exchange network, delivers cutting-edge
trading, clearing and investment solutions to people around
the world. Cboe provides trading solutions and products in multiple
asset classes, including
equities, derivatives, and FX, across North America, Europe, and Asia
Pacific. Above all, Cboe is committed to building a trusted,
inclusive global marketplace that enables people to pursue a
sustainable financial future. To learn more about the Exchange for
the World Stage, visit www.cboe.com.
Cautionary Statements
Regarding Forward-Looking Information
This press release contains forward-looking statements within
the meaning of the Private Securities Litigation Reform Act of 1995
that involve a number of risks and uncertainties. You can identify
these statements by forward-looking words such as "may," "might,"
"should," "expect," "plan," "anticipate," "believe," "estimate,"
"predict," "potential" or "continue," and the negative of these
terms and other comparable terminology. All statements that reflect
our expectations, assumptions or projections about the future other
than statements of historical fact are forward-looking statements.
These forward-looking statements, which are subject to known and
unknown risks, uncertainties and assumptions about us, may include
projections of our future financial performance based on our growth
strategies and anticipated trends in our business. These statements
are only predictions based on our current expectations and
projections about future events. There are important factors that
could cause our actual results, level of activity, performance or
achievements to differ materially from those expressed or implied
by the forward-looking statements.
We operate in a very competitive and rapidly changing
environment. New risks and uncertainties emerge from time to time,
and it is not possible to predict all risks and uncertainties, nor
can we assess the impact of all factors on our business or the
extent to which any factor, or combination of factors, may cause
actual results to differ materially from those contained in any
forward-looking statements.
Some factors that could cause actual results to differ include:
the loss of our right to exclusively list and trade certain index
options and futures products; economic, political and market
conditions; compliance with legal and regulatory obligations; price
competition and consolidation in our industry; decreases in trading
or clearing volumes, market data fees or a shift in the mix of
products traded on our exchanges; legislative or regulatory changes
or changes in tax regimes; our ability to protect our systems and
communication networks from security vulnerabilities and breaches;
our ability to attract and retain skilled management and other
personnel, increasing competition by foreign and domestic entities;
our dependence on and exposure to risk from third parties; global
expansion of operations; factors that impact the quality and
integrity of our and other applicable indices; our ability to
manage our growth and strategic acquisitions or alliances
effectively; our ability to operate our business without violating
the intellectual property rights of others and the costs associated
with protecting our intellectual property rights; our ability to
minimize the risks, including our credit, counterparty
investment, and default risks, associated with operating a European
clearinghouse; our ability to accommodate trading and clearing
volume and transaction traffic, including significant increases,
without failure or degradation of performance of our systems;
misconduct by those who use our markets or our products or for whom
we clear transactions; challenges to our use of open source
software code; our ability to meet our compliance obligations,
including managing potential conflicts between our regulatory
responsibilities and our for-profit status; our ability to maintain
BIDS Trading as an independently managed and operated trading
venue, separate from and not integrated with our registered
national securities exchanges; damage to our reputation; the
ability of our compliance and risk management methods to
effectively monitor and manage our risks; restrictions imposed by
our debt obligations and our ability to make payments on or
refinance our debt obligations; our ability to maintain an
investment grade credit rating; impairment of our goodwill,
long-lived assets, investments or intangible assets; the impacts of
pandemics; the accuracy of our estimates and expectations;
litigation risks and other liabilities; risks relating to digital
assets, including winding down the Cboe Digital spot market
and transitioning digital asset futures contracts to CFE, operating
a digital assets futures clearinghouse, cybercrime, changes in
digital asset regulation, and fluctuations in digital asset prices.
More detailed information about factors that may affect our actual
results to differ may be found in our filings with the SEC,
including in our Annual Report on Form 10-K for the year ended
December 31, 2023 and other filings
made from time to time with the SEC.
We do not undertake, and we expressly disclaim, any duty to
update any forward-looking statement whether as a result of new
information, future events or otherwise, except as required by law.
Readers are cautioned not to place undue reliance on these
forward-looking statements, which speak only as of the date
hereof.
The condensed
consolidated statements of income and balance sheets are unaudited
and subject to revision.
Cboe Media Contacts:
|
|
Analyst Contact:
|
Angela Tu
|
Tim Cave
|
Kenneth Hill, CFA
|
(646)
856-8734
|
+44 (0) 7593 506
719
|
(312)
786-7559
|
atu@cboe.com
|
tcave@cboe.com
|
khill@cboe.com
|
CBOE-F
Trademarks:
Cboe®, Cboe Global Markets®, Cboe Volatility Index®, Cboe
Clear®, Cboe Datashop®, BIDS Trading®, BZX®, BYX®, Cboe Clear®,
EDGX®,
EDGA®, MATCHNow®, and VIX® are registered trademarks of Cboe
Global Markets, Inc. and its subsidiaries. All other
trademarks and service marks are the property of their respective
owners.
Cboe Global Markets, Inc.
Key Performance Statistics by Business Segment
|
|
|
3Q 2024
|
2Q 2024
|
1Q 2024
|
4Q 2023
|
3Q 2023
|
Options
|
|
|
|
|
|
Total industry
ADV (in thousands)
|
48,733
|
46,129
|
47,452
|
44,410
|
43,411
|
Total Company Options ADV (in thousands)
|
14,882
|
14,384
|
14,833
|
14,896
|
14,592
|
Multi-listed options
|
10,655
|
10,367
|
10,744
|
10,725
|
10,848
|
Index options
|
4,227
|
4,017
|
4,089
|
4,172
|
3,743
|
Total Options
market share
|
30.5 %
|
31.2 %
|
31.3 %
|
33.5 %
|
33.6 %
|
Multi-listed options
|
24.0 %
|
24.6 %
|
24.8 %
|
26.7 %
|
27.4 %
|
Total Options
RPC:
|
$
0.298
|
$
0.295
|
$
0.299
|
$
0.297
|
$
0.270
|
Multi-listed options
|
$
0.063
|
$
0.062
|
$
0.064
|
$
0.060
|
$
0.055
|
Index options
|
$
0.892
|
$
0.898
|
$
0.915
|
$
0.908
|
$
0.894
|
|
|
|
|
|
|
North American Equities
|
|
|
|
|
|
U.S. Equities
- Exchange:
|
|
|
|
|
|
Total industry ADV (shares in billions)
|
11.5
|
11.8
|
11.8
|
11.2
|
10.4
|
Market share
%
|
10.9 %
|
11.4 %
|
12.8 %
|
13.0 %
|
12.7 %
|
Net capture (per
100 touched shares)
|
$
0.024
|
$
0.027
|
$
0.019
|
$
0.013
|
$
0.022
|
U.S. Equities
- Off-Exchange:
|
|
|
|
|
|
ADV (touched shares, in millions)
|
79.3
|
74.7
|
82.0
|
76.1
|
73.8
|
Off-Exchange ATS Block Market Share % (reported on a one-month lag)
|
17.7 %
|
17.8 %
|
17.6 %
|
18.4 %
|
19.9 %
|
Net capture (per
100 touched shares)
|
$
0.135
|
$
0.136
|
$
0.132
|
$
0.137
|
$
0.125
|
Canadian Equities:
|
|
|
|
|
|
ADV (matched
shares, in millions)
|
135.9
|
150.6
|
146.3
|
141.8
|
127.5
|
Total market share %
|
14.6 %
|
15.0 %
|
15.3 %
|
15.3 %
|
15.2 %
|
Net capture
(per 10,000 shares,
in Canadian Dollars)
|
$
4.240
|
$
4.046
|
$
3.997
|
$
3.905
|
$
3.976
|
|
|
|
|
|
|
Europe and
Asia Pacific
|
|
|
|
|
|
European Equities:
|
|
|
|
|
|
Total
industry ADNV (Euros - in billions)
|
€
38.9
|
€
42.6
|
€
41.8
|
€
37.7
|
€
34.3
|
Market share
%
|
23.8 %
|
22.5 %
|
23.7 %
|
23.9 %
|
23.2 %
|
Net capture
(per matched notional value (bps), in Euros)
|
€
0.257
|
€
0.251
|
€
0.249
|
€
0.233
|
€
0.232
|
Cboe Clear
Europe:
|
|
|
|
|
|
Trades cleared
(in thousands)
|
306,882.5
|
299,019.3
|
294,325.7
|
281,938.1
|
255,152.3
|
Fee per trade
cleared (in Euros)
|
€
0.008
|
€
0.008
|
€
0.008
|
€
0.010
|
€
0.010
|
Net settlement volume (shares in thousands)
|
2,947.6
|
2,764.0
|
2,524.6
|
2,511.6
|
2,469.5
|
Net fee per settlement (in Euros)
|
€
1.026
|
€
1.038
|
€
1.072
|
€
0.899
|
€
0.927
|
Australian Equities:
|
|
|
|
|
|
ADNV (AUD
- in billions)
|
$
0.8
|
$
0.8
|
$
0.8
|
$
0.7
|
$
0.7
|
Market share
- Continuous
|
20.8 %
|
20.8 %
|
20.4 %
|
20.3 %
|
17.9 %
|
Net capture
(per matched notional
value (bps), in Australian Dollars)
|
$
0.156
|
$
0.155
|
$
0.156
|
$
0.157
|
$
0.155
|
Japanese Equities:
|
|
|
|
|
|
ADNV (JPY - in
billions)
|
¥
323.3
|
¥
315.2
|
¥
315.9
|
¥
190.2
|
¥
148.7
|
Market share
- Lit Continuous
|
5.4 %
|
5.5 %
|
5.0 %
|
4.0 %
|
3.3 %
|
Net capture
(per matched notional value (bps), in Yen)
|
¥
0.220
|
¥
0.229
|
¥
0.227
|
¥
0.252
|
¥
0.257
|
|
|
|
|
|
|
Futures
|
|
|
|
|
|
ADV (in
thousands)
|
273.7
|
253.6
|
220.0
|
233.4
|
230.0
|
RPC
|
$
1.767
|
$
1.757
|
$
1.749
|
$
1.729
|
$
1.753
|
|
|
|
|
|
|
Global FX
|
|
|
|
|
|
Spot market
share %
|
19.1 %
|
20.2 %
|
20.3 %
|
21.3 %
|
20.2 %
|
ADNV ($ - in billions)
|
$
48.3
|
$
47.7
|
$
45.3
|
$
47.0
|
$
44.4
|
Net capture
(per one million dollars traded)
|
$
2.66
|
$
2.69
|
$
2.62
|
$
2.60
|
$
2.64
|
ADV = average daily volume; ADNV = average
daily notional value.
RPC, average revenue per contract, for options and futures
represents total net transaction fees recognized for the period
divided by total contracts traded during the period.
Touched volume represents the total number of shares of equity
securities and ETFs internally matched on our exchanges or routed
to and executed on an external market center.
Matched volume represents the total number of shares of equity securities and ETFs executed
on our exchanges.
U.S. Equities - Exchange, "net capture per 100 touched shares"
refers to transaction fees less liquidity payments and routing and
clearing costs divided by the product of one-hundredth ADV of
touched shares on BZX, BYX, EDGX and EDGA
and the number of trading days. U.S. Equities – Off-Exchange data
reflects BIDS Trading. For U.S. Equities – Off-Exchange, "net
capture per 100 touched shares" refers to transaction fees less
order and execution management system (OMS/EMS) fees and clearing
costs divided by the product of one-hundredth ADV of touched shares
on BIDS Trading and the number of trading days for the
period.
Canadian Equities, "net capture per 10,000 shares" refers to
transaction fees divided by the product of one-ten thousandth ADV
of shares for MATCHNow and Cboe Canada and the number of
trading days. Total market share represents
MATCHNow and Cboe Canada volume divided by the total
volume of the Canadian Equities market. As of January 1, 2024, the Cboe Canada and MATCHNow
entities have been amalgamated into Cboe Canada Inc.
European Equities, "net capture per matched notional value"
refers to transaction fees less liquidity payments in Euros divided
by the product of ADNV in Euros of shares matched on Cboe
Europe Equities and the number of trading days. "Trades cleared"
refers to the total number of non-interoperable trades
cleared, "Fee per trade cleared" refers to clearing fees divided by
number of non-interoperable trades cleared, "Net settlement volume"
refers to the total number of settlements executed after
netting, and "Net fee per settlement" refers to settlement fees
less direct costs incurred to settle divided by the number of
settlements executed after netting.
Asia Pacific data reflects data from Cboe Australia and Cboe
Japan. Australian Equities, "net capture per matched notional
value" refers to transaction fees less liquidity payments in
Australian dollars divided by the product of ADNV in Australian
dollars of shares matched on Cboe Australia and the number of
Australian Equities trading days. Japanese Equities, "net capture
per matched notional value" refers to transaction fees less
liquidity payments in Japanese Yen divided by the product of
ADNV in Japanese Yen of shares matched on Cboe Japan and the number
of Japanese Equities trading days.
Global FX, "net capture per one
million dollars traded" refers to transaction fees less
liquidity payments, if any, divided by the Spot and
SEF products of one-thousandth of ADNV traded on the
Cboe FX Markets and the number of trading days, divided by two,
which represents the buyer and seller that
are both charged on the transaction. Market Share represents Cboe FX
volume divided by the total volume of publicly reporting
spot FX venues (Cboe FX, EBS, Refinitiv, and
Euronext FX).
Average transaction fees per contract can be affected by various
factors, including exchange fee rates, volume-based discounts and
transaction mix by contract type and product type.
Cboe Global Markets, Inc. and Subsidiaries
Condensed Consolidated Statements of Income (Unaudited)
Three and Nine Months Ended September 30, 2024 and
2023
|
|
|
Three Months
Ended September 30,
|
|
Nine Months Ended September 30,
|
(in millions, except
per share amounts)
|
2024
|
2023
|
|
2024
|
2023
|
Revenues:
|
|
|
|
|
Cash and spot markets
|
$
434.1
|
$
335.1
|
$
1,201.4
|
$
1,083.4
|
Data and access solutions
|
145.6
|
137.0
|
427.9
|
401.7
|
Derivatives markets
|
476.0
|
436.7
|
1,357.6
|
1,319.7
|
Total Revenues
|
1,055.7
|
908.8
|
2,986.9
|
2,804.8
|
Cost of Revenues:
|
|
|
|
|
Liquidity payments
|
317.6
|
323.7
|
963.4
|
1,032.9
|
Routing and
clearing
|
17.4
|
17.8
|
50.0
|
62.6
|
Section 31 fees
|
129.5
|
36.1
|
249.3
|
145.5
|
Royalty fees and other cost of revenues
|
59.2
|
50.7
|
176.3
|
144.8
|
Total Cost of Revenues
|
523.7
|
428.3
|
1,439.0
|
1,385.8
|
Revenues Less Cost of Revenues
|
532.0
|
480.5
|
1,547.9
|
1,419.0
|
Operating Expenses:
|
|
|
|
|
Compensation and benefits
|
119.1
|
96.1
|
350.5
|
313.0
|
Depreciation and amortization
|
31.8
|
38.8
|
100.9
|
120.0
|
Technology support services
|
25.5
|
25.0
|
74.3
|
75.5
|
Professional fees and outside
services
|
21.9
|
24.4
|
69.2
|
68.7
|
Travel and promotional expenses
|
12.6
|
8.9
|
29.4
|
28.6
|
Facilities costs
|
5.9
|
6.2
|
18.5
|
20.0
|
Acquisition-related costs
|
—
|
0.8
|
1.2
|
7.9
|
Impairment of intangible assets
|
—
|
—
|
81.0
|
—
|
Other expenses
|
7.8
|
9.1
|
23.0
|
21.4
|
Total Operating Expenses
|
224.6
|
209.3
|
748.0
|
655.1
|
Operating Income
|
307.4
|
271.2
|
799.9
|
763.9
|
Non-operating (Expenses) Income:
|
|
|
|
|
Interest
expense
|
(12.8)
|
(15.4)
|
(38.6)
|
(49.2)
|
Interest
income
|
11.4
|
3.5
|
20.1
|
8.3
|
Earnings
on investments
|
1.0
|
10.3
|
29.2
|
34.9
|
Other income (expense), net
|
2.0
|
0.5
|
(6.5)
|
2.2
|
Total Non-operating Income (Expenses)
|
1.6
|
(1.1)
|
4.2
|
(3.8)
|
Income Before Income Tax Provision
|
309.0
|
270.1
|
804.1
|
760.1
|
Income tax provision
|
90.5
|
61.9
|
235.7
|
210.7
|
Net Income
|
218.5
|
208.2
|
568.4
|
549.4
|
Net income allocated to participating securities
|
(1.1)
|
(1.1)
|
(3.0)
|
(2.7)
|
Net Income
Allocated to Common Stockholders
|
$
217.4
|
$
207.1
|
$
565.4
|
$
546.7
|
Net Income
Per Share Allocated to Common Stockholders:
|
|
|
|
|
Basic earnings per
share
|
$
2.08
|
$
1.96
|
$
5.38
|
$
5.17
|
Diluted earnings per share
|
2.07
|
1.95
|
5.36
|
5.15
|
Weighted average
shares used in computing income per share:
|
|
|
|
|
Basic
|
104.7
|
105.7
|
105.2
|
105.8
|
Diluted
|
105.1
|
106.1
|
105.6
|
106.2
|
Cboe Global Markets,
Inc. and Subsidiaries
Condensed Consolidated Balance Sheets (Unaudited)
September 30, 2024 and December 31, 2023
|
|
|
September
30,
|
December
31,
|
(in millions)
|
2024
|
2023
|
Assets
|
|
|
Current
Assets:
|
|
|
Cash and cash equivalents
|
$
763.2
|
$
543.2
|
Financial investments
|
39.4
|
57.5
|
Accounts receivable, net
|
376.2
|
337.3
|
Margin deposits, clearing funds, and interoperability funds
|
2,039.0
|
848.8
|
Digital assets
- safeguarded assets
|
—
|
51.3
|
Income taxes
receivable
|
47.1
|
74.5
|
Other current
assets
|
53.1
|
66.7
|
Total Current Assets
|
3,318.0
|
1,979.3
|
Investments
|
$
358.1
|
$
345.3
|
Property and equipment, net
|
108.7
|
109.2
|
Property held for sale
|
—
|
8.7
|
Operating lease right of use assets
|
130.7
|
136.6
|
Goodwill
|
3,150.5
|
3,140.6
|
Intangible assets,
net
|
1,424.7
|
1,561.5
|
Other assets,
net
|
220.8
|
206.3
|
Total Assets
|
8,711.5
|
7,487.5
|
Liabilities and Stockholders' Equity
|
|
|
Current Liabilities:
|
|
|
Accounts payable
and accrued liabilities
|
$
304.7
|
$
412.7
|
Section 31 fees
payable
|
40.1
|
51.9
|
Deferred
revenue
|
6.0
|
5.9
|
Margin deposits, clearing funds, and interoperability funds
|
2,039.0
|
848.8
|
Digital assets
- safeguarded liabilities
|
—
|
51.3
|
Income taxes
payable
|
—
|
1.0
|
Current portion
of contingent consideration liabilities
|
—
|
11.8
|
Total Current Liabilities
|
2,389.8
|
1,383.4
|
Long-term debt
|
$
1,440.6
|
$
1,439.2
|
Non-current unrecognized tax benefits
|
286.9
|
243.8
|
Deferred income
taxes
|
196.9
|
217.8
|
Non-current operating lease liabilities
|
143.9
|
150.8
|
Other non-current liabilities
|
45.1
|
67.5
|
Total Liabilities
|
4,503.2
|
3,502.5
|
Stockholders' Equity:
|
|
|
Preferred
stock
|
$
—
|
$
—
|
Common stock
|
1.1
|
1.1
|
Treasury stock at cost
|
(242.9)
|
(10.5)
|
Additional paid-in
capital
|
1,521.7
|
1,478.6
|
Retained earnings
|
2,910.6
|
2,525.2
|
Accumulated other comprehensive income
(loss), net
|
17.8
|
(9.4)
|
Total Stockholders' Equity
|
4,208.3
|
3,985.0
|
|
|
|
Total Liabilities and Stockholders' Equity
|
8,711.5
|
7,487.5
|
Table 3
|
Net Transaction and
Clearing
Fees by Business Segment
Three Months Ended September
30, 2024 and 2023
(in millions)
|
Consolidated
September 30,
|
Options
September 30,
|
N.A.
Equities
September 30,
|
Europe and
APAC September 30,
|
Futures
September 30,
|
Global
FX September 30,
|
Digital
September 30,
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
Transaction and clearing fees
|
$725.9
|
$678.6
|
$405.3
|
$384.6
|
$231.0
|
$221.9
|
$ 40.5
|
$ 32.6
|
$ 31.7
|
$ 25.4
|
$ 17.4
|
$ 15.6
|
$ —
|
$ (1.5)
|
Liquidity payments
|
(317.6)
|
(323.7)
|
(116.4)
|
(130.5)
|
(191.9)
|
(185.6)
|
(8.0)
|
(7.3)
|
(0.7)
|
—
|
—
|
—
|
(0.6)
|
(0.3)
|
Routing and clearing
|
(17.4)
|
(17.8)
|
(4.7)
|
(5.8)
|
(7.2)
|
(7.3)
|
(5.0)
|
(4.4)
|
—
|
—
|
(0.5)
|
(0.3)
|
—
|
—
|
Net transaction and clearing fees
|
$390.9
|
$337.1
|
$284.2
|
$248.3
|
$ 31.9
|
$ 29.0
|
$ 27.5
|
$ 20.9
|
$ 31.0
|
$ 25.4
|
$ 16.9
|
$ 15.3
|
$ (0.6)
|
$ (1.8)
|
Table 4
|
Net Revenue by
Revenue Caption
Three Months
Ended
September 30, 2024 and 2023
(in millions)
|
Cash and Spot
Markets
Three Months
Ended
September 30,
|
Data and Access
Solutions
Three Months
Ended
September 30,
|
Derivatives Markets
Three Months
Ended
September
30,
|
Total
Three Months
Ended
September
30,
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
Transaction and clearing fees
|
$
288.9
|
$ 268.6
|
$
—
|
$
—
|
$ 437.0
|
$ 410.0
|
$ 725.9
|
$ 678.6
|
Access
and capacity fees
|
—
|
—
|
94.2
|
87.7
|
—
|
—
|
94.2
|
87.7
|
Market data
fees
|
15.5
|
18.7
|
50.7
|
48.6
|
7.3
|
9.3
|
73.5
|
76.6
|
Regulatory fees
|
107.9
|
30.3
|
—
|
—
|
31.1
|
16.7
|
139.0
|
47.0
|
Other revenue
|
21.8
|
17.5
|
0.7
|
0.7
|
0.6
|
0.7
|
23.1
|
18.9
|
Total revenues
|
$
434.1
|
$
335.1
|
$
145.6
|
$
137.0
|
$
476.0
|
$
436.7
|
$ 1,055.7
|
$
908.8
|
|
Liquidity
payments
|
$
198.9
|
$
192.3
|
$
—
|
$
—
|
$
118.7
|
$
131.4
|
$
317.6
|
$
323.7
|
Routing and clearing
fees
|
12.7
|
12.0
|
—
|
—
|
4.7
|
5.8
|
17.4
|
17.8
|
Section 31
fees
|
106.4
|
29.1
|
—
|
—
|
23.1
|
7.0
|
129.5
|
36.1
|
Royalty fees and other
cost of revenues
|
12.8
|
9.6
|
3.1
|
2.3
|
43.3
|
38.8
|
59.2
|
50.7
|
Total cost of revenues
|
$
330.8
|
$
243.0
|
$
3.1
|
$
2.3
|
$
189.8
|
$
183.0
|
$
523.7
|
$
428.3
|
|
Revenues less cost of revenues (net
revenue)
|
$
103.3
|
$
92.1
|
$
142.5
|
$
134.7
|
$
286.2
|
$
253.7
|
$
532.0
|
$
480.5
|
Non-GAAP Information
In addition to disclosing results
determined in accordance with GAAP, Cboe Global Markets has
disclosed certain non-GAAP
measures of operating performance. These measures
are not in accordance with,
or a substitute for, GAAP,
and may be different
from or inconsistent with non-GAAP
financial measures used by other
companies. The non-GAAP
measures provided in this press release include
adjusted revenue less cost of revenue, adjusted operating expenses,
adjusted operating income, adjusted operating margin, adjusted
net income allocated to common stockholders, adjusted diluted earnings
per share, effective tax rate on adjusted
earnings, adjusted cash, net revenues
in constant currency, EBITDA, EBITDA margin,
adjusted EBITDA and adjusted EBITDA margin.
Management believes that the non-GAAP financial measures
presented in this press release provide additional and comparative
information to assess trends in our core operations and a means to
evaluate period-to-period comparisons. Non-GAAP financial measures
disclosed by management are provided as additional information to
investors in order to provide them with an alternative method for
assessing our financial condition and operating results.
Amortization expense of acquired intangible assets: We
amortize intangible assets acquired in connection with various
acquisitions.
Amortization of intangible assets is inconsistent in amount and frequency and is significantly affected by the timing and size of our
acquisitions. As such, if intangible asset amortization is included in performance measures,
it is more difficult to assess the day-to-
day operating performance of the businesses, the relative operating
performance of the businesses between periods and the earnings
power of the company. Therefore, we believe performance measures
excluding intangible asset amortization expense provide investors
with an additional basis for comparison across accounting
periods.
Acquisition-related costs: From time to time, we have
pursued acquisitions, which have resulted in expenses which would
not otherwise have been incurred in the normal course of the
company's business operations. These expenses include integration
costs, as well as legal,
due diligence, impairment charges, and other
third-party transaction costs.
The frequency and the amount of such
expenses vary significantly based on the size, timing and
complexity of the transaction. Accordingly, we exclude these costs
for purposes of calculating non-GAAP measures which provide an
additional analysis of Cboe's ongoing operating performance or
comparisons in Cboe's performance between periods.
The tables below show the reconciliation of each financial
measure from GAAP to non-GAAP. The non-GAAP financial measures
exclude the impact of those items detailed below and are referred
to as adjusted financial measures.
Reconciliation of GAAP and
Non-GAAP Information
|
Table 5
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
(in millions, except
per share amounts)
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Reconciliation of Net Income Allocated to Common
Stockholders to
Non-GAAP (As shown on Table 1)
|
|
|
|
|
|
|
|
|
Net income allocated to
common stockholders
|
|
$
217.4
|
|
$
207.1
|
|
$
565.4
|
|
$
546.7
|
Non-GAAP
adjustments
|
|
|
|
|
|
|
|
|
Acquisition-related
costs (1)
|
|
—
|
|
0.8
|
|
1.2
|
|
7.9
|
Amortization of
acquired intangible assets (2)
|
|
20.7
|
|
28.2
|
|
68.1
|
|
88.4
|
Gain on Cboe Digital
non-recourse notes and warrants wind down (3)
|
|
—
|
|
—
|
|
(1.4)
|
|
—
|
Cboe Digital
syndication wind down (4)
|
|
—
|
|
—
|
|
(1.0)
|
|
—
|
Change in contingent
consideration (5)
|
|
(0.9)
|
|
—
|
|
2.1
|
|
—
|
Impairment of
intangible assets (6)
|
|
—
|
|
—
|
|
81.0
|
|
—
|
Loss (gain) on
investment (7)
|
|
1.0
|
|
—
|
|
17.0
|
|
—
|
Costs related to Cboe
Digital wind down (8)
|
|
0.8
|
|
—
|
|
1.6
|
|
—
|
Gain on sale of
property held for sale (9)
|
|
—
|
|
—
|
|
(1.0)
|
|
—
|
Income from investment
(10)
|
|
—
|
|
—
|
|
—
|
|
(2.1)
|
Total Non-GAAP
adjustments
|
|
21.6
|
|
29.0
|
|
167.6
|
|
94.2
|
Income tax expense
related to the items above
|
|
(4.7)
|
|
(6.9)
|
|
(44.3)
|
|
(23.3)
|
Tax reserves
(11)
|
|
(1.6)
|
|
(10.2)
|
|
(5.6)
|
|
(7.9)
|
Valuation allowances
(12)
|
|
0.3
|
|
—
|
|
4.4
|
|
—
|
Net income allocated to
participating securities - effect on reconciling
items
|
|
(0.1)
|
|
(0.1)
|
|
(0.7)
|
|
(0.3)
|
Adjusted earnings
|
|
$
232.9
|
|
$
218.9
|
|
$
686.8
|
|
$
609.4
|
|
|
|
|
|
|
|
|
|
Reconciliation of Diluted EPS to
Non-GAAP
|
|
|
|
|
|
|
|
|
Diluted earnings per
common share
|
|
$
2.07
|
|
$
1.95
|
|
$
5.36
|
|
$
5.15
|
Per share impact of
non-GAAP adjustments noted above
|
|
0.15
|
|
0.11
|
|
1.16
|
|
0.59
|
Adjusted diluted earnings per common
share
|
|
$
2.22
|
|
$
2.06
|
|
$
6.52
|
|
$
5.74
|
|
|
|
|
|
|
|
|
|
Reconciliation of Operating Margin to
Non-GAAP
|
|
|
|
|
|
|
|
|
Revenue less cost of
revenue
|
|
$
532.0
|
|
$
480.5
|
|
$
1,547.9
|
|
$
1,419.0
|
Non-GAAP adjustments
noted above
|
|
—
|
|
—
|
|
(1.0)
|
|
—
|
Adjusted revenue less cost of
revenue
|
|
$
532.0
|
|
$
480.5
|
|
$
1,546.9
|
|
$
1,419.0
|
Operating expenses
(13)
|
|
$
224.6
|
|
$
209.3
|
|
$
748.0
|
|
$
655.1
|
Non-GAAP adjustments
noted above
|
|
20.6
|
|
29.0
|
|
154.0
|
|
96.3
|
Adjusted operating expenses
|
|
$
204.0
|
|
$
180.3
|
|
$
594.0
|
|
$
558.8
|
Operating
income
|
|
$
307.4
|
|
$
271.2
|
|
$
799.9
|
|
$
763.9
|
Non-GAAP adjustments
noted above
|
|
20.6
|
|
29.0
|
|
153.0
|
|
96.3
|
Adjusted operating income
|
|
$
328.0
|
|
$
300.2
|
|
$
952.9
|
|
$
860.2
|
Adjusted operating margin (14)
|
|
61.7 %
|
|
62.5 %
|
|
61.6 %
|
|
60.6 %
|
|
|
|
|
|
|
|
|
|
Reconciliation of Income Tax Rate to
Non-GAAP
|
|
|
|
|
|
|
|
|
Income before income
taxes
|
|
309.0
|
|
270.1
|
|
804.1
|
|
760.1
|
Non-GAAP adjustments
noted above
|
|
21.6
|
|
29.0
|
|
167.6
|
|
94.2
|
Adjusted income before income
taxes
|
|
$
330.6
|
|
$
299.1
|
|
$
971.7
|
|
$
854.3
|
|
|
|
|
|
|
|
|
|
Income tax
expense
|
|
90.5
|
|
61.9
|
|
235.7
|
|
210.7
|
Non-GAAP adjustments
noted above
|
|
6.0
|
|
17.1
|
|
45.5
|
|
31.2
|
Adjusted income tax expense
|
|
$
96.5
|
|
$
79.0
|
|
$
281.2
|
|
$
241.9
|
Adjusted income tax rate
|
|
29.2 %
|
|
26.4 %
|
|
28.9 %
|
|
28.3 %
|
|
|
(1)
|
This amount includes
acquisition-related costs primarily from the Company's Cboe
Digital, Cboe Canada, and Cboe Asia Pacific acquisitions, which is
included in acquisition-related costs on the condensed consolidated
statements of income.
|
(2)
|
This amount represents
the amortization of acquired intangible assets related to the
Company's acquisitions, which is included in depreciation and
amortization on the condensed consolidated statements of
income.
|
(3)
|
This amount represents
the revaluation and the gain associated with the wind down of the
Cboe Digital non-recourse notes and warrants, which is included in
other income (expense), net on the condensed consolidated
statements of income.
|
(4)
|
This amount represents
the contra-revenue that was reversed as a result of the Cboe
Digital syndication wind down, which is included in transaction and
clearing fees on the condensed consolidated statements of
income.
|
(5)
|
This amount represents
the gains and losses related to contingent consideration
liabilities achieved related to the acquisitions of Cboe Canada and
Cboe Asia Pacific, which is included in other expenses on the
condensed consolidated statements of income.
|
(6)
|
This amount represents
the impairment of intangible assets related to the Cboe Digital
wind down, which is included in impairment of intangible assets on
the condensed consolidated statements of income.
|
(7)
|
This amount represents
the impairment of investment related to the Company's minority
investments in Globacap Technology Limited and StratiFi
Technologies Inc., which are included in other income (expense),
net on the condensed consolidated statements of income, as well as
the gain on investment related to the Company's minority investment
in Curve Global Limited, which is included in earnings on
investments on the condensed consolidated statements of
income.
|
(8)
|
This amount represents
certain wind down costs related to Cboe Digital, which are included
in compensation and benefits on the condensed consolidated
statements of income.
|
(9)
|
This amount represents
the gain on the sale of the Company's former headquarters, which is
included in other income (expense), net on the condensed
consolidated statements of income.
|
(10)
|
This amount represents
the dividend from the Company's minority ownership of Vest Group
Inc., which is included in other income (expense), net on the
condensed consolidated statements of income. In 2024, the Company
determined the dividend to be a recurring event and therefore has
been excluded from the non-GAAP adjustments in 2024 and going
forward.
|
(11)
|
This amount represents
the tax reserves related to Section 199 matters.
|
(12)
|
This amount represents
the valuation allowances related to the impairment of the Company's
minority investments in StratiFi Technologies Inc. and Globacap
Technology Limited.
|
(13)
|
The company sponsors
deferred compensation plans held in a trust. The expenses or income
related to the deferred compensation plans are included in
"Compensation and benefits" ($2.3 million and $0.8 million in
expense for the three months ended September 30, 2024 and 2023,
respectively, and $2.2 million and $6.0 million in expense for the
nine months ended September 30, 2024 and 2023, respectively), and
are directly offset by deferred compensation income, expenses and
dividends included within "Other income (expense), net" ($2.3
million and $0.8 million in income, expense and dividends in the
three months ended September 30, 2024 and 2023, respectively, and
$2.2 million and $6.0 million in income, expense and dividends in
the nine months ended September 30, 2024 and 2023, respectively),
on the condensed consolidated statements of income. The deferred
compensation plans' expenses are not excluded from "adjusted
operating expenses" and do not have an impact on "Income before
income taxes."
|
(14)
|
Adjusted operating
margin represents adjusted operating income divided by adjusted
revenue less cost of revenue.
|
EBITDA Reconciliations
EBITDA (earnings before interest, income taxes, depreciation and
amortization) and Adjusted EBITDA are widely used non-GAAP
financial measures of operating performance. EBITDA margin
represents EBITDA divided by revenues less cost of revenues (net
revenue). It is presented as supplemental information that the
company believes is useful to investors to evaluate its results
because it excludes certain items that are not directly related to
the company's core operating performance. EBITDA is calculated by
adding back to net income interest expense, income tax expense,
depreciation and amortization. Adjusted EBITDA is calculated by
adding back to EBITDA acquisition-related costs, change in
contingent consideration, impairment of intangible assets, loss
(gain) on investment, costs related to the Cboe Digital wind down,
gain on sale of property held for sale, gain on Cboe Digital non-
recourse notes and warrants wind down, contra-revenue associated
with the Cboe Digital syndication wind down, and income from
investment. EBITDA and Adjusted EBITDA should not be considered as
substitutes either for net income, as an indicator of the company's
operating performance, or for cash flow, as a measure of the
company's liquidity. In addition, because EBITDA and Adjusted
EBITDA may not be calculated identically by all companies, the
presentation here may not be comparable to other similarly titled
measures of other companies. Adjusted EBITDA margin represents
Adjusted EBITDA divided by net revenue.
Table 6
(in millions, except
percentages)
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
Reconciliation of Net Income Allocated to Common
Stockholders to EBITDA
and Adjusted EBITDA (Per Table 1)
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net income allocated to common
stockholders
|
|
$
217.4
|
|
$
207.1
|
|
$
565.4
|
|
$ 546.7
|
Interest expense,
net
|
|
1.4
|
|
11.9
|
|
18.5
|
|
40.9
|
Income tax
provision
|
|
90.5
|
|
61.9
|
|
235.7
|
|
210.7
|
Depreciation and
amortization
|
|
31.8
|
|
38.8
|
|
100.9
|
|
120.0
|
EBITDA
|
|
$
341.1
|
|
$
319.7
|
|
$
920.5
|
|
$ 918.3
|
EBITDA Margin
|
|
64.1 %
|
|
66.5 %
|
|
59.5 %
|
|
64.7 %
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments not included in above line
items
|
|
|
|
|
|
|
|
|
Acquisition-related
costs
|
|
—
|
|
0.8
|
|
1.2
|
|
7.9
|
Change in contingent
consideration
|
|
(0.9)
|
|
—
|
|
2.1
|
|
—
|
Impairment of
intangible assets
|
|
—
|
|
—
|
|
81.0
|
|
—
|
Loss (gain) on
investment
|
|
1.0
|
|
—
|
|
17.0
|
|
—
|
Costs related to Cboe
Digital wind down
|
|
0.8
|
|
—
|
|
1.6
|
|
—
|
Gain on sale of
property held for sale
|
|
—
|
|
—
|
|
(1.0)
|
|
—
|
Gain on Cboe Digital
non-recourse notes and warrants wind down
|
|
—
|
|
—
|
|
(1.4)
|
|
—
|
Cboe Digital
syndication wind down
|
|
—
|
|
—
|
|
(1.0)
|
|
—
|
Income from
investment
|
|
—
|
|
—
|
|
—
|
|
(2.1)
|
Adjusted EBITDA
|
|
$
342.0
|
|
$
320.5
|
|
$1,020.0
|
|
$924.1
|
Adjusted EBITDA Margin
|
|
64.3 %
|
|
66.7 %
|
|
65.9 %
|
|
65.1 %
|
|
|
|
|
|
|
|
|
|
Table 7
(in
millions)
|
|
September 30,
|
|
December 31,
|
|
|
|
|
Reconciliation of Cash and Cash Equivalents to
Adjusted Cash
|
|
2024
|
|
2023
|
|
|
|
|
Cash and cash
equivalents
|
|
$
763.2
|
|
$
543.2
|
|
|
|
|
Financial
investments
|
|
39.4
|
|
57.5
|
|
|
|
|
Less deferred
compensation plan assets
|
|
(38.9)
|
|
(36.7)
|
|
|
|
|
Less cash collected for
Section 31 Fees
|
|
—
|
|
(30.5)
|
|
|
|
|
Adjusted Cash
|
|
$
763.7
|
|
$
533.5
|
|
|
|
|
Table 8
(in
millions)
|
|
|
|
|
|
|
|
Reconciliation of GAAP Net Revenues to Net Revenues
in Constant
Currency – Three and Nine Months Ended September 30, 2024 and
2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended,
September 30,
|
|
Nine Months Ended,
September 30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Europe and Asia Pacific
net revenues
|
$
55.6
|
|
$
45.6
|
|
$
164.0
|
|
$
142.2
|
Constant currency
adjustment
|
(0.7)
|
|
(2.4)
|
|
(0.5)
|
|
1.5
|
Europe and Asia Pacific
net revenues in constant currency1
|
$
54.9
|
|
$
43.2
|
|
$
163.5
|
|
$
143.7
|
(1)
|
Net revenues in
constant currency is calculated by converting the current period
GAAP net revenues in local currency using the foreign currency
exchange rates that were in effect during the previous comparable
period.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/cboe-global-markets-reports-results-for-third-quarter-2024-302293793.html
SOURCE Cboe Global Markets