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. For the three months ended March 31, 2018 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Revenues Freight $ — $ 1,155 $ 470 $ — $ 1,625 Non-freight — 27 89 (79 ) 37 Total revenues — 1,182 559 (79 ) 1,662 Operating expenses Compensation and benefits — 257 115 2 374 Fuel — 168 47 — 215 Materials — 35 15 5 55 Equipment rents — 31 2 — 33 Depreciation and amortization — 104 66 — 170 Purchased services and other — 218 143 (86 ) 275 Total operating expenses — 813 388 (79 ) 1,122 Operating income — 369 171 — 540 Less: Other income and charges 6 48 (3 ) — 51 Other components of net periodic benefit recovery — (96 ) — — (96 ) Net interest expense (income) 8 114 (7 ) — 115 (Loss) income before income tax expense and equity in net earnings of subsidiaries (14 ) 303 181 — 470 Less: Income tax expense — 86 36 — 122 Add: Equity in net earnings of subsidiaries 362 145 — (507 ) — Net income $ 348 $ 362 $ 145 $ (507 ) $ 348 For the three months ended March 31, 2017 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Revenues Freight $ — $ 1,089 $ 474 $ — $ 1,563 Non-freight — 32 93 (85 ) 40 Total revenues — 1,121 567 (85 ) 1,603 Operating expenses Compensation and benefits — 191 108 1 300 Fuel — 132 38 — 170 Materials — 34 9 6 49 Equipment rents — 36 — — 36 Depreciation and amortization — 109 57 — 166 Purchased services and other — 208 162 (92 ) 278 Total operating expenses — 710 374 (85 ) 999 Operating income — 411 193 — 604 Less: Other income and charges (20 ) (7 ) (1 ) — (28 ) Other components of net periodic benefit recovery — (67 ) — — (67 ) Net interest expense (income) 2 125 (7 ) — 120 Income before income tax expense and equity in net earnings of subsidiaries 18 360 201 — 579 Less: Income tax expense 1 98 49 — 148 Add: Equity in net earnings of subsidiaries 414 152 — (566 ) — Net income $ 431 $ 414 $ 152 $ (566 ) $ 431 For the three months ended March 31, 2018 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Net income $ 348 $ 362 $ 145 $ (507 ) $ 348 Net (loss) gain in foreign currency translation adjustments, net of hedging activities — (150 ) 130 — (20 ) Change in derivatives designated as cash flow — 21 — — 21 Change in pension and post-retirement defined — 28 1 — 29 Other comprehensive (loss) income before income taxes — (101 ) 131 — 30 Income tax recovery on above items — 6 — — 6 Equity accounted investments 36 131 — (167 ) — Other comprehensive income 36 36 131 (167 ) 36 Comprehensive income $ 384 $ 398 $ 276 $ (674 ) $ 384 For the three months ended March 31, 2017 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Net income $ 431 $ 414 $ 152 $ (566 ) $ 431 Net gain (loss) in foreign currency translation adjustments, net of hedging activities — 45 (40 ) — 5 Change in derivatives designated as cash flow — 5 — — 5 Change in pension and post-retirement defined — 36 2 — 38 Other comprehensive income (loss) before income taxes — 86 (38 ) — 48 Income tax expense on above items — (17 ) (1 ) — (18 ) Equity accounted investments 30 (39 ) — 9 — Other comprehensive income (loss) 30 30 (39 ) 9 30 Comprehensive income $ 461 $ 444 $ 113 $ (557 ) $ 461 As at March 31, 2018 (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 $ — $ 43 $ 82 $ — $ 125 Accounts receivable, net — 525 174 — 699 Accounts receivable, inter-company 104 149 205 (458 ) — Short-term advances to affiliates — 1,313 4,805 (6,118 ) — Materials and supplies — 121 33 — 154 Other current assets — 80 143 (84 ) 139 104 2,231 5,442 (6,660 ) 1,117 Long-term advances to affiliates 1,090 — 88 (1,178 ) — Investments — 27 159 — 186 Investments in subsidiaries 10,944 11,862 — (22,806 ) — Properties — 9,016 8,218 — 17,234 Goodwill and intangible assets — — 192 — 192 Pension asset — 1,507 — — 1,507 Other assets — 73 9 — 82 Deferred income taxes 4 — — (4 ) — Total assets $ 12,142 $ 24,716 $ 14,108 $ (30,648 ) $ 20,318 Liabilities and shareholders’ equity Current liabilities Accounts payable and accrued liabilities $ 102 $ 886 $ 279 $ (84 ) $ 1,183 Accounts payable, inter-company 4 305 149 (458 ) — Short-term advances from affiliates 5,602 508 8 (6,118 ) — Long-term debt maturing within one year — 756 — — 756 5,708 2,455 436 (6,660 ) 1,939 Pension and other benefit liabilities — 670 79 — 749 Long-term advances from affiliates — 1,178 — (1,178 ) — Other long-term liabilities — 93 112 — 205 Long-term debt — 7,549 52 — 7,601 Deferred income taxes — 1,827 1,567 (4 ) 3,390 Total liabilities 5,708 13,772 2,246 (7,842 ) 13,884 Shareholders’ equity Share capital 2,022 1,038 6,307 (7,345 ) 2,022 Additional paid-in capital 45 1,648 261 (1,909 ) 45 Accumulated other comprehensive (loss) income (1,705 ) (1,705 ) 547 1,158 (1,705 ) Retained earnings 6,072 9,963 4,747 (14,710 ) 6,072 6,434 10,944 11,862 (22,806 ) 6,434 Total liabilities and shareholders’ equity $ 12,142 $ 24,716 $ 14,108 $ (30,648 ) $ 20,318 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, inter-company 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, inter-company 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 For the three months ended March 31, 2018 (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 $ 65 $ 392 $ 135 $ (195 ) $ 397 Investing activities Additions to properties — (122 ) (119 ) — (241 ) Proceeds from sale of properties and other assets — 3 1 — 4 Advances to affiliates — (307 ) — 307 — Repayment of advances to affiliates — — 502 (502 ) — Repurchase of share capital from affiliates — 423 — (423 ) — Other — — (1 ) — (1 ) Cash (used in) provided by investing activities — (3 ) 383 (618 ) (238 ) Financing activities Dividends paid (82 ) (82 ) (113 ) 195 (82 ) Return of share capital to affiliates — — (423 ) 423 — Issuance of CP Common Shares 8 — — — 8 Purchase of CP Common Shares (298 ) — — — (298 ) Repayment of long-term debt, excluding commercial paper — (5 ) — — (5 ) Advances from affiliates 307 — — (307 ) — Repayment of advances from affiliates — (502 ) — 502 — Cash used in financing activities (65 ) (589 ) (536 ) 813 (377 ) Effect of foreign currency fluctuations on U.S. dollar-denominated cash and cash equivalents — 2 3 — 5 Cash position Decrease in cash and cash equivalents — (198 ) (15 ) — (213 ) Cash and cash equivalents at beginning of period — 241 97 — 338 Cash and cash equivalents at end of period $ — $ 43 $ 82 $ — $ 125 For the three months ended March 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 $ 63 $ 85 $ 264 $ (101 ) $ 311 Investing activities Additions to properties — (109 ) (121 ) — (230 ) Proceeds from sale of properties and other assets — 1 2 — 3 Advances to affiliates (152 ) — (134 ) 286 — Capital contributions to affiliates — (68 ) — 68 — Other — 5 — — 5 Cash used in investing activities (152 ) (171 ) (253 ) 354 (222 ) Financing activities Dividends paid (73 ) (73 ) (28 ) 101 (73 ) Issuance of share capital — — 68 (68 ) — Issuance of CP Common Shares 28 — — — 28 Repayment of long-term debt, excluding commercial paper — (5 ) — — (5 ) Advances from affiliates 134 149 3 (286 ) — Cash provided by (used in) financing activities 89 71 43 (253 ) (50 ) 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 — (17 ) 54 — 37 Cash and cash equivalents at beginning of period — 100 64 — 164 Cash and cash equivalents at end of period $ — $ 83 $ 118 $ — $ 201 |