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. CONDENSED CONSOLIDATING STATEMENTS OF INCOME YEAR ENDED DECEMBER 31, 2015 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Revenues Freight $ — $ 4,532 $ 2,020 $ — $ 6,552 Non-freight — 128 363 (331 ) 160 Total revenues — 4,660 2,383 (331 ) 6,712 Operating expenses Compensation and benefits — 943 428 — 1,371 Fuel — 549 159 — 708 Materials — 148 36 — 184 Equipment rents — 181 (7 ) — 174 Depreciation and amortization — 411 184 — 595 Purchased services and other — 711 680 (331 ) 1,060 Gain on sale of Delaware & Hudson South — — (68 ) — (68 ) Total operating expenses — 2,943 1,412 (331 ) 4,024 Operating income — 1,717 971 — 2,688 Less: Other income and charges 84 322 (71 ) — 335 Net interest (income) expense (5 ) 447 (48 ) — 394 (Loss) income before income tax expense and equity in net earnings of subsidiaries (79 ) 948 1,090 — 1,959 Less: Income tax (recovery) expense (21 ) 303 325 — 607 Add: Equity in net earnings of subsidiaries 1,410 765 — (2,175 ) — Net income $ 1,352 $ 1,410 $ 765 $ (2,175 ) $ 1,352 CONDENSED CONSOLIDATING STATEMENTS OF INCOME YEAR ENDED DECEMBER 31, 2014 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Revenues Freight $ — $ 4,524 $ 1,940 $ — $ 6,464 Non-freight — 130 357 (331 ) 156 Total revenues — 4,654 2,297 (331 ) 6,620 Operating expenses Compensation and benefits — 945 403 — 1,348 Fuel — 779 269 — 1,048 Materials — 156 37 — 193 Equipment rents — 137 18 — 155 Depreciation and amortization — 396 156 — 552 Purchased services and other — 706 610 (331 ) 985 Total operating expenses — 3,119 1,493 (331 ) 4,281 Operating income — 1,535 804 — 2,339 Less: Other income and charges 3 46 (30 ) — 19 Net interest expense — 250 32 — 282 (Loss) income before income tax expense and equity in net earnings of subsidiaries (3 ) 1,239 802 — 2,038 Less: Income tax (recovery) expense (1 ) 320 243 — 562 Add: Equity in net earnings of subsidiaries 1,478 559 — (2,037 ) — Net income $ 1,476 $ 1,478 $ 559 $ (2,037 ) $ 1,476 CONDENSED CONSOLIDATING STATEMENTS OF INCOME YEAR ENDED DECEMBER 31, 2013 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Revenues Freight $ — $ 4,201 $ 1,781 $ — $ 5,982 Non-freight — 128 364 (341 ) 151 Total revenues — 4,329 2,145 (341 ) 6,133 Operating expenses Compensation and benefits — 1,021 357 — 1,378 Fuel — 751 253 — 1,004 Materials — 125 35 — 160 Equipment rents — 150 23 — 173 Depreciation and amortization — 416 149 — 565 Purchased services and other — 690 649 (341 ) 998 Asset impairment — — 435 — 435 Total operating expenses — 3,153 1,901 (341 ) 4,713 Operating income — 1,176 244 — 1,420 Less: Other income and charges 1 28 (12 ) — 17 Net interest (income) expense (1 ) 211 68 — 278 Income before income tax expense and equity in net earnings of subsidiaries — 937 188 — 1,125 Less: Income tax expense — 243 7 — 250 Add: Equity in net earnings of subsidiaries 875 181 — (1,056 ) — Net income $ 875 $ 875 $ 181 $ (1,056 ) $ 875 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME YEAR ENDED DECEMBER 31, 2015 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Net income $ 1,352 $ 1,410 $ 765 $ (2,175 ) $ 1,352 Net (loss) gain in foreign currency translation adjustments, net of hedging activities — (757 ) 671 — (86 ) Change in derivatives designated as cash flow hedges — (69 ) — — (69 ) Change in pension and post-retirement defined benefit plans — 1,061 (2 ) — 1,059 Other comprehensive income before income taxes — 235 669 — 904 Income tax (expense) recovery on above items — (163 ) 1 — (162 ) Equity accounted investments 742 670 — (1,412 ) — Other comprehensive income 742 742 670 (1,412 ) 742 Comprehensive income $ 2,094 $ 2,152 $ 1,435 $ (3,587 ) $ 2,094 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME YEAR ENDED DECEMBER 31, 2014 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Net income $ 1,476 $ 1,478 $ 559 $ (2,037 ) $ 1,476 Net (loss) gain in foreign currency translation adjustments, net of hedging activities — (316 ) 284 — (32 ) Change in derivatives designated as cash flow hedges — (49 ) — — (49 ) Change in pension and post-retirement defined benefit plans — (908 ) (33 ) — (941 ) Other comprehensive (loss) income before income taxes — (1,273 ) 251 — (1,022 ) Income tax recovery on above items — 293 13 — 306 Equity accounted investments (716 ) 264 — 452 — Other comprehensive (loss) income (716 ) (716 ) 264 452 (716 ) Comprehensive income $ 760 $ 762 $ 823 $ (1,585 ) $ 760 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME YEAR ENDED DECEMBER 31, 2013 (in millions of Canadian dollars) CPRL (Parent Guarantor) CPRC (Subsidiary Issuer) Non-Guarantor Subsidiaries Consolidating Adjustments and Eliminations CPRL Consolidated Net income $ 875 $ 875 $ 181 $ (1,056 ) $ 875 Net (loss) gain in foreign currency translation adjustments, net of hedging activities — (219 ) 222 — 3 Change in derivatives designated as cash flow hedges — (1 ) — — (1 ) Change in pension and post-retirement defined benefit plans — 1,631 50 — 1,681 Other comprehensive income before income taxes — 1,411 272 — 1,683 Income tax recovery on above items — (400 ) (18 ) — (418 ) Equity accounted investments 1,265 254 — (1,519 ) — Other comprehensive income 1,265 1,265 254 (1,519 ) 1,265 Comprehensive income $ 2,140 $ 2,140 $ 435 $ (2,575 ) $ 2,140 CONDENSED CONSOLIDATING BALANCE SHEETS AS AT DECEMBER 31, 2015 (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 $ — $ 502 $ 148 $ — $ 650 Accounts receivable, net — 452 193 — 645 Accounts receivable, inter-company 59 105 265 (429 ) — Short-term advances to affiliates — 75 3,483 (3,558 ) — Materials and supplies — 154 34 — 188 Other current assets — 37 17 — 54 59 1,325 4,140 (3,987 ) 1,537 Long-term advances to affiliates 501 207 376 (1,084 ) — Investments — 22 130 — 152 Investments in subsidiaries 7,518 9,832 — (17,350 ) — Properties — 8,481 7,792 — 16,273 Goodwill and intangible assets — 3 208 — 211 Pension asset — 1,401 — — 1,401 Other assets — 55 8 — 63 Deferred income taxes 25 — — (25 ) — Total assets $ 8,103 $ 21,326 $ 12,654 $ (22,446 ) $ 19,637 Liabilities and shareholders’ equity Current liabilities Accounts payable and accrued liabilities $ 54 $ 1,122 $ 241 $ — $ 1,417 Accounts payable, inter-company — 325 104 (429 ) — Short-term advances from affiliates 3,253 230 75 (3,558 ) — Long-term debt maturing within one year — 24 6 — 30 3,307 1,701 426 (3,987 ) 1,447 Pension and other benefit liabilities — 676 82 — 758 Long-term advances from affiliates — 877 207 (1,084 ) — Other long-term liabilities — 186 132 — 318 Long-term debt — 8,863 64 — 8,927 Deferred income taxes — 1,505 1,911 (25 ) 3,391 Total liabilities 3,307 13,808 2,822 (5,096 ) 14,841 Shareholders’ equity Share capital 2,058 1,037 5,465 (6,502 ) 2,058 Additional paid-in capital 43 1,568 613 (2,181 ) 43 Accumulated other comprehensive (loss) income (1,477 ) (1,477 ) 840 637 (1,477 ) Retained earnings 4,172 6,390 2,914 (9,304 ) 4,172 4,796 7,518 9,832 (17,350 ) 4,796 Total liabilities and shareholders’ equity $ 8,103 $ 21,326 $ 12,654 $ (22,446 ) $ 19,637 CONDENSED CONSOLIDATING BALANCE SHEETS AS AT DECEMBER 31, 2014 (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 $ — $ 152 $ 74 $ — $ 226 Accounts receivable, net — 490 212 — 702 Accounts receivable, inter-company 58 147 230 (435 ) — Short-term advances to affiliates — 170 1,974 (2,144 ) — Materials and supplies — 137 40 — 177 Other current assets — 27 89 — 116 58 1,123 2,619 (2,579 ) 1,221 Long-term advances to affiliates 1 207 1,316 (1,524 ) — Investments — 15 97 — 112 Investments in subsidiaries 7,618 8,231 — (15,849 ) — Properties — 7,976 6,462 — 14,438 Assets held for sale — 8 174 — 182 Goodwill and intangible assets — — 176 — 176 Pension asset — 304 — — 304 Other assets — 94 23 — 117 Deferred income taxes 4 15 37 (56 ) — Total assets $ 7,681 $ 17,973 $ 10,904 $ (20,008 ) $ 16,550 Liabilities and shareholders’ equity Current liabilities Accounts payable and accrued liabilities $ 97 $ 896 $ 284 $ — $ 1,277 Accounts payable, inter-company — 288 147 (435 ) — Short-term advances from affiliates 1,974 — 170 (2,144 ) — Long-term debt maturing within one year — 91 43 — 134 2,071 1,275 644 (2,579 ) 1,411 Pension and other benefit liabilities — 692 63 — 755 Long-term advances from affiliates — 1,316 208 (1,524 ) — Other long-term liabilities — 286 146 — 432 Long-term debt — 5,570 55 — 5,625 Deferred income taxes — 1,216 1,557 (56 ) 2,717 Total liabilities 2,071 10,355 2,673 (4,159 ) 10,940 Shareholders’ equity Share capital 2,185 1,037 5,122 (6,159 ) 2,185 Additional paid-in capital 36 1,547 569 (2,116 ) 36 Accumulated other comprehensive loss (2,219 ) (2,219 ) 170 2,049 (2,219 ) Retained earnings 5,608 7,253 2,370 (9,623 ) 5,608 5,610 7,618 8,231 (15,849 ) 5,610 Total liabilities and shareholders’ equity $ 7,681 $ 17,973 $ 10,904 $ (20,008 ) $ 16,550 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS YEAR ENDED DECEMBER 31, 2015 (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 $ 2,283 $ 1,650 $ 1,074 $ (2,548 ) $ 2,459 Investing activities Additions to properties — (766 ) (756 ) — (1,522 ) Proceeds from the sale of Delaware & Hudson South — — 281 — 281 Proceeds from sale of properties and other assets — 103 11 — 114 Advances to affiliates (1,133 ) (311 ) (1,820 ) 3,264 — Repayment of advances to affiliates — 804 1,000 (1,804 ) — Capital contributions to affiliates — (1,655 ) — 1,655 — Repurchase of share capital from affiliates — 1,210 — (1,210 ) — Other — 6 (2 ) — 4 Cash used in investing activities (1,133 ) (609 ) (1,286 ) 1,905 (1,123 ) Financing activities Dividends paid (226 ) (2,272 ) (276 ) 2,548 (226 ) Issuance of share capital — — 1,655 (1,655 ) — Return of share capital to affiliates — — (1,210 ) 1,210 — Issuance of CP Common Shares 43 — — — 43 Purchase of CP Common Shares (2,787 ) — — — (2,787 ) Issuance of long-term debt, excluding commercial paper — 3,411 — — 3,411 Repayment of long-term debt, excluding commercial paper — (461 ) (44 ) — (505 ) Net repayment of commercial paper — (893 ) — — (893 ) Advances from affiliates 1,820 500 944 (3,264 ) — Repayment of advances from affiliates — (1,000 ) (804 ) 1,804 — Cash (used in) provided by financing activities (1,150 ) (715 ) 265 643 (957 ) Effect of foreign currency fluctuations on U.S. dollar-denominated cash and cash equivalents — 24 21 — 45 Cash position Increase in cash and cash equivalents — 350 74 — 424 Cash and cash equivalents at beginning of year — 152 74 — 226 Cash and cash equivalents at end of year $ — $ 502 $ 148 $ — $ 650 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS YEAR ENDED DECEMBER 31, 2014 (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 $ 183 $ 1,684 $ 604 $ (348 ) $ 2,123 Investing activities Additions to properties — (816 ) (702 ) 69 (1,449 ) Proceeds from the sale of west end of Dakota, Minnesota and Eastern Railroad — — 236 — 236 Proceeds from sale of properties and other assets — 116 5 (69 ) 52 Advances to affiliates — (611 ) (2,636 ) 3,247 — Repayment of advances to affiliates — 2,167 1,592 (3,759 ) — Capital contributions to affiliates — (2,927 ) — 2,927 — Change in restricted cash and cash equivalents used to collateralize letters of credit — 411 — — 411 Other — 2 (2 ) — — Cash used in investing activities — (1,658 ) (1,507 ) 2,415 (750 ) Financing activities Dividends paid (244 ) (182 ) (166 ) 348 (244 ) Issuance of share capital — — 2,927 (2,927 ) — Issuance of CP Common Shares 62 — — — 62 Purchase of CP Common Shares (2,050 ) — — — (2,050 ) Repayment of long-term debt, excluding commercial paper — (174 ) (9 ) — (183 ) Net issuance of commercial paper — 771 — — 771 Settlement of foreign exchange forward on long-term debt — 17 — — 17 Advances from affiliates 2,049 1,198 — (3,247 ) — Repayment of advances from affiliates — (1,592 ) (2,167 ) 3,759 — Other — — (3 ) — (3 ) Cash (used in) provided by financing activities (183 ) 38 582 (2,067 ) (1,630 ) Effect of foreign currency fluctuations on U.S. dollar-denominated cash and cash equivalents — (3 ) 10 — 7 Cash position Increase (decrease) in cash and cash equivalents — 61 (311 ) — (250 ) Cash and cash equivalents at beginning of year — 91 385 — 476 Cash and cash equivalents at end of year $ — $ 152 $ 74 $ — $ 226 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS YEAR ENDED DECEMBER 31, 2013 (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 $ 123 $ 1,327 $ 707 $ (207 ) $ 1,950 Investing activities Additions to properties — (882 ) (470 ) 116 (1,236 ) Proceeds from sale of properties and other assets — 65 124 (116 ) 73 Advances to affiliates — — (137 ) 137 — Repayment of advances to affiliates — — 84 (84 ) — Capital contributions to affiliates — (100 ) — 100 — Change in restricted cash and cash equivalents used to collateralize letters of credit — (411 ) — — (411 ) Other — (21 ) (2 ) — (23 ) Cash used in investing activities — (1,349 ) (401 ) 153 (1,597 ) Financing activities Dividends paid (244 ) (123 ) (84 ) 207 (244 ) Issuance of share capital — — 100 (100 ) — Issuance of CP Common Shares 83 — — — 83 Issuance of long-term debt, excluding commercial paper — 60 (60 ) — — Repayment of long-term debt, excluding commercial paper — (48 ) (8 ) — (56 ) Advances from affiliates 38 99 — (137 ) — Repayment of advances from affiliates — (84 ) — 84 — Other — (3 ) — — (3 ) Cash used in financing activities (123 ) (99 ) (52 ) 54 (220 ) Effect of foreign currency fluctuations on U.S. dollar-denominated cash and cash equivalents — 1 9 — 10 Cash position (Decrease) increase in cash and cash equivalents — (120 ) 263 — 143 Cash and cash equivalents at beginning of year — 211 122 — 333 Cash and cash equivalents at end of year $ — $ 91 $ 385 $ — $ 476 |