XML 62 R51.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidating Financial Information - Interim Condensed Consolidating Statements of Income (Details) - CAD
CAD in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Revenues        
Freight CAD 1,598 CAD 1,406 CAD 3,161 CAD 2,954
Non-freight 45 44 85 87
Total revenues 1,643 1,450 3,246 3,041
Operating expenses        
Compensation and benefits 277 284 510 613
Fuel 160 131 330 256
Materials 48 38 97 94
Equipment rents 37 44 73 89
Depreciation and amortization 165 161 331 323
Purchased services and other 277 241 555 462
Total operating expenses 964 899 1,896 1,837
Operating income 679 551 1,350 1,204
Less:        
Other income and charges (61) (9) (89) (190)
Net interest (income) expense 122 115 242 239
Income before income tax expense 618 445 1,197 1,155
Income tax (recovery) expense 138 117 286 287
Add: Equity in net earnings of subsidiaries 0 0 0 0
Net income 480 328 911 868
Consolidating Adjustments and Eliminations [Member]        
Revenues        
Freight 0 0 0 0
Non-freight (84) (87) (169) (173)
Total revenues (84) (87) (169) (173)
Operating expenses        
Compensation and benefits 1 1 2 3
Fuel 0 0 0 0
Materials 6 3 12 11
Equipment rents 0 0 0 0
Depreciation and amortization 0 0 0 0
Purchased services and other (91) (91) (183) (187)
Total operating expenses (84) (87) (169) (173)
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
Income tax (recovery) expense 0 0 0 0
Add: Equity in net earnings of subsidiaries (591) (449) (1,157) (1,020)
Net income (591) (449) (1,157) (1,020)
CPRL (Parent Guarantor) [Member] | Reportable Legal Entities [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 (5) (4) (25) (73)
Net interest (income) expense (9) 10 (7) 9
Income before income tax expense 14 (6) 32 64
Income tax (recovery) expense 1 (6) 2 3
Add: Equity in net earnings of subsidiaries 467 328 881 807
Net income 480 328 911 868
CPRC (Subsidiary Issuer) [Member] | Reportable Legal Entities [Member]        
Revenues        
Freight 1,129 1,007 2,218 2,104
Non-freight 34 33 66 66
Total revenues 1,163 1,040 2,284 2,170
Operating expenses        
Compensation and benefits 165 181 289 382
Fuel 122 103 254 206
Materials 34 27 68 65
Equipment rents 39 53 75 107
Depreciation and amortization 108 107 217 214
Purchased services and other 210 193 418 329
Total operating expenses 678 664 1,321 1,303
Operating income 485 376 963 867
Less:        
Other income and charges (59) (12) (66) (150)
Net interest (income) expense 139 111 264 242
Income before income tax expense 405 277 765 775
Income tax (recovery) expense 62 70 160 181
Add: Equity in net earnings of subsidiaries 124 121 276 213
Net income 467 328 881 807
Non-Guarantor Subsidiaries [Member] | Reportable Legal Entities [Member]        
Revenues        
Freight 469 399 943 850
Non-freight 95 98 188 194
Total revenues 564 497 1,131 1,044
Operating expenses        
Compensation and benefits 111 102 219 228
Fuel 38 28 76 50
Materials 8 8 17 18
Equipment rents (2) (9) (2) (18)
Depreciation and amortization 57 54 114 109
Purchased services and other 158 139 320 320
Total operating expenses 370 322 744 707
Operating income 194 175 387 337
Less:        
Other income and charges 3 7 2 33
Net interest (income) expense (8) (6) (15) (12)
Income before income tax expense 199 174 400 316
Income tax (recovery) expense 75 53 124 103
Add: Equity in net earnings of subsidiaries 0 0 0 0
Net income CAD 124 CAD 121 CAD 276 CAD 213