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 2016 CSX Corporation CSX Transportation Eliminations and Other Consolidated Revenue $ — $ 2,691 $ 19 $ 2,710 Expense (63 ) 1,960 (28 ) 1,869 Operating Income 63 731 47 841 Equity in Earnings of Subsidiaries 505 1 (506 ) — Interest (Expense) / Benefit (141 ) (7 ) 9 (139 ) Other Income / (Expense) - Net — 9 4 13 Earnings Before Income Taxes 427 734 (446 ) 715 Income Tax Benefit / (Expense) 28 (268 ) (20 ) (260 ) Net Earnings $ 455 $ 466 $ (466 ) $ 455 Total Comprehensive Earnings $ 465 $ 467 $ (467 ) $ 465 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 (Expense) / Benefit (8 ) (273 ) (11 ) (292 ) Net Earnings $ 507 $ 462 $ (462 ) $ 507 Total Comprehensive Earnings $ 518 $ 462 $ (462 ) $ 518 NOTE 11. Summarized Consolidating Financial Data, continued Consolidating Income Statements (Dollars in millions) Nine Months 2016 CSX Corporation CSX Transportation Eliminations and Other Consolidated Revenue $ — $ 7,974 $ 58 $ 8,032 Expense (202 ) 5,985 (136 ) 5,647 Operating Income 202 1,989 194 2,385 Equity in Earnings of Subsidiaries 1,399 1 (1,400 ) — Interest (Expense) / Benefit (425 ) (27 ) 29 (423 ) Other Income / (Expense) - Net 1 24 3 28 Earnings Before Income Taxes 1,177 1,987 (1,174 ) 1,990 Income Tax (Expense) / Benefit 79 (735 ) (78 ) (734 ) Net Earnings $ 1,256 $ 1,252 $ (1,252 ) $ 1,256 Total Comprehensive Earnings $ 1,282 $ 1,253 $ (1,253 ) $ 1,282 Nine Months 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 Summarized Consolidating Financial Data, continued Consolidating Balance Sheet (Dollars in millions) September 23, 2016 CSX Corporation CSX Transportation Eliminations and Other Consolidated ASSETS Current Assets Cash and Cash Equivalents $ 448 $ 130 $ 25 $ 603 Short-term Investments 150 — 2 152 Accounts Receivable - Net (3 ) 197 731 925 Receivable from Affiliates 1,158 2,504 (3,662 ) — Materials and Supplies — 397 — 397 Other Current Assets 11 56 19 86 Total Current Assets 1,764 3,284 (2,885 ) 2,163 Properties 1 40,052 2,667 42,720 Accumulated Depreciation (1 ) (10,508 ) (1,429 ) (11,938 ) Properties - Net — 29,544 1,238 30,782 Investments in Conrail — — 830 830 Affiliates and Other Companies (39 ) 628 14 603 Investments in Consolidated Subsidiaries 23,678 — (23,678 ) — Other Long-term Assets 3 403 (103 ) 303 Total Assets $ 25,406 $ 33,859 $ (24,584 ) $ 34,681 LIABILITIES AND SHAREHOLDERS' EQUITY Current Liabilities Accounts Payable $ 150 $ 679 $ 30 $ 859 Labor and Fringe Benefits Payable 36 371 43 450 Payable to Affiliates 3,601 445 (4,046 ) — Casualty, Environmental and Other Reserves — 109 15 124 Current Maturities of Long-term Debt 613 19 (1 ) 631 Income and Other Taxes Payable (334 ) 394 30 90 Other Current Liabilities — 107 2 109 Total Current Liabilities 4,066 2,124 (3,927 ) 2,263 Casualty, Environmental and Other Reserves — 202 48 250 Long-term Debt 9,127 761 — 9,888 Deferred Income Taxes - Net (206 ) 9,470 241 9,505 Other Long-term Liabilities 763 468 (126 ) 1,105 Total Liabilities $ 13,750 $ 13,025 $ (3,764 ) $ 23,011 Shareholders' Equity Common Stock, $1 Par Value $ 937 $ 181 $ (181 ) $ 937 Other Capital 125 5,094 (5,094 ) 125 Retained Earnings 11,233 15,575 (15,575 ) 11,233 Accumulated Other Comprehensive Loss (639 ) (30 ) 30 (639 ) Noncontrolling Interest — 14 — 14 Total Shareholders' Equity $ 11,656 $ 20,834 $ (20,820 ) $ 11,670 Total Liabilities and Shareholders' Equity $ 25,406 $ 33,859 $ (24,584 ) $ 34,681 Summarized Consolidating Financial Data, continued Consolidating Balance Sheet (Dollars in millions) December 25, 2015 CSX Corporation CSX Transportation Eliminations and Other Consolidated ASSETS Current Assets Cash and Cash Equivalents $ 444 $ 175 $ 9 $ 628 Short-term Investments 810 — — 810 Accounts Receivable - Net 1 198 783 982 Receivable from Affiliates 1,092 2,038 (3,130 ) — Materials and Supplies — 350 — 350 Other Current Assets (59 ) 120 9 70 Total Current Assets 2,288 2,881 (2,329 ) 2,840 Properties 1 38,964 2,609 41,574 Accumulated Depreciation (1 ) (10,016 ) (1,383 ) (11,400 ) Properties - Net — 28,948 1,226 30,174 Investments in Conrail — — 803 803 Affiliates and Other Companies (39 ) 658 (28 ) 591 Investment in Consolidated Subsidiaries 22,755 — (22,755 ) — Other Long-term Assets 8 399 (70 ) 337 Total Assets $ 25,012 $ 32,886 $ (23,153 ) $ 34,745 LIABILITIES AND SHAREHOLDERS' EQUITY Current Liabilities Accounts Payable $ 108 $ 626 $ 30 $ 764 Labor and Fringe Benefits Payable 36 407 47 490 Payable to Affiliates 2,954 437 (3,391 ) — Casualty, Environmental and Other Reserves — 115 16 131 Current Maturities of Long-term Debt 1 19 — 20 Income and Other Taxes Payable (87 ) 183 12 108 Other Current Liabilities — 437 2 439 Total Current Liabilities 3,012 2,224 (3,284 ) 1,952 Casualty, Environmental and Other Reserves — 219 50 269 Long-term Debt 9,732 783 — 10,515 Deferred Income Taxes - Net (188 ) 9,141 226 9,179 Other Long-term Liabilities 804 484 (126 ) 1,162 Total Liabilities $ 13,360 $ 12,851 $ (3,134 ) $ 23,077 Shareholders' Equity Common Stock, $1 Par Value $ 966 $ 181 $ (181 ) $ 966 Other Capital 113 5,091 (5,091 ) 113 Retained Earnings 11,238 14,774 (14,774 ) 11,238 Accumulated Other Comprehensive Loss (665 ) (31 ) 31 (665 ) Noncontrolling Minority Interest — 20 (4 ) 16 Total Shareholders' Equity $ 11,652 $ 20,035 $ (20,019 ) $ 11,668 Total Liabilities and Shareholders' Equity $ 25,012 $ 32,886 $ (23,153 ) $ 34,745 Summarized Consolidating Financial Data, continued Consolidating Cash Flow Statements (Dollars in millions) Nine Months 2016 CSX Corporation CSX Transportation Eliminations and Other Consolidated Operating Activities Net Cash Provided by (Used in) Operating Activities $ 644 $ 2,089 $ (245 ) $ 2,488 Investing Activities Property Additions — (1,469 ) (121 ) (1,590 ) Purchases of Short-term Investments (410 ) — — (410 ) Proceeds from Sales of Short-term Investments 1,070 — — 1,070 Proceeds from Property Dispositions — 11 — 11 Other Investing Activities (3 ) 96 (67 ) 26 Net Cash Provided by (Used in) Investing Activities 657 (1,362 ) (188 ) (893 ) Financing Activities Long-term Debt Issued — — — — Long-term Debt Repaid — (18 ) (1 ) (19 ) Dividends Paid (513 ) (450 ) 450 (513 ) Stock Options Exercised — — — — Shares Repurchased (778 ) — — (778 ) Other Financing Activities (6 ) (304 ) — (310 ) Net Cash Provided by (Used in) Financing Activities (1,297 ) (772 ) 449 (1,620 ) Net Increase (Decrease) in Cash and Cash Equivalents 4 (45 ) 16 (25 ) Cash and Cash Equivalents at Beginning of Period 444 175 9 628 Cash and Cash Equivalents at End of Period $ 448 $ 130 $ 25 $ 603 NOTE 11. Summarized Consolidating Financial Data, continued Consolidating Cash Flow Statements (Dollars in millions) Nine Months 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 ) Stock Options Exercised — — — — 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 |