XML 75 R63.htm IDEA: XBRL DOCUMENT v3.19.1
Condensed Consolidating Financial Information - Interim Condensed Consolidating Statements of Income (Details) - CAD ($)
$ in Millions
3 Months Ended
Mar. 31, 2019
Mar. 31, 2018
Revenues    
Total revenues $ 1,767 $ 1,662
Operating expenses    
Compensation and benefits 406 374
Fuel 209 215
Materials 57 55
Equipment rents 35 33
Depreciation and amortization 160 170
Purchased services and other 357 275
Total operating expenses 1,224 1,122
Operating income 543 540
Less:    
Other (income) expense (47) 51
Other components of net periodic benefit recovery cost (97) (96)
Net interest expense 114 115
Income before income tax expense 573 470
Income tax expense (recovery) 139 122
Equity in net earnings of subsidiaries 0 0
Net income 434 348
Consolidating Adjustments and Eliminations [Member]    
Revenues    
Total revenues (102) (79)
Operating expenses    
Compensation and benefits 2 2
Fuel 0 0
Materials 4 5
Equipment rents 0 0
Depreciation and amortization 0 0
Purchased services and other (108) (86)
Total operating expenses (102) (79)
Operating income 0 0
Less:    
Other (income) expense 0 0
Other components of net periodic benefit recovery cost 0 0
Net interest expense 0 0
Income before income tax expense 0 0
Income tax expense (recovery) 0 0
Equity in net earnings of subsidiaries (552) (507)
Net income (552) (507)
CPRL (Parent Guarantor) [Member] | Reportable Legal Entities [Member]    
Revenues    
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) expense (5) 6
Other components of net periodic benefit recovery cost 0 0
Net interest expense (1) 8
Income before income tax expense 6 (14)
Income tax expense (recovery) 0 0
Equity in net earnings of subsidiaries 428 362
Net income 434 348
CPRC (Subsidiary Issuer) [Member] | Reportable Legal Entities [Member]    
Revenues    
Total revenues 1,273 1,182
Operating expenses    
Compensation and benefits 274 257
Fuel 165 168
Materials 38 35
Equipment rents 33 31
Depreciation and amortization 96 104
Purchased services and other 278 218
Total operating expenses 884 813
Operating income 389 369
Less:    
Other (income) expense (43) 48
Other components of net periodic benefit recovery cost (98) (96)
Net interest expense 122 114
Income before income tax expense 408 303
Income tax expense (recovery) 104 86
Equity in net earnings of subsidiaries 124 145
Net income 428 362
Non-Guarantor Subsidiaries [Member] | Reportable Legal Entities [Member]    
Revenues    
Total revenues 596 559
Operating expenses    
Compensation and benefits 130 115
Fuel 44 47
Materials 15 15
Equipment rents 2 2
Depreciation and amortization 64 66
Purchased services and other 187 143
Total operating expenses 442 388
Operating income 154 171
Less:    
Other (income) expense 1 (3)
Other components of net periodic benefit recovery cost 1 0
Net interest expense (7) (7)
Income before income tax expense 159 181
Income tax expense (recovery) 35 36
Equity in net earnings of subsidiaries 0 0
Net income 124 145
Freight [Member]    
Revenues    
Total revenues 1,726 1,625
Freight [Member] | Consolidating Adjustments and Eliminations [Member]    
Revenues    
Total revenues 0 0
Freight [Member] | CPRL (Parent Guarantor) [Member] | Reportable Legal Entities [Member]    
Revenues    
Total revenues 0 0
Freight [Member] | CPRC (Subsidiary Issuer) [Member] | Reportable Legal Entities [Member]    
Revenues    
Total revenues 1,244 1,155
Freight [Member] | Non-Guarantor Subsidiaries [Member] | Reportable Legal Entities [Member]    
Revenues    
Total revenues 482 470
Non-Freight [Member]    
Revenues    
Total revenues 41 37
Non-Freight [Member] | Consolidating Adjustments and Eliminations [Member]    
Revenues    
Total revenues (102) (79)
Non-Freight [Member] | CPRL (Parent Guarantor) [Member] | Reportable Legal Entities [Member]    
Revenues    
Total revenues 0 0
Non-Freight [Member] | CPRC (Subsidiary Issuer) [Member] | Reportable Legal Entities [Member]    
Revenues    
Total revenues 29 27
Non-Freight [Member] | Non-Guarantor Subsidiaries [Member] | Reportable Legal Entities [Member]    
Revenues    
Total revenues $ 114 $ 89