XML 63 R52.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Financial Information - Interim Condensed Consolidating Statements of Income (Details) - CAD
CAD in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Revenues        
Freight CAD 1,547 CAD 1,510 CAD 4,708 CAD 4,464
Non-freight 48 44 133 131
Total revenues 1,595 1,554 4,841 4,595
Operating expenses        
Compensation and benefits 256 294 766 907
Fuel 150 138 480 394
Materials 45 39 142 133
Equipment rents 35 43 108 132
Depreciation and amortization 162 155 493 478
Purchased services and other 257 228 812 690
Total operating expenses 905 897 2,801 2,734
Operating income 690 657 2,040 1,861
Less:        
Other income and charges (105) 71 (194) (119)
Net interest (income) expense 115 116 357 355
Income before income tax expense 680 470 1,877 1,625
Income tax (recovery) expense 170 123 456 410
Add: Equity in net earnings of subsidiaries 0 0 0 0
Net income 510 347 1,421 1,215
Consolidating Adjustments and Eliminations [Member]        
Revenues        
Freight 0 0 0 0
Non-freight (80) (86) (249) (259)
Total revenues (80) (86) (249) (259)
Operating expenses        
Compensation and benefits 3 2 5 5
Fuel 0 0 0 0
Materials 1 3 13 14
Equipment rents 0 0 0 0
Depreciation and amortization 0 0 0 0
Purchased services and other (84) (91) (267) (278)
Total operating expenses (80) (86) (249) (259)
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 (641) (512) (1,798) (1,532)
Net income (641) (512) (1,798) (1,532)
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 (10) 12 (35) (61)
Net interest (income) expense (2) (9) (9) 0
Income before income tax expense 12 (3) 44 61
Income tax (recovery) expense 7 9 9 12
Add: Equity in net earnings of subsidiaries 505 359 1,386 1,166
Net income 510 347 1,421 1,215
CPRC (Subsidiary Issuer) [Member] | Reportable Legal Entities [Member]        
Revenues        
Freight 1,092 1,078 3,310 3,182
Non-freight 38 35 104 101
Total revenues 1,130 1,113 3,414 3,283
Operating expenses        
Compensation and benefits 149 181 438 563
Fuel 116 111 370 317
Materials 33 30 101 95
Equipment rents 35 48 110 155
Depreciation and amortization 108 102 325 316
Purchased services and other 195 170 613 499
Total operating expenses 636 642 1,957 1,945
Operating income 494 471 1,457 1,338
Less:        
Other income and charges (100) 61 (166) (89)
Net interest (income) expense 126 131 390 373
Income before income tax expense 468 279 1,233 1,054
Income tax (recovery) expense 99 73 259 254
Add: Equity in net earnings of subsidiaries 136 153 412 366
Net income 505 359 1,386 1,166
Non-Guarantor Subsidiaries [Member] | Reportable Legal Entities [Member]        
Revenues        
Freight 455 432 1,398 1,282
Non-freight 90 95 278 289
Total revenues 545 527 1,676 1,571
Operating expenses        
Compensation and benefits 104 111 323 339
Fuel 34 27 110 77
Materials 11 6 28 24
Equipment rents 0 (5) (2) (23)
Depreciation and amortization 54 53 168 162
Purchased services and other 146 149 466 469
Total operating expenses 349 341 1,093 1,048
Operating income 196 186 583 523
Less:        
Other income and charges 5 (2) 7 31
Net interest (income) expense (9) (6) (24) (18)
Income before income tax expense 200 194 600 510
Income tax (recovery) expense 64 41 188 144
Add: Equity in net earnings of subsidiaries 0 0 0 0
Net income CAD 136 CAD 153 CAD 412 CAD 366