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. 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, 2019 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Revenues Freight $ — $ 1,381 $ 551 $ — $ 1,932 Non-freight — 35 115 (103 ) 47 Total revenues — 1,416 666 (103 ) 1,979 Operating expenses Compensation and benefits — 238 114 3 355 Fuel — 164 46 — 210 Materials — 35 12 3 50 Equipment rents — 36 (3 ) — 33 Depreciation and amortization — 112 73 — 185 Purchased services and other — 194 192 (109 ) 277 Total operating expenses — 779 434 (103 ) 1,110 Operating income — 637 232 — 869 Less: Other expense (income) 3 27 (1 ) — 29 Other components of net periodic benefit (recovery) expense — (100 ) 1 — (99 ) Net interest expense (income) — 118 (8 ) — 110 (Loss) income before income tax expense and equity in net earnings of subsidiaries (3 ) 592 240 — 829 Less: Income tax expense 1 156 54 — 211 Add: Equity in net earnings of subsidiaries 622 186 — (808 ) — Net income $ 618 $ 622 $ 186 $ (808 ) $ 618 Interim Condensed Consolidating Statements of Income For the three months ended September 30, 2018 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Revenues Freight $ — $ 1,316 $ 538 $ — $ 1,854 Non-freight — 31 92 (79 ) 44 Total revenues — 1,347 630 (79 ) 1,898 Operating expenses Compensation and benefits — 246 117 2 365 Fuel — 177 49 — 226 Materials — 33 11 3 47 Equipment rents — 27 6 — 33 Depreciation and amortization — 105 69 — 174 Purchased services and other — 224 123 (84 ) 263 Total operating expenses — 812 375 (79 ) 1,108 Operating income — 535 255 — 790 Less: Other (income) expense (4 ) (46 ) 3 — (47 ) Other components of net periodic benefit (recovery) expense — (97 ) 1 — (96 ) Net interest (income) expense (2 ) 121 (7 ) — 112 Income before income tax expense and equity in net earnings of subsidiaries 6 557 258 — 821 Less: Income tax (recovery) expense (1 ) 142 58 — 199 Add: Equity in net earnings of subsidiaries 615 200 — (815 ) — Net income $ 622 $ 615 $ 200 $ (815 ) $ 622 Interim Condensed Consolidating Statements of Income For the nine months ended September 30, 2019 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Revenues Freight $ — $ 4,028 $ 1,561 $ — $ 5,589 Non-freight — 98 344 (308 ) 134 Total revenues — 4,126 1,905 (308 ) 5,723 Operating expenses Compensation and benefits — 769 369 6 1,144 Fuel — 518 137 — 655 Materials — 110 40 11 161 Equipment rents — 116 (14 ) — 102 Depreciation and amortization — 318 210 — 528 Purchased services and other — 712 512 (325 ) 899 Total operating expenses — 2,543 1,254 (308 ) 3,489 Operating income — 1,583 651 — 2,234 Less: Other (income) expense (7 ) (54 ) 3 — (58 ) Other components of net periodic benefit (recovery) expense — (298 ) 4 — (294 ) Net interest (income) expense (2 ) 360 (22 ) — 336 Income before income tax expense and equity in net earnings of subsidiaries 9 1,575 666 — 2,250 Less: Income tax expense 3 373 98 — 474 Add: Equity in net earnings of subsidiaries 1,770 568 — (2,338 ) — Net income $ 1,776 $ 1,770 $ 568 $ (2,338 ) $ 1,776 Interim Condensed Consolidating Statements of Income For the nine months ended September 30, 2018 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Revenues Freight $ — $ 3,667 $ 1,521 $ — $ 5,188 Non-freight — 89 271 (238 ) 122 Total revenues — 3,756 1,792 (238 ) 5,310 Operating expenses Compensation and benefits — 740 346 4 1,090 Fuel — 523 148 — 671 Materials — 106 38 11 155 Equipment rents — 88 11 — 99 Depreciation and amortization — 314 202 — 516 Purchased services and other — 647 428 (253 ) 822 Total operating expenses — 2,418 1,173 (238 ) 3,353 Operating income — 1,338 619 — 1,957 Less: Other expense (income) 7 81 (32 ) — 56 Other components of net periodic benefit (recovery) expense — (289 ) 2 — (287 ) Net interest expense (income) 4 356 (21 ) — 339 (Loss) income before income tax expense and equity in net earnings of subsidiaries (11 ) 1,190 670 — 1,849 Less: Income tax (recovery) expense (2 ) 327 118 — 443 Add: Equity in net earnings of subsidiaries 1,415 552 — (1,967 ) — Net income $ 1,406 $ 1,415 $ 552 $ (1,967 ) $ 1,406 Interim Condensed Consolidating Statements of Comprehensive Income For the three months ended September 30, 2019 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Net income $ 618 $ 622 $ 186 $ (808 ) $ 618 Net (loss) gain in foreign currency translation adjustments, net of hedging activities — (68 ) 60 — (8 ) Change in derivatives designated as cash flow — 2 — — 2 Change in pension and post-retirement defined — 19 1 — 20 Other comprehensive (loss) income before income taxes — (47 ) 61 — 14 Income tax recovery on above items — 3 — — 3 Equity accounted investments 17 61 — (78 ) — Other comprehensive income 17 17 61 (78 ) 17 Comprehensive income $ 635 $ 639 $ 247 $ (886 ) $ 635 Interim Condensed Consolidating Statements of Comprehensive Income For the three months ended September 30, 2018 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Net income $ 622 $ 615 $ 200 $ (815 ) $ 622 Net gain (loss) in foreign currency translation adjustments, net of hedging activities — 96 (84 ) — 12 Change in derivatives designated as cash flow — 1 — — 1 Change in pension and post-retirement defined — 27 1 — 28 Other comprehensive income (loss) before income taxes — 124 (83 ) — 41 Income tax expense on above items — (22 ) — — (22 ) Equity accounted investments 19 (83 ) — 64 — Other comprehensive income (loss) 19 19 (83 ) 64 19 Comprehensive income $ 641 $ 634 $ 117 $ (751 ) $ 641 Interim Condensed Consolidating Statements of Comprehensive Income For the nine months ended September 30, 2019 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Net income $ 1,776 $ 1,770 $ 568 $ (2,338 ) $ 1,776 Net gain (loss) in foreign currency translation adjustments, net of hedging activities — 173 (150 ) — 23 Change in derivatives designated as cash flow — 8 — — 8 Change in pension and post-retirement defined — 58 3 — 61 Other comprehensive income (loss) before income taxes — 239 (147 ) — 92 Income tax expense on above items — (41 ) — — (41 ) Equity accounted investments 51 (147 ) — 96 — Other comprehensive income (loss) 51 51 (147 ) 96 51 Comprehensive income $ 1,827 $ 1,821 $ 421 $ (2,242 ) $ 1,827 Interim Condensed Consolidating Statements of Comprehensive Income For the nine months ended September 30, 2018 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Net income $ 1,406 $ 1,415 $ 552 $ (1,967 ) $ 1,406 Net (loss) gain in foreign currency translation adjustments, net of hedging activities — (177 ) 153 — (24 ) Change in derivatives designated as cash flow — 36 — — 36 Change in pension and post-retirement defined — 82 4 — 86 Other comprehensive (loss) income before income taxes — (59 ) 157 — 98 Income tax expense on above items — (10 ) (1 ) — (11 ) Equity accounted investments 87 156 — (243 ) — Other comprehensive income 87 87 156 (243 ) 87 Comprehensive income $ 1,493 $ 1,502 $ 708 $ (2,210 ) $ 1,493 Interim Condensed Consolidating Balance Sheets As at September 30, 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 $ — $ 45 $ 100 $ — $ 145 Accounts receivable, net — 581 189 — 770 Accounts receivable, intercompany 158 136 232 (526 ) — Short-term advances to affiliates — 1,099 4,918 (6,017 ) — Materials and supplies — 150 38 — 188 Other current assets — 51 32 — 83 158 2,062 5,509 (6,543 ) 1,186 Long-term advances to affiliates 1,090 6 86 (1,182 ) — Investments — 31 184 — 215 Investments in subsidiaries 11,748 12,427 — (24,175 ) — Properties — 10,080 8,829 — 18,909 Goodwill and intangible assets — — 195 — 195 Pension asset — 1,572 — — 1,572 Other assets — 167 295 — 462 Deferred income taxes 5 — — (5 ) — Total assets $ 13,001 $ 26,345 $ 15,098 $ (31,905 ) $ 22,539 Liabilities and shareholders’ equity Current liabilities Accounts payable and accrued liabilities $ 128 $ 926 $ 361 $ — $ 1,415 Accounts payable, intercompany 7 383 136 (526 ) — Short-term advances from affiliates 5,651 363 3 (6,017 ) — Long-term debt maturing within one year — 634 41 — 675 5,786 2,306 541 (6,543 ) 2,090 Pension and other benefit liabilities — 640 72 — 712 Long-term advances from affiliates — 1,176 6 (1,182 ) — Other long-term liabilities — 224 355 — 579 Long-term debt — 8,295 13 — 8,308 Deferred income taxes — 1,956 1,684 (5 ) 3,635 Total liabilities 5,786 14,597 2,671 (7,730 ) 15,324 Shareholders’ equity Share capital 1,982 537 6,071 (6,608 ) 1,982 Additional paid-in capital 45 1,648 96 (1,744 ) 45 Accumulated other comprehensive (loss) income (1,992 ) (1,992 ) 692 1,300 (1,992 ) Retained earnings 7,180 11,555 5,568 (17,123 ) 7,180 7,215 11,748 12,427 (24,175 ) 7,215 Total liabilities and shareholders’ equity $ 13,001 $ 26,345 $ 15,098 $ (31,905 ) $ 22,539 Condensed Consolidating Balance Sheets 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 Interim Condensed Consolidating Statements of Cash Flows For the three months ended September 30, 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 $ 709 $ 608 $ 267 $ (761 ) $ 823 Investing activities Additions to properties — (321 ) (143 ) — (464 ) Proceeds from sale of properties and other assets — 1 3 — 4 Advances to affiliates — — (7 ) 7 — Repayment of advances to affiliates — 101 — (101 ) — Other — — (1 ) — (1 ) Cash used in investing activities — (219 ) (148 ) (94 ) (461 ) Financing activities Dividends paid (116 ) (716 ) (45 ) 761 (116 ) Issuance of CP Common Shares 6 — — — 6 Purchase of CP Common Shares (498 ) (2 ) — — (500 ) Repayment of long-term debt, excluding commercial paper — (6 ) — — (6 ) Net issuance of commercial paper — 355 — — 355 Advances from affiliates — 7 — (7 ) — Repayment of advances from affiliates (101 ) — — 101 — Other — (2 ) — — (2 ) Cash used in financing activities (709 ) (364 ) (45 ) 855 (263 ) Effect of foreign currency fluctuations on U.S. dollar-denominated cash and cash equivalents — — 1 — 1 Cash position Increase in cash and cash equivalents — 25 75 — 100 Cash and cash equivalents at beginning of period — 20 25 — 45 Cash and cash equivalents at end of period $ — $ 45 $ 100 $ — $ 145 Interim Condensed Consolidating Statements of Cash Flows For the three months ended September 30, 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 $ 87 $ 416 $ 319 $ (149 ) $ 673 Investing activities Additions to properties — (303 ) (127 ) — (430 ) Proceeds from sale of properties and other assets — 4 3 — 7 Advances to affiliates — — (209 ) 209 — Repayment of advances to affiliates — 499 345 (844 ) — Repurchase of share capital from affiliates 500 236 — (736 ) — Cash provided by (used in) investing activities 500 436 12 (1,371 ) (423 ) Financing activities Dividends paid (92 ) (92 ) (57 ) 149 (92 ) Return of share capital to affiliates — (500 ) (236 ) 736 — Issuance of CP Common Shares 4 — — — 4 Repayment of long-term debt, excluding commercial paper — (5 ) — — (5 ) Net repayment of commercial paper — (53 ) — — (53 ) Advances from affiliates 209 — — (209 ) — Repayment of advances from affiliates (708 ) (136 ) — 844 — Cash used in financing activities (587 ) (786 ) (293 ) 1,520 (146 ) Effect of foreign currency fluctuations on U.S. dollar-denominated cash and cash equivalents — 17 (22 ) — (5 ) Cash position Increase in cash and cash equivalents — 83 16 — 99 Cash and cash equivalents at beginning of period — 20 31 — 51 Cash and cash equivalents at end of period $ — $ 103 $ 47 $ — $ 150 Interim Condensed Consolidating Statements of Cash Flows For the nine months ended September 30, 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 $ 1,494 $ 1,371 $ 721 $ (1,629 ) $ 1,957 Investing activities Additions to properties — (778 ) (369 ) — (1,147 ) Proceeds from sale of properties and other assets — 13 5 — 18 Advances to affiliates — (250 ) (267 ) 517 — Repayment of advances to affiliates — 749 4 (753 ) — Capital contributions to affiliates — (125 ) — 125 — Other — 1 (7 ) — (6 ) Cash used in investing activities — (390 ) (634 ) (111 ) (1,135 ) Financing activities Dividends paid (298 ) (1,498 ) (131 ) 1,629 (298 ) Issuance of share capital — — 125 (125 ) — Issuance of CP Common Shares 20 — — — 20 Purchase of CP Common Shares (962 ) (2 ) — — (964 ) Issuance of long-term debt, excluding commercial paper — 397 — — 397 Repayment of long-term debt, excluding commercial paper — (491 ) — — (491 ) Net issuance of commercial paper — 601 — — 601 Advances from affiliates 495 22 — (517 ) — Repayment of advances from affiliates (749 ) (4 ) — 753 — Other — (2 ) — — (2 ) Cash used in financing activities (1,494 ) (977 ) (6 ) 1,740 (737 ) Effect of foreign currency fluctuations on U.S. dollar-denominated cash and cash equivalents — (1 ) — — (1 ) Cash position Increase in cash and cash equivalents — 3 81 — 84 Cash and cash equivalents at beginning of year — 42 19 — 61 Cash and cash equivalents at end of year $ — $ 45 $ 100 $ — $ 145 Interim Condensed Consolidating Statements of Cash Flows For the nine months ended September 30, 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 $ 235 $ 1,309 $ 782 $ (545 ) $ 1,781 Investing activities Additions to properties — (701 ) (383 ) — (1,084 ) Proceeds from sale of properties and other assets — 10 6 — 16 Advances to affiliates — (63 ) (209 ) 272 — Repayment of advances to affiliates — — 840 (840 ) — Repurchase of share capital from affiliates 500 783 — (1,283 ) — Other — — (1 ) — (1 ) Cash provided by (used in) investing activities 500 29 253 (1,851 ) (1,069 ) Financing activities Dividends paid (255 ) (255 ) (290 ) 545 (255 ) Return of share capital to affiliates — (500 ) (783 ) 1,283 — Issuance of CP Common Shares 16 — — — 16 Purchase of CP Common Shares (559 ) — — — (559 ) Issuance of long-term debt, excluding commercial paper — 638 — — 638 Repayment of long-term debt, excluding commercial paper — (744 ) — — (744 ) Advances from affiliates 272 — — (272 ) — Repayment of advances from affiliates (209 ) (631 ) — 840 — Cash used in financing activities (735 ) (1,492 ) (1,073 ) 2,396 (904 ) Effect of foreign currency fluctuations on U.S. dollar-denominated cash and cash equivalents — 16 (12 ) — 4 Cash position Decrease in cash and cash equivalents — (138 ) (50 ) — (188 ) Cash and cash equivalents at beginning of year — 241 97 — 338 Cash and cash equivalents at end of year $ — $ 103 $ 47 $ — $ 150 |