XML 62 R51.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Financial Information - Interim Condensed Consolidating Statements of Income (Details) - CAD ($)
$ in Millions
3 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Revenues    
Freight $ 1,625 $ 1,563
Non-freight 37 40
Total revenues 1,662 1,603
Operating expenses    
Compensation and benefits 374 300
Fuel 215 170
Materials 55 49
Equipment rents 33 36
Depreciation and amortization 170 166
Purchased services and other 275 278
Total operating expenses 1,122 999
Operating income 540 604
Less:    
Other income and charges 51 (28)
Other components of net periodic benefit (recovery) cost (96) (67)
Net interest expense (income) 115 120
Income before income tax expense 470 579
Income tax (recovery) expense 122 148
Add: Equity in net earnings of subsidiaries 0 0
Net income 348 431
Consolidating Adjustments and Eliminations [Member]    
Revenues    
Freight 0 0
Non-freight (79) (85)
Total revenues (79) (85)
Operating expenses    
Compensation and benefits 2 1
Fuel 0 0
Materials 5 6
Equipment rents 0 0
Depreciation and amortization 0 0
Purchased services and other (86) (92)
Total operating expenses (79) (85)
Operating income 0 0
Less:    
Other income and charges 0 0
Other components of net periodic benefit (recovery) cost 0 0
Net interest expense (income) 0 0
Income before income tax expense 0 0
Income tax (recovery) expense 0 0
Add: Equity in net earnings of subsidiaries (507) (566)
Net income (507) (566)
CPRL (Parent Guarantor) [Member] | Reportable Legal Entities [Member]    
Revenues    
Freight 0 0
Non-freight 0 0
Total revenues 0 0
Operating expenses    
Compensation and benefits 0 0
Fuel 0 0
Materials 0 0
Equipment rents 0 0
Depreciation and amortization 0 0
Purchased services and other 0 0
Total operating expenses 0 0
Operating income 0 0
Less:    
Other income and charges 6 (20)
Other components of net periodic benefit (recovery) cost 0 0
Net interest expense (income) 8 2
Income before income tax expense (14) 18
Income tax (recovery) expense 0 1
Add: Equity in net earnings of subsidiaries 362 414
Net income 348 431
CPRC (Subsidiary Issuer) [Member] | Reportable Legal Entities [Member]    
Revenues    
Freight 1,155 1,089
Non-freight 27 32
Total revenues 1,182 1,121
Operating expenses    
Compensation and benefits 257 191
Fuel 168 132
Materials 35 34
Equipment rents 31 36
Depreciation and amortization 104 109
Purchased services and other 218 208
Total operating expenses 813 710
Operating income 369 411
Less:    
Other income and charges 48 (7)
Other components of net periodic benefit (recovery) cost (96) (67)
Net interest expense (income) 114 125
Income before income tax expense 303 360
Income tax (recovery) expense 86 98
Add: Equity in net earnings of subsidiaries 145 152
Net income 362 414
Non-Guarantor Subsidiaries [Member] | Reportable Legal Entities [Member]    
Revenues    
Freight 470 474
Non-freight 89 93
Total revenues 559 567
Operating expenses    
Compensation and benefits 115 108
Fuel 47 38
Materials 15 9
Equipment rents 2 0
Depreciation and amortization 66 57
Purchased services and other 143 162
Total operating expenses 388 374
Operating income 171 193
Less:    
Other income and charges (3) (1)
Other components of net periodic benefit (recovery) cost 0 0
Net interest expense (income) (7) (7)
Income before income tax expense 181 201
Income tax (recovery) expense 36 49
Add: Equity in net earnings of subsidiaries 0 0
Net income $ 145 $ 152