Condensed Consolidating Financial Information | Canadian Pacific Railway Company, a 100%-owned subsidiary of 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 years presented. CONDENSED CONSOLIDATING STATEMENTS OF INCOME YEAR ENDED DECEMBER 31, 2019 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Revenues Freight $ — $ 5,527 $ 2,084 $ 2 $ 7,613 Non-freight — 135 570 (526 ) 179 Total revenues — 5,662 2,654 (524 ) 7,792 Operating expenses Compensation and benefits — 1,042 490 8 1,540 Fuel — 695 187 — 882 Materials — 142 53 15 210 Equipment rents — 177 (9 ) (31 ) 137 Depreciation and amortization — 423 283 — 706 Purchased services and other — 967 742 (516 ) 1,193 Total operating expenses — 3,446 1,746 (524 ) 4,668 Operating income — 2,216 908 — 3,124 Less: Other (income) expense (12 ) (86 ) 9 — (89 ) Other components of net periodic benefit (recovery) cost — (388 ) 7 — (381 ) Net interest (income) expense (1 ) 474 (25 ) — 448 Income before income tax expense and equity in net earnings of subsidiaries 13 2,216 917 — 3,146 Less: Income tax expense 3 522 181 — 706 Add: Equity in net earnings of subsidiaries 2,430 736 — (3,166 ) — Net income $ 2,440 $ 2,430 $ 736 $ (3,166 ) $ 2,440 CONDENSED CONSOLIDATING STATEMENTS OF INCOME YEAR ENDED DECEMBER 31, 2018 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Revenues Freight $ — $ 5,098 $ 2,054 $ — $ 7,152 Non-freight — 120 361 (317 ) 164 Total revenues — 5,218 2,415 (317 ) 7,316 Operating expenses Compensation and benefits — 996 466 6 1,468 Fuel — 716 202 — 918 Materials — 139 49 13 201 Equipment rents — 137 (7 ) — 130 Depreciation and amortization — 424 272 — 696 Purchased services and other — 886 522 (336 ) 1,072 Total operating expenses — 3,298 1,504 (317 ) 4,485 Operating income — 1,920 911 — 2,831 Less: Other expense (income) 19 193 (38 ) — 174 Other components of net periodic benefit (recovery) cost — (386 ) 2 — (384 ) Net interest expense (income) 3 478 (28 ) — 453 (Loss) income before income tax (recovery) expense and equity in net earnings of subsidiaries (22 ) 1,635 975 — 2,588 Less: Income tax (recovery) expense (4 ) 469 172 — 637 Add: Equity in net earnings of subsidiaries 1,969 803 — (2,772 ) — Net income $ 1,951 $ 1,969 $ 803 $ (2,772 ) $ 1,951 CONDENSED CONSOLIDATING STATEMENTS OF INCOME 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 — 879 423 7 1,309 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 — 2,904 1,464 (333 ) 4,035 Operating income — 1,752 767 — 2,519 Less: Other (income) expense (33 ) (149 ) 4 — (178 ) Other components of net periodic benefit (recovery) cost — (278 ) 4 — (274 ) Net interest (income) expense (12 ) 517 (32 ) — 473 Income before income tax expense (recovery) 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 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME YEAR ENDED DECEMBER 31, 2019 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Net income $ 2,440 $ 2,430 $ 736 $ (3,166 ) $ 2,440 Net gain (loss) in foreign currency translation adjustments, net of hedging activities — 288 (251 ) — 37 Change in derivatives designated as cash flow hedges — 10 — — 10 Change in pension and post-retirement defined — (651 ) (10 ) — (661 ) Other comprehensive loss before income taxes — (353 ) (261 ) — (614 ) Income tax recovery on above items — 132 3 — 135 Equity accounted investments (479 ) (258 ) — 737 — Other comprehensive loss (479 ) (479 ) (258 ) 737 (479 ) Comprehensive income $ 1,961 $ 1,951 $ 478 $ (2,429 ) $ 1,961 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME YEAR ENDED DECEMBER 31, 2018 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Net income $ 1,951 $ 1,969 $ 803 $ (2,772 ) $ 1,951 Net (loss) gain in foreign currency translation adjustments, net of hedging activities — (479 ) 419 — (60 ) Change in derivatives designated as cash flow hedges — 38 — — 38 Change in pension and post-retirement defined — (455 ) 6 — (449 ) Other comprehensive (loss) income before income taxes — (896 ) 425 — (471 ) Income tax recovery (expense) on above items — 171 (2 ) — 169 Equity accounted investments (302 ) 423 — (121 ) — Other comprehensive (loss) income (302 ) (302 ) 423 (121 ) (302 ) Comprehensive income $ 1,649 $ 1,667 $ 1,226 $ (2,893 ) $ 1,649 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME 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 hedges — 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 CONDENSED CONSOLIDATING BALANCE SHEETS AS AT DECEMBER 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 $ — $ 37 $ 96 $ — $ 133 Accounts receivable, net 24 597 184 — 805 Accounts receivable, intercompany 164 313 249 (726 ) — Short-term advances to affiliates — 1,387 3,700 (5,087 ) — Materials and supplies — 144 38 — 182 Other current assets — 41 49 — 90 188 2,519 4,316 (5,813 ) 1,210 Long-term advances to affiliates 1,090 7 84 (1,181 ) — Investments — 32 309 — 341 Investments in subsidiaries 10,522 11,165 — (21,687 ) — Properties — 10,287 8,869 — 19,156 Goodwill and intangible assets — — 206 — 206 Pension asset — 1,003 — — 1,003 Other assets — 173 278 — 451 Deferred income taxes 4 — — (4 ) — Total assets $ 11,804 $ 25,186 $ 14,062 $ (28,685 ) $ 22,367 Liabilities and shareholders’ equity Current liabilities Accounts payable and accrued liabilities $ 146 $ 1,189 $ 358 $ — $ 1,693 Accounts payable, intercompany 6 402 318 (726 ) — Short-term advances from affiliates 4,583 490 14 (5,087 ) — Long-term debt maturing within one year — 548 51 — 599 4,735 2,629 741 (5,813 ) 2,292 Pension and other benefit liabilities — 698 87 — 785 Long-term advances from affiliates — 1,174 7 (1,181 ) — Other long-term liabilities — 206 356 — 562 Long-term debt — 8,145 13 — 8,158 Deferred income taxes — 1,812 1,693 (4 ) 3,501 Total liabilities 4,735 14,664 2,897 (6,998 ) 15,298 Shareholders’ equity Share capital 1,993 538 4,610 (5,148 ) 1,993 Additional paid-in capital 48 406 265 (671 ) 48 Accumulated other comprehensive (loss) income (2,522 ) (2,522 ) 581 1,941 (2,522 ) Retained earnings 7,550 12,100 5,709 (17,809 ) 7,550 7,069 10,522 11,165 (21,687 ) 7,069 Total liabilities and shareholders’ equity $ 11,804 $ 25,186 $ 14,062 $ (28,685 ) $ 22,367 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 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS YEAR ENDED DECEMBER 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 $ 1,601 $ 2,133 $ 1,026 $ (1,770 ) $ 2,990 Investing activities Additions to properties — (1,243 ) (404 ) — (1,647 ) Investment in Central Maine & Qu é bec Railway — (47 ) (127 ) — (174 ) Proceeds from sale of properties and other assets — 21 5 — 26 Advances to affiliates — (263 ) (396 ) 659 — Repayment of advances to affiliates — 468 1,350 (1,818 ) — Capital contributions to affiliates — (125 ) — 125 — Repurchase of share capital from affiliates 1,246 1,345 — (2,591 ) — Other — 1 (9 ) — (8 ) Cash provided by (used in) investing activities 1,246 157 419 (3,625 ) (1,803 ) Financing activities Dividends paid (412 ) (1,612 ) (158 ) 1,770 (412 ) Issuance of share capital — — 125 (125 ) — Return of share capital to affiliates — (1,246 ) (1,345 ) 2,591 — Issuance of CP Common Shares 26 — — — 26 Purchase of CP Common Shares (1,132 ) (2 ) — — (1,134 ) Issuance of long-term debt, excluding commercial paper — 397 — — 397 Repayment of long-term debt, excluding commercial paper — (500 ) — — (500 ) Net issuance of commercial paper — 524 — — 524 Advances from affiliates 495 151 13 (659 ) — Repayment of advances from affiliates (1,813 ) (5 ) — 1,818 — Other (11 ) (1 ) — — (12 ) Cash used in financing activities (2,847 ) (2,294 ) (1,365 ) 5,395 (1,111 ) Effect of foreign currency fluctuations on U.S. dollar-denominated cash and cash equivalents — (1 ) (3 ) — (4 ) Cash position (Decrease) increase in cash and cash equivalents — (5 ) 77 — 72 Cash and cash equivalents at beginning of year — 42 19 — 61 Cash and cash equivalents at end of year $ — $ 37 $ 96 $ — $ 133 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS YEAR ENDED DECEMBER 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 $ 316 $ 1,968 $ 1,128 $ (700 ) $ 2,712 Investing activities Additions to properties — (971 ) (580 ) — (1,551 ) Proceeds from sale of properties and other assets — 35 43 — 78 Advances to affiliates — (611 ) (209 ) 820 — Repayment of advances to affiliates — — 866 (866 ) — Repurchase of share capital from affiliates 500 964 — (1,464 ) — Other — 18 (3 ) — 15 Cash provided by (used in) investing activities 500 (565 ) 117 (1,510 ) (1,458 ) Financing activities Dividends paid (348 ) (348 ) (352 ) 700 (348 ) Return of share capital to affiliates — (500 ) (964 ) 1,464 — Issuance of CP Common Shares 24 — — — 24 Purchase of CP Common Shares (1,103 ) — — — (1,103 ) Issuance of long-term debt, excluding commercial paper — 638 — — 638 Repayment of long-term debt, excluding commercial paper — (753 ) — — (753 ) Advances from affiliates 820 — — (820 ) — Repayment of advances from affiliates (209 ) (657 ) — 866 — Cash used in financing activities (816 ) (1,620 ) (1,316 ) 2,210 (1,542 ) Effect of foreign currency fluctuations on U.S. dollar-denominated cash and cash equivalents — 18 (7 ) — 11 Cash position Decrease in cash and cash equivalents — (199 ) (78 ) — (277 ) Cash and cash equivalents at beginning of year — 241 97 — 338 Cash and cash equivalents at end of year $ — $ 42 $ 19 $ — $ 61 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS 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 |