Condensed Consolidating Financial Information | Condensed Consolidating Financial Information Pursuant to Securities and Exchange Commission (“SEC”) Regulation S-X Rule 3-10 “Financial statements of guarantors and issuers of guaranteed securities registered or being registered”, the Company is required to provide condensed consolidating financial information for issuers of certain of its senior notes that are guaranteed. As of December 31, 2017 , KCS had outstanding $2,093.5 million senior notes due through 2045 . The senior notes are unsecured obligations of KCS, and are also jointly and severally and fully and unconditionally guaranteed on an unsecured senior basis by KCSR and certain wholly-owned domestic subsidiaries of KCS. As a result, the Company is providing the following condensed consolidating financial information (in millions) . Condensed Consolidating Statements of Comprehensive Income - KCS Notes 2017 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated KCS Revenues $ — $ 1,244.7 $ 1,359.0 $ (20.8 ) $ 2,582.9 Operating expenses 5.7 882.2 791.0 (17.6 ) 1,661.3 Operating income (loss) (5.7 ) 362.5 568.0 (3.2 ) 921.6 Equity in net earnings of affiliates 974.8 6.4 9.6 (979.3 ) 11.5 Interest expense (81.3 ) (72.2 ) (34.4 ) 87.7 (100.2 ) Debt retirement and exchange costs — — — — — Foreign exchange gain — — 41.7 — 41.7 Other income (expense), net 86.7 (0.6 ) 1.2 (87.6 ) (0.3 ) Income before income taxes 974.5 296.1 586.1 (982.4 ) 874.3 Income tax expense (benefit) 9.9 (353.1 ) 254.2 (0.6 ) (89.6 ) Net income 964.6 649.2 331.9 (981.8 ) 963.9 Less: Net income attributable to noncontrolling interest — — 1.9 — 1.9 Net income attributable to Kansas City Southern and subsidiaries 964.6 649.2 330.0 (981.8 ) 962.0 Other comprehensive income (loss) (6.7 ) — 0.5 (0.5 ) (6.7 ) Comprehensive income attributable to Kansas City Southern and subsidiaries $ 957.9 $ 649.2 $ 330.5 $ (982.3 ) $ 955.3 Condensed Consolidating Statements of Comprehensive Income - KCS Notes—(Continued) 2016 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated KCS Revenues $ — $ 1,101.3 $ 1,252.5 $ (19.6 ) $ 2,334.2 Operating expenses 4.7 794.7 734.0 (17.7 ) 1,515.7 Operating income (loss) (4.7 ) 306.6 518.5 (1.9 ) 818.5 Equity in net earnings of affiliates 468.5 5.3 12.7 (471.9 ) 14.6 Interest expense (81.9 ) (83.0 ) (63.1 ) 130.3 (97.7 ) Debt retirement and exchange costs — — — — — Foreign exchange loss — — (72.0 ) — (72.0 ) Other income (expense), net 104.4 (0.2 ) 24.1 (129.0 ) (0.7 ) Income before income taxes 486.3 228.7 420.2 (472.5 ) 662.7 Income tax expense 7.1 87.4 89.2 (0.9 ) 182.8 Net income 479.2 141.3 331.0 (471.6 ) 479.9 Less: Net income attributable to noncontrolling interest — — 1.8 — 1.8 Net income attributable to Kansas City Southern and subsidiaries 479.2 141.3 329.2 (471.6 ) 478.1 Other comprehensive loss (1.5 ) — (2.5 ) 2.5 (1.5 ) Comprehensive income attributable to Kansas City Southern and subsidiaries $ 477.7 $ 141.3 $ 326.7 $ (469.1 ) $ 476.6 2015 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated KCS Revenues $ — $ 1,135.9 $ 1,302.3 $ (19.4 ) $ 2,418.8 Operating expenses 4.6 779.7 849.3 (18.6 ) 1,615.0 Operating income (loss) (4.6 ) 356.2 453.0 (0.8 ) 803.8 Equity in net earnings of affiliates 464.0 5.6 16.5 (467.8 ) 18.3 Interest expense (4.6 ) (84.9 ) (40.1 ) 47.7 (81.9 ) Debt retirement and exchange costs 0.1 (5.2 ) (2.5 ) — (7.6 ) Foreign exchange loss — — (56.6 ) — (56.6 ) Other income (expense), net 45.9 (3.1 ) 1.4 (47.6 ) (3.4 ) Income before income taxes 500.8 268.6 371.7 (468.5 ) 672.6 Income tax expense 16.5 98.3 72.5 — 187.3 Net income 484.3 170.3 299.2 (468.5 ) 485.3 Less: Net income attributable to noncontrolling interest — — 1.8 — 1.8 Net income attributable to Kansas City Southern and subsidiaries 484.3 170.3 297.4 (468.5 ) 483.5 Other comprehensive loss (1.5 ) — (2.2 ) 2.2 (1.5 ) Comprehensive income attributable to Kansas City Southern and subsidiaries $ 482.8 $ 170.3 $ 295.2 $ (466.3 ) $ 482.0 Condensed Consolidating Balance Sheets - KCS Notes December 31, 2017 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated KCS Assets: Current assets $ 292.0 $ 222.9 $ 475.5 $ (310.3 ) $ 680.1 Investments — 3.9 40.7 — 44.6 Investments in consolidated subsidiaries 4,462.4 184.2 — (4,646.6 ) — Property and equipment (including concession assets), net — 4,454.8 3,954.9 (5.9 ) 8,403.8 Other assets 2,159.6 46.8 252.5 (2,388.7 ) 70.2 Total assets $ 6,914.0 $ 4,912.6 $ 4,723.6 $ (7,351.5 ) $ 9,198.7 Liabilities and equity: Current liabilities $ 277.9 $ 673.6 $ 332.0 $ (311.8 ) $ 971.7 Long-term debt 2,066.8 1,517.2 1,040.3 (2,388.8 ) 2,235.5 Deferred income taxes (7.1 ) 818.8 177.0 (1.5 ) 987.2 Other liabilities 13.5 70.3 55.1 — 138.9 Stockholders’ equity 4,562.9 1,832.7 2,802.7 (4,649.4 ) 4,548.9 Noncontrolling interest — — 316.5 — 316.5 Total liabilities and equity $ 6,914.0 $ 4,912.6 $ 4,723.6 $ (7,351.5 ) $ 9,198.7 December 31, 2016 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated KCS Assets: Current assets $ 18.3 $ 275.4 $ 389.6 $ (35.3 ) $ 648.0 Investments — 3.9 29.0 — 32.9 Investments in consolidated subsidiaries 3,497.7 179.1 — (3,676.8 ) — Property and equipment (including concession assets), net — 4,203.6 3,868.8 (2.7 ) 8,069.7 Other assets 2,767.9 43.0 252.6 (2,996.6 ) 66.9 Total assets $ 6,283.9 $ 4,705.0 $ 4,540.0 $ (6,711.4 ) $ 8,817.5 Liabilities and equity: Current liabilities $ 87.3 $ 432.8 $ 261.0 $ (36.7 ) $ 744.4 Long-term debt 2,064.3 1,928.9 1,274.9 (2,996.6 ) 2,271.5 Deferred income taxes 26.9 1,075.3 188.0 (0.9 ) 1,289.3 Other liabilities 4.0 86.3 17.5 — 107.8 Stockholders’ equity 4,101.4 1,181.7 2,484.0 (3,677.2 ) 4,089.9 Noncontrolling interest — — 314.6 — 314.6 Total liabilities and equity $ 6,283.9 $ 4,705.0 $ 4,540.0 $ (6,711.4 ) $ 8,817.5 Condensed Consolidating Statements of Cash Flows - KCS Notes 2017 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated KCS Operating activities: Net cash provided $ 220.4 $ 557.0 $ 266.9 $ (15.9 ) $ 1,028.4 Investing activities: Capital expenditures — (375.5 ) (209.9 ) — (585.4 ) Purchase or replacement of equipment under operating leases — (42.6 ) — — (42.6 ) Property investments in MSLLC — — (26.0 ) — (26.0 ) Investments in and advances to affiliates (0.6 ) (0.6 ) (20.4 ) 1.2 (20.4 ) Proceeds from repayment of loans to affiliates 12,241.7 — — (12,241.7 ) — Loans to affiliates (12,102.6 ) — — 12,102.6 — Proceeds from disposal of property — 6.0 2.8 — 8.8 Other investing activities — (17.2 ) (1.7 ) 3.4 (15.5 ) Net cash provided (used) 138.5 (429.9 ) (255.2 ) (134.5 ) (681.1 ) Financing activities: Proceeds from short-term borrowings 12,102.6 — — — 12,102.6 Repayment of short-term borrowings (11,943.6 ) — — — (11,943.6 ) Repayment of long-term debt — (3.6 ) (21.8 ) — (25.4 ) Dividends paid (142.5 ) — (12.5 ) 12.5 (142.5 ) Shares repurchased (375.6 ) — — — (375.6 ) Proceeds from loans from affiliates — 12,102.6 — (12,102.6 ) — Repayment of loans from affiliates — (12,241.7 ) — 12,241.7 — Contributions from affiliates — 0.6 0.6 (1.2 ) — Other financing activities 0.7 — — — 0.7 Net cash used (358.4 ) (142.1 ) (33.7 ) 150.4 (383.8 ) Cash and cash equivalents: Net increase (decrease) 0.5 (15.0 ) (22.0 ) — (36.5 ) At beginning of year 0.2 32.6 137.8 — 170.6 At end of year $ 0.7 $ 17.6 $ 115.8 $ — $ 134.1 Condensed Consolidating Statements of Cash Flows - KCS Notes—(Continued) 2016 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated KCS Operating activities: Net cash provided $ 434.1 $ 236.0 $ 482.7 $ (233.8 ) $ 919.0 Investing activities: Capital expenditures — (372.8 ) (190.8 ) — (563.6 ) Purchase or replacement of equipment under operating leases — (26.6 ) — — (26.6 ) Property investments in MSLLC — — (33.1 ) — (33.1 ) Investments in and advances to affiliates (153.4 ) (6.5 ) (0.9 ) 159.9 (0.9 ) Proceeds from repayment of loans to affiliates 9,067.7 — — (9,067.7 ) — Loans to affiliates (9,123.4 ) — — 9,123.4 — Proceeds from disposal of property — 2.0 3.1 (0.1 ) 5.0 Other investing activities — (14.9 ) 3.9 2.0 (9.0 ) Net cash used (209.1 ) (418.8 ) (217.8 ) 217.5 (628.2 ) Financing activities: Proceeds from short-term borrowings 8,698.7 243.5 — (243.5 ) 8,698.7 Repayment of short-term borrowings (8,597.9 ) (243.5 ) — 243.5 (8,597.9 ) Proceeds from issuance of long-term debt 248.7 — — — 248.7 Repayment of long-term debt (244.8 ) (3.5 ) (28.1 ) — (276.4 ) Dividends paid (142.8 ) — (230.2 ) 230.2 (142.8 ) Shares repurchased (185.4 ) — — — (185.4 ) Proceeds from loans from affiliates — 8,879.9 — (8,879.9 ) — Repayment of loans from affiliates — (8,824.2 ) — 8,824.2 — Contribution from affiliates — 153.1 6.8 (159.9 ) — Other financing activities (1.5 ) (0.1 ) (1.8 ) 1.7 (1.7 ) Net cash provided (used) (225.0 ) 205.2 (253.3 ) 16.3 (256.8 ) Cash and cash equivalents: Net increase — 22.4 11.6 — 34.0 At beginning of year 0.2 10.2 126.2 — 136.6 At end of year $ 0.2 $ 32.6 $ 137.8 $ — $ 170.6 Condensed Consolidating Statements of Cash Flows - KCS Notes—(Continued) 2015 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated KCS Operating activities: Net cash provided $ 45.2 $ 356.6 $ 526.0 $ (18.6 ) $ 909.2 Investing activities: Capital expenditures — (382.8 ) (305.2 ) — (688.0 ) Purchase or replacement of equipment under operating leases — (82.8 ) (61.4 ) — (144.2 ) Property investments in MSLLC — — (17.4 ) — (17.4 ) Investments in and advances to affiliates (0.7 ) (0.7 ) (0.7 ) 1.4 (0.7 ) Proceeds from repayment of loans to affiliates 293.9 — — (293.9 ) — Loans to affiliates (80.0 ) — — 80.0 — Proceeds from disposal of property — 1.3 3.6 (0.3 ) 4.6 Other investing activities (0.1 ) (32.0 ) 3.6 1.2 (27.3 ) Net cash provided (used) 213.1 (497.0 ) (377.5 ) (211.6 ) (873.0 ) Financing activities: Proceeds from short-term borrowings 80.0 10,786.2 — — 10,866.2 Repayment of short-term borrowings — (10,937.3 ) (300.0 ) — (11,237.3 ) Proceeds from issuance of long-term debt — 663.7 40.0 (80.0 ) 623.7 Repayment of long-term debt — (88.4 ) (61.4 ) — (149.8 ) Dividends paid (140.1 ) — (17.8 ) 17.8 (140.1 ) Shares repurchased (194.2 ) — — — (194.2 ) Repayment of loans from affiliates — (293.9 ) — 293.9 — Other financing activities (4.0 ) (9.2 ) (1.4 ) (1.5 ) (16.1 ) Net cash provided (used) (258.3 ) 121.1 (340.6 ) 230.2 (247.6 ) Cash and cash equivalents: Net decrease — (19.3 ) (192.1 ) — (211.4 ) At beginning of year 0.2 29.5 318.3 — 348.0 At end of year $ 0.2 $ 10.2 $ 126.2 $ — $ 136.6 As of December 31, 2017 , KCSR had outstanding $2.9 million principal amount of senior notes due through 2045. The senior notes are unsecured obligations of KCSR, and are also jointly and severally and fully and unconditionally guaranteed on an unsecured senior basis by KCS and certain wholly-owned domestic subsidiaries. As a result, the Company is providing the following condensed consolidating financial information (in millions) . Condensed Consolidating Statements of Comprehensive Income - KCSR Notes 2017 Parent KCSR Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated KCS Revenues $ — $ 1,220.8 $ 43.5 $ 1,359.0 $ (40.4 ) $ 2,582.9 Operating expenses 5.7 862.8 39.1 791.0 (37.3 ) 1,661.3 Operating income (loss) (5.7 ) 358.0 4.4 568.0 (3.1 ) 921.6 Equity in net earnings of affiliates 974.8 19.0 4.5 9.6 (996.4 ) 11.5 Interest expense (81.3 ) (72.2 ) — (34.4 ) 87.7 (100.2 ) Debt retirement and exchange costs — — — — — — Foreign exchange gain — — — 41.7 — 41.7 Other income (expense), net 86.7 (0.6 ) — 1.2 (87.6 ) (0.3 ) Income before income taxes 974.5 304.2 8.9 586.1 (999.4 ) 874.3 Income tax expense (benefit) 9.9 (310.6 ) (42.5 ) 254.2 (0.6 ) (89.6 ) Net income 964.6 614.8 51.4 331.9 (998.8 ) 963.9 Less: Net income attributable to noncontrolling interest — — — 1.9 — 1.9 Net income attributable to Kansas City Southern and subsidiaries 964.6 614.8 51.4 330.0 (998.8 ) 962.0 Other comprehensive income (loss) (6.7 ) — — 0.5 (0.5 ) (6.7 ) Comprehensive income attributable to Kansas City Southern and subsidiaries $ 957.9 $ 614.8 $ 51.4 $ 330.5 $ (999.3 ) $ 955.3 Condensed Consolidating Statements of Comprehensive Income - KCSR Notes—(Continued) 2016 Parent KCSR Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated KCS Revenues $ — $ 1,077.3 $ 43.7 $ 1,252.5 $ (39.3 ) $ 2,334.2 Operating expenses 4.7 776.3 38.1 734.0 (37.4 ) 1,515.7 Operating income (loss) (4.7 ) 301.0 5.6 518.5 (1.9 ) 818.5 Equity in net earnings (losses) of affiliates 468.5 (0.2 ) 3.5 12.7 (469.9 ) 14.6 Interest expense (81.9 ) (83.0 ) — (63.1 ) 130.3 (97.7 ) Debt retirement and exchange costs — — — — — — Foreign exchange loss — — — (72.0 ) — (72.0 ) Other income (expense), net 104.4 (0.2 ) — 24.1 (129.0 ) (0.7 ) Income before income taxes 486.3 217.6 9.1 420.2 (470.5 ) 662.7 Income tax expense 7.1 84.3 3.1 89.2 (0.9 ) 182.8 Net income 479.2 133.3 6.0 331.0 (469.6 ) 479.9 Less: Net income attributable to noncontrolling interest — — — 1.8 — 1.8 Net income attributable to Kansas City Southern and subsidiaries 479.2 133.3 6.0 329.2 (469.6 ) 478.1 Other comprehensive loss (1.5 ) — — (2.5 ) 2.5 (1.5 ) Comprehensive income attributable to Kansas City Southern and subsidiaries $ 477.7 $ 133.3 $ 6.0 $ 326.7 $ (467.1 ) $ 476.6 Condensed Consolidating Statements of Comprehensive Income - KCSR Notes—(Continued) 2015 Parent KCSR Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated KCS Revenues $ — $ 1,112.5 $ 42.1 $ 1,302.3 $ (38.1 ) $ 2,418.8 Operating expenses 4.6 760.4 38.0 849.3 (37.3 ) 1,615.0 Operating income (loss) (4.6 ) 352.1 4.1 453.0 (0.8 ) 803.8 Equity in net earnings (losses) of affiliates 464.0 (1.4 ) 3.7 16.5 (464.5 ) 18.3 Interest expense (4.6 ) (84.8 ) (0.1 ) (40.1 ) 47.7 (81.9 ) Debt retirement and exchange costs 0.1 (5.2 ) — (2.5 ) — (7.6 ) Foreign exchange loss — — — (56.6 ) — (56.6 ) Other income (expense), net 45.9 (3.2 ) 0.1 1.4 (47.6 ) (3.4 ) Income before income taxes 500.8 257.5 7.8 371.7 (465.2 ) 672.6 Income tax expense 16.5 95.2 3.1 72.5 — 187.3 Net income 484.3 162.3 4.7 299.2 (465.2 ) 485.3 Less: Net income attributable to noncontrolling interest — — — 1.8 — 1.8 Net income attributable to Kansas City Southern and subsidiaries 484.3 162.3 4.7 297.4 (465.2 ) 483.5 Other comprehensive loss (1.5 ) — — (2.2 ) 2.2 (1.5 ) Comprehensive income attributable to Kansas City Southern and subsidiaries $ 482.8 $ 162.3 $ 4.7 $ 295.2 $ (463.0 ) $ 482.0 Condensed Consolidating Balance Sheets - KCSR Notes December 31, 2017 Parent KCSR Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated KCS Assets: Current assets $ 292.0 $ 214.1 $ 8.8 $ 475.5 $ (310.3 ) $ 680.1 Investments — 3.9 — 40.7 — 44.6 Investments in consolidated subsidiaries 4,462.4 7.4 182.2 — (4,652.0 ) — Property and equipment (including concession assets), net — 4,283.2 171.6 3,954.9 (5.9 ) 8,403.8 Other assets 2,159.6 46.8 — 252.5 (2,388.7 ) 70.2 Total assets $ 6,914.0 $ 4,555.4 $ 362.6 $ 4,723.6 $ (7,356.9 ) $ 9,198.7 Liabilities and equity: Current liabilities $ 277.9 $ 578.7 $ 94.9 $ 332.0 $ (311.8 ) $ 971.7 Long-term debt 2,066.8 1,517.2 — 1,040.3 (2,388.8 ) 2,235.5 Deferred income taxes (7.1 ) 734.8 84.0 177.0 (1.5 ) 987.2 Other liabilities 13.5 70.0 0.3 55.1 — 138.9 Stockholders’ equity 4,562.9 1,654.7 183.4 2,802.7 (4,654.8 ) 4,548.9 Noncontrolling interest — — — 316.5 — 316.5 Total liabilities and equity $ 6,914.0 $ 4,555.4 $ 362.6 $ 4,723.6 $ (7,356.9 ) $ 9,198.7 December 31, 2016 Parent KCSR Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated KCS Assets: Current assets $ 18.3 $ 271.8 $ 4.6 $ 389.6 $ (36.3 ) $ 648.0 Investments — 3.9 — 29.0 — 32.9 Investments in consolidated subsidiaries 3,497.7 (9.8 ) 177.1 — (3,665.0 ) — Property and equipment (including concession assets), net — 4,024.5 179.1 3,868.8 (2.7 ) 8,069.7 Other assets 2,767.9 43.0 — 252.6 (2,996.6 ) 66.9 Total assets $ 6,283.9 $ 4,333.4 $ 360.8 $ 4,540.0 $ (6,700.6 ) $ 8,817.5 Liabilities and equity: Current liabilities $ 87.3 $ 342.1 $ 91.7 $ 261.0 $ (37.7 ) $ 744.4 Long-term debt 2,064.3 1,928.8 0.1 1,274.9 (2,996.6 ) 2,271.5 Deferred income taxes 26.9 937.7 137.6 188.0 (0.9 ) 1,289.3 Other liabilities 4.0 86.2 0.1 17.5 — 107.8 Stockholders’ equity 4,101.4 1,038.6 131.3 2,484.0 (3,665.4 ) 4,089.9 Noncontrolling interest — — — 314.6 — 314.6 Total liabilities and equity $ 6,283.9 $ 4,333.4 $ 360.8 $ 4,540.0 $ (6,700.6 ) $ 8,817.5 Condensed Consolidating Statements of Cash Flows - KCSR Notes 2017 Parent KCSR Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated KCS Operating activities: Net cash provided $ 220.4 $ 556.6 $ 0.4 $ 266.9 $ (15.9 ) $ 1,028.4 Investing activities: Capital expenditures — (375.2 ) (0.3 ) (209.9 ) — (585.4 ) Purchase or replacement of equipment under operating leases — (42.6 ) — — — (42.6 ) Property investments in MSLLC — — — (26.0 ) — (26.0 ) Investments in and advances to affiliates (0.6 ) — (0.6 ) (20.4 ) 1.2 (20.4 ) Proceeds from repayment of loans to affiliates 12,241.7 — — — (12,241.7 ) — Loans to affiliates (12,102.6 ) — — — 12,102.6 — Proceeds from disposal of property — 6.0 — 2.8 — 8.8 Other investing activities — (17.2 ) — (1.7 ) 3.4 (15.5 ) Net cash provided (used) 138.5 (429.0 ) (0.9 ) (255.2 ) (134.5 ) (681.1 ) Financing activities: Proceeds from short-term borrowings 12,102.6 — — — — 12,102.6 Repayment of short-term borrowings (11,943.6 ) — — — — (11,943.6 ) Repayment of long-term debt — (3.5 ) (0.1 ) (21.8 ) — (25.4 ) Dividends paid (142.5 ) — — (12.5 ) 12.5 (142.5 ) Shares repurchased (375.6 ) — — — — (375.6 ) Proceeds from loans from affiliates — 12,102.6 — — (12,102.6 ) — Repayment of loans from affiliates — (12,241.7 ) — — 12,241.7 — Contributions from affiliates — — 0.6 0.6 (1.2 ) — Other financing activities 0.7 — — — — 0.7 Net cash provided (used) (358.4 ) (142.6 ) 0.5 (33.7 ) 150.4 (383.8 ) Cash and cash equivalents: Net increase (decrease) 0.5 (15.0 ) — (22.0 ) — (36.5 ) At beginning of year 0.2 32.6 — 137.8 — 170.6 At end of year $ 0.7 $ 17.6 $ — $ 115.8 $ — $ 134.1 Condensed Consolidating Statements of Cash Flows - KCSR Notes—(Continued) 2016 Parent KCSR Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated KCS Operating activities: Net cash provided $ 434.1 $ 235.4 $ 0.6 $ 482.7 $ (233.8 ) $ 919.0 Investing activities: Capital expenditures — (372.2 ) (0.6 ) (190.8 ) — (563.6 ) Purchase or replacement of equipment under operating leases — (26.6 ) — — — (26.6 ) Property investments in MSLLC — — — (33.1 ) — (33.1 ) Investments in and advances to affiliates (153.4 ) — (6.5 ) (0.9 ) 159.9 (0.9 ) Proceeds from repayment of loans to affiliates 9,067.7 — — — (9,067.7 ) — Loans to affiliates (9,123.4 ) — — — 9,123.4 — Proceeds from disposal of property — 2.0 — 3.1 (0.1 ) 5.0 Other investing activities — (14.9 ) — 3.9 2.0 (9.0 ) Net cash used (209.1 ) (411.7 ) (7.1 ) (217.8 ) 217.5 (628.2 ) Financing activities: Proceeds from short-term borrowings 8,698.7 243.5 — — (243.5 ) 8,698.7 Repayment of short-term borrowings (8,597.9 ) (243.5 ) — — 243.5 (8,597.9 ) Proceeds from issuance of long-term debt 248.7 — — — — 248.7 Repayment of long-term debt (244.8 ) (3.4 ) (0.1 ) (28.1 ) — (276.4 ) Dividends paid (142.8 ) — — (230.2 ) 230.2 (142.8 ) Shares repurchased (185.4 ) — — — — (185.4 ) Proceeds from loans from affiliates — 8,879.9 — — (8,879.9 ) — Repayment of loans from affiliates — (8,824.2 ) — — 8,824.2 — Contribution from affiliates — 146.6 6.5 6.8 (159.9 ) — Other financing activities (1.5 ) (0.1 ) — (1.8 ) 1.7 (1.7 ) Net cash provided (used) (225.0 ) 198.8 6.4 (253.3 ) 16.3 (256.8 ) Cash and cash equivalents: Net increase (decrease) — 22.5 (0.1 ) 11.6 — 34.0 At beginning of year 0.2 10.1 0.1 126.2 — 136.6 At end of year $ 0.2 $ 32.6 $ — $ 137.8 $ — $ 170.6 Condensed Consolidating Statements of Cash Flows - KCSR Notes—(Continued) 2015 Parent KCSR Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated KCS Operating activities: Net cash provided $ 45.2 $ 355.6 $ 1.0 $ 526.0 $ (18.6 ) $ 909.2 Investing activities: Capital expenditures — (381.5 ) (1.3 ) (305.2 ) — (688.0 ) Purchase or replacement of equipment under operating leases — (82.8 ) — (61.4 ) — (144.2 ) Property investments in MSLLC — — — (17.4 ) — (17.4 ) Investments in and advances to affiliates (0.7 ) — (0.7 ) (0.7 ) 1.4 (0.7 ) Proceeds from repayment of loans to affiliates 293.9 — — — (293.9 ) — Loans to affiliates (80.0 ) — — — 80.0 — Proceeds from disposal of property — 1.3 — 3.6 (0.3 ) 4.6 Other investing activities (0.1 ) (32.0 ) — 3.6 1.2 (27.3 ) Net cash provided (used) 213.1 (495.0 ) (2.0 ) (377.5 ) (211.6 ) (873.0 ) Financing activities: Proceeds from short-term borrowings 80.0 10,786.2 — — — 10,866.2 Repayment of short-term borrowings — (10,937.3 ) — (300.0 ) — (11,237.3 ) Proceeds from issuance of long-term debt — 663.7 — 40.0 (80.0 ) 623.7 Repayment of long-term debt — (88.3 ) (0.1 ) (61.4 ) — (149.8 ) Dividends paid (140.1 ) — — (17.8 ) 17.8 (140.1 ) Shares repurchased (194.2 ) — — — — (194.2 ) Repayment of loans from affiliates — (293.9 ) — — 293.9 — Other financing activities (4.0 ) (9.9 ) 0.7 (1.4 ) (1.5 ) (16.1 ) Net cash provided (used) (258.3 ) 120.5 0.6 (340.6 ) 230.2 (247.6 ) Cash and cash equivalents: Net decrease — (18.9 ) (0.4 ) (192.1 ) — (211.4 ) At beginning of year 0.2 29.0 0.5 318.3 — 348.0 At end of year $ 0.2 $ 10.1 $ 0.1 $ 126.2 $ — $ 136.6 |