XML 76 R65.htm IDEA: XBRL DOCUMENT v3.19.2
Condensed Consolidating Financial Information - Interim Condensed Consolidating Statements of Income (Details) - CAD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2019
Jun. 30, 2018
Jun. 30, 2019
Jun. 30, 2018
Revenues        
Total revenues $ 1,977 $ 1,750 $ 3,744 $ 3,412
Operating expenses        
Compensation and benefits 383 351 789 725
Fuel 236 230 445 445
Materials 54 53 111 108
Equipment rents 34 33 69 66
Depreciation and amortization 183 172 343 342
Purchased services and other 265 284 622 559
Total operating expenses 1,155 1,123 2,379 2,245
Operating income 822 627 1,365 1,167
Less:        
Other expense (income) (40) 52 (87) 103
Other components of net periodic benefit recovery cost (98) (95) (195) (191)
Net interest (income) expense 112 112 226 227
Income before income tax expense and equity in net earnings of subsidiaries 848 558 1,421 1,028
Income tax expense (recovery) 124 122 263 244
Add: Equity in net earnings of subsidiaries 0 0 0 0
Net income 724 436 1,158 784
Freight        
Revenues        
Total revenues 1,931 1,709 3,657 3,334
Non-freight        
Revenues        
Total revenues 46 41 87 78
Consolidating Adjustments and Eliminations [Member]        
Revenues        
Total revenues (103) (80) (205) (159)
Operating expenses        
Compensation and benefits 1 0 3 2
Fuel 0 0 0 0
Materials 4 3 8 8
Equipment rents 0 0 0 0
Depreciation and amortization 0 0 0 0
Purchased services and other (108) (83) (216) (169)
Total operating expenses (103) (80) (205) (159)
Operating income 0 0 0 0
Less:        
Other expense (income) 0 0 0 0
Other components of net periodic benefit recovery cost 0 0 0 0
Net interest (income) expense 0 0 0 0
Income before income tax expense and equity in net earnings of subsidiaries 0 0 0 0
Income tax expense (recovery) 0 0 0 0
Add: Equity in net earnings of subsidiaries (978) (645) (1,530) (1,152)
Net income (978) (645) (1,530) (1,152)
Consolidating Adjustments and Eliminations [Member] | Freight        
Revenues        
Total revenues 0 0 0 0
Consolidating Adjustments and Eliminations [Member] | Non-freight        
Revenues        
Total revenues (103) (80) (205) (159)
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 expense (income) (5) 5 (10) 11
Other components of net periodic benefit recovery cost 0 0 0 0
Net interest (income) expense (1) (2) (2) 6
Income before income tax expense and equity in net earnings of subsidiaries 6 (3) 12 (17)
Income tax expense (recovery) 2 (1) 2 (1)
Add: Equity in net earnings of subsidiaries 720 438 1,148 800
Net income 724 436 1,158 784
CPRL (Parent Guarantor) [Member] | Reportable Legal Entities [Member] | Freight        
Revenues        
Total revenues 0 0 0 0
CPRL (Parent Guarantor) [Member] | Reportable Legal Entities [Member] | Non-freight        
Revenues        
Total revenues 0 0 0 0
CPRC (Subsidiary Issuer) [Member] | Reportable Legal Entities [Member]        
Revenues        
Total revenues 1,437 1,227 2,710 2,409
Operating expenses        
Compensation and benefits 257 237 531 494
Fuel 189 178 354 346
Materials 37 38 75 73
Equipment rents 47 30 80 61
Depreciation and amortization 110 105 206 209
Purchased services and other 240 205 518 423
Total operating expenses 880 793 1,764 1,606
Operating income 557 434 946 803
Less:        
Other expense (income) (38) 79 (81) 127
Other components of net periodic benefit recovery cost (100) (96) (198) (192)
Net interest (income) expense 120 121 242 235
Income before income tax expense and equity in net earnings of subsidiaries 575 330 983 633
Income tax expense (recovery) 113 99 217 185
Add: Equity in net earnings of subsidiaries 258 207 382 352
Net income 720 438 1,148 800
CPRC (Subsidiary Issuer) [Member] | Reportable Legal Entities [Member] | Freight        
Revenues        
Total revenues 1,403 1,196 2,647 2,351
CPRC (Subsidiary Issuer) [Member] | Reportable Legal Entities [Member] | Non-freight        
Revenues        
Total revenues 34 31 63 58
Non-Guarantor Subsidiaries [Member] | Reportable Legal Entities [Member]        
Revenues        
Total revenues 643 603 1,239 1,162
Operating expenses        
Compensation and benefits 125 114 255 229
Fuel 47 52 91 99
Materials 13 12 28 27
Equipment rents (13) 3 (11) 5
Depreciation and amortization 73 67 137 133
Purchased services and other 133 162 320 305
Total operating expenses 378 410 820 798
Operating income 265 193 419 364
Less:        
Other expense (income) 3 (32) 4 (35)
Other components of net periodic benefit recovery cost 2 1 3 1
Net interest (income) expense (7) (7) (14) (14)
Income before income tax expense and equity in net earnings of subsidiaries 267 231 426 412
Income tax expense (recovery) 9 24 44 60
Add: Equity in net earnings of subsidiaries 0 0 0 0
Net income 258 207 382 352
Non-Guarantor Subsidiaries [Member] | Reportable Legal Entities [Member] | Freight        
Revenues        
Total revenues 528 513 1,010 983
Non-Guarantor Subsidiaries [Member] | Reportable Legal Entities [Member] | Non-freight        
Revenues        
Total revenues $ 115 $ 90 $ 229 $ 179