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 18. Summarized Consolidating Financial Data, continued Consolidating Income Statements (Dollars in Millions) Fiscal Year Ended December 2019 CSX Corporation CSX Transportation Eliminations and Other CSX Consolidated Revenue $ — $ 11,856 $ 81 $ 11,937 Expense (549 ) 7,688 (167 ) 6,972 Operating Income 549 4,168 248 4,965 Equity in Earnings of Subsidiaries 3,505 — (3,505 ) — Interest Expense (878 ) (42 ) 183 (737 ) Other Income - Net 25 207 (144 ) 88 Earnings Before Income Taxes 3,201 4,333 (3,218 ) 4,316 Income Tax Benefit (Expense) 130 (1,009 ) (106 ) (985 ) Net Earnings $ 3,331 $ 3,324 $ (3,324 ) $ 3,331 Total Comprehensive Earnings $ 3,317 $ 3,306 $ (3,306 ) $ 3,317 Fiscal Year Ended December 2018 Revenue $ — $ 12,174 $ 76 $ 12,250 Expense (344 ) 7,868 (143 ) 7,381 Operating Income 344 4,306 219 4,869 Equity in Earnings of Subsidiaries 3,580 — (3,580 ) — Interest Expense (742 ) (39 ) 142 (639 ) Other Income - Net 24 152 (102 ) 74 Earnings Before Income Taxes 3,206 4,419 (3,321 ) 4,304 Income Tax Benefit (Expense) 103 (1,036 ) (62 ) (995 ) Net Earnings $ 3,309 $ 3,383 $ (3,383 ) $ 3,309 Total Comprehensive Earnings $ 3,134 $ 3,441 $ (3,441 ) $ 3,134 Fiscal Year Ended December 2017 Revenue $ — $ 11,334 $ 74 $ 11,408 Expense (158 ) 8,009 (163 ) 7,688 Operating Income 158 3,325 237 3,720 Equity in Earnings of Subsidiaries 5,810 — (5,810 ) — Interest Expense (582 ) (29 ) 65 (546 ) Other Income - Net 7 (19 ) (20 ) (32 ) 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 NOTE 18. Summarized Consolidating Financial Data, continued Consolidating Balance Sheets (Dollars in Millions) As of December 31, 2019 CSX Corporation CSX Transportation Eliminations and Other CSX ASSETS Current Assets: Cash and Cash Equivalents $ 814 $ 136 $ 8 $ 958 Short-term Investments 989 — 7 996 Accounts Receivable - Net 4 969 13 986 Receivable from Affiliates 1,054 7,405 (8,459 ) — Materials and Supplies — 261 — 261 Other Current Assets 26 30 21 77 Total Current Assets 2,887 8,801 (8,410 ) 3,278 Properties 1 42,110 2,989 45,100 Accumulated Depreciation (1 ) (11,199 ) (1,732 ) (12,932 ) Properties - Net — 30,911 1,257 32,168 Investments in Conrail — — 982 982 Affiliates and Other Companies (39 ) 923 13 897 Investment in Consolidated Subsidiaries 34,528 — (34,528 ) — Right of Use Lease Asset — 514 18 532 Other Long-term Assets 3 629 (232 ) 400 Total Assets $ 37,379 $ 41,778 $ (40,900 ) $ 38,257 LIABILITIES AND SHAREHOLDERS' EQUITY Current Liabilities: Accounts Payable $ 153 $ 830 $ 60 $ 1,043 Labor and Fringe Benefits Payable 38 386 65 489 Payable to Affiliates 9,552 574 (10,126 ) — Casualty, Environmental and Other Reserves — 87 13 100 Current Maturities of Long-term Debt — 245 — 245 Income and Other Taxes Payable (286 ) 340 15 69 Other Current Liabilities — 192 13 205 Total Current Liabilities 9,457 2,654 (9,960 ) 2,151 Casualty, Environmental and Other Reserves — 169 36 205 Long-term Debt 15,534 459 — 15,993 Deferred Income Taxes - Net (152 ) 6,827 286 6,961 Long-term Lease Liability — 481 12 493 Other Long-term Liabilities 692 215 (316 ) 591 Total Liabilities 25,531 10,805 (9,942 ) 26,394 Shareholders' Equity: Common Stock, $1 Par Value 773 181 (181 ) 773 Other Capital 346 5,096 (5,096 ) 346 Retained Earnings 11,404 25,646 (25,646 ) 11,404 Accumulated Other Comprehensive Loss (675 ) 35 (35 ) (675 ) Noncontrolling Minority Interest — 15 — 15 Total Shareholders' Equity 11,848 30,973 (30,958 ) 11,863 Total Liabilities and Shareholders' Equity $ 37,379 $ 41,778 $ (40,900 ) $ 38,257 NOTE 18. Summarized Consolidating Financial Data, continued Consolidating Balance Sheets (Dollars in Millions) As of December 31, 2018 CSX Corporation CSX Transportation Eliminations and Other CSX ASSETS Current Assets Cash and Cash Equivalents $ 716 $ 130 $ 12 $ 858 Short-term Investments 250 — 3 253 Accounts Receivable - Net 1 1,003 6 1,010 Receivable from Affiliates 1,020 5,214 (6,234 ) — Materials and Supplies — 263 — 263 Other Current Assets 63 104 14 181 Total Current Assets 2,050 6,714 (6,199 ) 2,565 Properties 1 41,897 2,907 44,805 Accumulated Depreciation (1 ) (11,194 ) (1,612 ) (12,807 ) Properties - Net — 30,703 1,295 31,998 Investments in Conrail — — 943 943 Affiliates and Other Companies (39 ) 859 16 836 Investment in Consolidated Subsidiaries 32,033 — (32,033 ) — Other Long-term Assets 2 598 (213 ) 387 Total Assets $ 34,046 $ 38,874 $ (36,191 ) $ 36,729 LIABILITIES AND SHAREHOLDERS' EQUITY Current Liabilities Accounts Payable $ 132 $ 763 $ 54 $ 949 Labor and Fringe Benefits Payable 41 440 69 550 Payable to Affiliates 6,973 633 (7,606 ) — Casualty, Environmental and Other Reserves — 99 14 113 Current Maturities of Long-term Debt — 18 — 18 Income and Other Taxes Payable (290 ) 392 4 106 Other Current Liabilities 11 162 6 179 Total Current Liabilities 6,867 2,507 (7,459 ) 1,915 Casualty, Environmental and Other Reserves — 176 35 211 Long-term Debt 14,029 710 — 14,739 Deferred Income Taxes - Net (134 ) 6,601 223 6,690 Other Long-term Liabilities 721 211 (338 ) 594 Total Liabilities 21,483 10,205 (7,539 ) 24,149 Shareholders' Equity Common Stock, $1 Par Value 818 181 (181 ) 818 Other Capital 249 5,096 (5,096 ) 249 Retained Earnings 12,157 23,322 (23,322 ) 12,157 Accumulated Other Comprehensive Loss (661 ) 53 (53 ) (661 ) Noncontrolling Minority Interest — 17 — 17 Total Shareholders' Equity 12,563 28,669 (28,652 ) 12,580 Total Liabilities and Shareholders' Equity $ 34,046 $ 38,874 $ (36,191 ) $ 36,729 NOTE 18. Summarized Consolidating Financial Data, continued Consolidating Cash Flow Statements (Dollars in Millions) Fiscal Year Ended December 2019 CSX Corporation CSX Transportation Eliminations and Other CSX Operating Activities Net Cash Provided by (Used in) Operating Activities $ 3,440 $ 2,272 $ (862 ) $ 4,850 Investing Activities Property Additions — (1,506 ) (151 ) (1,657 ) Purchases of Short-term Investments (2,838 ) — — (2,838 ) Proceeds from Sales of Short-term Investments 2,105 — 3 2,108 Proceeds from Property Dispositions — 254 — 254 Other Investing Activities 15 10 6 31 Net Cash Used in Investing Activities (718 ) (1,242 ) (142 ) (2,102 ) Financing Activities Long-term Debt Issued 2,000 — — 2,000 Long-term Debt Repaid (500 ) (18 ) — (518 ) Dividends Paid (763 ) (1,000 ) 1,000 (763 ) Shares Repurchased (3,373 ) — — (3,373 ) Other Financing Activities 12 (6 ) — 6 Net Cash (Used in) Provided by Financing Activities (2,624 ) (1,024 ) 1,000 (2,648 ) Net Increase in Cash and Cash Equivalents 98 6 (4 ) 100 Cash and Cash Equivalents at Beginning of Period 716 130 12 858 Cash and Cash Equivalents at End of Period $ 814 $ 136 $ 8 $ 958 NOTE 18. Summarized Consolidating Financial Data, continued Consolidating Cash Flow Statements (Dollars in Millions) Fiscal Year Ended December 2018 CSX Corporation CSX Transportation Eliminations and Other CSX Operating Activities Net Cash Provided by (Used in) Operating Activities $ 3,182 $ 1,657 $ (198 ) $ 4,641 Investing Activities Property Additions — (1,580 ) (165 ) (1,745 ) Purchases of Short-term Investments (734 ) — (2 ) (736 ) Proceeds from Sales of Short-term Investments 485 — 20 505 Proceeds from Property Dispositions — 319 — 319 Other Investing Activities (4 ) 638 (661 ) (27 ) Net Cash Used in Investing Activities (253 ) (623 ) (808 ) (1,684 ) Financing Activities Long-term Debt Issued 3,000 — — 3,000 Long-term Debt Repaid — (19 ) — (19 ) Dividends Paid (751 ) (1,000 ) 1,000 (751 ) Shares Repurchased (4,671 ) — — (4,671 ) Other Financing Activities (65 ) (6 ) 12 (59 ) Net Cash (Used in) Provided by Financing Activities (2,487 ) (1,025 ) 1,012 (2,500 ) Net Decrease in Cash and Cash Equivalents 442 9 6 457 Cash and Cash Equivalents at Beginning of Period 274 121 6 401 Cash and Cash Equivalents at End of Period $ 716 $ 130 $ 12 $ 858 NOTE 18. 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 (Used in) Provided by Financing Activities (2,164 ) (615 ) 600 (2,179 ) Net (Decrease) Increase 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 |