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 2018 CSX Corporation CSX Transportation Eliminations and Other Consolidated Revenue $ — $ 3,110 $ 19 $ 3,129 Expense (86 ) 1,952 (30 ) 1,836 Operating Income 86 1,158 49 1,293 Equity in Earnings of Subsidiaries 953 — (953 ) — Interest (Expense) / Benefit (190 ) (11 ) 39 (162 ) Other Income / (Expense) - Net 6 35 (22 ) 19 Earnings Before Income Taxes 855 1,182 (887 ) 1,150 Income Tax Benefit / (Expense) 39 (278 ) (17 ) (256 ) Net Earnings $ 894 $ 904 $ (904 ) $ 894 Total Comprehensive Earnings $ 901 $ 903 $ (903 ) $ 901 Third Quarter 2017 CSX Corporation CSX Transportation Eliminations and Other Consolidated Revenue $ — $ 2,725 $ 18 $ 2,743 Expense (129 ) 2,031 (27 ) 1,875 Operating Income 129 694 45 868 Equity in Earnings of Subsidiaries 472 — (472 ) — Interest (Expense) / Benefit (147 ) (3 ) 18 (132 ) Other Income / (Expense) - Net 1 19 (6 ) 14 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 Summarized Consolidating Financial Data, continued Consolidating Income Statements (Dollars in millions) Nine Months 2018 CSX Corporation CSX Transportation Eliminations and Other Consolidated Revenue $ — $ 9,050 $ 57 $ 9,107 Expense (248 ) 5,843 (108 ) 5,487 Operating Income 248 3,207 165 3,620 Equity in Earnings of Subsidiaries 2,653 — (2,653 ) — Interest (Expense) / Benefit (535 ) (28 ) 95 (468 ) Other Income / (Expense) - Net 16 87 (49 ) 54 Earnings Before Income Taxes 2,382 3,266 (2,442 ) 3,206 Income Tax (Expense) / Benefit 84 (776 ) (48 ) (740 ) Net Earnings $ 2,466 $ 2,490 $ (2,490 ) $ 2,466 Total Comprehensive Earnings $ 2,378 $ 2,484 $ (2,484 ) $ 2,378 Nine Months 2017 CSX Corporation CSX Transportation Eliminations and Other Consolidated Revenue $ — $ 8,490 $ 55 $ 8,545 Expense (171 ) 6,225 (103 ) 5,951 Operating Income 171 2,265 158 2,594 Equity in Earnings of Subsidiaries 1,506 — (1,506 ) — Interest (Expense) / Benefit (432 ) (21 ) 47 (406 ) Other Income / (Expense) - Net 6 (21 ) (14 ) (29 ) 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 Summarized Consolidating Financial Data, continued Consolidating Balance Sheet (Dollars in millions) September 30, 2018 CSX Corporation CSX Transportation Eliminations and Other Consolidated ASSETS Current Assets Cash and Cash Equivalents $ 537 $ 116 $ 10 $ 663 Short-term Investments 610 — 5 615 Accounts Receivable - Net 1 221 868 1,090 Receivable from Affiliates 960 5,256 (6,216 ) — Materials and Supplies — 283 — 283 Other Current Assets — 115 18 133 Total Current Assets 2,108 5,991 (5,315 ) 2,784 Properties 1 41,629 2,855 44,485 Accumulated Depreciation (1 ) (11,043 ) (1,570 ) (12,614 ) Properties - Net — 30,586 1,285 31,871 Investments in Conrail — — 941 941 Affiliates and Other Companies (39 ) 846 16 823 Investments in Consolidated Subsidiaries 31,288 — (31,288 ) — Other Long-term Assets 77 613 (248 ) 442 Total Assets $ 33,434 $ 38,036 $ (34,609 ) $ 36,861 LIABILITIES AND SHAREHOLDERS' EQUITY Current Liabilities Accounts Payable $ 189 $ 753 $ 40 $ 982 Labor and Fringe Benefits Payable 40 434 43 517 Payable to Affiliates 6,339 397 (6,736 ) — Casualty, Environmental and Other Reserves — 97 13 110 Current Maturities of Long-term Debt — 18 — 18 Income and Other Taxes Payable (415 ) 542 39 166 Other Current Liabilities 1 148 2 151 Total Current Liabilities 6,154 2,389 (6,599 ) 1,944 Casualty, Environmental and Other Reserves — 191 40 231 Long-term Debt 13,043 711 — 13,754 Deferred Income Taxes - Net (99 ) 6,484 199 6,584 Other Long-term Liabilities 617 300 (304 ) 613 Total Liabilities $ 19,715 $ 10,075 $ (6,664 ) $ 23,126 Shareholders' Equity Common Stock, $1 Par Value $ 844 $ 181 $ (181 ) $ 844 Other Capital 129 5,096 (5,096 ) 129 Retained Earnings 13,320 22,679 (22,679 ) 13,320 Accumulated Other Comprehensive Loss (574 ) (11 ) 11 (574 ) Noncontrolling Interest — 16 — 16 Total Shareholders' Equity $ 13,719 $ 27,961 $ (27,945 ) $ 13,735 Total Liabilities and Shareholders' Equity $ 33,434 $ 38,036 $ (34,609 ) $ 36,861 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) Nine Months 2018 CSX Corporation CSX Transportation Eliminations and Other Consolidated Operating Activities Net Cash Provided by (Used in) Operating Activities $ 2,417 $ 1,792 $ (803 ) $ 3,406 Investing Activities Property Additions — (1,134 ) (106 ) (1,240 ) Proceeds from Property Dispositions — 257 — 257 Purchases of Short-term Investments (609 ) — (2 ) (611 ) Proceeds from Sales of Short-term Investments — — 15 15 Other Investing Activities (1 ) (149 ) 142 (8 ) Net Cash Provided by (Used in) Investing Activities (610 ) (1,026 ) 49 (1,587 ) Financing Activities Long-term Debt Issued 2,000 — — 2,000 Long-term Debt Repaid — (19 ) — (19 ) Dividends Paid (570 ) (750 ) 750 (570 ) Shares Repurchased (2,816 ) — — (2,816 ) Accelerated Share Repurchase Pending Final Settlement (100 ) — — (100 ) Other Financing Activities (58 ) (2 ) 8 (52 ) Net Cash Provided by (Used in) Financing Activities (1,544 ) (771 ) 758 (1,557 ) Net Increase (Decrease) in Cash and Cash Equivalents 263 (5 ) 4 262 Cash and Cash Equivalents at Beginning of Period 274 121 6 401 Cash and Cash Equivalents at End of Period $ 537 $ 116 $ 10 $ 663 NOTE 12. 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 ) Proceeds from Property Dispositions — 38 — 38 Purchases of Short-term Investments (639 ) — (6 ) (645 ) Proceeds from Sales of Short-term Investments 955 — 2 957 Other Investing Activities (2 ) 60 (25 ) 33 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 |