Summarized Consolidating Financial Data | Summarized Consolidating Financial Data In 2007, CSXT, a wholly-owned subsidiary of CSX Corporation, sold secured equipment notes maturing in 2023 in a registered public offering. CSX has fully and unconditionally guaranteed the notes. In connection with the notes, the Company is providing the following condensed consolidating financial information in accordance with SEC disclosure requirements. Each entity in the consolidating financial information follows the same accounting policies as described in the consolidated financial statements, except for the use of the equity method of accounting to reflect ownership interests in subsidiaries which are eliminated upon consolidation and the allocation of certain expenses of CSX incurred for the benefit of its subsidiaries. Condensed consolidating financial information for the obligor, CSXT, and parent guarantor, CSX, is shown in the tables below. Consolidating Income Statements (Dollars in millions) Third Quarter 2015 CSX Corporation CSX Transportation Eliminations and Other Consolidated Revenue $ — $ 2,920 $ 19 $ 2,939 Expense (154 ) 2,182 (22 ) 2,006 Operating Income 154 738 41 933 Equity in Earnings of Subsidiaries 496 — (496 ) — Interest (Expense) / Benefit (134 ) (8 ) 6 (136 ) Other Income / (Expense) - Net (1 ) 5 (2 ) 2 Earnings Before Income Taxes 515 735 (451 ) 799 Income Tax Benefit / (Expense) (8 ) (273 ) (11 ) (292 ) Net Earnings $ 507 $ 462 $ (462 ) $ 507 Total Comprehensive Earnings $ 518 $ 462 $ (462 ) $ 518 Third Quarter 2014 CSX Corporation CSX Transportation Eliminations and Other Consolidated Revenue $ — $ 3,202 $ 19 $ 3,221 Expense (113 ) 2,368 (10 ) 2,245 Operating Income 113 834 29 976 Equity in Earnings of Subsidiaries 527 1 (528 ) — Interest (Expense) / Benefit (133 ) (11 ) 7 (137 ) Other Income / (Expense) - Net (12 ) (9 ) (5 ) (26 ) Earnings Before Income Taxes 495 815 (497 ) 813 Income Tax (Expense) / Benefit 14 (309 ) (9 ) (304 ) Net Earnings $ 509 $ 506 $ (506 ) $ 509 Total Comprehensive Earnings $ 518 $ 507 $ (507 ) $ 518 Summarized Consolidating Financial Data, continued Consolidating Income Statements (Dollars in millions) Nine Months Ended September 25, 2015 CSX Corporation CSX Transportation Eliminations and Other Consolidated Revenue $ — $ 8,972 $ 58 $ 9,030 Expense (448 ) 6,765 (80 ) 6,237 Operating Income 448 2,207 138 2,793 Equity in Earnings of Subsidiaries 1,482 — (1,482 ) — Interest (Expense) / Benefit (399 ) (24 ) 19 (404 ) Other Income / (Expense) - Net (4 ) 18 (6 ) 8 Earnings Before Income Taxes 1,527 2,201 (1,331 ) 2,397 Income Tax (Expense) / Benefit (25 ) (824 ) (46 ) (895 ) Net Earnings $ 1,502 $ 1,377 $ (1,377 ) $ 1,502 Total Comprehensive Earnings $ 1,523 $ 1,374 $ (1,374 ) $ 1,523 Nine Months Ended September 26, 2014 CSX Corporation CSX Transportation Eliminations and Other Consolidated Revenue $ — $ 9,417 $ 60 $ 9,477 Expense (321 ) 7,121 (35 ) 6,765 Operating Income 321 2,296 95 2,712 Equity in Earnings of Subsidiaries 1,488 1 (1,489 ) — Interest (Expense) / Benefit (389 ) (39 ) 16 (412 ) Other Income / (Expense) - Net (17 ) (13 ) (1 ) (31 ) Earnings Before Income Taxes 1,403 2,245 (1,379 ) 2,269 Income Tax (Expense) / Benefit 33 (831 ) (35 ) (833 ) Net Earnings $ 1,436 $ 1,414 $ (1,414 ) $ 1,436 Total Comprehensive Earnings $ 1,476 $ 1,422 $ (1,422 ) $ 1,476 Summarized Consolidating Financial Data, continued Consolidating Balance Sheet (Dollars in millions) As of September 2015 CSX Corporation CSX Transportation Eliminations and Other Consolidated ASSETS Current Assets Cash and Cash Equivalents $ 311 $ 168 $ 62 $ 541 Short-term Investments 425 — — 425 Accounts Receivable - Net 2 178 823 1,003 Receivable from Affiliates 1,224 2,304 (3,528 ) — Materials and Supplies — 309 — 309 Deferred Income Taxes 10 128 (1 ) 137 Other Current Assets 4 70 13 87 Total Current Assets 1,976 3,157 (2,631 ) 2,502 Properties 1 38,278 2,564 40,843 Accumulated Depreciation (1 ) (9,861 ) (1,344 ) (11,206 ) Properties - Net — 28,417 1,220 29,637 Investments in Conrail — — 793 793 Affiliates and Other Companies (39 ) 650 (28 ) 583 Investments in Consolidated Subsidiaries 22,467 — (22,467 ) — Other Long-term Assets 173 398 (71 ) 500 Total Assets $ 24,577 $ 32,622 $ (23,184 ) $ 34,015 LIABILITIES AND SHAREHOLDERS' EQUITY Current Liabilities Accounts Payable $ 145 $ 667 $ 30 $ 842 Labor and Fringe Benefits Payable 35 374 38 447 Payable to Affiliates 3,184 483 (3,667 ) — Casualty, Environmental and Other Reserves — 130 16 146 Current Maturities of Long-term Debt — 18 — 18 Income and Other Taxes Payable (320 ) 581 21 282 Other Current Liabilities — 185 2 187 Total Current Liabilities 3,044 2,438 (3,560 ) 1,922 Casualty, Environmental and Other Reserves — 216 54 270 Long-term Debt 9,302 786 — 10,088 Deferred Income Taxes (159 ) 8,901 215 8,957 Other Long-term Liabilities 745 493 (120 ) 1,118 Total Liabilities $ 12,932 $ 12,834 $ (3,411 ) $ 22,355 Shareholders' Equity Common Stock, $1 Par Value $ 975 $ 181 $ (181 ) $ 975 Other Capital 120 5,090 (5,090 ) 120 Retained Earnings 11,195 14,532 (14,532 ) 11,195 Accumulated Other Comprehensive Loss (645 ) (34 ) 34 (645 ) Noncontrolling Interest — 19 (4 ) 15 Total Shareholders' Equity $ 11,645 $ 19,788 $ (19,773 ) $ 11,660 Total Liabilities and Shareholders' Equity $ 24,577 $ 32,622 $ (23,184 ) $ 34,015 Summarized Consolidating Financial Data, continued Consolidating Balance Sheet (Dollars in millions) As of December 2014 CSX Corporation CSX Transportation Eliminations and Other Consolidated ASSETS Current Assets Cash and Cash Equivalents $ 510 $ 100 $ 59 $ 669 Short-term Investments 250 — 42 292 Accounts Receivable - Net 2 206 921 1,129 Receivable from Affiliates 1,211 2,418 (3,629 ) — Materials and Supplies — 272 1 273 Deferred Income Taxes 3 139 (1 ) 141 Other Current Assets — 61 7 68 Total Current Assets 1,976 3,196 (2,600 ) 2,572 Properties 1 36,888 2,454 39,343 Accumulated Depreciation (1 ) (9,516 ) (1,242 ) (10,759 ) Properties - Net — 27,372 1,212 28,584 Investments in Conrail — — 779 779 Affiliates and Other Companies (39 ) 644 (28 ) 577 Investment in Consolidated Subsidiaries 21,570 — (21,570 ) — Other Long-term Assets 178 387 (24 ) 541 Total Assets $ 23,685 $ 31,599 $ (22,231 ) $ 33,053 LIABILITIES AND SHAREHOLDERS' EQUITY Current Liabilities Accounts Payable $ 106 $ 707 $ 32 $ 845 Labor and Fringe Benefits Payable 38 511 64 613 Payable to Affiliates 3,053 514 (3,567 ) — Casualty, Environmental and Other Reserves — 126 16 142 Current Maturities of Long-term Debt 200 29 (1 ) 228 Income and Other Taxes Payable (150 ) 293 20 163 Other Current Liabilities — 111 5 116 Total Current Liabilities 3,247 2,291 (3,431 ) 2,107 Casualty, Environmental and Other Reserves — 213 63 276 Long-term Debt 8,705 809 — 9,514 Deferred Income Taxes (172 ) 8,827 203 8,858 Other Long-term Liabilities 753 487 (118 ) 1,122 Total Liabilities $ 12,533 $ 12,627 $ (3,283 ) $ 21,877 Shareholders' Equity Common Stock, $1 Par Value $ 992 $ 181 $ (181 ) $ 992 Other Capital 92 5,077 (5,077 ) 92 Retained Earnings 10,734 13,717 (13,717 ) 10,734 Accumulated Other Comprehensive Loss (666 ) (31 ) 31 (666 ) Noncontrolling Minority Interest — 28 (4 ) 24 Total Shareholders' Equity $ 11,152 $ 18,972 $ (18,948 ) $ 11,176 Total Liabilities and Shareholders' Equity $ 23,685 $ 31,599 $ (22,231 ) $ 33,053 Summarized Consolidating Financial Data, continued Consolidating Cash Flow Statements (Dollars in millions) Nine months ended September 25, 2015 CSX Corporation CSX Transportation Eliminations and Other Consolidated Operating Activities Net Cash Provided by (Used in) Operating Activities $ 637 $ 2,313 $ (438 ) $ 2,512 Investing Activities Property Additions — (1,794 ) (115 ) (1,909 ) Purchases of Short-term Investments (1,170 ) — — (1,170 ) Proceeds from Sales of Short-term Investments 995 — 45 1,040 Proceeds from Property Dispositions — 46 — 46 Other Investing Activities (11 ) 93 (40 ) 42 Net Cash Provided by (Used in) Investing Activities (186 ) (1,655 ) (110 ) (1,951 ) Financing Activities Long-term Debt Issued 600 — — 600 Long-term Debt Repaid (200 ) (28 ) — (228 ) Dividends Paid (512 ) (563 ) 563 (512 ) Shares Repurchased (546 ) — — (546 ) Other Financing Activities 8 1 (12 ) (3 ) Net Cash Provided by (Used in) Financing Activities (650 ) (590 ) 551 (689 ) Net Increase (Decrease) in Cash and Cash Equivalents (199 ) 68 3 (128 ) Cash and Cash Equivalents at Beginning of Period 510 100 59 669 Cash and Cash Equivalents at End of Period $ 311 $ 168 $ 62 $ 541 NOTE 11. Summarized Consolidating Financial Data, continued Consolidating Cash Flow Statements (Dollars in millions) Nine months ended September 26, 2014 CSX Corporation CSX Transportation Eliminations and Other Consolidated Operating Activities Net Cash Provided by (Used in) Operating Activities $ 397 $ 2,301 $ (396 ) $ 2,302 Investing Activities Property Additions — (1,398 ) (159 ) (1,557 ) Purchases of Short-term Investments (1,170 ) — — (1,170 ) Proceeds from Sales of Short-term Investments 1,077 — 25 1,102 Proceeds from Property Dispositions — 57 — 57 Other Investing Activities — (147 ) 95 (52 ) Net Cash Provided by (Used in) Investing Activities (93 ) (1,488 ) (39 ) (1,620 ) Financing Activities Long-term Debt Issued 1,000 — — 1,000 Long-term Debt Repaid (600 ) (332 ) — (932 ) Dividends Paid (470 ) (428 ) 428 (470 ) Shares Repurchased (388 ) — — (388 ) Other Financing Activities 10 (16 ) 1 (5 ) Net Cash Provided by (Used in) Financing Activities (448 ) (776 ) 429 (795 ) Net Increase (Decrease) in Cash and Cash Equivalents (144 ) 37 (6 ) (113 ) Cash and Cash Equivalents at Beginning of Period 439 91 62 592 Cash and Cash Equivalents at End of Period $ 295 $ 128 $ 56 $ 479 |