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 September 30, 2016 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Revenues Freight $ — $ 1,078 $ 432 $ — $ 1,510 Non-freight — 35 95 (86 ) 44 Total revenues — 1,113 527 (86 ) 1,554 Operating expenses Compensation and benefits — 181 111 2 294 Fuel — 111 27 — 138 Materials — 30 6 3 39 Equipment rents — 48 (5 ) — 43 Depreciation and amortization — 102 53 — 155 Purchased services and other — 170 149 (91 ) 228 Total operating expenses — 642 341 (86 ) 897 Operating income — 471 186 — 657 Less: Other income and charges 12 61 (2 ) — 71 Net interest (income) expense (9 ) 131 (6 ) — 116 (Loss) income before income tax expense and equity in net earnings of subsidiaries (3 ) 279 194 — 470 Less: Income tax expense 9 73 41 — 123 Add: Equity in net earnings of subsidiaries 359 153 — (512 ) — Net income $ 347 $ 359 $ 153 $ (512 ) $ 347 Interim Condensed Consolidating Statements of Income For the three months ended September 30, 2015 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Revenues Freight $ — $ 1,127 $ 540 $ — $ 1,667 Non-freight — 33 91 (82 ) 42 Total revenues — 1,160 631 (82 ) 1,709 Operating expenses Compensation and benefits — 251 101 — 352 Fuel — 122 40 — 162 Materials — 38 9 — 47 Equipment rents — 44 (2 ) — 42 Depreciation and amortization — 102 47 — 149 Purchased services and other — 179 175 (82 ) 272 Gain on sale of Delaware & Hudson South — — (68 ) — (68 ) Total operating expenses — 736 302 (82 ) 956 Operating income — 424 329 — 753 Less: Other income and charges 29 162 (23 ) — 168 Net interest (income) expense (3 ) 119 (13 ) — 103 (Loss) income before income tax expense and equity in net earnings of subsidiaries (26 ) 143 365 — 482 Less: Income tax (recovery) expense (4 ) 50 113 — 159 Add: Equity in net earnings of subsidiaries 345 252 — (597 ) — Net income $ 323 $ 345 $ 252 $ (597 ) $ 323 Interim Condensed Consolidating Statements of Income For the nine months ended September 30, 2016 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Revenues Freight $ — $ 3,182 $ 1,282 $ — $ 4,464 Non-freight — 101 289 (259 ) 131 Total revenues — 3,283 1,571 (259 ) 4,595 Operating expenses Compensation and benefits — 563 339 5 907 Fuel — 317 77 — 394 Materials — 95 24 14 133 Equipment rents — 155 (23 ) — 132 Depreciation and amortization — 316 162 — 478 Purchased services and other — 499 469 (278 ) 690 Total operating expenses — 1,945 1,048 (259 ) 2,734 Operating income — 1,338 523 — 1,861 Less: Other income and charges (61 ) (89 ) 31 — (119 ) Net interest expense (income) — 373 (18 ) — 355 Income before income tax expense and equity in net earnings of subsidiaries 61 1,054 510 — 1,625 Less: Income tax expense 12 254 144 — 410 Add: Equity in net earnings of subsidiaries 1,166 366 — (1,532 ) — Net income $ 1,215 $ 1,166 $ 366 $ (1,532 ) $ 1,215 Interim Condensed Consolidating Statements of Income For the nine months ended September 30, 2015 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Revenues Freight $ — $ 3,377 $ 1,530 $ — $ 4,907 Non-freight — 96 270 (248 ) 118 Total revenues — 3,473 1,800 (248 ) 5,025 Operating expenses Compensation and benefits — 711 327 — 1,038 Fuel — 417 125 — 542 Materials — 116 28 — 144 Equipment rents — 132 (2 ) — 130 Depreciation and amortization — 306 134 — 440 Purchased services and other — 513 523 (248 ) 788 Gain on sale of Delaware & Hudson South — — (68 ) — (68 ) Total operating expenses — 2,195 1,067 (248 ) 3,014 Operating income — 1,278 733 — 2,011 Less: Other income and charges 44 240 (48 ) — 236 Net interest (income) expense (3 ) 313 (38 ) — 272 (Loss) income before income tax expense and equity in net earnings of subsidiaries (41 ) 725 819 — 1,503 Less: Income tax (recovery) expense (6 ) 210 266 — 470 Add: Equity in net earnings of subsidiaries 1,068 553 — (1,621 ) — Net income $ 1,033 $ 1,068 $ 553 $ (1,621 ) $ 1,033 Interim Condensed Consolidating Statements of Comprehensive Income For the three months ended September 30, 2016 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Net income $ 347 $ 359 $ 153 $ (512 ) $ 347 Net (loss) gain in foreign currency translation — (70 ) 63 — (7 ) Change in derivatives designated as cash flow — 1 — — 1 Change in pension and post-retirement defined — 45 2 — 47 Other comprehensive (loss) income before — (24 ) 65 — 41 Income tax expense on above items — (3 ) — — (3 ) Equity accounted investments 38 65 — (103 ) — Other comprehensive income 38 38 65 (103 ) 38 Comprehensive income $ 385 $ 397 $ 218 $ (615 ) $ 385 Interim Condensed Consolidating Statements of Comprehensive Income For the three months ended September 30, 2015 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Net income $ 323 $ 345 $ 252 $ (597 ) $ 323 Net (loss) gain in foreign currency translation — (291 ) 258 — (33 ) Change in derivatives designated as cash flow — (45 ) — — (45 ) Change in pension and post-retirement defined benefit plans — 64 1 — 65 Other comprehensive (loss) income before income taxes — (272 ) 259 — (13 ) Income tax recovery on above items — 33 — — 33 Equity accounted investments 20 259 — (279 ) — Other comprehensive income 20 20 259 (279 ) 20 Comprehensive income $ 343 $ 365 $ 511 $ (876 ) $ 343 Interim Condensed Consolidating Statements of Comprehensive Income For the nine months ended September 30, 2016 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Net income $ 1,215 $ 1,166 $ 366 $ (1,532 ) $ 1,215 Net gain (loss) in foreign currency translation — 260 (227 ) — 33 Change in derivatives designated as cash flow — (75 ) — — (75 ) Change in pension and post-retirement defined — 131 6 — 137 Other comprehensive income (loss) before income taxes — 316 (221 ) — 95 Income tax expense on above items — (49 ) (2 ) — (51 ) Equity accounted investments 44 (223 ) — 179 — Other comprehensive income (loss) 44 44 (223 ) 179 44 Comprehensive income $ 1,259 $ 1,210 $ 143 $ (1,353 ) $ 1,259 Interim Condensed Consolidating Statements of Comprehensive Income For the nine months ended September 30, 2015 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Net income $ 1,033 $ 1,068 $ 553 $ (1,621 ) $ 1,033 Net (loss) gain in foreign currency translation — (589 ) 526 — (63 ) Change in derivatives designated as cash flow — (78 ) — — (78 ) Change in pension and post-retirement defined benefit plans — 198 5 — 203 Other comprehensive (loss) income before income taxes — (469 ) 531 — 62 Income tax recovery (expense) on above items — 46 (2 ) — 44 Equity accounted investments 106 529 — (635 ) — Other comprehensive income 106 106 529 (635 ) 106 Comprehensive income $ 1,139 $ 1,174 $ 1,082 $ (2,256 ) $ 1,139 Interim Condensed Consolidating Balance Sheets As at September 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 $ — $ 24 $ 79 $ — $ 103 Accounts receivable, net — 435 170 — 605 Accounts receivable, inter-company 88 106 163 (357 ) — Short-term advances to affiliates 500 798 3,892 (5,190 ) — Materials and supplies — 160 32 — 192 Other current assets — 42 22 — 64 588 1,565 4,358 (5,547 ) 964 Long-term advances to affiliates — — 91 (91 ) — Investments — 28 141 — 169 Investments in subsidiaries 8,547 9,973 — (18,520 ) — Properties — 8,695 7,687 — 16,382 Goodwill and intangible assets — — 198 — 198 Pension asset — 1,638 — — 1,638 Other assets 1 51 18 — 70 Deferred income taxes 5 — — (5 ) — Total assets $ 9,141 $ 21,950 $ 12,493 $ (24,163 ) $ 19,421 Liabilities and shareholders’ equity Current liabilities Accounts payable and accrued liabilities $ 84 $ 880 $ 282 $ — $ 1,246 Accounts payable, inter-company 14 247 96 (357 ) — Short-term advances from affiliates 4,373 808 9 (5,190 ) — Long-term debt maturing within one year — 391 — — 391 4,471 2,326 387 (5,547 ) 1,637 Pension and other benefit liabilities — 680 76 — 756 Long-term advances from affiliates — 91 — (91 ) — Other long-term liabilities — 149 131 — 280 Long-term debt — 8,434 54 — 8,488 Deferred income taxes 1 1,723 1,872 (5 ) 3,591 Total liabilities 4,472 13,403 2,520 (5,643 ) 14,752 Shareholders’ equity Share capital 2,000 1,037 5,854 (6,891 ) 2,000 Additional paid-in capital 43 1,634 419 (2,053 ) 43 Accumulated other comprehensive (loss) income (1,433 ) (1,433 ) 612 821 (1,433 ) Retained earnings 4,059 7,309 3,088 (10,397 ) 4,059 4,669 8,547 9,973 (18,520 ) 4,669 Total liabilities and shareholders’ equity $ 9,141 $ 21,950 $ 12,493 $ (24,163 ) $ 19,421 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 September 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 $ 84 $ 406 $ 229 $ (128 ) $ 591 Investing activities Additions to properties — (238 ) (56 ) — (294 ) Proceeds from sale of properties and other assets — 6 10 — 16 Advances to affiliates — (275 ) (123 ) 398 — Repayment of advances to affiliates — 14 — (14 ) — Capital contributions to affiliates — (46 ) — 46 — Cash used in investing activities — (539 ) (169 ) 430 (278 ) Financing activities Dividends paid (75 ) (75 ) (53 ) 128 (75 ) Issuance of share capital — — 46 (46 ) — Issuance of CP Common Shares 5 — — — 5 Purchase of CP Common Shares (412 ) — — — (412 ) Repayment of long-term debt, excluding commercial paper — (5 ) (7 ) — (12 ) Net issuance of commercial paper — 190 — — 190 Advances from affiliates 398 — — (398 ) — Repayment of advances from affiliates — — (14 ) 14 — Cash (used in) provided by financing activities (84 ) 110 (28 ) (302 ) (304 ) Effect of foreign currency fluctuations on U.S. dollar-denominated cash and cash equivalents — — 2 — 2 Cash position (Decrease) increase in cash and cash equivalents — (23 ) 34 — 11 Cash and cash equivalents at beginning of period — 47 45 — 92 Cash and cash equivalents at end of period $ — $ 24 $ 79 $ — $ 103 Interim Condensed Consolidating Statements of Cash Flows For the three months ended September 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 $ 60 $ 482 $ 257 $ (103 ) $ 696 Investing activities Additions to properties — (268 ) (181 ) — (449 ) Proceeds from the sale of Delaware & Hudson South — — 281 — 281 Proceeds from sale of properties and other assets — 12 1 — 13 Advances to affiliates — (1,174 ) (646 ) 1,820 — Repayment of advances to affiliates — 33 — (33 ) — Capital contributions to affiliates — (329 ) — 329 — Other — (7 ) (1 ) — (8 ) Cash used in investing activities — (1,733 ) (546 ) 2,116 (163 ) Financing activities Dividends paid (57 ) (57 ) (46 ) 103 (57 ) Issuance of share capital — — 329 (329 ) — Issuance of CP Common Shares 5 — — — 5 Purchase of CP Common Shares (1,523 ) — — — (1,523 ) Issuance of long-term debt, excluding commercial paper — 2,601 — — 2,601 Repayment of long-term debt, excluding commercial paper — (423 ) (9 ) — (432 ) Net repayment of commercial paper — (669 ) — — (669 ) Advances from affiliates 1,515 — 305 (1,820 ) — Repayment of advances from affiliates — — (33 ) 33 — Cash (used in) provided by financing activities (60 ) 1,452 546 (2,013 ) (75 ) Effect of foreign currency fluctuations on U.S. dollar-denominated cash and cash equivalents — 14 4 — 18 Cash position Increase in cash and cash equivalents — 215 261 — 476 Cash and cash equivalents at beginning of period — 139 46 — 185 Cash and cash equivalents at end of period $ — $ 354 $ 307 $ — $ 661 Interim Condensed Consolidating Statements of Cash Flows For the nine months ended September 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 $ 182 $ 831 $ 646 $ (338 ) $ 1,321 Investing activities Additions to properties — (576 ) (326 ) — (902 ) Proceeds from sale of properties and other assets — 74 13 — 87 Advances to affiliates — (792 ) (408 ) 1,200 — Repayment of advances to affiliates — 222 — (222 ) — Capital contributions to affiliates — (403 ) — 403 — Repurchase of share capital from affiliates — 6 — (6 ) — Other — — (2 ) — (2 ) Cash used in investing activities — (1,469 ) (723 ) 1,375 (817 ) Financing activities Dividends paid (182 ) (182 ) (156 ) 338 (182 ) Return of share capital to affiliates — — (6 ) 6 — Issuance of share capital — — 403 (403 ) — Issuance of CP Common Shares 14 — — — 14 Purchase of CP Common Shares (1,200 ) — — — (1,200 ) Repayment of long-term debt, excluding commercial paper — (16 ) (14 ) — (30 ) Net issuance of commercial paper — 366 — — 366 Advances from affiliates 1,186 — 14 (1,200 ) — Repayment of advances from affiliates — — (222 ) 222 — Other financing activities — (3 ) — — (3 ) Cash (used in) provided by financing activities (182 ) 165 19 (1,037 ) (1,035 ) Effect of foreign currency fluctuations on U.S. dollar-denominated cash and cash equivalents — (5 ) (11 ) — (16 ) Cash position Decrease in cash and cash equivalents — (478 ) (69 ) — (547 ) Cash and cash equivalents at beginning of period — 502 148 — 650 Cash and cash equivalents at end of period $ — $ 24 $ 79 $ — $ 103 Interim Condensed Consolidating Statements of Cash Flows For the nine months ended September 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 $ 175 $ 1,306 $ 673 $ (318 ) $ 1,836 Investing activities Additions to properties — (571 ) (496 ) — (1,067 ) Proceeds from the sale of Delaware & Hudson South — — 281 — 281 Proceeds from sale of properties and other assets — 71 2 — 73 Advances to affiliates (500 ) (2,110 ) (1,375 ) 3,985 — Repayment of advances to affiliates — 33 — (33 ) — Capital contributions to affiliates — (946 ) — 946 — Other — 7 (2 ) — 5 Cash used in investing activities (500 ) (3,516 ) (1,590 ) 4,898 (708 ) Financing activities Dividends paid (172 ) (172 ) (146 ) 318 (172 ) Issuance of share capital — — 946 (946 ) — Issuance of CP Common Shares 32 — — — 32 Purchase of CP Common Shares (2,595 ) — — — (2,595 ) Issuance of long-term debt, excluding commercial paper — 3,411 — — 3,411 Repayment of long-term debt, excluding commercial paper — (447 ) (52 ) — (499 ) Net repayment of commercial paper — (893 ) — — (893 ) Advances from affiliates 3,060 500 425 (3,985 ) — Repayment of advances from affiliates — — (33 ) 33 — Cash provided by (used in) financing activities 325 2,399 1,140 (4,580 ) (716 ) Effect of foreign currency fluctuations on U.S. dollar-denominated cash and cash equivalents — 13 10 — 23 Cash position Increase in cash and cash equivalents — 202 233 — 435 Cash and cash equivalents at beginning of period — 152 74 — 226 Cash and cash equivalents at end of period $ — $ 354 $ 307 $ — $ 661 |