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) First Quarter 2018 CSX Corporation CSX Transportation Eliminations and Other Consolidated Revenue $ — $ 2,857 $ 19 $ 2,876 Expense (78 ) 1,943 (33 ) 1,832 Operating Income 78 914 52 1,044 Equity in Earnings of Subsidiaries 758 — (758 ) — Interest (Expense) / Benefit (164 ) (9 ) 24 (149 ) Other Income / (Expense) - Net 4 23 (10 ) 17 Earnings Before Income Taxes 676 928 (692 ) 912 Income Tax Benefit / (Expense) 19 (224 ) (12 ) (217 ) Net Earnings $ 695 $ 704 $ (704 ) $ 695 Total Comprehensive Earnings $ 596 $ 700 $ (700 ) $ 596 First Quarter 2017 CSX Corporation CSX Transportation Eliminations and Other Consolidated Revenue $ — $ 2,851 $ 18 $ 2,869 Expense (48 ) 2,228 (80 ) 2,100 Operating Income 48 623 98 769 Equity in Earnings of Subsidiaries 422 — (422 ) — Interest (Expense) / Benefit (142 ) (10 ) 15 (137 ) Other Income / (Expense) - Net 3 11 (64 ) (50 ) 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 Summarized Consolidating Financial Data, continued Consolidating Balance Sheet (Dollars in millions) March 31, 2018 CSX Corporation CSX Transportation Eliminations and Other Consolidated ASSETS Current Assets Cash and Cash Equivalents $ 1,894 $ 81 $ 5 $ 1,980 Short-term Investments — — 10 10 Accounts Receivable - Net 2 253 790 1,045 Receivable from Affiliates 991 3,647 (4,638 ) — Materials and Supplies — 369 — 369 Other Current Assets (1 ) 127 12 138 Total Current Assets 2,886 4,477 (3,821 ) 3,542 Properties 1 41,230 2,872 44,103 Accumulated Depreciation (1 ) (10,772 ) (1,582 ) (12,355 ) Properties - Net — 30,458 1,290 31,748 Investments in Conrail — — 918 918 Affiliates and Other Companies (39 ) 817 18 796 Investments in Consolidated Subsidiaries 29,915 — (29,915 ) — Other Long-term Assets 52 629 (246 ) 435 Total Assets $ 32,814 $ 36,381 $ (31,756 ) $ 37,439 LIABILITIES AND SHAREHOLDERS' EQUITY Current Liabilities Accounts Payable $ 195 $ 674 $ 36 $ 905 Labor and Fringe Benefits Payable 37 384 22 443 Payable to Affiliates 4,763 366 (5,129 ) — Casualty, Environmental and Other Reserves — 93 13 106 Current Maturities of Long-term Debt — 18 1 19 Income and Other Taxes Payable (126 ) 381 19 274 Other Current Liabilities 2 142 — 144 Total Current Liabilities 4,871 2,058 (5,038 ) 1,891 Casualty, Environmental and Other Reserves — 215 43 258 Long-term Debt 13,036 732 — 13,768 Deferred Income Taxes - Net (113 ) 6,389 209 6,485 Other Long-term Liabilities 642 313 (309 ) 646 Total Liabilities $ 18,436 $ 9,707 $ (5,095 ) $ 23,048 Shareholders' Equity Common Stock, $1 Par Value $ 875 $ 181 $ (181 ) $ 875 Other Capital 215 5,097 (5,097 ) 215 Retained Earnings 13,873 21,392 (21,392 ) 13,873 Accumulated Other Comprehensive Loss (585 ) (9 ) 9 (585 ) Noncontrolling Interest — 13 — 13 Total Shareholders' Equity $ 14,378 $ 26,674 $ (26,661 ) $ 14,391 Total Liabilities and Shareholders' Equity $ 32,814 $ 36,381 $ (31,756 ) $ 37,439 Summarized Consolidating Financial Data, continued Consolidating Balance Sheet (Dollars in millions) December 31, 2017 CSX Corporation CSX Transportation Eliminations and Other Consolidated 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 Summarized Consolidating Financial Data, continued Consolidating Cash Flow Statements (Dollars in millions) Three Months 2018 CSX Corporation CSX Transportation Eliminations and Other Consolidated Operating Activities Net Cash Provided by (Used in) Operating Activities $ 691 $ 621 $ (346 ) $ 966 Investing Activities Property Additions — (339 ) (29 ) (368 ) Proceeds from Property Dispositions — 52 — 52 Purchases of Short-term Investments — — — — Proceeds from Sales of Short-term Investments — — 8 8 Other Investing Activities (1 ) (120 ) 113 (8 ) Net Cash Provided by (Used in) Investing Activities (1 ) (407 ) 92 (316 ) Financing Activities Long-term Debt Issued 2,000 — — 2,000 Long-term Debt Repaid — — — — Dividends Paid (194 ) (250 ) 250 (194 ) Shares Repurchased (836 ) — — (836 ) Other Financing Activities (40 ) (4 ) 3 (41 ) Net Cash Provided by (Used in) Financing Activities 930 (254 ) 253 929 Net Increase (Decrease) in Cash and Cash Equivalents 1,620 (40 ) (1 ) 1,579 Cash and Cash Equivalents at Beginning of Period 274 121 6 401 Cash and Cash Equivalents at End of Period $ 1,894 $ 81 $ 5 $ 1,980 NOTE 12. 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 ) Proceeds from Property Dispositions — 5 8 13 Purchases of Short-term Investments (75 ) — — (75 ) Proceeds from Sales of Short-term Investments 205 — — 205 Other Investing Activities (1 ) (29 ) 42 12 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 |