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 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Revenues        
Total revenues $ 1,898 $ 1,595 $ 5,310 $ 4,841
Operating expenses        
Compensation and benefits 365 324 1,090 969
Fuel 226 150 671 480
Materials 47 45 155 142
Equipment Rents 33 35 99 108
Depreciation and amortization 174 162 516 493
Purchased services and other 263 257 822 812
Total operating expenses 1,108 973 3,353 3,004
Operating income 790 622 1,957 1,837
Less:        
Other (income) expense (47) (105) 56 (194)
Other components of net periodic benefit recovery cost (96) (68) (287) (203)
Net interest expense (income) 112 115 339 357
Income before income tax expense 821 680 1,849 1,877
Income tax expense (recovery) 199 170 443 456
Equity in net earnings of subsidiaries 0 0 0 0
Net income 622 510 1,406 1,421
Consolidating Adjustments and Eliminations [Member]        
Revenues        
Total revenues (79) (80) (238) (249)
Operating expenses        
Compensation and benefits 2 3 4 5
Fuel 0 0 0 0
Materials 3 1 11 13
Equipment Rents 0 0 0 0
Depreciation and amortization 0 0 0 0
Purchased services and other (84) (84) (253) (267)
Total operating expenses (79) (80) (238) (249)
Operating income 0 0 0 0
Less:        
Other (income) expense 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 (815) (641) (1,967) (1,798)
Net income (815) (641) (1,967) (1,798)
CPRL (Parent Guarantor) [Member] | Reportable Legal Entities [Member]        
Revenues        
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) expense (4) (10) 7 (35)
Other components of net periodic benefit recovery cost 0 0 0 0
Net interest expense (income) (2) (2) 4 (9)
Income before income tax expense 6 12 (11) 44
Income tax expense (recovery) (1) 7 (2) 9
Equity in net earnings of subsidiaries 615 505 1,415 1,386
Net income 622 510 1,406 1,421
CPRC (Subsidiary Issuer) [Member] | Reportable Legal Entities [Member]        
Revenues        
Total revenues 1,347 1,130 3,756 3,414
Operating expenses        
Compensation and benefits 246 218 740 644
Fuel 177 116 523 370
Materials 33 33 106 101
Equipment Rents 27 35 88 110
Depreciation and amortization 105 108 314 325
Purchased services and other 224 195 647 613
Total operating expenses 812 705 2,418 2,163
Operating income 535 425 1,338 1,251
Less:        
Other (income) expense (46) (100) 81 (166)
Other components of net periodic benefit recovery cost (97) (69) (289) (206)
Net interest expense (income) 121 126 356 390
Income before income tax expense 557 468 1,190 1,233
Income tax expense (recovery) 142 99 327 259
Equity in net earnings of subsidiaries 200 136 552 412
Net income 615 505 1,415 1,386
Non-Guarantor Subsidiaries [Member] | Reportable Legal Entities [Member]        
Revenues        
Total revenues 630 545 1,792 1,676
Operating expenses        
Compensation and benefits 117 103 346 320
Fuel 49 34 148 110
Materials 11 11 38 28
Equipment Rents 6 0 11 (2)
Depreciation and amortization 69 54 202 168
Purchased services and other 123 146 428 466
Total operating expenses 375 348 1,173 1,090
Operating income 255 197 619 586
Less:        
Other (income) expense 3 5 (32) 7
Other components of net periodic benefit recovery cost 1 1 2 3
Net interest expense (income) (7) (9) (21) (24)
Income before income tax expense 258 200 670 600
Income tax expense (recovery) 58 64 118 188
Equity in net earnings of subsidiaries 0 0 0 0
Net income 200 136 552 412
Cargo and Freight [Member]        
Revenues        
Total revenues 1,854 1,547 5,188 4,708
Cargo and Freight [Member] | Consolidating Adjustments and Eliminations [Member]        
Revenues        
Total revenues 0 0 0 0
Cargo and Freight [Member] | CPRL (Parent Guarantor) [Member] | Reportable Legal Entities [Member]        
Revenues        
Total revenues 0 0 0 0
Cargo and Freight [Member] | CPRC (Subsidiary Issuer) [Member] | Reportable Legal Entities [Member]        
Revenues        
Total revenues 1,316 1,092 3,667 3,310
Cargo and Freight [Member] | Non-Guarantor Subsidiaries [Member] | Reportable Legal Entities [Member]        
Revenues        
Total revenues 538 455 1,521 1,398
Non-Freight [Member]        
Revenues        
Total revenues 44 48 122 133
Non-Freight [Member] | Consolidating Adjustments and Eliminations [Member]        
Revenues        
Total revenues (79) (80) (238) (249)
Non-Freight [Member] | CPRL (Parent Guarantor) [Member] | Reportable Legal Entities [Member]        
Revenues        
Total revenues 0 0 0 0
Non-Freight [Member] | CPRC (Subsidiary Issuer) [Member] | Reportable Legal Entities [Member]        
Revenues        
Total revenues 31 38 89 104
Non-Freight [Member] | Non-Guarantor Subsidiaries [Member] | Reportable Legal Entities [Member]        
Revenues        
Total revenues $ 92 $ 90 $ 271 $ 278