XML 61 R50.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidating Financial Information - Interim Condensed Consolidating Statements of Income (Details) - CAD
CAD in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
Revenues        
Freight CAD 1,406 CAD 1,610 CAD 2,954 CAD 3,240
Non-freight 44 41 87 76
Total revenues 1,450 1,651 3,041 3,316
Operating expenses        
Compensation and benefits 284 308 613 686
Fuel 131 185 256 380
Materials 38 45 94 97
Equipment rents 44 46 89 88
Depreciation and amortization 161 145 323 291
Purchased services and other 241 276 462 516
Total operating expenses 899 1,005 1,837 2,058
Operating income 551 646 1,204 1,258
Less:        
Other income and charges (9) (5) (190) 68
Net interest (income) expense 115 84 239 169
Income before income tax expense 445 567 1,155 1,021
Less: Income tax (recovery) expense 117 177 287 311
Add: Equity in net earnings of subsidiaries 0 0 0 0
Net income 328 390 868 710
Consolidating Adjustments and Eliminations [Member]        
Revenues        
Freight 0 0 0 0
Non-freight (87) (83) (173) (166)
Total revenues (87) (83) (173) (166)
Operating expenses        
Compensation and benefits 1 0 3 0
Fuel 0 0 0 0
Materials 3 0 11 0
Equipment rents 0 0 0 0
Depreciation and amortization 0 0 0 0
Purchased services and other (91) (83) (187) (166)
Total operating expenses (87) (83) (173) (166)
Operating income 0 0 0 0
Less:        
Other income and charges 0 0 0 0
Net interest (income) expense 0 0 0 0
Income before income tax expense 0 0 0 0
Less: Income tax (recovery) expense 0 0 0 0
Add: Equity in net earnings of subsidiaries (449) (509) (1,020) (1,024)
Net income (449) (509) (1,020) (1,024)
CPRL (Parent Guarantor) [Member]        
Revenues        
Freight 0 0 0 0
Non-freight 0 0 0 0
Total revenues 0 0 0 0
Operating expenses        
Compensation and benefits 0 0 0 0
Fuel 0 0 0 0
Materials 0 0 0 0
Equipment rents 0 0 0 0
Depreciation and amortization 0 0 0 0
Purchased services and other 0 0 0 0
Total operating expenses 0 0 0 0
Operating income 0 0 0 0
Less:        
Other income and charges (4) (3) (73) 15
Net interest (income) expense 10 0 9 0
Income before income tax expense (6) 3 64 (15)
Less: Income tax (recovery) expense (6) 2 3 (2)
Add: Equity in net earnings of subsidiaries 328 389 807 723
Net income 328 390 868 710
CPRC (Subsidiary Issuer) [Member]        
Revenues        
Freight 1,007 1,131 2,104 2,250
Non-freight 33 34 66 63
Total revenues 1,040 1,165 2,170 2,313
Operating expenses        
Compensation and benefits 181 198 382 460
Fuel 103 134 206 295
Materials 27 35 65 78
Equipment rents 53 52 107 88
Depreciation and amortization 107 102 214 204
Purchased services and other 193 192 329 334
Total operating expenses 664 713 1,303 1,459
Operating income 376 452 867 854
Less:        
Other income and charges (12) (8) (150) 78
Net interest (income) expense 111 98 242 194
Income before income tax expense 277 362 775 582
Less: Income tax (recovery) expense 70 93 181 160
Add: Equity in net earnings of subsidiaries 121 120 213 301
Net income 328 389 807 723
Non-Guarantor Subsidiaries [Member]        
Revenues        
Freight 399 479 850 990
Non-freight 98 90 194 179
Total revenues 497 569 1,044 1,169
Operating expenses        
Compensation and benefits 102 110 228 226
Fuel 28 51 50 85
Materials 8 10 18 19
Equipment rents (9) (6) (18) 0
Depreciation and amortization 54 43 109 87
Purchased services and other 139 167 320 348
Total operating expenses 322 375 707 765
Operating income 175 194 337 404
Less:        
Other income and charges 7 6 33 (25)
Net interest (income) expense (6) (14) (12) (25)
Income before income tax expense 174 202 316 454
Less: Income tax (recovery) expense 53 82 103 153
Add: Equity in net earnings of subsidiaries 0 0 0 0
Net income CAD 121 CAD 120 CAD 213 CAD 301