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 March 31, 2020 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Revenues Freight $ — $ 1,457 $ 543 $ — $ 2,000 Non-freight — 33 93 (83 ) 43 Total revenues — 1,490 636 (83 ) 2,043 Operating expenses Compensation and benefits — 275 120 3 398 Fuel — 167 45 — 212 Materials — 41 16 2 59 Equipment rents — 44 (5 ) (3 ) 36 Depreciation and amortization — 115 77 — 192 Purchased services and other — 243 154 (85 ) 312 Total operating expenses — 885 407 (83 ) 1,209 Operating income — 605 229 — 834 Less: Other expense (income) 21 208 (18 ) — 211 Other components of net periodic benefit (recovery) expense — (87 ) 2 — (85 ) Net interest expense (income) — 122 (8 ) — 114 (Loss) income before income tax expense and equity in net earnings of subsidiaries (21 ) 362 253 — 594 Less: Income tax expense — 134 51 — 185 Add: Equity in net earnings of subsidiaries 430 202 — (632 ) — Net income $ 409 $ 430 $ 202 $ (632 ) $ 409 Interim Condensed Consolidating Statements of Income 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 Interim Condensed Consolidating Statements of Comprehensive Income For the three months ended March 31, 2020 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Net income $ 409 $ 430 $ 202 $ (632 ) $ 409 Net (loss) gain in foreign currency translation adjustments, net of hedging activities — (555 ) 490 — (65 ) Change in derivatives designated as cash flow — 2 — — 2 Change in pension and post-retirement defined — 44 1 — 45 Other comprehensive (loss) income before income taxes — (509 ) 491 — (18 ) Income tax recovery on above items — 60 — — 60 Equity accounted investments 42 491 — (533 ) — Other comprehensive income 42 42 491 (533 ) 42 Comprehensive income $ 451 $ 472 $ 693 $ (1,165 ) $ 451 Interim Condensed Consolidating Statements of Comprehensive Income 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 Interim Condensed Consolidating Balance Sheets As at March 31, 2020 (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 $ — $ 119 $ 128 $ — $ 247 Accounts receivable, net — 670 215 — 885 Accounts receivable, intercompany 172 249 168 (589 ) — Short-term advances to affiliates — 1,891 3,874 (5,765 ) — Materials and supplies — 134 43 — 177 Other current assets — 54 44 — 98 172 3,117 4,472 (6,354 ) 1,407 Long-term advances to affiliates 1,090 8 92 (1,190 ) — Investments — 29 340 — 369 Investments in subsidiaries 10,886 11,861 — (22,747 ) — Properties — 10,446 9,454 — 19,900 Goodwill and intangible assets — — 223 — 223 Pension asset — 1,111 — — 1,111 Other assets — 179 299 — 478 Deferred income taxes 5 — — (5 ) — Total assets $ 12,153 $ 26,751 $ 14,880 $ (30,296 ) $ 23,488 Liabilities and shareholders’ equity Current liabilities Accounts payable and accrued liabilities $ 113 $ 1,025 $ 390 $ — $ 1,528 Accounts payable, intercompany 7 333 249 (589 ) — Short-term advances from affiliates 5,078 664 23 (5,765 ) — Long-term debt maturing within one year — 203 63 — 266 5,198 2,225 725 (6,354 ) 1,794 Pension and other benefit liabilities — 695 95 — 790 Long-term advances from affiliates — 1,181 9 (1,190 ) — Other long-term liabilities — 180 361 — 541 Long-term debt — 9,804 — — 9,804 Deferred income taxes — 1,780 1,829 (5 ) 3,604 Total liabilities 5,198 15,865 3,019 (7,549 ) 16,533 Shareholders’ equity Share capital 1,985 538 4,610 (5,148 ) 1,985 Additional paid-in capital 51 411 267 (678 ) 51 Accumulated other comprehensive (loss) income (2,480 ) (2,480 ) 1,072 1,408 (2,480 ) Retained earnings 7,399 12,417 5,912 (18,329 ) 7,399 6,955 10,886 11,861 (22,747 ) 6,955 Total liabilities and shareholders’ equity $ 12,153 $ 26,751 $ 14,880 $ (30,296 ) $ 23,488 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 Interim Condensed Consolidating Statements of Cash Flows For the three months ended March 31, 2020 (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 $ 94 $ 240 $ 269 $ (114 ) $ 489 Investing activities Additions to properties — (271 ) (84 ) — (355 ) Proceeds from sale of properties and other assets — 1 1 — 2 Advances to affiliates — (496 ) (175 ) 671 — Other — (8 ) (1 ) — (9 ) Cash used in investing activities — (774 ) (259 ) 671 (362 ) Financing activities Dividends paid (114 ) (114 ) — 114 (114 ) Issuance of CP Common Shares 24 — — — 24 Purchase of CP Common Shares (501 ) — — — (501 ) Issuance of long-term debt, excluding commercial paper — 959 — — 959 Repayment of long-term debt, excluding commercial paper — (6 ) (9 ) — (15 ) Net repayment of commercial paper — (553 ) — — (553 ) Increase in short-term borrowings — 145 — — 145 Advances from affiliates 486 175 10 (671 ) — Other 11 — — — 11 Cash (used in) provided by financing activities (94 ) 606 1 (557 ) (44 ) Effect of foreign currency fluctuations on U.S. dollar-denominated cash and cash equivalents — 10 21 — 31 Cash position Increase in cash and cash equivalents — 82 32 — 114 Cash and cash equivalents at beginning of period — 37 96 — 133 Cash and cash equivalents at end of period $ — $ 119 $ 128 $ — $ 247 Interim Condensed Consolidating Statements of Cash Flows 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 |