XML 102 R74.htm IDEA: XBRL DOCUMENT v3.22.4
Business acquisitions - Narrative (Details)
$ / shares in Units, shares in Millions
1 Months Ended 3 Months Ended 12 Months Ended
Dec. 14, 2021
CAD ($)
shares
Dec. 14, 2021
USD ($)
$ / shares
shares
Dec. 02, 2021
CAD ($)
Dec. 02, 2021
USD ($)
Nov. 24, 2021
CAD ($)
Sep. 15, 2021
CAD ($)
Sep. 15, 2021
USD ($)
May 21, 2021
CAD ($)
May 21, 2021
USD ($)
Dec. 22, 2020
CAD ($)
mi
Dec. 31, 2021
CAD ($)
Dec. 31, 2022
CAD ($)
Dec. 31, 2022
CAD ($)
Dec. 31, 2021
CAD ($)
Dec. 31, 2020
CAD ($)
Aug. 10, 2021
USD ($)
Mar. 21, 2021
mi
Business Acquisition [Line Items]                                  
Merger termination fee                         $ 0 $ (845,000,000) $ 0    
Amount remitted                         0 12,299,000,000 0    
Shares issued for Kansas City Southern acquisition                         (2,000,000) 23,456,000,000      
Proceeds from issuance of long-term debt     $ 8,600,000,000 $ 6,700,000,000 $ 2,200,000,000             $ 10,700,000,000          
Investment                     $ 42,309,000,000 45,091,000,000 45,091,000,000 42,309,000,000      
Equity (earnings) loss of Kansas City Southern                         (1,074,000,000) 141,000,000 0    
Amortization of basis difference                         (163,000,000)        
Acquisition-related costs                         0 247,000,000 0    
Financing fees                         0 51,000,000 0    
Cash, net of cash acquired                         0 0 398,000,000    
Goodwill                     328,000,000 344,000,000 344,000,000 328,000,000 329,000,000    
Share capital                                  
Business Acquisition [Line Items]                                  
Shares issued for Kansas City Southern acquisition                           23,461,000,000      
DRTP                                  
Business Acquisition [Line Items]                                  
Ownership percentage                   100.00%              
Kansas City Southern                                  
Business Acquisition [Line Items]                                  
Amount remitted           $ 1,773,000,000 $ 1,400,000,000                    
Investment                       $ 45,091,000,000 45,091,000,000        
Equity (earnings) loss of Kansas City Southern                         (1,074,000,000)        
Kansas City Southern                                  
Business Acquisition [Line Items]                                  
Number of route miles acquired | mi                                 7,100
Merger termination fee             $ (700,000,000) $ (845,000,000) $ (700,000,000)                
Enterprise value                               $ 31,000,000,000  
Assumption of debt                               $ 3,800,000,000  
Exchange ratio                               2.884 2.445
Stock issued (in shares) | shares 262.6 262.6                              
Shares issued for Kansas City Southern acquisition $ 23,500,000,000 $ 18,300,000,000                              
Cash consideration 10,500,000,000 8,200,000,000                              
Total consideration $ 36,000,000,000 $ 28,000,000,000                              
Equity Method Investment, Foreign Currency Translation Adjustment                         2,891,000,000        
Proceeds from Dividends Received                         1,157,000,000        
Interest Rate Hedge, Unwinding                         212,000,000        
Acquisition-related costs                           599,000,000      
Percentage ownership acquired 100.00% 100.00%                              
Kansas City Southern | Share capital                                  
Business Acquisition [Line Items]                                  
Consideration transferred, per share (in CAD or USD per share) | $ / shares   $ 90                              
Kansas City Southern | Preferred stock                                  
Business Acquisition [Line Items]                                  
Consideration transferred, per share (in CAD or USD per share) | $ / shares   $ 37.50                              
Kansas City Southern | Purchased services and other                                  
Business Acquisition [Line Items]                                  
Acquisition-related costs                         74,000,000 183,000,000      
Kansas City Southern | Other expense (income)                                  
Business Acquisition [Line Items]                                  
Acquisition-related costs                           $ 247,000,000      
Kansas City Southern | Equity loss of Kansas City Southern                                  
Business Acquisition [Line Items]                                  
Acquisition-related costs                     $ 169,000,000   $ 49,000,000        
DRTP                                  
Business Acquisition [Line Items]                                  
Investment                   $ 13,000,000              
Percentage ownership acquired                   83.50%              
Cash, net of cash acquired                   $ 398,000,000              
Reduction of operating costs related to movements through the DRTP                             $ (34,000,000)    
Miles of rail tunnel acquired | mi                   1.6              
Previously held equity interest, Percentage                   16.50%              
Gain on remeasurement of DRTP equity interest                   $ 68,000,000              
Fair value of previously held equity method investment                   81,000,000              
Goodwill                   90,000,000              
Acquired cash and equivalents                   $ 6,000,000