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) First Quarter 2017 CSX Corporation CSX Transportation Eliminations and Other Consolidated Revenue $ — $ 2,851 $ 18 $ 2,869 Expense (48 ) 2,228 (23 ) 2,157 Operating Income 48 623 41 712 Equity in Earnings of Subsidiaries 422 — (422 ) — Interest (Expense) / Benefit (142 ) (10 ) 15 (137 ) Other Income / (Expense) - Net 3 11 (7 ) 7 Earnings Before Income Taxes 331 624 (373 ) 582 Income Tax Benefit / (Expense) 31 (235 ) (16 ) (220 ) Net Earnings $ 362 $ 389 $ (389 ) $ 362 Total Comprehensive Earnings $ 368 $ 387 $ (387 ) $ 368 First Quarter 2016 CSX Corporation CSX Transportation Eliminations and Other Consolidated Revenue $ — $ 2,598 $ 20 $ 2,618 Expense (72 ) 2,064 (78 ) 1,914 Operating Income 72 534 98 704 Equity in Earnings of Subsidiaries 401 — (401 ) — Interest (Expense) / Benefit (143 ) (10 ) 10 (143 ) Other Income / (Expense) - Net 1 7 (1 ) 7 Earnings Before Income Taxes 331 531 (294 ) 568 Income Tax (Expense) / Benefit 25 (198 ) (39 ) (212 ) Net Earnings $ 356 $ 333 $ (333 ) $ 356 Total Comprehensive Earnings $ 363 $ 332 $ (332 ) $ 363 Summarized Consolidating Financial Data, continued Consolidating Balance Sheet (Dollars in millions) March 31, 2017 CSX Corporation CSX Transportation Eliminations and Other Consolidated ASSETS Current Assets Cash and Cash Equivalents $ 648 $ 272 $ 10 $ 930 Short-term Investments 285 — 2 287 Accounts Receivable - Net 2 198 743 943 Receivable from Affiliates 1,122 2,397 (3,519 ) — Materials and Supplies — 415 — 415 Other Current Assets — 74 11 85 Total Current Assets 2,057 3,356 (2,753 ) 2,660 Properties 1 40,670 2,728 43,399 Accumulated Depreciation (1 ) (10,662 ) (1,477 ) (12,140 ) Properties - Net — 30,008 1,251 31,259 Investments in Conrail — — 847 847 Affiliates and Other Companies (39 ) 646 15 622 Investments in Consolidated Subsidiaries 24,434 — (24,434 ) — Other Long-term Assets 2 603 (281 ) 324 Total Assets $ 26,454 $ 34,613 $ (25,355 ) $ 35,712 LIABILITIES AND SHAREHOLDERS' EQUITY Current Liabilities Accounts Payable $ 171 $ 698 $ 29 $ 898 Labor and Fringe Benefits Payable 34 383 28 445 Payable to Affiliates 3,478 475 (3,953 ) — Casualty, Environmental and Other Reserves — 102 12 114 Current Maturities of Long-term Debt 313 19 (1 ) 331 Income and Other Taxes Payable (29 ) 310 21 302 Other Current Liabilities — 178 9 187 Total Current Liabilities 3,967 2,165 (3,855 ) 2,277 Casualty, Environmental and Other Reserves — 203 49 252 Long-term Debt 10,206 757 — 10,963 Deferred Income Taxes - Net (207 ) 9,592 263 9,648 Other Long-term Liabilities 832 396 (325 ) 903 Total Liabilities $ 14,798 $ 13,113 $ (3,868 ) $ 24,043 Shareholders' Equity Common Stock, $1 Par Value $ 923 $ 181 $ (181 ) $ 923 Other Capital 170 5,095 (5,095 ) 170 Retained Earnings 11,197 16,232 (16,232 ) 11,197 Accumulated Other Comprehensive Loss (634 ) (21 ) 21 (634 ) Noncontrolling Interest — 13 — 13 Total Shareholders' Equity $ 11,656 $ 21,500 $ (21,487 ) $ 11,669 Total Liabilities and Shareholders' Equity $ 26,454 $ 34,613 $ (25,355 ) $ 35,712 Summarized Consolidating Financial Data, continued Consolidating Balance Sheet (Dollars in millions) December 30, 2016 CSX Corporation CSX Transportation Eliminations and Other Consolidated ASSETS Current Assets Cash and Cash Equivalents $ 305 $ 281 $ 17 $ 603 Short-term Investments 415 — 2 417 Accounts Receivable - Net 2 215 721 938 Receivable from Affiliates 1,157 2,351 (3,508 ) — Materials and Supplies — 407 — 407 Other Current Assets — 106 16 122 Total Current Assets 1,879 3,360 (2,752 ) 2,487 Properties 1 40,518 2,708 43,227 Accumulated Depreciation (1 ) (10,634 ) (1,442 ) (12,077 ) Properties - Net — 29,884 1,266 31,150 Investments in Conrail — — 840 840 Affiliates and Other Companies (39 ) 643 15 619 Investment in Consolidated Subsidiaries 24,179 — (24,179 ) — Other Long-term Assets 2 607 (291 ) 318 Total Assets $ 26,021 $ 34,494 $ (25,101 ) $ 35,414 LIABILITIES AND SHAREHOLDERS' EQUITY Current Liabilities Accounts Payable $ 95 $ 678 $ 33 $ 806 Labor and Fringe Benefits Payable 40 440 65 545 Payable to Affiliates 3,457 500 (3,957 ) — Casualty, Environmental and Other Reserves — 102 13 115 Current Maturities of Long-term Debt 313 19 (1 ) 331 Income and Other Taxes Payable (346 ) 459 16 129 Other Current Liabilities — 112 2 114 Total Current Liabilities 3,559 2,310 (3,829 ) 2,040 Casualty, Environmental and Other Reserves — 208 51 259 Long-term Debt 10,203 759 — 10,962 Deferred Income Taxes - Net (203 ) 9,541 258 9,596 Other Long-term Liabilities 783 410 (330 ) 863 Total Liabilities $ 14,342 $ 13,228 $ (3,850 ) $ 23,720 Shareholders' Equity Common Stock, $1 Par Value $ 928 $ 181 $ (181 ) $ 928 Other Capital 138 5,095 (5,095 ) 138 Retained Earnings 11,253 15,994 (15,994 ) 11,253 Accumulated Other Comprehensive Loss (640 ) (19 ) 19 (640 ) Noncontrolling Minority Interest — 15 — 15 Total Shareholders' Equity $ 11,679 $ 21,266 $ (21,251 ) $ 11,694 Total Liabilities and Shareholders' Equity $ 26,021 $ 34,494 $ (25,101 ) $ 35,414 Summarized Consolidating Financial Data, continued Consolidating Cash Flow Statements (Dollars in millions) Three Months 2017 CSX Corporation CSX Transportation Eliminations and Other Consolidated Operating Activities Net Cash Provided by (Used in) Operating Activities $ 644 $ 566 $ (167 ) $ 1,043 Investing Activities Property Additions — (397 ) (44 ) (441 ) Purchases of Short-term Investments (75 ) — — (75 ) Proceeds from Sales of Short-term Investments 205 — — 205 Other Investing Activities (1 ) (24 ) 50 25 Net Cash Provided by (Used in) Investing Activities 129 (421 ) 6 (286 ) Financing Activities Dividends Paid (166 ) (150 ) 150 (166 ) Shares Repurchased (258 ) — — (258 ) Other Financing Activities (6 ) (4 ) 4 (6 ) Net Cash Provided by (Used in) Financing Activities (430 ) (154 ) 154 (430 ) Net Increase (Decrease) in Cash and Cash Equivalents 343 (9 ) (7 ) 327 Cash and Cash Equivalents at Beginning of Period 305 281 17 603 Cash and Cash Equivalents at End of Period $ 648 $ 272 $ 10 $ 930 NOTE 11. Summarized Consolidating Financial Data, continued Consolidating Cash Flow Statements (Dollars in millions) Three Months 2016 CSX Corporation CSX Transportation Eliminations and Other Consolidated Operating Activities Net Cash Provided by (Used in) Operating Activities $ 36 $ 834 $ (116 ) $ 754 Investing Activities Property Additions — (391 ) (34 ) (425 ) Purchases of Short-term Investments (235 ) — — (235 ) Proceeds from Sales of Short-term Investments 670 — — 670 Other Investing Activities (1 ) 26 6 31 Net Cash Provided by (Used in) Investing Activities 434 (365 ) (28 ) 41 Financing Activities Dividends Paid (173 ) (150 ) 150 (173 ) Shares Repurchased (249 ) — — (249 ) Other Financing Activities 1 (271 ) — (270 ) Net Cash Provided by (Used in) Financing Activities (421 ) (421 ) 150 (692 ) Net Increase (Decrease) in Cash and Cash Equivalents 49 48 6 103 Cash and Cash Equivalents at Beginning of Period 444 175 9 628 Cash and Cash Equivalents at End of Period $ 493 $ 223 $ 15 $ 731 |