XML 51 R38.htm IDEA: XBRL DOCUMENT v3.24.2
Business acquisition - Narrative (Details)
3 Months Ended 6 Months Ended
Apr. 13, 2024
CAD ($)
renewal_period
Apr. 14, 2023
CAD ($)
Apr. 13, 2023
CAD ($)
Apr. 13, 2023
CAD ($)
Jun. 30, 2024
CAD ($)
Mar. 31, 2024
CAD ($)
Jun. 30, 2023
CAD ($)
Apr. 13, 2023
CAD ($)
Jun. 30, 2024
CAD ($)
Jun. 30, 2023
CAD ($)
Dec. 31, 2023
CAD ($)
Dec. 14, 2021
Business Acquisition [Line Items]                        
Investment in Kansas City Southern     $ 44,402,000,000 $ 44,402,000,000       $ 44,402,000,000        
Remeasurement loss of Kansas City Southern         $ 0   $ 7,175,000,000   $ 0 $ 7,175,000,000    
Deferred income tax recovery         (18,000,000)   7,953,000,000   (35,000,000) 7,928,000,000    
Goodwill         18,411,000,000       18,411,000,000   $ 17,729,000,000  
Equity earnings of Kansas City Southern     $ 26,000,000   0   26,000,000 $ (230,000,000) 0 230,000,000    
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   $ 37,227,000,000                
Remeasurement loss of Kansas City Southern             7,175,000,000     7,175,000,000    
Deferred income tax recovery             7,832,000,000     7,832,000,000    
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                    
Net working capital (110,000,000) 51,000,000                    
Goodwill 17,632,000,000 $ 17,491,000,000                    
Goodwill, expected tax deductible amount 0                      
Acquisition-related costs         28,000,000   119,000,000   54,000,000 134,000,000    
KCS historical, net income (loss) attributable to controlling shareholders         (86,000,000)   (81,000,000)   (170,000,000) (123,000,000)    
KCS earnings (loss), after deferred tax recovery         (62,000,000)   (61,000,000)   (123,000,000) (103,000,000)    
KCS deferred tax recovery         24,000,000   20,000,000   47,000,000 20,000,000    
KCS | Environmental Liabilities                        
Business Acquisition [Line Items]                        
Liabilities arising from contingencies acquired 160,000,000                      
Net working capital 15,000,000                      
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 | Income (loss) from equity method investments                        
Business Acquisition [Line Items]                        
Equity earnings of Kansas City Southern             26,000,000     230,000,000    
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                      
Number of renewal periods | renewal_period 1                      
KCS | Contracts and Customer Relationships | Minimum                        
Business Acquisition [Line Items]                        
Amortization periods of intangible assets acquired 9 years                      
KCS | Contracts and Customer Relationships | Maximum                        
Business Acquisition [Line Items]                        
Amortization periods of intangible assets acquired 22 years                      
Income (loss) from equity method investments | KCS                        
Business Acquisition [Line Items]                        
Acquisition-related costs             1,000,000     11,000,000    
KCS historical, net income (loss) attributable to controlling shareholders             6,000,000     48,000,000    
Compensation and benefits | KCS                        
Business Acquisition [Line Items]                        
Other tax expense           $ 10,000,000            
Acquisition-related costs         2,000,000   63,000,000   6,000,000 63,000,000    
Materials | KCS                        
Business Acquisition [Line Items]                        
Acquisition-related costs         2,000,000       4,000,000      
Purchased services and other | KCS                        
Business Acquisition [Line Items]                        
Acquisition-related costs         24,000,000   53,000,000   44,000,000 65,000,000    
Other expense (income) | KCS                        
Business Acquisition [Line Items]                        
Acquisition-related costs             3,000,000     6,000,000    
KCS historical, net income (loss) attributable to controlling shareholders         0   (1,000,000)   (1,000,000) (1,000,000)    
Depreciation and amortization | KCS                        
Business Acquisition [Line Items]                        
KCS historical, net income (loss) attributable to controlling shareholders         (82,000,000)   (68,000,000)   (161,000,000) (68,000,000)    
Purchased services and other | KCS                        
Business Acquisition [Line Items]                        
KCS historical, net income (loss) attributable to controlling shareholders         (1,000,000)       (2,000,000)      
Net interest expense | KCS                        
Business Acquisition [Line Items]                        
KCS historical, net income (loss) attributable to controlling shareholders         (5,000,000)   $ (6,000,000)   (10,000,000) $ (6,000,000)    
Net loss attributable to non-controlling interest | KCS                        
Business Acquisition [Line Items]                        
KCS historical, net income (loss) attributable to controlling shareholders         $ 2,000,000       $ 4,000,000