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. NOTE 16. Summarized Consolidating Financial Data, continued Consolidating Income Statements (Dollars in Millions) Fiscal Year Ended December 2017 CSX Corporation CSX Transportation Eliminations and Other CSX Consolidated Revenue $ — $ 11,334 $ 74 $ 11,408 Expense (158 ) 8,070 (171 ) 7,741 Operating Income 158 3,264 245 3,667 Equity in Earnings of Subsidiaries 5,810 — (5,810 ) — Interest Expense (582 ) (29 ) 65 (546 ) Other Income - Net 7 42 (28 ) 21 Earnings Before Income Taxes 5,393 3,277 (5,528 ) 3,142 Income Tax Benefit 78 2,247 4 2,329 Net Earnings $ 5,471 $ 5,524 $ (5,524 ) $ 5,471 Total Comprehensive Earnings $ 5,625 $ 5,538 $ (5,538 ) $ 5,625 Fiscal Year Ended December 2016 Revenue $ — $ 10,991 $ 78 $ 11,069 Expense (265 ) 8,100 (155 ) 7,680 Operating Income 265 2,891 233 3,389 Equity in Earnings of Subsidiaries 1,997 2 (1,999 ) — Interest Expense (583 ) (35 ) 39 (579 ) Other Income - Net (112 ) 44 (1 ) (69 ) Earnings Before Income Taxes 1,567 2,902 (1,728 ) 2,741 Income Tax Benefit (Expense) 147 (1,081 ) (93 ) (1,027 ) Net Earnings $ 1,714 $ 1,821 $ (1,821 ) $ 1,714 Total Comprehensive Earnings $ 1,739 $ 1,833 $ (1,833 ) $ 1,739 Fiscal Year Ended December 2015 Revenue $ — $ 11,733 $ 78 $ 11,811 Expense (589 ) 8,922 (106 ) 8,227 Operating Income 589 2,811 184 3,584 Equity in Earnings of Subsidiaries 1,949 — (1,949 ) — Interest Expense (539 ) (33 ) 28 (544 ) Other Income - Net (4 ) 111 (9 ) 98 Earnings Before Income Taxes 1,995 2,889 (1,746 ) 3,138 Income Tax Expense (27 ) (1,083 ) (60 ) (1,170 ) Net Earnings $ 1,968 $ 1,806 $ (1,806 ) $ 1,968 Total Comprehensive Earnings $ 1,969 $ 1,806 $ (1,806 ) $ 1,969 NOTE 16. Summarized Consolidating Financial Data, continued Consolidating Balance Sheets (Dollars in Millions) As of December 31, 2017 CSX Corporation CSX Transportation Eliminations and Other CSX ASSETS Current Assets: Cash and Cash Equivalents $ 274 $ 121 $ 6 $ 401 Short-term Investments — — 18 18 Accounts Receivable - Net (1 ) 301 670 970 Receivable from Affiliates 1,226 3,517 (4,743 ) — Materials and Supplies — 372 — 372 Other Current Assets (1 ) 145 10 154 Total Current Assets 1,498 4,456 (4,039 ) 1,915 Properties 1 41,479 2,844 44,324 Accumulated Depreciation (1 ) (11,017 ) (1,542 ) (12,560 ) Properties - Net — 30,462 1,302 31,764 Investments in Conrail — — 907 907 Affiliates and Other Companies (39 ) 800 18 779 Investment in Consolidated Subsidiaries 29,405 — (29,405 ) — Other Long-term Assets 39 596 (261 ) 374 Total Assets $ 30,903 $ 36,314 $ (31,478 ) $ 35,739 LIABILITIES AND SHAREHOLDERS' EQUITY Current Liabilities: Accounts Payable $ 105 $ 708 $ 34 $ 847 Labor and Fringe Benefits Payable 52 494 56 602 Payable to Affiliates 4,792 552 (5,344 ) — Casualty, Environmental and Other Reserves — 95 13 108 Current Maturities of Long-term Debt — 19 — 19 Income and Other Taxes Payable (326 ) 455 28 157 Other Current Liabilities 5 153 3 161 Total Current Liabilities 4,628 2,476 (5,210 ) 1,894 Casualty, Environmental and Other Reserves — 222 44 266 Long-term Debt 11,056 733 1 11,790 Deferred Income Taxes - Net (130 ) 6,342 206 6,418 Other Long-term Liabilities 644 320 (314 ) 650 Total Liabilities 16,198 10,093 (5,273 ) 21,018 Shareholders' Equity: Common Stock, $1 Par Value 890 181 (181 ) 890 Other Capital 217 5,096 (5,096 ) 217 Retained Earnings 14,084 20,933 (20,933 ) 14,084 Accumulated Other Comprehensive Loss (486 ) (5 ) 5 (486 ) Noncontrolling Minority Interest — 16 — 16 Total Shareholders' Equity 14,705 26,221 (26,205 ) 14,721 Total Liabilities and Shareholders' Equity $ 30,903 $ 36,314 $ (31,478 ) $ 35,739 NOTE 16. Summarized Consolidating Financial Data, continued Consolidating Balance Sheets (Dollars in Millions) As of December 30, 2016 CSX Corporation CSX Transportation Eliminations and Other CSX 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 Certain prior year data has been reclassified to conform to the current presentation. NOTE 16. Summarized Consolidating Financial Data, continued Consolidating Cash Flow Statements (Dollars in Millions) Fiscal Year Ended December 2017 CSX Corporation CSX Transportation Eliminations and Other CSX Operating Activities Net Cash Provided by (Used in) Operating Activities $ 1,719 $ 2,112 $ (359 ) $ 3,472 Investing Activities Property Additions — (1,848 ) (192 ) (2,040 ) Purchases of Short-term Investments (774 ) — (8 ) (782 ) Proceeds from Sales of Short-term Investments 1,190 — 3 1,193 Proceeds from Property Dispositions — 97 — 97 Other Investing Activities (2 ) 94 (55 ) 37 Net Cash Provided by (Used in) Investing Activities 414 (1,657 ) (252 ) (1,495 ) Financing Activities Long-term Debt Issued 850 — — 850 Long-term Debt Repaid (313 ) (20 ) — (333 ) Dividends Paid (708 ) (600 ) 600 (708 ) Shares Repurchased (1,970 ) — — (1,970 ) Other Financing Activities (23 ) 5 — (18 ) Net Cash Provided by (Used in) Financing Activities (2,164 ) (615 ) 600 (2,179 ) Net Decrease in Cash and Cash Equivalents (31 ) (160 ) (11 ) (202 ) Cash and Cash Equivalents at Beginning of Period 305 281 17 603 Cash and Cash Equivalents at End of Period $ 274 $ 121 $ 6 $ 401 NOTE 16. Summarized Consolidating Financial Data, continued Consolidating Cash Flow Statements (Dollars in Millions) Fiscal Year Ended December 2016 CSX Corporation CSX Transportation Eliminations and Other CSX Operating Activities Net Cash Provided by (Used in) Operating Activities $ 453 $ 2,950 $ (362 ) $ 3,041 Investing Activities Property Additions — (2,208 ) (190 ) (2,398 ) Purchases of Short-term Investments (929 ) — — (929 ) Proceeds from Sales of Short-term Investments 1,325 — — 1,325 Proceeds from Property Dispositions — 195 — 195 Other Investing Activities (41 ) 91 (41 ) 9 Net Cash Provided by (Used in) Investing Activities 355 (1,922 ) (231 ) (1,798 ) Financing Activities Long-term Debt Issued 2,200 — — 2,200 Long-term Debt Repaid (1,400 ) (19 ) — (1,419 ) Dividends Paid (680 ) (600 ) 600 (680 ) Shares Repurchased (1,056 ) — — (1,056 ) Other Financing Activities (11 ) (303 ) 1 (313 ) Net Cash Provided by (Used in) Financing Activities (947 ) (922 ) 601 (1,268 ) Net (Decrease) Increase in Cash and Cash Equivalents (139 ) 106 8 (25 ) Cash and Cash Equivalents at Beginning of Period 444 175 9 628 Cash and Cash Equivalents at End of Period $ 305 $ 281 $ 17 $ 603 NOTE 16. Summarized Consolidating Financial Data, continued Consolidating Cash Flow Statements (Dollars in Millions) Fiscal Year Ended December 2015 CSX Corporation CSX Transportation Eliminations and Other CSX Operating Activities Net Cash Provided by (Used in) Operating Activities $ 983 $ 2,974 $ (587 ) $ 3,370 Investing Activities Property Additions — (2,400 ) (162 ) (2,562 ) Purchases of Short-term Investments (1,734 ) — (5 ) (1,739 ) Proceeds from Sales of Short-term Investments 1,175 — 50 1,225 Proceeds from Property Dispositions — 147 — 147 Other Investing Activities (10 ) 132 (85 ) 37 Net Cash Provided by (Used in) Investing Activities (569 ) (2,121 ) (202 ) (2,892 ) Financing Activities Long-term Debt Issued 1,200 — — 1,200 Long-term Debt Repaid (200 ) (29 ) — (229 ) Dividends Paid (686 ) (750 ) 750 (686 ) Shares Repurchased (804 ) — — (804 ) Other Financing Activities 10 1 (11 ) — Net Cash Provided by (Used in) Financing Activities (480 ) (778 ) 739 (519 ) Net (Decrease) Increase in Cash and Cash Equivalents (66 ) 75 (50 ) (41 ) Cash and Cash Equivalents at Beginning of Period 510 100 59 669 Cash and Cash Equivalents at End of Period $ 444 $ 175 $ 9 $ 628 |