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 2018 CSX Corporation CSX Transportation Eliminations and Other Consolidated Revenue $ — $ 3,083 $ 19 $ 3,102 Expense (84 ) 1,948 (45 ) 1,819 Operating Income 84 1,135 64 1,283 Equity in Earnings of Subsidiaries 942 — (942 ) — Interest (Expense) / Benefit (181 ) (8 ) 32 (157 ) Other Income / (Expense) - Net 6 29 (17 ) 18 Earnings Before Income Taxes 851 1,156 (863 ) 1,144 Income Tax Benefit / (Expense) 26 (274 ) (19 ) (267 ) Net Earnings $ 877 $ 882 $ (882 ) $ 877 Total Comprehensive Earnings $ 881 $ 881 $ (881 ) $ 881 Second Quarter 2017 CSX Corporation CSX Transportation Eliminations and Other Consolidated Revenue $ — $ 2,914 $ 19 $ 2,933 Expense 6 2,024 (54 ) 1,976 Operating Income (6 ) 890 73 957 Equity in Earnings of Subsidiaries 612 — (612 ) — Interest (Expense) / Benefit (143 ) (8 ) 14 (137 ) Other Income / (Expense) - Net 2 7 (2 ) 7 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 Summarized Consolidating Financial Data, continued Consolidating Income Statements (Dollars in millions) Six Months 2018 CSX Corporation CSX Transportation Eliminations and Other Consolidated Revenue $ — $ 5,940 $ 38 $ 5,978 Expense (162 ) 3,891 (78 ) 3,651 Operating Income 162 2,049 116 2,327 Equity in Earnings of Subsidiaries 1,700 — (1,700 ) — Interest (Expense) / Benefit (345 ) (17 ) 56 (306 ) Other Income / (Expense) - Net 10 52 (27 ) 35 Earnings Before Income Taxes 1,527 2,084 (1,555 ) 2,056 Income Tax (Expense) / Benefit 45 (498 ) (31 ) (484 ) Net Earnings $ 1,572 $ 1,586 $ (1,586 ) $ 1,572 Total Comprehensive Earnings $ 1,477 $ 1,581 $ (1,581 ) $ 1,477 Six Months 2017 CSX Corporation CSX Transportation Eliminations and Other Consolidated Revenue $ — $ 5,765 $ 37 $ 5,802 Expense (42 ) 4,194 (76 ) 4,076 Operating Income 42 1,571 113 1,726 Equity in Earnings of Subsidiaries 1,034 — (1,034 ) — Interest (Expense) / Benefit (285 ) (18 ) 29 (274 ) Other Income / (Expense) - Net 5 (40 ) (8 ) (43 ) 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 Summarized Consolidating Financial Data, continued Consolidating Balance Sheet (Dollars in millions) June 30, 2018 CSX Corporation CSX Transportation Eliminations and Other Consolidated ASSETS Current Assets Cash and Cash Equivalents $ 1,172 $ 143 $ 5 $ 1,320 Short-term Investments 75 — 8 83 Accounts Receivable - Net (6 ) 271 771 1,036 Receivable from Affiliates 1,005 4,360 (5,365 ) — Materials and Supplies — 326 — 326 Other Current Assets — 98 18 116 Total Current Assets 2,246 5,198 (4,563 ) 2,881 Properties 1 41,492 2,813 44,306 Accumulated Depreciation (1 ) (10,928 ) (1,530 ) (12,459 ) Properties - Net — 30,564 1,283 31,847 Investments in Conrail — — 931 931 Affiliates and Other Companies (39 ) 832 17 810 Investments in Consolidated Subsidiaries 30,585 — (30,585 ) — Other Long-term Assets 65 630 (240 ) 455 Total Assets $ 32,857 $ 37,224 $ (33,157 ) $ 36,924 LIABILITIES AND SHAREHOLDERS' EQUITY Current Liabilities Accounts Payable $ 93 $ 710 $ 49 $ 852 Labor and Fringe Benefits Payable 38 381 67 486 Payable to Affiliates 5,536 441 (5,977 ) — Casualty, Environmental and Other Reserves — 101 13 114 Current Maturities of Long-term Debt — 18 1 19 Income and Other Taxes Payable (389 ) 480 32 123 Other Current Liabilities 2 126 10 138 Total Current Liabilities 5,280 2,257 (5,805 ) 1,732 Casualty, Environmental and Other Reserves — 190 42 232 Long-term Debt 13,039 730 — 13,769 Deferred Income Taxes - Net (109 ) 6,436 205 6,532 Other Long-term Liabilities 638 305 (307 ) 636 Total Liabilities $ 18,848 $ 9,918 $ (5,865 ) $ 22,901 Shareholders' Equity Common Stock, $1 Par Value $ 859 $ 181 $ (181 ) $ 859 Other Capital 127 5,096 (5,096 ) 127 Retained Earnings 13,604 22,025 (22,025 ) 13,604 Accumulated Other Comprehensive Loss (581 ) (10 ) 10 (581 ) Noncontrolling Interest — 14 — 14 Total Shareholders' Equity $ 14,009 $ 27,306 $ (27,292 ) $ 14,023 Total Liabilities and Shareholders' Equity $ 32,857 $ 37,224 $ (33,157 ) $ 36,924 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) Six Months 2018 CSX Corporation CSX Transportation Eliminations and Other Consolidated Operating Activities Net Cash Provided by (Used in) Operating Activities $ 1,311 $ 1,245 $ (547 ) $ 2,009 Investing Activities Property Additions — (762 ) (61 ) (823 ) Proceeds from Property Dispositions — 141 — 141 Purchases of Short-term Investments (75 ) — (2 ) (77 ) Proceeds from Sales of Short-term Investments — — 12 12 Other Investing Activities (1 ) (99 ) 92 (8 ) Net Cash Provided by (Used in) Investing Activities (76 ) (720 ) 41 (755 ) Financing Activities Long-term Debt Issued 2,000 — — 2,000 Long-term Debt Repaid — — — — Dividends Paid (384 ) (500 ) 500 (384 ) Shares Repurchased (1,810 ) — — (1,810 ) Accelerated Share Repurchase Pending Final Settlement (90 ) — — (90 ) Other Financing Activities (53 ) (3 ) 5 (51 ) Net Cash Provided by (Used in) Financing Activities (337 ) (503 ) 505 (335 ) Net Increase (Decrease) in Cash and Cash Equivalents 898 22 (1 ) 919 Cash and Cash Equivalents at Beginning of Period 274 121 6 401 Cash and Cash Equivalents at End of Period $ 1,172 $ 143 $ 5 $ 1,320 NOTE 12. 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 ) Proceeds from Property Dispositions — 16 — 16 Purchases of Short-term Investments (539 ) — (6 ) (545 ) Proceeds from Sales of Short-term Investments 490 — 2 492 Other Investing Activities (2 ) 35 (8 ) 25 Net Cash 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 |