XML 165 R131.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Financial Information - Condensed Consolidating Statements of Income (Detail) - CAD
CAD in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Revenues                      
Freight                 CAD 6,375 CAD 6,060 CAD 6,552
Non-freight                 179 172 160
Total revenues CAD 1,713 CAD 1,595 CAD 1,643 CAD 1,603 CAD 1,637 CAD 1,554 CAD 1,450 CAD 1,591 6,554 6,232 6,712
Operating expenses                      
Compensation and benefits                 1,035 1,189 1,371
Fuel                 677 567 708
Materials                 190 180 184
Equipment rents                 142 173 174
Depreciation and amortization                 661 640 595
Purchased Services and Other                 1,056 905 1,060
Gain on sale of Delaware & Hudson South                 0 0 (68)
Total operating expenses                 3,761 3,654 4,024
Operating income 753 690 679 671 717 657 551 653 2,793 2,578 2,688
Less:                      
Other income and charges                 (178) (45) 335
Net interest expense (income)                 473 471 394
Income before income tax expense                 2,498 2,152 1,959
Less: Income tax expense (recovery)                 93 553 607
Add: Equity in net earnings of subsidiaries                 0 0 0
Net income CAD 984 CAD 510 CAD 480 CAD 431 CAD 384 CAD 347 CAD 328 CAD 540 2,405 1,599 1,352
Consolidating Adjustments and Eliminations [Member]                      
Revenues                      
Freight                 0 0 0
Non-freight                 (333) (348) (331)
Total revenues                 (333) (348) (331)
Operating expenses                      
Compensation and benefits                 7 6 0
Fuel                 0 0 0
Materials                 15 18 0
Equipment rents                 0 0 0
Depreciation and amortization                 0 0 0
Purchased Services and Other                 (355) (372) (331)
Gain on sale of Delaware & Hudson South                     0
Total operating expenses                 (333) (348) (331)
Operating income                 0 0 0
Less:                      
Other income and charges                 0 0 0
Net interest expense (income)                 0 0 0
Income before income tax expense                 0 0 0
Less: Income tax expense (recovery)                 0 0 0
Add: Equity in net earnings of subsidiaries                 (3,547) (2,098) (2,175)
Net income                 (3,547) (2,098) (2,175)
CPRL (Parent Guarantor) [Member] | Reportable Legal Entities [Member]                      
Revenues                      
Freight                 0 0 0
Non-freight                 0 0 0
Total revenues                 0 0 0
Operating expenses                      
Compensation and benefits                 0 0 0
Fuel                 0 0 0
Materials                 0 0 0
Equipment rents                 0 0 0
Depreciation and amortization                 0 0 0
Purchased Services and Other                 0 0 0
Gain on sale of Delaware & Hudson South                     0
Total operating expenses                 0 0 0
Operating income                 0 0 0
Less:                      
Other income and charges                 (33) (40) 84
Net interest expense (income)                 (12) 1 (5)
Income before income tax expense                 45 39 (79)
Less: Income tax expense (recovery)                 7 6 (21)
Add: Equity in net earnings of subsidiaries                 2,367 1,566 1,410
Net income                 2,405 1,599 1,352
CPRC (Subsidiary Issuer) [Member] | Reportable Legal Entities [Member]                      
Revenues                      
Freight                 4,516 4,332 4,532
Non-freight                 140 134 128
Total revenues                 4,656 4,466 4,660
Operating expenses                      
Compensation and benefits                 601 749 943
Fuel                 522 458 549
Materials                 134 130 148
Equipment rents                 143 204 181
Depreciation and amortization                 400 422 411
Purchased Services and Other                 826 673 711
Gain on sale of Delaware & Hudson South                     0
Total operating expenses                 2,626 2,636 2,943
Operating income                 2,030 1,830 1,717
Less:                      
Other income and charges                 (149) (34) 322
Net interest expense (income)                 517 493 447
Income before income tax expense                 1,662 1,371 948
Less: Income tax expense (recovery)                 475 337 303
Add: Equity in net earnings of subsidiaries                 1,180 532 765
Net income                 2,367 1,566 1,410
Non-Guarantor Subsidiaries [Member] | Reportable Legal Entities [Member]                      
Revenues                      
Freight                 1,859 1,728 2,020
Non-freight                 372 386 363
Total revenues                 2,231 2,114 2,383
Operating expenses                      
Compensation and benefits                 427 434 428
Fuel                 155 109 159
Materials                 41 32 36
Equipment rents                 (1) (31) (7)
Depreciation and amortization                 261 218 184
Purchased Services and Other                 585 604 680
Gain on sale of Delaware & Hudson South                     (68)
Total operating expenses                 1,468 1,366 1,412
Operating income                 763 748 971
Less:                      
Other income and charges                 4 29 (71)
Net interest expense (income)                 (32) (23) (48)
Income before income tax expense                 791 742 1,090
Less: Income tax expense (recovery)                 (389) 210 325
Add: Equity in net earnings of subsidiaries                 0 0 0
Net income                 CAD 1,180 CAD 532 CAD 765