XML 161 R137.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Condensed Consolidating Financial Information - Condensed Consolidating Statements of Income (Details) - CAD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Revenues                      
Total revenues $ 2,069 $ 1,979 $ 1,977 $ 1,767 $ 2,006 $ 1,898 $ 1,750 $ 1,662 $ 7,792 $ 7,316 $ 6,554
Operating expenses                      
Compensation and benefits                 1,540 1,468 1,309
Fuel                 882 918 677
Materials                 210 201 190
Equipment rents                 137 130 142
Depreciation and amortization                 706 696 661
Purchased services and other                 1,193 1,072 1,056
Total operating expenses                 4,668 4,485 4,035
Operating income 890 869 822 543 874 790 627 540 3,124 2,831 2,519
Less:                      
Other (income) expense                 (89) 174 (178)
Other components of net periodic benefit (recovery) cost                 (381) (384) (274)
Net interest expense (income)                 448 453 473
Income (loss) before income tax (recovery) expense and equity in net earnings of subsidiaries                 3,146 2,588 2,498
Income tax expense (recovery)                 706 637 93
Add: Equity in net earnings of subsidiaries                 0 0 0
Net income $ 664 $ 618 $ 724 $ 434 $ 545 $ 622 $ 436 $ 348 2,440 1,951 2,405
Freight                      
Revenues                      
Total revenues                 7,613 7,152 6,375
Non-freight                      
Revenues                      
Total revenues                 179 164 179
Consolidating Adjustments and Eliminations                      
Revenues                      
Total revenues                 (524) (317) (333)
Operating expenses                      
Compensation and benefits                 8 6 7
Fuel                 0 0 0
Materials                 15 13 15
Equipment rents                 (31) 0 0
Depreciation and amortization                 0 0 0
Purchased services and other                 (516) (336) (355)
Total operating expenses                 (524) (317) (333)
Operating income                 0 0 0
Less:                      
Other (income) expense                 0 0 0
Other components of net periodic benefit (recovery) cost                 0 0 0
Net interest expense (income)                 0 0 0
Income (loss) before income tax (recovery) expense and equity in net earnings of subsidiaries                 0 0 0
Income tax expense (recovery)                 0 0 0
Add: Equity in net earnings of subsidiaries                 (3,166) (2,772) (3,547)
Net income                 (3,166) (2,772) (3,547)
Consolidating Adjustments and Eliminations | Freight                      
Revenues                      
Total revenues                 2 0 0
Consolidating Adjustments and Eliminations | Non-freight                      
Revenues                      
Total revenues                 (526) (317) (333)
CPRL (Parent Guarantor) | Reportable Legal Entities                      
Revenues                      
Total revenues                 0 0 0
Operating expenses                      
Compensation and benefits                 0 0 0
Fuel                 0 0 0
Materials                 0 0 0
Equipment rents                 0 0 0
Depreciation and amortization                 0 0 0
Purchased services and other                 0 0 0
Total operating expenses                 0 0 0
Operating income                 0 0 0
Less:                      
Other (income) expense                 (12) 19 (33)
Other components of net periodic benefit (recovery) cost                 0 0 0
Net interest expense (income)                 (1) 3 (12)
Income (loss) before income tax (recovery) expense and equity in net earnings of subsidiaries                 13 (22) 45
Income tax expense (recovery)                 3 (4) 7
Add: Equity in net earnings of subsidiaries                 2,430 1,969 2,367
Net income                 2,440 1,951 2,405
CPRL (Parent Guarantor) | Reportable Legal Entities | Freight                      
Revenues                      
Total revenues                 0 0 0
CPRL (Parent Guarantor) | Reportable Legal Entities | Non-freight                      
Revenues                      
Total revenues                 0 0 0
CPRC (Subsidiary Issuer) | Reportable Legal Entities                      
Revenues                      
Total revenues                 5,662 5,218 4,656
Operating expenses                      
Compensation and benefits                 1,042 996 879
Fuel                 695 716 522
Materials                 142 139 134
Equipment rents                 177 137 143
Depreciation and amortization                 423 424 400
Purchased services and other                 967 886 826
Total operating expenses                 3,446 3,298 2,904
Operating income                 2,216 1,920 1,752
Less:                      
Other (income) expense                 (86) 193 (149)
Other components of net periodic benefit (recovery) cost                 (388) (386) (278)
Net interest expense (income)                 474 478 517
Income (loss) before income tax (recovery) expense and equity in net earnings of subsidiaries                 2,216 1,635 1,662
Income tax expense (recovery)                 522 469 475
Add: Equity in net earnings of subsidiaries                 736 803 1,180
Net income                 2,430 1,969 2,367
CPRC (Subsidiary Issuer) | Reportable Legal Entities | Freight                      
Revenues                      
Total revenues                 5,527 5,098 4,516
CPRC (Subsidiary Issuer) | Reportable Legal Entities | Non-freight                      
Revenues                      
Total revenues                 135 120 140
Non-Guarantor Subsidiaries | Reportable Legal Entities                      
Revenues                      
Total revenues                 2,654 2,415 2,231
Operating expenses                      
Compensation and benefits                 490 466 423
Fuel                 187 202 155
Materials                 53 49 41
Equipment rents                 (9) (7) (1)
Depreciation and amortization                 283 272 261
Purchased services and other                 742 522 585
Total operating expenses                 1,746 1,504 1,464
Operating income                 908 911 767
Less:                      
Other (income) expense                 9 (38) 4
Other components of net periodic benefit (recovery) cost                 7 2 4
Net interest expense (income)                 (25) (28) (32)
Income (loss) before income tax (recovery) expense and equity in net earnings of subsidiaries                 917 975 791
Income tax expense (recovery)                 181 172 (389)
Add: Equity in net earnings of subsidiaries                 0 0 0
Net income                 736 803 1,180
Non-Guarantor Subsidiaries | Reportable Legal Entities | Freight                      
Revenues                      
Total revenues                 2,084 2,054 1,859
Non-Guarantor Subsidiaries | Reportable Legal Entities | Non-freight                      
Revenues                      
Total revenues                 $ 570 $ 361 $ 372