##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---

FORM 10-Q



|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------

For the Quarterly Period Ended March 31, 2007



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------

For the Transition Period from
                     to



---

Commission File Number 333-30332

NYMEX Holdings, Inc.



|                         |  |                                        
|------------------------ |  | ---------------------------------------
|Delaware                 |  | 13-4098266                             
|(State of Incorporation) |  | (I.R.S. Employer Identification Number)

One North End Avenue

World Financial Center

New York, New York 10282-1101

(212) 299-2000



---

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x  No ̈

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2
of the Exchange Act (Check one).

Large accelerated filer ̈Accelerated filer ̈Non-accelerated filer  x

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange
Act). Yes ̈No x

Indicate the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date.

A total of 92,081,000 shares of the registrants $0.01 par value common stock were outstanding at May 11, 2007.



---



---

##### Table of Contents

TABLE OF CONTENTS

PART I:
FINANCIAL INFORMATION



|         |  |                                                                                                                                                          |  |     
|-------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----
|         |  |                                                                                                                                                          |  |     
|         |  |                                                                                                                                                          |  | Page
|Item 1.  |  | Financial Statements                                                                                                                                     |  |     
|         |  |                                                                                                                                                         
|         |  | Condensed Consolidated Statements of Income for the three months endedMarch 31, 2007 and 2006 (Unaudited)                                                |  | 1   
|         |  |                                                                                                                                                         
|         |  | Condensed Consolidated Balance Sheets as of March 31, 2007 (Unaudited) andDecember 31, 2006                                                              |  | 2   
|         |  |                                                                                                                                                         
|         |  | Condensed Consolidated Statements of Stockholders Equity for the three months ended March 31, 2007 (Unaudited) and for the year ended December 31, 2006 |  | 3   
|         |  |                                                                                                                                                         
|         |  | Condensed Consolidated Statements of Cash Flows for the three months ended March 31, 2007 and 2006 (Unaudited)                                           |  | 4   
|         |  |                                                                                                                                                         
|         |  | Notes to the Unaudited Condensed Consolidated Financial Statements                                                                                       |  | 5   
|         |  |                                                                                                                                                         
|Item 2.  |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                                                    |  | 21  
|         |  |                                                                                                                                                         
|Item 3.  |  | Quantitative and Qualitative Disclosures about Market Risk                                                                                               |  | 32  
|         |  |                                                                                                                                                         
|Item 4.  |  | Controls and Procedures                                                                                                                                  |  | 34  
|         |  |                                                                                                                                                         
|         |  | PART II:
OTHER INFORMATION                                                                                                                               |  |     
|         |  |                                                                                                                                                         
|Item 1.  |  | Legal Proceedings                                                                                                                                        |  | 35  
|         |  |                                                                                                                                                         
|Item 1A. |  | Risk Factors                                                                                                                                             |  | 36  
|         |  |                                                                                                                                                         
|Item 2.  |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                                                              |  | 36  
|         |  |                                                                                                                                                         
|Item 3.  |  | Defaults upon Senior Securities                                                                                                                          |  | 36  
|         |  |                                                                                                                                                         
|Item 4.  |  | Submission of Matters to a Vote of Security Holders                                                                                                      |  | 36  
|         |  |                                                                                                                                                         
|Item 5.  |  | Other Information                                                                                                                                        |  | 36  
|         |  |                                                                                                                                                         
|Item 6.  |  | Exhibits                                                                                                                                                 |  | 36  
|         |  |                                                                                                                                                         
|         |  | Signatures                                                                                                                                               |  | 37  





---

##### Table of Contents

PART I: FINANCIAL INFORMATION



|Item 1. | Financial Statements
|------- | --------------------

NYMEX HOLDINGS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited)

(in thousands, except for share data)



|                                                                                                                                                                              |  |                              |            |   |      |   |            |  
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------------------- | ---------- | - | ---- | - | ---------- | -
|                                                                                                                                                                              |  | Three Months Ended March 31, |           
|                                                                                                                                                                              |  | 2007                         |            |   | 2006 |  
|Operating Revenues                                                                                                                                                            |  |                              |            |   |      |   |            |  
|Clearing and transaction fees                                                                                                                                                 |  | $                            | 138,177    |   |      | $ | 92,420     |  
|Market data fees                                                                                                                                                              |  |                              | 23,137     |   |      |   | 15,382     |  
|Other, net                                                                                                                                                                    |  |                              | 2,912      |   |      |   | 3,868      |  
|                                                                                                                                                                              |  |                              |            |   |      |   |            |  
|Total operating revenues                                                                                                                                                      |  |                              | 164,226    |   |      |   | 111,670    |  
|                                                                                                                                                                              |  |                              |            |   |      |   |            |  
|Operating Expenses                                                                                                                                                            |  |                              |            |   |      |   |            |  
|Direct transaction costs                                                                                                                                                      |  |                              | 24,102     |   |      |   | 6,883      |  
|Salaries and employee benefits                                                                                                                                                |  |                              | 21,038     |   |      |   | 18,314     |  
|Occupancy and equipment                                                                                                                                                       |  |                              | 5,943      |   |      |   | 8,245      |  
|Depreciation and amortization, net of deferred credit amortization                                                                                                            |  |                              | 3,531      |   |      |   | 3,334      |  
|General and administrative                                                                                                                                                    |  |                              | 4,697      |   |      |   | 5,298      |  
|Professional services                                                                                                                                                         |  |                              | 4,186      |   |      |   | 3,326      |  
|Telecommunications                                                                                                                                                            |  |                              | 1,423      |   |      |   | 1,678      |  
|Marketing                                                                                                                                                                     |  |                              | 1,933      |   |      |   | 913        |  
|Other expenses                                                                                                                                                                |  |                              | 1,661      |   |      |   | 2,150      |  
|                                                                                                                                                                              |  |                              |            |   |      |   |            |  
|Total operating expenses                                                                                                                                                      |  |                              | 68,514     |   |      |   | 50,141     |  
|                                                                                                                                                                              |  |                              |            |   |      |   |            |  
|Operating income                                                                                                                                                              |  |                              | 95,712     |   |      |   | 61,529     |  
|                                                                                                                                                                              |  |                             
|Non-Operating Income and Expenses                                                                                                                                             |  |                              |            |   |      |   |            |  
|Investment income, net                                                                                                                                                        |  |                              | 6,707      |   |      |   | 1,460      |  
|Interest income from securities lending                                                                                                                                       |  |                              | 29,406     |   |      |   | 27,242     |  
|Interest expense/fees from securities lending                                                                                                                                 |  |                              | (28,889    | ) |      |   | (26,456    | )
|Interest expense                                                                                                                                                              |  |                              | (1,612     | ) |      |   | (1,668     | )
|Losses from unconsolidated investments                                                                                                                                        |  |                              | (1,643     | ) |      |   | (394       | )
|                                                                                                                                                                              |  |                              |            |   |      |   |            |  
|Total non-operating income and expenses                                                                                                                                       |  |                              | 3,969      |   |      |   | 184        |  
|                                                                                                                                                                              |  |                              |            |   |      |   |            |  
|Income before provision for income taxes                                                                                                                                      |  |                              | 99,681     |   |      |   | 61,713     |  
|Provision for income taxes                                                                                                                                                    |  |                              | 43,461     |   |      |   | 28,080     |  
|                                                                                                                                                                              |  |                              |            |   |      |   |            |  
|Net income                                                                                                                                                                    |  | $                            | 56,220     |   |      | $ | 33,633     |  
|                                                                                                                                                                              |  |                              |            |   |      |   |            |  
|Earnings per Share                                                                                                                                                            |  |                              |            |   |      |   |            |  
|Basic                                                                                                                                                                         |  | $                            | 0.60       |   |      | $ | 2.03       |  
|                                                                                                                                                                              |  |                              |            |   |      |   |            |  
|Diluted                                                                                                                                                                       |  | $                            | 0.59       |   |      | $ | 2.03       |  
|                                                                                                                                                                              |  |                              |            |   |      |   |            |  
|Weighted Average Number of Common Shares Outstanding                                                                                                                          |  |                              |            |   |      |   |            |  
|Basic                                                                                                                                                                         |  |                              | 94,450,000 |   |      |   | 16,321,000 |  
|                                                                                                                                                                              |  |                              |            |   |      |   |            |  
|Diluted                                                                                                                                                                       |  |                              | 94,808,000 |   |      |   | 16,321,000 |  
|                                                                                                                                                                              |  |                              |            |   |      |   |            |  
|Proforma weighted average common shares outstanding and earnings per share retroactively adjusted to reflect the 90,000-for-1 recapitalization
on March 14, 2006 (Unaudited): |  |                              |            |   |      |   |            |  
|Earnings per Share                                                                                                                                                            |  |                              |            |   |      |   |            |  
|Basic                                                                                                                                                                         |  | $                            | 0.60       |   |      | $ | 0.44       |  
|                                                                                                                                                                              |  |                              |            |   |      |   |            |  
|Diluted                                                                                                                                                                       |  | $                            | 0.59       |   |      | $ | 0.44       |  
|                                                                                                                                                                              |  |                              |            |   |      |   |            |  
|Weighted Average Number of Common Shares Outstanding                                                                                                                          |  |                              |            |   |      |   |            |  
|Basic                                                                                                                                                                         |  |                              | 94,450,000 |   |      |   | 75,072,000 |  
|                                                                                                                                                                              |  |                              |            |   |      |   |            |  
|Diluted                                                                                                                                                                       |  |                              | 94,808,000 |   |      |   | 75,072,000 |  
|                                                                                                                                                                              |  |                              |            |   |      |   |            |  

See accompanying notes to the unaudited condensed consolidated financial statements.



1



---

##### Table of Contents

NYMEX HOLDINGS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except for share data)



|                                                                                                                                                                                                                                            |  |               |           |                  |   |           |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------- | --------- | ---------------- | - | --------- | -
|                                                                                                                                                                                                                                            |  | March 31,2007 |           | December 31,2006 |  
|                                                                                                                                                                                                                                            |  | (Unaudited)   |           |                  |  
|Assets                                                                                                                                                                                                                                      |  |               |           |                  |   |           |  
|Cash and cash equivalents                                                                                                                                                                                                                   |  | $             | 16,023    |                  | $ | 18,631    |  
|Collateral from securities lending program                                                                                                                                                                                                  |  |               | 2,259,616 |                  |   | 2,547,312 |  
|Marketable securities, at market value                                                                                                                                                                                                      |  |               | 481,523   |                  |   | 485,581   |  
|Clearing and transaction fees receivable, net of allowance for member credits                                                                                                                                                               |  |               | 45,533    |                  |   | 32,853    |  
|Prepaid expenses                                                                                                                                                                                                                            |  |               | 6,371     |                  |   | 7,009     |  
|Margin deposits and guaranty funds                                                                                                                                                                                                          |  |               | 13,425    |                  |   | 17,052    |  
|Other current assets                                                                                                                                                                                                                        |  |               | 16,337    |                  |   | 10,238    |  
|                                                                                                                                                                                                                                            |  |               |           |                  |   |           |  
|Total current assets                                                                                                                                                                                                                        |  |               | 2,838,828 |                  |   | 3,118,676 |  
|Property and equipment, net                                                                                                                                                                                                                 |  |               | 182,037   |                  |   | 183,193   |  
|Goodwill and indefinite-lived intangible asset                                                                                                                                                                                              |  |               | 307,125   |                  |   | 307,125   |  
|Long-term investments                                                                                                                                                                                                                       |  |               | 115,425   |                  |   | 3,008     |  
|Other assets                                                                                                                                                                                                                                |  |               | 9,745     |                  |   | 11,929    |  
|                                                                                                                                                                                                                                            |  |               |           |                  |   |           |  
|Total assets                                                                                                                                                                                                                                |  | $             | 3,453,160 |                  | $ | 3,623,931 |  
|                                                                                                                                                                                                                                            |  |               |           |                  |   |           |  
|Liabilities and Stockholders Equity                                                                                                                                                                                                        |  |               |           |                  |   |           |  
|Accounts payable and accrued liabilities                                                                                                                                                                                                    |  | $             | 12,570    |                  | $ | 14,854    |  
|Accrued salaries and related liabilities                                                                                                                                                                                                    |  |               | 10,562    |                  |   | 13,688    |  
|Payable under securities lending program                                                                                                                                                                                                    |  |               | 2,259,616 |                  |   | 2,547,312 |  
|Margin deposits and guaranty funds                                                                                                                                                                                                          |  |               | 13,425    |                  |   | 17,052    |  
|Income tax payable                                                                                                                                                                                                                          |  |               | 35,050    |                  |   | 4,984     |  
|Other current liabilities                                                                                                                                                                                                                   |  |               | 42,614    |                  |   | 35,019    |  
|                                                                                                                                                                                                                                            |  |               |           |                  |   |           |  
|Total current liabilities                                                                                                                                                                                                                   |  |               | 2,373,837 |                  |   | 2,632,909 |  
|Grant for building construction deferred credit                                                                                                                                                                                             |  |               | 105,630   |                  |   | 106,166   |  
|Long-term debt                                                                                                                                                                                                                              |  |               | 80,281    |                  |   | 80,281    |  
|Members retirement obligation                                                                                                                                                                                                              |  |               | 12,141    |                  |   | 12,367    |  
|Other liabilities                                                                                                                                                                                                                           |  |               | 29,312    |                  |   | 17,286    |  
|                                                                                                                                                                                                                                            |  |               |           |                  |   |           |  
|Total liabilities                                                                                                                                                                                                                           |  |               | 2,601,201 |                  |   | 2,849,009 |  
|                                                                                                                                                                                                                                            |  |               |           |                  |   |           |  
|Commitments and contingencies                                                                                                                                                                                                               |  |               |           |                  |   |           |  
|                                                                                                                                                                                                                                            |  |              
|Stockholders equity                                                                                                                                                                                                                        |  |               |           |                  |   |           |  
|Common stock, $0.01 par value; 181,909,600 shares authorized as of March 31, 2007 and December 31, 2006; 94,449,800 shares issued and
92,081,000 and 89,678,600 shares outstanding as of March 31, 2007 and December 31, 2006, respectively |  |               | 944       |                  |   | 944       |  
|Additional paid-in capital                                                                                                                                                                                                                  |  |               | 798,543   |                  |   | 796,585   |  
|Retained earnings (deficit)                                                                                                                                                                                                                 |  |               | 34,397    |                  |   | (21,823   | )
|Accumulated other comprehensive income (loss), net of tax                                                                                                                                                                                   |  |               | 18,075    |                  |   | (784      | )
|                                                                                                                                                                                                                                            |  |               |           |                  |   |           |  
|Total stockholders equity                                                                                                                                                                                                                  |  |               | 851,959   |                  |   | 774,922   |  
|                                                                                                                                                                                                                                            |  |               |           |                  |   |           |  
|Total liabilities and stockholders equity                                                                                                                                                                                                  |  | $             | 3,453,160 |                  | $ | 3,623,931 |  
|                                                                                                                                                                                                                                            |  |               |           |                  |   |           |  

See accompanying notes to the unaudited condensed consolidated financial statements.



2



---

##### Table of Contents

NYMEX HOLDINGS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY

(in thousands, except for share data)



|                                                                                                              |  |              |   |                          |        |     |                           |   |         |                                            |  |   |                          |   |  |   |        |   |  |   |          |  
|------------------------------------------------------------------------------------------------------------- |  | ------------ | - | ------------------------ | ------ | --- | ------------------------- | - | ------- | ------------------------------------------ |  | - | ------------------------ | - |  | - | ------ | - |  | - | -------- | -
|                                                                                                              |  | Common Stock |   | AdditionalPaid-inCapital |        |     | RetainedEarnings(Deficit) |   |         | AccumulatedOtherComprehensiveIncome (Loss) |  |   | TotalStockholdersEquity |  
|                                                                                                              |  | Shares       |   |                          | Amount |     |                           |   |        
|Balances at January 1, 2006                                                                                   |  | 816          |   |                          |        |    |                           |   | 69,631  |                                            |  |   | 39,479                   |   |  |   | 672    |   |  |   | 109,782  |  
|Comprehensive income:                                                                                         |  |              |   |                          |        |     |                           |   |         |                                            |  |   |                          |   |  |   |        |   |  |   |          |  
|Net income                                                                                                    |  |             |   |                          |        |    |                           |   |        |                                            |  |   | 154,801                  |   |  |   |       |   |  |   | 154,801  |  
|Realization of gain on available-for-sale securities, net of deferred income taxes of $570                    |  |             |   |                          |        |    |                           |   |        |                                            |  |   |                         |   |  |   | (672   | ) |  |   | (672     | )
|                                                                                                              |  |              |   |                          |        |     |                           |   |         |                                            |  |   |                          |   |  |   |        |   |  |   |          |  
|Total comprehensive income                                                                                    |  |              |   |                          |        |     |                           |   |         |                                            |  |   |                          |   |  |   |        |   |  |   | 154,129  |  
|SFAS No. 158 adjustment to record unrealized post-retirement obligation, net of deferred income taxes of $628 |  |             |   |                          |        |    |                           |   |        |                                            |  |   |                         |   |  |   | (784   | ) |  |   | (784     | )
|                                                                                                              |  |              |   |                          |        |     |                           |   |         |                                            |  |   |                          |   |  |   |        |   |  |   |          |  
|Dividends declared:                                                                                           |  |              |   |                          |        |     |                           |   |         |                                            |  |   |                          |   |  |   |        |   |  |   |          |  
|Common stock, $36,765/share on January 11, 2006                                                               |  |             |   |                          |        |    |                           |   |        |                                            |  |   | (30,000                  | ) |  |   |       |   |  |   | (30,000  | )
|Common stock, $196,078/share on March 6, 2006                                                                 |  |             |   |                          |        |    |                           |   | (68,897 | )                                          |  |   | (91,103                  | ) |  |   |       |   |  |   | (160,000 | )
|Common stock, $0.06/share on July 6, 2006                                                                     |  |             |   |                          |        |    |                           |   |        |                                            |  |   | (5,000                   | ) |  |   |       |   |  |   | (5,000   | )
|Common stock, $0.14/share on November 10, 2006                                                                |  |             |   |                          |        |    |                           |   |        |                                            |  |   | (10,000                  | ) |  |   |       |   |  |   | (10,000  | )
|Common stock, $0.98/share on November 10, 2006                                                                |  |             |   |                          |        |    |                           |   |        |                                            |  |   | (80,000                  | ) |  |   |       |   |  |   | (80,000  | )
|Retirement of common stock                                                                                    |  | (816         | ) |                          |        |    |                           |   |        |                                            |  |   |                         |   |  |   |       |   |  |   |         |  
|Issuance of common stock                                                                                      |  | 73,440,000   |   |                          |        | 734 |                           |   | (734    | )                                          |  |   |                         |   |  |   |       |   |  |   |         |  
|Issuance of common stock in initial public offering, net of underwriting discounts                            |  | 6,365,000    |   |                          |        | 64  |                           |   | 347,907 |                                            |  |   |                         |   |  |   |       |   |  |   | 347,971  |  
|Direct costs of initial public offering                                                                       |  |             |   |                          |        |    |                           |   | (3,749  | )                                          |  |   |                         |   |  |   |       |   |  |   | (3,749   | )
|Conversion of cumulative redeemable convertible preferred stock to common stock                               |  | 8,160,000    |   |                          |        | 82  |                           |   | 153,016 |                                            |  |   |                         |   |  |   |       |   |  |   | 153,098  |  
|Additional proceeds from private equity offering                                                              |  |             |   |                          |        |    |                           |   | 10,000  |                                            |  |   |                         |   |  |   |       |   |  |   | 10,000   |  
|Issuance of common stock for purchase of COMEX electronic trading rights                                      |  | 6,484,800    |   |                          |        | 64  |                           |   | 279,538 |                                            |  |   |                         |   |  |   |       |   |  |   | 279,602  |  
|Tax benefit related to NYMEX MRRP                                                                             |  |             |   |                          |        |    |                           |   | 8,591   |                                            |  |   |                         |   |  |   |       |   |  |   | 8,591    |  
|Share-based compensation awards                                                                               |  |             |   |                          |        |    |                           |   | 1,282   |                                            |  |   |                         |   |  |   |       |   |  |   | 1,282    |  
|                                                                                                              |  |              |   |                          |        |     |                           |   |         |                                            |  |   |                          |   |  |   |        |   |  |   |          |  
|Balances at December 31, 2006                                                                                 |  | 94,449,800   |   |                          | $      | 944 |                           | $ | 796,585 |                                            |  | $ | (21,823                  | ) |  | $ | (784   | ) |  | $ | 774,922  |  
|                                                                                                              |  |              |   |                          |        |     |                           |   |         |                                            |  |   |                          |   |  |   |        |   |  |   |          |  
|Comprehensive income:                                                                                         |  |              |   |                          |        |     |                           |   |         |                                            |  |   |                          |   |  |   |        |   |  |   |          |  
|Net income                                                                                                    |  |             |   |                          |        |    |                           |   |        |                                            |  |   | 56,220                   |   |  |   |       |   |  |   | 56,220   |  
|Unrealized gain on available-for-sale securities, net of deferred income taxes of $14,578                     |  |             |   |                          |        |    |                           |   |        |                                            |  |   |                         |   |  |   | 18,859 |   |  |   | 18,859   |  
|                                                                                                              |  |              |   |                          |        |     |                           |   |         |                                            |  |   |                          |   |  |   |        |   |  |   |          |  
|Total comprehensive income                                                                                    |  |             |   |                          |        |    |                           |   |        |                                            |  |   |                         |   |  |   |       |   |  |   | 75,079   |  
|Share-based compensation awards                                                                               |  |             |   |                          |        |    |                           |   | 2,304   |                                            |  |   |                         |   |  |   |       |   |  |   | 2,304    |  
|Direct costs of initial public offering                                                                       |  |             |   |                          |        |    |                           |   | (346    | )                                          |  |   |                         |   |  |   |       |   |  |   | (346     | )
|                                                                                                              |  |              |   |                          |        |     |                           |   |         |                                            |  |   |                          |   |  |   |        |   |  |   |          |  
|Balances at March 31, 2007 (Unaudited)                                                                        |  | 94,449,800   |   |                          | $      | 944 |                           | $ | 798,543 |                                            |  | $ | 34,397                   |   |  | $ | 18,075 |   |  | $ | 851,959  |  
|                                                                                                              |  |              |   |                          |        |     |                           |   |         |                                            |  |   |                          |   |  |   |        |   |  |   |          |  

See accompanying notes to the unaudited condensed consolidated financial statements.



3



---

##### Table of Contents

NYMEX HOLDINGS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

(in thousands)



|                                                                                  |  |                             |          |   |      |   |          |  
|--------------------------------------------------------------------------------- |  | --------------------------- | -------- | - | ---- | - | -------- | -
|                                                                                  |  | Three Months EndedMarch 31, |         
|                                                                                  |  | 2007                        |          |   | 2006 |  
|Cash flows from operating activities                                              |  |                             |          |   |      |   |          |  
|Net income                                                                        |  | $                           | 56,220   |   |      | $ | 33,633   |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                             |          |   |      |   |          |  
|Depreciation and amortization                                                     |  |                             | 4,067    |   |      |   | 3,651    |  
|Amortization of intangibles                                                       |  |                             |         |   |      |   | 219      |  
|Deferred grant credits                                                            |  |                             | (661     | ) |      |   | (661     | )
|Deferred rental income                                                            |  |                             | (169     | ) |      |   | (169     | )
|Deferred rent expense                                                             |  |                             | (48      | ) |      |   | (50      | )
|Deferred income taxes                                                             |  |                             | (1,005   | ) |      |   |         |  
|Allowance for doubtful accounts and credits                                       |  |                             | 262      |   |      |   | (124     | )
|Share-based compensation                                                          |  |                             | 2,304    |   |      |   |         |  
|Other, net                                                                        |  |                             | 870      |   |      |   | 393      |  
|Asset impairment and disposition losses                                           |  |                             | 34       |   |      |   | 200      |  
|Decrease (increase) in operating assets:                                          |  |                             |          |   |      |   |          |  
|Clearing and transaction fees receivable                                          |  |                             | (12,680  | ) |      |   | (4,594   | )
|Prepaid expenses                                                                  |  |                             | 638      |   |      |   | 1,524    |  
|Margin deposits and guaranty fund assets                                          |  |                             | 3,627    |   |      |   | 49,193   |  
|Other current assets                                                              |  |                             | (5,356   | ) |      |   | (3,040   | )
|Increase (decrease) in operating liabilities:                                     |  |                             |          |   |      |   |          |  
|Accounts payable and accrued liabilities                                          |  |                             | (2,284   | ) |      |   | 13,708   |  
|Accrued salaries and related liabilities                                          |  |                             | (3,126   | ) |      |   | (1,061   | )
|Margin deposits and guaranty fund liabilities                                     |  |                             | (3,627   | ) |      |   | (49,193  | )
|Income tax payable                                                                |  |                             | 30,066   |   |      |   | 23,620   |  
|Other current liabilities                                                         |  |                             | 7,595    |   |      |   | 39,836   |  
|Other liabilities                                                                 |  |                             | 115      |   |      |   | 140      |  
|Members retirement obligation                                                    |  |                             | (226     | ) |      |   | (177     | )
|                                                                                  |  |                             |          |   |      |   |          |  
|Net cash provided by operating activities                                         |  |                             | 76,616   |   |      |   | 107,048  |  
|                                                                                  |  |                             |          |   |      |   |          |  
|Cash flows from investing activities                                              |  |                             |          |   |      |   |          |  
|Decrease in collateral from securities lending program                            |  |                             | 287,696  |   |      |   | 28,162   |  
|Decrease in securities purchased under agreements to resell                       |  |                             |         |   |      |   | 3,180    |  
|Purchase of long-term investments                                                 |  |                             | (79,850  | ) |      |   | (2,500   | )
|Decrease (increase) in marketable securities                                      |  |                             | 4,058    |   |      |   | (80,875  | )
|Capital expenditures                                                              |  |                             | (2,945   | ) |      |   | (4,392   | )
|(Increase) decrease in other assets                                               |  |                             | (141     | ) |      |   | 131      |  
|                                                                                  |  |                             |          |   |      |   |          |  
|Net cash provided by (used in) investing activities                               |  |                             | 208,818  |   |      |   | (56,294  | )
|                                                                                  |  |                             |          |   |      |   |          |  
|Cash flows from financing activities                                              |  |                             |          |   |      |   |          |  
|Direct costs of initial public offering                                           |  |                             | (346     | ) |      |   |         |  
|Proceeds from issuance of preferred stock                                         |  |                             |         |   |      |   | 160,000  |  
|Costs related to issuance of preferred stock                                      |  |                             |         |   |      |   | (6,902   | )
|Decrease in obligation to return collateral under securities lending program      |  |                             | (287,696 | ) |      |   | (28,162  | )
|Dividends paid                                                                    |  |                             |         |   |      |   | (193,600 | )
|                                                                                  |  |                             |          |   |      |   |          |  
|Net cash used in financing activities                                             |  |                             | (288,042 | ) |      |   | (68,664  | )
|                                                                                  |  |                             |          |   |      |   |          |  
|Net decrease in cash and cash equivalents                                         |  |                             | (2,608   | ) |      |   | (17,910  | )
|Cash and cash equivalents, beginning of period                                    |  |                             | 18,631   |   |      |   | 35,664   |  
|                                                                                  |  |                             |          |   |      |   |          |  
|Cash and cash equivalents, end of period                                          |  | $                           | 16,023   |   |      | $ | 17,754   |  
|                                                                                  |  |                             |          |   |      |   |          |  

See accompanying notes to the unaudited condensed consolidated financial statements.



4



---

##### Table of Contents

NYMEX HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1.    Basis of Presentation
and Summary of Significant Accounting Policies

Nature of Business

NYMEX Holdings, Inc. (NYMEX Holdings) was incorporated in 2000 as a stock corporation in Delaware, and is the successor to the New York
Mercantile Exchange. On November 22, 2006, NYMEX Holdings completed an initial public offering (IPO) of its common stock which is listed on the New York Stock Exchange under the symbol NMX. The two principal operating
subsidiaries of NYMEX Holdings are New York Mercantile Exchange, Inc. (NYMEX Exchange or NYMEX Division) and Commodity Exchange, Inc. (COMEX or COMEX Division), which is a wholly-owned subsidiary of
NYMEX Exchange. Where appropriate, each division will be discussed separately, and collectively will be referred to as the Exchange. NYMEX Holdings and its subsidiaries are collectively referred to as the Company.

The Company exists principally to provide facilities to buy, sell and clear energy, precious and base metals, and soft commodities for future delivery
under rules intended to protect the interests of market participants. The Company itself does not own commodities, trade for its own account, or otherwise engage in market activities. The Company provides the physical facilities necessary to conduct
an open outcry auction market, electronic trading systems, systems for the matching and clearing of trades executed on the Exchange, and systems for the clearing of certain bilateral trades executed off-exchange in the over-the-counter
(OTC) market. These services facilitate price discovery, hedging and liquidity in the energy and metals markets. The liquidity that the Exchange and other centralized markets offer is achieved in large part because the traded contracts
have standardized terms and the Companys clearinghouse mitigates counterparty performance risk. Transactions executed on the Exchange mitigate the risk of counter-party default because the Companys clearinghouse acts as the counter-party
to every trade. To manage the risk of financial nonperformance, the Exchange requires members to post margin. Trading on the Exchange is regulated by the Commodity Futures Trading Commission.

Basis of Presentation

The accompanying
unaudited condensed consolidated financial statements include the accounts of NYMEX Holdings and its wholly-owned subsidiaries and have been prepared in accordance with U.S. generally accepted accounting principles (GAAP). The Company
consolidates any investment in a variable interest entity for which the Company is the primary beneficiary. Investments in unconsolidated entities representing ownership of at least 20% but less than 50% are accounted for under the equity method.
Investments in unconsolidated entities representing ownership of less than 20% are accounted for under the cost method unless it is determined that the Company has significant influence over the decision making process of the investee, in which case
the investment is accounted for under the equity method. All significant intercompany transactions and balances have been eliminated in consolidation. The accompanying unaudited condensed consolidated financial statements reflect all adjustments
which are, in the opinion of the Companys management, necessary for a fair statement of the results for the periods presented.

Certain reclassifications have been made to the condensed consolidated financial statements as of March 31, 2006 to conform to the current presentation. Investment income, net, interest income from securities lending, interest
expense/fees from securities lending, interest expense and losses from unconsolidated investments are currently presented in the non-operating income and expenses section of the condensed consolidated statements of income. Previously, investment
income, net and interest income from securities lending (which was reported net of related securities lending interest expense) were reported in the revenues section. Fees related to securities lending were previously reported in general and
administrative expenses. Interest expense was reported as a separate operating expense and losses from unconsolidated investments were reported in other expenses. Additionally, direct transaction costs are reported separately as part of operating
expenses. Previously, direct transaction costs were reported in general and administrative expenses.



5



---

##### Table of Contents

NYMEX HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Pursuant to the rules and regulations of the SEC, certain information and disclosures normally
included in the notes to the annual financial statements have been omitted from these interim financial statements. The Company suggests that these financial statements be read in conjunction with the audited financial statements and the notes
included in the Companys most recent Annual Report on Form 10-K and any Current Reports on Form 8-K.

Significant Accounting Policies

The Companys significant accounting policies are described in the notes to the December 31, 2006 audited consolidated
financial statements included in its Annual Report on Form 10-K.

Recent Accounting Pronouncements

Effective January 1, 2007, the Company adopted Financial Accounting Standards Board (FASB) Interpretation No. 48, Accounting for
Uncertainty in Income Taxesan interpretation of FASB Statement No. 109 (FIN No. 48). FIN No. 48 clarifies the accounting for uncertainty in income taxes recognized in a companys financial statements in
accordance with Statement of Financial Accounting Standards (SFAS) No. 109, Accounting for Income Taxes. FIN No. 48 prescribes a recognition threshold and measurement attribute for the financial statement recognition and
measurement of a tax position taken or expected to be taken in a tax return. The adoption of FIN No. 48 did not have an impact on the Companys condensed consolidated financial statements.

As of the date of adoption, the Company had approximately $1.9 million of unrecognized tax benefits that, if recognized, would affect the annual
effective income tax rate. As of March 31, 2007, the Company has $2.0 million of unrecognized tax benefits.

The Company
recognizes interest and penalties, if applicable, related to uncertain tax positions in the provision for income taxes line of the condensed consolidated statements of income. During the quarter ended March 31, 2007, the Company recognized
approximately $0.1 million of accrued interest associated with uncertain tax positions. As of March 31, 2007, the Company has approximately $0.6 million of accrued interest related to uncertain tax positions, which is included in the $2.0
million noted above.

The earliest tax year open to examination by the Internal Revenue Service and the other tax jurisdictions in which
the Company files a tax return is 2003.

Recent Accounting Pronouncements and Changes, Not Yet Adopted

In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements, which defines fair value, establishes a framework for measuring
fair value in accordance with GAAP, and expands disclosures about fair value measurements. SFAS No. 157 will be effective for the Companys fiscal year 2008. Adoption of this statement is not expected to have a material impact on the
Companys financial statements, although additional disclosures may be required.

In February 2007, the Financial Accounting
Standards Board released FASB 159, The Fair Value Option for Financial Assets and Financial Liabilities. This Statement permits entities to choose to measure many financial instruments and certain other items at fair value.
SFAS No. 159 will be effective for the Companys fiscal year 2008 and the Company does not expect to have a material impact on the Companys financial statements.



6



---

##### Table of Contents

NYMEX HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)



NOTE 2.    Securities Lending

In 2005, the Company entered into an agreement with JPMorgan Chase & Co. (JPMorgan) to participate in a securities lending program.
Under this program, JPMorgan, as agent, lends on an overnight basis, a portion of the clearing members securities on deposit in the Companys margin deposits and guaranty fund to third parties in return for cash collateral. JPMorgan, in
turn, invests the cash collateral overnight in various investments on behalf of the Company in accordance with the Companys internal investment guidelines. Interest expense is then paid to the third party for the cash collateral the Company
controlled during the transaction, and a fee is paid to JPMorgan for administering the transaction. Interest income and interest expense, as well as the fee paid to JPMorgan, are reported in the non-operating income and expenses section on the
Companys condensed consolidated statements of income. At March 31, 2007, the fair value of the securities on loan was approximately $2.3 billion. Interest income, interest expense and the JPMorgan fees recognized under the securities
lending program were $29.4 million, $28.8 million and $0.1 million, respectively for the first quarter in 2007 compared to $27.2 million, $26.2 million and $0.3 million, respectively for the first quarter in 2006.

NOTE 3.    Allowance for Doubtful Accounts and Credits

Clearing and transaction fees receivable are carried net of allowances for member credits, which are determined based upon expected billing adjustments. Allowances for member credits were $509,000 at March 31,
2007 and December 31, 2006. The Company believes the allowances are adequate to cover member credits. The Company also believes the likelihood of incurring material losses due to non-collectibility is remote and, therefore, no allowance for
doubtful accounts is necessary.

An allowance for doubtful accounts is maintained for market data accounts receivable to cover potential
non-collectible vendor receivables and credit adjustments by the market data vendor customers. This allowance was $269,000 and $147,000 at March 31, 2007 and December 31, 2006, respectively, which the Company believes is sufficient to
cover potential bad debts and expected unclaimed credits. Accounts receivable for market data revenues, net of the allowance, totaled $10.0 million and $5.5 million at March 31, 2007 and December 31, 2006, respectively, and are included in
other current assets on the Companys condensed consolidated balance sheets.

The Company maintains a reserve for non-collectible
receivables of other revenues in the amount of $692,000 and $552,000 at March 31, 2007 and December 31, 2006, respectively, to cover potential bad debts and expected unclaimed credits. Accounts receivable for other revenues, net of the
allowance, totaled $427,000 and $197,000 at March 31, 2007 and December 31, 2006, respectively, and are included in other current assets on the Companys condensed consolidated balance sheets.

NOTE 4.    Margin Deposits and Guaranty Funds

The Company is required, under the Commodity Exchange Act, to maintain separate accounts for cash and securities that are deposited by clearing members, at banks approved by the Company, as margin for house and
customer accounts. These margin deposits are used by members to meet their obligations to the Company for margin requirements on open futures and options positions, as well as delivery obligations.

Each clearing member firm is required to maintain a security deposit, in the form of cash or U.S. Treasury securities with a maturity of ten years or
less or money market mutual funds, of a minimum of $2.0 million in a fund known as a guaranty fund (the Guaranty Fund). The Guaranty Fund may be used for any loss sustained by the Company as a result of the failure of a clearing member
to discharge its obligations on the NYMEX Division or COMEX Division. Although there is one Guaranty Fund for both divisions, separate contribution amounts are calculated for each division.



7



---

##### Table of Contents

NYMEX HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Every member and non-member executing transactions on the Companys divisions must be guaranteed
by a clearing member and clear their transactions through the Companys clearinghouse. This requirement also applies to transactions conducted outside of the Exchange which clear through NYMEX ClearPort® Clearing as well as NYMEX Division and COMEX Division products traded on CME
Globex® electronic trading platform. Clearing
members of the NYMEX Division and COMEX Division require their customers to maintain deposits in accordance with Company margin requirements. Margin deposits and Guaranty Funds are posted by clearing members with the Companys clearinghouse. In
the event of a clearing member default, the Company satisfies the clearing members obligations on the underlying contract by drawing on the defaulting clearing members Guaranty Funds. If those resources are insufficient, the Company may
fund the obligations from its own financial resources or draw on Guaranty Funds posted by non-defaulting clearing members. The Company also maintains a $115 million default insurance policy. This insurance coverage is available to protect the
Company and clearing members in the event that a default in excess of $200 million occurs.

The Company is entitled to earn interest on
cash balances posted as margin deposits and Guaranty Funds. Such balances are included in the Companys condensed consolidated balance sheets, and are generally invested overnight in securities purchased under agreements to resell.

The following table sets forth margin deposits and Guaranty Fund balances held by the Company on behalf of clearing members at March 31, 2007 and
December 31, 2006 (in thousands):



|                                                       |  |                |            |                   |   |         |  |          |            |          |   |            |  |   |         |  |   |           
|------------------------------------------------------ |  | -------------- | ---------- | ----------------- | - | ------- |  | -------- | ---------- | -------- | - | ---------- |  | - | ------- |  | - | ----------
|                                                       |  | March 31, 2007 |            | December 31, 2006
|                                                       |  | Margin         |            | Guaranty          |   | Total   |  | Margin   |            | Guaranty |   | Total     
|                                                       |  | Deposits       |            | Funds             |   | Funds   |  | Deposits |            | Funds    |   | Funds     
|Cash and securities earninginterest for NYMEX Holdings |  |                |            |                   |   |         |  |          |            |          |   |           
|Cash                                                   |  | $              | 6,318      |                   | $ | 40      |  | $        | 6,358      |          | $ | 10,010     |  | $ | 42      |  | $ | 10,052    
|Securities held for resale                             |  |                | 7,067      |                   |   |        |  |          | 7,067      |          |   | 7,000      |  |   |        |  |   | 7,000     
|                                                       |  |                |            |                   |   |         |  |          |            |          |   |            |  |   |         |  |   |           
|Total cash and securities                              |  |                | 13,385     |                   |   | 40      |  |          | 13,425     |          |   | 17,010     |  |   | 42      |  |   | 17,052    
|                                                       |  |                |            |                   |   |         |  |          |            |          |   |            |  |   |         |  |   |           
|Cash and securities earning interest for members       |  |                |            |                   |   |         |  |          |            |          |   |            |  |   |         |  |   |           
|Money market funds                                     |  |                | 5,292,622  |                   |   | 79,879  |  |          | 5,372,501  |          |   | 5,788,910  |  |   | 71,036  |  |   | 5,859,946 
|U.S. Treasuries                                        |  |                | 10,788,667 |                   |   | 165,528 |  |          | 10,954,195 |          |   | 9,692,639  |  |   | 171,061 |  |   | 9,863,700 
|Letters of credit                                      |  |                | 2,445,603  |                   |   |        |  |          | 2,445,603  |          |   | 2,571,918  |  |   |        |  |   | 2,571,918 
|                                                       |  |                |            |                   |   |         |  |          |            |          |   |            |  |   |         |  |   |           
|Total cash and securities                              |  |                | 18,526,892 |                   |   | 245,407 |  |          | 18,772,299 |          |   | 18,053,467 |  |   | 242,097 |  |   | 18,295,564
|                                                       |  |                |            |                   |   |         |  |          |            |          |   |            |  |   |         |  |   |           
|Total funds                                            |  | $              | 18,540,277 |                   | $ | 245,447 |  | $        | 18,785,724 |          | $ | 18,070,477 |  | $ | 242,139 |  | $ | 18,312,616
|                                                       |  |                |            |                   |   |         |  |          |            |          |   |            |  |   |         |  |   |           

NOTE 5.    Goodwill and Indefinite-Lived Intangible Asset

In 1994, NYMEX Division acquired the equity interests, but not the trading rights and protections, of the owners of COMEX Division memberships. As part of
the agreement for this acquisition, a $10 million payment would be made to the owners of COMEX Division memberships in the event the Company consummated an initial public offering (Special IPO Payment). Upon the Companys successful
completion of its initial public offering on November 22, 2006, the Special IPO Payment was made to owners of COMEX Division memberships of record as of November 16, 2006. This payment was considered additional consideration to the
original purchase price of the COMEX equity interests and, therefore, was recorded as additional goodwill on the Companys condensed consolidated balance sheets. Goodwill amounted to $26.3 million at March 31, 2007 and December 31,
2006.



8



---

##### Table of Contents

NYMEX HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)



On November 20, 2006, the owners of COMEX Division memberships voted on and approved an
agreement with the Company in which their trading rights and protections were terminated in exchange for certain new trading rights and protections. The value assigned to the acquired trading rights was based on a measurement date of
September 20, 2006, the date this agreement was entered into. The average price of the Companys common stock for the two days before and after the measurement date was used to value the trading rights at approximately $280.8 million.
Included in the value are direct costs the Company incurred in preparing and negotiating this agreement. The Company considered the guidance set forth in SFAS No. 142, Goodwill and Other Intangible Assets,in determining that the
acquired trading rights have an indefinite useful life.

Intangible assets that have finite useful lives are amortized over their estimated
useful lives. Goodwill and indefinite lived intangible assets are assessed annually for impairment. The latest impairment assessment of goodwill and the indefinite lived intangible asset was completed in the fourth quarter of 2006 and no impairment
was determined. Future impairment tests will be performed annually in the fourth quarter, or sooner if warranted by economic conditions.

NOTE
6.    Long-Term Investments

Long-term investments are comprised principally of the Companys investments in
Montréal Exchange and DME Holdings as described below:

On March 13, 2007, the Company entered into a Private Placement
Subscription Agreement (the Agreement) with Bourse De Montréal, Inc., a Canadian corporation (Montréal Exchange) whereby the Company purchased approximately 3.1 million common shares of Montréal
Exchange for approximately $78 million in cash. The shares purchased represent approximately 10% of the total outstanding shares of Montréal Exchange immediately after the execution of the Agreement, which was consummated on March 23,
2007. The Company accounted for this investment under the cost method as it cannot exercise significant influence over the operating and financial policies of Montréal Exchange. Subsequently, on March 27, 2007, Montréal Exchange
commenced trading on the Toronto Stock Exchange under the symbol MXX. Following their public offering, the Company evaluated and concluded that its investment in Montréal Exchange should be reported as an
available-for-sale security in accordance with SFAS 115, Accounting for Certain Investments in Debt and Equity Securities. Available-for-sale securities are stated at fair value, and unrealized holding gains and losses, net of the
related deferred tax effect, are reported as a separate component of stockholders equity. At March 31, 2007, the fair value of the securities was approximately $112.2 million.

In June 2005, the Company and Tatweer Dubai LLC, a subsidiary of Dubai Holding LLC, entered into a joint venture to develop the Middle Easts first
energy futures exchange. As part of this venture, DME Holdings Limited (DME Holdings), which is jointly owned by the Company and Tatweer Dubai LLC, was incorporated as a limited company under the laws of Bermuda. DME Holdings is the sole
owner of Dubai Mercantile Exchange Limited (the DME), a limited liability company formed under the laws of the Dubai International Financial Centre (DIFC), a financial free zone designed to promote financial services within
the United Arab Emirates. It is expected that the DME will initially offer sour crude and fuel oil products for trading. The DME will be regulated by the Dubai Financial Services Authority, a regulatory body established within the DIFC. The Company
anticipates that the DME will commence trading in the second quarter of 2007.

The Company owns 50% of DME Holdings and shares in 50% of
the profits and 35.7% of the losses. The Company will be required to contribute capital to the joint venture in an aggregate amount of $9.8 million over a five-year period, contingent upon the DMEs achievement of certain agreed upon
performance targets. For the period ended March 31, 2007 and 2006, the Company incurred losses of approximately $1.6 million and $0.4



9



---

##### Table of Contents

NYMEX HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)



million, respectively, which are recorded in losses from unconsolidated investments on the condensed consolidated statements of income.

FASB Interpretation No. 46, Consolidation of Variable Interest Entities, an Interpretation of Accounting Research Bulletin No. 51
(FIN 46) and its amendment FIN 46(R) (revised December 2003) provides guidance for determining when an entity should consolidate another entity that meets the definition of a variable interest entity. Special purpose entities and other
types of entities are assessed for consolidation under this guidance. A variable interest entity is required to be consolidated if the Company will absorb a majority of the expected losses, will receive a majority of the expected residual returns,
or both. An entity that consolidates a variable interest entity is called the primary beneficiary. Although the Company determined that DME Holdings is a variable interest entity, it is not the primary beneficiary and therefore did not consolidate
DME Holdings in its results of operations.

NOTE 7.    Long-Term Debt

The Company issued long-term debt totaling $100 million during 1996 and 1997 to provide completion financing for the Companys trading facility and
headquarters. This issuance contained three series, each with different maturities, interest rates and repayment schedules. Series A notes require annual principal repayments from 2001 to 2010, and a final payment of principal in 2011. Series B
notes require annual principal repayments from 2011 to 2020, and a final payment of principal in 2021. Series C notes require annual principal repayments from 2022 to 2025, and a final payment of principal in 2026. The notes represent senior
unsecured obligations of the Company and are not secured by the trading facility and headquarters, the Companys interest therein, or any other collateral. The notes are subject to a prepayment penalty in the event they are paid off prior to
their scheduled maturities. The Company believes that any economic benefit derived from early redemption of these notes would be offset by the redemption penalty. These notes place certain limitations on the Companys ability to incur
additional indebtedness. At March 31, 2007 and December 31, 2006, the notes payable balance, including the current portion, was $83.1 million. At March 31, 2007, the fair value of the notes was approximately $100.1 million.



10



---

##### Table of Contents

NYMEX HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)



NOTE 8.    Earnings per Share

The calculation of earnings per common share for the period ended March 31, 2007 and 2006 is as follows (in thousands, except for share data):



|                                                                                                                                                                              |  |                              |            |      |   |           
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------------------- | ---------- | ---- | - | ----------
|                                                                                                                                                                              |  | Three Months Ended March 31,
|                                                                                                                                                                              |  | 2007                         |            | 2006
|Net income                                                                                                                                                                    |  | $                            | 56,220     |      | $ | 33,633    
|Less: Accrued preferred stock dividends                                                                                                                                       |  |                              |           |      |   | 416       
|Accretion of preferred stock issuance costs                                                                                                                                   |  |                              |           |      |   | 65        
|                                                                                                                                                                              |  |                              |            |      |   |           
|Earnings available to common stockholders                                                                                                                                     |  | $                            | 56,220     |      | $ | 33,152    
|                                                                                                                                                                              |  |                              |            |      |   |           
|Weighted average common shares outstanding                                                                                                                                    |  |                              | 94,450,000 |      |   | 14,689,000
|Participating securitiesconvertible preferred stock                                                                                                                          |  |                              |           |      |   | 1,632,000 
|                                                                                                                                                                              |  |                              |            |      |   |           
|Weighted average common shares outstandingbasic                                                                                                                              |  |                              | 94,450,000 |      |   | 16,321,000
|                                                                                                                                                                              |  |                              |            |      |   |           
|Effect of stock options                                                                                                                                                       |  |                              | 293,000    |      |   |          
|Effect of restricted stock units                                                                                                                                              |  |                              | 65,000     |      |   |          
|                                                                                                                                                                              |  |                              |            |      |   |           
|Weighted average common shares outstandingbasic and dilutive                                                                                                                 |  |                              | 94,808,000 |      |   | 16,321,000
|                                                                                                                                                                              |  |                              |            |      |   |           
|Earnings per Share:                                                                                                                                                           |  |                              |            |      |   |           
|Basic                                                                                                                                                                         |  | $                            | 0.60       |      | $ | 2.03      
|Diluted                                                                                                                                                                       |  | $                            | 0.59       |      | $ | 2.03      
|Proforma weighted average common shares outstanding and earnings per share retroactively adjusted to reflect the 90,000-for-1
recapitalization on March 14, 2006 (Unaudited): |  |                              |           
|Earnings available to common stockholders                                                                                                                                     |  | $                            | 56,220     |      | $ | 33,152    
|                                                                                                                                                                              |  |                              |            |      |   |           
|Weighted average common shares outstanding:                                                                                                                                   |  |                              |            |      |   |           
|Basic                                                                                                                                                                         |  |                              | 94,450,000 |      |   | 75,072,000
|Effect of stock options                                                                                                                                                       |  |                              | 293,000    |      |   |          
|Effect of restricted stock units                                                                                                                                              |  |                              | 65,000     |      |   |          
|                                                                                                                                                                              |  |                              |            |      |   |           
|Diluted                                                                                                                                                                       |  |                              | 94,808,000 |      |   | 75,072,000
|                                                                                                                                                                              |  |                              |            |      |   |           
|Earnings per Share:                                                                                                                                                           |  |                              |            |      |   |           
|Basic                                                                                                                                                                         |  | $                            | 0.60       |      | $ | 0.44      
|Diluted                                                                                                                                                                       |  | $                            | 0.59       |      | $ | 0.44      

NOTE 9.    Members Retirement Plan and Benefits

The Company maintains a retirement and benefit plan under the COMEX Members Recognition and Retention Plan (MRRP). This plan provides
benefits to certain members of the COMEX Division based on long-term membership, and participation is limited to individuals who were COMEX Division members prior to the Companys acquisition of COMEX in 1994. No new participants were permitted
into the plan after the date of the acquisition. The annual benefit payments are $12,500 ($2,000 for options members) for ten years for vested participants. Under the terms of the MRRP, the Company is required to fund the plan with a minimum annual
contribution of $400,000 until it is fully funded. The Company funded the plan by $800,000 in 2006 and expects to do so in 2007. Based on actuarial estimates and continued funding of $800,000 per year, the Company expects the plan to be fully funded
in 2019. The annual contribution may be reduced if changes in actuarial estimates indicate that full funding can be achieved without making the entire funding contributions indicated above. Based on actuarial estimates, the Companys
contributions are charged against current operations. All



11



---

##### Table of Contents

NYMEX HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)



benefits to be paid under the MRRP shall be based upon reasonable actuarial assumptions which, in turn, are based upon the amounts that are available and are
expected to be available to pay benefits, except that the benefits paid to any individual will not exceed the amounts stated above. Quarterly distributions from the MRRP began in the second quarter of 2002. Subject to the foregoing, the board of
directors of the Company reserves the right to amend or terminate the MRRP upon an affirmative vote of 60% of the eligible COMEX Division plan participants.

NOTE 10.    Technology Services Agreement

On April 6, 2006, NYMEX Exchange entered into a
definitive technology services agreement (the CME Agreement) with Chicago Mercantile Exchange Inc. (CME), a wholly-owned subsidiary of Chicago Mercantile Exchange Holdings Inc. CME is the primary electronic trading service
provider for NYMEX Exchanges energy futures and options contracts and, also, for the COMEX Division metals products.

The CME
Agreement has a ten-year term from the launch date with rolling three-year extensions unless, among other reasons, (i) either party elects not to renew the CME Agreement upon written notice prior to the beginning of the applicable renewal term,
or (ii) either party elects to terminate the CME Agreement between the fifth and the sixth year anniversary of the first launch date upon written notice and payment of a termination fee. Pursuant to the CME Agreement, NYMEX Exchange will pay to
CME a minimum annual payment or per trade fees based on average daily volume, whichever is greater. In addition, pursuant to the CME Agreement, if the Company acquires or merges with an entity, that at the time of such acquisition or merger,
operates a trading execution system for futures or futures options products (or off-exchange look-alike versions of such products), electronic trading of such products shall be transitioned to CME Globex electronic trading platform within two years.
For the period ended March 31, 2007, the Company incurred fees of $12.3 million under the terms of the CME Agreement, which are included in direct transaction costs on the condensed consolidated statements of income.

NOTE 11.    Pension and Other Benefit Plans

The Company sponsors various defined contribution and postretirement plans to qualifying employees. The Company also provides postemployment benefits to eligible employees after employment but before retirement.

Savings Plan

The Company
sponsors a defined contribution plan (the Savings Plan) that incorporates a deferred salary arrangement under Section 401(k) of the Internal Revenue Code to all eligible domestic employees. The Company matches employee contributions
up to a maximum of 3% of salary. In addition, the Company makes annual contributions ranging from 2% to 7% based upon tenure for each eligible Savings Plan member.

Deferred Compensation Plan

The Company has a nonqualified deferred compensation plan (the Deferred Plan)
for key employees to permit them to defer receipt of current compensation. The Company may provide a matching and a regular year-end contribution to the Deferred Plan. Matching and year-end contribution percentages follow the same guidelines as the
Companys defined contribution plan. The Deferred Plan is not intended to be a qualified plan under the provisions of the Internal Revenue Code. It is intended to be unfunded and, therefore, all compensation deferred under the Deferred Plan is
held by the Company and commingled with its general assets. The participating employees are general creditors of the Company with respect to these benefits. The Company has



12



---

##### Table of Contents

NYMEX HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)



the right to amend, modify, or terminate the Deferred Plan at any time. At March 31, 2007 and December 31, 2006, deferred compensation amounted to
$2.9 million and $2.4 million, respectively, and is included in accrued salaries and related liabilities on the condensed consolidated balance sheets.

Postemployment Plan

The Company offers various postemployment benefits to employees after employment but before
retirement. These benefits are paid in accordance with the Companys established postemployment benefit practices and policies. Postemployment benefits include both short-term disability income benefits and long-term disability related health
benefits. The Company accrues for these future postemployment benefits, which are funded on a pay-as-you-go basis. The Companys postemployment benefits liabilities at March 31, 2007 and December 31, 2006 were $0.6 million and $0.5
million, respectively.

Postretirement Plan

The Companys postretirement benefit costs are based on actuarial valuations. These valuations are based on key assumptions, including the discount rate and health care cost trend rate. Material changes in its
postretirement benefit costs may occur in the future due to changes in these assumptions, changes in the number of plan participants and changes in the level of benefits provided. The Company provides certain health care and life insurance benefit
plans for qualifying retired employees. Substantially all of the Companys employees may become eligible for these benefits if they reach specified age and years of service criteria while working for the Company. The benefits are provided
through certain insurance companies.

Net periodic benefit cost for the Companys defined benefit retirement plans and other benefit
plans for the first quarters of 2007 and 2006 included the following components:



|                                             |  |                              |     |   |      |   |     |  
|-------------------------------------------- |  | ---------------------------- | --- | - | ---- | - | --- | -
|                                             |  | Three Months Ended March 31, |    
|                                             |  | 2007                         |     |   | 2006 |  
|Service costs                                |  | $                            | 110 |   |      | $ | 109 |  
|Interest costs                               |  |                              | 108 |   |      |   | 115 |  
|Amortization of prior service costs          |  |                              | (14 | ) |      |   | (14 | )
|Amortization of net (gain) loss              |  |                              | 16  |   |      |   | 22  |  
|                                             |  |                              |     |   |      |   |     |  
|Total net period postretirement benefit cost |  | $                            | 220 |   |      | $ | 232 |  
|                                             |  |                              |     |   |      |   |     |  

Subsequent to the filing of the 2006 consolidated financial statements, the Companys
management determined that it had not properly classified the adoption of SFAS No. 158, Employers Accounting for Defined Benefit Pension and Other Postretirement Plans  an amendment of FASB Statements No. 87, 88, 106
and 132(R)(SFAS No. 158). Specifically, the Company misclassified the unfunded status of the postretirement benefit plan as a component of total comprehensive income for the year ended December 31, 2006. The Company
corrected the accompanying condensed consolidated statements of stockholders equity to properly classify the adoption of SFAS No. 158 as an adjustment to accumulated other comprehensive income at December 31, 2006.

NOTE 12.    Lease Termination Costs

In June 2006, the Company ceased its floor trading operations of its London based exchange. As a result, the Company incurred lease termination costs during the first and second quarters of 2006 on various operating leases it had contracted
to support its floor trading operations. In September 2006, the Company consolidated its



13



---

##### Table of Contents

NYMEX HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)



London offices, and in doing so vacated its location at 131 Finsbury Pavement. The Company began negotiations with the landlord during September 2006 to
buy-out the remaining lease term. As such, the Company recorded a charge of approximately $1.9 million in the third quarter of 2006 for the estimated amount to be paid. This charge was recorded in occupancy and equipment on the Companys
condensed consolidated statements of income.

The following tables summarize the activity related to the various London exchange lease
terminations in accordance with SFAS No. 146, Accounting for Costs Associated with Exit or Disposal Activities (in thousands):



|                                                 |  |                       |       |  |                              |                       |   |       |  
|------------------------------------------------ |  | --------------------- | ----- |  | ---------------------------- | --------------------- | - | ----- | -
|                                                 |  | LeaseTerminationCosts |       |  |                              | LeaseTerminationCosts |  
|Total expected to be incurred                    |  | $                     | 3,426 |  | Liability at January 1, 2007 |                       | $ | 2,980 |  
|                                                 |  |                       |       |  |                              |                       |   |       |  
|                                                 |  |                       |       |  | Charges                      |                       |   |      |  
|Charges                                          |  | $                     | 3,426 |  | Payments                     |                       |   | (247  | )
|                                                 |  |                       |       |  |                              |                       |   |       |  
|Cumulative charges incurred as of March 31, 2007 |  | $                     | 3,426 |  | Liability at March 31, 2007  |                       | $ | 2,733 |  
|                                                 |  |                       |       |  |                              |                       |   |       |  

NOTE 13.    Common Stock

At March 31, 2007, the composition of common stock was as follows:



|                        |  |             |  |            |  |             
|----------------------- |  | ----------- |  | ---------- |  | ------------
|                        |  | Authorized1 |  | Issued     |  | Outstanding2
|Common Stock            |  | 101,984,800 |  | 21,734,100 |  | 21,734,100  
|Series A-1 Common Stock |  | 24,480,000  |  | 19,806,000 |  | 19,806,000  
|Series A-2 Common Stock |  | 24,480,000  |  | 23,310,000 |  | 23,310,000  
|Series A-3 Common Stock |  | 24,480,000  |  | 23,411,000 |  | 23,411,000  
|Series B-1 Common Stock |  | 2,161,600   |  | 1,974,000  |  | 1,184,400   
|Series B-2 Common Stock |  | 2,161,600   |  | 2,099,300  |  | 1,309,700   
|Series B-3 Common Stock |  | 2,161,600   |  | 2,115,400  |  | 1,325,800   
|                        |  |             |  |            |  |             
|                        |  | 181,909,600 |  | 94,449,800 |  | 92,081,000  
|                        |  |             |  |            |  |             

---

|1 | Common stock authorized
consists of: (i) 73,440,000 shares reserved for issuance upon conversion of the Series A-1, Series A-2 and Series A-3 Common Stock; (ii) 8,160,000 shares authorized and issued for the conversion of the Companys preferred stock;
(iii) 4,300,000 shares reserved for issuance under the Companys 2006 Long-Term Incentive Plan; (iv) 9,600,000 shares authorized in connection with the IPO of which 6,365,000 were issued; and (v) 6,484,800 shares reserved for
issuance upon conversion of the Series B-1, Series B-2 and Series B-3 Common Stock.
|- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|2 | Series B-1, Series B-2 and Series B-3 Common Stock were issued as consideration for the trading rights
the Company acquired from the owners of COMEX Division memberships (see Note 5). In accordance with the terms of the agreement, each of the 772 owners of COMEX Division memberships was to receive 8,400 shares of the Companys common stock
(2,800 Series B-1, 2,800 Series B-2, and 2,800 Series B-3 shares) and was able to individually elect the timing of the receipt of those shares. The election choices included the receipt of: (i) all shares on the date the agreement was
consummated (November 20, 2006); (ii) all shares on January 2, 2007; or (iii) in one-third increments on the 180th, 360thand 540thday following the date the Companys registration statement, as filed on Form S-1 with the SEC, became effective (November 16, 2006). As a result of the
election by the 772 owners of COMEX Division memberships: 204 elected to
|- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



14



---

##### Table of Contents

NYMEX HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)



| | receive their shares, totaling 1,713,600 shares, on November 20, 2006; 286 elected to receive their shares, totaling 2,402,400 shares on January 2,
2007; and 282 elected to receive their shares, totaling 2,368,800 shares, in one-third increments as described above.
| | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

NOTE
14.    Supplemental Disclosures of Cash Flow Information

Supplemental disclosures of cash flow information for the
three months ended March 31, 2007 and 2006 are as follows:



|                                                 |  |                             |        |      |   |       
|------------------------------------------------ |  | --------------------------- | ------ | ---- | - | ------
|                                                 |  | Three Months EndedMarch 31,
|                                                 |  | 2007                        |        | 2006
|                                                 |  | (in thousands)             
|Cash paid for:                                   |  |                             |        |      |   |       
|Interest                                         |  | $                           | 28,750 |      | $ | 26,194
|                                                 |  |                             |        |      |   |       
|Income taxes                                     |  | $                           | 14,400 |      | $ | 4,458 
|                                                 |  |                             |        |      |   |       
|Non-cash investing and financing activities:     |  |                             |        |      |   |       
|Unrealized gain on available-for-sale securities |  | $                           | 33,437 |      | $ | 1,118 
|                                                 |  |                             |        |      |   |       
|Issuance of common stock                         |  | $                           |       |      | $ | 734   
|                                                 |  |                             |        |      |   |       

NOTE 15.    Share-Based Compensation

At March 31, 2007, the Company has only one share-based compensation plan (Plan) that was described in the Companys Annual Report
on Form 10-K for the year ended December 31, 2006. The Plan provides for the granting of incentive stock options, non-qualified stock options, restricted stock, and restricted stock unit awards to employees and directors for up to
4.3 million shares of common stock. The Company believes that such awards better align the interest of its employees with those of its stockholders. The exercise price for all stock options is not less than 100% of the fair market value of the
common stock on the date of grant. Notwithstanding the foregoing, the fair market value of a share of common stock for purposes of determining awards with a grant date as of the Companys initial public offering was set in the final prospectus
for such initial public offering. No monetary payment is required as a condition of receiving a restricted stock or restricted stock unit award, since the consideration for the award shall be services actually rendered to the Company or for the
Companys benefit. All stock options vest over four years from the date of grant and have a maximum term of 8 years.

The following
table summarizes the changes in non-qualified stock options under the Companys share-based compensation plan for the three months ended March 31, 2007:



|                                             |  |                |  |                                |      
|-------------------------------------------- |  | -------------- |  | ------------------------------ | -----
|                                             |  | Shares         |  | Weighted averageexercise price
|                                             |  | (in thousands) |  |                               
|Outstanding at the beginning of the period   |  | 1,334.5        |  | $                              | 59.00
|Granted                                      |  |               |  |                                |     
|Exercised                                    |  |               |  |                                |     
|Forfeited or expired                         |  | 28.0           |  |                                | 59.00
|                                             |  |                |  |                                |      
|Outstanding at the end of the period         |  | 1,306.5        |  | $                              | 59.00
|                                             |  |                |  |                                |      
|Options exercisable at the end of the period |  |               |  |                                |     
|                                             |  |                |  |                                |      



15



---

##### Table of Contents

NYMEX HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)



A summary of the status of the Companys nonvested restricted stock unit awards for the three
months ended March 31, 2007, is presented below:



|                                         |  |                |  |                                       |         
|---------------------------------------- |  | -------------- |  | ------------------------------------- | --------
|                                         |  | Shares         |  | Weighted averageGrant-Date Fair Value
|                                         |  | (in thousands)
|Nonvested at the beginning of the period |  | 198.7          |  | $                                     | 11,726.0
|Granted                                  |  |               |  |                                       |        
|Vested                                   |  |               |  |                                       |        
|Forfeited or expired                     |  | 6.6            |  |                                       | 389.4   
|                                         |  |                |  |                                       |         
|Nonvested at the end of the period       |  | 192.1          |  | $                                     | 11,336.6
|                                         |  |                |  |                                       |         

On a quarterly basis, the Company evaluates the expected forfeiture rate based upon actual
terminations in the current quarter. As of March 31, 2007, the current forfeiture rate for the nonvested non-qualified stock options and restricted stock unit awards was 8.2% and 10.9%, respectively, as compared to 1.9% and 3.4%, respectively,
at December 31, 2006. As of March 31, 2007, there was $33.0 million of total unrecognized compensation cost related to nonvested share-based compensation arrangements granted under the 2006 Plan. That cost is expected to be recognized over
the future vesting period of four years.

NOTE 16.    Segment Reporting

The Company considers operating results for two business segments: Open Outcry and Electronic Trading and Clearing. Open Outcry is the trading and
clearing of NYMEX Division and COMEX Division futures and options contracts on the trading floors of the Exchange. Electronic Trading and Clearing consists of NYMEX ACCESS, NYMEX ClearPort® Trading and NYMEX ClearPort® Clearing and trading on the CME Globex electronic trading platform. The Company reports
revenue on a segment basis. Total revenues presented for each segment include clearing and transaction fees related to such segment and a pro rated portion of market data fees. Other revenues are attributed entirely to Open Outcry. Direct
transaction costs are allocated directly to the segment they are incurred for. Depreciation and amortization and other operating expenses are allocated directly to the segment they pertain to, where practicable, with the balance of these expenses
allocated based on the proportion of operating revenues, net of direct transaction costs, attributed to each segment. Non-operating income and expenses are allocated entirely to Corporate/Other. The prior year segment information has been
reclassified to reflect this methodology of reporting each segment.

Financial information relating to these business segments is set forth
below (in thousands):



|                                         |  |                                   |        |                             |   |                  |  |       |       |  |   |        
|---------------------------------------- |  | --------------------------------- | ------ | --------------------------- | - | ---------------- |  | ----- | ----- |  | - | -------
|                                         |  | Three Months Ended March 31, 2007
|                                         |  | OpenOutcry                        |        | ElectronicTrading &Clearing |   | Corporate /Other |  | Total
|Total operating revenues                 |  | $                                 | 46,128 |                             | $ | 118,098          |  | $     |      |  | $ | 164,226
|Direct transaction costs                 |  |                                   |       |                             |   | 24,102           |  |       |      |  |   | 24,102 
|Depreciation and amortization            |  |                                   | 1,826  |                             |   | 1,705            |  |       |      |  |   | 3,531  
|Other operating expenses                 |  |                                   | 20,052 |                             |   | 20,829           |  |       |      |  |   | 40,881 
|                                         |  |                                   |        |                             |   |                  |  |       |       |  |   |        
|Operating income                         |  |                                   | 24,250 |                             |   | 71,462           |  |       |      |  |   | 95,712 
|Non-operating income                     |  |                                   |       |                             |   |                 |  |       | 3,969 |  |   | 3,969  
|                                         |  |                                   |        |                             |   |                  |  |       |       |  |   |        
|Income before provision for income taxes |  |                                   | 24,250 |                             |   | 71,462           |  |       | 3,969 |  |   | 99,681 
|Provision for income taxes               |  |                                   | 10,670 |                             |   | 31,443           |  |       | 1,348 |  |   | 43,461 
|                                         |  |                                   |        |                             |   |                  |  |       |       |  |   |        
|Net income                               |  | $                                 | 13,580 |                             | $ | 40,019           |  | $     | 2,621 |  | $ | 56,220 
|                                         |  |                                   |        |                             |   |                  |  |       |       |  |   |        



16



---

##### Table of Contents

NYMEX HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)



|                                                          |  |                                   |        |                             |   |                  |  |   |       |   |  |   |        
|--------------------------------------------------------- |  | --------------------------------- | ------ | --------------------------- | - | ---------------- |  | - | ----- | - |  | - | -------
|                                                          |  | Three Months Ended March 31, 2006
|                                                          |  | OpenOutcry                        |        | ElectronicTrading &Clearing |   | Corporate /Other |  |   | Total
|Total operating revenues                                  |  | $                                 | 63,460 |                             | $ | 48,210           |  | $ |      |   |  | $ | 111,670
|Direct transaction costs                                  |  |                                   | 462    |                             |   | 6,421            |  |   |      |   |  |   | 6,883  
|Depreciation and amortization                             |  |                                   | 2,416  |                             |   | 918              |  |   |      |   |  |   | 3,334  
|Other operating expenses                                  |  |                                   | 28,506 |                             |   | 11,041           |  |   | 377   |   |  |   | 39,924 
|                                                          |  |                                   |        |                             |   |                  |  |   |       |   |  |   |        
|Operating income (loss)                                   |  |                                   | 32,076 |                             |   | 29,830           |  |   | (377  | ) |  |   | 61,529 
|Non-operating income                                      |  |                                   |       |                             |   |                 |  |   | 184   |   |  |   | 184    
|                                                          |  |                                   |        |                             |   |                  |  |   |       |   |  |   |        
|Income (loss) before provision (benefit) for income taxes |  |                                   | 32,076 |                             |   | 29,830           |  |   | (193  | ) |  |   | 61,713 
|Provision (benefit) for income taxes                      |  |                                   | 14,595 |                             |   | 13,573           |  |   | (87   | ) |  |   | 28,080 
|                                                          |  |                                   |        |                             |   |                  |  |   |       |   |  |   |        
|Net income (loss)                                         |  | $                                 | 17,481 |                             | $ | 16,257           |  | $ | (106  | ) |  | $ | 33,633 
|                                                          |  |                                   |        |                             |   |                  |  |   |       |   |  |   |        

The Company does not account for, and does not report to management, its assets (other than
goodwill and other intangible assets for SFAS No. 142 reporting purposes) or capital expenditures by business segment. Foreign source revenues and long-lived assets located in foreign countries are not material to the consolidated results of
operations and financial position of the Company and are, therefore, not disclosed separately.

NOTE 17.    Direct Transaction Costs

The Company incurs various costs to support its trading floor and clearinghouse. These costs include fees paid to third-party brokers
for submitting individually negotiated off-exchange trades to the Exchange for the clearing of specified products. These costs also include service fees paid to the CME in connection with the CME Agreement (see Note 10), license and royalty fees
paid to third-party vendors for the use of their settlement prices, and trading floor supplies needed for the Companys open outcry venue.

NOTE
18.    Commitments and Contingencies

Contractual Obligations

In connection with its operating activities, the Company enters into certain contractual obligations. The Companys material contractual cash
obligations include long-term debt, a technology services agreement, operating leases and other contracts. A summary of the Companys minimum required future cash payments associated with its contractual cash obligations outstanding as of
March 31, 2007, as well as an estimate of the timing in which these commitments are expected to expire, are set forth in the following table:



|                              |  |                        |        |      |   |        |  |      |        |      |   |            |  |       |        |  |   |         |  |   |        
|----------------------------- |  | ---------------------- | ------ | ---- | - | ------ |  | ---- | ------ | ---- | - | ---------- |  | ----- | ------ |  | - | ------- |  | - | -------
|                              |  | Payments Due by Period
|                              |  | 2007                   |        | 2008 |   | 2009   |  | 2010 |        | 2011 |   | Thereafter |  | Total
|                              |  | (in thousands)        
|Contractual Obligations       |  |                        |        |      |   |        |  |      |        |      |   |            |  |       |        |  |   |         |  |   |        
|Long-term debt principal      |  | $                      | 2,817  |      | $ | 2,817  |  | $    | 2,817  |      | $ | 2,817      |  | $     | 7,739  |  | $ | 64,091  |  | $ | 83,098 
|Long-term debt interest       |  |                        | 6,416  |      |   | 6,205  |  |      | 5,994  |      |   | 5,783      |  |       | 5,573  |  |   | 36,213  |  |   | 66,184 
|Services agreements1          |  |                        | 6,932  |      |   | 10,080 |  |      | 10,270 |      |   | 11,571     |  |       | 30,948 |  |   |        |  |   | 69,801 
|Operating leasesfacilities   |  |                        | 2,265  |      |   | 3,000  |  |      | 3,027  |      |   | 3,306      |  |       | 3,585  |  |   | 2,186   |  |   | 17,369 
|Operating leasesequipment    |  |                        | 1,355  |      |   | 1,555  |  |      | 613    |      |   |           |  |       |       |  |   |        |  |   | 3,523  
|Other long-term obligations   |  |                        | 800    |      |   | 800    |  |      | 800    |      |   | 800        |  |       | 800    |  |   | 6,417   |  |   | 10,417 
|                              |  |                        |        |      |   |        |  |      |        |      |   |            |  |       |        |  |   |         |  |   |        
|Total contractual obligations |  | $                      | 20,585 |      | $ | 24,457 |  | $    | 23,521 |      | $ | 24,277     |  | $     | 48,645 |  | $ | 108,907 |  | $ | 250,392
|                              |  |                        |        |      |   |        |  |      |        |      |   |            |  |       |        |  |   |         |  |   |        



17



---

##### Table of Contents

NYMEX HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)



---

|1 | Services agreements include required minimum payments in accordance with a technology services agreement with CME. The CME Agreement has a ten-year term from the launch date
(June 2006) with rolling three-year extensions. Either party may elect to terminate the CME Agreement between the fifth and the sixth year anniversary of the first launch date upon written notice and payment of a termination fee. As a result, the
Companys current minimum obligation under the CME Agreement is for payments in years one through five. As such, the Contractual Obligations table above sets forth the Companys minimum obligation for years one through five, including the
related termination fee in the event the Company elects to terminate the CME Agreement. In addition, the services agreements category includes employment agreements as filed with the SEC.
|- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

As previously disclosed in Note 1, the Company has $2.0 million of unrecognized tax benefits as of March 31, 2007. The Company is subject to
periodic examinations of its income tax returns by the U.S. Internal Revenue Service and various state and local taxing authorities, which could result in future tax liabilities, the payment of which would offset the current unrecognized tax
benefits. Due to the uncertainty of the outcome of any future income tax examinations, it is not possible to estimate when tax payments, if any, would be made.

The Company occupies premises under leases, including a land lease, with various lessors that expire in 2007 through 2069. For the three months ended March 31, 2007 and 2006, rental expense for facilities and the
land lease amounted to $0.6 million and $2.6 million, respectively. The period ended March 31, 2006 included a $1.8 million lease termination charge the Company incurred in regards to office space it formerly leased in New York City. The lease
commitments on the Companys facilities include scheduled base rent increases over the terms of the leases. The base rent payments are recorded in occupancy and equipment expense on the condensed consolidated statements of income using the
straight-line method over the terms of the leases. The Company has recorded a deferred credit to reflect the excess of rent expense over cash payments since inception of the leases.

The Company leases space to tenants in its headquarters facility. Rents collected from these leases were $2.1 million for the three months ended
March 31, 2007 and 2006, and are recorded in other revenue on the condensed consolidated statements of income. Future minimum rental income for the years 2007 through 2011 are as follows:



|           |  |                |       
|---------- |  | -------------- | ------
|           |  | (in thousands)
|2007       |  | $              | 5,681 
|2008       |  |                | 5,666 
|2009       |  |                | 4,804 
|2010       |  |                | 4,484 
|2011       |  |                | 4,221 
|Thereafter |  |                | 6,557 
|           |  |                |       
|Total      |  | $              | 31,413
|           |  |                |       

In accordance with the DME shareholders agreement, the Company will be required to contribute
capital to the joint-venture in an aggregate amount of $9.8 million over a five-year period, contingent upon the DMEs achievement of certain agreed upon performance targets. At March 31, 2007, the Company has contributed a total of $6.5
million.



18



---

##### Table of Contents

NYMEX HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Financial Guarantees

The Company adopted FIN No. 45, effective January 1, 2003. The Company has certain guarantee arrangements in its clearing process as well as other financial guarantees discussed below:

Included in marketable securities are investments that are pledged as collateral with one of the Companys investment managers relating to a
membership seat financing program. Under this program, the investment manager extends credit to individuals purchasing NYMEX Division memberships. The program requires that the Company pledge assets to the investment manager in an amount equal to at
least 118% of the loan value. In the event a member defaults on a loan, the investment manager has the right to seize the Companys collateral for the amount of the default, and the Company has the right to liquidate the members interest
in NYMEX Division to reimburse its loss of collateral. At March 31, 2007, there were total seat loan balances of $6.2 million and securities pledged against the seat loan balances of $7.3 million.

The Company serves a clearinghouse function, standing as a financial intermediary on every open futures and options transaction cleared. Through its
clearinghouse, the Company maintains a system of guarantees for performance of obligations owed to buyers and sellers. This system of guarantees is supported by several mechanisms, including margin deposits and guaranty funds posted by clearing
members with the Companys clearinghouse. The amount of margin deposits on hand will fluctuate over time as a result of, among other things, the extent of open positions held at any point in time by market participants in NYMEX Division and
COMEX Division contracts and the margin rates then in effect for such contracts. The Company is required, under the Commodity Exchange Act, to maintain separate accounts for cash and securities that are deposited by clearing members, at banks
approved by the Company, as margin for house and customer accounts. These clearing deposits are used by members to meet their obligations to the Company for margin requirements on open futures and options positions, as well as delivery obligations.

During 2004, the Company established additional retail customer protection supported by a commitment of at least $10 million available at
all times to promptly reimburse retail customers in the event that their clearing member defaults as a result of a default by another customer where margin funds from the retail customers account are used to address the default. Retail
customers are defined as those that do not otherwise qualify as eligible contract participants under the requirements of the Commodity Exchange Act, and are not floor traders or floor brokers on the Exchange or family members of an
Exchange floor trader or floor broker who maintains an account at the same clearing firm.

There were no events of default during the three
months ended March 31, 2007, in any of the above arrangements, in which a liability should be recognized in accordance with FIN No. 45.

Legal Proceedings

Set forth below is a description of material litigation to which the Company is a party, as of
March 31, 2007. Although there can be no assurance as to the ultimate outcome, the Company believes it has a meritorious defense and is vigorously defending the matter described below. The final outcome of any litigation, however, cannot be
predicted with certainty, and an adverse resolution of this matter could have a material adverse effect on the Companys consolidated results of operations, financial position or cash flows.

The Company has been named as a defendant in the following legal action:

New York Mercantile Exchange, Inc. v. IntercontinentalExchange, Inc. On November 20, 2002, NYMEX Exchange commenced an action in United States District Court for the Southern District of New York against
IntercontinentalExchange, Inc. (ICE). The amended complaint alleges claims for: (a) copyright



19



---

##### Table of Contents

NYMEX HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)



infringement by ICE arising out of ICEs uses of certain NYMEX Exchange settlement prices; (b) service mark infringement by reason of use by ICE of
the service marks NYMEX and NEW YORK MERCANTILE EXCHANGE; (c) violation of trademark anti-dilution statutes; and (d) interference with contractual relationships. On January 6, 2003, ICE served an Answer and Counterclaims, in which ICE
alleges five counterclaims against NYMEX Exchange as follows: (1) a claim for purported violation of Section 2 of the Sherman Act, 15 U.S.C. § 2, for NYMEX Exchanges allegedly trying to maintain a monopoly in the execution of
the North America energy futures and expand the alleged monopoly into the execution and clearing of North American OTC energy contracts by attempting to deny ICE access to NYMEX Exchange settlement prices; (2) a claim for purported violation of
Section 1 of the Sherman Act by conspiring with certain of its members to restrain trade by attempting to deny ICE access to NYMEX Exchange settlement prices; (3) a claim for alleged violation of Section 2 of the Sherman Act by NYMEX
Exchange purportedly denying ICE access to NYMEX Exchanges settlement prices which are allegedly an essential facility; (4) a claim for purported violation of Section 1 of the Sherman Act and Section 3 of the Clayton
Act by NYMEX Exchange allegedly tying execution services for North American energy futures and options to clearing services; and (5) a claim for purported violation of the Lanham Act through false advertising with respect to certain services
offered by NYMEX Exchange and services offered by ICE. The counterclaims request damages and trebled damages in amounts not specified yet by ICE in addition to injunctive and declaratory relief.

On August 11, 2003, the Court issued an opinion dismissing certain counterclaims and one affirmative defense, with leave to replead. On or about
August 28, 2003, NYMEX Exchange was served with ICEs First Amended Counterclaims in which ICE made four counterclaims against NYMEX Exchange principally alleging violations of U.S. antitrust laws, including claims regarding monopoly
leveraging.

By Order and Opinion dated June 30, 2004, the Court granted NYMEX Exchanges motion and dismissed all of the
antitrust counterclaims asserted against NYMEX Exchange. ICE did not appeal this decision.

By Order and Opinion dated September 29,
2005, the Court (1) granted ICEs motion for summary judgment to the extent of dismissing NYMEX Exchanges federal claims for copyright and trademark infringement and dismissing without prejudice (by declining to exercise supplemental
jurisdiction), NYMEX Exchanges state law claims for violation of trademark anti-dilution statutes and interference with contractual relationships, and (2) denied NYMEX Exchanges cross-motion for partial summary judgment on copyright
infringement and tortious interference with contract. On October 13, 2005, NYMEX Exchange filed a notice of appeal with the United States Court of Appeals for the Second Circuit. NYMEX Exchange filed its appeal brief on January 24, 2006.
The appeal has been fully briefed. Oral argument was heard on November 16, 2006. This case is ongoing.

NOTE 19.     Subsequent
Events

On April 10, 2007, NYMEX Holdings completed and signed definitive agreements with Optionable, Inc. (Optionable)
and its founding stockholders, to acquire 19% of Optionable. Optionable is a publicly traded company and is a provider of natural gas and other energy derivatives brokerage services. In addition to the 19 percent stake, Optionable has issued a
warrant that would permit NYMEX Holdings to increase its stake in the company to 40%. The warrant is exercisable for 18 months at an exercise price of $4.30 per share. The agreements also provide for certain marketing and technology initiatives
between the companies.

On April 30, 2007, the Company announced that its board of directors approved a quarterly dividend of $0.10
per common share to stockholders of record as of June 1, 2007 that will be payable on June 29, 2007.



20



---

##### Table of Contents

|Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------

Business Overview

The Company provides facilities to buy, sell and clear energy, precious and
base metals, and soft commodities for future delivery under rules intended to protect the interests of market participants. The Company provides liquid marketplaces where physical commodity market participants can manage future price risk and,
through the Companys clearing operations, mitigate counterparty credit risk. Through real-time and delayed dissemination of its transaction prices, the Company provides price discovery and transparency to market participants. In order to
enhance its markets and provide market participants additional mechanisms to manage risk, the Company continuously offers new products, distribution services and clearing services. The Company does not own commodities, trade for its own account, or
otherwise engage in market activities.

The NYMEX Division provides a marketplace for trading energy and soft commodity futures and
options. The COMEX Division provides a marketplace for trading precious and base metals futures and options. NYMEX Divisions principal markets include crude oil, natural gas, heating oil and gasoline. COMEX Divisions principal markets
include gold, silver and high grade copper. In addition, the Company presently offers soft commodities futures contracts for coffee, sugar, cocoa, cotton and orange juice. The Company provides the physical facilities for open outcry auction markets.
The open outcry markets operate during regular business hours, and trading activities in these markets are, for purposes of this management discussion, referred to as floor trading. In addition, the Company makes its product slate available for
electronic trading on CME Globex electronic trading platform virtually 24 hours a day and five days per week to market participants.

The
Company provides trade-clearing services for all transactions executed through its floor trading operations and electronic trading platforms, as well as all Company product transactions executed on CME Globex electronic trading platform. In
addition, through NYMEX ClearPort® Clearing, an
over-the-counter (OTC) clearing initiative, the Company alleviates some of the credit issues in the marketplace by providing the usage of the Companys clearing operations to offer market participants the advantages of reducing
costs and permitting futures and OTC positions to be offset. This initiative permits market participants to negotiate bilateral trades in the OTC market, which are then transferred to the Companys division as futures contracts for clearing.

In order to conduct floor-trading activities, market participants must own or lease a membership on the NYMEX Division or COMEX Division.
Non-members may execute floor trades on the Companys divisions, but must do so through a member.

Certain NYMEX Division and COMEX
Division members are clearing members. Clearing members provide capital to support the Companys clearing activities. All market participants trading through the Companys floor trading or trading Company products through the CME Globex
platform must have a clearing relationship with a clearing member who will clear their trades through the Companys clearinghouse. Market participants must have similar clearing member relationships to use NYMEX ClearPort® Clearing.

The Companys principal sources of revenues are clearing and transaction fees derived from trades executed on its divisions, and/or cleared through
its clearinghouse, and fees charged for the Companys proprietary futures and options contract price information.

Clearing and
transaction fees are dependent primarily upon the volume of trading activity conducted on the Companys divisions and cleared by the Companys clearinghouse. These volumes are impacted by several factors, including:



| |  |  | National and international economic and political conditions;
| | - |  | -------------------------------------------------------------



| |  |  | Volatility in price levels of the underlying commodities;
| | - |  | ---------------------------------------------------------



21



---

##### Table of Contents

| |  |  | Market perception of stability in commodities and financial markets;
| | - |  | --------------------------------------------------------------------



| |  |  | The level and volatility of interest rates and inflation;
| | - |  | ---------------------------------------------------------



| |  |  | Credit quality of market participants; and
| | - |  | ------------------------------------------



| |  |  | Weather conditions affecting certain energy commodities.
| | - |  | --------------------------------------------------------

The relative proportions of member and non-member trading activities, and the trading venues on which market participants trade also impact the levels of clearing and transaction fees. NYMEX Division and COMEX
Division members are afforded more favorable transaction pricing than non-members, and are eligible to participate in certain transaction fee and cost reduction programs, which impact the level of clearing and transaction fees and other revenues.

Market data relating to proprietary prices of contracts executed on the Companys divisions are sold to vendors who redistribute this
information to market participants and others. The level of market data fees is dependent upon the number of vendors and the number of end users receiving data through the vendor redistribution process. The Company relies on its market data vendors
to supply accurate information regarding the number of subscribers that are accessing the Companys market data.

The Companys
expenses consist primarily of employee compensation and benefits and the cost of facilities, equipment, software and communications to support the Companys trading and clearing operations. The Company also incurs marketing costs associated
with the development and launch of new products and services. The Company continually invests in technology and infrastructure to support market expansion, enhance its trading and clearing technology, and develop new products and services.

Note Regarding Forward-Looking Statements

The Company may, in discussions of its future plans, objectives and expected performance in periodic reports filed by the Company with the Securities and Exchange Commission (or documents incorporated by reference
therein) and in written and oral presentations made by the Company, include projections or other forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 or Section 21E of the Securities Exchange Act of
1934, as amended (the 1934 Act). Such projections and forward-looking statements are based on assumptions, which the Company believes are reasonable but are, by their nature, inherently uncertain. Some of the important factors that could
cause actual results to differ from any such projections or other forward-looking statements are discussed below, and in other reports filed by the Company under the 1934 Act, including in the Companys December 31, 2006 Annual Report on
Form 10-K. The Companys forward-looking statements are based on information available to the Company today, and except as required by law, the Company undertakes no obligation to update any forward-looking statement, whether as a result of new
information, future events or otherwise. Actual results and experience may differ materially from forward-looking statements as a result of many factors, including: changes in general economic and industry conditions in various markets in which the
Companys contracts are traded; increased competitive activity; fluctuations in prices of the underlying commodities as well as for trading floor administrative expenses related to the trading and clearing of contracts; the ability to control
costs and expenses; changes to legislation or regulations; protection and validity of the Companys intellectual property rights and rights licensed from others; and other unanticipated events and conditions. It is not possible for the Company
to foresee or identify all such factors.

Results of Operations

Net income for the three months ended March 31, 2007 was $56.2 million, an increase of $22.6 million or 67%, from $33.6 million for the same period last year. This increase was the result of operating revenues
increasing by $52.6 million, which was partially offset by increases in operating expenses and income taxes of



22



---

##### Table of Contents

$18.4 million and $15.4 million, respectively. In addition, non-operating income increased $3.8 million. The increase in revenues was principally due to an
increase in gross clearing and transaction fees as a result of higher trading and clearing volumes. The increase in operating expenses was due primarily to increases in direct transaction costs, which are directly associated with higher clearing and
transaction volume. Increases in salaries and employee benefits were offset by a decrease in occupancy and equipment. The increase in non-operating income was principally attributable to an increase in investment income, net. The amount of funds
available for investment increased significantly due to the proceeds the Company received from its initial public offering in November 2006 which, in turn, yielded higher investment income. This increase was partially offset by larger losses from
unconsolidated investments during the three months ended March 31, 2007 compared to the same period last year.

Revenues

Clearing and Transaction Fees

Clearing and
transaction fees for the three months ended March 31, 2007 were $138.2 million, an increase of $45.8 million or 50%, compared to the same period last year. This increase was due primarily to higher NYMEX ClearPort® Clearing volumes and new electronic volume from the Companys products
traded on the CME Globex electronic trading platform. The total volume of contracts traded and/or cleared for the three months ended March 31, 2007 was 92.3 million contracts, an increase of 38% compared to 67.1 million contracts for
the same period last year. Average daily volume for the three months ended March 31, 2007 was 1,513,392 contracts, an increase of 40% compared to 1,082,046 contracts for the same period last year. Additionally, the gross average rate per
contract for the three months ended March 31, 2007 increased to $1.50 from $1.38 in the prior year period, driven primarily by the increased percentage of total volume on NYMEX ClearPort® Clearing which charges a higher rate per trade.

Provided below is a summary of total volume traded and/or cleared and open interest on the Companys three significant components of trading and
clearing operations: (i) NYMEX Division; (ii) COMEX Division; and (iii) NYMEX ClearPort® Clearing. NYMEX Division and COMEX Division information presented excludes contracts cleared through NYMEX ClearPort® Clearing. Trading and clearing volumes discussed in this managements discussion and analysis are expressed as
round-turns, which are matched buys and sells of the underlying contracts. Trading and clearing volumes include futures settlement and options exercise transactions for which transaction fees are assessed. In the prior year filing of its
Quarterly Report on Form 10-Q, the Company reported its NYMEX Division volume of its four benchmark energy contracts separately. These benchmark energy contracts are: (i) light sweet crude oil; (ii) Henry Hub natural gas; (iii) NY
heating oil; and (iv) NY harbor unleaded gasoline. All other crude oil, natural gas, heating oil or gasoline contracts, that were not the benchmark energy contracts, were reported in the NYMEX Division volumes as part of other. For
this filing, the Company has grouped all contracts by their underlying commodity. Accordingly, prior period volume information has been adjusted to reflect this new presentation for comparative purposes. Open interest represents the number of
contracts at March 31, 2007 for which clearing members and their customers are obligated to the Companys clearinghouse and are required to make or take future delivery of the physical commodity (or in certain cases be settled by cash), or
close out the position with an offsetting sale or purchase prior to contract expiration. Options open interest represents unexpired, unexercised option contracts.

NYMEX Division

For the three months ended March 31, 2007, the volume of futures and options contracts traded and
cleared on the NYMEX Division was 59.4 million contracts, an increase of 17.3 million contracts or 41%, compared to 42.1 million contracts for the same period last year. Futures contract volume was 48.9 million contracts, an
increase of 15.2 million contracts or 45%, compared to 33.6 million contracts for the same period last year. Options contract volume was 10.5 million contracts, an increase of 2.1 million contracts or 24%, compared to
8.4 million contracts for the same period last year.



23



---

##### Table of Contents

The following tables set forth trading and clearing volumes and open interest for the Companys
energy futures and options products:

NYMEX Division Contracts Traded and Cleared

For the Quarter Ended March 31,



|            |  |                |  |         |  |        |  |         |  |         |  |       
|----------- |  | -------------- |  | ------- |  | ------ |  | ------- |  | ------- |  | ------
|            |  | 2007           |  | 2006   
|            |  | Futures        |  | Options |  | Total  |  | Futures |  | Options |  | Total 
|            |  | (in thousands)
|Crude oil   |  | 32,130         |  | 8,020   |  | 40,150 |  | 20,078  |  | 5,322   |  | 25,400
|Natural gas |  | 7,763          |  | 2,097   |  | 9,860  |  | 6,167   |  | 2,655   |  | 8,822 
|Heating oil |  | 4,577          |  | 184     |  | 4,761  |  | 3,495   |  | 203     |  | 3,698 
|Gasoline    |  | 4,181          |  | 191     |  | 4,372  |  | 3,695   |  | 251     |  | 3,946 
|Other       |  | 214            |  |        |  | 214    |  | 203     |  |        |  | 203   
|            |  |                |  |         |  |        |  |         |  |         |  |       
|Total       |  | 48,865         |  | 10,492  |  | 59,357 |  | 33,638  |  | 8,431   |  | 42,069
|            |  |                |  |         |  |        |  |         |  |         |  |       

NYMEX Division Contracts Open Interests

At March 31,



|            |  |                |  |         |  |       |  |         |  |         |  |      
|----------- |  | -------------- |  | ------- |  | ----- |  | ------- |  | ------- |  | -----
|            |  | 2007           |  | 2006   
|            |  | Futures        |  | Options |  | Total |  | Futures |  | Options |  | Total
|            |  | (in thousands)
|Crude oil   |  | 1,423          |  | 3,785   |  | 5,208 |  | 987     |  | 2,433   |  | 3,420
|Natural gas |  | 746            |  | 1,456   |  | 2,202 |  | 650     |  | 1,117   |  | 1,767
|Heating oil |  | 209            |  | 49      |  | 258   |  | 161     |  | 69      |  | 230  
|Gasoline    |  | 167            |  | 86      |  | 253   |  | 155     |  | 77      |  | 232  
|Other       |  | 27             |  |        |  | 27    |  | 26      |  |        |  | 26   
|            |  |                |  |         |  |       |  |         |  |         |  |      
|Total       |  | 2,572          |  | 5,376   |  | 7,948 |  | 1,979   |  | 3,696   |  | 5,675
|            |  |                |  |         |  |       |  |         |  |         |  |      

The Company believes the overall growth in total futures and options energy contracts traded and
cleared on the NYMEX Division for the three months ended March 31, 2007 was due primarily to the following factors:



| |  |  | Continued strong global demand for crude oil, heating oil and gasoline;
| | - |  | -----------------------------------------------------------------------



| |  |  | Unrest in Nigeria and other oil producing countries in the Middle East and Africa heightened concerns over the reliability of oil exports from such countries;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | A steady increase in the price of gasoline due to uncertainty surrounding refinery capacity as driving season in the U.S. approaches;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Increased volatility in the price of natural gas as temperatures normalized after record warmth in the first half of the winter season; and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Increased acceptance and accessibility of electronic trading.
| | - |  | -------------------------------------------------------------

All of these factors impact the volatility of the commodities which, in turn, increases trading activity.

COMEX
Division

For the three months ended March 31, 2007, the volume of futures and options contracts traded and cleared on the COMEX
Division was 9.4 million contracts, a decrease of 0.4 million contracts or 4%, compared to



24



---

##### Table of Contents

9.8 million contracts for the same period last year. Futures contract volume was 8.1 million contracts, a decrease of less than 0.1 million
contracts or 1%, compared to the same period last year. Options contract volume was 1.3 million contracts, a decrease of 0.4 million contracts or 22%, compared to 1.7 million contracts for the same period last year.

The following tables set forth trading and clearing volumes and open interest for the Companys major metals futures and options products:

COMEX Division Contracts Traded and Cleared

For the Quarter Ended March 31,



|                  |  |                |  |         |  |       |  |         |  |         |  |      
|----------------- |  | -------------- |  | ------- |  | ----- |  | ------- |  | ------- |  | -----
|                  |  | 2007           |  | 2006   
|                  |  | Futures        |  | Options |  | Total |  | Futures |  | Options |  | Total
|                  |  | (in thousands)
|Gold              |  | 5,759          |  | 1,022   |  | 6,781 |  | 5,465   |  | 1,054   |  | 6,519
|Silver            |  | 1,467          |  | 289     |  | 1,756 |  | 1,746   |  | 596     |  | 2,342
|High grade copper |  | 868            |  | 9       |  | 877   |  | 943     |  | 34      |  | 977  
|Aluminum          |  | 1              |  |        |  | 1     |  | 6       |  |        |  | 6    
|                  |  |                |  |         |  |       |  |         |  |         |  |      
|Total             |  | 8,095          |  | 1,320   |  | 9,415 |  | 8,160   |  | 1,684   |  | 9,844
|                  |  |                |  |         |  |       |  |         |  |         |  |      

COMEX Division Contracts Open Interests

At March 31,



|                  |  |                |  |         |  |       |  |         |  |         |  |      
|----------------- |  | -------------- |  | ------- |  | ----- |  | ------- |  | ------- |  | -----
|                  |  | 2007           |  | 2006   
|                  |  | Futures        |  | Options |  | Total |  | Futures |  | Options |  | Total
|                  |  | (in thousands)
|Gold              |  | 342            |  | 322     |  | 664   |  | 340     |  | 268     |  | 608  
|Silver            |  | 111            |  | 111     |  | 222   |  | 128     |  | 117     |  | 245  
|High grade copper |  | 76             |  | 4       |  | 80    |  | 85      |  | 11      |  | 96   
|Aluminum          |  |               |  |        |  |      |  | 1       |  |        |  | 1    
|                  |  |                |  |         |  |       |  |         |  |         |  |      
|Total             |  | 529            |  | 437     |  | 966   |  | 554     |  | 396     |  | 950  
|                  |  |                |  |         |  |       |  |         |  |         |  |      

The Company believes the varying increases and decreases in futures and options metals contracts
traded and cleared on the COMEX Division for the three months ended March 31, 2007 were due primarily to the following factors:



| |  |  | Decreased inflation;
| | - |  | --------------------



| |  |  | A weakened U.S. currency compared to other international currencies;
| | - |  | --------------------------------------------------------------------



| |  |  | A decrease in the volatility of silver and copper;
| | - |  | --------------------------------------------------



| |  |  | A decrease in gold available for commercial and financial use due to an increase in gold storage as collateral for exchange traded gold funds; and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | An increase in price levels for all metals.
| | - |  | -------------------------------------------

NYMEX ClearPort® Clearing

For the three months ended March 31, 2007, the volume of futures and options contracts cleared on NYMEX ClearPort® Clearing was 23.5 million contracts, an increase
of 8.4 million contracts or 55%, compared to 15.2 million contracts for the same period last year. Futures contract volume was 14.1 million contracts, an



25



---

##### Table of Contents

increase of 2.4 million contracts or 21%, compared to 11.7 million contracts for the same period last year. Options contract volume was
9.4 million contracts, an increase of 6.0 million contracts or 172%, compared to 3.5 million contracts for the same period last year.

The following tables set forth clearing volumes for products cleared through NYMEX ClearPort® Clearing:

NYMEX ClearPort® Clearing Contracts

For the Quarter Ended March 31,



|            |  |                |  |         |  |        |  |         |  |         |  |       
|----------- |  | -------------- |  | ------- |  | ------ |  | ------- |  | ------- |  | ------
|            |  | 2007           |  | 2006   
|            |  | Futures        |  | Options |  | Total  |  | Futures |  | Options |  | Total 
|            |  | (in thousands)
|Natural gas |  | 13,441         |  | 8,589   |  | 22,030 |  | 11,197  |  | 3,303   |  | 14,500
|Electricity |  | 162            |  | 95      |  | 257    |  | 364     |  | 47      |  | 411   
|Petroleum   |  | 496            |  | 735     |  | 1,231  |  | 131     |  | 119     |  | 250   
|Coal        |  | 26             |  |        |  | 26     |  | 11      |  |        |  | 11    
|Other       |  | 1              |  |        |  | 1      |  | 1       |  |        |  | 1     
|            |  |                |  |         |  |        |  |         |  |         |  |       
|Total       |  | 14,126         |  | 9,419   |  | 23,545 |  | 11,704  |  | 3,469   |  | 15,173
|            |  |                |  |         |  |        |  |         |  |         |  |       

NYMEX ClearPort® Clearing Open Interests

At March 31,



|            |  |                |  |         |  |        |  |         |  |         |  |      
|----------- |  | -------------- |  | ------- |  | ------ |  | ------- |  | ------- |  | -----
|            |  | 2007           |  | 2006   
|            |  | Futures        |  | Options |  | Total  |  | Futures |  | Options |  | Total
|            |  | (in thousands)
|Natural gas |  | 6,249          |  | 5,080   |  | 11,329 |  | 4,360   |  | 2,335   |  | 6,695
|Electricity |  | 222            |  | 126     |  | 348    |  | 257     |  | 50      |  | 307  
|Petroleum   |  | 337            |  | 761     |  | 1,098  |  | 90      |  | 114     |  | 204  
|Coal        |  | 11             |  |        |  | 11     |  | 4       |  |        |  | 4    
|Other       |  | 3              |  |        |  | 3      |  |        |  |        |  |     
|            |  |                |  |         |  |        |  |         |  |         |  |      
|Total       |  | 6,822          |  | 5,967   |  | 12,789 |  | 4,711   |  | 2,499   |  | 7,210
|            |  |                |  |         |  |        |  |         |  |         |  |      

The Company believes the continued growth of NYMEX ClearPort® Clearing was due, in part, to traditional over-the-counter market participants seeking
credit risk mitigation provided by the Companys clearinghouse for off-exchange trade execution activities. In addition, significant growth in the number of different natural gas products offered, as well as additional products for petroleum on
NYMEX ClearPort® Clearing contributed to the
increase in volume.

Market Data Fees

Market data fees for the three months ended March 31, 2007 were $23.1 million, an increase of $7.7 million or 50%, from $15.4 million for the same period last year. This increase was due primarily to the implementation of a new price
structure that went into effect on January 1, 2007. Additionally, an increase in the number of market data devices being utilized, for which the Company charges fees, also contributed to the increase in fees.

Other, net

Other revenues for the three
months ended March 31, 2007 were $2.9 million, a decrease of $1.0 million or 25%, from $3.9 million for the same period last year. This decrease was due primarily to a decline in floor fines, as well as fees the Company charged for the right to
trade certain products on its trading floor. These fees were eliminated in 2007.



26



---

##### Table of Contents

Operating Expenses

Direct Transaction Costs

Direct transaction costs for the three months ended March 31, 2007 were $24.1 million,
an increase of $17.2 million or 250%, from $6.9 million for the same period last year. This increase was due primarily to record volume on NYMEX ClearPort® Clearing, and the CME Globex electronic trading platform which began in June 2006 (see Note 10 to the unaudited condensed consolidated
financial statements). Transaction costs for both of these platforms are volume based and, therefore, the increased volumes equated to higher costs.

Salaries and Employee Benefits

Salaries and employee benefits for the three months ended March 31, 2007 were
$21.0 million, an increase of $2.7 million or 15%, from $18.3 million for the same period last year. This increase was principally attributable to non-cash, share-based compensation of $2.3 million in connection with the Companys Long-Term
Incentive Plan (see Note 15 to the unaudited condensed consolidated financial statements) which became effective in November 2006.

Occupancy and
Equipment

Occupancy and equipment expenses for the three months ended March 31, 2007 were $5.9 million, a decrease of $2.3
million or 28%, from $8.2 million for the same period last year. This decrease was due primarily to a lease termination charge incurred in the first quarter of 2006 in connection with office space the Company formerly leased in New York City. In
addition, the prior year period included rent expense for the Companys London trading floor that ceased operations during 2006.

Depreciation
and Amortization

Depreciation and amortization expense for the three months ended March 31, 2007 was $3.5 million, an increase
of $0.2 million or 6%, from $3.3 million for the same period last year. This increase was due primarily to higher computer equipment and software depreciation related to assets necessary for the Company to support the increased volume in electronic
trading.

General and Administrative

General and administrative expenses for the three months ended March 31, 2007 were $4.7 million, a decrease of $0.6 million or 11%, from $5.3 million for the same period last year. This decrease was due primarily to lower board of
director fees, as the composition of the board was reduced from twenty-five directors to fifteen directors on May 1, 2006. In addition, general office expenses have declined as a result of cost control measures that were implemented by
management last year.

Professional Services

Professional services expenses for the three months ended March 31, 2007 were $4.2 million, an increase of $0.9 million or 26%, from $3.3 million for the same period last year. This increase was due primarily to
higher consulting and legal fees related to support the Companys business expansion initiatives.

Telecommunications

Telecommunications expenses for the three months ended March 31, 2007 were $1.4 million, a decrease of $0.3 million or 15%, from $1.7 million for the
same period last year. This decrease was due primarily to lower telephone and data communication related expenses, which were mainly the result of the closing of the London trading floor in the prior year.



27



---

##### Table of Contents

Marketing

Marketing expenses for the three months ended March 31, 2007 were $1.9 million, an increase of $1.0 million or 112%, from $0.9 million for the same period last year. This increase was due primarily to higher
advertising and special event expenses, the purpose of which is to promote the Company and attract new business.

Other Expenses

Other expenses for the three months ended March 31, 2007 were $1.7 million, a decrease of $0.5 million or 23%, from $2.2 million for the same
period last year. This decrease was due primarily to lower charitable contributions and losses on disposal of assets compared to the same period last year.

Non-Operating Income and Expenses

Investment Income, net

Investment income for the three months ended March 31, 2007 was $6.7 million, an increase of $5.2 million or over 300%, compared to the same period
last year. The Company received net proceeds of approximately $344 million from its initial public offering in November 2006. This resulted in a higher amount of funds to invest which, in turn, yielded higher investment income.

Interest Income and Interest Expense/Fees from Securities Lending

Interest income from securities lending for the three months ended March 31, 2007 was $29.4 million compared to $27.2 million for the same period last year. Interest expense/fees from securities lending for the
three months ended March 31, 2007 was $28.9 million compared to $26.5 million for the same period last year. The increase in interest income was due to a higher average interest rate during the three months ended March 31, 2007 compared to
the prior year period. The average daily balance of funds the Company invested during the three months ended March 31, 2007 was approximately $2.2 billion compared to approximately $2.4 billion during the same period last year. Interest
expense/fees from securities lending increased as result of the corresponding liability on the collateral. The ratio of interest expense/fees to interest income will vary, as the Company is able to negotiate better rates on its interest expense
depending on whether the securities that it lends out are in greater demand.

Interest Expense

Interest expense for the three months ended March 31, 2007 was $1.6 million, a decrease of 3% compared to the same period last year. This decrease
was due primarily to a lower principal balance on the Companys long-term debt as a result of annual principal payments made each October.

Losses from Unconsolidated Investments

Losses from unconsolidated investments for the three months ended
March 31, 2007 totaled $1.6 million compared to $0.4 million for the same period last year. The losses are primarily from the Companys joint venture investment in the Dubai Mercantile Exchange Limited (DME) (see Note 6 to the
unaudited condensed consolidated financial statements). The Companys maximum exposure to a loss from the joint venture is limited to its capital commitment, which at March 31, 2007 was approximately $4.4 million. The costs incurred to
date have been for the establishment of the DME. The Company anticipates that DME will commence trading in the second quarter of 2007.

Provision for
Income Taxes

The Companys effective tax rate was 43.6% for the three months ended March 31, 2007 compared to 45.5% for
the same period last year. The decline in 2007 was primarily the result of an overall lower state and



28



---

##### Table of Contents

local effective tax rate due to the increase of electronic trading as a percentage of total clearing and transaction fees.

Financial Condition and Cash Flows

Liquidity and Capital
Resources

At March 31, 2007 and December 31, 2006, the Company had $497.5 million and $504.2 million, respectively, in
cash and cash equivalents and marketable securities. Working capital at March 31, 2007 and December 31, 2006 was $465.0 million and $485.8 million, respectively. The Company has a long-term AA+ and a short-term A-1+ counter-party
credit rating from Standard & Poors Rating Services that was initially obtained in April 2003 and sustained through a ratings review in September 2006.

Sources and Uses of Cash

The following table is a summary of significant cash flow categories
for the three months ended March 31, 2007 and 2006:



|                                          |  |                |          |   |      |   |         |  
|----------------------------------------- |  | -------------- | -------- | - | ---- | - | ------- | -
|                                          |  | March 31,      |         
|                                          |  | 2007           |          |   | 2006 |  
|                                          |  | (in thousands) |         
|Net cash flow provided by (used in):      |  |                |          |   |      |   |         |  
|Operating activities                      |  | $              | 76,616   |   |      | $ | 107,048 |  
|Investing activities                      |  |                | 208,818  |   |      |   | (56,294 | )
|Financing activities                      |  |                | (288,042 | ) |      |   | (68,664 | )
|                                          |  |                |          |   |      |   |         |  
|Net decrease in cash and cash equivalents |  | $              | (2,608   | ) |      | $ | (17,910 | )
|                                          |  |                |          |   |      |   |         |  

Net cash provided by operating activities for the three months ended March 31, 2007 was $76.6
million, a decrease of $30.4 million compared to the same period last year. This decrease was due primarily to a decrease in various payable accounts as well as an increase in Company receivables. This decrease was offset, in part, by an increase in
net income during the current year period.

Under its securities lending program with JPMorgan, the Company lends out securities in
exchange for cash collateral which, in turn, is invested on an overnight basis. The cash collateral received is recorded as a liability and presented in financing activities on the Companys consolidated statements of cash flows. The
corresponding investment is recorded as an asset and presented in investing activities on the Companys condensed consolidated statements of cash flows.

Net cash used in investing activities for the three months ended March 31, 2007, exclusive of securities purchased under the securities lending program, was $78.9 million, a decrease of $5.6 million compared to
the same period last year. This decrease was due primarily to a lower amount of cash invested into marketable securities offset, in part, by the Companys investment in Montréal Exchange (see Note 6 to the unaudited condensed
consolidated financial statements).

Net cash used in financing activities for the three months ended March 31, 2007, exclusive of
cash received under the securities lending program, was $0.3 million, a decrease of $40.2 million compared to the same period last year. The prior year period included cash dividends paid to the Companys stockholders totaling $193.6 million
that was offset, in part, by $160 million the Company received, net of costs, in connection with its sale of a 10% equity interest in the Company.

The Company believes that its cash flows from operations and existing working capital will be sufficient to meet its needs for the foreseeable future, including capital expenditures, debt service and dividends. Subject to



29



---

##### Table of Contents

certain limitations under existing long-term note agreements, the Company has the ability, and may seek to raise capital through the issuance of debt or
equity in the private and public capital markets.

Investment Policy

The Company maintains cash and short-term investments in an amount sufficient to meet its working capital requirements. The Companys investment policies are designed to maintain a high degree of liquidity,
emphasizing safety of principal and total after-tax return. Excess cash on hand is generally invested overnight in short-term marketable securities. Cash that is not required to meet daily working capital requirements is invested primarily in
high-grade tax-exempt municipal bonds and obligations of the U.S. government and its agencies. The Company also invests in equity securities. At March 31, 2007 and December 31, 2006, cash and investments were as follows:



|                          |  |                |         |              |   |        
|------------------------- |  | -------------- | ------- | ------------ | - | -------
|                          |  | March 31,      |         | December 31,
|                          |  | 2007           |         | 2006        
|                          |  | (in thousands)
|Cash and cash equivalents |  | $              | 16,023  |              | $ | 18,631 
|Marketable securities     |  |                | 481,523 |              |   | 485,581
|                          |  |                |         |              |   |        
|                          |  | $              | 497,546 |              | $ | 504,212
|                          |  |                |         |              |   |        

Included in marketable securities at March 31, 2007 are investments totaling $12.9 million
relating to the COMEX Division Members Recognition and Retention Plan (MRRP) (see Note 9 to the unaudited condensed consolidated financial statements).

Also, included in marketable securities are investments that are pledged as collateral with one of the Companys investment managers relating to a membership seat financing program (see Note 18 to the unaudited
condensed consolidated financial statements).

The Company is required, under the Commodity Exchange Act, to maintain separate accounts for
cash and securities that are deposited by clearing members, at banks approved by the Company, as margin for house and customer accounts. These margin deposits are used by members to meet their obligations to the Company for margin requirements on
open futures and options positions, as well as delivery obligations. In addition, each clearing member firm is required to maintain a security deposit, in the form of cash, U.S. Treasury securities with a maturity of ten years or less or money
market mutual funds, of a minimum of $2.0 million in the Guaranty Fund. The Guaranty Fund may be used for any loss sustained by the Company as a result of the failure of a clearing member to discharge its obligations on the NYMEX Division or COMEX
Division. The Company is entitled to earn interest on cash balances posted as margin deposits and Guaranty Funds. Such balances are included in the Companys condensed consolidated balance sheets, and are generally invested overnight in cash
and securities purchased under agreements to resell. The table in Note 4 to the unaudited condensed consolidated financial statements sets forth margin deposits and Guaranty Fund balances held by the Company on behalf of clearing members at
March 31, 2007 and December 31, 2006.

In accordance with the Companys securities lending program, JPMorgan, as agent, will
lend on an overnight basis, a portion of the clearing members securities on deposit in the Companys margin deposits and Guaranty Fund to third parties in return for cash collateral. JPMorgan, in turn, invests the cash collateral
overnight in various investments on behalf of the Company in accordance with the Companys internal investment guidelines (see Note 2 to the unaudited condensed consolidated financial statements).

Future Cash Requirements

In connection with its
operating activities, the Company enters into certain contractual obligations. The Companys material contractual cash obligations include long-term debt, services agreements, operating leases and other contracts.



30



---

##### Table of Contents

A summary of the Companys future cash payments associated with its contractual cash obligations
outstanding as of March 31, 2007, as well as an estimate of the timing in which these commitments are expected to expire, are set forth in the following table:



|                              |  |                        |        |      |   |        |  |      |        |      |   |            |  |       |        |  |   |         |  |   |        
|----------------------------- |  | ---------------------- | ------ | ---- | - | ------ |  | ---- | ------ | ---- | - | ---------- |  | ----- | ------ |  | - | ------- |  | - | -------
|                              |  | Payments Due by Period
|                              |  | 2007                   |        | 2008 |   | 2009   |  | 2010 |        | 2011 |   | Thereafter |  | Total
|                              |  | (in thousands)        
|Contractual Obligations       |  |                        |        |      |   |        |  |      |        |      |   |            |  |       |        |  |   |         |  |   |        
|Long-term debt principal      |  | $                      | 2,817  |      | $ | 2,817  |  | $    | 2,817  |      | $ | 2,817      |  | $     | 7,739  |  | $ | 64,091  |  | $ | 83,098 
|Long-term debt interest       |  |                        | 6,416  |      |   | 6,205  |  |      | 5,994  |      |   | 5,783      |  |       | 5,573  |  |   | 36,213  |  |   | 66,184 
|Services agreements1          |  |                        | 6,932  |      |   | 10,080 |  |      | 10,270 |      |   | 11,571     |  |       | 30,948 |  |   |        |  |   | 69,801 
|Operating leasesfacilities   |  |                        | 2,265  |      |   | 3,000  |  |      | 3,027  |      |   | 3,306      |  |       | 3,585  |  |   | 2,186   |  |   | 17,369 
|Operating leasesequipment    |  |                        | 1,355  |      |   | 1,555  |  |      | 613    |      |   |           |  |       |       |  |   |        |  |   | 3,523  
|Other long-term obligations   |  |                        | 800    |      |   | 800    |  |      | 800    |      |   | 800        |  |       | 800    |  |   | 6,417   |  |   | 10,417 
|                              |  |                        |        |      |   |        |  |      |        |      |   |            |  |       |        |  |   |         |  |   |        
|Total contractual obligations |  | $                      | 20,585 |      | $ | 24,457 |  | $    | 23,521 |      | $ | 24,277     |  | $     | 48,645 |  | $ | 108,907 |  | $ | 250,392
|                              |  |                        |        |      |   |        |  |      |        |      |   |            |  |       |        |  |   |         |  |   |        

---

|1 | Services agreements include required minimum payments in accordance with a technology services agreement with CME. The CME Agreement has a ten-year term from the launch date
(June 2006) with rolling three-year extensions. Either party may elect to terminate the CME Agreement between the fifth and the sixth year anniversary of the first launch date upon written notice and payment of a termination fee. As a result, the
Companys current minimum obligation under the CME Agreement is for payments in years one through five. As such, the Contractual Obligations table above sets forth the Companys minimum obligation for years one through five, including the
related termination fee in the event the Company elects to terminate the CME Agreement. In addition, the services agreements category includes employment agreements as filed with the SEC.
|- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

As previously disclosed in Note 1 to the unaudited condensed consolidated financial statements, the Company has $2.0 million of unrecognized tax benefits
as of March 31, 2007. The Company is subject to periodic examinations of its income tax returns by the U.S. Internal Revenue Service and various state and local taxing authorities, which could result in future tax liabilities, the payment of
which would offset the current unrecognized tax benefits. Due to the uncertainty of the outcome of any future income tax examinations, it is not possible to estimate when tax payments, if any, would be made.

The Companys senior notes are subject to a prepayment penalty in the event they are paid off prior to their scheduled maturities. The Company
believes that any economic benefits derived from early redemption of these notes would be offset by the redemption penalty. These notes place certain limitations on the Companys ability to incur additional indebtedness.

In accordance with the DME shareholders agreement, the Company will be required to contribute capital to the joint venture in an aggregate amount of $9.8
million over a five-year period, contingent upon the DMEs achievement of certain agreed upon performance targets. The Company made an initial capital contribution of $2.5 million in 2005 and made additional capital contributions of $4.0
million in 2006 to the joint venture.

Other Matters

In February 2004, the Commodity Futures Trading Commission (CFTC) issued an order requiring, among other things, that the Company establish and maintain a permanent retail customer protection mechanism
supported by a commitment of not less than $10 million, which must be available at all times to reimburse retail customers trading on the Exchange whose original margin might be lost in the default of another customer of their clearing member. The
Company has established the retail customer protection mechanism. Based on historical patterns, the Company believes that the likelihood of a default that would require reimbursement under this mechanism is remote. Therefore, the Company has not
established, and does not expect in the future to establish, a liability related to this commitment.



31



---

##### Table of Contents

Responsibility for Financial Reporting

The Companys management is responsible for the preparation, integrity and objectivity of the unaudited condensed consolidated financial statements
and related notes, and the other financial information contained in this Quarterly Report on Form 10-Q. Such financial statements have been prepared in accordance with U.S. generally accepted accounting principles and are considered by management to
present fairly the Companys consolidated financial position, results of operations and cash flows. These unaudited condensed consolidated financial statements include certain amounts that are based on managements estimates and judgments,
giving due consideration to materiality.

Item 3.Quantitative and Qualitative Disclosures about Market Risk

The table below provides information about the Companys marketable securities (excluding equity and short-term debt securities) and long-term debt including expected principal and interest cash flows for the years 2007 through 2011
and thereafter:

Principal Amounts by Expected Maturity

At March 31, 2007

(in thousands)



|                |  |           |         |          |   |        |  |                              |         |  |      |  
|--------------- |  | --------- | ------- | -------- | - | ------ |  | ---------------------------- | ------- |  | ---- | -
|Year            |  | Principal |         | Interest |   | Total  |  | Weighted AverageInterestRate |        
|Assets          |  |           |         |          |   |        |  |                              |         |  |      |  
|Debt Securities |  |           |         |          |   |        |  |                              |         |  |      |  
|2007            |  |           | 25,148  |          |   | 507    |  |                              | 25,655  |  | 4.59 | %
|2008            |  |           | 2,825   |          |   | 360    |  |                              | 3,185   |  | 4.47 | %
|2009            |  |           | 1,594   |          |   | 407    |  |                              | 2,001   |  | 4.22 | %
|2010            |  |           | 617     |          |   | 360    |  |                              | 977     |  | 4.11 | %
|2011            |  |           | 167     |          |   | 182    |  |                              | 349     |  | 4.09 | %
|Thereafter      |  |           | 5,008   |          |   | 3,272  |  |                              | 8,280   |  | 4.04 | %
|                |  |           |         |          |   |        |  |                              |         |  |      |  
|Total           |  | $         | 35,359  |          | $ | 5,088  |  | $                            | 40,447  |  |      |  
|                |  |           |         |          |   |        |  |                              |         |  |      |  
|Fair Value      |  | $         | 36,838  |          |   |        |  |                              |         |  |      |  
|                |  |           |         |          |   |        |  |                              |         |  |      |  
|Liabilities     |  |           |         |          |   |        |  |                              |         |  |      |  
|Corporate Debt  |  |           |         |          |   |        |  |                              |         |  |      |  
|2007            |  |           | 2,817   |          |   | 6,416  |  |                              | 9,233   |  | 7.72 | %
|2008            |  |           | 2,817   |          |   | 6,205  |  |                              | 9,022   |  | 7.73 | %
|2009            |  |           | 2,817   |          |   | 5,994  |  |                              | 8,811   |  | 7.74 | %
|2010            |  |           | 2,817   |          |   | 5,783  |  |                              | 8,600   |  | 7.75 | %
|2011            |  |           | 7,739   |          |   | 5,573  |  |                              | 13,312  |  | 7.76 | %
|Thereafter      |  |           | 64,091  |          |   | 36,213 |  |                              | 100,304 |  | 7.79 | %
|                |  |           |         |          |   |        |  |                              |         |  |      |  
|Total           |  | $         | 83,098  |          | $ | 66,184 |  | $                            | 149,282 |  |      |  
|                |  |           |         |          |   |        |  |                              |         |  |      |  
|Fair Value      |  | $         | 100,074 |          |   |        |  |                              |         |  |      |  
|                |  |           |         |          |   |        |  |                              |         |  |      |  



32



---

##### Table of Contents

Interest Rate Risk

Investment Income

The Companys investment income consists primarily of interest income and realized and
unrealized gains and losses on the market values of its investments. Given the composition of its investment portfolio, the Companys investment income is highly sensitive to fluctuation in interest rates. Investment income for the three months
ended March 31, 2007 was $6.7 million compared to $1.5 million for the same period last year. The fair value of the Companys marketable securities, including equity and short-term debt securities was $481.5 million at March 31, 2007.
The Company believes that a hypothetical change in the interest rate of 100 basis points would not have a material impact on its consolidated results of operations, financial condition or cash flows.

Debt

The weighted average interest rate on
the Companys long-term debt is 7.77%. The debt contains a redemption premium, the amount of which varies with changes in interest rates. Therefore, the fair market value of the Companys long-term debt is highly sensitive to changes in
interest rates. Although the market value of the debt will fluctuate with interest rates, the Companys interest expense will not vary with changes in market interest rates if the debt is paid off in accordance with stated principal repayment
schedules. As of the date of this report, the Company does not expect to pay down any series of its long-term debt prior to stated maturities. However, the Company may pursue future financing strategies that involve early repayment of its current
debt, or issuance of new debt, potentially increasing its sensitivity to changes in interest rates.

Credit Risk

NYMEX Division bylaws authorize its board of directors to fix the annual dues of the owners of the Class A memberships and to levy assessments as it
determines to be necessary. Such dues and assessments are payable at such time as NYMEX Divisions board of directors may determine. NYMEX Divisions board of directors may waive the payment of dues by all owners of Class A
memberships or by individual members as it determines. COMEX Division Bylaws provide its board of directors with similar powers relating to dues, assessments and fees with respect to COMEX Division memberships, provided that such dues and
assessments may not be imposed on NYMEX Exchange Class A members on a per-member basis and that the ability of COMEX Divisions board of directors to impose such fees is subject to the limitations.

The Exchange, as a self-regulatory organization, has instituted detailed risk-management policies and procedures to guard against default risk with
respect to contracts traded and/or cleared on the Exchange. In order to manage the risk of financial non-performance, the Exchange (i) has established that clearing members maintain at least $5 million in minimum working capital;
(ii) limits the number of net open contracts that can be held by any clearing member, based upon that clearing members capital; (iii) requires clearing members to post original margin collateral for all open positions, and to collect
original margin from their customers; (iv) pays and collects variation margin on a marked-to-market basis at least twice daily; (v) requires clearing members to collect variation margin from their customers; (vi) requires deposits to
the Guaranty Fund from clearing members which would be available to cover financial non-performance; and (vii) has broad assessment authority to recoup financial losses. The Exchange also maintains extensive surveillance and compliance
operations and procedures to monitor and enforce compliance with rules pertaining to the trading, position sizes, delivery obligations and financial condition of members. In addition, NYMEX Division clearing members, as all NYMEX Division member
firms, must each own and hold 150,000 shares of common stock of NYMEX Holdings and two Class A memberships in NYMEX Exchange. The COMEX Division clearing member firms, as all COMEX Division member firms, must each pledge two COMEX Division
memberships.

As part of the Exchanges powers and procedures designed to support contract obligations in the event that a contract
default occurs, the Exchange may levy assessments on any of its clearing members if, after a default by another clearing member, there are insufficient funds available to cover a deficit. The maximum assessment on



33



---

##### Table of Contents

each clearing member firm is the lesser of $30 million or 40% of such clearing member firms modified regulatory capital as reported periodically to the
Exchange.

Despite the Companys authority to levy assessments or impose fees, there can be no assurance that the relevant members
will have the financial resources available to pay, or will not choose to be expelled from membership rather than pay, any dues, fees or assessments. The Company believes that assessment liabilities of a member arising prior to expulsion are
contractual in nature and, accordingly, survive expulsion. In addition, the Exchange would have recourse to such member and the proceeds from the Companys sale of such members collateral would apply towards any outstanding obligations to
the Exchange of such member. Recourse to a members collateral, however, may not be of material value in the case of large defaults that result in assessments greater in value than the collateral, particularly when the collaterals value
declines markedly in price as a consequence of the default.

Additionally, the Company intends to enter into a revolving credit agreement
during 2007. This agreement would provide a line of credit which could be drawn upon in the event of a clearing member default. Such an arrangement would provide the Company with same-day funds to settle such clearing member default, while providing
enough time for an efficient distribution from the Guaranty Fund. Proceeds from the sale of Guaranty Fund securities would be used to repay borrowings under the line of credit.

Moreover, despite the risk mitigation techniques adopted by, and other powers and procedures implemented by the Company, which are designed to, among
other things, minimize the potential risks associated with the occurrence of contract defaults on the Company, there can be no assurance that these powers and procedures will prevent contract defaults or will otherwise function to preserve the
liquidity of the Company.

Item 4.Controls and Procedures



|(a) | Evaluation of Disclosure Controls and Procedures. The Companys Principal Executive Officer and Principal Financial Officer, after evaluating the effectiveness of
the Companys disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the Exchange Act)) as of the end of the period covered by this
Quarterly Report on Form 10-Q, have concluded that, based on such evaluation, the Companys disclosure controls and procedures were effective in reporting, on a timely basis, information required to be disclosed by the Company in the reports
that the Company files or submits under the Exchange Act, and this Quarterly Report on Form 10-Q.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(b) | Changes in Internal Controls. There were no changes in the Companys internal control over financial reporting identified in connection with the evaluation of
such internal control that occurred during the Companys last fiscal quarter that have materially affected, or are reasonably likely to materially affect, the Companys internal control over financial reporting.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



34



---

##### Table of Contents

PART II: OTHER INFORMATION



|Item 1. | Legal Proceedings
|------- | -----------------

Set forth
below is a description of material litigation to which the Company is a party, as of March 31, 2007. Although there can be no assurance as to the ultimate outcome, the Company believes it has a meritorious defense and is vigorously defending
the matter described below. The final outcome of any litigation, however, cannot be predicted with certainty, and an adverse resolution of this matter could have a material adverse effect on the Companys consolidated results of operations,
financial position or cash flows.

The Company has been named as a defendant in the following legal action:

New York Mercantile Exchange, Inc. v. IntercontinentalExchange, Inc.On November 20, 2002, NYMEX Exchange commenced an action in United States
District Court for the Southern District of New York against IntercontinentalExchange, Inc. (ICE). The amended complaint alleges claims for: (a) copyright infringement by ICE arising out of ICEs uses of certain NYMEX Exchange
settlement prices; (b) service mark infringement by reason of use by ICE of the service marks NYMEX and NEW YORK MERCANTILE EXCHANGE; (c) violation of trademark anti-dilution statutes; and (d) interference with contractual
relationships. On January 6, 2003, ICE served an Answer and Counterclaims, in which ICE alleges five counterclaims against NYMEX Exchange as follows: (1) a claim for purported violation of Section 2 of the Sherman Act, 15 U.S.C.
§ 2, for NYMEX Exchanges allegedly trying to maintain a monopoly in the execution of the North America energy futures and expand the alleged monopoly into the execution and clearing of North American OTC energy contracts by attempting to
deny ICE access to NYMEX Exchange settlement prices; (2) a claim for purported violation of Section 1 of the Sherman Act by conspiring with certain of its members to restrain trade by attempting to deny ICE access to NYMEX Exchange
settlement prices; (3) a claim for alleged violation of Section 2 of the Sherman Act by NYMEX Exchange purportedly denying ICE access to NYMEX Exchanges settlement prices which are allegedly an essential facility;
(4) a claim for purported violation of Section 1 of the Sherman Act and Section 3 of the Clayton Act by NYMEX Exchange allegedly tying execution services for North American energy futures and options to clearing services; and
(5) a claim for purported violation of the Lanham Act through false advertising with respect to certain services offered by NYMEX Exchange and services offered by ICE. The counterclaims request damages and trebled damages in amounts not
specified yet by ICE in addition to injunctive and declaratory relief.

On August 11, 2003, the Court issued an opinion dismissing
certain counterclaims and one affirmative defense, with leave to replead. On or about August 28, 2003, NYMEX Exchange was served with ICEs First Amended Counterclaims in which ICE made four counterclaims against NYMEX Exchange principally
alleging violations of U.S. antitrust laws, including claims regarding monopoly leveraging.

By Order and Opinion dated June 30, 2004,
the Court granted NYMEX Exchanges motion and dismissed all of the antitrust counterclaims asserted against NYMEX Exchange. ICE did not appeal this decision.

By Order and Opinion dated September 29, 2005, the Court (1) granted ICEs motion for summary judgment to the extent of dismissing NYMEX Exchanges federal claims for copyright and trademark
infringement and dismissing without prejudice (by declining to exercise supplemental jurisdiction), NYMEX Exchanges state law claims for violation of trademark anti-dilution statutes and interference with contractual relationships, and
(2) denied NYMEX Exchanges cross-motion for partial summary judgment on copyright infringement and tortious interference with contract. On October 13, 2005, NYMEX Exchange filed a notice of appeal with the United States Court of
Appeals for the Second Circuit. NYMEX Exchange filed its appeal brief on January 24, 2006. The appeal has been fully briefed. Oral argument was heard on November 16, 2006. This case is ongoing.



35



---

##### Table of Contents

|Item 1A. | Risk Factors
|-------- | ------------

There have been
no material changes to the Risk Factors contained in the Companys Annual Report on Form 10-K for the year ended December 31, 2006, as filed with the Securities and Exchange Commission on March 5, 2007.



|Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds
|------- | -----------------------------------------------------------

Use of Proceeds from Registered Securities

On November 22, 2006, NYMEX Holdings completed an
initial public offering (IPO) of its common stock. The common stock from this offering was registered under the Securities Act of 1933, as amended, pursuant to a Registration Statement on Form S-1 (File No. 333-135800) that was
declared effective by the SEC on November 16, 2006. In connection with this offering, NYMEX Holdings sold 5,390,000 shares of its common stock, and certain selling stockholders sold 1,110,000 shares of common stock held by them. In addition,
NYMEX Holdings sold 975,000 shares of its common stock pursuant to the underwriters full exercise of their over-allotment option.

The initial public offering price was $59.00 per share. The Company did not receive any proceeds from the shares of common stock sold by the selling stockholders. Net proceeds, after deducting underwriting discounts and commissions of
approximately $27.6 million and direct costs of approximately $4.1 million, totaled approximately $343.8 million. Upon the completion of its IPO, a $10 million payment was made to owners of COMEX Division memberships in accordance with the 1994
COMEX Merger Agreement.

During the three months ended March 31, 2007, the Company used approximately $80.0 million of the net
proceeds to fund its long-term investments, the most significant of which was the Companys investment in the Montréal Exchange (see Note 6 to the unaudited condensed consolidated financial statements). The remaining funds are invested
in accordance with the Companys investment policies. There has been no material change in the Companys planned use of proceeds from its IPO as described in the Companys final prospectus filed with the SEC.



|Item 3. | Defaults upon Senior Securities
|------- | -------------------------------

Not applicable



|Item 4. | Submission of Matters to a Vote of Security Holders
|------- | ---------------------------------------------------

Not applicable



|Item 5. | Other Information
|------- | -----------------

Not
applicable



|Item 6. | Exhibits
|------- | --------



|     |  |                                                                                                                                      
|---- |  | -------------------------------------------------------------------------------------------------------------------------------------
|     | 
|31.1 |  | Certification of the Principal Executive Officer pursuant to § 302 of the Sarbanes-Oxley Act of 2002.                                
|     | 
|31.2 |  | Certification of the Principal Financial Officer pursuant to § 302 of the Sarbanes-Oxley Act of 2002.                                
|     | 
|32   |  | Certification of the Principal Executive Officer and Principal Financial Officer pursuant to § 906 of the Sarbanes-Oxley Act of 2002.



36



---

##### Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly
caused this report to be signed on its behalf by the undersigned thereunto duly authorized.



NYMEX HOLDINGS, INC.By:

/s/ James E. NewsomeName:

James E. NewsomeTitle:

President & CEO(Principal Executive Officer)Date: May 11, 2007By:

/s/ Kenneth D. ShifrinName:

Kenneth D. ShifrinTitle:

Chief Financial Officer(Principal Financial Officer)Date: May 11, 2007




37