XML 69 R64.htm IDEA: XBRL DOCUMENT v3.19.3
Condensed Consolidating Financial Information - Interim Condensed Consolidating Statements of Income (Details) - CAD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Revenues        
Total revenues $ 1,979 $ 1,898 $ 5,723 $ 5,310
Operating expenses        
Compensation and benefits 355 365 1,144 1,090
Fuel 210 226 655 671
Materials 50 47 161 155
Equipment rents 33 33 102 99
Depreciation and amortization 185 174 528 516
Purchased services and other 277 263 899 822
Total operating expenses 1,110 1,108 3,489 3,353
Operating income 869 790 2,234 1,957
Less:        
Other expense (income) 29 (47) (58) 56
Other components of net periodic benefit recovery cost (99) (96) (294) (287)
Net interest (income) expense 110 112 336 339
(Loss) income before income tax expense and equity in net earnings of subsidiaries 829 821 2,250 1,849
Income tax expense (recovery) 211 199 474 443
Add: Equity in net earnings of subsidiaries 0 0 0 0
Net income 618 622 1,776 1,406
Freight        
Revenues        
Total revenues 1,932 1,854 5,589 5,188
Non-freight        
Revenues        
Total revenues 47 44 134 122
Consolidating Adjustments and Eliminations [Member]        
Revenues        
Total revenues (103) (79) (308) (238)
Operating expenses        
Compensation and benefits 3 2 6 4
Fuel 0 0 0 0
Materials 3 3 11 11
Equipment rents 0 0 0 0
Depreciation and amortization 0 0 0 0
Purchased services and other (109) (84) (325) (253)
Total operating expenses (103) (79) (308) (238)
Operating income 0 0 0 0
Less:        
Other expense (income) 0 0 0 0
Other components of net periodic benefit recovery cost 0 0 0 0
Net interest (income) expense 0 0 0 0
(Loss) income before income tax expense and equity in net earnings of subsidiaries 0 0 0 0
Income tax expense (recovery) 0 0 0 0
Add: Equity in net earnings of subsidiaries (808) (815) (2,338) (1,967)
Net income (808) (815) (2,338) (1,967)
Consolidating Adjustments and Eliminations [Member] | Freight        
Revenues        
Total revenues 0 0 0 0
Consolidating Adjustments and Eliminations [Member] | Non-freight        
Revenues        
Total revenues (103) (79) (308) (238)
CPRL (Parent Guarantor) [Member] | Reportable Legal Entities [Member]        
Revenues        
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
Total operating expenses 0 0 0 0
Operating income 0 0 0 0
Less:        
Other expense (income) 3 (4) (7) 7
Other components of net periodic benefit recovery cost 0 0 0 0
Net interest (income) expense 0 (2) (2) 4
(Loss) income before income tax expense and equity in net earnings of subsidiaries (3) 6 9 (11)
Income tax expense (recovery) 1 (1) 3 (2)
Add: Equity in net earnings of subsidiaries 622 615 1,770 1,415
Net income 618 622 1,776 1,406
CPRL (Parent Guarantor) [Member] | Reportable Legal Entities [Member] | Freight        
Revenues        
Total revenues 0 0 0 0
CPRL (Parent Guarantor) [Member] | Reportable Legal Entities [Member] | Non-freight        
Revenues        
Total revenues 0 0 0 0
CPRC (Subsidiary Issuer) [Member] | Reportable Legal Entities [Member]        
Revenues        
Total revenues 1,416 1,347 4,126 3,756
Operating expenses        
Compensation and benefits 238 246 769 740
Fuel 164 177 518 523
Materials 35 33 110 106
Equipment rents 36 27 116 88
Depreciation and amortization 112 105 318 314
Purchased services and other 194 224 712 647
Total operating expenses 779 812 2,543 2,418
Operating income 637 535 1,583 1,338
Less:        
Other expense (income) 27 (46) (54) 81
Other components of net periodic benefit recovery cost (100) (97) (298) (289)
Net interest (income) expense 118 121 360 356
(Loss) income before income tax expense and equity in net earnings of subsidiaries 592 557 1,575 1,190
Income tax expense (recovery) 156 142 373 327
Add: Equity in net earnings of subsidiaries 186 200 568 552
Net income 622 615 1,770 1,415
CPRC (Subsidiary Issuer) [Member] | Reportable Legal Entities [Member] | Freight        
Revenues        
Total revenues 1,381 1,316 4,028 3,667
CPRC (Subsidiary Issuer) [Member] | Reportable Legal Entities [Member] | Non-freight        
Revenues        
Total revenues 35 31 98 89
Non-Guarantor Subsidiaries [Member] | Reportable Legal Entities [Member]        
Revenues        
Total revenues 666 630 1,905 1,792
Operating expenses        
Compensation and benefits 114 117 369 346
Fuel 46 49 137 148
Materials 12 11 40 38
Equipment rents (3) 6 (14) 11
Depreciation and amortization 73 69 210 202
Purchased services and other 192 123 512 428
Total operating expenses 434 375 1,254 1,173
Operating income 232 255 651 619
Less:        
Other expense (income) (1) 3 3 (32)
Other components of net periodic benefit recovery cost 1 1 4 2
Net interest (income) expense (8) (7) (22) (21)
(Loss) income before income tax expense and equity in net earnings of subsidiaries 240 258 666 670
Income tax expense (recovery) 54 58 98 118
Add: Equity in net earnings of subsidiaries 0 0 0 0
Net income 186 200 568 552
Non-Guarantor Subsidiaries [Member] | Reportable Legal Entities [Member] | Freight        
Revenues        
Total revenues 551 538 1,561 1,521
Non-Guarantor Subsidiaries [Member] | Reportable Legal Entities [Member] | Non-freight        
Revenues        
Total revenues $ 115 $ 92 $ 344 $ 271