Condensed Consolidating Financial Information | Canadian Pacific Railway Company, a 100%-owned subsidiary of Canadian Pacific Railway Limited (“CPRL”), is the issuer of certain debt securities, which are fully and unconditionally guaranteed by CPRL. The following tables present condensed consolidating financial information (“CCFI”) in accordance with Rule 3-10(c) of Regulation S-X. Investments in subsidiaries are accounted for under the equity method when presenting the CCFI. The tables include all adjustments necessary to reconcile the CCFI on a consolidated basis to CPRL’s consolidated financial statements for the periods presented. Interim Condensed Consolidating Statements of Income For the three months ended June 30, 2016 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Revenues Freight $ — $ 1,007 $ 399 $ — $ 1,406 Non-freight — 33 98 (87 ) 44 Total revenues — 1,040 497 (87 ) 1,450 Operating expenses Compensation and benefits — 181 102 1 284 Fuel — 103 28 — 131 Materials — 27 8 3 38 Equipment rents — 53 (9 ) — 44 Depreciation and amortization — 107 54 — 161 Purchased services and other — 193 139 (91 ) 241 Total operating expenses — 664 322 (87 ) 899 Operating income — 376 175 — 551 Less: Other income and charges (4 ) (12 ) 7 — (9 ) Net interest expense (income) 10 111 (6 ) — 115 (Loss) income before income tax expense and equity in net earnings of subsidiaries (6 ) 277 174 — 445 Less: Income tax (recovery) expense (6 ) 70 53 — 117 Add: Equity in net earnings of subsidiaries 328 121 — (449 ) — Net income $ 328 $ 328 $ 121 $ (449 ) $ 328 Interim Condensed Consolidating Statements of Income For the three months ended June 30, 2015 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Revenues Freight $ — $ 1,131 $ 479 $ — $ 1,610 Non-freight — 34 90 (83 ) 41 Total revenues — 1,165 569 (83 ) 1,651 Operating expenses Compensation and benefits — 198 110 — 308 Fuel — 134 51 — 185 Materials — 35 10 — 45 Equipment rents — 52 (6 ) — 46 Depreciation and amortization — 102 43 — 145 Purchased services and other — 192 167 (83 ) 276 Total operating expenses — 713 375 (83 ) 1,005 Operating income — 452 194 — 646 Less: Other income and charges (3 ) (8 ) 6 — (5 ) Net interest expense (income) — 98 (14 ) — 84 Income before income tax expense and equity in net earnings of subsidiaries 3 362 202 — 567 Less: Income tax expense 2 93 82 — 177 Add: Equity in net earnings of subsidiaries 389 120 — (509 ) — Net income $ 390 $ 389 $ 120 $ (509 ) $ 390 Interim Condensed Consolidating Statements of Income For the six months ended June 30, 2016 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Revenues Freight $ — $ 2,104 $ 850 $ — $ 2,954 Non-freight — 66 194 (173 ) 87 Total revenues — 2,170 1,044 (173 ) 3,041 Operating expenses Compensation and benefits — 382 228 3 613 Fuel — 206 50 — 256 Materials — 65 18 11 94 Equipment rents — 107 (18 ) — 89 Depreciation and amortization — 214 109 — 323 Purchased services and other — 329 320 (187 ) 462 Total operating expenses — 1,303 707 (173 ) 1,837 Operating income — 867 337 — 1,204 Less: Other income and charges (73 ) (150 ) 33 — (190 ) Net interest expense (income) 9 242 (12 ) — 239 Income before income tax expense and equity in net earnings of subsidiaries 64 775 316 — 1,155 Less: Income tax expense 3 181 103 — 287 Add: Equity in net earnings of subsidiaries 807 213 — (1,020 ) — Net income $ 868 $ 807 $ 213 $ (1,020 ) $ 868 Interim Condensed Consolidating Statements of Income For the six months ended June 30, 2015 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Revenues Freight $ — $ 2,250 $ 990 $ — $ 3,240 Non-freight — 63 179 (166 ) 76 Total revenues — 2,313 1,169 (166 ) 3,316 Operating expenses Compensation and benefits — 460 226 — 686 Fuel — 295 85 — 380 Materials — 78 19 — 97 Equipment rents — 88 — — 88 Depreciation and amortization — 204 87 — 291 Purchased services and other — 334 348 (166 ) 516 Total operating expenses — 1,459 765 (166 ) 2,058 Operating income — 854 404 — 1,258 Less: Other income and charges 15 78 (25 ) — 68 Net interest expense (income) — 194 (25 ) — 169 (Loss) income before income tax expense and equity in net earnings of subsidiaries (15 ) 582 454 — 1,021 Less: Income tax (recovery) expense (2 ) 160 153 — 311 Add: Equity in net earnings of subsidiaries 723 301 — (1,024 ) — Net income $ 710 $ 723 $ 301 $ (1,024 ) $ 710 Interim Condensed Consolidating Statements of Comprehensive Income For the three months ended June 30, 2016 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Net income $ 328 $ 328 $ 121 $ (449 ) $ 328 Net gain (loss) in foreign currency translation — 20 (17 ) — 3 Change in derivatives designated as cash flow — (29 ) — — (29 ) Change in pension and post-retirement defined — 41 2 — 43 Other comprehensive income (loss) before — 32 (15 ) — 17 Income tax expense on above items — (5 ) (2 ) — (7 ) Equity accounted investments 10 (17 ) — 7 — Other comprehensive income (loss) 10 10 (17 ) 7 10 Comprehensive income $ 338 $ 338 $ 104 $ (442 ) $ 338 Interim Condensed Consolidating Statements of Comprehensive Income For the three months ended June 30, 2015 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Net income $ 390 $ 389 $ 120 $ (509 ) $ 390 Net gain (loss) in foreign currency translation — 59 (52 ) — 7 Change in derivatives designated as cash flow — 36 — — 36 Change in pension and post-retirement defined benefit plans — 64 2 — 66 Other comprehensive income (loss) before — 159 (50 ) — 109 Income tax (expense) recovery on above items — (55 ) 20 — (35 ) Equity accounted investments 74 (30 ) — (44 ) — Other comprehensive income (loss) 74 74 (30 ) (44 ) 74 Comprehensive income $ 464 $ 463 $ 90 $ (553 ) $ 464 Interim Condensed Consolidating Statements of Comprehensive Income For the six months ended June 30, 2016 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Net income $ 868 $ 807 $ 213 $ (1,020 ) $ 868 Net gain (loss) in foreign currency translation — 330 (290 ) — 40 Change in derivatives designated as cash flow — (76 ) — — (76 ) Change in pension and post-retirement defined — 86 4 — 90 Other comprehensive income (loss) before — 340 (286 ) — 54 Income tax expense on above items — (46 ) (2 ) — (48 ) Equity accounted investments 6 (288 ) — 282 — Other comprehensive income (loss) 6 6 (288 ) 282 6 Comprehensive income (loss) $ 874 $ 813 $ (75 ) $ (738 ) $ 874 Interim Condensed Consolidating Statements of Comprehensive Income For the six months ended June 30, 2015 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Net income $ 710 $ 723 $ 301 $ (1,024 ) $ 710 Net (loss) gain in foreign currency translation — (298 ) 268 — (30 ) Change in derivatives designated as cash flow — (33 ) — — (33 ) Change in pension and post-retirement defined benefit plans — 134 4 — 138 Other comprehensive (loss) income before — (197 ) 272 — 75 Income tax recovery (expense) on above items — 13 (2 ) — 11 Equity accounted investments 86 270 — (356 ) — Other comprehensive income 86 86 270 (356 ) 86 Comprehensive income $ 796 $ 809 $ 571 $ (1,380 ) $ 796 Interim Condensed Consolidating Balance Sheets As at June 30, 2016 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Assets Current assets Cash and cash equivalents $ — $ 47 $ 45 $ — $ 92 Accounts receivable, net — 406 171 — 577 Accounts receivable, inter-company 78 80 159 (317 ) — Short-term advances to affiliates — 470 3,758 (4,228 ) — Materials and supplies — 164 31 — 195 Other current assets — 49 10 — 59 78 1,216 4,174 (4,545 ) 923 Long-term advances to affiliates 501 — 88 (589 ) — Investments — 26 129 — 155 Investments in subsidiaries 8,217 9,753 — (17,970 ) — Properties — 8,560 7,600 — 16,160 Goodwill and intangible assets — — 195 — 195 Pension asset — 1,565 — — 1,565 Other assets — 50 20 — 70 Deferred income taxes 14 — — (14 ) — Total assets $ 8,810 $ 21,170 $ 12,206 $ (23,118 ) $ 19,068 Liabilities and shareholders’ equity Current liabilities Accounts payable and accrued liabilities $ 156 $ 804 $ 287 $ — $ 1,247 Accounts payable, inter-company 3 235 79 (317 ) — Short-term advances from affiliates 3,960 247 21 (4,228 ) — Long-term debt maturing within one year — 198 — — 198 4,119 1,484 387 (4,545 ) 1,445 Pension and other benefit liabilities — 675 76 — 751 Long-term advances from affiliates — 589 — (589 ) — Other long-term liabilities — 159 127 — 286 Long-term debt — 8,323 60 — 8,383 Deferred income taxes — 1,723 1,803 (14 ) 3,512 Total liabilities 4,119 12,953 2,453 (5,148 ) 14,377 Shareholders’ equity Share capital 2,000 1,037 5,808 (6,845 ) 2,000 Additional paid-in capital 49 1,630 418 (2,048 ) 49 Accumulated other comprehensive (loss) income (1,471 ) (1,471 ) 548 923 (1,471 ) Retained earnings 4,113 7,021 2,979 (10,000 ) 4,113 4,691 8,217 9,753 (17,970 ) 4,691 Total liabilities and shareholders’ equity $ 8,810 $ 21,170 $ 12,206 $ (23,118 ) $ 19,068 Condensed Consolidating Balance Sheets As at December 31, 2015 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Assets Current assets Cash and cash equivalents $ — $ 502 $ 148 $ — $ 650 Accounts receivable, net — 452 193 — 645 Accounts receivable, inter-company 59 105 265 (429 ) — Short-term advances to affiliates — 75 3,483 (3,558 ) — Materials and supplies — 154 34 — 188 Other current assets — 37 17 — 54 59 1,325 4,140 (3,987 ) 1,537 Long-term advances to affiliates 501 207 376 (1,084 ) — Investments — 22 130 — 152 Investments in subsidiaries 7,518 9,832 — (17,350 ) — Properties — 8,481 7,792 — 16,273 Goodwill and intangible assets — 3 208 — 211 Pension asset — 1,401 — — 1,401 Other assets — 55 8 — 63 Deferred income taxes 25 — — (25 ) — Total assets $ 8,103 $ 21,326 $ 12,654 $ (22,446 ) $ 19,637 Liabilities and shareholders’ equity Current liabilities Accounts payable and accrued liabilities $ 54 $ 1,122 $ 241 $ — $ 1,417 Accounts payable, inter-company — 325 104 (429 ) — Short-term advances from affiliates 3,253 230 75 (3,558 ) — Long-term debt maturing within one year — 24 6 — 30 3,307 1,701 426 (3,987 ) 1,447 Pension and other benefit liabilities — 676 82 — 758 Long-term advances from affiliates — 877 207 (1,084 ) — Other long-term liabilities — 186 132 — 318 Long-term debt — 8,863 64 — 8,927 Deferred income taxes — 1,505 1,911 (25 ) 3,391 Total liabilities 3,307 13,808 2,822 (5,096 ) 14,841 Shareholders’ equity Share capital 2,058 1,037 5,465 (6,502 ) 2,058 Additional paid-in capital 43 1,568 613 (2,181 ) 43 Accumulated other comprehensive (loss) income (1,477 ) (1,477 ) 840 637 (1,477 ) Retained earnings 4,172 6,390 2,914 (9,304 ) 4,172 4,796 7,518 9,832 (17,350 ) 4,796 Total liabilities and shareholders’ equity $ 8,103 $ 21,326 $ 12,654 $ (22,446 ) $ 19,637 Interim Condensed Consolidating Statements of Cash Flows For the three months ended June 30, 2016 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Cash provided by operating activities $ 75 $ 374 $ 219 $ (156 ) $ 512 Investing activities Additions to properties — (206 ) (124 ) — (330 ) Proceeds from sale of properties and other assets — 11 — — 11 Advances to affiliates — (482 ) (285 ) 767 — Repayment of advances to affiliates — 208 — (208 ) — Capital contributions to affiliates — (348 ) — 348 — Other — — (2 ) — (2 ) Cash used in investing activities — (817 ) (411 ) 907 (321 ) Financing activities Dividends paid (53 ) (53 ) (103 ) 156 (53 ) Issuance of share capital — — 348 (348 ) — Issuance of CP Common Shares 4 — — — 4 Purchase of CP Common Shares (788 ) — — — (788 ) Repayment of long-term debt, excluding commercial paper — (7 ) — — (7 ) Net issuance of commercial paper — 176 — — 176 Advances from affiliates 762 — 5 (767 ) — Repayment of advances from affiliates — — (208 ) 208 — Other financing activities — (1 ) — — (1 ) Cash (used in) provided by financing activities (75 ) 115 42 (751 ) (669 ) Effect of foreign currency fluctuations on U.S. dollar-denominated cash and cash equivalents — (1 ) — — (1 ) Cash position Decrease in cash and cash equivalents — (329 ) (150 ) — (479 ) Cash and cash equivalents at beginning of period — 376 195 — 571 Cash and cash equivalents at end of period $ — $ 47 $ 45 $ — $ 92 Interim Condensed Consolidating Statements of Cash Flows For the three months ended June 30, 2015 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Cash provided by operating activities $ 59 $ 525 $ 143 $ (142 ) $ 585 Investing activities Additions to properties — (210 ) (145 ) — (355 ) Proceeds from sale of properties and other assets — 8 — — 8 Advances to affiliates (500 ) (633 ) (500 ) 1,633 — Capital contributions to affiliates — (500 ) — 500 — Other — (6 ) (1 ) — (7 ) Cash used in investing activities (500 ) (1,341 ) (646 ) 2,133 (354 ) Financing activities Dividends paid (57 ) (57 ) (85 ) 142 (57 ) Issuance of share capital — — 500 (500 ) — Issuance of CP Common Shares 11 — — — 11 Purchase of CP Common Shares (543 ) — — — (543 ) Repayment of long-term debt, excluding commercial paper — (9 ) — — (9 ) Net issuance of commercial paper — 369 — — 369 Advances from affiliates 1,030 500 103 (1,633 ) — Cash provided by (used in) financing activities 441 803 518 (1,991 ) (229 ) Effect of foreign currency fluctuations on U.S. dollar-denominated cash and cash equivalents — (1 ) — — (1 ) Cash position (Decrease) increase in cash and cash equivalents — (14 ) 15 — 1 Cash and cash equivalents at beginning of period — 153 31 — 184 Cash and cash equivalents at end of period $ — $ 139 $ 46 $ — $ 185 Interim Condensed Consolidating Statements of Cash Flows For the six months ended June 30, 2016 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Cash provided by operating activities $ 98 $ 425 $ 417 $ (210 ) $ 730 Investing activities Additions to properties — (338 ) (270 ) — (608 ) Proceeds from sale of properties and other assets — 68 3 — 71 Advances to affiliates — (517 ) (285 ) 802 — Repayment of advances to affiliates — 208 — (208 ) — Capital contributions to affiliates — (357 ) — 357 — Repurchase of share capital from affiliates — 6 — (6 ) — Other — — (2 ) — (2 ) Cash used in investing activities — (930 ) (554 ) 945 (539 ) Financing activities Dividends paid (107 ) (107 ) (103 ) 210 (107 ) Return of share capital to affiliates — — (6 ) 6 — Issuance of share capital — — 357 (357 ) — Issuance of CP Common Shares 9 — — — 9 Purchase of CP Common Shares (788 ) — — — (788 ) Repayment of long-term debt, excluding commercial paper — (11 ) (7 ) — (18 ) Net issuance of commercial paper — 176 — — 176 Advances from affiliates 788 — 14 (802 ) — Repayment of advances from affiliates — — (208 ) 208 — Other financing activities — (3 ) — — (3 ) Cash (used in) provided by financing activities (98 ) 55 47 (735 ) (731 ) Effect of foreign currency fluctuations on U.S. dollar-denominated cash and cash equivalents — (5 ) (13 ) — (18 ) Cash position Decrease in cash and cash equivalents — (455 ) (103 ) — (558 ) Cash and cash equivalents at beginning of period — 502 148 — 650 Cash and cash equivalents at end of period $ — $ 47 $ 45 $ — $ 92 Interim Condensed Consolidating Statements of Cash Flows For the six months ended June 30, 2015 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Cash provided by operating activities $ 115 $ 824 $ 416 $ (215 ) $ 1,140 Investing activities Additions to properties — (303 ) (315 ) — (618 ) Proceeds from sale of properties and other assets — 59 1 — 60 Advances to affiliates (500 ) (936 ) (729 ) 2,165 — Capital contributions to affiliates — (617 ) — 617 — Other — 14 (1 ) — 13 Cash used in investing activities (500 ) (1,783 ) (1,044 ) 2,782 (545 ) Financing activities Dividends paid (115 ) (115 ) (100 ) 215 (115 ) Issuance of share capital — — 617 (617 ) — Issuance of CP Common Shares 27 — — — 27 Purchase of CP Common Shares (1,072 ) — — — (1,072 ) Issuance of long-term debt, excluding commercial paper — 810 — — 810 Repayment of long-term debt, excluding commercial paper — (24 ) (43 ) — (67 ) Net repayment of commercial paper — (224 ) — — (224 ) Advances from affiliates 1,545 500 120 (2,165 ) — Cash provided by (used in) financing activities 385 947 594 (2,567 ) (641 ) Effect of foreign currency fluctuations on U.S. dollar-denominated cash and cash equivalents — (1 ) 6 — 5 Cash position Decrease in cash and cash equivalents — (13 ) (28 ) — (41 ) Cash and cash equivalents at beginning of period — 152 74 — 226 Cash and cash equivalents at end of period $ — $ 139 $ 46 $ — $ 185 |