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) Third Quarter 2017 CSX Corporation CSX Transportation Eliminations and Other Consolidated Revenue $ — $ 2,725 $ 18 $ 2,743 Expense (129 ) 2,025 (29 ) 1,867 Operating Income 129 700 47 876 Equity in Earnings of Subsidiaries 472 — (472 ) — Interest (Expense) / Benefit (147 ) (3 ) 18 (132 ) Other Income / (Expense) - Net 1 13 (8 ) 6 Earnings Before Income Taxes 455 710 (415 ) 750 Income Tax Benefit / (Expense) 4 (277 ) (18 ) (291 ) Net Earnings $ 459 $ 433 $ (433 ) $ 459 Total Comprehensive Earnings $ 467 $ 433 $ (433 ) $ 467 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 (Expense) / Benefit 28 (268 ) (20 ) (260 ) Net Earnings $ 455 $ 466 $ (466 ) $ 455 Total Comprehensive Earnings $ 465 $ 467 $ (467 ) $ 465 Consolidating Income Statements (Dollars in millions) Nine Months 2017 CSX Corporation CSX Transportation Eliminations and Other Consolidated Revenue $ — $ 8,490 $ 55 $ 8,545 Expense (171 ) 6,278 (108 ) 5,999 Operating Income 171 2,212 163 2,546 Equity in Earnings of Subsidiaries 1,506 — (1,506 ) — Interest (Expense) / Benefit (432 ) (21 ) 47 (406 ) Other Income / (Expense) - Net 6 32 (19 ) 19 Earnings Before Income Taxes 1,251 2,223 (1,315 ) 2,159 Income Tax (Expense) / Benefit 80 (844 ) (64 ) (828 ) Net Earnings $ 1,331 $ 1,379 $ (1,379 ) $ 1,331 Total Comprehensive Earnings $ 1,410 $ 1,378 $ (1,378 ) $ 1,410 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 Summarized Consolidating Financial Data, continued Consolidating Balance Sheet (Dollars in millions) September 30, 2017 CSX Corporation CSX Transportation Eliminations and Other Consolidated ASSETS Current Assets Cash and Cash Equivalents $ 433 $ 147 $ 11 $ 591 Short-term Investments 100 — 13 113 Accounts Receivable - Net (1 ) 277 705 981 Receivable from Affiliates 1,012 3,004 (4,016 ) — Materials and Supplies — 392 — 392 Other Current Assets 2 76 17 95 Total Current Assets 1,546 3,896 (3,270 ) 2,172 Properties 1 41,292 2,812 44,105 Accumulated Depreciation (1 ) (11,014 ) (1,511 ) (12,526 ) Properties - Net — 30,278 1,301 31,579 Investments in Conrail — — 864 864 Affiliates and Other Companies (39 ) 667 14 642 Investments in Consolidated Subsidiaries 25,221 — (25,221 ) — Other Long-term Assets 9 592 (285 ) 316 Total Assets $ 26,737 $ 35,433 $ (26,597 ) $ 35,573 LIABILITIES AND SHAREHOLDERS' EQUITY Current Liabilities Accounts Payable $ 178 $ 695 $ 32 $ 905 Labor and Fringe Benefits Payable 76 483 42 601 Payable to Affiliates 4,148 382 (4,530 ) — Casualty, Environmental and Other Reserves — 109 13 122 Current Maturities of Long-term Debt — 19 — 19 Income and Other Taxes Payable (115 ) 418 19 322 Other Current Liabilities — 103 3 106 Total Current Liabilities 4,287 2,209 (4,421 ) 2,075 Casualty, Environmental and Other Reserves — 207 46 253 Long-term Debt 11,053 735 — 11,788 Deferred Income Taxes - Net (198 ) 9,697 290 9,789 Other Long-term Liabilities 708 375 (317 ) 766 Total Liabilities $ 15,850 $ 13,223 $ (4,402 ) $ 24,671 Shareholders' Equity Common Stock, $1 Par Value $ 894 $ 181 $ (181 ) $ 894 Other Capital 227 5,096 (5,096 ) 227 Retained Earnings 10,327 16,938 (16,938 ) 10,327 Accumulated Other Comprehensive Loss (561 ) (20 ) 20 (561 ) Noncontrolling Interest — 15 — 15 Total Shareholders' Equity $ 10,887 $ 22,210 $ (22,195 ) $ 10,902 Total Liabilities and Shareholders' Equity $ 26,737 $ 35,433 $ (26,597 ) $ 35,573 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) Nine Months 2017 CSX Corporation CSX Transportation Eliminations and Other Consolidated Operating Activities Net Cash Provided by (Used in) Operating Activities $ 1,590 $ 1,544 $ (273 ) $ 2,861 Investing Activities Property Additions — (1,311 ) (151 ) (1,462 ) Purchases of Short-term Investments (639 ) — (6 ) (645 ) Proceeds from Sales of Short-term Investments 955 — 2 957 Other Investing Activities (2 ) 98 (25 ) 71 Net Cash Provided by (Used in) Investing Activities 314 (1,213 ) (180 ) (1,079 ) Financing Activities Long-term Debt Issued 850 — — 850 Long-term Debt Repaid (312 ) (20 ) — (332 ) Dividends Paid (530 ) (450 ) 450 (530 ) Shares Repurchased (1,763 ) — — (1,763 ) Other Financing Activities (21 ) 5 (3 ) (19 ) Net Cash Provided by (Used in) Financing Activities (1,776 ) (465 ) 447 (1,794 ) Net Increase (Decrease) in Cash and Cash Equivalents 128 (134 ) (6 ) (12 ) Cash and Cash Equivalents at Beginning of Period 305 281 17 603 Cash and Cash Equivalents at End of Period $ 433 $ 147 $ 11 $ 591 NOTE 11. 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 Other Investing Activities (3 ) 107 (67 ) 37 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 ) 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 |