Q1 adjusted earnings per share climb to $2.26
CALGARY, April 21, 2015 /CNW/ - Canadian Pacific Railway Limited (TSX:
CP) (NYSE: CP) today announced the lowest first-quarter operating ratio
in the company's history and the highest-ever net income for the
period.
Revenues climbed 10 percent to a first-quarter record of $1.67 billion.
Net income rose to an all-time quarterly high of $320 million, or $1.92
per diluted share, an improvement of 33 percent. Adjusted earnings per
share improved 59 percent to $2.26.
"CP's success in the first quarter of the year is the result of hard
work by its people and a business model that responds nimbly to any
shift in economic conditions," said E. Hunter Harrison, CP's Chief
Executive Officer. "CP's relentless focus on rail safety and cost
control has created a solid foundation for growth, innovation and
creative collaboration with customers."
FIRST-QUARTER 2015 HIGHLIGHTS
-
Revenue climbed 10 percent to $1.67 billion
-
OR fell to a first-quarter record 63.2 percent, an 880-basis-point
improvement
-
Adjusted earnings per share advanced 59 percent to $2.26
"The diversity of the business and efficiency of CP's network and team
has the company well positioned for the rest of the year," Harrison
said. "Amid persistent uncertainty in the pace of the North American
economic recovery, CP continues to demonstrate the ability to recognize
and capitalize on new business opportunities and operational
efficiencies."
"We are confident in our plan and our people, and are committed to
achieving our goals for 2015," Harrison said.
Non-GAAP Measures
For further information regarding non-GAAP measures, including
reconciliations to the nearest GAAP measures, see the attached
supplementary schedule Non-GAAP Measures.
Note on forward-looking information
This news release contains certain forward-looking information within
the meaning of applicable securities laws relating, but not limited, to
our operations, priorities and plans, anticipated financial
performance, including our 2015 full-year guidance, business prospects,
planned capital expenditures, programs and strategies. This
forward-looking information also includes, but is not limited to,
statements concerning expectations, beliefs, plans, goals, objectives,
assumptions and statements about possible future events, conditions,
and results of operations or performance. Forward-looking information
may contain statements with words or headings such as "financial
expectations", "key assumptions", "anticipate", "believe", "expect",
"plan", "will", "outlook", "should" or similar words suggesting future
outcomes. To the extent that CP has provided guidance using non-GAAP
financial measures, the Company may not be able to provide a
reconciliation to a GAAP measure, due to unknown variables and
uncertainty related to future results.
Undue reliance should not be placed on forward-looking information as
actual results may differ materially from the forward-looking
information. Forward-looking information is not a guarantee of future
performance. By its nature, CP's forward-looking information involves
numerous assumptions, inherent risks and uncertainties that could cause
actual results to differ materially from the forward-looking
information, including but not limited to the following factors: the
key assumptions identified above; changes in business strategies;
general North American and global economic, credit and business
conditions; risks in agricultural production such as weather conditions
and insect populations; the availability and price of energy
commodities; the effects of competition and pricing pressures; industry
capacity; shifts in market demand; changes in commodity prices;
uncertainty surrounding timing and volumes of commodities being shipped
via CP; inflation; changes in laws and regulations, including
regulation of rates; changes in taxes and tax rates; potential
increases in maintenance and operating costs; uncertainties of
investigations, proceedings or other types of claims and litigation;
labour disputes; risks and liabilities arising from derailments;
transportation of dangerous goods; timing of completion of capital and
maintenance projects; currency and interest rate fluctuations; effects
of changes in market conditions and discount rates on the financial
position of pension plans and investments; and various events that
could disrupt operations, including severe weather, droughts, floods,
avalanches and earthquakes as well as security threats and governmental
response to them, and technological changes. The foregoing list of
factors is not exhaustive.
These and other factors are detailed from time to time in reports filed
by CP with securities regulators in Canada and the United States.
Reference should be made to "Management's Discussion and Analysis" in
CP's annual and interim reports, Annual Information Form and Form 40-F.
Readers are cautioned not to place undue reliance on forward-looking
information. Forward-looking information is based on current
expectations, estimates and projections and it is possible that
predictions, forecasts, projections, and other forms of forward-looking
information will not be achieved by CP. Except as required by law, CP
undertakes no obligation to update publicly or otherwise revise any
forward-looking information, whether as a result of new information,
future events or otherwise.
About Canadian Pacific
Canadian Pacific (TSX:CP)(NYSE:CP) is a transcontinental railway in
Canada and the United States with direct links to eight major ports,
including Vancouver and Montreal, providing North American customers a
competitive rail service with access to key markets in every corner of
the globe. CP is growing with its customers, offering a suite of
freight transportation services, logistics solutions and supply chain
expertise. Visit cpr.ca to see the rail advantages of Canadian Pacific.
INTERIM CONSOLIDATED STATEMENTS OF INCOME
|
|
|
|
|
|
|
|
|
|
|
|
(in millions of Canadian dollars, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months
|
|
|
|
|
|
ended March 31
|
|
|
|
|
|
2015
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
Freight
|
|
|
|
$
|
|
1,630
|
|
|
$
|
|
1,474
|
|
Non-freight
|
|
|
|
|
|
35
|
|
|
|
|
35
|
Total revenues
|
|
|
|
|
|
1,665
|
|
|
|
|
1,509
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and benefits
|
|
|
|
|
|
378
|
|
|
|
|
345
|
|
Fuel
|
|
|
|
|
|
195
|
|
|
|
|
271
|
|
Materials
|
|
|
|
|
|
52
|
|
|
|
|
52
|
|
Equipment rents
|
|
|
|
|
|
42
|
|
|
|
|
41
|
|
Depreciation and amortization
|
|
|
|
|
|
146
|
|
|
|
|
141
|
|
Purchased services and other (Note 4)
|
|
|
|
|
|
240
|
|
|
|
|
236
|
Total operating expenses
|
|
|
|
|
|
1,053
|
|
|
|
|
1,086
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
|
|
612
|
|
|
|
|
423
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income and charges (Note 13)
|
|
|
|
|
|
73
|
|
|
|
|
-
|
|
Net interest expense
|
|
|
|
|
|
85
|
|
|
|
|
70
|
Income before income tax expense
|
|
|
|
|
|
454
|
|
|
|
|
353
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense (Note 5)
|
|
|
|
|
|
134
|
|
|
|
|
99
|
Net income
|
|
|
|
$
|
|
320
|
|
|
$
|
|
254
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share (Note 6)
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share
|
|
|
|
$
|
|
1.94
|
|
|
$
|
|
1.45
|
|
Diluted earnings per share
|
|
|
|
$
|
|
1.92
|
|
|
$
|
|
1.44
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average number of shares (millions) (Note 6)
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
|
164.9
|
|
|
|
|
175.5
|
|
Diluted
|
|
|
|
|
|
166.3
|
|
|
|
|
177.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared per share
|
|
|
|
$
|
|
0.3500
|
|
|
$
|
|
0.3500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Certain of the comparative figures have been reclassified in order to be
consistent with the 2015 presentation. (Note 15)
|
See Notes to Interim Consolidated Financial Statements.
|
INTERIM CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
|
(in millions of Canadian dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months
|
|
|
|
|
ended March 31
|
|
|
|
|
2015
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
$
|
|
|
320
|
|
|
$
|
|
|
254
|
|
Net loss on foreign currency translation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
adjustments, net of hedging activities
|
|
|
|
|
|
|
(37)
|
|
|
|
|
|
-
|
|
Change in derivatives designated as cash flow hedges
|
|
|
|
|
|
|
(69)
|
|
|
|
|
|
(1)
|
|
Change in pension and post-retirement defined benefit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
plans
|
|
|
|
|
|
|
72
|
|
|
|
|
|
31
|
|
Other comprehensive (loss) income before income tax recovery
|
|
|
|
|
|
|
(34)
|
|
|
|
|
|
30
|
|
Income tax recovery
|
|
|
|
|
|
|
46
|
|
|
|
|
|
8
|
Other comprehensive income (Note 3)
|
|
|
|
|
|
|
12
|
|
|
|
|
|
38
|
Comprehensive income
|
|
|
|
$
|
|
|
332
|
|
|
$
|
|
|
292
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See Notes to Interim Consolidated Financial Statements.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTERIM CONSOLIDATED BALANCE SHEETS AS AT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions of Canadian dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31
|
|
|
December 31
|
|
|
|
|
|
|
|
2015
|
|
|
2014
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
|
|
$
|
|
|
|
184
|
|
|
$
|
226
|
|
Accounts receivable, net
|
|
|
|
|
|
|
|
|
|
776
|
|
|
|
702
|
|
Materials and supplies
|
|
|
|
|
|
|
|
|
|
171
|
|
|
|
177
|
|
Deferred income taxes
|
|
|
|
|
|
|
|
|
|
76
|
|
|
|
56
|
|
Other current assets
|
|
|
|
|
|
|
|
|
|
67
|
|
|
|
116
|
|
|
|
|
|
|
|
|
|
|
|
1,274
|
|
|
|
1,277
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments
|
|
|
|
|
|
|
|
|
|
125
|
|
|
|
112
|
Properties
|
|
|
|
|
|
|
|
|
|
14,933
|
|
|
|
14,438
|
Assets held for sale (Note 7)
|
|
|
|
|
|
|
|
|
|
200
|
|
|
|
182
|
Goodwill and intangible assets
|
|
|
|
|
|
|
|
|
|
192
|
|
|
|
176
|
Pension asset (Note 12)
|
|
|
|
|
|
|
|
|
|
385
|
|
|
|
304
|
Other assets (Note 4)
|
|
|
|
|
|
|
|
|
|
140
|
|
|
|
151
|
Total assets
|
|
|
|
|
|
$
|
|
|
|
17,249
|
|
|
$
|
16,640
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and shareholders' equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
|
|
|
|
$
|
|
|
|
1,280
|
|
|
$
|
1,277
|
|
Long-term debt maturing within one year
|
|
|
|
|
|
|
|
|
|
91
|
|
|
|
134
|
|
|
|
|
|
|
|
|
|
|
|
1,371
|
|
|
|
1,411
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension and other benefit liabilities (Note 12)
|
|
|
|
|
|
|
|
|
|
760
|
|
|
|
755
|
Other long-term liabilities
|
|
|
|
|
|
|
|
|
|
437
|
|
|
|
432
|
Long-term debt (Note 9)
|
|
|
|
|
|
|
|
|
|
6,358
|
|
|
|
5,659
|
Deferred income taxes
|
|
|
|
|
|
|
|
|
|
2,905
|
|
|
|
2,773
|
Total liabilities
|
|
|
|
|
|
|
|
|
|
11,831
|
|
|
|
11,030
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders' equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share capital (Note 8)
|
|
|
|
|
|
|
|
|
|
2,177
|
|
|
|
2,185
|
|
Additional paid-in capital
|
|
|
|
|
|
|
|
|
|
38
|
|
|
|
36
|
|
Accumulated other comprehensive loss (Note 3)
|
|
|
|
|
|
|
|
|
|
(2,207)
|
|
|
|
(2,219)
|
|
Retained earnings
|
|
|
|
|
|
|
|
|
|
5,410
|
|
|
|
5,608
|
|
|
|
|
|
|
|
|
|
|
|
5,418
|
|
|
|
5,610
|
Total liabilities and shareholders' equity
|
|
|
|
|
|
$
|
|
|
|
17,249
|
|
|
$
|
16,640
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contingencies (Note 14)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See Notes to Interim Consolidated Financial Statements.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
(in millions of Canadian dollars)
|
|
|
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months
|
|
|
|
|
ended March 31
|
|
|
|
|
2015
|
|
|
2014
|
Operating activities
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
$
|
320
|
|
|
$
|
254
|
|
Reconciliation of net income to cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
146
|
|
|
|
141
|
|
Deferred income taxes (Note 5)
|
|
|
|
32
|
|
|
|
89
|
|
Pension funding in excess of expense (Note 12)
|
|
|
|
(10)
|
|
|
|
(32)
|
|
Other operating activities, net
|
|
|
|
23
|
|
|
|
17
|
|
Change in non-cash working capital balances related to operations
|
|
|
|
44
|
|
|
|
(182)
|
Cash provided by operating activities
|
|
|
|
555
|
|
|
|
287
|
|
|
|
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
|
|
|
|
|
Additions to properties
|
|
|
|
(263)
|
|
|
|
(224)
|
|
Proceeds from sale of properties and other assets (Note 4)
|
|
|
|
52
|
|
|
|
5
|
|
Change in restricted cash and cash equivalents used to collateralize
letters of credit
|
|
|
|
-
|
|
|
|
2
|
|
Other (Note 4)
|
|
|
|
20
|
|
|
|
-
|
Cash used in investing activities
|
|
|
|
(191)
|
|
|
|
(217)
|
|
|
|
|
|
|
|
|
|
|
Financing activities
|
|
|
|
|
|
|
|
|
|
Dividends paid
|
|
|
|
(58)
|
|
|
|
(61)
|
|
Issuance of CP common shares
|
|
|
|
16
|
|
|
|
14
|
|
Purchase of CP common shares (Note 8)
|
|
|
|
(529)
|
|
|
|
(85)
|
|
Net repayment of commercial paper (Note 9)
|
|
|
|
(593)
|
|
|
|
-
|
|
Issuance of long-term debt, excluding commercial paper (Note 9)
|
|
|
|
810
|
|
|
|
-
|
|
Repayment of long-term debt, excluding commercial paper
|
|
|
|
(58)
|
|
|
|
(143)
|
Cash used in financing activities
|
|
|
|
(412)
|
|
|
|
(275)
|
|
|
|
|
|
|
|
|
|
|
Effect of foreign currency fluctuations on U.S. dollar-denominated cash
and cash
|
|
|
|
|
|
|
|
|
equivalents
|
|
|
|
6
|
|
|
|
8
|
Cash position
|
|
|
|
|
|
|
|
|
|
Decrease in cash and cash equivalents
|
|
|
|
(42)
|
|
|
|
(197)
|
|
Cash and cash equivalents at beginning of period
|
|
|
|
226
|
|
|
|
476
|
Cash and cash equivalents at end of period
|
|
|
$
|
184
|
|
|
$
|
279
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosures of cash flow information:
|
|
|
|
|
|
|
|
|
|
Income taxes (refunded) paid
|
|
|
$
|
(3)
|
|
|
$
|
9
|
|
Interest paid
|
|
|
$
|
67
|
|
|
$
|
72
|
|
|
|
|
|
|
|
|
|
|
See Notes to Interim Consolidated Financial Statements.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTERIM CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
|
(in millions of Canadian dollars, except common share amounts)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
|
|
shares
|
|
|
|
|
|
|
Additional
|
|
other
|
|
|
|
|
|
|
Total
|
|
|
(in
|
|
Share
|
|
paid-in
|
|
comprehensive
|
|
Retained
|
|
shareholders'
|
|
|
millions)
|
|
capital
|
|
capital
|
|
loss
|
|
earnings
|
|
equity
|
Balance at January 1, 2015
|
|
166.1
|
|
$
|
|
|
2,185
|
|
$
|
36
|
|
$
|
(2,219)
|
|
$
|
|
|
5,608
|
|
$
|
5,610
|
Net income
|
|
-
|
|
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
320
|
|
|
320
|
Other comprehensive income (Note 3)
|
|
-
|
|
|
|
|
-
|
|
|
-
|
|
|
12
|
|
|
|
|
-
|
|
|
12
|
Dividends declared
|
|
-
|
|
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
(57)
|
|
|
(57)
|
Effect of stock-based compensation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
expense
|
|
-
|
|
|
|
|
-
|
|
|
6
|
|
|
-
|
|
|
|
|
-
|
|
|
6
|
CP common shares repurchased (Note 8)
|
|
(2.3)
|
|
|
|
|
(29)
|
|
|
-
|
|
|
-
|
|
|
|
|
(461)
|
|
|
(490)
|
Shares issued under stock option
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
plans
|
|
0.2
|
|
|
|
|
21
|
|
|
(4)
|
|
|
-
|
|
|
|
|
-
|
|
|
17
|
Balance at March 31, 2015
|
|
164.0
|
|
$
|
|
|
2,177
|
|
$
|
38
|
|
$
|
(2,207)
|
|
$
|
|
|
5,410
|
|
$
|
5,418
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
|
|
shares
|
|
|
|
|
|
|
Additional
|
|
other
|
|
|
|
|
|
|
Total
|
|
|
(in
|
|
Share
|
|
paid-in
|
|
comprehensive
|
|
Retained
|
|
shareholders'
|
|
|
millions)
|
|
capital
|
|
capital
|
|
loss
|
|
earnings
|
|
equity
|
Balance at January 1, 2014
|
|
175.4
|
|
$
|
|
|
2,240
|
|
$
|
34
|
|
$
|
(1,503)
|
|
$
|
|
|
6,326
|
|
$
|
7,097
|
Net income
|
|
-
|
|
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
254
|
|
|
254
|
Other comprehensive income (Note 3)
|
|
-
|
|
|
|
|
-
|
|
|
-
|
|
|
38
|
|
|
|
|
-
|
|
|
38
|
Dividends declared
|
|
-
|
|
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
(61)
|
|
|
(61)
|
Effect of stock-based compensation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
expense
|
|
-
|
|
|
|
|
-
|
|
|
6
|
|
|
-
|
|
|
|
|
-
|
|
|
6
|
CP common shares repurchased (Note 8)
|
|
(0.6)
|
|
|
|
|
(7)
|
|
|
-
|
|
|
-
|
|
|
|
|
(80)
|
|
|
(87)
|
Shares issued under stock option
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
plans
|
|
0.3
|
|
|
|
|
20
|
|
|
(4)
|
|
|
-
|
|
|
|
|
-
|
|
|
16
|
Balance at March 31, 2014
|
|
175.1
|
|
$
|
|
|
2,253
|
|
$
|
36
|
|
$
|
(1,465)
|
|
$
|
|
|
6,439
|
|
$
|
7,263
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See Notes to Interim Consolidated Financial Statements.
|
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2015
(unaudited)
1 Basis of presentation
These unaudited interim consolidated financial statements of Canadian
Pacific Railway Limited ("CP", or "the Company"), expressed in Canadian
dollars, reflect management's estimates and assumptions that are
necessary for their fair presentation in conformity with generally
accepted accounting principles in the United States of America
("GAAP"). They do not include all disclosures required under GAAP for
annual financial statements and should be read in conjunction with the
2014 annual consolidated financial statements. The accounting policies
used are consistent with the accounting policies used in preparing the
2014 annual consolidated financial statements.
CP's operations can be affected by seasonal fluctuations such as changes
in customer demand and weather-related issues. This seasonality could
impact quarter-over-quarter comparisons.
In management's opinion, the unaudited interim consolidated financial
statements include all adjustments (consisting of normal and recurring
adjustments) necessary to present fairly such information. Interim
results are not necessarily indicative of the results expected for the
fiscal year.
2 Future accounting changes
Amendments to the Consolidation Analysis
In February 2015, the Financial Accounting Standards Board ("FASB")
issued Accounting Standards Update ("ASU") 2015-02, Amendments to the
Consolidation Analysis under FASB Accounting Standards Codification
("ASC") Topic 810. The amendments require reporting entities to
evaluate whether they should consolidate certain legal entities under
the revised consolidation model. Specifically, the amendments modify
the evaluation of whether limited partnerships and similar legal
entities are variable interest entities ("VIEs") or voting interest
entities, eliminate the presumption that a general partner should
consolidate a limited partnership and affect the consolidation analysis
of reporting entities that are involved with VIEs, particularly those
that have fee arrangements and related party relationships. This ASU
will be effective for public entities for fiscal years, and interim
periods within those years, beginning after December 15, 2015. Entities
have the option of using either a full retrospective or a modified
retrospective approach to adopt this ASU. The Company is currently
evaluating the impact on the consolidated financial statements the
adoption of this ASU will have.
Simplifying the presentation of debt issuance costs
In April 2015, the FASB issued ASU 2015-03, Simplifying the Presentation
of Debt Issuance Costs under FASB ASC Topic 835. The amendments require
that debt issuance costs related to a recognized debt liability be
presented in the balance sheet as a direct deduction from the carrying
amount of that debt liability, consistent with debt discounts. The
recognition and measurement guidance for debt issuance costs are not
affected by the amendments. This ASU will be effective for public
entities for fiscal years, and interim periods within those years,
beginning after December 15, 2015, and will be applied retrospectively.
Early adoption of the amendments is permitted for financial statements
that have not been previously issued. The Company will include
appropriate disclosures related to debt issuance costs in accordance
with ASU 2015-03 when it adopts the provisions of this ASU.
3 Changes in accumulated other comprehensive loss (AOCL) by component
|
|
|
|
For the three months ended March 31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions of Canadian dollars)
|
|
|
|
Foreign
currency net
of hedging
activities(1)
|
|
Derivatives
and other(1)
|
|
Pension and
post-
retirement
defined
benefit plans(1)
|
|
Total(1)
|
January 1, 2015
|
|
|
|
$
|
115
|
|
$
|
(52)
|
|
$
|
(2,282)
|
|
$
|
|
|
|
(2,219)
|
Other comprehensive income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
before reclassifications
|
|
|
|
|
10
|
|
|
(52)
|
|
|
5
|
|
|
|
|
|
(37)
|
Amounts reclassified from
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
accumulated other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
comprehensive loss
|
|
|
|
|
-
|
|
|
1
|
|
|
48
|
|
|
|
|
|
49
|
Net current-period other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
comprehensive income (loss)
|
|
|
|
|
10
|
|
|
(51)
|
|
|
53
|
|
|
|
|
|
12
|
March 31, 2015
|
|
|
|
$
|
125
|
|
$
|
(103)
|
|
$
|
(2,229)
|
|
$
|
|
|
|
(2,207)
|
January 1, 2014
|
|
|
|
$
|
105
|
|
$
|
(15)
|
|
$
|
(1,593)
|
|
$
|
|
|
|
(1,503)
|
Other comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
before reclassifications
|
|
|
|
|
17
|
|
|
10
|
|
|
-
|
|
|
|
|
|
27
|
Amounts reclassified from
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
accumulated other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
comprehensive loss
|
|
|
|
|
-
|
|
|
(11)
|
|
|
22
|
|
|
|
|
|
11
|
Net current-period other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
comprehensive income (loss)
|
|
|
|
|
17
|
|
|
(1)
|
|
|
22
|
|
|
|
|
|
38
|
March 31, 2014
|
|
|
|
$
|
122
|
|
$
|
(16)
|
|
$
|
(1,571)
|
|
$
|
|
|
|
(1,465)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Amounts are presented net of tax.
|
|
|
Amounts in Pension and post-retirement defined benefit plans
reclassified from Accumulated
|
other comprehensive loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months
|
|
|
|
|
|
|
|
|
|
ended March 31
|
|
|
|
|
|
|
|
|
|
2015
|
|
|
2014
|
Amortization of prior service costs(a)
|
|
|
|
|
|
|
|
|
$
|
|
|
|
(1)
|
|
|
$
|
|
|
|
(17)
|
Recognition of net actuarial loss(a)
|
|
|
|
|
|
|
|
|
|
|
|
|
67
|
|
|
|
|
|
|
48
|
Total before income tax
|
|
|
|
|
|
|
|
|
|
|
|
|
66
|
|
|
|
|
|
|
31
|
Income tax recovery
|
|
|
|
|
|
|
|
|
|
|
|
|
(18)
|
|
|
|
|
|
|
(9)
|
Net of income tax
|
|
|
|
|
|
|
|
|
$
|
|
|
|
48
|
|
|
$
|
|
|
|
22
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Impacts Compensation and benefits on the Interim Consolidated Statements
of Income.
|
4 Gain on settlement of legal proceedings related to the purchase and
sale of a building
In 2013, CP provided an interest free loan pursuant to a court order to
a corporation owned by a court appointed trustee ("the judicial
trustee") to facilitate the acquisition of a building. The building was
held in trust during the legal proceedings with regard to CP's
entitlement to an exercised purchase option of the building ("purchase
option"). As at December 31, 2014, the loan of $20 million and the
purchase option with a carrying value of $8 million, were recorded as
"Other assets" in the Company's Consolidated Balance Sheets.
In the first quarter of 2015, CP reached a settlement with a third party
that, following the sale of the building to an arm's length third
party, resulted in resolution of legal proceedings. CP received $59
million for the sale of the building which included repayment of the
aforementioned loan to the judicial trustee. A gain of $31 million ($27
million after tax) was recorded as a credit within "Operating
expenses".
5 Income taxes
|
|
|
|
|
|
|
|
|
|
|
For the three months
|
|
|
|
|
|
|
|
|
|
|
|
ended March 31
|
(in millions of Canadian dollars)
|
|
|
|
|
|
|
|
|
|
|
2015
|
|
|
2014
|
Current income tax expense
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
|
102
|
|
|
$
|
|
|
|
10
|
Deferred income tax expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32
|
|
|
|
|
|
|
89
|
Income tax expense
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
|
134
|
|
|
$
|
|
|
|
99
|
The estimated 2015 annual effective tax rate for the first quarter,
excluding the discrete item (foreign exchange loss on long-term debt
included in "Other income and charges"), is 27.5%, compared to the
estimate of 28% for the same period in 2014.
The effective tax rate in the first quarter, including discrete item, is
29.5%.
This higher rate in the quarter compared to the estimated 2015 annual
effective tax rate was the result of tax recoveries of $8 million
related to the foreign exchange loss on long-term debt of $64 million
which was taxed at a significantly lower rate than the estimated 2015
annual effective tax rate of 27.5%.
6 Earnings per share
At March 31, 2015, the number of shares outstanding was 164.0 million
(March 31, 2014 - 175.1 million).
Basic earnings per share have been calculated using net income for the
period divided by the weighted-average number of shares outstanding
during the period.
The number of shares used in earnings per share calculations is
reconciled as follows:
|
|
|
|
|
|
For the three months
|
|
|
|
|
|
|
ended March 31
|
(in millions)
|
|
|
|
|
|
2015
|
|
2014
|
Weighted-average basic shares outstanding
|
|
|
|
|
|
164.9
|
|
175.5
|
Dilutive effect of stock options
|
|
|
|
|
|
1.4
|
|
1.5
|
Weighted-average diluted shares outstanding
|
|
|
|
|
|
166.3
|
|
177.0
|
For the three months ended March 31, 2015, 195,971 options were excluded
from the computation of diluted earnings per share because their
effects were not dilutive (three months ended March 31, 2014 - 122,017
options).
7 Assets held for sale
During the first quarter of 2015, the Company finalized a sales
agreement with Norfolk Southern Corporation ("NS") for the portion of
Delaware and Hudson Railway Company, Inc.'s line between Sunbury,
Pennsylvania and Schenectady, New York. The assets expected to be sold
to NS, for proceeds of approximately U.S. $215 million subject to
closing adjustments, have been classified as "Assets held for sale" on
the Company's Consolidated Balance Sheets at March 31, 2015 and
December 31, 2014. The sale, which is subject to regulatory approval by
the U.S. Surface Transportation Board, is expected to close later in
2015.
8 Shareholders' equity
In February of 2014, the Board of Directors of the Company approved a
share repurchase program, and in March 2014, the Company filed a new
normal course issuer bid ("bid") to purchase, for cancellation, up to
5.3 million of its outstanding common shares. During September of 2014,
the Company announced the amendment of the bid to increase the maximum
number of its common shares that may be purchased from 5.3 million to
12.7 million of its outstanding common shares. Under the filing, share
purchases could be made during the twelve month period that began March
17, 2014. The Company completed the purchase of the bid prior to the
March 16, 2015 expiry date of the program.
On March 16, 2015, the Company announced the renewal of the NCIB,
commencing March 18, 2015 to March 17, 2016, to purchase up to 9.14
million of its outstanding Common shares for cancellation.
All purchases are made in accordance with the bid at prevalent market
prices plus brokerage fees, or such other prices that may be permitted
by the Toronto Stock Exchange, with consideration allocated to share
capital up to the average carrying amount of the shares, and any excess
allocated to retained earnings. The following table provides the
activities under the share repurchase program:
|
|
|
|
|
|
For the three months end March 31
|
|
|
|
|
|
|
2015
|
|
|
2014
|
Number of common shares repurchased
|
|
|
|
|
|
|
2,174,788
|
|
|
|
567,750
|
Weighted-average price per share(1)
|
|
|
|
|
|
$
|
225.12
|
|
|
$
|
154.07
|
Amount of repurchase (in millions)(1)
|
|
|
|
|
|
$
|
490
|
|
|
$
|
87
|
|
(1) Includes brokerage fees.
|
9 Debt
Issuance of long-term debt
During the first quarter of 2015, the Company issued U.S. $700 million
2.900% 10-year notes due February 1, 2025 for net proceeds of U.S. $694
million (CDN $873 million). These notes pay interest semi-annually and
are unsecured but carry a negative pledge. In addition, the Company
settled a notional U.S. $700 million of forward starting
floating-to-fixed interest rate swap agreements ("forward starting
swaps") for a payment of U.S. $50 million (CDN$63 million) cash (see
Note 10). This payment was included in the same line item as the
related hedged item on the Consolidated Statements of Cash Flows.
Inclusive of the settlement of the forward starting swap, the
annualized effective yield at issuance was 3.61%.
Commercial paper program
During the fourth quarter of 2014, the Company established a commercial
paper program which enables it to issue commercial paper up to a
maximum aggregate principal amount of U.S. $1 billion in the form of
unsecured promissory notes. The commercial paper is backed by a U.S. $1
billion committed, revolving credit facility, which matures on
September 26, 2016. As at March 31, 2015, the Company had total
commercial paper borrowings of U.S. $200 million (CDN $254 million),
presented in "Long-term debt" on the Interim Consolidated Balance
Sheets (December 31, 2014 - U.S. $675 million (CDN $783 million)) as
the Company has the intent and the ability to renew these borrowings on
a long-term basis. The weighted-average interest rate on these
borrowings was 0.60% (December 31, 2014 - 0.44%).
The Company presents issuances and repayments of commercial paper in the
Consolidated Statements of Cash Flows on a net basis, all of which have
a maturity of less than 90 days.
10 Financial instruments
A. Fair values of financial instruments
The Company categorizes its financial assets and liabilities measured at
fair value in line with the fair value hierarchy established by GAAP
that prioritizes, with respect to reliability, the inputs to valuation
techniques used to measure fair value. This hierarchy consists of
three broad levels. Level 1 inputs consist of quoted prices
(unadjusted) in active markets for identical assets and liabilities and
give the highest priority to these inputs. Level 2 and 3 inputs are
based on significant other observable inputs and significant
unobservable inputs, respectively, and give lower priority to these
inputs.
When possible, the estimated fair value is based on quoted market prices
and, if not available, estimates from third party brokers. For
non-exchange traded derivatives classified in Level 2, the Company uses
standard valuation techniques to calculate fair value. Primary inputs
to these techniques include observable market prices (interest, foreign
exchange ("FX") and commodity) and volatility, depending on the type of
derivative and nature of the underlying risk. The Company uses inputs
and data used by willing market participants when valuing derivatives
and considers its own credit default swap spread as well as those of
its counterparties in its determination of fair value.
The carrying values of financial instruments equal or approximate their
fair values with the exception of long-term debt which has a fair value
of approximately $7,756 million at March 31, 2015 (December 31, 2014 -
$6,939 million) and a carrying value of $6,449 million (December 31,
2014 - $5,793 million). The estimated fair value of current and
long-term borrowings has been determined based on market information
where available, or by discounting future payments of interest and
principal at estimated interest rates expected to be available to the
Company at period end. All derivatives and long-term debt are
classified as Level 2.
B. Financial risk management
Derivative financial instruments
Derivative financial instruments may be used to selectively reduce
volatility associated with fluctuations in interest rates, FX rates,
the price of fuel and stock-based compensation expense. Where
derivatives are designated as hedging instruments, the relationship
between the hedging instruments and their associated hedged items is
documented, as well as the risk management objective and strategy for
the use of the hedging instruments. This documentation includes
linking the derivatives that are designated as fair value or cash flow
hedges to specific assets or liabilities on the Interim Consolidated
Balance Sheets, commitments or forecasted transactions. At the time a
derivative contract is entered into, and at least quarterly thereafter,
an assessment is made whether the derivative item is effective in
offsetting the changes in fair value or cash flows of the hedged
items. The derivative qualifies for hedge accounting treatment if it
is effective in substantially mitigating the risk it was designed to
address.
It is not the Company's intent to use financial derivatives or commodity
instruments for trading or speculative purposes.
Foreign exchange management
The Company conducts business transactions and owns assets in both
Canada and the United States. As a result, the Company is exposed to
fluctuations in value of financial commitments, assets, liabilities,
income or cash flows due to changes in FX rates. The Company may enter
into FX risk management transactions primarily to manage fluctuations
in the exchange rate between Canadian and U.S. currencies. FX exposure
is primarily mitigated through natural offsets created by revenues,
expenditures and balance sheet positions incurred in the same
currency. Where appropriate, the Company may negotiate with customers
and suppliers to reduce the net exposure.
Net investment hedge
The FX gains and losses on long-term debt are mainly unrealized and can
only be realized when U.S. dollar denominated long-term debt matures or
is settled. The Company also has long-term FX exposure on its
investment in U.S. affiliates. The majority of the Company's U.S.
dollar denominated long-term debt has been designated as a hedge of the
net investment in foreign subsidiaries. This designation has the
effect of mitigating volatility on net income by offsetting long-term
FX gains and losses on U.S. dollar denominated long-term debt and gains
and losses on its net investment. The effective portion recognized in
"Other comprehensive income" for the three months ended March 31, 2015
was an unrealized FX loss of $356 million (three months ended March 31,
2014 - $131 million). There was no ineffectiveness during the three
months ended March 31, 2015 and March 31, 2014.
Interest rate management
The Company is exposed to interest rate risk, which is the risk that the
fair value or future cash flows of a financial instrument will vary as
a result of changes in market interest rates. In order to manage
funding needs or capital structure goals, the Company enters into debt
or capital lease agreements that are subject to either fixed market
interest rates set at the time of issue or floating rates determined by
on-going market conditions. Debt subject to variable interest rates
exposes the Company to variability in interest expense, while debt
subject to fixed interest rates exposes the Company to variability in
the fair value of debt.
To manage interest rate exposure, the Company accesses diverse sources
of financing and manages borrowings in line with a targeted range of
capital structure, debt ratings, liquidity needs, maturity schedule,
and currency and interest rate profiles. In anticipation of future debt
issuances, the Company may enter into forward rate agreements, that are
designated as cash flow hedges, to substantially lock in all or a
portion of the effective future interest expense. The Company may also
enter into swap agreements, designated as fair value hedges, to manage
the mix of fixed and floating rate debt.
Forward starting swaps
During the fourth quarter of 2014, the Company entered into forward
starting swaps totaling a notional U.S. $1.4 billion to fix the
benchmark rate on cash flows associated with highly probable forecasted
issuances of long-term notes.
During the three months ended March 31, 2015, the Company settled a
notional U.S. $700 million of forward starting swaps related to the
U.S. $700 million 2.900% 10-year notes issued in first quarter of 2015.
Inclusive of the settlement of the forward starting swap, the
annualized effective yield at issuance was 3.61%. The fair value of
these derivative instruments was a loss of U.S. $50 million at the time
of the settlement. The effective portion of changes in fair value on
the forward starting swaps of U.S. $48 million (CDN $60 million), was
recorded in "Accumulated other comprehensive loss", and is amortized to
"Net interest expense" until the underlying notes, which were hedged,
are repaid. At March 31, 2015, a loss of $1 million related to these
previously settled derivatives has been reclassified to "Net interest
expense" and the Company expects that during the next 12 months, $6
million of losses will be reclassified to "Net interest expense". The
ineffective portion of U.S. $2 million (CDN $2 million), was recorded
immediately in income as "Net interest expense".
As at March 31, 2015, the unrealized loss of $56 million derived from
the remaining forward starting swaps was included in "Other long-term
liabilities" with the offset reflected in "Other comprehensive income"
on the Interim Consolidated Statement of Comprehensive Income.
As at December 31, 2014, the unrealized loss derived from the forward
starting swaps was $46 million of which $21 million was included in
"Accounts payable and accrued liabilities" and $25 million in "Other
long-term liabilities" with the offset reflected in "Other
comprehensive income" on the Consolidated Statements of Comprehensive
Income.
Interest rate swaps
During the fourth quarter of 2014, the Company entered into
floating-to-fixed interest rate swap agreements totaling U.S. $600
million to hedge the variability in cash flow associated with
fluctuations in interest rates on commercial paper issuances. These
swaps expire in 2015 and are accounted for as a cash flow hedge. The
effective portion of changes in fair value of the swaps is recorded in
"Accumulated other comprehensive loss", net of tax. Subsequent to the
commercial paper issuance, the amounts recorded in "Accumulated other
comprehensive loss" are reclassified to "Net interest expense".
At March 31, 2015, a negligible realized gain was reclassified from
"Accumulated other comprehensive loss" to "Net interest expense"
related to the settled derivatives. The unrealized insignificant loss
from the remaining derivatives was recorded in "Other current assets"
on the Interim Consolidated Balance Sheets with the offset reflected in
"Other comprehensive income" on the Interim Consolidated Statements of
Comprehensive Income.
At December 31, 2014, the unrealized gain recorded in "Other current
assets" on the Consolidated Balance Sheets, was not significant. The
offset was reflected in "Other comprehensive income" on the
Consolidated Statements of Comprehensive Income.
11 Stock-based compensation
At March 31, 2015, the Company had several stock-based compensation
plans, including stock option plans, various cash settled liability
plans and an employee stock savings plan. These plans resulted in an
expense for the three months ended March 31, 2015 of $29 million (three
months ended March 31, 2014 - $22 million).
Regular options
In the first three months of 2015, under CP's stock option plans, the
Company issued 280,315 regular options at the weighted average price of
$218.69 per share, based on the closing price on the grant date.
Pursuant to the employee plan, these regular options may be exercised
upon vesting, which is between 12 months and 48 months after the grant
date, and will expire after 10 years.
Under the fair value method, the fair value of the regular options at
the grant date was approximately $14 million. The weighted average
fair value assumptions were approximately:
|
|
|
|
|
|
For the three months
|
|
|
|
|
|
|
ended March, 31 2015
|
Grant price
|
|
|
|
|
|
$
|
|
|
|
218.69
|
|
Expected option life (years)(1)
|
|
|
|
|
|
|
|
|
|
5.25
|
|
Risk-free interest rate(2)
|
|
|
|
|
|
|
|
|
|
1.10
|
%
|
Expected stock price volatility(3)
|
|
|
|
|
|
|
|
|
|
26.06
|
%
|
Expected annual dividends per share(4)
|
|
|
|
|
|
$
|
|
|
|
1.40
|
|
Expected forfeiture rate(5)
|
|
|
|
|
|
|
|
|
|
1.4
|
%
|
Weighted-average grant date fair value per regular options
granted during the period
|
|
|
|
|
|
$
|
|
|
|
50.13
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Represents the period of time that awards are expected to be
outstanding. Historical data on exercise behaviour, or when available,
specific expectations regarding future exercise behaviour, were used to
estimate the expected life of the option.
|
(2)
|
Based on the implied yield available on zero-coupon government issues
with an equivalent remaining term at the time of the grant.
|
(3)
|
Based on the historical stock price volatility of the Company's stock
over a period commensurate with the expected term of the option.
|
(4)
|
Determined by the current annual dividend at the time of grant. The
Company does not employ different dividend yields throughout the
contractual term of the option.
|
(5)
|
The Company estimated forfeitures based on past experience. This rate
is monitored on a periodic basis.
|
Performance share unit ("PSU") plan
In the three months ended March 31, 2015, the Company issued 127,825
PSUs with a grant date fair value of approximately $27 million. These
units attract dividend equivalents in the form of additional units
based on the dividends paid on the Company's Common Shares. PSUs vest
and are settled in cash, or in CP common shares approximately three
years after the grant date, contingent upon CP's performance
(performance factor). The fair value of PSUs is measured, both on the
grant date and each subsequent quarter until settlement, utilizing a
Monte Carlo simulation model. The model utilizes multiple input
variables that determine the probability of satisfying the performance
and market conditions stipulated in the grant.
Deferred share unit ("DSU") plan
In the three months ended March 31, 2015, the Company granted 12,563
DSUs with a grant date fair value of approximately $3 million. DSUs
vest over various periods of up to 48 months and are only redeemable
for a specified period after employment is terminated. An expense to
income for DSUs is recognized over the vesting period for both the
initial subscription price and the change in value between reporting
periods.
12 Pensions and other benefits
In the three months ended March 31, 2015, the Company made contributions
of $21 million (three months ended March 31, 2014 - $19 million) to its
defined benefit pension plans. The elements of net periodic benefit
cost for defined benefit pension plans and other benefits recognized in
the quarter included the following components:
|
|
|
|
|
|
For the three months ended March 31
|
|
|
|
|
|
|
Pensions
|
|
|
Other benefits
|
(in millions of Canadian dollars)
|
|
|
|
|
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
Current service cost (benefits earned
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
by employees in the period)
|
|
|
|
|
|
$
|
|
32
|
|
|
$
|
|
27
|
|
|
$
|
|
|
|
3
|
|
|
$
|
|
|
3
|
Interest cost on benefit obligation
|
|
|
|
|
|
|
|
115
|
|
|
|
|
119
|
|
|
|
|
|
|
5
|
|
|
|
|
|
6
|
Expected return on fund assets
|
|
|
|
|
|
|
|
(201)
|
|
|
|
|
(189)
|
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
Recognized net actuarial loss
|
|
|
|
|
|
|
|
66
|
|
|
|
|
47
|
|
|
|
|
|
|
1
|
|
|
|
|
|
1
|
Amortization of prior service costs
|
|
|
|
|
|
|
|
(1)
|
|
|
|
|
(17)
|
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
Net periodic benefit cost (recovery)
|
|
|
|
|
|
$
|
|
11
|
|
|
$
|
|
(13)
|
|
|
$
|
|
|
|
9
|
|
|
$
|
|
|
10
|
13 Other income and charges
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended March 31
|
(in millions of Canadian dollars)
|
|
|
|
|
|
2015
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
Foreign exchange loss on long-term debt
|
|
|
|
|
|
$
|
64
|
|
$
|
-
|
Other foreign exchange losses (gains)
|
|
|
|
|
|
|
6
|
|
|
(3)
|
Other
|
|
|
|
|
|
|
3
|
|
|
3
|
Total other income and charges
|
|
|
|
|
|
$
|
73
|
|
$
|
-
|
14 Contingencies
In the normal course of its operations, the Company becomes involved in
various legal actions, including claims relating to injuries and damage
to property. The Company maintains provisions it considers to be
adequate for such actions. While the final outcome with respect to
actions outstanding or pending at March 31, 2015 cannot be predicted
with certainty, it is the opinion of management that their resolution
will not have a material adverse effect on the Company's financial
position or results of operations.
Legal proceedings related to Lac-Mégantic rail accident
On July 6, 2013, a train carrying crude oil operated by Montreal Maine
and Atlantic Railway ("MM&A") derailed and exploded in Lac-Mégantic,
Quebec on a section of railway line owned by MM&A. The previous day CP
had interchanged the train to MM&A, and after that interchange MM&A
exercised exclusive control over the train.
Following this incident, the Minister of Sustainable Development,
Environment, Wildlife and Parks of Quebec issued an order directing
certain named parties to recover the contaminants and to clean up and
decontaminate the derailment site. CP was added as a named party on
August 14, 2013. CP is a party to an administrative appeal with
respect to this order. No hearing date on the merits of CP's appeal
has been scheduled.
A class action lawsuit has also been filed in the Superior Court of
Quebec on behalf of a class of persons and entities residing in, owning
or leasing property in, operating a business in or physically present
in Lac-Mégantic. The lawsuit seeks damages caused by the derailment
including for wrongful deaths, personal injuries, and property
damages. CP was added as a defendant on August 16, 2013. The Superior
Court of Quebec is expected to release its judgment on the
authorization of the class action shortly.
In the wake of the derailment and ensuing litigation, MM&A filed for
bankruptcy in Canada and the United States. In an Adversary Proceeding
filed by the MM&A U.S. bankruptcy trustee against CP, Irving Oil and
the World Fuel entities, CP has been accused of failing to ensure that
World Fuel or Irving properly classified the oil lading and of not
refusing to ship the oil in DOT-111 tank cars. CP intends to move to
withdraw the bankruptcy court reference and will thereafter seek to
have the claim against CP dismissed as federally preempted.
On March 31, 2015 the Canadian Monitor in the MM&A bankruptcy filed a
Plan of Arrangement under the Companies' Creditors Arrangement Act
("CCAA") whereby the Monitor seeks court approval of the Plan. If
accepted by MM&A's creditors and approved by the court, the Plan would
provide for the distribution of a fund of approximately $293 million
amongst those who claim loss or damage as a result of the derailment
and would release those parties which contributed to the fund from any
further liability. CP has not contributed to the Fund and objects to
the release of parties which were responsible for the derailment. The
Canadian Monitor has announced that it will seek Court approval of the
Plan in mid-June 2015, or perhaps later in the year.
In addition, CP has received two damage to cargo notices of claims from
the shipper of the oil on the derailed train, Western Petroleum.
Western Petroleum has submitted U.S. and Canadian notices of claims for
the same damages and, under the Carmack Amendment (the U.S. damage to
cargo statute), seeks to recover for all injuries associated with, and
indemnification for all claims arising from, the derailment. Both
jurisdictions permit a shipper to recover the value of damaged lading
against any carrier in the delivery chain, subject to limitations in
the carrier's tariffs. CP's tariffs significantly restrict shipper
damage claim rights.
At this early stage in the legal proceedings, any potential liability
and the quantum of potential loss cannot be determined. Nevertheless,
CP denies liability for MM&A's derailment and will vigorously defend
itself in the proceedings described above and in any proceeding that
may be commenced in the future.
Environmental liabilities
Environmental remediation accruals, recorded on an undiscounted basis
unless a reliably determinable estimate as to an amount and timing of
costs can be established, cover site-specific remediation programs.
The accruals for environmental remediation represent CP's best estimate
of its probable future obligation and include both asserted and
unasserted claims, without reduction for anticipated recoveries from
third parties. Although the recorded accruals include CP's best
estimate of all probable costs, CP's total environmental remediation
costs cannot be predicted with certainty. Accruals for environmental
remediation may change from time to time as new information about
previously untested sites becomes known, environmental laws and
regulations evolve and advances are made in environmental remediation
technology. The accruals may also vary as the courts decide legal
proceedings against outside parties responsible for contamination.
These potential charges, which cannot be quantified at this time, are
not expected to be material to CP's financial position, but may
materially affect income in the particular period in which a charge is
recognized. Costs related to existing, but as yet unknown, or future
contamination will be accrued in the period in which they become
probable and reasonably estimable.
The expense included in "Purchased services and other" for the three
months ended March 31, 2015 was $3 million (three months ended March
31, 2014 - $1 million). Provisions for environmental remediation costs
are recorded in "Other long-term liabilities", except for the current
portion which is recorded in "Accounts payable and accrued
liabilities". The total amount provided at March 31, 2015 was $99
million (December 31, 2014 - $ 91 million). Payments are expected to
be made over 10 years to 2025.
15 Reclassification of comparative figures
Billings to third parties for the recovery of costs incurred for freight
car repairs and servicing have been reclassified from "Purchased
services and other" to "Compensation and benefits" and "Materials"
within "Operating expenses", in order to match the billings with the
costs incurred on behalf of third parties. As a result, the changes to
these components of "Operating expenses" for the three months ended
March 31, 2014 is noted below. "Operating expenses" in total were
unchanged as a result of this reclassification.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased
|
|
|
|
|
Compensation
|
|
|
|
|
|
|
|
|
|
|
services and
|
(in millions of Canadian dollars)
|
|
|
|
and benefits
|
|
|
Material
|
|
|
other
|
For the three months ended March 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As previously reported
|
|
|
|
$
|
355
|
|
|
$
|
|
|
|
|
89
|
|
|
$
|
189
|
(Decrease) increase
|
|
|
|
|
(10)
|
|
|
|
|
|
|
|
(37)
|
|
|
|
47
|
As reclassified
|
|
|
|
$
|
345
|
|
|
$
|
|
|
|
|
52
|
|
|
$
|
236
|
Summary of Rail Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Quarter
|
Financial (millions, except per share data)
|
|
2015
|
|
|
2014
|
|
|
Change
|
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Freight revenues
|
|
$
|
|
1,630
|
|
|
$
|
|
1,474
|
|
|
$
|
|
156
|
|
|
11
|
|
Non-freight revenues
|
|
|
|
35
|
|
|
|
|
35
|
|
|
|
|
-
|
|
|
-
|
Total revenues
|
|
|
|
1,665
|
|
|
|
|
1,509
|
|
|
|
|
156
|
|
|
10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and benefits(1)
|
|
|
|
378
|
|
|
|
|
345
|
|
|
|
|
33
|
|
|
10
|
|
Fuel
|
|
|
|
195
|
|
|
|
|
271
|
|
|
|
|
(76)
|
|
|
(28)
|
|
Materials(1)
|
|
|
|
52
|
|
|
|
|
52
|
|
|
|
|
-
|
|
|
-
|
|
Equipment rents
|
|
|
|
42
|
|
|
|
|
41
|
|
|
|
|
1
|
|
|
2
|
|
Depreciation and amortization
|
|
|
|
146
|
|
|
|
|
141
|
|
|
|
|
5
|
|
|
4
|
|
Purchased services and other (1)
|
|
|
|
240
|
|
|
|
|
236
|
|
|
|
|
4
|
|
|
2
|
Total operating expenses
|
|
|
|
1,053
|
|
|
|
|
1,086
|
|
|
|
|
(33)
|
|
|
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
612
|
|
|
|
|
423
|
|
|
|
|
189
|
|
|
45
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income and charges
|
|
|
|
73
|
|
|
|
|
-
|
|
|
|
|
73
|
|
|
-
|
|
Net interest expense
|
|
|
|
85
|
|
|
|
|
70
|
|
|
|
|
15
|
|
|
21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income tax expense
|
|
|
|
454
|
|
|
|
|
353
|
|
|
|
|
101
|
|
|
29
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
|
|
134
|
|
|
|
|
99
|
|
|
|
|
35
|
|
|
35
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
|
320
|
|
|
$
|
|
254
|
|
|
$
|
|
66
|
|
|
26
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating ratio (%)
|
|
|
|
63.2
|
|
|
|
|
72.0
|
|
|
|
|
(8.8)
|
|
|
(880)
|
bps
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share
|
|
$
|
|
1.94
|
|
|
$
|
|
1.45
|
|
|
$
|
|
0.49
|
|
|
34
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share
|
|
$
|
|
1.92
|
|
|
$
|
|
1.44
|
|
|
$
|
|
0.48
|
|
|
33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares Outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares outstanding
(millions)
|
|
|
|
164.9
|
|
|
|
|
175.5
|
|
|
|
|
(10.6)
|
|
|
(6)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of diluted shares
outstanding (millions)
|
|
|
|
166.3
|
|
|
|
|
177.0
|
|
|
|
|
(10.7)
|
|
|
(6)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign Exchange
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average foreign exchange rate (US$/Canadian$)
|
|
|
|
0.81
|
|
|
|
|
0.92
|
|
|
|
|
(0.11)
|
|
|
(12)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average foreign exchange rate (Canadian$/US$)
|
|
|
|
1.24
|
|
|
|
|
1.09
|
|
|
|
|
0.15
|
|
|
14
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Billings to third parties for the recovery of costs incurred for freight
car repairs and servicing have been
reclassified from Purchased services and other to Compensation and
benefits and Materials within
Operating expenses.
|
|
|
Summary of Rail Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Quarter
|
|
|
|
|
|
|
2015
|
|
|
2014
|
|
|
Change
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commodity Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Freight Revenues (millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Canadian Grain
|
|
|
|
$
|
256
|
|
|
$
|
221
|
|
|
$
|
|
35
|
|
|
|
|
16
|
|
|
- U.S. Grain
|
|
|
|
|
137
|
|
|
|
106
|
|
|
|
|
31
|
|
|
|
|
29
|
|
|
- Coal
|
|
|
|
|
160
|
|
|
|
148
|
|
|
|
|
12
|
|
|
|
|
8
|
|
|
- Potash
|
|
|
|
|
93
|
|
|
|
80
|
|
|
|
|
13
|
|
|
|
|
16
|
|
|
- Fertilizers and sulphur
|
|
|
|
|
71
|
|
|
|
54
|
|
|
|
|
17
|
|
|
|
|
31
|
|
|
- Forest products
|
|
|
|
|
57
|
|
|
|
48
|
|
|
|
|
9
|
|
|
|
|
19
|
|
|
- Chemicals and plastics
|
|
|
|
|
178
|
|
|
|
147
|
|
|
|
|
31
|
|
|
|
|
21
|
|
|
- Crude
|
|
|
|
|
98
|
|
|
|
104
|
|
|
|
|
(6)
|
|
|
|
|
(6)
|
|
|
- Metals, minerals, and consumer products
|
|
|
|
|
159
|
|
|
|
161
|
|
|
|
|
(2)
|
|
|
|
|
(1)
|
|
|
- Automotive
|
|
|
|
|
82
|
|
|
|
88
|
|
|
|
|
(6)
|
|
|
|
|
(7)
|
|
|
- Domestic intermodal
|
|
|
|
|
194
|
|
|
|
177
|
|
|
|
|
17
|
|
|
|
|
10
|
|
|
- International intermodal
|
|
|
|
|
145
|
|
|
|
140
|
|
|
|
|
5
|
|
|
|
|
4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Freight Revenues
|
|
|
|
$
|
1,630
|
|
|
$
|
1,474
|
|
|
$
|
|
156
|
|
|
|
|
11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Millions of Revenue Ton-Miles (RTM)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Canadian Grain
|
|
|
|
|
6,405
|
|
|
|
5,846
|
|
|
|
|
559
|
|
|
|
|
10
|
|
|
- U.S. Grain
|
|
|
|
|
2,944
|
|
|
|
2,539
|
|
|
|
|
405
|
|
|
|
|
16
|
|
|
- Coal
|
|
|
|
|
5,704
|
|
|
|
5,441
|
|
|
|
|
263
|
|
|
|
|
5
|
|
|
- Potash
|
|
|
|
|
3,675
|
|
|
|
3,293
|
|
|
|
|
382
|
|
|
|
|
12
|
|
|
- Fertilizers and sulphur
|
|
|
|
|
1,115
|
|
|
|
1,074
|
|
|
|
|
41
|
|
|
|
|
4
|
|
|
- Forest products
|
|
|
|
|
1,019
|
|
|
|
920
|
|
|
|
|
99
|
|
|
|
|
11
|
|
|
- Chemicals and plastics
|
|
|
|
|
3,570
|
|
|
|
3,206
|
|
|
|
|
364
|
|
|
|
|
11
|
|
|
- Crude
|
|
|
|
|
3,032
|
|
|
|
3,358
|
|
|
|
|
(326)
|
|
|
|
|
(10)
|
|
|
- Metals, minerals, and consumer products
|
|
|
|
|
2,283
|
|
|
|
2,713
|
|
|
|
|
(430)
|
|
|
|
|
(16)
|
|
|
- Automotive
|
|
|
|
|
419
|
|
|
|
514
|
|
|
|
|
(95)
|
|
|
|
|
(18)
|
|
|
- Domestic intermodal
|
|
|
|
|
3,024
|
|
|
|
2,634
|
|
|
|
|
390
|
|
|
|
|
15
|
|
|
- International intermodal
|
|
|
|
|
2,873
|
|
|
|
2,837
|
|
|
|
|
36
|
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total RTMs
|
|
|
|
|
36,063
|
|
|
|
34,375
|
|
|
|
|
1,688
|
|
|
|
|
5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Freight Revenue per RTM (cents)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Canadian Grain
|
|
|
|
|
3.99
|
|
|
|
3.78
|
|
|
|
|
0.21
|
|
|
|
|
6
|
|
|
- U.S. Grain
|
|
|
|
|
4.66
|
|
|
|
4.16
|
|
|
|
|
0.50
|
|
|
|
|
12
|
|
|
- Coal
|
|
|
|
|
2.80
|
|
|
|
2.72
|
|
|
|
|
0.08
|
|
|
|
|
3
|
|
|
- Potash
|
|
|
|
|
2.54
|
|
|
|
2.41
|
|
|
|
|
0.13
|
|
|
|
|
5
|
|
|
- Fertilizers and sulphur
|
|
|
|
|
6.40
|
|
|
|
4.98
|
|
|
|
|
1.42
|
|
|
|
|
29
|
|
|
- Forest products
|
|
|
|
|
5.64
|
|
|
|
5.18
|
|
|
|
|
0.46
|
|
|
|
|
9
|
|
|
- Chemicals and plastics
|
|
|
|
|
4.99
|
|
|
|
4.57
|
|
|
|
|
0.42
|
|
|
|
|
9
|
|
|
- Crude
|
|
|
|
|
3.24
|
|
|
|
3.10
|
|
|
|
|
0.14
|
|
|
|
|
5
|
|
|
- Metals, minerals, and consumer products
|
|
|
|
|
6.94
|
|
|
|
5.95
|
|
|
|
|
0.99
|
|
|
|
|
17
|
|
|
- Automotive
|
|
|
|
|
19.49
|
|
|
|
17.23
|
|
|
|
|
2.26
|
|
|
|
|
13
|
|
|
- Domestic intermodal
|
|
|
|
|
6.43
|
|
|
|
6.73
|
|
|
|
|
(0.30)
|
|
|
|
|
(4)
|
|
|
- International intermodal
|
|
|
|
|
5.03
|
|
|
|
4.92
|
|
|
|
|
0.11
|
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Freight Revenue per RTM
|
|
|
|
|
4.52
|
|
|
|
4.29
|
|
|
|
|
0.23
|
|
|
|
|
5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Summary of Rail Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Quarter
|
|
|
|
|
|
2015
|
|
|
2014
|
|
|
Change
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carloads (thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Canadian Grain
|
|
|
|
|
|
61
|
|
|
|
|
62
|
|
|
|
|
(1)
|
|
|
|
|
|
(2)
|
|
- U.S. Grain
|
|
|
|
|
|
40
|
|
|
|
|
39
|
|
|
|
|
1
|
|
|
|
|
|
3
|
|
- Coal
|
|
|
|
|
|
82
|
|
|
|
|
78
|
|
|
|
|
4
|
|
|
|
|
|
5
|
|
- Potash
|
|
|
|
|
|
31
|
|
|
|
|
28
|
|
|
|
|
3
|
|
|
|
|
|
11
|
|
- Fertilizers and sulphur
|
|
|
|
|
|
17
|
|
|
|
|
15
|
|
|
|
|
2
|
|
|
|
|
|
13
|
|
- Forest products
|
|
|
|
|
|
15
|
|
|
|
|
14
|
|
|
|
|
1
|
|
|
|
|
|
7
|
|
- Chemicals and plastics
|
|
|
|
|
|
51
|
|
|
|
|
45
|
|
|
|
|
6
|
|
|
|
|
|
13
|
|
- Crude
|
|
|
|
|
|
22
|
|
|
|
|
24
|
|
|
|
|
(2)
|
|
|
|
|
|
(8)
|
|
- Metals, minerals, and consumer products
|
|
|
|
|
|
55
|
|
|
|
|
56
|
|
|
|
|
(1)
|
|
|
|
|
|
(2)
|
|
- Automotive
|
|
|
|
|
|
30
|
|
|
|
|
30
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
- Domestic intermodal
|
|
|
|
|
|
103
|
|
|
|
|
97
|
|
|
|
|
6
|
|
|
|
|
|
6
|
|
- International intermodal
|
|
|
|
|
|
135
|
|
|
|
|
130
|
|
|
|
|
5
|
|
|
|
|
|
4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Carloads
|
|
|
|
|
|
642
|
|
|
|
|
618
|
|
|
|
|
24
|
|
|
|
|
|
4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Freight Revenue per Carload
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Canadian Grain
|
|
|
|
$
|
|
4,214
|
|
|
$
|
|
3,570
|
|
|
$
|
|
644
|
|
|
|
|
|
18
|
|
- U.S. Grain
|
|
|
|
|
|
3,408
|
|
|
|
|
2,710
|
|
|
|
|
698
|
|
|
|
|
|
26
|
|
- Coal
|
|
|
|
|
|
1,939
|
|
|
|
|
1,897
|
|
|
|
|
42
|
|
|
|
|
|
2
|
|
- Potash
|
|
|
|
|
|
3,028
|
|
|
|
|
2,902
|
|
|
|
|
126
|
|
|
|
|
|
4
|
|
- Fertilizers and sulphur
|
|
|
|
|
|
4,268
|
|
|
|
|
3,533
|
|
|
|
|
735
|
|
|
|
|
|
21
|
|
- Forest products
|
|
|
|
|
|
3,857
|
|
|
|
|
3,400
|
|
|
|
|
457
|
|
|
|
|
|
13
|
|
- Chemicals and plastics
|
|
|
|
|
|
3,500
|
|
|
|
|
3,244
|
|
|
|
|
256
|
|
|
|
|
|
8
|
|
- Crude
|
|
|
|
|
|
4,500
|
|
|
|
|
4,375
|
|
|
|
|
125
|
|
|
|
|
|
3
|
|
- Metals, minerals, and consumer products
|
|
|
|
|
|
2,878
|
|
|
|
|
2,869
|
|
|
|
|
9
|
|
|
|
|
|
-
|
|
- Automotive
|
|
|
|
|
|
2,692
|
|
|
|
|
2,913
|
|
|
|
|
(221)
|
|
|
|
|
|
(8)
|
|
- Domestic intermodal
|
|
|
|
|
|
1,894
|
|
|
|
|
1,827
|
|
|
|
|
67
|
|
|
|
|
|
4
|
|
- International intermodal
|
|
|
|
|
|
1,070
|
|
|
|
|
1,073
|
|
|
|
|
(3)
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Freight Revenue per Carload
|
|
|
|
$
|
|
2,541
|
|
|
$
|
|
2,385
|
|
|
$
|
|
156
|
|
|
|
|
|
7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Summary of Rail Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Quarter
|
|
|
|
2015
|
|
|
|
2014 (1)
|
|
|
Change
|
|
|
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operations Performance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Freight gross ton-miles (millions)
|
|
|
65,185
|
|
|
|
62,097
|
|
|
3,088
|
|
|
|
|
5
|
Revenue ton-miles (millions)
|
|
|
36,063
|
|
|
|
34,375
|
|
|
1,688
|
|
|
|
|
5
|
Train miles (thousands)
|
|
|
8,484
|
|
|
|
8,770
|
|
|
(286)
|
|
|
|
|
(3)
|
Average train weight - excluding local traffic (tons)
|
|
|
8,193
|
|
|
|
7,625
|
|
|
568
|
|
|
|
|
7
|
Average train length - excluding local traffic (feet)
|
|
|
6,776
|
|
|
|
6,277
|
|
|
499
|
|
|
|
|
8
|
Average terminal dwell (hours)
|
|
|
8.9
|
|
|
|
10.3
|
|
|
(1.4)
|
|
|
|
|
(14)
|
Average train speed (mph)
|
|
|
19.7
|
|
|
|
16.1
|
|
|
3.6
|
|
|
|
|
22
|
Fuel efficiency(2)
|
|
|
1.05
|
|
|
|
1.11
|
|
|
(0.06)
|
|
|
|
|
(5)
|
U.S. gallons of locomotive fuel consumed (millions)(3)
|
|
|
67.9
|
|
|
|
68.3
|
|
|
(0.4)
|
|
|
|
|
(1)
|
Average fuel price (U.S. dollars per U.S. gallon)
|
|
|
2.35
|
|
|
|
3.63
|
|
|
(1.28)
|
|
|
|
|
(35)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total employees (average)(4)
|
|
|
14,088
|
|
|
|
14,246
|
|
|
(158)
|
|
|
|
|
(1)
|
Total employees (end of period)(4)
|
|
|
14,096
|
|
|
|
14,446
|
|
|
(350)
|
|
|
|
|
(2)
|
Workforce (end of period)(5)
|
|
|
14,342
|
|
|
|
14,774
|
|
|
(432)
|
|
|
|
|
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Safety
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FRA personal injuries per 200,000 employee-hours
|
|
|
2.03
|
|
|
|
1.60
|
|
|
0.43
|
|
|
|
|
27
|
FRA train accidents per million train-miles
|
|
|
1.48
|
|
|
|
1.12
|
|
|
0.36
|
|
|
|
|
32
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Certain prior period figures have been revised to conform with current
presentation or have been updated
to reflect new information.
|
(2)
|
Fuel efficiency is defined as U.S. gallons of locomotive fuel consumed
per 1,000 GTMs - freight and yard.
|
(3)
|
Includes gallons of fuel consumed in freight, yard and commuter service
but excludes fuel used in capital
projects and other non-freight activities.
|
(4)
|
An employee is defined as an individual, including trainees, who has
worked more than 40 hours in a
standard biweekly pay period. This excludes part time employees,
contractors, and consultants.
|
(5)
|
Workforce is defined as total employees plus part time employees,
contractors, and consultants.
|
Non-GAAP Measures - Unaudited
The Company presents non-GAAP measures and cash flow information to
provide a basis for evaluating underlying earnings and liquidity trends
in its business that can be compared with the results of operations in
prior periods. In addition, these non-GAAP measures facilitate a
multi-period assessment of long-term profitability allowing management
and other external users of the Company's consolidated financial
statements to compare profitability on a long-term basis with that of
the Company's peers.
These non-GAAP measures exclude significant items that are not among the
Company's normal ongoing revenues and operating expenses. They have no
standardized meaning and are not defined by GAAP and, therefore, are
unlikely to be comparable to similar measures presented by other
companies.
Adjusted Performance Measures
Income, excluding significant items, also referred to as Adjusted
earnings, provides management with a measure of income on an ongoing
basis.
Diluted earnings per share ("EPS"), excluding significant items, also
referred to as Adjusted EPS, provides the same information on a per
share basis.
Significant items
Significant items are material transactions that may include, but are
not limited to, restructuring and asset impairment charges, gains and
losses on non-routine sales of assets and other items that are not
normal course business activities.
Items that impacted reported first-quarter 2015 and 2014 earnings
include:
2015:
-
a $64 million charge ($55 million after-tax) due to foreign exchange
translation on U.S dollar-denominated debt issued primarily to
facilitate the share repurchase program which unfavourably impacted
Diluted EPS by 34 cent
2014:
-
a $4 million recovery ($3 million after-tax) for experience gains from
the Company's 2012 labour restructuring initiative which favourably
impacted Diluted EPS by 2 cents
Reconciliation of Non-GAAP measures to GAAP measures
The following tables reconcile Adjusted earnings and Adjusted EPS to Net
income and Diluted earnings per share, respectively.
Income
|
|
|
|
|
|
For the three months
ended March 31
|
(in millions of Canadian dollars)
|
|
|
|
|
|
2015
|
|
|
2014
|
Income, excluding significant items
|
|
|
|
|
|
$
|
|
|
375
|
|
|
$
|
|
|
251
|
Add significant items, net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Labour restructuring
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
3
|
|
Impact of foreign exchange translation on U.S. dollar-denominated debt
|
|
|
|
|
|
|
|
|
(55)
|
|
|
|
|
|
-
|
Net income as reported
|
|
|
|
|
|
$
|
|
|
320
|
|
|
$
|
|
|
254
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share
|
|
|
|
|
|
For the three months
ended March 31
|
|
|
|
|
|
|
2015
|
|
|
|
|
|
2014
|
Diluted earnings per share, excluding significant items
|
|
|
|
|
|
$
|
|
|
2.26
|
|
|
$
|
|
|
1.42
|
Add significant items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Labour restructuring
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
0.02
|
|
Impact of foreign exchange translation on U.S. dollar-denominated debt
|
|
|
|
|
|
|
|
|
(0.34)
|
|
|
|
|
|
-
|
Diluted earnings per share as reported
|
|
|
|
|
|
$
|
|
|
1.92
|
|
|
$
|
|
|
1.44
|
Free Cash
Free cash is a non-GAAP measure that management considers to be an
indicator of liquidity. The measure is used by management to provide
information with respect to the relationship between cash provided by
operating activities and investment decisions and provides a comparable
measure for period to period changes. Free cash is calculated as cash
provided by operating activities, less cash used in investing
activities, excluding changes in restricted cash and cash equivalents
and investment balances used to collateralize letters of credit, and
dividends paid, adjusted for changes in cash and cash equivalents
balances resulting from foreign exchange ("FX") fluctuations.
Reconciliation of Free Cash
(Reconciliation of free cash to GAAP cash position)(1)
|
|
|
|
For the three months
ended March 31
|
(in millions of Canadian dollars)
|
|
|
|
2015
|
|
|
2014
|
Cash provided by operating activities
|
|
|
|
$
|
|
|
555
|
|
|
$
|
|
|
287
|
Cash used in investing activities
|
|
|
|
|
|
|
(191)
|
|
|
|
|
|
(217)
|
Change in restricted cash and cash equivalents used to collateralize
letters of credit
|
|
|
|
|
|
|
-
|
|
|
|
|
|
(2)
|
Dividends paid
|
|
|
|
|
|
|
(58)
|
|
|
|
|
|
(61)
|
Effect of foreign exchange fluctuations on U.S dollar-denominated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
cash and cash equivalents
|
|
|
|
|
|
|
6
|
|
|
|
|
|
8
|
Free cash (1)
|
|
|
|
|
|
|
312
|
|
|
|
|
|
15
|
Cash used in financing activities, excluding dividend payment (1)
|
|
|
|
|
|
|
(354)
|
|
|
|
|
|
(214)
|
Change in restricted cash and cash equivalents used to collateralize
letters of credit
|
|
|
|
|
|
|
-
|
|
|
|
|
|
2
|
Decrease in cash and cash equivalents, as shown on the
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interim Consolidated Statements of Cash Flows
|
|
|
|
|
|
|
(42)
|
|
|
|
|
|
(197)
|
Cash and cash equivalents at beginning of period
|
|
|
|
|
|
|
226
|
|
|
|
|
|
476
|
Cash and cash equivalents at end of period
|
|
|
|
$
|
|
|
184
|
|
|
$
|
|
|
279
|
(1)
|
Free cash and Cash provided by financing activities, excluding dividend
payment have no standardized meaning
prescribed by GAAP and, therefore, are unlikely to be comparable to
similar measures presented by other companies.
|
Foreign Exchange Adjusted Variance
Foreign exchange adjusted variance ("FX adj. variance") allows certain
financial results to be viewed without the impact of fluctuations in
foreign currency exchange rates, thereby facilitating period-to-period
comparisons in the analysis of trends in business performance.
Financial results at a constant currency are obtained by translating
the previous period results in U.S. dollars at the foreign exchange
rate of the comparable period of the current year. Measures at
constant currency are considered non-GAAP measures and do not have any
standardized meaning prescribed by GAAP and, therefore, are unlikely to
be comparable to similar measures presented by other companies.
|
|
|
|
|
|
For the three months ended March 31
|
(in millions of
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variance
|
|
|
Adjusted
|
|
|
FX Adj.
|
Canadian dollars)
|
|
|
|
|
|
2015
|
|
|
2014
|
|
|
due to FX
|
|
|
2014 (1)
|
|
|
%(1)
|
Freight revenues
|
|
|
|
|
|
$
|
|
1,630
|
|
|
$
|
|
1,474
|
|
|
$
|
102
|
|
|
$
|
1,576
|
|
|
3%
|
Non-freight revenues
|
|
|
|
|
|
|
|
35
|
|
|
|
|
35
|
|
|
|
1
|
|
|
|
36
|
|
|
(3%)
|
Total revenues
|
|
|
|
|
|
|
|
1,665
|
|
|
|
|
1,509
|
|
|
|
103
|
|
|
|
1,612
|
|
|
3%
|
Total operating
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
expenses
|
|
|
|
|
|
|
|
1,053
|
|
|
|
|
1,086
|
|
|
|
66
|
|
|
|
1,152
|
|
|
(9%)
|
Operating income
|
|
|
|
|
|
$
|
|
612
|
|
|
$
|
|
423
|
|
|
$
|
37
|
|
|
$
|
460
|
|
|
33%
|
(1)
|
These earnings measures have no standardized meaning prescribed by GAAP
and, therefore,
are unlikely to be comparable to similar measures presented by other companies.
|
|
|
SOURCE Canadian Pacific