XML 66 R55.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidating Financial Information - Interim Condensed Consolidating Statements of Income (Details) - CAD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Revenues        
Freight $ 1,709 $ 1,598 $ 3,334 $ 3,161
Non-freight 41 45 78 85
Total revenues 1,750 1,643 3,412 3,246
Operating expenses        
Compensation and benefits 351 345 725 645
Fuel 230 160 445 330
Materials 53 48 108 97
Equipment rents 33 37 66 73
Depreciation and amortization 172 165 342 331
Purchased services and other 284 277 559 555
Total operating expenses 1,123 1,032 2,245 2,031
Operating income 627 611 1,167 1,215
Less:        
Other income and charges 52 (61) 103 (89)
Other components of net periodic benefit (recovery) cost (95) (68) (191) (135)
Net interest expense (income) 112 122 227 242
Income before income tax expense 558 618 1,028 1,197
Income tax expense (recovery) 122 138 244 286
Equity in net earnings of subsidiaries 0 0 0 0
Net income 436 480 784 911
Consolidating Adjustments and Eliminations [Member]        
Revenues        
Freight 0 0 0 0
Non-freight (80) (84) (159) (169)
Total revenues (80) (84) (159) (169)
Operating expenses        
Compensation and benefits 0 1 2 2
Fuel 0 0 0 0
Materials 3 6 8 12
Equipment rents 0 0 0 0
Depreciation and amortization 0 0 0 0
Purchased services and other (83) (91) (169) (183)
Total operating expenses (80) (84) (159) (169)
Operating income 0 0 0 0
Less:        
Other income and charges 0 0 0 0
Other components of net periodic benefit (recovery) cost 0 0 0 0
Net interest expense (income) 0 0 0 0
Income before income tax expense 0 0 0 0
Income tax expense (recovery) 0 0 0 0
Equity in net earnings of subsidiaries (645) (591) (1,152) (1,157)
Net income (645) (591) (1,152) (1,157)
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 (5) 11 (25)
Other components of net periodic benefit (recovery) cost 0 0 0 0
Net interest expense (income) (2) (9) 6 (7)
Income before income tax expense (3) 14 (17) 32
Income tax expense (recovery) (1) 1 (1) 2
Equity in net earnings of subsidiaries 438 467 800 881
Net income 436 480 784 911
CPRC (Subsidiary Issuer) [Member] | Reportable Legal Entities [Member]        
Revenues        
Freight 1,196 1,129 2,351 2,218
Non-freight 31 34 58 66
Total revenues 1,227 1,163 2,409 2,284
Operating expenses        
Compensation and benefits 237 234 494 426
Fuel 178 122 346 254
Materials 38 34 73 68
Equipment rents 30 39 61 75
Depreciation and amortization 105 108 209 217
Purchased services and other 205 210 423 418
Total operating expenses 793 747 1,606 1,458
Operating income 434 416 803 826
Less:        
Other income and charges 79 (59) 127 (66)
Other components of net periodic benefit (recovery) cost (96) (69) (192) (137)
Net interest expense (income) 121 139 235 264
Income before income tax expense 330 405 633 765
Income tax expense (recovery) 99 62 185 160
Equity in net earnings of subsidiaries 207 124 352 276
Net income 438 467 800 881
Non-Guarantor Subsidiaries [Member] | Reportable Legal Entities [Member]        
Revenues        
Freight 513 469 983 943
Non-freight 90 95 179 188
Total revenues 603 564 1,162 1,131
Operating expenses        
Compensation and benefits 114 110 229 217
Fuel 52 38 99 76
Materials 12 8 27 17
Equipment rents 3 (2) 5 (2)
Depreciation and amortization 67 57 133 114
Purchased services and other 162 158 305 320
Total operating expenses 410 369 798 742
Operating income 193 195 364 389
Less:        
Other income and charges (32) 3 (35) 2
Other components of net periodic benefit (recovery) cost 1 1 1 2
Net interest expense (income) (7) (8) (14) (15)
Income before income tax expense 231 199 412 400
Income tax expense (recovery) 24 75 60 124
Equity in net earnings of subsidiaries 0 0 0 0
Net income $ 207 $ 124 $ 352 $ 276