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, 2019 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Revenues Freight $ — $ 1,244 $ 482 $ — $ 1,726 Non-freight — 29 114 (102 ) 41 Total revenues — 1,273 596 (102 ) 1,767 Operating expenses Compensation and benefits — 274 130 2 406 Fuel — 165 44 — 209 Materials — 38 15 4 57 Equipment rents — 33 2 — 35 Depreciation and amortization — 96 64 — 160 Purchased services and other — 278 187 (108 ) 357 Total operating expenses — 884 442 (102 ) 1,224 Operating income — 389 154 — 543 Less: Other (income) expense (5 ) (43 ) 1 — (47 ) Other components of net periodic benefit (recovery) expense — (98 ) 1 — (97 ) Net interest (income) expense (1 ) 122 (7 ) — 114 Income before income tax expense and equity in net earnings of subsidiaries 6 408 159 — 573 Less: Income tax expense — 104 35 — 139 Add: Equity in net earnings of subsidiaries 428 124 — (552 ) — Net income $ 434 $ 428 $ 124 $ (552 ) $ 434 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 expense (income) 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, 2019 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Net income $ 434 $ 428 $ 124 $ (552 ) $ 434 Net gain (loss) in foreign currency translation adjustments, net of hedging activities — 120 (104 ) — 16 Change in derivatives designated as cash flow — 2 — — 2 Change in pension and post-retirement defined — 19 1 — 20 Other comprehensive income (loss) before income taxes — 141 (103 ) — 38 Income tax expense on above items — (22 ) — — (22 ) Equity accounted investments 16 (103 ) — 87 — Other comprehensive income (loss) 16 16 (103 ) 87 16 Comprehensive income $ 450 $ 444 $ 21 $ (465 ) $ 450 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 As at March 31, 2019 (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 $ — $ 226 $ 126 $ — $ 352 Accounts receivable, net — 562 182 — 744 Accounts receivable, intercompany 131 166 207 (504 ) — Short-term advances to affiliates — 1,205 4,681 (5,886 ) — Materials and supplies — 145 37 — 182 Other current assets — 78 20 — 98 131 2,382 5,253 (6,390 ) 1,376 Long-term advances to affiliates 1,090 5 91 (1,186 ) — Investments — 26 175 — 201 Investments in subsidiaries 11,195 12,032 — (23,227 ) — Properties — 9,592 8,720 — 18,312 Goodwill and intangible assets — — 198 — 198 Pension asset — 1,352 — — 1,352 Other assets — 141 330 — 471 Deferred income taxes 6 — — (6 ) — Total assets $ 12,422 $ 25,530 $ 14,767 $ (30,809 ) $ 21,910 Liabilities and shareholders’ equity Current liabilities Accounts payable and accrued liabilities $ 93 $ 864 $ 355 $ — $ 1,312 Accounts payable, intercompany 3 335 166 (504 ) — Short-term advances from affiliates 5,512 370 4 (5,886 ) — Long-term debt maturing within one year — 496 — — 496 5,608 2,065 525 (6,390 ) 1,808 Pension and other benefit liabilities — 637 77 — 714 Long-term advances from affiliates — 1,180 6 (1,186 ) — Other long-term liabilities — 229 369 — 598 Long-term debt — 8,373 54 — 8,427 Deferred income taxes — 1,851 1,704 (6 ) 3,549 Total liabilities 5,608 14,335 2,735 (7,582 ) 15,096 Shareholders’ equity Share capital 1,997 537 5,946 (6,483 ) 1,997 Additional paid-in capital 46 1,663 94 (1,757 ) 46 Accumulated other comprehensive (loss) income (2,027 ) (2,027 ) 736 1,291 (2,027 ) Retained earnings 6,798 11,022 5,256 (16,278 ) 6,798 6,814 11,195 12,032 (23,227 ) 6,814 Total liabilities and shareholders’ equity $ 12,422 $ 25,530 $ 14,767 $ (30,809 ) $ 21,910 As at December 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 $ — $ 42 $ 19 $ — $ 61 Accounts receivable, net — 629 186 — 815 Accounts receivable, intercompany 125 167 224 (516 ) — Short-term advances to affiliates — 1,602 4,651 (6,253 ) — Materials and supplies — 136 37 — 173 Other current assets — 39 29 — 68 125 2,615 5,146 (6,769 ) 1,117 Long-term advances to affiliates 1,090 5 93 (1,188 ) — Investments — 24 179 — 203 Investments in subsidiaries 11,443 12,003 — (23,446 ) — Properties — 9,579 8,839 — 18,418 Goodwill and intangible assets — — 202 — 202 Pension asset — 1,243 — — 1,243 Other assets — 57 14 — 71 Deferred income taxes 6 — — (6 ) — Total assets $ 12,664 $ 25,526 $ 14,473 $ (31,409 ) $ 21,254 Liabilities and shareholders’ equity Current liabilities Accounts payable and accrued liabilities $ 115 $ 1,017 $ 317 $ — $ 1,449 Accounts payable, intercompany 4 344 168 (516 ) — Short-term advances from affiliates 5,909 341 3 (6,253 ) — Long-term debt maturing within one year — 506 — — 506 6,028 2,208 488 (6,769 ) 1,955 Pension and other benefit liabilities — 639 79 — 718 Long-term advances from affiliates — 1,182 6 (1,188 ) — Other long-term liabilities — 120 117 — 237 Long-term debt — 8,135 55 — 8,190 Deferred income taxes — 1,799 1,725 (6 ) 3,518 Total liabilities 6,028 14,083 2,470 (7,963 ) 14,618 Shareholders’ equity Share capital 2,002 538 5,946 (6,484 ) 2,002 Additional paid-in capital 42 1,656 92 (1,748 ) 42 Accumulated other comprehensive (loss) income (2,043 ) (2,043 ) 839 1,204 (2,043 ) Retained earnings 6,635 11,292 5,126 (16,418 ) 6,635 6,636 11,443 12,003 (23,446 ) 6,636 Total liabilities and shareholders’ equity $ 12,664 $ 25,526 $ 14,473 $ (31,409 ) $ 21,254 For the three months ended March 31, 2019 (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 $ 687 $ 198 $ 219 $ (691 ) $ 413 Investing activities Additions to properties — (141 ) (83 ) — (224 ) Proceeds from sale of properties and other assets — 4 2 — 6 Advances to affiliates — (250 ) (30 ) 280 — Repayment of advances to affiliates — 643 — (643 ) — Other — — (1 ) — (1 ) Cash provided by (used in) investing activities — 256 (112 ) (363 ) (219 ) Financing activities Dividends paid (91 ) (691 ) — 691 (91 ) Issuance of CP Common Shares 4 — — — 4 Purchase of CP Common Shares (207 ) — — — (207 ) Issuance of long-term debt, excluding commercial paper — 397 — — 397 Repayment of long-term debt, excluding commercial paper — (5 ) — — (5 ) Advances from affiliates 250 30 — (280 ) — Repayment of advances from affiliates (643 ) — — 643 — Cash (used in) provided by financing activities (687 ) (269 ) — 1,054 98 Effect of foreign currency fluctuations on U.S. dollar-denominated cash and cash equivalents — (1 ) — — (1 ) Cash position Increase in cash and cash equivalents — 184 107 — 291 Cash and cash equivalents at beginning of period — 42 19 — 61 Cash and cash equivalents at end of period $ — $ 226 $ 126 $ — $ 352 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 |