Condensed Consolidating Financial Information | 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. YEAR ENDED DECEMBER 31, 2017 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Revenues Freight $ — $ 4,516 $ 1,859 $ — $ 6,375 Non-freight — 140 372 (333 ) 179 Total revenues — 4,656 2,231 (333 ) 6,554 Operating expenses Compensation and benefits — 601 427 7 1,035 Fuel — 522 155 — 677 Materials — 134 41 15 190 Equipment rents — 143 (1 ) — 142 Depreciation and amortization — 400 261 — 661 Purchased services and other — 826 585 (355 ) 1,056 Total operating expenses — 2,626 1,468 (333 ) 3,761 Operating income — 2,030 763 — 2,793 Less: Other income and charges (33 ) (149 ) 4 — (178 ) Net interest (income) expense (12 ) 517 (32 ) — 473 Income before income tax expense and equity in net earnings of subsidiaries 45 1,662 791 — 2,498 Less: Income tax expense (recovery) 7 475 (389 ) — 93 Add: Equity in net earnings of subsidiaries 2,367 1,180 — (3,547 ) — Net income $ 2,405 $ 2,367 $ 1,180 $ (3,547 ) $ 2,405 YEAR ENDED DECEMBER 31, 2016 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Revenues Freight $ — $ 4,332 $ 1,728 $ — $ 6,060 Non-freight — 134 386 (348 ) 172 Total revenues — 4,466 2,114 (348 ) 6,232 Operating expenses Compensation and benefits — 749 434 6 1,189 Fuel — 458 109 — 567 Materials — 130 32 18 180 Equipment rents — 204 (31 ) — 173 Depreciation and amortization — 422 218 — 640 Purchased services and other — 673 604 (372 ) 905 Total operating expenses — 2,636 1,366 (348 ) 3,654 Operating income — 1,830 748 — 2,578 Less: Other income and charges (40 ) (34 ) 29 — (45 ) Net interest expense (income) 1 493 (23 ) — 471 Income before income tax expense and equity in net earnings of subsidiaries 39 1,371 742 — 2,152 Less: Income tax expense 6 337 210 — 553 Add: Equity in net earnings of subsidiaries 1,566 532 — (2,098 ) — Net income $ 1,599 $ 1,566 $ 532 $ (2,098 ) $ 1,599 YEAR ENDED DECEMBER 31, 2015 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Revenues Freight $ — $ 4,532 $ 2,020 $ — $ 6,552 Non-freight — 128 363 (331 ) 160 Total revenues — 4,660 2,383 (331 ) 6,712 Operating expenses Compensation and benefits — 943 428 — 1,371 Fuel — 549 159 — 708 Materials — 148 36 — 184 Equipment rents — 181 (7 ) — 174 Depreciation and amortization — 411 184 — 595 Purchased services and other — 711 680 (331 ) 1,060 Gain on sale of Delaware & Hudson South — — (68 ) — (68 ) Total operating expenses — 2,943 1,412 (331 ) 4,024 Operating income — 1,717 971 — 2,688 Less: Other income and charges 84 322 (71 ) — 335 Net interest (income) expense (5 ) 447 (48 ) — 394 (Loss) income before income tax expense and equity in net earnings of subsidiaries (79 ) 948 1,090 — 1,959 Less: Income tax (recovery) expense (21 ) 303 325 — 607 Add: Equity in net earnings of subsidiaries $ 1,410 $ 765 $ — $ (2,175 ) $ — Net income $ 1,352 $ 1,410 $ 765 $ (2,175 ) $ 1,352 YEAR ENDED DECEMBER 31, 2017 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Net income $ 2,405 $ 2,367 $ 1,180 $ (3,547 ) $ 2,405 Net gain (loss) in foreign currency translation adjustments, net of hedging activities — 318 (294 ) — 24 Change in derivatives designated as cash flow — 19 — — 19 Change in pension and post-retirement defined — 82 (2 ) — 80 Other comprehensive income (loss) before income taxes — 419 (296 ) — 123 Income tax (expense) recovery on above items — (66 ) 1 — (65 ) Equity accounted investments 58 (295 ) — 237 — Other comprehensive income (loss) 58 58 (295 ) 237 58 Comprehensive income $ 2,463 $ 2,425 $ 885 $ (3,310 ) $ 2,463 YEAR ENDED DECEMBER 31, 2016 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Net income $ 1,599 $ 1,566 $ 532 $ (2,098 ) $ 1,599 Net gain (loss) in foreign currency translation adjustments, net of hedging activities — 149 (131 ) — 18 Change in derivatives designated as cash flow — (2 ) — — (2 ) Change in pension and post-retirement defined — (443 ) 9 — (434 ) Other comprehensive loss before income taxes — (296 ) (122 ) — (418 ) Income tax recovery (expense) on above items — 99 (3 ) — 96 Equity accounted investments (322 ) (125 ) — 447 — Other comprehensive loss (322 ) (322 ) (125 ) 447 (322 ) Comprehensive income $ 1,277 $ 1,244 $ 407 $ (1,651 ) $ 1,277 YEAR ENDED DECEMBER 31, 2015 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Net income $ 1,352 $ 1,410 $ 765 $ (2,175 ) $ 1,352 Net (loss) gain in foreign currency translation adjustments, net of hedging activities — (757 ) 671 — (86 ) Change in derivatives designated as cash flow — (69 ) — — (69 ) Change in pension and post-retirement defined — 1,061 (2 ) — 1,059 Other comprehensive income before income taxes — 235 669 — 904 Income tax (expense) recovery on above items — (163 ) 1 — (162 ) Equity accounted investments 742 670 — (1,412 ) — Other comprehensive income 742 742 670 (1,412 ) 742 Comprehensive income $ 2,094 $ 2,152 $ 1,435 $ (3,587 ) $ 2,094 AS AT DECEMBER 31, 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 $ — $ 241 $ 97 $ — $ 338 Accounts receivable, net — 508 179 — 687 Accounts receivable, intercompany 97 153 215 (465 ) — Short-term advances to affiliates 500 1,004 4,996 (6,500 ) — Materials and supplies — 120 32 — 152 Other current assets — 31 66 — 97 597 2,057 5,585 (6,965 ) 1,274 Long-term advances to affiliates 590 — 410 (1,000 ) — Investments — 27 155 — 182 Investments in subsidiaries 10,623 12,122 — (22,745 ) — Properties — 8,982 8,034 — 17,016 Goodwill and intangible assets — — 187 — 187 Pension asset — 1,407 — — 1,407 Other assets — 56 13 — 69 Deferred income taxes 3 — — (3 ) — Total assets $ 11,813 $ 24,651 $ 14,384 $ (30,713 ) $ 20,135 Liabilities and shareholders’ equity Current liabilities Accounts payable and accrued liabilities $ 82 $ 844 $ 312 $ — $ 1,238 Accounts payable, intercompany 3 309 153 (465 ) — Short-term advances from affiliates 5,291 1,185 24 (6,500 ) — Long-term debt maturing within one year — 746 — — 746 5,376 3,084 489 (6,965 ) 1,984 Pension and other benefit liabilities — 672 77 — 749 Long-term advances from affiliates — 1,000 — (1,000 ) — Other long-term liabilities — 108 123 — 231 Long-term debt — 7,362 51 — 7,413 Deferred income taxes — 1,802 1,522 (3 ) 3,321 Total liabilities 5,376 14,028 2,262 (7,968 ) 13,698 Shareholders’ equity Share capital 2,032 1,037 6,730 (7,767 ) 2,032 Additional paid-in capital 43 1,643 259 (1,902 ) 43 Accumulated other comprehensive (loss) income (1,741 ) (1,742 ) 417 1,325 (1,741 ) Retained earnings 6,103 9,685 4,716 (14,401 ) 6,103 6,437 10,623 12,122 (22,745 ) 6,437 Total liabilities and shareholders’ equity $ 11,813 $ 24,651 $ 14,384 $ (30,713 ) $ 20,135 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, intercompany 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, intercompany 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 YEAR ENDED DECEMBER 31, 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 $ 338 $ 1,334 $ 989 $ (479 ) $ 2,182 Investing activities Additions to properties — (950 ) (390 ) — (1,340 ) Proceeds from sale of properties and other assets — 29 13 — 42 Advances to affiliates (590 ) (550 ) (1,528 ) 2,668 — Repayment of advances to affiliates — 242 243 (485 ) — Capital contributions to affiliates — (1,039 ) — 1,039 — Repurchase of share capital from affiliates — 156 — (156 ) — Other — 5 (2 ) — 3 Cash used in investing activities (590 ) (2,107 ) (1,664 ) 3,066 (1,295 ) Financing activities Dividends paid (310 ) (310 ) (169 ) 479 (310 ) Issuance of share capital — — 1,039 (1,039 ) — Return of share capital to affiliates — — (156 ) 156 — Issuance of CP Common Shares 45 — — — 45 Purchase of CP Common Shares (381 ) — — — (381 ) Repayment of long-term debt, excluding commercial paper — (32 ) — — (32 ) Advances from affiliates 1,383 1,285 — (2,668 ) — Repayment of advances from affiliates (485 ) — — 485 — Settlement of forward starting swaps — (22 ) — — (22 ) Cash provided by (used in) financing activities 252 921 714 (2,587 ) (700 ) Effect of foreign currency fluctuations on U.S. dollar-denominated cash and cash equivalents — (7 ) (6 ) — (13 ) Cash position Increase in cash and cash equivalents — 141 33 — 174 Cash and cash equivalents at beginning of year — 100 64 — 164 Cash and cash equivalents at end of year $ — $ 241 $ 97 $ — $ 338 YEAR ENDED DECEMBER 31, 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 $ 255 $ 1,424 $ 879 $ (469 ) $ 2,089 Investing activities Additions to properties — (728 ) (454 ) — (1,182 ) Proceeds from sale of properties and other assets — 102 14 — 116 Advances to affiliates — (664 ) (539 ) 1,203 — Repayment of advances to affiliates — 222 — (222 ) — Capital contributions to affiliates — (472 ) — 472 — Repurchase of share capital from affiliates — 8 — (8 ) — Other — — (3 ) — (3 ) Cash used in investing activities — (1,532 ) (982 ) 1,445 (1,069 ) Financing activities Dividends paid (255 ) (255 ) (214 ) 469 (255 ) Issuance of share capital — — 472 (472 ) — Return of share capital to affiliates — — (8 ) 8 — Issuance of CP Common Shares 21 — — — 21 Purchase of CP Common Shares (1,210 ) — — — (1,210 ) Repayment of long-term debt, excluding commercial paper — (24 ) (14 ) — (38 ) Net repayment of commercial paper — (8 ) — — (8 ) Advances from affiliates 1,189 — 14 (1,203 ) — Repayment of advances from affiliates — — (222 ) 222 — Other — (3 ) — — (3 ) Cash (used in) provided by financing activities (255 ) (290 ) 28 (976 ) (1,493 ) Effect of foreign currency fluctuations on U.S. dollar-denominated cash and cash equivalents — (4 ) (9 ) — (13 ) Cash position Decrease in cash and cash equivalents — (402 ) (84 ) — (486 ) Cash and cash equivalents at beginning of year — 502 148 — 650 Cash and cash equivalents at end of year $ — $ 100 $ 64 $ — $ 164 YEAR ENDED DECEMBER 31, 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 $ 2,283 $ 1,650 $ 1,074 $ (2,548 ) $ 2,459 Investing activities Additions to properties — (766 ) (756 ) — (1,522 ) Proceeds from the sale of Delaware & Hudson South — — 281 — 281 Proceeds from sale of properties and other assets — 103 11 — 114 Advances to affiliates (1,133 ) (311 ) (1,820 ) 3,264 — Repayment of advances to affiliates — 804 1,000 (1,804 ) — Capital contributions to affiliates — (1,655 ) — 1,655 — Repurchase of share capital from affiliates — 1,210 — (1,210 ) — Other — 6 (2 ) — 4 Cash used in investing activities (1,133 ) (609 ) (1,286 ) 1,905 (1,123 ) Financing activities Dividends paid (226 ) (2,272 ) (276 ) 2,548 (226 ) Issuance of share capital — — 1,655 (1,655 ) — Return of share capital to affiliates — — (1,210 ) 1,210 — Issuance of CP Common Shares 43 — — — 43 Purchase of CP Common Shares (2,787 ) — — — (2,787 ) Issuance of long-term debt, excluding commercial paper — 3,411 — — 3,411 Repayment of long-term debt, excluding commercial paper — (461 ) (44 ) — (505 ) Net repayment of commercial paper — (893 ) — — (893 ) Advances from affiliates 1,820 500 944 (3,264 ) — Repayment of advances from affiliates — (1,000 ) (804 ) 1,804 — Cash (used in) provided by financing activities (1,150 ) (715 ) 265 643 (957 ) Effect of foreign currency fluctuations on U.S. dollar-denominated cash and cash equivalents — 24 21 — 45 Cash position Increase in cash and cash equivalents — 350 74 — 424 Cash and cash equivalents at beginning of year — 152 74 — 226 Cash and cash equivalents at end of year $ — $ 502 $ 148 $ — $ 650 |