XML 50 R38.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Business acquisition - Narrative (Details) - CAD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2024
Apr. 14, 2023
Apr. 13, 2023
Mar. 31, 2024
Jun. 30, 2023
Mar. 31, 2023
Mar. 31, 2024
Dec. 31, 2023
Dec. 14, 2021
Business Acquisition [Line Items]                  
Investment in Kansas City Southern     $ 44,402,000,000            
Deferred income tax expense (recovery)       $ (17,000,000)   $ (24,000,000)      
Goodwill $ 18,228,000,000     18,228,000,000     $ 18,228,000,000 $ 17,729,000,000  
Total revenues       3,520,000,000   2,266,000,000      
Net income       775,000,000   800,000,000      
Equity earnings of Kansas City Southern       0   204,000,000      
Goodwill, expected tax deductible amount 0     0     0    
KCS revenue from date of control       0   1,187,000,000      
KCS historical, net income (loss) attributable to controlling shareholders       0   246,000,000      
KCS                  
Business Acquisition [Line Items]                  
Dividends received           300,000,000      
Amortization of basis difference           42,000,000      
Income (loss) from equity method investments                  
Business Acquisition [Line Items]                  
Equity earnings of Kansas City Southern           204,000,000      
KCS                  
Business Acquisition [Line Items]                  
Percentage of voting interest acquired                 100.00%
Fair value of previously held equity method investment 37,227,000,000 $ 37,227,000,000              
Remeasurement loss of Kansas City Southern         $ 7,175,000,000        
Deferred income tax expense (recovery)       (23,000,000) $ 7,832,000,000        
Cash and cash equivalents 298,000,000 298,000,000   298,000,000     298,000,000    
Accounts receivables, net   697,000,000              
Accounts payable and accrued liabilities   1,014,000,000              
Intangible assets 3,022,000,000 3,022,000,000   3,022,000,000     3,022,000,000    
Goodwill 17,632,000,000 17,491,000,000   17,632,000,000     17,632,000,000    
Acquisition-related costs       26,000,000   15,000,000      
Goodwill, purchase accounting adjustments             141,000,000    
Net working capital $ (110,000,000) 51,000,000   (110,000,000)     $ (110,000,000)    
KCS actual revenue after deferred tax recovery       61,000,000          
KCS historical, net income (loss) attributable to controlling shareholders       84,000,000          
KCS | Litigation and Personal Injury Claims                  
Business Acquisition [Line Items]                  
Liabilities arising from contingencies acquired   40,000,000              
Net working capital   44,000,000              
KCS | Environmental Liabilities                  
Business Acquisition [Line Items]                  
Liabilities arising from contingencies acquired   160,000,000              
Net working capital   15,000,000              
KCS | Concession Rights                  
Business Acquisition [Line Items]                  
Renewal term of concession rights and related assets     50 years            
Intangible assets   $ 9,176,000,000              
Amortization periods of intangible assets acquired   74 years              
KCS | Contracts and Customer Relationships | Maximum                  
Business Acquisition [Line Items]                  
Amortization periods of intangible assets acquired   22 years              
KCS | Contracts and Customer Relationships | Minimum                  
Business Acquisition [Line Items]                  
Amortization periods of intangible assets acquired   9 years              
Other expense (income) | KCS                  
Business Acquisition [Line Items]                  
Acquisition-related costs           3,000,000      
KCS historical, net income (loss) attributable to controlling shareholders       (1,000,000)          
Compensation and benefits | KCS                  
Business Acquisition [Line Items]                  
Acquisition-related costs       4,000,000          
Other tax expense       10,000,000          
Purchased services and other | KCS                  
Business Acquisition [Line Items]                  
Acquisition-related costs       20,000,000          
Income (loss) from equity method investments | KCS                  
Business Acquisition [Line Items]                  
Acquisition-related costs           10,000,000      
KCS historical, net income (loss) attributable to controlling shareholders           42,000,000      
Materials | KCS                  
Business Acquisition [Line Items]                  
Acquisition-related costs       2,000,000          
Purchased services and other | KCS                  
Business Acquisition [Line Items]                  
Acquisition-related costs           $ 12,000,000      
KCS historical, net income (loss) attributable to controlling shareholders       (1,000,000)          
Depreciation and amortization | KCS                  
Business Acquisition [Line Items]                  
KCS historical, net income (loss) attributable to controlling shareholders       (79,000,000)          
Net interest expense | KCS                  
Business Acquisition [Line Items]                  
KCS historical, net income (loss) attributable to controlling shareholders       (5,000,000)          
Net loss attributable to non-controlling interest | KCS                  
Business Acquisition [Line Items]                  
KCS historical, net income (loss) attributable to controlling shareholders       $ 2,000,000