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, 2017 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Revenues Freight $ — $ 1,129 $ 469 $ — $ 1,598 Non-freight — 34 95 (84 ) 45 Total revenues — 1,163 564 (84 ) 1,643 Operating expenses Compensation and benefits — 165 111 1 277 Fuel — 122 38 — 160 Materials — 34 8 6 48 Equipment rents — 39 (2 ) — 37 Depreciation and amortization — 108 57 — 165 Purchased services and other — 210 158 (91 ) 277 Total operating expenses — 678 370 (84 ) 964 Operating income — 485 194 — 679 Less: Other income and charges (5 ) (59 ) 3 — (61 ) Net interest (income) expense (9 ) 139 (8 ) — 122 Income before income tax expense and equity in net earnings of subsidiaries 14 405 199 — 618 Less: Income tax expense 1 62 75 — 138 Add: Equity in net earnings of subsidiaries 467 124 — (591 ) — Net income $ 480 $ 467 $ 124 $ (591 ) $ 480 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 six months ended June 30, 2017 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Revenues Freight $ — $ 2,218 $ 943 $ — $ 3,161 Non-freight — 66 188 (169 ) 85 Total revenues — 2,284 1,131 (169 ) 3,246 Operating expenses Compensation and benefits — 289 219 2 510 Fuel — 254 76 — 330 Materials — 68 17 12 97 Equipment rents — 75 (2 ) — 73 Depreciation and amortization — 217 114 — 331 Purchased services and other — 418 320 (183 ) 555 Total operating expenses — 1,321 744 (169 ) 1,896 Operating income — 963 387 — 1,350 Less: Other income and charges (25 ) (66 ) 2 — (89 ) Net interest (income) expense (7 ) 264 (15 ) — 242 Income before income tax expense and equity in net earnings of subsidiaries 32 765 400 — 1,197 Less: Income tax expense 2 160 124 — 286 Add: Equity in net earnings of subsidiaries 881 276 — (1,157 ) — Net income $ 911 $ 881 $ 276 $ (1,157 ) $ 911 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 Comprehensive Income For the three months ended June 30, 2017 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Net income $ 480 $ 467 $ 124 $ (591 ) $ 480 Net gain (loss) in foreign currency translation — 117 (103 ) — 14 Change in derivatives designated as cash flow — 4 — — 4 Change in pension and post-retirement defined — 36 1 — 37 Other comprehensive income (loss) before — 157 (102 ) — 55 Income tax expense on above items — (26 ) — — (26 ) Equity accounted investments 29 (102 ) — 73 — Other comprehensive income (loss) 29 29 (102 ) 73 29 Comprehensive income $ 509 $ 496 $ 22 $ (518 ) $ 509 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 benefit plans — 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 six months ended June 30, 2017 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Net income $ 911 $ 881 $ 276 $ (1,157 ) $ 911 Net gain (loss) in foreign currency translation — 162 (143 ) — 19 Change in derivatives designated as cash flow — 9 — — 9 Change in pension and post-retirement defined — 72 3 — 75 Other comprehensive income (loss) before — 243 (140 ) — 103 Income tax expense on above items — (43 ) (1 ) — (44 ) Equity accounted investments 59 (141 ) — 82 — Other comprehensive income (loss) 59 59 (141 ) 82 59 Comprehensive income $ 970 $ 940 $ 135 $ (1,075 ) $ 970 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 benefit plans — 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 Balance Sheets As at June 30, 2017 (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 $ — $ 178 $ 60 $ — $ 238 Accounts receivable, net — 440 164 — 604 Accounts receivable, inter-company 95 144 192 (431 ) — Short-term advances to affiliates 499 559 4,817 (5,875 ) — Materials and supplies — 158 34 — 192 Other current assets — 55 30 — 85 594 1,534 5,297 (6,306 ) 1,119 Long-term advances to affiliates 591 — 413 (1,004 ) — Investments — 43 143 — 186 Investments in subsidiaries 9,296 11,252 — (20,548 ) — Properties — 8,850 7,853 — 16,703 Goodwill and intangible assets — — 195 — 195 Pension asset — 1,261 — — 1,261 Other assets — 68 5 — 73 Deferred income taxes 11 — — (11 ) — Total assets $ 10,492 $ 23,008 $ 13,906 $ (27,869 ) $ 19,537 Liabilities and shareholders’ equity Current liabilities Accounts payable and accrued liabilities $ 84 $ 797 $ 302 $ — $ 1,183 Accounts payable, inter-company 16 283 132 (431 ) — Short-term advances from affiliates 5,059 807 9 (5,875 ) — Long-term debt maturing within one year — 762 — — 762 5,159 2,649 443 (6,306 ) 1,945 Pension and other benefit liabilities — 657 72 — 729 Long-term advances from affiliates — 1,004 — (1,004 ) — Other long-term liabilities — 102 120 — 222 Long-term debt — 7,606 54 — 7,660 Deferred income taxes — 1,694 1,965 (11 ) 3,648 Total liabilities 5,159 13,712 2,654 (7,321 ) 14,204 Shareholders’ equity Share capital 2,038 1,038 6,835 (7,873 ) 2,038 Additional paid-in capital 42 1,639 300 (1,939 ) 42 Accumulated other comprehensive (loss) income (1,740 ) (1,740 ) 571 1,169 (1,740 ) Retained earnings 4,993 8,359 3,546 (11,905 ) 4,993 5,333 9,296 11,252 (20,548 ) 5,333 Total liabilities and shareholders’ equity $ 10,492 $ 23,008 $ 13,906 $ (27,869 ) $ 19,537 Condensed Consolidating Balance Sheets As at December 31, 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 $ — $ 100 $ 64 $ — $ 164 Accounts receivable, net — 435 156 — 591 Accounts receivable, inter-company 90 113 206 (409 ) — Short-term advances to affiliates 500 692 4,035 (5,227 ) — Materials and supplies — 150 34 — 184 Other current assets — 38 32 — 70 590 1,528 4,527 (5,636 ) 1,009 Long-term advances to affiliates 1 — 91 (92 ) — Investments — 47 147 — 194 Investments in subsidiaries 8,513 10,249 — (18,762 ) — Properties — 8,756 7,933 — 16,689 Goodwill and intangible assets — — 202 — 202 Pension asset — 1,070 — — 1,070 Other assets 1 48 8 — 57 Deferred income taxes 11 — — (11 ) — Total assets $ 9,116 $ 21,698 $ 12,908 $ (24,501 ) $ 19,221 Liabilities and shareholders’ equity Current liabilities Accounts payable and accrued liabilities $ 73 $ 945 $ 304 $ — $ 1,322 Accounts payable, inter-company 14 292 103 (409 ) — Short-term advances from affiliates 4,403 816 8 (5,227 ) — Long-term debt maturing within one year — 25 — — 25 4,490 2,078 415 (5,636 ) 1,347 Pension and other benefit liabilities — 658 76 — 734 Long-term advances from affiliates — 92 — (92 ) — Other long-term liabilities — 152 132 — 284 Long-term debt — 8,605 54 — 8,659 Deferred income taxes — 1,600 1,982 (11 ) 3,571 Total liabilities 4,490 13,185 2,659 (5,739 ) 14,595 Shareholders’ equity Share capital 2,002 1,037 5,823 (6,860 ) 2,002 Additional paid-in capital 52 1,638 298 (1,936 ) 52 Accumulated other comprehensive (loss) income (1,799 ) (1,799 ) 712 1,087 (1,799 ) Retained earnings 4,371 7,637 3,416 (11,053 ) 4,371 4,626 8,513 10,249 (18,762 ) 4,626 Total liabilities and shareholders’ equity $ 9,116 $ 21,698 $ 12,908 $ (24,501 ) $ 19,221 Interim Condensed Consolidating Statements of Cash Flows For the three months ended June 30, 2017 (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 $ 95 $ 468 $ 239 $ (191 ) $ 611 Investing activities Additions to properties — (192 ) (154 ) — (346 ) Proceeds from sale of properties and other assets — 5 8 — 13 Advances to affiliates (1,086 ) (553 ) (973 ) 2,612 — Repayment of advances to affiliates — 2 — (2 ) — Capital contributions to affiliates — (945 ) — 945 — Other — 1 (1 ) — — Cash used in investing activities (1,086 ) (1,682 ) (1,120 ) 3,555 (333 ) Financing activities Dividends paid (73 ) (73 ) (118 ) 191 (73 ) Issuance of share capital — — 945 (945 ) — Issuance of CP Common Shares 9 — — — 9 Purchase of CP Common Shares (142 ) — — — (142 ) Repayment of long-term debt, excluding commercial paper — (9 ) — — (9 ) Advances from affiliates 1,197 1,415 — (2,612 ) — Repayment of advances from affiliates — — (2 ) 2 — Settlement of forward starting swaps — (22 ) — — (22 ) Cash provided by (used in) financing activities 991 1,311 825 (3,364 ) (237 ) Effect of foreign currency fluctuations on U.S. dollar-denominated cash and cash equivalents — (2 ) (2 ) — (4 ) Cash position Increase (decrease) in cash and cash equivalents — 95 (58 ) — 37 Cash and cash equivalents at beginning of period — 83 118 — 201 Cash and cash equivalents at end of period $ — $ 178 $ 60 $ — $ 238 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 — (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 six months ended June 30, 2017 (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 $ 158 $ 553 $ 503 $ (292 ) $ 922 Investing activities Additions to properties — (301 ) (275 ) — (576 ) Proceeds from sale of properties and other assets — 6 10 — 16 Advances to affiliates (1,238 ) (551 ) (1,107 ) 2,896 — Capital contributions to affiliates — (1,013 ) — 1,013 — Other — 6 (1 ) — 5 Cash used in investing activities (1,238 ) (1,853 ) (1,373 ) 3,909 (555 ) Financing activities Dividends paid (146 ) (146 ) (146 ) 292 (146 ) Issuance of share capital — — 1,013 (1,013 ) — Issuance of CP Common Shares 37 — — — 37 Purchase of CP Common Shares (142 ) — — — (142 ) Repayment of long-term debt, excluding commercial paper — (14 ) — — (14 ) Advances from affiliates 1,331 1,564 1 (2,896 ) — Settlement of forward starting swaps — (22 ) — — (22 ) Cash provided by (used in) financing activities 1,080 1,382 868 (3,617 ) (287 ) Effect of foreign currency fluctuations on U.S. dollar-denominated cash and cash equivalents — (4 ) (2 ) — (6 ) Cash position Increase (decrease) in cash and cash equivalents — 78 (4 ) — 74 Cash and cash equivalents at beginning of period — 100 64 — 164 Cash and cash equivalents at end of period $ — $ 178 $ 60 $ — $ 238 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) provided by 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 — (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 |