XML 105 R78.htm IDEA: XBRL DOCUMENT v3.24.0.1
Business acquisition - Narrative (Details)
$ / shares in Units, shares in Millions, $ in Millions
3 Months Ended 9 Months Ended 12 Months Ended
Dec. 31, 2023
CAD ($)
Apr. 14, 2023
CAD ($)
Apr. 13, 2023
CAD ($)
Dec. 14, 2021
CAD ($)
shares
Dec. 14, 2021
USD ($)
$ / shares
shares
Sep. 15, 2021
CAD ($)
Sep. 15, 2021
USD ($)
May 21, 2021
CAD ($)
May 21, 2021
USD ($)
Apr. 13, 2023
CAD ($)
Dec. 31, 2023
CAD ($)
Dec. 31, 2023
CAD ($)
Dec. 31, 2022
CAD ($)
Dec. 31, 2021
CAD ($)
Aug. 10, 2021
Business Acquisition [Line Items]                              
Merger termination fee (Note 11)                       $ 0 $ 0 $ (845,000,000)  
Amount remitted                       0 0 12,299,000,000  
Shares issued for Kansas City Southern acquisition (Note 21)                         (2,000,000) 23,456,000,000  
Rail investments accounted for on an equity basis $ 0   $ 44,402,000,000             $ 44,402,000,000 $ 0 0 45,091,000,000    
Remeasurement loss of Kansas City Southern (Note 11)                       7,175,000,000 0 0  
Deferred income tax (recovery) expense (Note 6)                       7,885,000,000 (136,000,000) (242,000,000)  
Goodwill (Note 11, 14) 17,729,000,000                   17,729,000,000 17,729,000,000 344,000,000 328,000,000  
Goodwill, expected tax deductible amount 0                   0 0      
Revenue of acquiree since acquisition date, actual                       1,351,000,000 4,390,000,000    
KCS historical, net income attributable to controlling shareholders                       280,000,000 1,287,000,000    
Equity loss of Kansas City Southern                   230,000,000   230,000,000 1,074,000,000 (141,000,000)  
Acquisition-related costs (Note 11)                       190,000,000      
Acquisition-related financing fees (Note 11)                       17,000,000 0 51,000,000  
Equity loss of Kansas City Southern                              
Business Acquisition [Line Items]                              
Equity loss of Kansas City Southern                   230,000,000     1,074,000,000    
Share capital                              
Business Acquisition [Line Items]                              
Shares issued for Kansas City Southern acquisition (Note 21)                           23,461,000,000  
Other expense (income)                              
Business Acquisition [Line Items]                              
Acquisition-related costs (Note 11)                       6,000,000      
Kansas City Southern                              
Business Acquisition [Line Items]                              
Amount remitted           $ 1,773,000,000 $ 1,400                
Kansas City Southern                              
Business Acquisition [Line Items]                              
Merger termination fee (Note 11)               $ 845,000,000 $ (700)            
Percentage ownership acquired       100.00% 100.00%                    
Stock issued (in shares) | shares       262.6 262.6                    
Exchange ratio                             2.884
Shares issued for Kansas City Southern acquisition (Note 21)       $ 23,461,000,000 $ 18,282                    
Cash consideration       10,526,000,000 8,203                    
Total consideration       $ 35,760,000,000 $ 27,885                    
Fair value of previously held equity method investment 37,227,000,000 $ 37,227,000,000                          
Remeasurement loss of Kansas City Southern (Note 11)     7,175,000,000                        
Deferred income tax (recovery) expense (Note 6)     7,832,000,000                 69,000,000      
Cash and cash equivalents 298,000,000 298,000,000                 298,000,000 298,000,000      
Accounts receivable, net   704,000,000                          
Accounts payable acquired   970,000,000                          
Intangible assets 3,022,000,000 3,022,000,000                 3,022,000,000 3,022,000,000      
Goodwill (Note 11, 14) 17,565,000,000 17,491,000,000 $ 17,565,000,000             $ 17,565,000,000 17,565,000,000 17,565,000,000      
Revenue of acquiree since acquisition date, actual                     3,467,000,000        
KCS historical, net income attributable to controlling shareholders                     682,000,000 (297,000,000)      
Acquisition-related costs (Note 11)                           599,000,000  
Interest rate hedge, unwinding                         212,000,000    
Purchase accounting net income, after deferred tax recovery                       (228,000,000)      
Net working capital $ (59,000,000) 51,000,000                 $ (59,000,000) (59,000,000)      
Kansas City Southern | Concession land rights                              
Business Acquisition [Line Items]                              
Property, plant and equipment, useful life     50 years             50 years          
Kansas City Southern | Environmental Liabilities                              
Business Acquisition [Line Items]                              
Liabilities arising from contingencies   132,000,000                          
Net working capital   15,000,000                          
Kansas City Southern | Litigation and Personal Injury Claims                              
Business Acquisition [Line Items]                              
Liabilities arising from contingencies   40,000,000                          
Net working capital   28,000,000                          
Kansas City Southern | Concession Rights                              
Business Acquisition [Line Items]                              
Intangible assets   $ 9,176,000,000                          
Acquired finite-lived intangible assets, weighted average useful life   74 years                          
Kansas City Southern | Contracts and Customer Relationships                              
Business Acquisition [Line Items]                              
Intangible assets   $ 3,022,000,000                          
Kansas City Southern | Contracts and Customer Relationships | Minimum                              
Business Acquisition [Line Items]                              
Acquired finite-lived intangible assets, weighted average useful life   9 years                          
Kansas City Southern | Contracts and Customer Relationships | Maximum                              
Business Acquisition [Line Items]                              
Acquired finite-lived intangible assets, weighted average useful life   22 years                          
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 (Note 11)                         74,000,000 183,000,000  
Kansas City Southern | Other expense (income)                              
Business Acquisition [Line Items]                              
KCS historical, net income attributable to controlling shareholders                       (2,000,000)      
Acquisition-related costs (Note 11)                           247,000,000  
Kansas City Southern | Equity loss of Kansas City Southern                              
Business Acquisition [Line Items]                              
KCS historical, net income attributable to controlling shareholders                       (48,000,000) 163,000,000    
Acquisition-related costs (Note 11)                   $ 11,000,000     $ 49,000,000 $ 169,000,000  
Kansas City Southern | Compensation and benefits                              
Business Acquisition [Line Items]                              
Acquisition-related costs (Note 11)                       71,000,000      
Kansas City Southern | Purchased services and other                              
Business Acquisition [Line Items]                              
KCS historical, net income attributable to controlling shareholders                       (1,000,000)      
Acquisition-related costs (Note 11)                       111,000,000      
Kansas City Southern | Cost, direct material                              
Business Acquisition [Line Items]                              
Acquisition-related costs (Note 11)                       2,000,000      
Kansas City Southern | Depreciation, Depletion and Amortization                              
Business Acquisition [Line Items]                              
KCS historical, net income attributable to controlling shareholders                       (234,000,000)      
Kansas City Southern | Interest Revenue (Expense), Net                              
Business Acquisition [Line Items]                              
KCS historical, net income attributable to controlling shareholders                       (17,000,000)      
Kansas City Southern | Net Income (Loss) Attributable to Noncontrolling Interest                              
Business Acquisition [Line Items]                              
KCS historical, net income attributable to controlling shareholders                       $ 5,000,000