XML 59 R48.htm IDEA: XBRL DOCUMENT v3.3.1.900
Condensed Consolidating Financial Information - Interim Condensed Consolidating Statements of Income (Details) - CAD
CAD in Millions
3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Revenues    
Freight CAD 1,548 CAD 1,630
Non-freight 43 35
Total revenues 1,591 1,665
Operating expenses    
Compensation and benefits 329 378
Fuel 125 195
Materials 56 52
Equipment rents 45 42
Depreciation and amortization 162 146
Purchased services and other 221 240
Total operating expenses 938 1,053
Operating income 653 612
Less:    
Other income and charges (181) 73
Net interest (income) expense 124 85
Income before income tax expense 710 454
Less: Income tax (recovery) expense 170 134
Add: Equity in net earnings of subsidiaries 0 0
Net income 540 320
Consolidating Adjustments and Eliminations [Member]    
Revenues    
Freight 0 0
Non-freight (86) (83)
Total revenues (86) (83)
Operating expenses    
Compensation and benefits 2 0
Fuel 0 0
Materials 8 0
Equipment rents 0 0
Depreciation and amortization 0 0
Purchased services and other (96) (83)
Total operating expenses (86) (83)
Operating income 0 0
Less:    
Other income and charges 0 0
Net interest (income) expense 0 0
Income before income tax expense 0 0
Less: Income tax (recovery) expense 0 0
Add: Equity in net earnings of subsidiaries (571) (515)
Net income (571) (515)
CPRL (Parent Guarantor) [Member]    
Revenues    
Freight 0 0
Non-freight 0 0
Total revenues 0 0
Operating expenses    
Compensation and benefits 0 0
Fuel 0 0
Materials 0 0
Equipment rents 0 0
Depreciation and amortization 0 0
Purchased services and other 0 0
Total operating expenses 0 0
Operating income 0 0
Less:    
Other income and charges (69) 18
Net interest (income) expense (1) 0
Income before income tax expense 70 (18)
Less: Income tax (recovery) expense 9 (4)
Add: Equity in net earnings of subsidiaries 479 334
Net income 540 320
CPRC (Subsidiary Issuer) [Member]    
Revenues    
Freight 1,097 1,119
Non-freight 33 29
Total revenues 1,130 1,148
Operating expenses    
Compensation and benefits 201 262
Fuel 103 161
Materials 38 43
Equipment rents 54 36
Depreciation and amortization 107 102
Purchased services and other 136 142
Total operating expenses 639 746
Operating income 491 402
Less:    
Other income and charges (138) 86
Net interest (income) expense 131 96
Income before income tax expense 498 220
Less: Income tax (recovery) expense 111 67
Add: Equity in net earnings of subsidiaries 92 181
Net income 479 334
Non-Guarantor Subsidiaries [Member]    
Revenues    
Freight 451 511
Non-freight 96 89
Total revenues 547 600
Operating expenses    
Compensation and benefits 126 116
Fuel 22 34
Materials 10 9
Equipment rents (9) 6
Depreciation and amortization 55 44
Purchased services and other 181 181
Total operating expenses 385 390
Operating income 162 210
Less:    
Other income and charges 26 (31)
Net interest (income) expense (6) (11)
Income before income tax expense 142 252
Less: Income tax (recovery) expense 50 71
Add: Equity in net earnings of subsidiaries 0 0
Net income CAD 92 CAD 181