XML 61 R50.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidating Financial Information - Interim Condensed Consolidating Statements of Income (Details) - CAD
CAD in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Revenues        
Freight CAD 1,510 CAD 1,667 CAD 4,464 CAD 4,907
Non-freight 44 42 131 118
Total revenues 1,554 1,709 4,595 5,025
Operating expenses        
Compensation and benefits 294 352 907 1,038
Fuel 138 162 394 542
Materials 39 47 133 144
Equipment rents 43 42 132 130
Depreciation and amortization 155 149 478 440
Purchased services and other 228 272 690 788
Gain (Loss) on Disposition of Property Plant Equipment 0 (68)   (68)
Total operating expenses 897 956 2,734 3,014
Operating income 657 753 1,861 2,011
Less:        
Other income and charges 71 168 (119) 236
Net interest (income) expense 116 103 355 272
Income before income tax expense 470 482 1,625 1,503
Less: Income tax (recovery) expense 123 159 410 470
Add: Equity in net earnings of subsidiaries 0 0 0 0
Net income 347 323 1,215 1,033
Consolidating Adjustments and Eliminations [Member]        
Revenues        
Freight 0 0 0 0
Non-freight (86) (82) (259) (248)
Total revenues (86) (82) (259) (248)
Operating expenses        
Compensation and benefits 2 0 5 0
Fuel 0 0 0 0
Materials 3 0 14 0
Equipment rents 0 0 0 0
Depreciation and amortization 0 0 0 0
Purchased services and other (91) (82) (278) (248)
Gain (Loss) on Disposition of Property Plant Equipment   0   0
Total operating expenses (86) (82) (259) (248)
Operating income 0 0 0 0
Less:        
Other income and charges 0 0 0 0
Net interest (income) expense 0 0 0 0
Income before income tax expense 0 0 0 0
Less: Income tax (recovery) expense 0 0 0 0
Add: Equity in net earnings of subsidiaries (512) (597) (1,532) (1,621)
Net income (512) (597) (1,532) (1,621)
CPRL (Parent Guarantor) [Member]        
Revenues        
Freight 0 0 0 0
Non-freight 0 0 0 0
Total revenues 0 0 0 0
Operating expenses        
Compensation and benefits 0 0 0 0
Fuel 0 0 0 0
Materials 0 0 0 0
Equipment rents 0 0 0 0
Depreciation and amortization 0 0 0 0
Purchased services and other 0 0 0 0
Gain (Loss) on Disposition of Property Plant Equipment   0   0
Total operating expenses 0 0 0 0
Operating income 0 0 0 0
Less:        
Other income and charges 12 29 (61) 44
Net interest (income) expense (9) (3) 0 (3)
Income before income tax expense (3) (26) 61 (41)
Less: Income tax (recovery) expense 9 (4) 12 (6)
Add: Equity in net earnings of subsidiaries 359 345 1,166 1,068
Net income 347 323 1,215 1,033
CPRC (Subsidiary Issuer) [Member]        
Revenues        
Freight 1,078 1,127 3,182 3,377
Non-freight 35 33 101 96
Total revenues 1,113 1,160 3,283 3,473
Operating expenses        
Compensation and benefits 181 251 563 711
Fuel 111 122 317 417
Materials 30 38 95 116
Equipment rents 48 44 155 132
Depreciation and amortization 102 102 316 306
Purchased services and other 170 179 499 513
Gain (Loss) on Disposition of Property Plant Equipment   0   0
Total operating expenses 642 736 1,945 2,195
Operating income 471 424 1,338 1,278
Less:        
Other income and charges 61 162 (89) 240
Net interest (income) expense 131 119 373 313
Income before income tax expense 279 143 1,054 725
Less: Income tax (recovery) expense 73 50 254 210
Add: Equity in net earnings of subsidiaries 153 252 366 553
Net income 359 345 1,166 1,068
Non-Guarantor Subsidiaries [Member]        
Revenues        
Freight 432 540 1,282 1,530
Non-freight 95 91 289 270
Total revenues 527 631 1,571 1,800
Operating expenses        
Compensation and benefits 111 101 339 327
Fuel 27 40 77 125
Materials 6 9 24 28
Equipment rents (5) (2) (23) (2)
Depreciation and amortization 53 47 162 134
Purchased services and other 149 175 469 523
Gain (Loss) on Disposition of Property Plant Equipment   (68)   (68)
Total operating expenses 341 302 1,048 1,067
Operating income 186 329 523 733
Less:        
Other income and charges (2) (23) 31 (48)
Net interest (income) expense (6) (13) (18) (38)
Income before income tax expense 194 365 510 819
Less: Income tax (recovery) expense 41 113 144 266
Add: Equity in net earnings of subsidiaries 0 0 0 0
Net income CAD 153 CAD 252 CAD 366 CAD 553