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 following tables. Consolidating Income Statements (Dollars in millions) Second Quarter 2017 CSX Corporation CSX Transportation Eliminations and Other Consolidated Revenue $ — $ 2,914 $ 19 $ 2,933 Expense 6 2,025 (56 ) 1,975 Operating Income (6 ) 889 75 958 Equity in Earnings of Subsidiaries 612 — (612 ) — Interest (Expense) / Benefit (143 ) (8 ) 14 (137 ) Other Income / (Expense) - Net 2 8 (4 ) 6 Earnings Before Income Taxes 465 889 (527 ) 827 Income Tax Benefit / (Expense) 45 (332 ) (30 ) (317 ) Net Earnings $ 510 $ 557 $ (557 ) $ 510 Total Comprehensive Earnings $ 575 $ 558 $ (558 ) $ 575 Second Quarter 2016 CSX Corporation CSX Transportation Eliminations and Other Consolidated Revenue $ — $ 2,685 $ 19 $ 2,704 Expense (67 ) 1,961 (30 ) 1,864 Operating Income 67 724 49 840 Equity in Earnings of Subsidiaries 493 — (493 ) — Interest (Expense) / Benefit (141 ) (10 ) 10 (141 ) Other Income / (Expense) - Net — 8 — 8 Earnings Before Income Taxes 419 722 (434 ) 707 Income Tax (Expense) / Benefit 26 (269 ) (19 ) (262 ) Net Earnings $ 445 $ 453 $ (453 ) $ 445 Total Comprehensive Earnings $ 454 $ 454 $ (454 ) $ 454 Consolidating Income Statements (Dollars in millions) Six Months 2017 CSX Corporation CSX Transportation Eliminations and Other Consolidated Revenue $ — $ 5,765 $ 37 $ 5,802 Expense (42 ) 4,253 (79 ) 4,132 Operating Income 42 1,512 116 1,670 Equity in Earnings of Subsidiaries 1,034 — (1,034 ) — Interest (Expense) / Benefit (285 ) (18 ) 29 (274 ) Other Income / (Expense) - Net 5 19 (11 ) 13 Earnings Before Income Taxes 796 1,513 (900 ) 1,409 Income Tax (Expense) / Benefit 76 (567 ) (46 ) (537 ) Net Earnings $ 872 $ 946 $ (946 ) $ 872 Total Comprehensive Earnings $ 943 $ 945 $ (945 ) $ 943 Six Months 2016 CSX Corporation CSX Transportation Eliminations and Other Consolidated Revenue $ — $ 5,283 $ 39 $ 5,322 Expense (139 ) 4,025 (108 ) 3,778 Operating Income 139 1,258 147 1,544 Equity in Earnings of Subsidiaries 894 — (894 ) — Interest (Expense) / Benefit (284 ) (20 ) 20 (284 ) Other Income / (Expense) - Net 1 15 (1 ) 15 Earnings Before Income Taxes 750 1,253 (728 ) 1,275 Income Tax (Expense) / Benefit 51 (467 ) (58 ) (474 ) Net Earnings $ 801 $ 786 $ (786 ) $ 801 Total Comprehensive Earnings $ 817 $ 786 $ (786 ) $ 817 Summarized Consolidating Financial Data, continued Consolidating Balance Sheet (Dollars in millions) June 30, 2017 CSX Corporation CSX Transportation Eliminations and Other Consolidated ASSETS Current Assets Cash and Cash Equivalents $ 483 $ 128 $ 9 $ 620 Short-term Investments 465 — 12 477 Accounts Receivable - Net 1 292 722 1,015 Receivable from Affiliates 1,158 2,811 (3,969 ) — Materials and Supplies — 428 — 428 Other Current Assets 2 72 16 90 Total Current Assets 2,109 3,731 (3,210 ) 2,630 Properties 1 40,979 2,771 43,751 Accumulated Depreciation (1 ) (10,824 ) (1,499 ) (12,324 ) Properties - Net — 30,155 1,272 31,427 Investments in Conrail — — 856 856 Affiliates and Other Companies (39 ) 655 15 631 Investments in Consolidated Subsidiaries 24,899 — (24,899 ) — Other Long-term Assets 9 596 (288 ) 317 Total Assets $ 26,978 $ 35,137 $ (26,254 ) $ 35,861 LIABILITIES AND SHAREHOLDERS' EQUITY Current Liabilities Accounts Payable $ 100 $ 669 $ 41 $ 810 Labor and Fringe Benefits Payable 70 396 40 506 Payable to Affiliates 3,998 495 (4,493 ) — Casualty, Environmental and Other Reserves — 102 13 115 Current Maturities of Long-term Debt — 19 — 19 Income and Other Taxes Payable (387 ) 449 33 95 Other Current Liabilities (1 ) 123 5 127 Total Current Liabilities 3,780 2,253 (4,361 ) 1,672 Casualty, Environmental and Other Reserves — 200 48 248 Long-term Debt 11,050 756 — 11,806 Deferred Income Taxes - Net (169 ) 9,633 273 9,737 Other Long-term Liabilities 730 386 (319 ) 797 Total Liabilities $ 15,391 $ 13,228 $ (4,359 ) $ 24,260 Shareholders' Equity Common Stock, $1 Par Value $ 913 $ 181 $ (181 ) $ 913 Other Capital 210 5,095 (5,095 ) 210 Retained Earnings 11,033 16,639 (16,639 ) 11,033 Accumulated Other Comprehensive Loss (569 ) (20 ) 20 (569 ) Noncontrolling Interest — 14 — 14 Total Shareholders' Equity $ 11,587 $ 21,909 $ (21,895 ) $ 11,601 Total Liabilities and Shareholders' Equity $ 26,978 $ 35,137 $ (26,254 ) $ 35,861 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) Six Months 2017 CSX Corporation CSX Transportation Eliminations and Other Consolidated Operating Activities Net Cash Provided by (Used in) Operating Activities $ 814 $ 973 $ (221 ) $ 1,566 Investing Activities Property Additions — (873 ) (82 ) (955 ) Purchases of Short-term Investments (539 ) — (6 ) (545 ) Proceeds from Sales of Short-term Investments 490 — 2 492 Other Investing Activities (2 ) 51 (8 ) 41 Net Cash Provided by (Used in) Investing Activities (51 ) (822 ) (94 ) (967 ) Financing Activities Long-term Debt Issued 850 — — 850 Long-term Debt Repaid (313 ) — — (313 ) Dividends Paid (350 ) (300 ) 300 (350 ) Shares Repurchased (757 ) — — (757 ) Other Financing Activities (15 ) (4 ) 7 (12 ) Net Cash Provided by (Used in) Financing Activities (585 ) (304 ) 307 (582 ) Net Increase (Decrease) in Cash and Cash Equivalents 178 (153 ) (8 ) 17 Cash and Cash Equivalents at Beginning of Period 305 281 17 603 Cash and Cash Equivalents at End of Period $ 483 $ 128 $ 9 $ 620 NOTE 11. Summarized Consolidating Financial Data, continued Consolidating Cash Flow Statements (Dollars in millions) Six Months 2016 CSX Corporation CSX Transportation Eliminations and Other Consolidated Operating Activities Net Cash Provided by (Used in) Operating Activities $ 295 $ 1,449 $ (152 ) $ 1,592 Investing Activities Property Additions — (994 ) (72 ) (1,066 ) Purchases of Short-term Investments (260 ) — — (260 ) Proceeds from Sales of Short-term Investments 810 — — 810 Other Investing Activities (2 ) 104 (67 ) 35 Net Cash Provided by (Used in) Investing Activities 548 (890 ) (139 ) (481 ) Financing Activities Dividends Paid (344 ) (300 ) 300 (344 ) Shares Repurchased (515 ) — — (515 ) Other Financing Activities (8 ) (307 ) 1 (314 ) Net Cash Provided by (Used in) Financing Activities (867 ) (607 ) 301 (1,173 ) Net Increase (Decrease) in Cash and Cash Equivalents (24 ) (48 ) 10 (62 ) Cash and Cash Equivalents at Beginning of Period 444 175 9 628 Cash and Cash Equivalents at End of Period $ 420 $ 127 $ 19 $ 566 |