ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
INDEX TO MANAGEMENT'S DISCUSSION AND ANALYSIS
| | | | | |
| Page |
| Executive Summary | |
| |
| Performance Indicators | |
| Results of Operations | |
| Operating Revenues | |
| Operating Expenses | |
| Other Income Statement Items | |
| Impact of Foreign Exchange on Earnings and Foreign Exchange Risk | |
| Impact of Fuel Price on Earnings | |
| Impact of Share Price on Earnings and Stock-based Compensation | |
| Liquidity and Capital Resources | |
| |
| Non-GAAP Measures | |
| Critical Accounting Estimates | |
| Forward-Looking Statements | |
36 / CPKC 2025 ANNUAL REPORT
The following Management’s Discussion and Analysis of Financial Condition and Results of Operations ("MD&A") is intended to enhance a reader’s understanding of the Company’s results of operations and financial condition. The MD&A is provided as a supplement to, and should be read in conjunction with, the Company’s Consolidated Financial Statements and the related notes in Item 8. Financial Statements and Supplementary Data, and other information in this Annual Report on Form 10-K. Except where otherwise indicated, all financial information reflected herein is expressed in Canadian dollars. The following section generally discusses 2025 and 2024 items and includes comparisons between 2025 and 2024. Discussions of 2023 items and comparisons between 2024 and 2023 that are not included in this Form 10-K can be found in Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations of the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2024.
For purposes of this report, unless the context indicates otherwise, all references herein to "CPKC", "the Company" or "our" refer to Canadian Pacific Kansas City Limited ("CPKC") and its subsidiaries.
Executive Summary
2025 Results
•Total revenues were $15,078 million, an increase of 4% compared to $14,546 million in 2024. The increase was primarily due to higher volumes as measured by revenue ton-miles ("RTMs").
•Diluted earnings per share ("EPS") was $4.51, an increase of 13% compared to $3.98 in 2024.
•Core adjusted diluted EPS was $4.61, an increase of 8% compared to $4.25 in 2024.
•Operating ratio was 62.8%, a 160 basis point improvement from 64.4% in 2024.
•Core adjusted operating ratio was 59.9%, a 140 basis point improvement from 61.3% in 2024.
Core adjusted diluted EPS and Core adjusted operating ratio are defined and reconciled in the "Non-GAAP Measures" section of this Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations.
Performance Indicators
| | | | | | | | | | | |
| For the year ended December 31 | 2025 | | 2024 | | % Change |
| | | |
| Gross ton-miles ("GTMs") (millions) | 403,891 | | 388,958 | | 4 | |
| Train miles (thousands) | 47,170 | | 46,892 | | 1 | |
| | | |
| | | |
| | | |
| | | |
| | | |
| Fuel efficiency (U.S. gallons of locomotive fuel consumed /1,000 GTMs) | 1.034 | | 1.033 | | — | |
| | | |
| | | |
| | | |
| Total employees (average) | 19,967 | | 20,144 | | (1) | |
| | | |
| | | |
These key measures are used by management in the planning process to facilitate decisions that continue to drive further productivity improvements in the Company's operations. These key measures reflect how effective the Company’s management is at controlling costs and executing the Company’s operating plan and strategy. Continued monitoring of these key measures enables the Company to take appropriate actions to deliver superior service and grow its business at low incremental cost.
A GTM is defined as the movement of one ton of train weight over one mile. GTMs are calculated by multiplying total train weight by the distance the train moved. Total train weight comprises the weight of the freight cars, their contents, and any inactive locomotives. An increase in GTMs indicates additional workload. The increase in GTMs was primarily due to higher volumes of Intermodal, Grain, Potash, Coal, and Automotive, partially offset by lower volumes of crude.
Train miles are defined as the sum of the distance moved by all trains operated on the network. Train miles provide a measure of the productive utilization of our network. A smaller increase in train miles relative to increases in volumes, as measured by RTMs, and/or workload, as measured by GTMs, indicates improved train productivity. The increase in train miles reflected the impact of a 4% increase in workload (GTMs), partially offset by a 3% increase in average train weights, which was primarily due to an improvement in operating plan efficiency and moving longer and heavier Grain and Potash trains.
Fuel efficiency is defined as United States ("U.S.") gallons of locomotive fuel consumed per 1,000 GTMs. Fuel consumed includes gallons from freight, yard and commuter service but excludes fuel used in capital projects and other non-freight activities. An improvement in fuel efficiency indicates operational cost savings. Fuel efficiency in 2025 remained flat compared to 2024.
CPKC 2025 ANNUAL REPORT / 37
An employee is defined as an individual currently engaged in full-time, part-time, or seasonal employment with the Company. The Company monitors employment and workforce levels in order to efficiently meet service and strategic requirements. The number of employees is a key driver to total compensation and benefits costs. The decrease in the average number of total employees was primarily due to the completion of systems integration in 2025 and efficient resource planning.
Results of Operations
Operating Revenues
| | | | | | | | | | | | | | | | | | | | |
| | | | | | |
| For the year ended December 31 | 2025 | 2024 | | | Total Change | % Change | | | | | |
| | | | | | | | | | |
| Freight revenues (in millions) | $ | 14,776 | | $ | 14,223 | | | $ | 553 | | 4 | | | | | | |
| Non-freight revenues (in millions) | 302 | | 323 | | | (21) | | (7) | | | | | | |
| Total revenues (in millions) | $ | 15,078 | | $ | 14,546 | | | $ | 532 | | 4 | | | | | | |
| Carloads (in thousands) | 4,514.0 | | 4,370.0 | | | 144.0 | | 3 | | | | | | |
| Revenue ton-miles (in millions) | 219,420 | | 211,458 | | | 7,962 | | 4 | | | | | | |
| Freight revenue per carload (in dollars) | $ | 3,273 | | $ | 3,255 | | | $ | 18 | | 1 | | | | | | |
| Freight revenue per revenue ton-mile (in cents) | 6.73 | | 6.73 | | | — | | — | | | | | | |
The Company’s revenues are primarily derived from transporting freight. Changes in freight volumes generally contribute to corresponding changes in Freight revenues and certain variable expenses such as fuel, equipment rents, and crew costs. Non-freight revenues are generated from leasing certain assets, interline switching, and other arrangements including contracts with passenger service operators, subsurface and mineral rights agreements, and logistical services.
Total Revenues
The increase in Freight revenues was primarily due to higher volumes as measured by RTMs. The decrease in Non-freight revenues was primarily due to lower leasing revenues.
RTMs
RTMs are defined as the movement of one revenue-producing ton of freight over a distance of one mile. RTMs measure the relative weight and distance of rail freight moved by the Company. The increase in RTMs was primarily due to higher volumes of Intermodal, Grain, Potash, Coal, and Automotive, partially offset by lower volumes of crude.
Freight Revenue per RTM
Freight revenue per RTM is defined as freight revenue per revenue-producing ton of freight over a distance of one mile. This is an indicator of yield. Freight revenue per RTM was flat primarily due to higher freight rates and the favourable impact of the change in foreign exchange ("FX") rates of $154 million, offset by the unfavourable impact of lower fuel prices on fuel surcharge revenues of $205 million.
Lines of Business
Grain
| | | | | | | | | | | | | | | | | | | |
| | | | | |
| For the year ended December 31 | 2025 | 2024 | Total Change | % Change | | | | | |
| | | | | | | | | |
| Freight revenues (in millions) | $ | 3,217 | | $ | 3,012 | | $ | 205 | | 7 | | | | | | |
| Carloads (in thousands) | 570.8 | | 549.6 | | 21.2 | | 4 | | | | | | |
| Revenue ton-miles (in millions) | 61,346 | | 58,101 | | 3,245 | | 6 | | | | | | |
| Freight revenue per carload (in dollars) | $ | 5,636 | | $ | 5,480 | | $ | 156 | | 3 | | | | | | |
| Freight revenue per revenue ton-mile (in cents) | 5.24 | | 5.18 | | 0.06 | | 1 | | | | | | |
The increase in Grain revenue was primarily due to higher volumes of Canadian grain to Vancouver, British Columbia ("B.C.") and Thunder Bay, Ontario, higher volumes of U.S. grain to Mexico and the U.S. Pacific Northwest, and an increase in freight revenue per RTM, partially offset by lower fuel surcharge revenue. Freight revenue per RTM increased due to higher freight rates and the favourable impact of the change in FX rates.
38 / CPKC 2025 ANNUAL REPORT
Coal
| | | | | | | | | | | | | | | | | | | |
| | | | | |
| For the year ended December 31 | 2025 | 2024 | Total Change | % Change | | | | | |
| | | | | | | | | |
| Freight revenues (in millions) | $ | 1,025 | | $ | 943 | | $ | 82 | | 9 | | | | | | |
| Carloads (in thousands) | 491.1 | | 454.3 | | 36.8 | | 8 | | | | | | |
| Revenue ton-miles (in millions) | 23,788 | | 22,887 | | 901 | | 4 | | | | | | |
| Freight revenue per carload (in dollars) | $ | 2,087 | | $ | 2,076 | | $ | 11 | | 1 | | | | | | |
| Freight revenue per revenue ton-mile (in cents) | 4.31 | | 4.12 | | 0.19 | | 5 | | | | | | |
The increase in Coal revenue was primarily due to higher volumes of Canadian coal to Kamloops, B.C. and Vancouver, higher volumes of U.S. coal, and an increase in freight revenue per RTM. This increase was partially offset by lower volumes of Canadian coal to Thunder Bay and lower fuel surcharge revenue. Freight revenue per RTM increased due to higher freight rates and the favourable impact of the change in FX rates. Carloads increased more than RTMs due to moving higher volumes of U.S. coal within the U.S. Gulf Coast and moving higher volumes of Canadian coal to Kamloops, which have shorter lengths of haul.
Potash
| | | | | | | | | | | | | | | | | | | |
| | | | | |
| For the year ended December 31 | 2025 | 2024 | Total Change | % Change | | | | | |
| | | | | | | | | |
| Freight revenues (in millions) | $ | 640 | | $ | 614 | | $ | 26 | | 4 | | | | | | |
| Carloads (in thousands) | 176.9 | | 169.3 | | 7.6 | | 4 | | | | | | |
| Revenue ton-miles (in millions) | 19,291 | | 17,893 | | 1,398 | | 8 | | | | | | |
| Freight revenue per carload (in dollars) | $ | 3,618 | | $ | 3,627 | | $ | (9) | | — | | | | | | |
| Freight revenue per revenue ton-mile (in cents) | 3.32 | | 3.43 | | (0.11) | | (3) | | | | | | |
The increase in Potash revenue was primarily due to higher volumes of export potash to Vancouver, higher freight rates, and the favourable impact of the change in FX rates. This increase was partially offset by lower volumes of export potash to Thunder Bay, Texas, and the U.S. Pacific Northwest, lower volumes of domestic potash, and a decrease in freight revenue per RTM due to lower fuel surcharge revenue. RTMs increased more than carloads due to moving higher volumes of export potash to Vancouver, which has a longer length of haul.
Fertilizers and Sulphur
| | | | | | | | | | | | | | | | | | | |
| | | | | |
| For the year ended December 31 | 2025 | 2024 | Total Change | % Change | | | | | |
| | | | | | | | | |
| Freight revenues (in millions) | $ | 423 | | $ | 406 | | $ | 17 | | 4 | | | | | | |
| Carloads (in thousands) | 67.4 | | 67.2 | | 0.2 | | — | | | | | | |
| Revenue ton-miles (in millions) | 5,316 | | 5,256 | | 60 | | 1 | | | | | | |
| Freight revenue per carload (in dollars) | $ | 6,276 | | $ | 6,042 | | $ | 234 | | 4 | | | | | | |
| Freight revenue per revenue ton-mile (in cents) | 7.96 | | 7.72 | | 0.24 | | 3 | | | | | | |
The increase in Fertilizers and sulphur revenue was primarily due to moving higher volumes of wet fertilizers and sulphur and an increase in freight revenue per RTM, partially offset by lower volumes of dry fertilizers and lower fuel surcharge revenue. Freight revenue per RTM increased due to higher freight rates and the favourable impact of the change in FX rates.
CPKC 2025 ANNUAL REPORT / 39
Forest Products
| | | | | | | | | | | | | | | | | | | |
| | | | | |
| For the year ended December 31 | 2025 | 2024 | Total Change | % Change | | | | | |
| | | | | | | | | |
| Freight revenues (in millions) | $ | 792 | | $ | 816 | | $ | (24) | | (3) | | | | | | |
| Carloads (in thousands) | 130.0 | | 139.5 | | (9.5) | | (7) | | | | | | |
| Revenue ton-miles (in millions) | 8,843 | | 9,075 | | (232) | | (3) | | | | | | |
| Freight revenue per carload (in dollars) | $ | 6,092 | | $ | 5,849 | | $ | 243 | | 4 | | | | | | |
| Freight revenue per revenue ton-mile (in cents) | 8.96 | | 8.99 | | (0.03) | | — | | | | | | |
The decrease in Forest products revenue was primarily due to lower volumes of lumber, newsprint, and wood pulp and lower fuel surcharge revenue. This decrease was partially offset by higher freight rates and the favourable impact of the change in FX rates. Carloads decreased more than RTMs due to moving lower volumes of paperboard from Louisiana to other destinations within the southern U.S., which have shorter lengths of haul.
Energy, Chemicals and Plastics
| | | | | | | | | | | | | | | | | | | |
| | | | | |
| For the year ended December 31 | 2025 | 2024 | Total Change | % Change | | | | | |
| | | | | | | | | |
| Freight revenues (in millions) | $ | 2,898 | | $ | 2,851 | | $ | 47 | | 2 | | | | | | |
| Carloads (in thousands) | 563.3 | | 581.8 | | (18.5) | | (3) | | | | | | |
| Revenue ton-miles (in millions) | 37,659 | | 38,837 | | (1,178) | | (3) | | | | | | |
| Freight revenue per carload (in dollars) | $ | 5,145 | | $ | 4,900 | | $ | 245 | | 5 | | | | | | |
| Freight revenue per revenue ton-mile (in cents) | 7.70 | | 7.34 | | 0.36 | | 5 | | | | | | |
The increase in Energy, chemicals and plastics revenue was primarily due to an increase in freight revenue per RTM and higher volumes of liquefied petroleum gas ("L.P.G.") from western Canada to Mexico and Texas. This increase was partially offset by lower volumes of crude, plastics, diluents, and fuel oil and lower fuel surcharge revenue. Freight revenue per RTM increased due to higher freight rates and the favourable impact of the change in FX rates.
Metals, Minerals and Consumer Products
| | | | | | | | | | | | | | | | | | | |
| | | | | |
| For the year ended December 31 | 2025 | 2024 | Total Change | % Change | | | | | |
| | | | | | | | | |
| Freight revenues (in millions) | $ | 1,792 | | $ | 1,777 | | $ | 15 | | 1 | | | | | | |
| Carloads (in thousands) | 495.0 | | 517.6 | | (22.6) | | (4) | | | | | | |
| Revenue ton-miles (in millions) | 19,211 | | 19,177 | | 34 | | — | | | | | | |
| Freight revenue per carload (in dollars) | $ | 3,620 | | $ | 3,433 | | $ | 187 | | 5 | | | | | | |
| Freight revenue per revenue ton-mile (in cents) | 9.33 | | 9.27 | | 0.06 | | 1 | | | | | | |
The increase in Metals, minerals and consumer products revenue was primarily due to higher volumes of frac sand, cement, and sand and stone and an increase in freight revenue per RTM, partially offset by lower volumes of steel and lower fuel surcharge revenue. Freight revenue per RTM increased due to higher freight rates and the favourable impact of the change in FX rates. Carloads decreased while RTMs remained flat due to moving lower volumes of steel within Mexico, which has a shorter length of haul.
40 / CPKC 2025 ANNUAL REPORT
Automotive
| | | | | | | | | | | | | | | | | | | |
| | | | | |
| For the year ended December 31 | 2025 | 2024 | Total Change | % Change | | | | | |
| | | | | | | | | |
| Freight revenues (in millions) | $ | 1,310 | | $ | 1,280 | | $ | 30 | | 2 | | | | | | |
| Carloads (in thousands) | 238.9 | | 247.8 | | (8.9) | | (4) | | | | | | |
| Revenue ton-miles (in millions) | 5,493 | | 5,014 | | 479 | | 10 | | | | | | |
| Freight revenue per carload (in dollars) | $ | 5,483 | | $ | 5,165 | | $ | 318 | | 6 | | | | | | |
| Freight revenue per revenue ton-mile (in cents) | 23.85 | | 25.53 | | (1.68) | | (7) | | | | | | |
The increase in Automotive revenue was primarily due to higher volumes from Mexico to Canada and higher freight rates, partially offset by a decrease in freight revenue per RTM due to lower fuel surcharge revenue. RTMs increased while carloads decreased due to moving higher volumes from Mexico to Canada, which has a longer length of haul, and moving lower volumes from Mexico to Laredo, Texas, which has a shorter length of haul.
Intermodal
| | | | | | | | | | | | | | | | | | | |
| | | | | |
| For the year ended December 31 | 2025 | 2024 | Total Change | % Change | | | | | |
| | | | | | | | | |
| Freight revenues (in millions) | $ | 2,679 | | $ | 2,524 | | $ | 155 | | 6 | | | | | | |
| Carloads (in thousands) | 1,780.6 | | 1,642.9 | | 137.7 | | 8 | | | | | | |
| Revenue ton-miles (in millions) | 38,473 | | 35,218 | | 3,255 | | 9 | | | | | | |
| Freight revenue per carload (in dollars) | $ | 1,505 | | $ | 1,536 | | $ | (31) | | (2) | | | | | | |
| Freight revenue per revenue ton-mile (in cents) | 6.96 | | 7.17 | | (0.21) | | (3) | | | | | | |
The increase in Intermodal revenue was primarily due to higher international intermodal volumes to and from the Port of Vancouver and the Port of Saint John, including with the new Gemini Cooperation shipping alliance, higher domestic intermodal wholesale and retail volumes, higher freight rates, and the favourable impact of the change in FX rates. This increase was partially offset by a decrease in freight revenue per RTM and lower international intermodal volumes to and from the Port of Montréal. Freight revenue per RTM decreased due to lower fuel surcharge revenue.
Operating Expenses
| | | | | | | | | | | | | | |
For the year ended December 31 (in millions of Canadian dollars) | 2025 | 2024 | Total Change | % Change |
| Compensation and benefits | $ | 2,581 | | $ | 2,565 | | $ | 16 | | 1 | |
| Fuel | 1,731 | | 1,802 | | (71) | | (4) | |
| Materials | 474 | | 406 | | 68 | | 17 | |
| Equipment rents | 408 | | 347 | | 61 | | 18 | |
| Depreciation and amortization | 2,019 | | 1,900 | | 119 | | 6 | |
| Purchased services and other | 2,256 | | 2,347 | | (91) | | (4) | |
| Total operating expenses | $ | 9,469 | | $ | 9,367 | | $ | 102 | | 1 | |
Compensation and Benefits
Compensation and benefits expense includes employee wages, salaries, fringe benefits, and stock-based compensation. The increase in Compensation and benefits expense was primarily due to the impact of wage and benefit inflation and increased volume variable expenses as a result of increased workload as measured by GTMs.
This increase was partially offset by:
•efficiencies gained by a reduction in headcount due to the completion of systems integration in 2025 and efficient resource planning;
•decreased stock-based compensation of $49 million primarily due to changes in payout rates, net of impacts from share price; and
•lower incentive compensation.
CPKC 2025 ANNUAL REPORT / 41
Fuel
Fuel expense consists primarily of fuel used by locomotives and includes provincial, state, and federal fuel taxes. The decrease in Fuel expense was primarily due to the impact of lower fuel price of $159 million, which includes lower carbon tax expense due to the elimination of the Canadian federal carbon tax program effective April 1, 2025. This decrease was partially offset by an increase in workload, as measured by GTMs and the unfavourable impact of the change in FX rates of $16 million.
Materials
Materials expense includes the cost of materials used for the maintenance of track, locomotives, freight cars, and buildings, as well as software sustainment. The increase in Materials expense was primarily due to:
•higher locomotive material costs primarily due to a new parts agreement insourcing a subset of maintenance work with a favourable offset in "Purchased services and other" effective in the fourth quarter of 2024;
•higher freight car maintenance; and
•increased safety material costs.
Equipment Rents
Equipment rents expense includes the cost associated with using other railways' freight cars, intermodal equipment, and locomotives, net of recoveries received from other railways for the use of the Company’s equipment. The increase in Equipment rents expense was primarily due to:
•greater usage of pooled freight cars by the company;
•increased cycle times increasing the Company's rental duration of other railways' freight cars; and
•the unfavourable impact of the change in FX rates of $7 million.
Depreciation and Amortization
Depreciation and amortization expense is the charge associated with the use of track and roadway, rolling stock, buildings, and other depreciable assets, including assets related to the Company's concession granted by the Mexican government (see further discussion on the Concession in the "Liquidity and Capital Resources" section), as well as amortization of finite life intangible assets. The increase in Depreciation and amortization expense was primarily due to a higher depreciable asset base as a result of capital program spending in 2025 and 2024, and the unfavourable impact of the change in FX rates of $22 million.
Purchased Services and Other
Purchased services and other expense encompasses a wide range of third-party costs, including expenses for joint facilities, personal injury and damage claims, environmental remediation, property taxes, contractor and consulting fees, and insurance premiums. The decrease in Purchased services and other expense was primarily due to:
•lower third-party locomotive costs due to insourcing and a new parts agreement embedded in "Materials" effective in the fourth quarter of 2024;
•a decrease in casualty incident costs;
•lower acquisition-related costs; and
•lower terminal service costs.
This decrease was partially offset by:
•the impact of cost inflation;
•a one-time fee of $34 million (U.S. $25 million) received in 2024 in connection with the Company's agreement to waive a departing executive's non-competition agreement with respect to their employment with Norfolk Southern Corporation; and
•the unfavourable impact of the change in FX rates of $21 million.
Other Income Statement Items
Other (Income) Expense
Other (income) expense consists of gains and losses from the change in FX rates on cash and working capital, the impact of foreign currency forwards, financing costs, shareholder costs, equity earnings, and other non-operating expenditures. Other income was $1 million, a decrease of $41 million, or 98%, from Other income of $42 million in 2024. This decrease was primarily due to lower equity income of $29 million driven by the settlement of a property disposition by an equity investee in 2024 and a gain on debt extinguishments of $22 million in 2024 (see Item 8. Financial Statements and Supplementary Data, Note 17 Debt for details), partially offset by a higher FX gain of $8 million on cash and working capital denominated in Mexican pesos and U.S. dollars compared to the same period in 2024.
42 / CPKC 2025 ANNUAL REPORT
Other Components of Net Periodic Benefit Recovery
Other components of net periodic benefit recovery are related to the Company's defined benefit pension and other post-retirement and post-employment benefit plans. It includes interest cost on benefit obligation, expected return on plan assets, recognized net actuarial loss, effects of special termination benefits, and amortization of prior service costs. Other components of net periodic benefit recovery was $415 million in 2025, an increase of $63 million, or 18%, from $352 million in 2024. The increase was primarily due to an increase in the expected return on plan assets of $35 million and a decrease in recognized net actuarial loss of $32 million, partially offset by $9 million of special termination benefits related to a voluntary early retirement program offered to eligible participants of the Canadian defined benefit pension plans in 2025.
Net Interest Expense
Net interest expense includes interest on long-term debt, short-term debt, and finance leases. Net interest expense was $876 million in 2025, an increase of $75 million, or 9%, from $801 million in 2024. The increase was primarily due to interest of $124 million incurred on long-term notes issued in 2025 and short-term borrowings as a result of increased outstanding balances, along with the unfavourable impact of the change in FX rates of $16 million. This increase was partially offset by lower interest costs of $56 million following the repayment of maturing long-term debt.
Gain on Sale of Equity Investment
On April 1, 2025, CPKC sold its 50% equity method investment in the Panama Canal Railway Company to APM Terminals Panama Rail LP. The Company recognized a pre-tax gain of U.S. $232 million ($333 million). See item 8. Financial Statements Note 6 Gain on sale of equity investment for further details.
Income Tax Expense (Recovery)
Income tax expense was $1,345 million in 2025, an increase of $286 million, or 27%, from an income tax expense of $1,059 million in 2024. The increase was primarily due to higher taxable earnings, including a $77 million income tax expense from a gain on sale of an equity investment, and a deferred income tax recovery of $81 million recognized in 2024 due to state corporate income tax rate changes.
The effective tax rate for 2025 was 24.54% and 24.76% on a Core adjusted basis, and for 2024 was 22.19% and 24.14% on a Core adjusted basis. The Company's 2026 Core adjusted effective tax rate is expected to be approximately 24.75%. The Core adjusted effective tax rate is a Non-GAAP measure, calculated as the effective tax rate adjusted for significant items as they are not considered indicative of future or past financial trends either by nature or amount. In conjunction with other Non-GAAP measures, the Company uses the Core adjusted effective tax rate to evaluate CPKC’s operating performance and for planning and forecasting future profitability. Core adjusted effective tax rate also excludes KCS purchase accounting to provide financial statement users with additional transparency by isolating the impact of KCS purchase accounting. This Non-GAAP measure does not have a standardized meaning and is not defined by accounting principles generally accepted in the United States of America ("GAAP") and, therefore, may not be comparable to similar measures presented by other companies. Significant items and KCS purchase accounting are discussed further in Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations, Non-GAAP measures. The outlook for the Company’s 2026 Core adjusted effective tax rate is based on certain assumptions about events and developments that may or may not materialize, or that may be offset entirely or partially by new events and developments. These assumptions are discussed further in Part I Item 1A. Risk Factors. Refer also to "Forward-Looking Statements" below for further details.
Impact of FX on Earnings and FX Risk
Although the Company is headquartered in Canada and reports in Canadian dollars, a significant amount of its revenues, expenses, assets and liabilities, including debt, are denominated in U.S. dollars and Mexican pesos ("Ps."). The value of the Canadian dollar is affected by a number of domestic and international factors, including, without limitation, economic performance, commodity prices, and Canadian, U.S., and international monetary policies. Fluctuations in FX rates affect the Company’s financial results because revenues and expenses denominated in U.S. dollars and Mexican pesos are translated into Canadian dollars. U.S. dollar-denominated revenues and expenses increase (decrease) when the Canadian dollar weakens (strengthens) in relation to the U.S. dollar. Mexican peso-denominated revenues and expenses increase (decrease) when the U.S. dollar weakens (strengthens) in relation to the Mexican peso.
In 2025, the U.S. dollar strengthened to an average exchange rate of $1.40 Canadian/U.S. dollar and the Mexican Peso weakened to an average exchange rate of Ps.13.73 Mexican Peso/Canadian dollar, compared to $1.37 Canadian/U.S. dollar and Ps.13.32 Mexican Peso/Canadian dollar in 2024, resulting in an increase in Total revenues of $157 million, an increase in Total operating expenses of $75 million, and an increase in Net interest expense of $16 million.
In 2026, the Company expects that every $0.01 weakening (or strengthening) of the Canadian dollar relative to the U.S. dollar, positively (or negatively) impacts Total revenues by approximately $78 million (2025 - approximately $76 million), negatively (or positively) impacts Operating expenses by approximately $45 million (2025 - approximately $43 million), and negatively (or positively) impacts Net interest expense by approximately $6 million (2025 - approximately $6 million) on an annualized basis.
CPKC 2025 ANNUAL REPORT / 43
In 2026, the Company expects that every Ps.0.10 strengthening (or weakening) of the Mexican peso relative to the Canadian dollar, positively (or negatively) impacts Total revenues by approximately $7 million (2025 - approximately $6 million) and negatively (or positively) impacts Operating expenses by approximately $8 million (2025 - approximately $6 million) on an annualized basis.
The Company uses U.S. dollar-denominated debt and operating lease liabilities to hedge its net investment in U.S. operations. As at December 31, 2025, the net investment in U.S. operations is greater than the total U.S. dollar-denominated debt and operating lease liabilities. Consequently, FX translation on the Company's unhedged net investment in U.S. operations is recognized in "Other comprehensive income (loss)". There is no additional impact on earnings in "Other (income) expense" related to the FX translation on the Company’s debt and operating lease liabilities.
To manage its exposure to fluctuations in exchange rates between Canadian dollars, U.S. dollars, and Mexican pesos, the Company may sell or purchase U.S. dollar or Mexican peso forwards at fixed rates in future periods. In addition, changes in the FX rates between the Canadian dollar and other currencies (including the U.S. dollar and Mexican peso) make the goods transported by the Company more or less competitive in the world marketplace and may in turn positively or negatively affect the Company's revenues.
Impact of Fuel Price on Earnings
Fluctuations in fuel prices affect the Company’s results because fuel expense constitutes a significant portion of the Company's operating expenses. As fuel prices fluctuate, there will be an impact on earnings due to the timing of recoveries from the Company's fuel cost adjustment program, as discussed further in Part I Item 1. Business, Operations, Fuel Cost Adjustment Program and Item 1A. Risk Factors, "The Company is affected by fluctuating fuel prices".
The impact of fuel price on earnings includes the impacts of carbon taxes, levies, and obligations under cap-and-trade programs recovered and paid, on revenues and expenses, respectively.
In 2025, the unfavourable impact of fuel prices on "Operating income" was $46 million. Lower fuel prices, which includes lower carbon levy surcharge revenue due to the elimination of the Canadian federal carbon tax program effective April 1, 2025, and the unfavourable impact of the timing of recoveries under the Company's fuel cost adjustment program, resulted in a decrease in "Total revenues" of $205 million from 2024. Lower fuel prices resulted in a decrease in Total operating expenses of $159 million from 2024.
Impact of Share Price on Earnings and Stock-Based Compensation
Fluctuations in the Common Share price affect the Company's Operating expense because stock-based compensation liabilities are measured at fair value. The Company's Common Shares are listed on the Toronto Stock Exchange ("TSX") and the New York Stock Exchange ("NYSE") with ticker symbol "CP".
In 2025, the change in the Company's Common Share price resulted in a stock-based compensation expense recovery of $5 million, a decrease of $8 million from $13 million recovery in 2024.
Based on information available at December 31, 2025 and expectations for 2026 share-based grants, for every $1.00 change in the Company's Common Share price, stock-based compensation expense has a corresponding change of approximately $1.3 million to $1.9 million. This excludes the impact of changes in Common Share price relative to the Standard and Poor's ("S&P")/TSX 60 Index, S&P 500 Industrials Index, and to other Class I railways, which may trigger different performance share unit payouts. Stock-based compensation expense may also be impacted by non-market performance conditions.
Liquidity and Capital Resources
The Company's primary sources of liquidity include its Cash and cash equivalents, commercial paper program, bilateral letter of credit facilities, and revolving credit facility. The Company believes that these sources as well as cash flow generated from operations and existing debt capacity are adequate to meet its short-term and long-term cash requirements. The Company is not aware of any material trends, events, or uncertainties that would create any deficiencies in the Company's liquidity.
As at December 31, 2025, the Company had $184 million of Cash and cash equivalents compared to $739 million at December 31, 2024.
During 2025, the Company issued U.S. $600 million 4.80% 5-year unsecured notes due March 30, 2030 for net proceeds of U.S. $596 million ($857 million), $500 million 4.00% 7-year unsecured notes due June 13, 2032 for net proceeds of $498 million, U.S. $600 million 5.20% 10-year unsecured notes due March 30, 2035 for net proceeds of U.S. $593 million ($853 million), $600 million 4.40% 10.5-year unsecured notes due January 13, 2036 for net proceeds of $598 million, and $300 million 4.80% 30-year unsecured notes due June 13, 2055 for net proceeds of $296 million. The Company also entered into, and fully repaid, a U.S. $500 million unsecured non-revolving term credit facility.
In 2025, the Company repaid, at maturity, the remaining balance of U.S. $642 million ($930 million) on its 2.90% 10-year notes.
44 / CPKC 2025 ANNUAL REPORT
Effective August 20, 2025, the Company entered into a facility agreement to extend the maturity dates under the revolving credit facility. The amendment extended the maturity date of the five-year U.S. $1.1 billion tranche from June 25, 2029 to June 25, 2030. The amendment also extended the maturity date of the two-year U.S. $1.1 billion tranche from June 25, 2026 to June 25, 2027. As at December 31, 2025, the Company was undrawn on the two-year U.S. $1.1 billion tranche of its revolving credit facility (December 31, 2024 - U.S. $200 million ($288 million)) and was undrawn on the five-year U.S. $1.1 billion tranche (December 31, 2024 - undrawn).
The Company has a commercial paper program that enables it to issue commercial paper in the form of unsecured promissory notes. The Company's existing commercial paper program is backed by the revolving credit facility. As at December 31, 2025, the Company had total commercial paper borrowings outstanding of U.S. $850 million ($1,165 million) (December 31, 2024 - U.S. $1,102 million ($1,586 million)).
The Company has bilateral letter of credit facilities with six highly rated financial institutions to support its requirement to post letters of credit in the ordinary course of business. Under these agreements, the Company has the option to post collateral in the form of cash or cash equivalents, equal at least to the face value of the letter of credit issued. These agreements permit the Company to withdraw amounts posted as collateral at any time; therefore, the amounts posted as collateral are presented as "Cash and cash equivalents" on the Company’s Consolidated Balance Sheets. As at December 31, 2025, the Company did not have any collateral posted on its bilateral letter of credit facilities (December 31, 2024 - $nil) and had letters of credit drawn of $79 million (December 31, 2024 - $95 million) from a total available amount of $300 million.
Contractual Commitments
The Company’s material cash requirements from known contractual obligations and commitments to make future payments primarily consist of long-term debt and related interest, capital commitments, operating goods and services commitments, leases, and other long term liabilities. Outstanding obligations related to debt and leases can be found in Item 8. Financial Statements and Supplementary Data, Note 17 Debt and Note 20 Leases. Interest obligations related to debt and finance leases amount to $889 million within the next 12 months, with the remaining amount committed thereafter of $16,818 million.
Commitments for capital and operating goods and services and other long-term liabilities due in the next 12 months are $1,758 million and $73 million, respectively. The remaining amounts committed thereafter are $2,639 million and $627 million, respectively. Other long-term liabilities include expected cash payments for environmental remediation, post-retirement benefits, worker’s compensation benefits, long-term disability benefits, pension benefit payments for the Company’s non-registered supplemental pension plan, and certain other long-term liabilities.
Concession Duty
The Mexican government granted the Company's subsidiary, Kansas City Southern de México, S.A. de C.V. ("CPKCM"), a concession until June 2047, which is renewable under certain conditions, for additional periods, each up to 50 years (the "Concession"). Under the Concession, CPKCM pays annual Concession duties equal to 1.25% of CPKCM's gross revenues. Capital commitments under the Concession are included in the amounts disclosed above.
Guarantees
Refer to Item 8. Financial Statements and Supplementary Data, Note 27 Guarantees for details.
Operating Activities
Net cash provided by operating activities increased $40 million in 2025 compared to 2024. The increase was primarily due to higher cash generating operating income, partially offset by unfavourable changes in working capital and other operating activities.
Investing Activities
Net cash used in investing activities decreased $131 million in 2025 compared to 2024. The decrease was primarily due to proceeds received from the sale of an equity investment of $493 million, partially offset by higher capital additions and transaction costs paid on the sale of an equity investment.
CPKC 2025 ANNUAL REPORT / 45
Capital Programs
| | | | | | | | | |
For the year ended December 31 (in millions of Canadian dollars, except for track miles and crossties) | 2025 | 2024 | |
| Additions to properties | | | |
| Track and roadway | $ | 1,736 | | $ | 1,968 | | |
| Rolling stock | 930 | | 346 | | |
| Buildings | 96 | | 140 | | |
| Other | 340 | | 371 | | |
| Total additions to properties | $ | 3,102 | | $ | 2,825 | | |
| Track installation capital programs | | | |
| Track miles of rail laid | 285 | | 328 | | |
| Track miles of rail capacity expansion | 7 | | 18 | | |
| Crossties installed (thousands) | 1,652 | | 1,484 | | |
Track and roadway expenditures include the replacement and enhancement of the Company’s track infrastructure. Of the $1,736 million additions to capital in 2025 (2024 - $1,968 million), approximately $1,500 million (2024 - $1,581 million) was invested in the renewal of depleted assets, namely rail, ties, ballast, signals, and bridges. Approximately $236 million (2024 - $387 million) was invested in network improvements and growth initiatives.
Rolling stock investments encompass locomotives and railcars. In 2025, expenditures on locomotives were approximately $923 million (2024 - $335 million) which were focused on the continued investment in the Company's locomotive fleets, including the acquisition of new Tier 4 Locomotives.
In 2025, investments in buildings were approximately $96 million (2024 - $140 million) and included items such as facility upgrades, renovations, and shop equipment. Other investments were $340 million (2024 - $371 million) and included investments in intermodal equipment, information systems, work equipment, and vehicles.
For 2026, the Company expects to invest approximately $2.65 billion in its capital programs. Capital programs are expected to be financed with cash generated from operations. Of the planned capital programs, approximately:
•55% to 60% is expected to be allocated to track and roadway;
•30% to 35% is expected to be allocated to rolling stock, including railcars and locomotives; and
•5% to 15% is expected to be allocated to buildings and other investments.
Additional discussion of capital commitments can be found in Item 8. Financial Statements and Supplementary Data, Note 26 Commitments and contingencies.
Financing Activities
Net cash used in financing activities increased $894 million in 2025 compared to 2024. The increase was primarily due to:
•the impact of share repurchases of $3,942 million;
•net repayment of commercial paper of $346 million in 2025 compared to net issuances of $439 million in 2024; and
•net repayment of short-term borrowings of $278 million in 2025 compared to net issuances of $274 million in 2024.
This increase was partially offset by net proceeds from debt issuances of $3,102 million resulting from the issuances of U.S. $600 million 4.80% 5-year unsecured notes due March 30, 2030, U.S. $600 million 5.20% 10-year unsecured notes due March 30, 2035, $500 million 4.00% 7-year unsecured notes due June 13, 2032, $600 million 4.40% 10.5-year unsecured notes due January 13, 2036, and $300 million 4.80% 30-year unsecured notes due June 13, 2055, and a $1,376 million decrease in repayments of long-term debt in 2025 compared to 2024.
Credit Measures
Credit ratings provide information relating to the Company’s operations and liquidity, and affect the Company’s ability to obtain short-term and long-term financing and/or the cost of such financing. The margin that applies to outstanding loans under the Company’s revolving credit facility is based on the credit rating assigned to the Company’s senior unsecured and unsubordinated debt. If the Company’s credit ratings were to decline to below investment-grade levels, the Company could experience a significant increase in its interest cost for new debt along with a negative effect on its ability to readily issue new debt.
46 / CPKC 2025 ANNUAL REPORT
Credit ratings and outlooks are based on the rating agencies’ methodologies and can change from time to time to reflect their views of the Company. Their views are affected by numerous factors including, but not limited to, the Company’s financial position and liquidity along with external factors beyond the Company’s control.
During the first quarter of 2025, Moody's Investor Service ("Moody's") upgraded the Company's Long-term debt rating to Baa1 stable. During the fourth quarter of 2025, Standard & Poor's Rating Services ("Standard & Poor's") upgraded the Company's credit rating to BBB+ positive.
The following table shows the ratings issued for the Company by the rating agencies noted as at December 31, 2025 and is being presented as it relates to the Company’s cost of funds and liquidity:
Credit ratings as at December 31, 2025(1)
| | | | | | | | | | | |
| Long-term debt | | Outlook |
| Standard & Poor's | BBB+ | positive |
| Moody's | Baa1 | stable |
| | | |
| Commercial paper program | | |
| Standard & Poor's | A-2 | N/A |
| Moody's | | P-2 | N/A |
(1) Credit ratings are not recommendations to purchase, hold, or sell securities and do not address the market price or suitability of a specific security for a particular investor. Credit ratings are based on the rating agencies' methodologies and may be subject to revision or withdrawal at any time by the rating agencies.
Supplemental Guarantor Financial Information
Canadian Pacific Railway Company ("CPRC"), a 100%-owned subsidiary of CPKC, is the issuer of certain securities which are fully and unconditionally guaranteed by CPKC on an unsecured basis. The subsidiaries of CPRC do not guarantee the securities and are referred to below as the "Non-Guarantor Subsidiaries".
As of the date of filing of this Form 10-K, CPRC had U.S. $13,416 million principal amount of Securities and Exchange Commission ("SEC") - registered debt securities outstanding due through 2115 issued in the U.S. pursuant to a trust indenture, and U.S. $30 million and £3 million in perpetual 4% consolidated debenture stock, for all of which CPKC is the guarantor subject to Section 13(a) or Section 15(d) of the Securities Exchange Act of 1934 (the "Exchange Act"), as amended. As of the same date, CPRC also had $3,700 million principal amount of debt securities outstanding due through 2055 issued in Canada for which CPKC is the guarantor and not subject to the Exchange Act.
CPKC fully and unconditionally guarantees the payment of the principal (and premium, if any) and interest on the debt securities and consolidated debenture stock issued by CPRC, any sinking fund or analogous payments payable with respect to such securities, and any additional amounts payable when they become due, whether at maturity or otherwise. The guarantees are CPKC’s unsubordinated and unsecured obligations and rank equally with all of CPKC’s other unsecured, unsubordinated obligations. CPKC will be released and relieved of its obligations under the guarantees after obligations to the holders are satisfied in accordance with the terms of the respective instruments. More information on the securities under this guarantee structure can be found in Exhibit 22.1 List of Issuers and Guarantor Subsidiaries of this Annual Report on Form 10-K.
Pursuant to Rules 3-01 and 13-01 of the SEC's Regulation S-X, the Company provides summarized financial and non-financial information of CPRC in lieu of providing separate financial statements of CPRC.
CPKC 2025 ANNUAL REPORT / 47
Summarized Financial Information
The following tables present summarized financial information for CPRC (Subsidiary Issuer) and CPKC (Parent Guarantor) on a combined basis after elimination of: (i) intercompany transactions and balances among CPRC and CPKC; (ii) equity in earnings from and investments in the Non-Guarantor Subsidiaries; and (iii) intercompany dividend income.
Statement of Income Information
| | | | | | | | |
| CPRC (Subsidiary Issuer) and CPKC (Parent Guarantor) |
| For the year ended December 31 (in millions of Canadian dollars) | 2025 | 2024 |
| Total revenues | $ | 7,184 | | $ | 6,877 | |
| Total operating expenses | 4,398 | | 4,300 | |
Operating income(1) | 2,786 | | 2,577 | |
Less: Other(2) | 360 | | 516 | |
| Income before income tax expense | 2,426 | | 2,061 | |
| Net income | $ | 1,803 | | $ | 1,496 | |
(1) Includes net lease costs incurred from Non-Guarantor Subsidiaries for the years ended December 31, 2025, and 2024 of $441 million and $462 million, respectively.
(2) Includes Other (income) expense, Other components of net periodic benefit recovery (cost) and Net interest expense.
Balance Sheet Information
| | | | | | | | |
| CPRC (Subsidiary Issuer) and CPKC (Parent Guarantor) |
| As at December 31 (in millions of Canadian dollars) | 2025 | 2024 |
| Assets | | |
| Current assets | $ | 1,144 | | $ | 1,237 | |
| Properties | 13,904 | | 12,904 | |
| Other non-current assets | 5,462 | | 4,901 | |
| | |
| Liabilities | | |
| Current liabilities | $ | 4,529 | | $ | 4,128 | |
| Long-term debt | 19,811 | | 19,618 | |
| Other non-current liabilities | 4,150 | | 3,832 | |
Excluded from the Statement of Income and Balance Sheet information above are the following significant intercompany transactions and balances that CPRC and CPKC have with the Non-Guarantor Subsidiaries:
Transactions with Non-Guarantor Subsidiaries
| | | | | | | | |
| CPRC (Subsidiary Issuer) and CPKC (Parent Guarantor) |
| For the year ended December 31 (in millions of Canadian dollars) | 2025 | 2024 |
| Dividend income from Non-Guarantor Subsidiaries | $ | 690 | | $ | 622 | |
| Return of capital from Non-Guarantor Subsidiaries | — | | 422 | |
| | |
48 / CPKC 2025 ANNUAL REPORT
Balances with Non-Guarantor Subsidiaries
| | | | | | | | |
| CPRC (Subsidiary Issuer) and CPKC (Parent Guarantor) |
| As at December 31 (in millions of Canadian dollars) | 2025 | 2024 |
| Assets | | |
| Accounts receivable, intercompany | $ | 370 | | $ | 263 | |
| Short-term advances to affiliates | 5,193 | | 197 | |
| Long-term advances to affiliates | 4,125 | | 11,351 | |
| | |
| Liabilities | | |
| Accounts payable, intercompany | $ | 369 | | $ | 230 | |
| Short-term advances from affiliates | 254 | | 130 | |
| Long-term advances from affiliates | 3,968 | | 3,968 | |
Non-GAAP Measures
Beginning in the first quarter of 2025, Core adjusted diluted EPS and Core adjusted operating ratio have been used in continuity of Non-GAAP measures previously known as Core adjusted combined diluted EPS and Core adjusted combined operating ratio. No adjustments are required to Core adjusted combined diluted EPS and Core adjusted combined operating ratio as reported in 2024 to present them on a comparative basis as Core adjusted diluted EPS and Core adjusted operating ratio, as KCS was consolidated within the Company's results throughout 2024 and therefore, no combination adjustments exist.
The Company presents Non-GAAP measures, namely Core adjusted operating ratio and Core adjusted diluted EPS, to provide a basis for evaluating underlying earnings trends in the Company's current period's financial results that can be compared with the results of operations in prior periods. Management believes these Non-GAAP measures facilitate a multi-period assessment of long-term profitability.
These Non-GAAP measures have no standardized meanings and are not defined by GAAP and, therefore, may not be comparable to similar measures presented by other companies. The presentation of these Non-GAAP measures is not intended to be considered in isolation from, as a substitute for, or as superior to the financial information presented in accordance with GAAP.
Non-GAAP Performance Measures
CPKC presents Core adjusted measures to provide a comparison to prior period financial information as adjusted to exclude certain significant items and KCS purchase accounting.
Management believes these Non-GAAP measures provide meaningful supplemental information about our financial results and improved comparability to past performance because they exclude certain significant items that are not considered indicative of future or past financial trends either by nature or amount. As a result, these items are excluded for management's assessment of operational performance, allocation of resources, and preparation of annual budgets. These significant items may include, but are not limited to, restructuring and asset impairment charges, individually significant gains and losses from sales of assets, acquisition-related costs, adjustments to provisions and settlements of Mexican taxes, a gain on sale of an equity investment, discrete tax items, changes in income tax rates, changes to uncertain tax items, and certain items outside the control of management. Acquisition-related costs include legal, consulting, integration costs including third-party services and system migration, restructuring and special termination benefit costs, employee retention and synergy incentive costs. These items may not be non-recurring and may include items that are settled in cash. Specifically, due to the magnitude of the KCS acquisition, its significant impact to the Company’s business and complexity of integrating the acquired business and operations, the Company continues to expect to incur acquisition-related costs beyond the year of acquisition. Management believes excluding these significant items from GAAP results provides an additional viewpoint which may give users a consistent understanding of the Company's financial performance when performing a multi-period assessment including assessing the likelihood of future results. Accordingly, these Non-GAAP financial measures may provide additional insight to investors and other external users of the Company's Financial Information.
CPKC 2025 ANNUAL REPORT / 49
In addition, Core adjusted operating ratio and Core adjusted diluted EPS exclude KCS purchase accounting. KCS purchase accounting represents the amortization of basis differences being the incremental depreciation and amortization in relation to fair value adjustments to properties and intangible assets, incremental amortization in relation to fair value adjustments to KCS’s investments, amortization of the change in fair value of debt of KCS assumed on April 14, 2023, and depreciation and amortization of fair value adjustments that are attributable to the non-controlling interest, as recognized within "Depreciation and amortization", "Other (income) expense", "Net interest expense", and "Net loss attributable to non-controlling interest", respectively, in the Company's Consolidated Statements of Income. All assets subject to KCS purchase accounting contribute to income generation and will continue to amortize over their estimated useful lives. Excluding KCS purchase accounting from GAAP results provides financial statement users with additional transparency by isolating the impact of KCS purchase accounting.
Significant items recognized in Net income attributable to controlling shareholders as reported on a GAAP basis were as follows:
2025:
•during the course of the year, a gain on sale of an equity investment of $333 million ($256 million after current income tax expense of $102 million net of deferred income tax recovery of $25 million) recognized in "Gain on sale of equity investment", that favourably impacted Diluted EPS by 27 cents as follows:
–in the fourth quarter, a current tax expense of $26 million recognized in "Current income tax expense" due to the finalization of the related tax provision, that unfavourably impacted Diluted EPS by 3 cents;
–in the second quarter, a gain on sale of an equity investment of $333 million ($282 million after current income tax expense of $76 million net of deferred income tax recovery of $25 million) recognized in "Gain on sale of equity investment", that favourably impacted Diluted EPS by 30 cents;
•during the course of the year, acquisition-related costs of $72 million in connection with the KCS acquisition ($56 million after current income tax recovery of $16 million), including an expense of $11 million recognized in "Compensation and benefits" primarily related to synergy related incentive compensation and restructuring costs, $1 million recognized in "Materials", $51 million recognized in "Purchased services and other" primarily related to system migration, legal fees, and other third party purchased services, and $9 million recognized in "Other components of net period benefit recovery" related to special termination benefit costs, that unfavourably impacted Diluted EPS by 6 cents as follows:
–in the fourth quarter, acquisition-related costs of $20 million ($17 million after current income tax recovery of $3 million) including a recovery of $5 million recognized in "Compensation and benefits", $16 million recognized in "Purchased services and other", and $9 million recognized in "Other components of net period benefit recovery", that unfavourably impacted Diluted EPS by 2 cents;
–in the third quarter, acquisition-related costs of $13 million ($10 million after current income tax recovery of $3 million) including costs of $4 million recognized in "Compensation and benefits", and $9 million recognized in "Purchased services and other", that unfavourably impacted Diluted EPS by 1 cent;
–in the second quarter, acquisition-related costs of $19 million ($14 million after current income tax recovery of $5 million) including costs of $7 million recognized in "Compensation and benefits", and $12 million recognized in "Purchased services and other", that unfavourably impacted Diluted EPS by 2 cents; and
–in the first quarter, acquisition-related costs of $20 million ($15 million after current income tax recovery of $5 million) including costs of $5 million recognized in "Compensation and benefits", $1 million recognized in "Materials", and $14 million recognized in "Purchased services and other", that unfavourably impacted Diluted EPS by 2 cents.
2024:
•during the course of the year, a deferred income tax recovery of $81 million on account of changes in tax rates, that favourably impacted Diluted EPS by 9 cents as follows:
–in the fourth quarter, a deferred income tax recovery of $78 million due to a decrease in the Louisiana state corporate income tax rate, that favourably impacted Diluted EPS by 9 cents;
–in the second quarter, a deferred income tax recovery of $3 million due to a decrease in the Arkansas state corporate income tax rate, that had minimal impact on Diluted EPS;
•during the course of the year, adjustments to provisions and settlements of Mexican taxes of $4 million recovery ($2 million after deferred income tax expense of $2 million) recognized in "Compensation and benefits", that had minimal impact on Diluted EPS as follows:
–in the fourth quarter, adjustments to provisions and settlements of Mexican taxes of $7 million recovery ($6 million after deferred income tax expense of $1 million) recognized in "Compensation and benefits", that had minimal impact on Diluted EPS;
–in the third quarter, adjustments to provisions and settlements of Mexican taxes of $7 million recovery ($6 million after deferred income tax expense of $1 million) recognized in "Compensation and benefits", that favourably impacted Diluted EPS by 1 cent;
–in the first quarter, adjustments to provisions and settlements of Mexican taxes of $10 million expense ($10 million after deferred income tax recovery) recognized in "Compensation and benefits", that unfavourably impacted Diluted EPS by 1 cent;
50 / CPKC 2025 ANNUAL REPORT
•during the course of the year, acquisition-related costs of $112 million in connection with the KCS acquisition ($82 million after current income tax recovery of $30 million), including an expense of $18 million recognized in "Compensation and benefits" primarily related to retention and synergy related incentive compensation costs, $6 million recognized in "Materials", and $88 million recognized in "Purchased services and other" primarily related to system migration, relocation expenses, legal and consulting fees, that unfavourably impacted Diluted EPS by 9 cents as follows:
–in the fourth quarter, acquisition-related costs of $22 million ($17 million after current income tax recovery of $5 million) including costs of $1 million recognized in "Compensation and benefits", $1 million recognized in "Materials", and $20 million recognized in "Purchased services and other", that unfavourably impacted Diluted EPS by 2 cents;
–in the third quarter, acquisition-related costs of $36 million ($26 million after current income tax recovery of $10 million) including costs of $11 million recognized in "Compensation and benefits", $1 million recognized in "Materials", and $24 million recognized in "Purchased services and other", that unfavourably impacted Diluted EPS by 3 cents;
–in the second quarter, acquisition-related costs of $28 million ($19 million after current income tax recovery of $9 million) including costs of $2 million recognized in "Compensation and benefits", $2 million recognized in "Materials", and $24 million recognized in "Purchased services and other", that unfavourably impacted Diluted EPS by 2 cents; and
–in the first quarter, acquisition-related costs of $26 million ($20 million after current income tax recovery of $6 million) including costs of $4 million recognized in "Compensation and benefits", $2 million recognized in "Materials", and $20 million recognized in "Purchased services and other", that unfavourably impacted Diluted EPS by 2 cents.
KCS purchase accounting recognized in Net income attributable to controlling shareholders as reported on a GAAP basis was as follows:
2025:
•during the course of the year, KCS purchase accounting of $391 million ($285 million after deferred income tax recovery of $106 million), including costs of $373 million recognized in "Depreciation and amortization", $3 million recognized in "Purchased services and other" related to the amortization of equity investments, $21 million recognized in "Net interest expense", $1 million recognized in "Other (income) expense", and a recovery of $7 million recognized in "Net loss attributable to non-controlling interest", that unfavourably impacted Diluted EPS by 31 cents as follows:
–in the fourth quarter, KCS purchase accounting of $109 million ($79 million after deferred income tax recovery of $30 million), including costs of $105 million recognized in "Depreciation and amortization", $1 million recognized in "Purchased services and other", $5 million recognized in "Net interest expense", and a recovery of $2 million recognized in "Net loss attributable to non-controlling interest", that unfavourably impacted Diluted EPS by 8 cents;
–in the third quarter, KCS purchase accounting of $95 million ($69 million after deferred income tax recovery of $26 million), including costs of $90 million recognized in "Depreciation and amortization", $1 million recognized in "Purchased services and other", $6 million recognized in "Net interest expense", and a recovery of $2 million recognized in "Net loss attributable to non-controlling interest", that unfavourably impacted Diluted EPS by 8 cents;
–in the second quarter, KCS purchase accounting of $95 million ($70 million after deferred income tax recovery of $25 million), including costs of $91 million recognized in "Depreciation and amortization", $5 million recognized in "Net interest expense", and a recovery of $1 million recognized in "Net loss attributable to non-controlling interest", that unfavourably impacted Diluted EPS by 7 cents; and
–in the first quarter, KCS purchase accounting of $92 million ($67 million after deferred income tax recovery of $25 million), including costs of $87 million recognized in "Depreciation and amortization", $1 million recognized in "Purchased services and other", $5 million recognized in "Net interest expense", $1 million recognized in "Other (income) expense", and a recovery of $2 million recognized in "Net loss attributable to non-controlling interest", that unfavourably impacted Diluted EPS by 7 cents.
2024:
•during the course of the year, KCS purchase accounting of $352 million ($256 million after deferred income tax recovery of $96 million), including costs of $333 million recognized in "Depreciation and amortization", $3 million recognized in "Purchased services and other" related to the amortization of equity investments, $20 million recognized in "Net interest expense", $3 million recognized in "Other (income) expense", and a recovery of $7 million recognized in "Net loss attributable to non-controlling interest", that unfavourably impacted Diluted EPS by 27 cents as follows:
–in the fourth quarter, KCS purchase accounting of $93 million ($68 million after deferred income tax recovery of $25 million), including costs of $87 million recognized in "Depreciation and amortization", $1 million recognized in "Purchased services and other", $6 million recognized in "Net interest expense", $1 million recognized in "Other (income) expense", and a recovery of $2 million recognized in "Net loss attributable to non-controlling interest", that unfavourably impacted Diluted EPS by 8 cents;
–in the third quarter, KCS purchase accounting of $89 million ($65 million after deferred income tax recovery of $24 million), including costs of $85 million recognized in "Depreciation and amortization", $4 million recognized in "Net interest expense", $1 million recognized in "Other (income) expense", and a recovery of $1 million recognized in "Net loss attributable to non-controlling interest", that unfavourably impacted Diluted EPS by 7 cents;
CPKC 2025 ANNUAL REPORT / 51
–in the second quarter, KCS purchase accounting of $86 million ($62 million after deferred income tax recovery of $24 million), including costs of $82 million recognized in "Depreciation and amortization", $1 million recognized in "Purchased services and other" related to the amortization of equity investments, $5 million recognized in "Net interest expense", and a recovery of $2 million recognized in "Net loss attributable to non-controlling interest", that unfavourably impacted Diluted EPS by 6 cents; and
–in the first quarter, KCS purchase accounting of $84 million ($61 million after deferred income tax recovery of $23 million), including costs of $79 million recognized in "Depreciation and amortization", $1 million recognized in "Purchased services and other", $5 million recognized in "Net interest expense", $1 million recognized in "Other (income) expense", and a recovery of $2 million recognized in "Net loss attributable to non-controlling interest", that unfavourably impacted Diluted EPS by 7 cents.
Reconciliation of GAAP Performance Measures to Non-GAAP Performance Measures
The following tables reconciles the most directly comparable measures presented in accordance with GAAP to the Non-GAAP measures:
Core Adjusted Diluted EPS
Core adjusted diluted EPS is calculated using Diluted EPS reported on a GAAP basis adjusted for significant items less KCS purchase accounting.
| | | | | | | | |
| For the year ended December 31 |
| 2025 | 2024 |
| Diluted EPS as reported | $ | 4.51 | | $ | 3.98 | |
| Less: | | |
| Significant items (pre-tax): | | |
| Gain on sale of equity investment | 0.36 | | — | |
| | |
| Acquisition-related costs | (0.08) | | (0.12) | |
| KCS purchase accounting | (0.43) | | (0.38) | |
| Add: | | |
Tax effect of adjustments(1) | (0.05) | | (0.14) | |
| | |
| Income tax rate changes | — | | (0.09) | |
| Core adjusted diluted EPS | $ | 4.61 | | $ | 4.25 | |
(1) The tax effect of adjustments was calculated as the pre-tax effect of the significant items and KCS purchase accounting listed above multiplied by the applicable tax rate for the above items of 34.76% for the year ended December 31, 2025 and 27.13% for the year ended December 31, 2024. The applicable tax rates reflect the taxable jurisdictions and nature, being on account of capital or income, of the adjustments.
Core Adjusted Operating Ratio
Core adjusted operating ratio is calculated from reported GAAP revenue and operating expenses adjusted for where applicable, (1) significant items (acquisition-related costs) that are reported within Operating income, and (2) KCS purchase accounting recognized in "Depreciation and amortization" and "Purchased services and other".
| | | | | | | | |
| For the year ended December 31 |
| 2025 | 2024 |
| Operating ratio as reported | 62.8 | % | 64.4 | % |
| Less: | | |
| | |
| Acquisition-related costs | 0.4 | % | 0.8 | % |
| KCS purchase accounting in Operating expenses | 2.5 | % | 2.3 | % |
| Core adjusted operating ratio | 59.9 | % | 61.3 | % |
52 / CPKC 2025 ANNUAL REPORT
Critical Accounting Estimates
The preparation of financial statements in conformity with GAAP requires management to make estimates, assumptions and judgements that affect the reported amounts of assets and liabilities, and disclosure of contingent assets and liabilities at the date of the financial statements; and the reported amounts and classification of revenues, expenses and other income items during the reporting period. These estimates, assumptions and judgements are continually reviewed and are based on management's best knowledge of current events, actions and conditions. Actual results could differ.
Goodwill and Intangible Assets
The Company evaluates goodwill and indefinite life intangible assets for impairment at least annually, or sooner if indicators of impairment exist. When evaluating these assets the Company determines if events or circumstances indicate the carrying value of the reporting unit or the indefinite life intangible asset, respectively, exceeds its fair value. For intangible assets with finite lives, impairment is assessed whenever events or circumstances indicate that their carrying amounts may not be recoverable. The Company considers relevant events and circumstances including, but not limited to:
•macroeconomic trends;
•industry and market conditions;
•the Company’s overall financial performance;
•Company-specific events; and
•legal and regulatory factors.
When qualitative assessments indicate that the fair value of the Company’s reporting unit is more likely than not lower than its carrying amount, or the carrying value of an intangible asset is not recoverable, the Company performs a quantitative impairment test. Measurement of the fair value of the reporting unit or intangible asset requires the use of estimates and assumptions. The fair value would be estimated using one or a combination of:
•discounted cash flows and earnings multiples which represent amounts at which the reporting unit as a whole could be bought or sold in a current transaction between willing parties;
•present value techniques of estimated future cash flows; and
•valuation techniques based on multiples of earnings or revenue.
Pensions and Other Benefits
The Company sponsors several defined benefit pension plans, and also provides post-retirement health and life insurance benefits, as well as self-insured workers’ compensation benefits administered through the Workers' Compensation Boards in four Canadian provinces. As described in Item 8 Financial Statements and Supplementary Data, Note 2 Summary of significant accounting policies, and Note 23 Pensions and other benefits, management must make a number of economic and demographic assumptions to calculate the present value of these future benefits. Due to the long-term nature of the benefit payments and the necessity for assumptions, there is a degree of estimation uncertainty in the calculations. The key assumptions are the discount rate, the expected rate of return on plan assets, and certain other actuarial assumptions.
Discount Rate
With the assistance of external actuaries, management determines the discount rate assumption at the measurement date based on market interest rates on debt instruments with cash flows that approximately match the timing and amount of the expected benefit payments. The debt instruments that are referenced for this purpose are rated at least AA (at least BBB in the case of self-insured workers’ compensation benefits) by a recognized rating agency. The aggregate discount rate across the Company’s pension and other benefits plans was 4.94% as at December 31, 2025, and 4.68% as at December 31, 2024. The change in discount rate reflects different interest rates available in the market at the respective measurement dates.
Expected Rate of Return on Plan Assets
To determine the long-term expected rate of return on plan assets assumption, management considers both historical returns and expected long-term future returns obtained from various investment firms for the asset classes that comprise the pension plans’ target asset allocations. Expected rates of return for individual asset classes are weighted based on each plan’s target allocation in order to set the expected rate of return assumption. On an aggregate basis, the expected long-term rate of return on plan assets assumption was approximately 6.70% in 2025 and will continue to be approximately 6.70% in 2026.
Other Actuarial Assumptions
With the assistance of external actuaries, management makes a number of other assumptions to estimate the obligations and costs of the Company’s pension and other benefits plans, including assumptions about mortality rates, retirement ages, and rates of salary increases. To set these assumptions, management considers a variety of factors, including historical experience, industry trends, and expectations specific to the Company’s plans.
CPKC 2025 ANNUAL REPORT / 53
Net Periodic Benefit Recovery
The following table shows, on an aggregate basis for the defined benefit pension and other benefits plans, the Company’s estimate of 2026 net periodic benefit recovery compared to actual amounts for 2025.
| | | | | | | | |
| For the year ended December 31 (in millions of Canadian dollars) | 2026 (estimated) | 2025 |
| Current service cost | $ | 89 | | $ | 98 | |
| Other components of net periodic benefit recovery | (441) | | (415) | |
| Net periodic benefit recovery | $ | (352) | | $ | (317) | |
Sensitivities
The following table illustrates the impact of changes to the discount rate and expected rate of return on plan assets assumptions on the projected benefit obligations as at December 31, 2025 and on the 2026 estimated net periodic benefit recovery of the defined benefit pension and other benefits plans.
| | | | | | | | | | | |
| (in millions of Canadian dollars) | Projected benefit obligation as at December 31, 2025 | Estimated 2026 Current service cost | Estimated 2026 Other components of net periodic benefit (recovery) cost |
| 0.1% increase in discount rate | (111) | | (3) | | 1 | |
| 0.1% decrease in discount rate | 113 | | 3 | | 4 | |
| 0.1% increase in expected return on plan assets | N/A | N/A | (14) | |
| 0.1% decrease in expected return on plan assets | N/A | N/A | 14 | |
Properties
The Company follows the group depreciation method under which a single depreciation rate is applied to the total cost in a particular class of property ("asset class"), reflecting the weighted-average whole service or remaining useful lives and average estimated salvage values of properties within the same asset class. The Company performs depreciation studies of each asset class approximately every three years to update depreciation rates. The studies are conducted with assistance from third-party specialists and analyzed and reviewed by the Company's management. Depreciation studies for U.S. assets are reviewed and approved by the STB. Depreciation studies for Canadian assets are provided to the Canadian Transportation Agency (the "Agency"), but the Agency does not approve depreciation rates. In determining appropriate depreciation rates, management is required to make estimates, assumptions, and judgements about a variety of key factors that are subject to future variability due to inherent uncertainties:
| | | | | |
| Key Assumptions | Assessments |
Whole service and remaining useful lives
| •Statistical analysis of historical retirement patterns; •Evaluation of management strategy and its impact on operations and the future use of specific property assets; •Assessment of technological advances; •Engineering estimates of changes in current operations and analysis of historic, current, and projected future usage; •Additional factors considered for track assets: density of traffic and whether rail is new or has been re-laid in a subsequent position; •Assessment of policies and practices for the management of assets including maintenance; and •Comparison with industry data. |
Salvage values | •Analysis of historical, current, and estimated future salvage values. |
Due to the capital intensive nature of the railway industry, depreciation represents a significant part of operating expenses. The estimated lives of properties have a direct impact on the amount of depreciation recognized as a component of "Properties" on the Company’s Consolidated Balance Sheets and as a component of "Operating expenses" on the Company's Consolidated Statements of Income.
Estimates of the whole service and remaining useful lives of asset classes are uncertain and can vary due to changes in any of the assessed factors noted in the table above. Changes may also be experienced in salvage values of properties in each asset class. These changes in estimated lives and salvage values are captured through regular depreciation studies. Consequently, depreciation rates are updated to reflect changes.
54 / CPKC 2025 ANNUAL REPORT
The Company anticipates that there will be changes in the estimates of the weighted-average whole service and remaining useful lives and average salvage values for each asset class as properties are acquired, used, and retired. Substantial changes in either the whole service or remaining useful lives of asset classes or salvage assumptions could result in significant changes to depreciation expense. For example, if the estimated average life of track assets, including rail, ties, ballast, and other track material, increased (or decreased) by one year, annual depreciation expense would decrease (or increase) by approximately $38 million.
Concession assets are depreciated using the group method of depreciation over the lesser of the current expected concession term, including a probable 50-year renewal term, or the estimated remaining useful lives of the tangible assets and the right of use conveyed by the Concession.
Management has assessed that the renewal of the Concession for an additional 50-year term is probable based on the terms of the Concession agreement, current Mexican laws, the Company’s performance under the Concession agreement, and the Mexican government’s continued provision of rail services through concessions held by private companies. Any change in the renewal term could result in a change in the depreciable lives of properties and future depreciation expense. For example, if the remaining useful life of the Concession assets increased (or decreased) by one year, annual depreciation expense would decrease (or increase) by approximately $9 million.
Contingent Liabilities
The Company establishes a provision for environmental remediation, personal injury, and other claims, when it is probable that the Company has incurred a liability and the amount can be reasonably estimated. Judgement is required to evaluate the probability that a liability has been incurred and estimate the amount of loss. These provisions are disclosed in Part IV Item 15. Exhibits, Financial Statements Schedule, (b) Financial Statement Schedule, except for provisions associated with self-insured workers’ compensation benefits administered through the Workers' Compensation Boards of four Canadian provinces, which are recognized in "Pensions and other benefit liabilities" on the Company’s Consolidated Balance Sheets.
Methodologies specific to the establishment and calculation of the provision for environmental remediation are described in Item 8. Financial Statements and Supplementary Data, Note 19 Other long-term liabilities. The emergence of new rules or information regarding the environmental condition of the Company’s sites, new claims, or an adverse resolution of legal proceedings could have a material adverse impact to the Company's results of operations and financial condition.
Contingent liabilities associated with certain legal proceedings are disclosed in Item 8. Financial Statements and Supplementary Data, Note 26 Commitments and contingencies. Specifically, regarding the Lac-Mégantic rail accident, Remington Development Corporation and 2014 Mexico tax assessment legal claims, no substantial provisions have been recognized. Adverse resolutions could result in the recognition of material losses.
The recognition and measurement of provisions for contingent liabilities are subject to change as new information becomes known and claims progress through resolution.
Deferred Income Taxes
The Company accounts for deferred income taxes based on the asset and liability method. The provision for deferred income taxes arises from temporary differences in the carrying values of assets and liabilities for financial statement and income tax purposes and the effect of loss carryforwards. The provision amount is sensitive to any changes in book and tax values of assets and liabilities and changes in statutory tax rates. For example, a change in temporary differences of $10 million would result in an approximate deferred income tax change of $3 million. It is assumed that such temporary differences will be settled in the future in the deferred income tax assets and liabilities as at the balance sheet date.
In determining deferred income taxes, the Company makes estimates and assumptions regarding deferred income tax matters, including estimating the timing of the realization and settlement of deferred income tax assets (including the benefit of tax losses) and liabilities, and estimating unrecognized tax benefits for uncertain tax positions. Deferred income taxes are calculated using enacted federal, provincial, and state future income tax rates, which may differ in future periods. Additionally, the Company estimates whether taxable income in future periods will be sufficient to fully recognize any deferred income tax assets on a more likely than not basis. Valuation allowances are recorded as appropriate to reduce deferred income tax assets to the amount considered more likely than not to be realized.
Deferred income tax expense is reported in "Income tax expense (recovery)" on the Company's Consolidated Statements of Income. Additional disclosures are provided in Item 8. Financial Statements and Supplementary Data, Note 7 Income taxes.
CPKC 2025 ANNUAL REPORT / 55
Forward-Looking Statements
This Management's Discussion and Analysis of Financial Condition and Results of Operations and Annual Report on Form 10-K contains forward-looking statements within the meaning of the United States Private Securities Litigation Reform Act of 1995 and forward-looking information within the meaning of other relevant securities legislation, including applicable securities laws in Canada (collectively referred to herein as "forward-looking statements"). Forward-looking statements include, but are 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 statements may contain statements with the words or headings such as "financial expectations", "key assumptions", "anticipate", "believe", "expect", "project", "estimate", "forecast", "plan", "intend", "target", "will", "outlook", "guidance", "should" or similar words suggesting future outcomes. All statements other than statements of historical fact may be forward-looking statements. To the extent that the Company has provided forecasts or targets using Non-GAAP financial measures, the Company may not be able to provide a reconciliation to the most directly comparable GAAP measures without unreasonable efforts, due to unknown variables and uncertainty related to future results. These unknown variables may include unpredictable transactions of significant value. In recent years, CPKC has recognized acquisition-related costs, KCS purchase accounting, adjustments to provisions and settlements of Mexican taxes, changes in income tax rates, a gain on the sale of an equity investment and a change to an uncertain tax item. These or other similar large unforeseen transactions affect CPKC's results on a GAAP basis but may be excluded from CPKC’s Non-GAAP financial measures. Additionally, the U.S. dollar and Mexican peso exchange rates relative to the Canadian dollar are unpredictable and can have a significant impact on CPKC’s reported results but may be excluded from CPKC’s Non-GAAP financial measures.
This Management's Discussion and Analysis of Financial Condition and Results of Operations and Annual Report on Form 10-K includes forward-looking statements concerning, but not limited to, the integration of KCS and the realization and timing of anticipated benefits and synergies from the CP-KCS combination, the expected impact of changes in FX rates (including the U.S. dollar and Mexican peso relative to the Canadian dollar), expected long-term rate of return on plan assets, net periodic benefit recovery in 2026, anticipated 2026 capital programs, expected core adjusted effective tax rate, share-price sensitivity of stock-based compensation, the impact of fuel prices, including the timing of recoveries under the Company’s fuel cost adjustment program, the Company’s operations, anticipated financial performance, business prospects and strategies, the sufficiency of cash flow from operations and available financing to meet short-term and long-term obligations, and future payments, including income taxes.
The forward-looking statements contained in this Management’s Discussion and Analysis of Financial Condition and Results of Operations and Annual Report on Form 10-K are based on current expectations, estimates, projections and assumptions, having regard to the Company's experience and its perception of historical trends, and include, but are not limited to, expectations, estimates, projections and assumptions relating to: changes in business strategies; North American and global economic growth and conditions; commodity demand growth; sustainable industrial and agricultural production; commodity prices and interest rates; FX rates (as specified herein); core adjusted effective tax rates (as specified herein); performance of our assets and equipment; sufficiency of our budgeted capital expenditures in carrying out our business plan; geopolitical conditions; applicable laws, regulations and government policies, including, without limitation, those relating to regulation of rates, tariffs, import/export, trade, taxes, wages, labour and immigration; the availability and cost of labour, services and infrastructure; labour disruptions; the satisfaction by third parties of their obligations to the Company; and carbon markets, evolving sustainability strategies, and scientific or technological developments. Although the Company believes the expectations, estimates, projections and assumptions reflected in the forward-looking statements presented herein are reasonable as of the date hereof, there can be no assurance that they will prove to be correct. Current conditions, economic and otherwise, render assumptions, although reasonable when made, subject to greater uncertainty.
Undue reliance should not be placed on forward-looking statements as actual results may differ materially from those expressed or implied by forward-looking statements. By their nature, forward-looking statements involve numerous inherent risks and uncertainties that could cause actual results to differ materially from the forward-looking statements, including but not limited to the following factors: changes in business strategies and strategic opportunities; general Canadian, U.S., Mexican and global social, economic, political, credit and business conditions; risks associated with agricultural production such as weather conditions and insect populations; the availability and price of energy commodities; the effects of competition and pricing pressures, including competition from other rail carriers, trucking companies and maritime shippers in Canada, the U.S. and Mexico; North American and global economic growth and conditions; industry capacity; shifts in market demand; changes in commodity prices and commodity demand; uncertainty surrounding timing and volumes of commodities being shipped by the Company; inflation; geopolitical instability; changes in laws, regulations and government policies, including, without limitation, those relating to regulation of rates, tariffs, import/export, trade, wages, labour and immigration; changes in taxes and tax rates; potential increases in maintenance and operating costs; changes in fuel prices; disruption of fuel supplies; uncertainties of investigations, proceedings or other types of claims and litigation; compliance with environmental regulations; labour disputes; changes in labour costs and labour difficulties; risks and liabilities arising from derailments; transportation of dangerous goods; timing of completion of capital and maintenance projects; sufficiency of budgeted capital expenditures in carrying out business plans; services and infrastructure; the satisfaction by third parties of their obligations; currency and interest rate fluctuations; FX rates; effects of changes in market conditions and discount rates on the financial position of pension plans and investments; trade restrictions, including the imposition of any tariffs, or other changes to international trade arrangements; the effects of current and future multinational trade agreements on or other developments affecting the level of trade among Canada, the U.S. and Mexico; climate change and the market and regulatory responses to climate change; anticipated in-service dates; success of hedging activities; operational performance and reliability; customer, regulatory and other stakeholder approvals and support; regulatory and legislative decisions and actions; the adverse impact of any termination or revocation by the Mexican government of the Concession; public opinion; various events that could disrupt operations, including severe
56 / CPKC 2025 ANNUAL REPORT
weather, such as droughts, floods, avalanches, volcanism and earthquakes, and cybersecurity attacks, as well as security threats and governmental response to them, and technological changes; acts of terrorism, war or other acts of violence or crime or risk of such activities; insurance coverage limitations; material adverse changes in economic and industry conditions; the outbreak of a pandemic or contagious disease and the resulting effects on economic conditions; the demand environment for logistics requirements and energy prices; restrictions imposed by public health authorities or governments; fiscal and monetary policy responses by governments and financial institutions; disruptions to global supply chains; the realization of anticipated benefits and synergies of the CP-KCS transaction and the timing thereof; the satisfaction of the conditions imposed by the U.S. Surface Transportation Board in its March 15, 2023 decision; the successful integration of KCS into the Company; the focus of management time and attention on the CP-KCS integration and other disruptions arising from the CP-KCS integration; estimated future dividends; financial strength and flexibility; debt and equity market conditions, including the ability to access capital markets on favourable terms or at all; cost of debt and equity capital; improvement in data collection and measuring systems; industry-driven changes to methodologies; and the ability of the management of CPKC to execute key priorities, including those in connection with the CP-KCS transaction. The foregoing list of factors is not exhaustive.
These and other factors that could cause actual results to differ materially from those described in the forward-looking statements contained in this Management's Discussion and Analysis of Financial Condition and Results of Operations and Annual Report on Form 10-K are detailed from time to time in reports filed by the Company with securities regulators in Canada and the U.S., which can be accessed on SEDAR+ (www.sedarplus.ca) and EDGAR (www.sec.gov).
The forward-looking statements contained in this Management’s Discussion and Analysis of Financial Condition and Results of Operations and Annual Report on Form 10-K are made as of the date hereof. Except as required by law, the Company undertakes no obligation to update publicly or otherwise revise any forward-looking statements, or the foregoing assumptions and risks affecting such forward-looking statements, whether as a result of new information, future events or otherwise.
CPKC 2025 ANNUAL REPORT / 57
ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Information concerning market risk sensitive instruments is set forth under Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations - Impact of Foreign Exchange on Earnings and Foreign Exchange Risk and Impact of Share Price on Earnings and Stock-Based Compensation.
Interest Rate Risk
Debt financing forms part of the Company's capital structure. The debt agreements entered into expose the Company to increased interest costs on future fixed debt instruments and existing variable rate debt instruments, should market rates increase.
As at December 31, 2025, a hypothetical one percentage point change in interest rates on the Company's floating rate debt obligations outstanding is not material. In addition, the present value of the Company’s assets and liabilities will also vary with interest rate changes. To manage interest rate exposure, the Company may enter into forward rate agreements such as treasury rate locks or bond locks that protect against interest rate increases. The Company may also enter into swap agreements whereby one party agrees to pay a fixed rate of interest while the other party pays a floating rate. Contingent on the direction of interest rates, the Company may incur higher costs depending on the contracted rate.
The fair value of the Company’s fixed rate debt may fluctuate with changes in market interest rates. A hypothetical one percentage point decrease in interest rates as at December 31, 2025 would increase the fair value of the Company's debt as at December 31, 2025 by approximately $1.8 billion (December 31, 2024 - approximately $1.7 billion). Fair values of the Company’s fixed rate debt are estimated by considering the impact of the hypothetical interest rates on quoted market prices and current borrowing rates, but do not consider other factors that could impact actual results.
Information concerning market risks is supplemented in Item 8. Financial Statements and Supplementary Data, Note 18 Financial instruments.
58 / CPKC 2025 ANNUAL REPORT
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
| | | | | |
| Page |
| |
Report of Independent Registered Public Accounting Firm (Ernst & Young LLP, PCAOB ID: 1263) | |
| |
| Consolidated Statements of Income | |
| For the Years Ended December 31, 2025, 2024, and 2023 | |
| |
| Consolidated Statements of Comprehensive Income | |
| For the Years Ended December 31, 2025, 2024, and 2023 | |
| |
| Consolidated Balance Sheets | |
| As at December 31, 2025 and 2024 | |
| |
| Consolidated Statements of Cash Flows | |
| For the Years Ended December 31, 2025, 2024, and 2023 | |
| |
| Consolidated Statements of Changes in Equity | |
| For the Years Ended December 31, 2025, 2024, and 2023 | |
| |
| Notes to Consolidated Financial Statements | |
CPKC 2025 ANNUAL REPORT / 59
Report of Independent Registered Public Accounting Firm
To the Shareholders and the Board of Directors of Canadian Pacific Kansas City Limited
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheets of Canadian Pacific Kansas City Limited and its subsidiaries (the "Company") as of December 31, 2025 and 2024, the related consolidated statements of income, comprehensive income, changes in equity and cash flows, for each of the three years in the period ended December 31, 2025, and the related notes and financial statements schedule listed in the Index at Item 15 (collectively referred to as the "consolidated financial statements"). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company as at December 31, 2025 and 2024, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2025, in conformity with accounting principles generally accepted in the United States of America ("US GAAP").
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) ("PCAOB"), the Company's internal control over financial reporting as of December 31, 2025, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission framework (2013) and our report dated February 26, 2026, expressed an unqualified opinion thereon.
Basis for Opinion
These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company's financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matter
The critical audit matter communicated below is a matter arising from the current period audit of the financial statements that were communicated or required to be communicated to the Audit and Finance Committee and that: (1) relates to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgements. The communication of the critical audit matter does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the account or disclosures to which it relates.
Defined Benefit Pension
Description of the Matter
At December 31, 2025, the projected benefit obligation of the Company’s defined benefit pension plan was $9,820 million, of which the Canadian pension plans represent nearly all the combined pension obligations. As explained in Notes 2 and 23 to the consolidated financial statements, the discount rate used to determine the projected benefit obligation is based on blended market interest rates on high-quality debt instruments with matching cash flows.
Auditing the Canadian projected benefit obligation was complex and required the involvement of specialists due to the magnitude of the projected benefit obligation and judgement applied related to the discount rate used in the measurement process.
How We Addressed the Matter in Our Audit
To test the discount rate for the Canadian projected benefit obligation, our audit procedures included, among others, testing the Company’s internal controls over the assumptions and data used in the determination of the discount rate.
60 / CPKC 2025 ANNUAL REPORT
We assessed the competence and objectivity of the qualified actuary engaged by the Company to value the Canadian projected benefit obligation under ASC 715 ‘Compensation Retirement Benefits’.
We involved an actuarial specialist to assist with our procedures. We evaluated management’s methodology and actuarial assumptions with respect to the determination of the discount rate for the Canadian plans in accordance with actuarial principles and practices under Canadian actuarial standards of practice. We developed an independent estimate of the expected duration of the Canadian plans’ projected benefit cash flows and used other common methodologies to determine the discount rate for the Canadian plans, at the current measurement date, that reflects the maturity and duration of the Canadian expected benefit payments and compared those to the discount rate for the Canadian plans selected by management.
/s/ Ernst & Young LLP
Chartered Professional Accountants
Calgary, Canada
February 26, 2026
We have served as the Company's auditor since 2021.
CPKC 2025 ANNUAL REPORT / 61
CONSOLIDATED STATEMENTS OF INCOME
| | | | | | | | | | | |
| Year ended December 31 (in millions of Canadian dollars, except share and per share data) | 2025 | 2024 | 2023 |
Revenues (Note 4) | | | |
| Freight | $ | 14,776 | | $ | 14,223 | | $ | 12,281 | |
| Non-freight | 302 | | 323 | | 274 | |
| Total revenues | 15,078 | | 14,546 | | 12,555 | |
| Operating expenses | | | |
Compensation and benefits (Note 11, 23, 24) | 2,581 | | 2,565 | | 2,332 | |
| Fuel | 1,731 | | 1,802 | | 1,681 | |
| Materials | 474 | | 406 | | 346 | |
| Equipment rents | 408 | | 347 | | 277 | |
Depreciation and amortization (Note 13, 15) | 2,019 | | 1,900 | | 1,543 | |
Purchased services and other (Note 26) | 2,256 | | 2,347 | | 1,988 | |
| Total operating expenses | 9,469 | | 9,367 | | 8,167 | |
| Operating income | 5,609 | | 5,179 | | 4,388 | |
Equity earnings of Kansas City Southern (Note 11, 12) | — | | — | | (230) | |
| Other (income) expense (Note 5, 17, 18) | (1) | | (42) | | 52 | |
| Other components of net periodic benefit recovery (Note 23) | (415) | | (352) | | (327) | |
| Net interest expense | 876 | | 801 | | 771 | |
Remeasurement loss of Kansas City Southern (Note 11) | — | | — | | 7,175 | |
Gain on sale of equity investment (Note 6) | (333) | | — | | — | |
| Income (loss) before income tax expense (recovery) | 5,482 | | 4,772 | | (3,053) | |
| Current income tax expense | 1,174 | | 1,031 | | 909 | |
Deferred income tax expense (recovery) (Note 11) | 171 | | 28 | | (7,885) | |
Income tax expense (recovery) (Note 7) | 1,345 | | 1,059 | | (6,976) | |
| Net income | $ | 4,137 | | $ | 3,713 | | $ | 3,923 | |
| Net loss attributable to non-controlling interest | (4) | | (5) | | (4) | |
| Net income attributable to controlling shareholders | $ | 4,141 | | $ | 3,718 | | $ | 3,927 | |
Earnings per share (Note 8) | | | |
| Basic earnings per share | $ | 4.52 | | $ | 3.98 | | $ | 4.22 | |
| Diluted earnings per share | $ | 4.51 | | $ | 3.98 | | $ | 4.21 | |
Weighted-average number of shares (millions) (Note 8) | | | |
| Basic | 916.2 | | 933.0 | | 931.3 | |
| Diluted | 917.1 | | 934.6 | | 933.7 | |
See Notes to Consolidated Financial Statements.
62 / CPKC 2025 ANNUAL REPORT
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
| | | | | | | | | | | |
| Year ended December 31 (in millions of Canadian dollars) | 2025 | 2024 | 2023 |
| Net income | $ | 4,137 | | $ | 3,713 | | $ | 3,923 | |
| Net (loss) gain in foreign currency translation adjustments, net of hedging activities | (1,601) | | 2,622 | | (655) | |
| Change in derivatives designated as cash flow hedges | (1) | | 6 | | 7 | |
| Change in pension and post-retirement defined benefit plans | 185 | | 979 | | (73) | |
| Other comprehensive income (loss) from equity investees | 7 | | (8) | | 7 | |
| Other comprehensive (loss) income before income taxes | (1,410) | | 3,599 | | (714) | |
| Income tax expense on above items | (80) | | (219) | | (4) | |
| Other comprehensive (loss) income | (1,490) | | 3,380 | | (718) | |
| Comprehensive income | $ | 2,647 | | $ | 7,093 | | $ | 3,205 | |
| Comprehensive (loss) income attributable to non-controlling interest | (52) | | 77 | | (13) | |
| Comprehensive income attributable to controlling shareholders | $ | 2,699 | | $ | 7,016 | | $ | 3,218 | |
See Notes to Consolidated Financial Statements.
CPKC 2025 ANNUAL REPORT / 63
CONSOLIDATED BALANCE SHEETS
| | | | | | | | |
| As at December 31 (in millions of Canadian dollars, except Common Shares) | 2025 | 2024 |
| Assets | | |
| Current assets | | |
| Cash and cash equivalents | $ | 184 | | $ | 739 | |
| | |
Accounts receivable, net (Note 10) | 2,029 | | 1,968 | |
| | |
| Materials and supplies | 502 | | 457 | |
| Other current assets | 224 | | 220 | |
| 2,939 | | 3,384 | |
| Investments | 473 | | 586 | |
Properties (Note 13, 20) | 55,323 | | 56,024 | |
Goodwill (Note 11, 14) | 18,436 | | 19,350 | |
Intangible assets (Note 15) | 2,911 | | 3,146 | |
Pension asset (Note 23) | 5,129 | | 4,586 | |
Other assets (Note 20) | 734 | | 668 | |
| Total assets | $ | 85,945 | | $ | 87,744 | |
| Liabilities and equity | | |
| Current liabilities | | |
Accounts payable and accrued liabilities (Note 16, 20) | $ | 2,751 | | $ | 2,842 | |
Long-term debt maturing within one year (Note 17, 18, 20) | 3,240 | | 2,819 | |
| 5,991 | | 5,661 | |
Pension and other benefit liabilities (Note 23) | 537 | | 548 | |
Other long-term liabilities (Note 19, 20) | 815 | | 867 | |
Long-term debt (Note 17, 18, 20) | 19,948 | | 19,804 | |
Deferred income taxes (Note 7) | 11,829 | | 11,974 | |
| Total liabilities | 39,120 | | 38,854 | |
| Shareholders’ equity | | |
Share capital (Note 21) Authorized unlimited Common Shares without par value. Issued and outstanding are 897.6 million and 933.5 million as at December 31, 2025 and 2024, respectively. | 24,751 | | 25,689 | |
Authorized unlimited number of first and second Preferred Shares; none outstanding. | | |
| Additional paid-in capital | 105 | | 94 | |
Accumulated other comprehensive income (Note 9) | 1,238 | | 2,680 | |
| Retained earnings | 19,783 | | 19,429 | |
| 45,877 | | 47,892 | |
| Non-controlling interest | 948 | | 998 | |
| Total equity | 46,825 | | 48,890 | |
| Total liabilities and equity | $ | 85,945 | | $ | 87,744 | |
See Commitments and contingencies (Note 26).
See Notes to Consolidated Financial Statements.
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Approved on behalf of the Board: | | | | | | | | |
| | /s/ ISABELLE COURVILLE | | | /s/ JANET H. KENNEDY |
| | Isabelle Courville, Director, | | | Janet H. Kennedy, Director, |
| | Chair of the Board | | | Chair of the Audit and Finance Committee |
64 / CPKC 2025 ANNUAL REPORT
CONSOLIDATED STATEMENTS OF CASH FLOWS
| | | | | | | | | | | |
| Year ended December 31 (in millions of Canadian dollars) | 2025 | 2024 | 2023 |
| Operating activities | | | |
| Net income | $ | 4,137 | | $ | 3,713 | | $ | 3,923 | |
| Reconciliation of net income to cash provided by operating activities: | | | |
| Depreciation and amortization | 2,019 | | 1,900 | | 1,543 | |
| Deferred income tax expense (recovery) (Note 7) | 171 | | 28 | | (7,885) | |
| Pension recovery and funding (Note 23) | (367) | | (305) | | (306) | |
Equity earnings of Kansas City Southern (Note 11, 12) | — | | — | | (230) | |
Remeasurement loss of Kansas City Southern (Note 11) | — | | — | | 7,175 | |
Gain on sale of equity investment (Note 6) | (333) | | — | | — | |
Dividends from Kansas City Southern (Note 12) | — | | — | | 300 | |
Settlement of Mexican taxes (Note 7) | (12) | | (12) | | (135) | |
Settlement of foreign currency forward contracts (Note 18) | — | | (65) | | — | |
| Other operating activities, net | (110) | | (14) | | 60 | |
Change in non-cash working capital balances related to operations (Note 22) | (196) | | 24 | | (308) | |
| Net cash provided by operating activities | 5,309 | | 5,269 | | 4,137 | |
| Investing activities | | | |
| Additions to properties | (3,102) | | (2,825) | | (2,468) | |
| Additions to Meridian Speedway properties | (38) | | (38) | | (31) | |
| | | |
| | | |
| | | |
| Proceeds from sale of properties and other assets | 58 | | 64 | | 57 | |
Proceeds from sale of equity investment (Note 6) | 493 | | — | | — | |
Cash acquired on control of Kansas City Southern (Note 11) | — | | — | | 298 | |
Investment in government securities (Note 17) | — | | — | | (267) | |
Proceeds from settlement of government securities (Note 17) | — | | — | | 274 | |
| Other investing activities, net | (76) | | 3 | | (25) | |
| Net cash used in investing activities | (2,665) | | (2,796) | | (2,162) | |
| Financing activities | | | |
| Dividends paid | (796) | | (709) | | (707) | |
Issuance of Common Shares (Note 21) | 73 | | 69 | | 69 | |
Purchase of Common Shares (Note 21) | (3,942) | | — | | — | |
Repayment of long-term debt, excluding commercial paper (Note 17) | (951) | | (2,327) | | (2,395) | |
Issuance of long-term debt, excluding commercial paper (Note 17) | 3,102 | | — | | — | |
| | | |
| | | |
| Net (repayment) issuance of commercial paper (Note 17) | (346) | | 439 | | 1,095 | |
| Net (repayment) issuance in short-term borrowings (Note 17) | (278) | | 274 | | — | |
Acquisition-related financing fees | — | | — | | (17) | |
| Other financing activities, net | (8) | | 2 | | — | |
| Net cash used in financing activities | (3,146) | | (2,252) | | (1,955) | |
| Effect of foreign currency fluctuations on foreign-denominated cash and cash equivalents | (53) | | 54 | | (7) | |
| Cash position | | | |
| (Decrease) increase in cash and cash equivalents | (555) | | 275 | | 13 | |
| Cash and cash equivalents at beginning of period | 739 | | 464 | | 451 | |
| Cash and cash equivalents at end of year | $ | 184 | | $ | 739 | | $ | 464 | |
| | | |
| Supplemental disclosures of cash flow information: | | | |
| Income taxes paid | $ | 1,155 | | $ | 958 | | $ | 906 | |
| Interest paid | $ | 863 | | $ | 814 | | $ | 825 | |
See Notes to Consolidated Financial Statements.
CPKC 2025 ANNUAL REPORT / 65
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
| | | | | | | | | | | | | | | | | | | | | | | |
| (in millions of Canadian dollars, except per share data) | Share capital | Additional paid-in capital | Accumulated other comprehensive income (loss) | Retained earnings | Total shareholders’ equity | Non-controlling interest | Total equity |
| Balance as at December 31, 2022 | $ | 25,516 | | $ | 78 | | $ | 91 | | $ | 13,201 | | $ | 38,886 | | $ | — | | $ | 38,886 | |
| | | | | | | |
| | | | | | | |
| Net income (loss) | — | | — | | — | | 3,927 | | 3,927 | | (4) | | 3,923 | |
Other comprehensive loss (Note 9) | — | | — | | (709) | | — | | (709) | | (9) | | (718) | |
Dividends declared ($0.760 per share) | — | | — | | — | | (708) | | (708) | | — | | (708) | |
| Effect of stock-based compensation expense | — | | 27 | | — | | — | | 27 | | — | | 27 | |
Shares issued under stock option plan (Note 21) | 86 | | (17) | | — | | — | | 69 | | — | | 69 | |
Non-controlling interest in connection with business acquisition (Note 11) | — | | — | | — | | — | | — | | 932 | | 932 | |
| Balance as at December 31, 2023 | 25,602 | | 88 | | (618) | | 16,420 | | 41,492 | | 919 | | 42,411 | |
| | | | | | | |
| | | | | | | |
| Net income (loss) | — | | — | | — | | 3,718 | | 3,718 | | (5) | | 3,713 | |
| Contribution from non-controlling interest | — | | — | | — | | — | | — | | 2 | | 2 | |
Other comprehensive income (Note 9) | — | | — | | 3,298 | | — | | 3,298 | | 82 | | 3,380 | |
Dividends declared ($0.760 per share) | — | | — | | — | | (709) | | (709) | | — | | (709) | |
| Effect of stock-based compensation expense | — | | 24 | | — | | — | | 24 | | — | | 24 | |
| | | | | | | |
Shares issued under stock option plan (Note 21) | 87 | | (18) | | — | | — | | 69 | | — | | 69 | |
| | | | | | | |
| Balance as at December 31, 2024 | 25,689 | | 94 | | 2,680 | | 19,429 | | 47,892 | | 998 | | 48,890 | |
| Net income (loss) | — | | — | | — | | 4,141 | | 4,141 | | (4) | | 4,137 | |
| Contribution from non-controlling interest | — | | — | | — | | — | | — | | 2 | | 2 | |
Other comprehensive loss (Note 9) | — | | — | | (1,442) | | — | | (1,442) | | (48) | | (1,490) | |
Dividends declared ($0.874 per share) | — | | — | | — | | (796) | | (796) | | — | | (796) | |
| Effect of stock-based compensation expense | — | | 28 | | — | | — | | 28 | | — | | 28 | |
Common Shares repurchased (Note 21) | (1,028) | | — | | — | | (2,991) | | (4,019) | | — | | (4,019) | |
| | | | | | | |
Shares issued under stock option plan (Note 21) | 90 | | (17) | | — | | — | | 73 | | — | | 73 | |
| | | | | | | |
| Balance as at December 31, 2025 | $ | 24,751 | | $ | 105 | | $ | 1,238 | | $ | 19,783 | | $ | 45,877 | | $ | 948 | | $ | 46,825 | |
See Notes to Consolidated Financial Statements.
66 / CPKC 2025 ANNUAL REPORT
CANADIAN PACIFIC KANSAS CITY LIMITED
Notes to Consolidated Financial Statements
December 31, 2025
1. Description of the business
Canadian Pacific Kansas City Limited ("CPKC" or the "Company") owns and operates a transcontinental freight railway spanning Canada, the United States ("U.S."), and Mexico. CPKC provides rail and intermodal transportation services over a network of approximately 20,000 miles, serving principal business centres across Canada, the U.S., and Mexico. The Company transports bulk commodities, merchandise freight, and intermodal traffic. CPKC's Common Shares ("Common Shares") trade on the Toronto Stock Exchange and New York Stock Exchange under the symbol "CP".
On April 14, 2023 (the "Control Date"), Canadian Pacific Railway Limited ("CPRL") assumed control of Kansas City Southern ("KCS") and changed its name to Canadian Pacific Kansas City Limited. The Company's Consolidated Financial Statements include KCS as a consolidated subsidiary from April 14, 2023. For the period beginning on January 1, 2023 and ending on April 13, 2023, the Company's 100% interest in KCS was accounted for and reported as an equity-method investment (see Notes 11 and 12).
2. Summary of significant accounting policies
Basis of presentation
The Company's Consolidated Financial Statements are prepared in accordance with accounting principles generally accepted in the U.S. ("GAAP"). Amounts are expressed in Canadian dollars, unless otherwise noted.
Use of estimates, assumptions, and judgements
The preparation of financial statements in conformity with GAAP requires management to make estimates, assumptions, and judgements that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts and classification of revenues, expenses, and other income items during the reporting period. These estimates, assumptions, and judgements are based on management's best knowledge of current events, actions, and conditions. Actual results could differ. Critical estimates, assumptions, and judgements used in the preparation of the Company's Consolidated Financial Statements relate to:
•Deferred income taxes (Note 7);
•Properties (Note 13);
•Goodwill (Note 14);
•Intangible assets (Note 15);
•Pensions and other benefits (Note 23); and
•Contingent liabilities (Notes 19 and 26).
Principles of consolidation
The Company's Consolidated Financial Statements include the accounts of the Company's subsidiaries from the date control was assumed. Intercompany accounts and transactions are eliminated. Third-party ownership interest in one of the Company's subsidiaries is presented in the Company's Consolidated Financial Statements as activities and amounts attributable to non-controlling interest.
Revenues
Revenues are primarily derived from the provision of freight rail transportation services. Non-freight revenues are primarily derived from passenger service operators, switching fees, and logistics services, and also from leasing land and other property.
Revenues are recognized when promised services are delivered and obligations under the terms of a contract with a customer are satisfied. Revenues are measured as the amount of consideration the Company expects to receive in exchange for providing services. In the normal course of business, the Company does not generate material revenues from acting as an agent for other entities. Revenues are presented net of taxes collected from customers and remitted to governmental authorities.
CPKC 2025 ANNUAL REPORT / 67
Freight revenues
The Company has master service agreements with customers which establish pricing, terms and conditions for future freight services the Company will provide when service requests or bills of lading are received from those customers. Each bill of lading or service request is a distinct performance obligation. Transaction prices are generally determined when bills of lading or service requests are initiated and are allocated to distinct performance obligations based on estimated standalone selling prices which are determined based on observable fair market values. The Company also provides freight transportation services to customers at published rates established in public tariff agreements. In those arrangements, a performance obligation is triggered at the time the freight transportation services are ordered by the customer.
Freight revenues are recognized over time as transportation services are provided and obligations under the terms of a contract with a customer are satisfied. Inputs are used to measure the percentage of completion towards satisfaction of performance obligations. Progress is measured based on elapsed freight transit time relative to total expected freight transit time from origination to destination. Performance obligations not fully satisfied as at the balance sheet date are generally expected to be satisfied in the following reporting period. Contract liabilities represent payments received for performance obligations not yet satisfied. The short duration over which freight rail services are delivered generally means that there is an immaterial value of outstanding performance obligations and contract liabilities as at the balance sheet date.
Certain customer arrangements include variable consideration in the form of rebates, discounts, or incentives. The expected value method is used to estimate the amount of variable consideration to allocate to performance obligations as they are satisfied. Volume rebates are accrued based on estimated volumes and contract terms and recognized as a reduction of freight revenues as the related freight services are provided. Customer incentives are amortized over the term of the related service agreement.
Customers are invoiced when a bill of lading or service request is processed. Payment for services are due when performance obligations are satisfied. Amounts outstanding as at the balance sheet date are generally collected in the following reporting period. Performance obligations not fully satisfied as at the balance sheet date are generally expected to be satisfied in the following reporting period.
Income taxes
The Company follows the asset and liability method of accounting for income taxes. Under this method, a deferred income tax asset or liability is determined based on the difference between the financial reporting and tax basis of the asset or liability, using enacted tax rates and laws that will be in effect when the difference is expected to reverse. The change in the net deferred income tax asset or liability is included in the computation of "Net income" and "Other comprehensive income (loss)". The effect of changes in income tax rates on deferred income tax assets and liabilities are recognized in the Company's Consolidated Statements of Income in the reporting period that the change occurs.
The Company records a valuation allowance to reduce deferred income tax assets if it is more likely than not, based on available evidence about future events, that some or all of the deferred income tax assets will not be realized.
The Company recognizes the tax benefit from an uncertain tax position only if it is more likely than not that the tax position will be sustained upon examination by taxing authorities based on the technical merits of the position. The tax benefit is measured based on the largest benefit that has a greater than 50% likelihood of being realized upon ultimate settlement. A liability for "unrecognized tax benefits" is recorded for any tax benefits claimed in the Company’s tax returns that do not have a greater than 50% likelihood of being realized upon ultimate settlement.
Investment and other similar tax credits are initially recognized in "Deferred income taxes" on the Company's Consolidated Balance Sheets and subsequently recognized in "Deferred income tax expense (recovery)" on the Company's Consolidated Statements of Income over the useful life of the related property.
Earnings per share
Basic earnings per share is calculated using the weighted-average number of the Company's Common Shares outstanding during the year. Diluted earnings per share is calculated using the treasury stock method for determining the dilutive effect of Common Shares issuable upon exercise of outstanding stock options.
Equity method investments
The Company's investments in entities over which it can exercise significant influence or has joint control are accounted for using the equity method. Equity-method investments are initially recognized on the Company's Consolidated Balance Sheets at cost. Subsequently, the carrying amounts of these investments are adjusted to reflect:
•the Company's share of the investments' income or losses, and comprehensive income or losses, based on the Company's share of their common stock and in-substance common stock;
•depreciation, amortization, or accretion related to any basis differences identified at the time the investments were initially recognized;
•dividends and distributions received;
•other-than-temporary impairments; and
68 / CPKC 2025 ANNUAL REPORT
•the effects of any intra-entity income or losses and capital transactions.
Distributions from equity-method investments are classified on the Company's Consolidated Statements of Cash Flows according to the nature of the activities that generated the distributions.
If the Company acquires control of an equity-method investment, it stops accounting for the investment using the equity method. The investment is remeasured to fair value as of the date control was assumed, and any gain or loss is recognized in the Company's Consolidated Statements of Income. Any amounts in "Accumulated other comprehensive income" ("AOCI") related to the investment are reclassified and included in the calculation of the gain or loss. Any gain or loss on the settlement of a pre-existing relationship between the Company and the investment is recognized in the Company's Consolidated Statements of Income, separately from the business acquisition.
Business acquisitions
Management makes estimates and assumptions to determine the fair values of assets acquired and liabilities and non-controlling interest assumed in a business combination at the acquisition date. Such estimates and assumptions are inherently uncertain and subject to refinement. During the measurement period, the Company may adjust any provisional amounts reported on the acquisition date if additional information is obtained about facts and circumstances that existed that, if known, would have affected their measurement on that date. Adjustments to provisional amounts are recognized with corresponding adjustments to "Goodwill".
If the acquisition-date fair value of an asset or liability arising from pre-acquisition contingencies cannot be determined as of the acquisition date or during the measurement period, the estimated amount of the asset or liability is recognized if it is probable that the asset existed or the liability had been incurred as of the acquisition date based on information available prior to the end of the measurement period and the amount of the asset or liability can be reasonably estimated. The measurement period ends at the earlier of the date that the necessary information about the facts and circumstances that existed as of the acquisition date concerning the provisional amounts is obtained, or one year after the acquisition date.
Foreign currency translation
Foreign currency transactions
Foreign currency transactions are denominated in currencies other than the Company's functional currency, which is the Canadian dollar. Transactions denominated in foreign currencies are translated to the functional currency using the foreign exchange ("FX") rate prevailing on the day of the transaction. Monetary assets and liabilities denominated in foreign currencies are remeasured to the functional currency using the exchange rate in effect as at the balance sheet date. FX gains and losses resulting from the translation of monetary assets and liabilities are recognized in income in the reporting period they arise.
Foreign operations
FX gains and losses arising from the translation of the Company's foreign subsidiaries' and equity-method investees' functional currencies to Canadian currency presentation are recognized in "Other comprehensive income (loss)" and recognized in the Company's Consolidated Statements of Income upon the sale of the foreign operation. Asset and liability accounts are translated at the exchange rates in effect as at the balance sheet date, and revenues and expenses are translated using monthly average exchange rates.
U.S. dollar-denominated long-term debt, finance lease obligations, short-term borrowings, and operating lease liabilities are designated as hedges of the Company's net investment in foreign subsidiaries and foreign equity-method investees. Accordingly, unrealized gains and losses arising from the translation of the designated U.S. dollar-denominated long-term debt, finance lease obligations, and operating lease liabilities are offset against gains and losses arising from the translation of the Company's foreign operations' accounts in "Other comprehensive income (loss)".
Cash and cash equivalents
Cash and cash equivalents include highly liquid investments with original maturities of less than three months.
Accounts receivable, net
Accounts receivable are recorded at cost, net of an allowance for expected credit losses. The allowance for expected credit losses is estimated based on relevant information about historical credit loss experience of receivables with similar risk characteristics, current conditions, and forecasts of future conditions expected to affect collectability.
Accounts receivable are written off against the allowance for credit losses when it is probable that the remaining contractual payments will not be collected. Subsequent recoveries of amounts previously written off are credited to income in the reporting period they are recovered.
CPKC 2025 ANNUAL REPORT / 69
Materials and supplies
Materials and supplies, including fuel and parts used in the repair and maintenance of track structures, equipment, locomotives, and freight cars, are measured at the lower of average cost or net realizable value.
Properties
Properties are reported at historical cost, less accumulated depreciation or amortization and any impairment. The Company reviews properties for impairment when changes in circumstances indicate that their carrying amount may not be recoverable. If the estimated future undiscounted cash flows are less than the carrying amount, the carrying amount is reduced to the estimated fair values, measured using discounted cash flows, and a corresponding impairment loss is recognized in the Company's Consolidated Statements of Income.
Additions and betterments
For property additions and betterments, the Company capitalizes all costs necessary to make the assets ready for their intended use.
A large amount of the Company's capital expenditures are for self-constructed properties, both new and the replacement of existing properties. Self-constructed assets are initially recorded at cost, including direct costs, attributable indirect costs, overheads, and carrying costs:
•direct costs include labour, purchased services, materials and equipment, project supervision costs, and fringe benefits.
•attributable indirect costs mainly include costs associated with work trains, material distribution, highway vehicles, and work equipment.
•overheads primarily relate to engineering department costs of planning, designing, and administering the capital projects, which are allocated to projects using a measure consistent with the nature of the cost, based on cost studies.
The Company capitalizes costs incurred for replacements or betterments that enhance the service potential or extend the useful life of properties, when the expenditures exceed minimum physical and financial thresholds:
•the cost of ballast programs, including undercutting, shoulder ballasting, and renewal programs that form part of the annual track program are capitalized because the work and related added ballast material significantly improves drainage, which in turn extends the life of ties and other track materials. The cost of ballast programs are tracked separately from the underlying assets and depreciated over the estimated period to the next similar ballast program. Spot replacement of ballast is considered a repair, which is expensed as incurred.
•significant freight car refurbishments, locomotive overhauls, and other capital improvements that enhance service potential or extend useful life are capitalized.
•replacement project costs, including dismantling costs, are expensed or capitalized based on studies of the activities performed in the projects.
Costs to repair or maintain the service potential of properties are expensed.
The Company also capitalizes development costs for major new computer systems.
Depreciation
The Company primarily uses the group method of depreciation, in which properties with similar characteristics, use, and expected lives are allocated to asset groups:
•the asset groups are depreciated on a straight-line basis reflecting their expected economic lives, using composite depreciation rates. All track assets are depreciated using a straight-line method which recognizes the value of the asset consumed as a percentage of the whole life of the asset.
•composite depreciation rates are established through depreciation studies, which are regular, detailed reviews, performed by asset group, of service lives, salvage values, accumulated depreciation, and other related matters.
•the depreciation studies also estimate accumulated depreciation surpluses or deficiencies for each asset group, which are amortized over the remaining life of the respective asset group.
•when depreciable property is retired or otherwise disposed in the normal course of business, its life generally approximates its expected useful life as determined in the depreciation studies. For this reason, under group depreciation, a gain or loss on disposal is not recognized. Instead, the asset's net book value, less net salvage proceeds, is charged to accumulated depreciation.
•for certain asset groups, the historical cost of the asset is separately recorded in the Company's property records. This amount is retired from the property records upon retirement of the asset. For assets for which the historical cost cannot be separately identified, the asset's gross book value to be retired is estimated using an indexation methodology, whereby the retired property's current replacement cost is indexed to its estimated year of installation, or a first-in, first-out approach, or statistical analysis. The Company uses indices that closely correlate to the principal costs of the assets.
•when removal costs exceed the property's salvage value and removal is not a legal obligation, the removal costs are charged to income when the property is retired.
•for the disposal of larger groups of depreciable assets that are unusual and were not considered in the Company's depreciation studies, a gain or loss is recognized for the difference between the net proceeds and the net book value of the assets sold or retired. The accumulated depreciation that is derecognized includes asset-specific accumulated depreciation, when known, or an appropriate portion of the accumulated depreciation recorded for the relevant asset class as a whole, calculated using a cost-based allocation.
70 / CPKC 2025 ANNUAL REPORT
Concession assets
CPKC holds a concession from the Mexican government which authorizes the Company to provide freight transportation services over certain rail lines, including the use of all related track and other assets necessary for the rail lines' operations (the "Concession"). The Concession term ends in June 2047, but is renewable under certain conditions, for additional periods, each up to 50 years.
The underlying tangible assets that the Concession provides the Company with the right to use are capitalized in "Properties" and depreciated, using the group method, over the lesser of the expected Concession term, which includes one renewal period of 50 years, or the estimated useful life of the underlying asset groups. The intangible rights granted under the Concession are amortized over the expected term of the Concession.
Finance lease right-of-use ("ROU") assets
Finance lease ROU assets recognized in "Properties" are amortized to the earlier of the end of the useful life of the ROU asset or the end of the lease term.
Government assistance
The Company recognizes government assistance from various levels of governments and government agencies when there is reasonable assurance that the assistance will be received. Government assistance in connection with the acquisition or construction of properties sometimes includes conditions which, if not met within a certain period of time, may require repayment of some or all of the assistance received. It is the Company's intention to comply with all conditions imposed by the terms of government assistance accepted. Government assistance received or receivable related to property is recorded as a reduction of the cost of the property and amortized over the same period as the related assets are depreciated.
Goodwill
Goodwill represents the excess of the purchase price over the fair value of identifiable net assets upon acquisition of a business. The carrying value of goodwill, which is not amortized, is assessed for impairment annually, or more frequently if events or changes in circumstances arise that suggest it may be impaired. The Company's annual review of goodwill is performed in the fourth quarter, on the October 1 balance.
The Company first assesses qualitative factors, including, but not limited to, economic, market, and industry conditions, the reporting unit's overall financial performance, and events such as notable changes in management or customers. If the qualitative assessment indicates that it is more likely than not that the fair value of the reporting unit is less than its carrying value, a quantitative assessment is undertaken. The quantitative assessment is a comparison of the reporting unit's carrying value and fair value. The reporting unit's fair value is defined as the price expected to be received if it was sold in an orderly transaction between market participants. It is determined based on pre-tax discounted cash flows that reflect management's best estimates of the time value of money and risks specific to the reporting unit and its assets. If the carrying value of the reporting unit, including goodwill, exceeds its fair value, an impairment is recognized, measured at the amount by which the reporting unit's carrying value exceeds its fair value.
Intangible assets
Intangible assets with finite useful lives, consisting primarily of customer contracts, customer relationships, and favourable leases, are amortized on a straight-line basis over their estimated useful lives, with any changes in useful life estimates adjusted prospectively. If events or circumstances indicate that a finite-lived intangible asset's carrying amount may not be recoverable, then an impairment loss is recognized for the excess of its carrying amount over its fair value, determined using pre-tax discounted cash flows.
Intangible assets with indefinite useful lives are primarily trackage rights that are expected to generate cash flows indefinitely. They are not amortized but are tested for impairment at least annually, or sooner if conditions warrant. Impairment is measured as the excess of the asset's carrying amount over its fair value, determined using pre-tax discounted cash flows.
Financial instruments
Financial instruments are contracts that give rise to a financial asset of one party and a financial liability or equity instrument of another party. Financial instruments are recognized initially at fair value, which is the amount of consideration that would be agreed upon in an arm’s-length transaction between willing parties.
Cash and cash equivalents are reported at amounts that approximate fair value. Accounts receivable and investments consisting of loans and receivables are subsequently measured at amortized cost, using the effective interest method. Accounts payable and accrued liabilities, other long-term liabilities, and long-term debt are also subsequently measured at amortized cost.
CPKC 2025 ANNUAL REPORT / 71
Derivative financial instruments
Derivative financial instruments may be used from time to time to manage the Company's exposure to changes in FX rates, interest rates, fuel prices, and certain compensation tied to the Company's Common Share price. When derivative instruments are used in hedging relationships, the Company identifies, designates, and documents those hedging transactions and regularly tests the transactions to demonstrate effectiveness in order to continue hedge accounting.
Derivative instruments are classified as held-for-trading and recorded at fair value on the Company's Consolidated Balance Sheets as current or non-current assets or liabilities depending on the timing of settlements and the resulting cash flows associated with the instruments. Any changes in the fair values of derivatives that are not designated as hedges are recognized in the Company's Consolidated Statements of Income in the reporting period the change occurs.
For fair value hedges, changes in the fair value of the hedging instrument are recognized in the Company's Consolidated Statements of Income, along with changes in the fair value of the hedged risk of the asset or liability that is designated as part of the hedging relationship.
For designated cash flow hedges, changes in the fair value of the hedging instrument are recognized in "Other comprehensive income (loss)" and reclassified to the Company's Consolidated Statements of Income when the hedged item impacts income. If a derivative instrument designated as a cash flow hedge ceases to be effective or is terminated, hedge accounting is discontinued and the gain or loss at that date is deferred in "Other comprehensive income (loss)" and recognized in the Company's Consolidated Statements of Income concurrently with the related transaction. If an anticipated hedged transaction is no longer probable, the gain or loss is immediately recognized. Subsequent gains and losses from derivative instruments for which hedge accounting has been discontinued are recognized in the reporting period in which they occur.
Cash flows relating to derivative instruments designated as hedges are included in the same category as the related hedged items on the Company's Consolidated Statements of Cash Flows.
Leases
The Company leases rolling stock, buildings, vehicles, railway equipment and roadway machines. Lease liabilities and ROU assets are recognized on the Company's Consolidated Balance Sheets for finance leases and operating leases with fixed terms and in-substance fixed terms:
•ROU assets and lease liabilities are recognized on the lease commencement date at the present value of the future lease payments over the lease term. Lease payments include fixed and variable payments that are based on an index or a rate. If the rate implicit in the lease is not readily determinable, the Company uses internal incremental secured borrowing rates for a comparable tenor and in the same currency at the lease commencement date to determine the present value of lease payments.
•certain leases of rolling stock and roadway machines are fully variable or contain both fixed and variable components. Variable components are dependent on the hours and miles that the underlying equipment has been used. Fixed-term, short-term, and variable operating lease costs are recognized in "Equipment rents" and "Purchased services and other" in the Company's Consolidated Statements of Income.
•components of finance lease costs are recognized in "Depreciation and amortization" and "Net interest expense" in the Company's Consolidated Statements of Income.
•ROU assets are adjusted for lease prepayments, initial direct costs, and lease incentives.
•lease terms include periods associated with options to extend or exclude periods associated with termination options when the Company is reasonably certain of exercising such options.
•non-lease components are accounted for separately from lease components of roadway machine and fleet vehicle lease contracts. Otherwise, lease and non-lease components are combined and accounted as a single lease component.
Leases with terms of 12 months or less that do not contain an option to purchase the underlying asset at the end of the lease term that the Company intends to exercise are not recognized on the Company's Consolidated Balance Sheets; lease payments are recognized as expenses in the Company's Consolidated Statements of Income on a straight-line basis over the lease term.
Provision for environmental remediation
Environmental remediation accruals, covering site-specific remediation programs, are recorded on an undiscounted basis unless a reliably determinable estimate of the amount and timing of costs can be established. The accruals are recorded when the costs to remediate are probable and can be reasonably estimated. Certain future costs to monitor sites are discounted at an adjusted risk-free rate. Provisions for environmental remediation costs are recognized in "Other long-term liabilities", except for the current portion, which is recognized in "Accounts payable and accrued liabilities".
Pensions and other benefits
Obligations and net periodic benefit (recovery) cost for the Company's defined benefit pension plans are actuarially determined using the projected benefit method, pro-rated over the credited service periods of employees. This method incorporates management’s best estimates of actuarial assumptions, such as discount rates, salary and other cost escalations, employees' retirement ages and mortality. The discount rates are based on blended market interest rates on high-quality debt instruments with matching cash flows.
72 / CPKC 2025 ANNUAL REPORT
Plan assets are measured at fair value. The expected return on plan assets is calculated using market-related asset values, developed from a five-year average of adjusted market values for the fund’s public equity securities and absolute return strategies, plus the market value of the fund’s other asset classes, subject to the market-related asset value not being greater than 120% nor less than 80% of the market value.
Actuarial gains and losses arise from the difference between the actual and expected return on plan assets, and changes in the measurement of the benefit obligation. Periodic net actuarial gains and losses and prior service costs are accumulated and presented as a component of AOCI on the Company's Consolidated Balance Sheets.
Obligations and net periodic benefit (recovery) cost for the Company's other post-retirement and post-employment benefits are actuarially determined on a similar basis.
The funded status of the Company's defined benefit pension plans, measured for each plan as the difference between the fair value of the plan's assets and projected benefit obligation, is reported on the Company's Consolidated Balance Sheets.
Components of net periodic benefit (recovery) cost recognized in "Operating income" in the Company's Consolidated Statements of Income include:
•current service costs for defined benefit pension and post-retirement benefits, and the Company's contributions to defined contribution pension plans, which are recognized in "Compensation and benefits" expense; and
•current service costs for self-insured workers' compensation and long-term disability benefits, which are recognized in "Purchased services and other" expense.
Other components of net periodic benefit recovery (cost) recognized outside of "Operating income" in the Company's Consolidated Statements of Income are:
•interest cost on benefit obligation;
•expected return on plan assets;
•recognition of net actuarial gains and losses in excess of 10% of the greater of the projected benefit obligation and the market-related value of pension plan assets, over the expected average remaining service period of the plan's active employee group (approximately 13 years);
•amortization of prior service costs arising from collectively bargained amendments to pension plan benefit provisions (over the term of the applicable union agreement) and from all other sources (over the expected average remaining service period of active employees who are expected to receive benefits under the plan at the date of the amendment);
•gains and losses on post-employment benefits that do not vest or accumulate, including certain workers' compensation and long-term disability benefits in Canada; and
•the effects of special termination benefits.
Stock-based compensation
Stock options
The cost of awards of equity-settled employee stock options is measured based on their grant date fair values. "Compensation and benefits" expense, with a corresponding increase to "Additional paid-in capital" in "Shareholders' equity", is recognized over the shorter of the vesting period or the period from the grant date to the date the employee becomes eligible to retire. The grant date fair value is determined using the Black-Scholes option-pricing model. Forfeitures are estimated at the grant date, and changes in the estimate of forfeitures in subsequent reporting periods are recognized as adjustments to "Compensation and benefits" expense in the reporting period that the change in estimate occurs. As stock options are exercised, the related amount accumulated in "Additional paid-in capital" is reclassified to "Share Capital" and the proceeds are recognized in "Share Capital".
Share units
The Company also issues cash-settled awards, including deferred share units ("DSUs"), performance share units ("PSUs") and performance deferred share units ("PDSUs"), for which a liability is remeasured each financial reporting period until settlement.
For DSUs, "Compensation and benefits" expense is recognized over the shorter of the vesting term, or the period from the grant date to the date the employee is eligible to retire, based on the number of units outstanding and the closing price of CPKC's Common Shares on the reporting date. For PSUs and PDSUs, fair values are recognized for units that are probable of vesting, based on forecasted performance factors, and "Compensation and benefits" expense is recognized over the performance period. Forfeitures of share units are estimated at the grant date, and changes in the estimate of forfeitures in subsequent periods are recognized as adjustments to "Compensation and benefits" expense in the period that the change in estimate occurs.
Share purchase plan
The Company's contributions to the employee share purchase plan gives rise to compensation expense that is recognized at the issue price and recognized as "Compensation and benefits" expense over a one year vesting period.
CPKC 2025 ANNUAL REPORT / 73
3. Accounting changes
Accounting pronouncements that became effective during the reporting period did not materially change the reported amounts of "Operating income", "Net income", or "Earnings per share".
Recently issued accounting standards that will become effective in future reporting periods are not expected to have a material impact on the Company's Consolidated Financial Statements when they are adopted.
4. Revenues
The following table presents disaggregated information about the Company’s revenues from contracts with customers by major source:
| | | | | | | | | | | |
| For the year ended December 31 (in millions of Canadian dollars) | 2025 | | 2024 | 2023 | |
| Grain | $ | 3,217 | | $ | 3,012 | | $ | 2,496 | |
| Coal | 1,025 | | 943 | | 859 | |
| Potash | 640 | | 614 | | 566 | |
| Fertilizers and sulphur | 423 | | 406 | | 385 | |
| Forest products | 792 | | 816 | | 696 | |
| Energy, chemicals and plastics | 2,898 | | 2,851 | | 2,301 | |
| Metals, minerals and consumer products | 1,792 | | 1,777 | | 1,579 | |
| Automotive | 1,310 | | 1,280 | | 934 | |
| Intermodal | 2,679 | | 2,524 | | 2,465 | |
| Total freight revenues | 14,776 | | 14,223 | | 12,281 | |
| Non-freight excluding leasing revenues | 193 | | 191 | | 161 | |
| Revenues from contracts with customers | 14,969 | | 14,414 | | 12,442 | |
| Leasing revenues | 109 | | 132 | | 113 | |
| Total revenues | $ | 15,078 | | $ | 14,546 | | $ | 12,555 | |
Contract liabilities
Contract liabilities represent payments received for performance obligations not yet satisfied. They are presented within "Accounts payable and accrued liabilities" and "Other long-term liabilities" on the Company's Consolidated Balance Sheets. As of December 31, 2025 and 2024, there were no material contract liabilities.
5. Other (income) expense
| | | | | | | | | | | |
| For the year ended December 31 (in millions of Canadian dollars) | 2025 | 2024 | 2023 |
Loss on foreign currency forward contract (Note 18) | $ | — | | $ | 4 | | $ | 39 | |
| Other FX gains | (14) | | (6) | | (12) | |
Acquisition-related costs | — | | — | | 6 | |
| Gain on debt repurchases (Note 17) | — | | (22) | | — | |
| Other | 13 | | (18) | | 19 | |
| Other (income) expense | $ | (1) | | $ | (42) | | $ | 52 | |
74 / CPKC 2025 ANNUAL REPORT
6. Gain on sale of equity investment
On April 1, 2025, CPKC sold its 50% equity method investment in the Panama Canal Railway Company to APM Terminals Panama Rail LP ("APM Terminals"), a subsidiary of A.P. Moller-Maersk A/S, for gross proceeds of U.S. $350 million. After finalizing purchase price adjustments for cash acquired and debt and net working capital assumed by APM Terminals, the Company received cash consideration of U.S. $344 million ($493 million) and recognized a pre-tax gain of U.S. $232 million ($333 million) in "Gain on sale of equity investment”. The after-tax gain was U.S. $177 million ($256 million).
7. Income taxes
The following is a summary of the major components of the Company’s income tax expense (recovery):
| | | | | | | | | | | |
| For the year ended December 31 (in millions of Canadian dollars) | 2025 | 2024 | 2023 |
| Current income tax expense | $ | 1,174 | | $ | 1,031 | | $ | 909 | |
| Deferred income tax expense (recovery) | | | |
Reversal of outside basis deferred income tax (Note 11) | — | | — | | (7,832) | |
| Origination and reversal of temporary differences | 214 | | 65 | | 53 | |
| Effect of tax rate decrease | (7) | | (70) | | (72) | |
Effect of hedge of net investment in foreign subsidiaries and equity-method investees (Note 9) | (31) | | 36 | | (22) | |
| Other | (5) | | (3) | | (12) | |
| Total deferred income tax expense (recovery) | 171 | | 28 | | (7,885) | |
| Total income tax expense (recovery) | $ | 1,345 | | $ | 1,059 | | $ | (6,976) | |
| | | |
| Income (loss) before income tax expense (recovery) | | | |
| Canada | $ | 2,495 | | $ | 2,426 | | $ | 2,359 | |
| Foreign | 2,987 | | 2,346 | | (5,412) | |
| Total income (loss) before income tax expense (recovery) | 5,482 | | 4,772 | | (3,053) | |
| Income tax expense (recovery) | | | |
| Current | | | |
| Canada | 369 | | 409 | | 377 | |
| Foreign | 805 | | 622 | | 532 | |
| Total current income tax expense | 1,174 | | 1,031 | | 909 | |
| Deferred | | | |
| Canada | 286 | | 206 | | 238 | |
| Foreign | (115) | | (178) | | (8,123) | |
| Total deferred income tax expense (recovery) | 171 | | 28 | | (7,885) | |
| Total income tax expense (recovery) | 1,345 | | 1,059 | | (6,976) | |
Canada - Federal(1) | 379 | | — | | — | |
Canada - Provincial(1) | 276 | | — | | — | |
| Foreign | 690 | | — | | — | |
| Total income tax expense (recovery) | $ | 1,345 | | $ | 1,059 | | $ | (6,976) | |
(1) Disaggregation of domestic federal and provincial income tax expense in accordance with the prospective adoption of Accounting Standards Update ("ASU") 2023-09 Income Taxes (Topic 740): Improvements to Income Tax Disclosures effective January 1, 2025.
CPKC 2025 ANNUAL REPORT / 75
The provision for deferred income taxes arises from temporary differences in the carrying values of assets and liabilities for financial statement and income tax purposes and the effect of loss carryforwards. The items comprising the deferred income tax assets and liabilities are as follows:
| | | | | | | | |
| As at December 31 (in millions of Canadian dollars) | 2025 | 2024 |
| Deferred income tax assets | | |
| Tax losses and other attributes carried forward | $ | 290 | | $ | 298 | |
| Liabilities carrying value in excess of tax basis | 259 | | 300 | |
| Environmental remediation costs | 47 | | 50 | |
| Unrealized foreign exchange losses | 26 | | 57 | |
| Other | 17 | | 10 | |
| | |
| | |
| Total deferred income tax assets | 639 | | 715 | |
| Less: Valuation allowance | (38) | | (57) | |
| Total net deferred income tax assets | $ | 601 | | $ | 658 | |
| Deferred income tax liabilities | | |
| | |
| Properties carrying value in excess of tax basis | 9,910 | | 10,155 | |
| Pensions carrying value in excess of tax basis | 1,228 | | 1,084 | |
| | |
| Intangibles carrying value in excess of tax basis | 764 | | 824 | |
| Investments carrying value in excess of tax basis | 452 | | 498 | |
| Other | 76 | | 71 | |
| Total deferred income tax liabilities | 12,430 | | 12,632 | |
| Total net deferred income tax liabilities | $ | 11,829 | | $ | 11,974 | |
76 / CPKC 2025 ANNUAL REPORT
The Company’s consolidated effective tax rate differs from the expected Canadian federal statutory tax rate. Expected income tax expense at the Canadian federal statutory rate is reconciled to income tax expense as follows for 2025(1):
| | | | | | | | |
| For the year ended December 31 (in millions of Canadian dollars, except percentage) | 2025 |
Canadian federal statutory income tax rate(2) | $ | 822 | | 15.00 | % |
Provincial tax effects(3) | 276 | | 5.03 | % |
| Foreign tax effects | | |
| United States | | |
| Statutory rate difference between the United States and Canada | 65 | | 1.19 | % |
| State and local income taxes | 43 | | 0.78 | % |
| Tax credits | (51) | | (0.93) | % |
| Other | 10 | | 0.18 | % |
| Mexico | | |
| Statutory rate difference between Mexico and Canada | 158 | | 2.88 | % |
Inflation(4) | (48) | | (0.88) | % |
| Other | 33 | | 0.60 | % |
| Switzerland | | |
| Statutory rate difference between Switzerland and Canada | (52) | | (0.95) | % |
| Cantonal and local income taxes | 27 | | 0.49 | % |
| Other | 34 | | 0.62 | % |
| Other jurisdictions | 25 | | 0.46 | % |
| Nontaxable or nondeductible items | 11 | | 0.20 | % |
| Changes in unrecognized tax benefits | (1) | | (0.02) | % |
| Tax credits | (2) | | (0.04) | % |
| | |
| | |
| | |
| Other | (5) | | (0.09) | % |
| Effective tax rate | $ | 1,345 | | 24.54 | % |
(1) Rate reconciliation provided in accordance with the prospective adoption of ASU 2023-09 Income Taxes (Topic 740): Improvements to Income Tax Disclosures effective January 1, 2025.
(2) The Canadian federal statutory income tax rate is comprised of basic federal tax rate 38%, federal abatement (10%), and general rate reduction (13%).
(3) The majority of the provincial tax effects are derived from Ontario, Saskatchewan and British Columbia.
(4) Tax impact from inflation adjustment required for Mexico tax purposes.
CPKC 2025 ANNUAL REPORT / 77
The Company’s consolidated effective tax rate differs from the expected Canadian statutory tax rates. Expected income tax expense (recovery) at statutory rates is reconciled to income tax expense (recovery) as follows for 2024 and 2023:
| | | | | | | | |
| For the year ended December 31 (in millions of Canadian dollars, except percentage) | 2024 | 2023 |
| Statutory federal and provincial income tax rate (Canada) | 26.11 | % | 26.11 | % |
| Expected income tax expense (recovery) at Canadian enacted statutory tax rates | $ | 1,246 | | $ | (797) | |
| (Decrease) increase in taxes resulting from: | | |
Reversal of outside basis deferred income tax (Note 11) | — | | (7,832) | |
| Remeasurement loss of Kansas City Southern | — | | 1,873 | |
| (Gains) losses not subject to tax | (10) | | 10 | |
| Canadian tax rate differentials | (17) | | (14) | |
| Foreign tax rate differentials | (41) | | (62) | |
| Effect of tax rate decrease | (70) | | (72) | |
| Deduction for dividends taxed on outside basis | — | | (68) | |
| Unrecognized tax benefits | 3 | | (10) | |
| Inflation in Mexico | (33) | | (31) | |
| Valuation allowance | 5 | | 1 | |
| Other | (24) | | 26 | |
| Income tax expense (recovery) | $ | 1,059 | | $ | (6,976) | |
In 2024, the Company revalued its deferred income tax balances as a result of decreases in the corporate income tax rates in the states of Louisiana and Arkansas, resulting in a net recovery of $81 million.
In 2023, the Company revalued its deferred income tax balances as a result of decreases in the corporate income tax rates in the states of Iowa and Arkansas, resulting in a net recovery of $13 million.
In 2023, the Company recognized a deferred income tax recovery of $23 million (U.S. $17 million) on the outside basis difference of the change in the equity investment in KCS for the period January 1, 2023 to April 13, 2023, prior to acquiring control of KCS. The outside basis difference is the excess of the carrying amount of the Company’s investment in KCS for financial reporting over the tax basis of this investment.
In 2023, the Company recognized a deferred income tax recovery of $7,832 million on the derecognition of the deferred income tax liability on the outside basis difference of the investment in KCS upon acquiring control.
The Company has not provided a deferred liability for the income taxes which might become payable on any temporary difference associated with its foreign investments because the Company intends to indefinitely reinvest in its foreign investments and does not intend to realize this difference by a sale of its interest in foreign investments. It is not practical to calculate the amount of the deferred income tax liability.
It is more likely than not that the Company will realize the majority of its deferred income tax assets from the generation of future taxable income, as the payments for provisions, reserves, and accruals are made and losses and tax credits carried forward are utilized.
As at December 31, 2025, the Company had $56 million (2024 - $33 million) in tax effected operating losses carried forward recognized as a deferred income tax asset, which will begin to expire in 2026. The Company expects to fully utilize these tax effected operating losses before their expiry.
As at December 31, 2025, the Company had $5 million (2024 - $18 million) in tax effected capital losses carried forward recognized as a deferred income tax asset, which will begin to expire in 2029. The Company expects to fully utilize these tax effected capital losses before their expiry.
As at December 31, 2025, the Company had $4 million (2024 - $6 million) in tax credits carried forward recognized as a deferred income tax asset, which will begin to expire in 2028. The Company expects to fully utilize these tax credits before their expiry. The Company did not have any minimum tax credits or investment tax credits carried forward.
78 / CPKC 2025 ANNUAL REPORT
The following table provides a reconciliation of uncertain tax positions in relation to unrecognized tax benefits for the years ended December 31:
| | | | | | | | | | | |
| (in millions of Canadian dollars) | 2025 | 2024 | 2023 |
| Unrecognized tax benefits at January 1 | $ | 29 | | $ | 22 | | $ | 20 | |
| Increase in unrecognized: | | | |
| Tax benefits related to the current year | 1 | | 1 | | 2 | |
| Tax benefits related to prior years | 1 | | 14 | | 10 | |
| Tax benefits acquired with KCS | — | | — | | 2 | |
| Dispositions: | | | |
| Gross uncertain tax benefits related to prior years | (4) | | (1) | | (6) | |
| Settlements with taxing authorities | — | | (7) | | (6) | |
| Unrecognized tax benefits at December 31 | $ | 27 | | $ | 29 | | $ | 22 | |
If these unrecognized tax benefits were recognized, $22 million of unrecognized tax benefits as at December 31, 2025 would impact the Company’s effective tax rate.
The Company recognizes accrued interest, inflation and penalties related to unrecognized tax benefits as a component of "Income tax expense (recovery)" in the Company’s Consolidated Statements of Income. The net amount of accrued interest, inflation and penalties in 2025 was a $1 million expense (2024 - $4 million recovery; 2023 - $3 million recovery). The total amount of accrued interest, inflation and penalties associated with unrecognized tax benefits as at December 31, 2025 was $12 million (2024 - $11 million; 2023 - $15 million).
The following table provides income taxes paid (net of refunds received) for the year ended December 31(1):
| | | | | |
| For the year ended December 31 (in millions of Canadian dollars) | 2025 |
| Canada | |
| Federal | $ | 219 | |
| Provincial | 162 | |
| U.S. | |
| Federal | 246 | |
| State | 55 | |
| Mexico | 346 | |
| Switzerland | |
| Federal | 65 | |
| Cantonal and local | 37 | |
| Other jurisdictions | 25 | |
| Total income tax paid | $ | 1,155 | |
(1) Income taxes paid (net of refunds received) provided in accordance with the prospective adoption of ASU 2023-09 Income Taxes (Topic 740): Improvements to Income Tax Disclosures effective January 1, 2025.
CPKC 2025 ANNUAL REPORT / 79
The Company and its subsidiaries are subject to either Canadian federal and provincial income tax, U.S. federal, state and local income tax, Mexican federal income tax or the relevant income tax in other international jurisdictions. The Company has substantially concluded all Canadian federal and provincial income tax matters for the years through 2020. The federal and provincial income tax returns filed for 2021 and subsequent years remain subject to examination by the Canadian taxation authorities. The U.S. income tax returns for 2022 and subsequent years continue to remain subject to examination by the Internal Revenue Service and U.S. state tax jurisdictions, with the exception of certain states that have ongoing audits for prior years. Kansas City Southern de México, S.A. de C.V. (also known as Canadian Pacific Kansas City Mexico) ("CPKCM") has concluded audit examinations for Mexican income tax returns for the tax years through 2021, except for the 2014 tax year which is currently in litigation before the Federal Collegiate Circuit Courts (see Note 26). The CPKCM Mexican income tax returns filed for 2022, and subsequent years remain subject to examination by the Mexican Tax Authority, Servicio de Administración Tributaria ("SAT"). There are certain other Mexican subsidiaries with ongoing audits for the years 2016-2020. As at December 31, 2025, the Company believes that it has recorded sufficient income tax reserves with respect to these income tax examinations and open tax years.
Mexican tax audits
During the year, the Company received final audit letters for CPKCM for 2021 and a payment of $11 million was made in respect of that year. CPKCM closed audit examinations with the SAT for the tax years 2016-2020 in September 2023 and the tax years 2009-2010, 2013 and 2015 in November 2023. The audit examinations were for corporate income tax and value added tax ("VAT"). The settlement of these audits resulted in payments of $135 million.
8. Earnings per share
| | | | | | | | | | | |
| For the year ended December 31 (in millions of Canadian dollars, except per share data) | 2025 | 2024 | 2023 |
| Net income attributable to controlling shareholders | $ | 4,141 | | $ | 3,718 | | $ | 3,927 | |
| Weighted-average basic shares outstanding (millions) | 916.2 | | 933.0 | | 931.3 | |
| Dilutive effect of stock options (millions) | 0.9 | | 1.6 | | 2.4 | |
| Weighted-average diluted shares outstanding (millions) | 917.1 | | 934.6 | | 933.7 | |
| Basic earnings per share | $ | 4.52 | | $ | 3.98 | | $ | 4.22 | |
| Diluted earnings per share | $ | 4.51 | | $ | 3.98 | | $ | 4.21 | |
In 2025, there were 2.0 million options excluded from the computation of diluted earnings per share because their effects were not dilutive (2024 - 0.6 million; 2023 - 0.6 million).
80 / CPKC 2025 ANNUAL REPORT
9. Other comprehensive (loss) income and Accumulated other comprehensive income
The components of Other comprehensive (loss) income and the related tax effects attributable to controlling shareholders are as follows:
| | | | | | | | | | | |
| (in millions of Canadian dollars) | Before tax amount | Income tax (expense) recovery | Net of tax amount |
| For the year ended December 31, 2025 | | | |
| FX (loss) gain on: | | | |
| Translation of net investment in U.S. subsidiaries and equity method investees | $ | (1,846) | | $ | — | | $ | (1,846) | |
Translation of U.S. dollar-denominated long-term debt designated as a hedge of the net investment in U.S. subsidiaries and equity method investees (Note 18) | 293 | | (31) | | 262 | |
| Realized loss on derivatives designated as cash flow hedges recognized in income | (1) | | — | | (1) | |
| Change in pension and other benefits actuarial gains and losses | 180 | | (48) | | 132 | |
| Change in prior service pension and other benefit costs | 5 | | (1) | | 4 | |
| Equity accounted investments | 7 | | — | | 7 | |
| Other comprehensive loss | $ | (1,362) | | $ | (80) | | $ | (1,442) | |
| For the year ended December 31, 2024 | | | |
| FX gain (loss) on: | | | |
| Translation of net investment in U.S. subsidiaries and equity method investees | $ | 2,920 | | $ | — | | $ | 2,920 | |
Translation of U.S. dollar-denominated long-term debt designated as a hedge of the net investment in U.S. subsidiaries and equity method investees (Note 18) | (380) | | 36 | | (344) | |
| Realized gain on derivatives designated as cash flow hedges recognized in income | 6 | | (1) | | 5 | |
| Change in pension and other benefits actuarial gains and losses | 990 | | (257) | | 733 | |
| Change in prior service pension and other benefit costs | (11) | | 3 | | (8) | |
| Equity accounted investments | (8) | | — | | (8) | |
| Other comprehensive income | $ | 3,517 | | $ | (219) | | $ | 3,298 | |
| For the year ended December 31, 2023 | | | |
| FX (loss) gain on: | | | |
| Translation of net investment in U.S. subsidiaries and equity method investees | $ | (840) | | $ | — | | $ | (840) | |
Translation of U.S. dollar-denominated long-term debt designated as a hedge of the net investment in U.S. subsidiaries and equity method investees (Note 18) | 194 | | (22) | | 172 | |
| | | |
| Realized gain on derivatives designated as cash flow hedges recognized in income | 7 | | (2) | | 5 | |
| Change in pension and other benefits actuarial gains and losses | (57) | | 16 | | (41) | |
| Change in prior service pension and other benefit costs | (16) | | 4 | | (12) | |
| Equity accounted investments | 7 | | — | | 7 | |
| Other comprehensive loss | $ | (705) | | $ | (4) | | $ | (709) | |
CPKC 2025 ANNUAL REPORT / 81
Changes in AOCI attributable to controlling shareholders, net of tax, by component are as follows:
| | | | | | | | | | | | | | | | | |
| (in millions of Canadian dollars) | Foreign currency net of hedging activities | Derivatives | Pension and post- retirement defined benefit plans | Equity accounted investments | Total |
| Opening balance, January 1, 2025 | $ | 3,413 | | $ | 10 | | $ | (738) | | $ | (5) | | $ | 2,680 | |
| Other comprehensive (loss) income before reclassifications | (1,584) | | — | | 129 | | 7 | | (1,448) | |
| Amounts reclassified from AOCI | — | | (1) | | 7 | | — | | 6 | |
| Net other comprehensive (loss) income | (1,584) | | (1) | | 136 | | 7 | | (1,442) | |
| Balance as at December 31, 2025 | $ | 1,829 | | $ | 9 | | $ | (602) | | $ | 2 | | $ | 1,238 | |
| Opening balance, January 1, 2024 | $ | 837 | | $ | 5 | | $ | (1,463) | | $ | 3 | | $ | (618) | |
| Other comprehensive income (loss) before reclassifications | 2,576 | | — | | 690 | | (8) | | 3,258 | |
| Amounts reclassified from AOCI | — | | 5 | | 35 | | — | | 40 | |
| Net other comprehensive income (loss) | 2,576 | | 5 | | 725 | | (8) | | 3,298 | |
| Balance as at December 31, 2024 | $ | 3,413 | | $ | 10 | | $ | (738) | | $ | (5) | | $ | 2,680 | |
10. Accounts receivable, net
| | | | | | | | | | | | | | | | | | | | |
| As at December 31, 2025 | As at December 31, 2024 |
| (in millions of Canadian dollars) | Freight | Non-freight | Total | Freight | Non-freight | Total |
| Total accounts receivable | $ | 1,722 | | $ | 424 | | $ | 2,146 | | $ | 1,635 | | $ | 431 | | $ | 2,066 | |
| Allowance for credit losses | (91) | | (26) | | (117) | | (75) | | (23) | | (98) | |
| Total accounts receivable, net | $ | 1,631 | | $ | 398 | | $ | 2,029 | | $ | 1,560 | | $ | 408 | | $ | 1,968 | |
11. Business acquisition
On December 14, 2021, the Company purchased 100% of the issued and outstanding shares of KCS with the objective of creating the only single-line railroad linking the U.S., Mexico and Canada, and the Company placed the shares of KCS in a voting trust. On March 15, 2023, the U.S. Surface Transportation Board approved the Company and KCS’s joint merger application, and the Company assumed control of KCS on the Control Date. From December 14, 2021 to April 13, 2023, the Company recognized its investment in KCS using the equity method of accounting.
Accordingly, the Company commenced consolidation of KCS on the Control Date, accounting for the acquisition as a business combination achieved in stages. The results from operations and cash flows have been consolidated prospectively from the Control Date. The Company derecognized its previously held equity method investment in KCS of $44,402 million as at April 13, 2023 and remeasured the investment at its Control Date fair value of $37,227 million, which formed part of the purchase consideration, resulting in a remeasurement loss of $7,175 million recognized in the second quarter of 2023. In addition, and on the same date, a deferred income tax recovery of $7,832 million was recognized upon the derecognition of the deferred income tax liability computed on the outside basis that the Company had recognized in relation to its investment in KCS while accounted for using the equity method.
The accounting for the acquisition of KCS was completed on April 13, 2024, with the end of the measurement period and the final validation of the fair values assigned to acquired assets and assumed liabilities. This validation was completed using additional information about facts and circumstances as of the Control Date, that was obtained during the measurement period.
82 / CPKC 2025 ANNUAL REPORT
The following table summarizes the final purchase price allocation with the amounts recognized in respect of the identifiable assets acquired and liabilities and non-controlling interest assumed on the Control Date, as well as the fair value of the previously held equity interest in KCS and the measurement period adjustments recorded:
| | | | | | | | | | | |
| (in millions of Canadian dollars) | Preliminary allocation - April 14, 2023 | Measurement period adjustments | Final allocation |
| Net assets acquired: | | | |
| Cash and cash equivalents | $ | 298 | | $ | — | | $ | 298 | |
| Net working capital | 51 | | (161) | | (110) | |
| Properties | 28,748 | | 1 | | 28,749 | |
| Intangible assets | 3,022 | | — | | 3,022 | |
| Other long-term assets | 496 | | (6) | | 490 | |
| Debt including debt maturing within one year | (4,545) | | — | | (4,545) | |
| Deferred income taxes | (6,984) | | 62 | | (6,922) | |
| Other long-term liabilities | (406) | | (37) | | (443) | |
| Total identifiable net assets | $ | 20,680 | | $ | (141) | | $ | 20,539 | |
| Goodwill | 17,491 | | 141 | | 17,632 | |
| $ | 38,171 | | $ | — | | $ | 38,171 | |
| Consideration: | | | |
| Fair value of previously held equity method investment | $ | 37,227 | | $ | — | | $ | 37,227 | |
| Intercompany payable balance, net acquired | 12 | | — | | 12 | |
| Fair value of non-controlling interest | 932 | | — | | 932 | |
| Total | $ | 38,171 | | $ | — | | $ | 38,171 | |
During the measurement period, adjustments were recorded as a result of new information that was obtained about facts and circumstances of certain KCS assets and liabilities as of the Control Date. New information obtained during 2023 was primarily in relation to CPKCM's VAT assets and liabilities, as well as income and other tax positions. New information obtained during the first quarter of 2024 was primarily in relation to KCS's environmental liabilities, certain liabilities for other taxes in Mexico and legal and personal injury claims. Other adjustments recorded in relation to assets and liabilities were not significant in value. These adjustments to the Company's December 31, 2023 Consolidated Balance Sheets and March 31, 2024 Interim Consolidated Balance Sheets had a negligible impact to the Company's net income in 2023 and in the year ended December 31, 2024.
During the year ended December 31, 2024, in relation to certain Mexican tax liabilities identified and recorded through Goodwill during the measurement period, the Company also recorded further adjustments to provisions and settlements of Mexican taxes of $4 million net recovery recognized within "Compensation and benefits". This comprises $10 million for liabilities incurred since the Control Date recognized in the first quarter of 2024 and a $14 million related recovery.
On a pro forma basis, if the Company had consolidated KCS beginning on January 1, 2022, the revenue and net income attributable to controlling shareholders of the combined entity would be as follows for the year ended December 31, 2023:
| | | | | | | | |
| For the year ended December 31, 2023 |
| (in millions of Canadian dollars) | KCS Historical(1) | Pro Forma CPKC |
| Revenue | $ | 1,351 | | $ | 13,909 | |
| Net income attributable to controlling shareholders | 280 | | 3,174 | |
(1) KCS's historical amounts in U.S. dollars were translated into Canadian dollars at the Bank of Canada average exchange rate for the period from January 1 to April 13, 2023 with an effective exchange rate of $1.35.
CPKC 2025 ANNUAL REPORT / 83
For the year ended December 31, 2023, the supplemental pro forma Net income attributable to controlling shareholders for the combined entity was adjusted for:
•the removal of the remeasurement loss of $7,175 million upon the derecognition of CPRL's previously held equity method investment in KCS, which included the reclassification of associated AOCI to retained earnings;
•depreciation and amortization of differences between the historic carrying value and the fair value of tangible and intangible assets and investments prior to the Control Date;
•amortization of differences between the carrying amount and the fair value of debt through net interest expense prior to the Control Date;
•the elimination of intercompany transactions prior to the Control Date between the Company and KCS;
•miscellaneous amounts reclassified across revenue, operating expenses, and non-operating income or expense, consistent with CPKC's financial statement captions;
•the removal of equity earnings from KCS, previously recognized as an equity method investment prior to the Control Date, of $230 million;
•transaction costs incurred by the Company; and
•income tax adjustments including:
◦the derecognition of a deferred income tax recovery of $7,832 million related to the elimination of the deferred income tax liability on the outside basis difference of the investment in KCS;
◦the derecognition of a deferred income tax recovery on CPKC unitary state apportionment changes;
◦a deferred income tax recovery prior to the Control Date on amortization of fair value adjustments to investments, properties, intangible assets, and debt; and
◦a current income tax recovery on transaction costs expected to be incurred by CPKC.
12. Investment in Kansas City Southern
On April 14, 2023, the Company assumed control of KCS and derecognized its equity method investment in KCS (see Note 11). The carrying amount of the Company's equity investment in KCS reported in the Company's Consolidated Balance Sheets prior to derecognition reflected the total of the consideration paid to acquire KCS (see Note 11), the offsetting asset recorded on recognition of a deferred tax liability computed on an outside basis (see Note 7), the subsequent recognition of equity income recognized in "Equity earnings of Kansas City Southern" and "Other comprehensive income (loss) from equity investees", the receipt of dividends from KCS, and foreign currency translation based on the period-end exchange rate.
The Company estimated approximately $30 billion of basis differences between the consideration paid to acquire KCS and the underlying carrying value of the net assets of KCS as at December 14, 2021. While the Company accounted for its investment in KCS using the equity method of accounting from December 14, 2021 until April 13, 2023, the basis difference was amortized and recorded as a reduction of the Company's equity earnings of KCS. The basis differences that related to depreciable property, plant and equipment, intangible assets with definite lives, and long-term debt were amortized over the related assets' remaining useful lives, and the remaining terms to maturity of the debt instruments. The remainder of the basis differences, related to non-depreciable property, plant and equipment, intangible assets with indefinite lives, and equity method goodwill, were not amortized and were carried at cost subject to an assessment for impairment.
For the period January 1 to April 13, 2023, the Company recognized $230 million of equity earnings of KCS, and received dividends from KCS of $300 million. The foreign currency translation of the investment in KCS resulted in a FX loss of $578 million. Included within the equity earnings of KCS recognized for the period from January 1 to April 13, 2023 was amortization (net of tax) of basis differences of $48 million.
The following table presents summarized financial information for KCS, on its historical cost basis:
| | | | | |
(in millions of Canadian dollars)(1) | For the period January 1 to April 13, 2023 |
| Total revenues | $ | 1,351 | |
| Total operating expenses | 888 | |
| Operating income | 463 | |
Other(2) | 83 | |
| Income before income taxes | 380 | |
| Net income attributable to controlling shareholders | $ | 280 | |
(1) KCS's historical amounts in U.S. dollars were translated into Canadian dollars at the Bank of Canada average exchange rate for the period from January 1 to April 13, 2023 with an effective exchange rate of $1.35.
(2) Includes Equity in net earnings of KCS's affiliates, Interest expense, FX loss, and Other income, net.
84 / CPKC 2025 ANNUAL REPORT
13. Properties
| | | | | | | | | | | | | | | | | | | | | | | |
| 2025 | 2025 | 2024 |
As at December 31 (in millions of Canadian dollars except percentages) | Weighted-average annual depreciation rate | Cost | Accumulated depreciation | Net book value | Cost | Accumulated depreciation | Net book value |
| Track and roadway | 2.7 | % | $ | 46,283 | | $ | 8,306 | | $ | 37,977 | | $ | 46,646 | | $ | 7,741 | | $ | 38,905 | |
| Rolling stock | 3.9 | % | 9,196 | | 1,974 | | 7,222 | | 8,723 | | 1,880 | | 6,843 | |
| Land | N/A | 3,663 | | — | | 3,663 | | 3,765 | | — | | 3,765 | |
| Concession land rights | 1.4 | % | 1,843 | | 67 | | 1,776 | | 1,935 | | 45 | | 1,890 | |
| Buildings | 2.8 | % | 1,990 | | 322 | | 1,668 | | 1,927 | | 319 | | 1,608 | |
| Other | 6.1 | % | 4,673 | | 1,656 | | 3,017 | | 4,493 | | 1,480 | | 3,013 | |
| Total | $ | 67,648 | | $ | 12,325 | | $ | 55,323 | | $ | 67,489 | | $ | 11,465 | | $ | 56,024 | |
Concession assets included within each asset group of Properties shown above are as follows:
| | | | | | | | | | | | | | | | | | | | |
| 2025 | 2024 |
As at December 31 (in millions of Canadian dollars) | Cost | Accumulated depreciation | Net book value | Cost | Accumulated depreciation | Net book value |
| | | | | | |
| Track and roadway | $ | 7,591 | | $ | 451 | | $ | 7,140 | | $ | 7,871 | | $ | 302 | | $ | 7,569 | |
| Concession land rights | 1,843 | | 67 | | 1,776 | | 1,935 | | 45 | | 1,890 | |
| Buildings | 245 | | 28 | | 217 | | 249 | | 20 | | 229 | |
| Other | 120 | | 14 | | 106 | | 157 | | 9 | | 148 | |
| Total | $ | 9,799 | | $ | 560 | | $ | 9,239 | | $ | 10,212 | | $ | 376 | | $ | 9,836 | |
Finance lease ROU assets
| | | | | | | | | | | | | | | | | | | | |
| 2025 | 2024 |
As at December 31 (in millions of Canadian dollars) | Cost | Accumulated depreciation | Net book value | Cost | Accumulated depreciation | Net book value |
| | | | | | |
| Rolling stock | $ | 188 | | $ | 102 | | $ | 86 | | $ | 186 | | $ | 90 | | $ | 96 | |
| Other | 18 | | 4 | | 14 | | 8 | | 2 | | 6 | |
| Total ROU assets held under finance lease | $ | 206 | | $ | 106 | | $ | 100 | | $ | 194 | | $ | 92 | | $ | 102 | |
Government assistance
During the year ended December 31, 2025, the Company received $5 million (2024 - $26 million) of government assistance towards the purchase and construction of properties.
As at December 31, 2025, the total Properties balance of $55,323 million is net of $263 million (2024 - $272 million) of unamortized government assistance, primarily related to the enhancement of the Company's track and roadway infrastructure. Amortization related to government assistance for the year ended December 31, 2025, was $11 million (2024 - $10 million).
CPKC 2025 ANNUAL REPORT / 85
14. Goodwill
| | | | | | | | | | |
| (in millions of Canadian dollars) | | | | | | |
| Balance as at December 31, 2023 | $ | 17,729 | | | | | | |
| Addition (Note 11) | 67 | | | | | | |
| FX impact | 1,554 | | | | | | |
| Balance as at December 31, 2024 | 19,350 | | | | | | |
| | | | | | |
| FX impact | (914) | | | | | | |
| Balance as at December 31, 2025 | $ | 18,436 | | | | | | |
15. Intangible assets
| | | | | | | | | | | | | | |
| | | | |
| (in millions of Canadian dollars) | | | Cost(1) | Accumulated amortization | Net carrying amount | |
| Balance as at December 31, 2023 | | | $ | 3,061 | | $ | (87) | | $ | 2,974 | | |
| Amortization | | | — | | (85) | | (85) | | |
| FX impact | | | 254 | | 3 | | 257 | | |
| Balance as at December 31, 2024 | | | 3,315 | | (169) | | 3,146 | | |
| | | | | | |
| Amortization | | | — | | (87) | | (87) | | |
| FX impact | | | (158) | | 10 | | (148) | | |
| Balance as at December 31, 2025 | | | $ | 3,157 | | $ | (246) | | $ | 2,911 | | |
(1) As at December 31, 2025, the Company held $1,863 million (2024 - $1,956 million) of Intangible assets not subject to amortization.
Provided below is the estimated aggregate amortization expense for each of the five succeeding fiscal years, and thereafter:
| | | | | |
| (in millions of Canadian dollars) | |
| 2026 | $ | 85 | |
| 2027 | 85 | |
| 2028 | 85 | |
| 2029 | 85 | |
| 2030 | 85 | |
2031 and thereafter | 623 | |
| Total | $ | 1,048 | |
86 / CPKC 2025 ANNUAL REPORT
16. Accounts payable and accrued liabilities
| | | | | | | | |
| As at December 31 (in millions of Canadian dollars) | 2025 | 2024 |
| Trade payables | $ | 682 | | $ | 768 | |
| Accrued charges | 597 | | 732 | |
| Income and other taxes payable | 459 | | 379 | |
| Dividends payable | 204 | | 177 | |
| Accrued interest | 195 | | 167 | |
| Payroll-related accruals | 122 | | 151 | |
| Accrued vacation | 116 | | 99 | |
Operating lease liabilities (Note 20) | 111 | | 112 | |
| Personal injury and other claims provision | 78 | | 78 | |
| Stock-based compensation liabilities | 73 | | 58 | |
| Other | 114 | | 121 | |
| Total accounts payable and accrued liabilities | $ | 2,751 | | $ | 2,842 | |
17. Debt
The following table outlines the Company's outstanding long-term debt as at December 31, 2025:
| | | | | | | | | | | | | | | | | | | | |
| (in millions of Canadian dollars except percentages) | | Maturity | Currency in which payable | 2025 | 2024 |
| 2.90% | 10-year Notes | (A) | Feb 2025 | U.S.$ | $ | — | | $ | 924 | |
| 3.70% | 10.5-year Notes | (A) | Feb 2026 | U.S.$ | 343 | | 360 | |
| 3.125% | 10-year Notes | (A) | Jun 2026 | U.S.$ | 309 | | 320 | |
| 1.75% | 5-year Notes | (A) | Dec 2026 | U.S.$ | 1,370 | | 1,438 | |
| 2.54% | 6.3-year Notes | (A) | Feb 2028 | CDN$ | 1,200 | | 1,200 | |
| 4.00% | 10-year Notes | (A) | Jun 2028 | U.S.$ | 685 | | 719 | |
| 3.15% | 10-year Notes | (A) | Mar 2029 | CDN$ | 400 | | 400 | |
| 2.875% | 10-year Notes | (A) | Nov 2029 | U.S.$ | 533 | | 551 | |
| 2.05% | 10-year Notes | (A) | Mar 2030 | U.S.$ | 685 | | 719 | |
| 4.80% | 5-year Notes | (A) | Mar 2030 | U.S.$ | 821 | | — | |
| 7.125% | 30-year Debentures | (A) | Oct 2031 | U.S.$ | 480 | | 503 | |
| 2.45% | 10-year Notes | (A) | Dec 2031 | U.S.$ | 1,918 | | 2,014 | |
| 4.00% | 7-year Notes | (A) | Jun 2032 | CDN$ | 500 | | — | |
| 5.75% | 30-year Debentures | (A) | Mar 2033 | U.S.$ | 339 | | 355 | |
| 5.20% | 10-year Notes | (A) | Mar 2035 | U.S.$ | 818 | | — | |
| 4.80% | 20-year Notes | (A) | Sep 2035 | U.S.$ | 410 | | 431 | |
| 4.40% | 10.5-year Notes | (A) | Jan 2036 | CDN$ | 600 | | — | |
| 5.95% | 30-year Notes | (A) | May 2037 | U.S.$ | 612 | | 642 | |
| 6.45% | 30-year Notes | (A) | Nov 2039 | CDN$ | 400 | | 400 | |
| 3.00% | 20-year Notes | (A) | Dec 2041 | U.S.$ | 1,365 | | 1,433 | |
| 5.75% | 30-year Notes | (A) | Jan 2042 | U.S.$ | 338 | | 355 | |
| 4.30% | 30-year Notes | (A) | May 2043 | U.S.$ | 539 | | 563 | |
| 4.80% | 30-year Notes | (A) | Aug 2045 | U.S.$ | 752 | | 790 | |
CPKC 2025 ANNUAL REPORT / 87
| | | | | | | | | | | | | | | | | | | | |
| 4.95% | 30-year Notes | (A) | Aug 2045 | U.S.$ | 597 | | 626 | |
| 4.70% | 30-year Notes | (A) | May 2048 | U.S.$ | 623 | | 653 | |
| 3.05% | 30-year Notes | (A) | Mar 2050 | CDN$ | 298 | | 298 | |
| 3.50% | 30-year Notes | (A) | May 2050 | U.S.$ | 566 | | 591 | |
| 3.10% | 30-year Notes | (A) | Dec 2051 | U.S.$ | 2,388 | | 2,507 | |
| 4.80% | 30-year Notes | (A) | Jun 2055 | CDN$ | 298 | | — | |
| 4.20% | 50-year Notes | (A) | Nov 2069 | U.S.$ | 461 | | 484 | |
| 6.125% | 100-year Notes | (A) | Sep 2115 | U.S.$ | 1,234 | | 1,295 | |
2.875% - 4.95% | Other Senior Notes | (A) | up to Nov 2069 | U.S.$ | 110 | | 114 | |
2.96% - 4.29% | RRIF Loans | (B) | up to Feb 2037 | U.S.$ | 60 | | 69 | |
| Obligations under finance leases: | | | | |
| Various | | (C) | Various | CDN$/U.S.$ | 7 | | 6 | |
| 2.32% | | (C) | Sep 2026 | U.S.$ | 2 | | 6 | |
| 6.57% | | (C) | Dec 2026 | U.S.$ | 8 | | 16 | |
| 2.91% | | (C) | Mar 2027 | CDN$ | 3 | | — | |
| 12.77% | | (C) | Jan 2031 | CDN$ | 3 | | 3 | |
| 1.93% | | (C) | Feb 2041 | U.S.$ | 4 | | 4 | |
| Commercial Paper | | | | U.S.$ | 1,165 | | 1,586 | |
| Short-term Borrowing | | | U.S.$ | — | | 288 | |
| | | | | 23,244 | | 22,663 | |
Perpetual 4% Consolidated Debenture Stock | (D) | | U.S.$ | 41 | | 44 | |
Perpetual 4% Consolidated Debenture Stock | (D) | | £ | 6 | | 6 | |
| | | 23,291 | | 22,713 | |
| Unamortized fees on long-term debt | | | (103) | | (90) | |
| | | 23,188 | | 22,623 | |
| Less: Long-term debt maturing within one year | | | 3,240 | | 2,819 | |
| Total long-term debt | | | $ | 19,948 | | $ | 19,804 | |
As at December 31, 2025, the gross amount of U.S. dollar-denominated debt was U.S. $14,691 million (December 31, 2024 - U.S. $14,598 million).
Annual maturities and principal repayment requirements, excluding those pertaining to finance leases, for each of the five years following 2025 are (in millions): 2026 - $3,228; 2027 - $7; 2028 - $1,893; 2029 - $990; 2030 - $1,514; thereafter - $16,189.
Fees on long-term debt are amortized to income over the term of the related debt.
A. These debentures and notes are presented net of unamortized discounts, require interest payments semi-annually, and are unsecured but carry a negative pledge.
In 2025, the Company issued U.S. $600 million 4.80% 5-year unsecured Notes due March 30, 2030 for net proceeds of U.S. $596 million ($857 million), $500 million 4.00% 7-year unsecured Notes due June 13, 2032 for net proceeds of $498 million, U.S. $600 million 5.20% 10-year unsecured Notes due March 30, 2035 for net proceeds of U.S. $593 million ($853 million), $600 million 4.40% 10.5-year unsecured Notes due January 13, 2036 for net proceeds of $598 million, and $300 million 4.80% 30-year unsecured Notes due June 13, 2055 for net proceeds of $296 million.
In 2025, the Company repaid, at maturity, the remaining balance of U.S. $642 million ($930 million) on its 2.90% 10-year Notes.
88 / CPKC 2025 ANNUAL REPORT
In 2024, the Company repaid, at maturity, the remaining balance of U.S. $1,429 million ($2,002 million) on its 1.35% 3-year Notes. The Company also repurchased, on the open market, certain Senior Notes with principal values of U.S. $176 million ($241 million). These repurchases were accounted for as debt extinguishments, with gains of $22 million recognized in “Other (income) expense” on the Company's Consolidated Statements of Income.
In 2024, the Company repaid, at maturity, U.S. $48 million ($66 million) 5.41% Senior Secured Notes collateralized by specific locomotives. The Company also repaid $21 million 6.91% Secured Equipment Notes which were full recourse obligations of the Company collateralized by a first charge on specific locomotives.
B. The following loans were made under the Railroad Rehabilitation and Improvement Financing ("RRIF") Program administered by the Federal Railroad Administration:
The Kansas City Southern Railway Company ("KCSR") RRIF Loan Agreement was entered into on February 21, 2012 to borrow U.S. $55 million to be used to reimburse KCSR for a portion of the purchase price of 30 new locomotives (the "Locomotives") in the fourth quarter of 2011. The loan bears interest at 2.96% annually and the principal balance amortizes quarterly with a final maturity of February 24, 2037. This loan is secured by a first priority security interest in the Locomotives with a carrying value of $96 million as at December 31, 2025.
The Texas Mexican Railway Company ("Tex-Mex") RRIF Loan Agreement was entered into on June 28, 2005 to borrow U.S. $50 million to be used for infrastructure improvements in order to accommodate growing freight rail traffic. The loan bears interest at 4.29% annually and the principal balance amortizes quarterly with a final maturity of July 13, 2030. The loan is guaranteed by Mexrail Inc. ("Mexrail"), which has issued a pledge agreement in favour of the lender equal to the gross revenues earned by Mexrail on per-car fees on traffic crossing the Texas Mexican Railway International Bridge in Laredo, Texas. The Company wholly owns Mexrail which, in turn, wholly owns Tex-Mex.
C. The carrying value of the assets collateralizing the Company's finance lease obligations was $100 million at December 31, 2025.
D. The Consolidated Debenture Stock, authorized by an Act of Parliament of 1889, constitutes a first charge upon and over the whole of the undertaking, railways, works, rolling stock, plant, property and effects of the Company, with certain exceptions.
Credit facilities
The Company has a revolving credit facility (the "facility") agreement with 15 highly rated financial institutions for a commitment amount of U.S. $2.2 billion. The facility can accommodate draws of cash and/or letters of credit at market competitive pricing. Effective August 20, 2025, the Company entered into a facility agreement to extend the maturity dates of its five-year U.S. $1.1 billion facility and two-year U.S. $1.1 billion facility to June 25, 2030 and June 25, 2027, respectively. As at December 31, 2025 the five-year U.S. $1.1 billion facility was undrawn (December 31, 2024 - undrawn) and the two-year U.S. $1.1 billion facility was undrawn (December 31, 2024 - U.S. $200 million ($288 million)). The interest rate on borrowings outstanding as at December 31, 2024 was 5.57%. These borrowings were included in "Long-term debt maturing within one year" on the Company's Consolidated Balance Sheets. As at December 31, 2025 and 2024, the Company was in compliance with all terms and conditions of the credit facility arrangements and satisfied the financial covenant.
In 2025, the Company entered into, and fully repaid, a U.S. $500 million unsecured non-revolving term credit facility (the "term facility"). The Company presents draws and repayments on its term facility in the Company's Consolidated Statements of Cash Flows on a net basis.
The Company also has a commercial paper program, under which it may issue up to a maximum aggregate principal amount of U.S. $1.5 billion in the form of unsecured promissory notes. This commercial paper program is backed by the U.S. $2.2 billion revolving credit facility. As at December 31, 2025, the Company had total commercial paper borrowings outstanding of U.S. $850 million ($1,165 million), recognized in "Long-term debt maturing within one year" on the Company's Consolidated Balance Sheets (December 31, 2024 - U.S. $1,102 million ($1,586 million)). The weighted-average interest rate on these borrowings as at December 31, 2025 was 4.02% (December 31, 2024 - 4.75%). The Company presents issuances and repayments of commercial paper, all of which have a maturity of less than 90 days, in the Company's Consolidated Statements of Cash Flows, on a net basis.
The Company has bilateral letter of credit facilities with six highly rated financial institutions to support its requirement to post letters of credit in the ordinary course of business. Under these agreements, the Company has the option to post collateral in the form of cash or cash equivalents, equal at least to the face value of the letter of credit issued. These agreements permit the Company to withdraw amounts posted as collateral at any time; therefore, the amounts posted as collateral are presented as "Cash and cash equivalents" on the Company’s Consolidated Balance Sheets. As at December 31, 2025 and 2024, the Company did not have any collateral posted on its bilateral letter of credit facilities but had letters of credit drawn of $79 million (December 31, 2024 - $95 million) from a total available amount of $300 million.
CPKC 2025 ANNUAL REPORT / 89
Satisfaction and discharge of KCS 2023 Notes
On April 24, 2023, the Company irrevocably deposited U.S. $647 million of non-callable government securities with the trustee of two series of notes that matured in 2023 (the "KCS 2023 Notes"), to satisfy and discharge KCS's obligations under the KCS 2023 Notes. On May 15, 2023 and November 15, 2023, the U.S. $439 million 3.00% senior notes and U.S. $199 million 3.85% senior notes, respectively, that comprise the KCS 2023 Notes were repaid by release of funds from the trustee. The purchase of government securities of U.S. $198 million ($267 million) associated with the November maturity, along with the settlement of these government securities for U.S. $200 million ($274 million) are presented within investing activities in the Company's Consolidated Statements of Cash Flows.
18. Financial instruments
A. Fair values of financial instruments
The Company categorizes its financial assets and liabilities measured at fair value into a three-level hierarchy that prioritizes those inputs to valuation techniques used to measure fair value based on the degree to which they are observable. The three levels of the fair value hierarchy are as follows: Level 1 inputs are quoted prices in active markets for identical assets and liabilities; Level 2 inputs, other than quoted prices included within Level 1, are observable for the asset or liability either directly or indirectly; and Level 3 inputs are not observable in the market.
The Company’s short-term financial instruments include cash and cash equivalents, accounts receivable, accounts payable and accrued liabilities, and short-term borrowings including commercial paper and term loans. The carrying value of short-term financial instruments approximate their fair values.
The carrying value of the Company’s debt does not approximate its fair value. The estimated fair value has been determined based on market information where available, or by discounting future payments of principal and interest at estimated interest rates expected to be available to the Company at period end. All measurements are classified as Level 2. The Company’s long-term debt, including current maturities, with a carrying value of $22,023 million as at December 31, 2025 (December 31, 2024 - $20,749 million), had a fair value of $20,740 million (December 31, 2024 - $18,911 million).
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, liabilities, commitments, or forecasted transactions. At the time a derivative contract is entered into and at each balance sheet date thereafter, an assessment is made as to 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.
The Company does not use financial derivatives or commodity instruments for trading or speculative purposes.
Credit risk management
Credit risk refers to the possibility that a customer or counterparty will fail to fulfil its obligations under a contract and as a result create a financial loss for the Company.
The railway industry predominantly serves financially established customers, and the Company has experienced limited financial losses with respect to credit risk. The credit worthiness of customers is assessed using credit scores supplied by a third party and through direct monitoring of their financial well-being on a continual basis. The Company establishes guidelines for customer credit limits and should thresholds in these areas be reached, appropriate precautions are taken to improve collectability.
Counterparties to financial instruments expose the Company to credit losses in the event of non-performance. Counterparties for derivative and cash transactions are limited to high credit quality financial institutions, which are monitored on an ongoing basis. Counterparty credit assessments are based on the financial health of the institutions and their credit ratings from external agencies. The Company does not anticipate non-performance that would materially impact the Company’s Consolidated Financial Statements. In addition, the Company believes there are no significant concentrations of credit risk.
90 / CPKC 2025 ANNUAL REPORT
FX management
The Company conducts business transactions and owns assets in Canada, the U.S., and Mexico. As a result, the Company is exposed to fluctuations in the 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, and between the Mexican peso and U.S. dollar as discussed below in "Mexican Peso-U.S. dollar FX forward contracts". 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 majority of the Company’s U.S. dollar-denominated long-term debt, finance lease obligations, short-term borrowings, and operating lease liabilities have been designated as a hedge of the Company's 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 effect of the Company's net investment hedge recognized in "Other comprehensive (loss) income" in 2025 was an FX gain of $293 million (2024 - FX loss of $380 million; 2023 - FX gain of $194 million) (see Note 9).
Mexican Peso-U.S. dollar FX Forward contracts
The Company’s Mexican subsidiaries have net U.S. dollar-denominated monetary assets or liabilities which, for Mexican income tax purposes, are subject to periodic revaluation based on changes in the value of the Mexican peso ("Ps.") against the U.S. dollar. This revaluation creates fluctuations in the Company’s Mexican income tax expense and the amount of income taxes paid in Mexican pesos. The Company also has net monetary assets or liabilities denominated in Mexican pesos that are subject to periodic re-measurement and settlement that create fluctuations within "Other (income) expense". Until January 2024, the Company hedged its net exposure to fluctuations in the Ps./U.S. dollar exchange rate with foreign currency forward contracts. The foreign currency forward contracts involved the Company’s agreement to buy or sell pesos at an agreed-upon exchange rate on a future date.
As of January 12, 2024, the Company settled all outstanding foreign currency forward contracts, resulting in a cash outflow of $65 million included in "Operating activities" within the Company's Consolidated Statements of Cash Flows. As at December 31, 2025 and 2024, the Company had no foreign currency forward contracts outstanding.
The Company measures the foreign currency derivative contracts at fair value each period and recognizes any change in "Other (income) expense" within the Company's Consolidated Statements of Income. During the year ended December 31, 2025, no amounts were recognized in "Other (income) expense" (2024 - loss of $4 million; 2023 - loss of $39 million).
Offsetting
The Company’s foreign currency forward contracts were executed with counterparties in the U.S. and were governed by International Swaps and Derivatives Association agreements that included standard netting arrangements. Asset and liability positions from contracts with the same counterparty were net settled upon maturity/expiration and presented on a net basis in the Company's Consolidated Balance Sheets prior to settlement.
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 finance lease agreements that are subject to either fixed market interest rates set at the time of issue or floating rates determined by ongoing 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 and lock agreements, designated as fair value hedges, to manage the mix of fixed and floating rate debt.
Designated hedges that were previously settled were amortized from AOCI to "Net interest expense" for a total net gain of $1 million in the year ended December 31, 2025 (2024 - net loss $6 million; 2023 - net loss $7 million).
CPKC 2025 ANNUAL REPORT / 91
19. Other long-term liabilities
| | | | | | | | |
| As at December 31 (in millions of Canadian dollars) | 2025 | 2024 |
Operating lease liabilities, net of current portion (Note 20) | $ | 299 | | $ | 254 | |
Provision for environmental remediation, net of current portion(1) | 218 | | 231 | |
| Stock-based compensation liabilities, net of current portion | 118 | | 177 | |
Deferred lease and license revenue, net of current portion(2) | 50 | | 67 | |
Deferred revenue, net of current portion | 22 | | 20 | |
| Other, net of current portion | 108 | | 118 | |
| Total other long-term liabilities | $ | 815 | | $ | 867 | |
(1) As at December 31, 2025, the aggregate provision for environmental remediation, including the current portion was $241 million (2024 - $257 million).
(2) The deferred lease and license revenue is being amortized to income on a straight-line basis over the related lease terms.
Provision for environmental remediation
Environmental remediation accruals cover site-specific remediation programs. The estimate of the probable costs to be incurred in the remediation of properties contaminated by past activities reflects the nature of contamination at individual sites according to typical activities and scale of operations conducted. The Company has developed remediation strategies for each property based on the nature and extent of the contamination, as well as the location of the property and surrounding areas that may be adversely affected by the presence of contaminants, considering available technologies, treatment and disposal facilities and the acceptability of site-specific plans based on the local regulatory environment. Site-specific plans range from containment and risk management of the contaminants through to the removal and treatment of the contaminants and affected soils and groundwater. The details of the estimates reflect the environmental liability at each property. Provisions for environmental remediation costs are recognized in "Other long-term liabilities", except for the current portion which is recognized in "Accounts payable and accrued liabilities". Payments are expected to be made over 10 years to 2035.
The accruals for environmental remediation represent the Company’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 the Company’s best estimate of all probable costs, the Company’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, 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. Changes to costs are reflected as changes to "Other long-term liabilities" or "Accounts payable and accrued liabilities" and to "Purchased services and other" within operating expenses on the Company's Consolidated Statements of Income. As a result of the acquisition of KCS and subsequent changes during the measurement period, changes to costs were reflected as changes to "Goodwill" on the Company's Consolidated Balance Sheets (see Note 11). The amount charged to income in 2025 was $9 million (2024 - $8 million; 2023 - $8 million).
92 / CPKC 2025 ANNUAL REPORT
20. Leases
The Company’s leases have remaining terms of less than one year to 15 years. Residual value guarantees are also provided on certain vehicle operating leases. Cumulatively, these guarantees are minimal and are not included in lease liabilities as it is not currently probable that any amounts will be owed.
Components of lease expense recognized in the Company's Consolidated Statements of Income for the years ended December 31 are as follows:
| | | | | | | | | | | |
| (in millions of Canadian dollars) | 2025 | 2024 | 2023 |
| Operating lease cost | $ | 115 | | $ | 111 | | $ | 94 | |
| Short-term lease cost | 19 | | 19 | | 29 | |
| Variable lease cost | 5 | | 16 | | 10 | |
| Sublease income | (1) | | (2) | | (1) | |
| | | |
| Finance lease cost | | | |
| Amortization of ROU assets | 14 | | 11 | | 10 | |
| Interest on lease liabilities | 1 | | 2 | | 2 | |
| Total lease costs | $ | 153 | | $ | 157 | | $ | 144 | |
ROU Assets and Lease Liabilities recognized in the Company's Consolidated Balance Sheets are as follows:
| | | | | | | | | | | |
As at December 31 (in millions of Canadian dollars) | Classification | 2025 | 2024 |
| ROU Assets | | | |
| Operating leases | Other assets (long-term) | $ | 422 | | $ | 364 | |
| Finance leases | Properties | 100 | | 102 | |
| | | |
| Lease Liabilities | | | |
| Current liabilities | | | |
| Operating leases | Accounts payable and accrued liabilities | 111 | | 112 | |
| Finance leases | Long-term debt maturing within one year | 17 | | 14 | |
| Long-term liabilities | | | |
| Operating leases | Other long-term liabilities | 299 | | 254 | |
| Finance leases | Long-term debt | 10 | | 21 | |
The following table provides the Company's weighted-average remaining lease terms and discount rates:
| | | | | | | | |
| 2025 | 2024 |
| Weighted-Average Remaining Lease Term | | |
| Operating leases | 5 years | 4 years |
| Finance leases | 4 years | 4 years |
| | |
| Weighted-Average Discount Rate | | |
| Operating leases | 3.41 | % | 3.61 | % |
| Finance leases | 5.30 | % | 5.39 | % |
CPKC 2025 ANNUAL REPORT / 93
Cash Flow information related to leases is as follows:
| | | | | | | | | | | |
| As at December 31 (in millions of Canadian dollars) | 2025 | 2024 | 2023 |
| Cash paid for amounts included in measurement of lease liabilities | | | |
| Operating cash outflows from operating leases | $ | 127 | | $ | 114 | | $ | 96 | |
| Operating cash outflows from finance leases | 1 | | 1 | | 2 | |
| Financing cash outflows from finance leases | 11 | | 13 | | 13 | |
| | | |
| ROU assets obtained in exchange for lease liabilities | | | |
| Operating leases | $ | 191 | | $ | 105 | | $ | 62 | |
The following table provides the maturities of lease liabilities for the next five years and thereafter as at December 31, 2025:
| | | | | | | | |
| (in millions of Canadian dollars) | Finance leases | Operating leases |
| 2026 | $ | 18 | | $ | 143 | |
| 2027 | 2 | | 111 | |
| 2028 | 1 | | 83 | |
| 2029 | 1 | | 54 | |
| 2030 | 1 | | 39 | |
| Thereafter | 7 | | 58 | |
| Total lease future payments | 30 | | 488 | |
| Imputed interest | (3) | | (78) | |
| Present value of future lease payments | $ | 27 | | $ | 410 | |
21. Shareholders’ equity
Authorized and issued share capital
The Company is authorized to issue an unlimited number of Common Shares, an unlimited number of First Preferred Shares, and an unlimited number of Second Preferred Shares. As at December 31, 2025, no First or Second Preferred Shares had been issued.
The following table summarizes information related to Common Share balances:
| | | | | | | | | | | |
| (number of Shares in millions) | 2025 | 2024 | 2023 |
| Share capital, January 1 | 933.5 | | 932.1 | | 930.5 | |
| Common Shares repurchased | (37.3) | | — | | — | |
| Common Shares issued under stock option plans | 1.4 | | 1.4 | | 1.6 | |
| Share capital, December 31 | 897.6 | | 933.5 | | 932.1 | |
The change in the "Share capital" balance includes $17 million of stock-based compensation transferred from "Additional paid-in capital" (2024 - $18 million; 2023 - $17 million).
Share repurchases
On February 27, 2025, the Company announced a normal course issuer bid ("NCIB"), commencing March 3, 2025, to purchase up to 37.3 million Common Shares in the open market for cancellation on or before March 2, 2026. By October 29, 2025, the Company had purchased and cancelled all 37.3 million Common Shares authorized to be purchased under the NCIB. All purchases were made in accordance with the respective NCIB at prevailing market prices plus brokerage fees, with consideration allocated to "Share capital" up to the average carrying amount of the Shares and any excess allocated to "Retained earnings".
94 / CPKC 2025 ANNUAL REPORT
In accordance with Canadian tax legislation, the Company has accrued for a 2% tax on the fair market value of Shares repurchased (net of qualifying issuances of equity) as a direct cost of Common Share repurchases recognized in Shareholders’ equity. During the twelve months ended December 31, 2025, the Company has accrued a liability of $77 million, for the tax due on the net Share repurchases made, payable within the first quarter of the following year.
The following table provides activities under the share repurchase program:
| | | | | | |
| 2025 | |
| Number of Common Shares repurchased | 37,348,539 | | |
Weighted-average price per share(1) | $ | 107.61 | | |
Amount of repurchase (in millions of Canadian dollars)(1) | $ | 4,019 | | |
(1) Includes brokerage fees and applicable tax on share repurchases.
On January 28, 2026, the Company announced that the Toronto Stock Exchange ("TSX") has accepted its notice to implement a new NCIB, commencing February 2, 2026, to purchase up to approximately 44.9 million Common Shares for cancellation on or before February 1, 2027.
22. Change in non-cash working capital balances related to operations
| | | | | | | | | | | |
| For the year ended December 31 (in millions of Canadian dollars) | 2025 | 2024 | 2023 |
| Source (use) of cash: | | | |
| Accounts receivable, net | $ | 32 | | $ | (133) | | $ | (317) | |
| Materials and supplies | (53) | | (36) | | 1 | |
| Other current assets | 96 | | (9) | | (49) | |
| Accounts payable and accrued liabilities | (271) | | 202 | | 57 | |
| Change in non-cash working capital balances related to operations | $ | (196) | | $ | 24 | | $ | (308) | |
23. Pensions and other benefits
The Company has both defined benefit ("DB") and defined contribution ("DC") pension plans. As at December 31, 2025, the Canadian pension plans represent nearly all of total combined pension plan assets and nearly all of total combined pension plan obligations.
The DB plans provide for pensions based principally on years of service and compensation rates near retirement. Pensions for Canadian pensioners are partially indexed to inflation. Annual employer contributions to the DB plans, which are actuarially determined, are made on the basis of being not less than the minimum amounts required by federal pension supervisory authorities.
The Company has other benefit plans including post-retirement health benefits and life insurance, post-employment long-term disability and workers’ compensation benefits based on Company-specific claims, and certain other non-pension post-employment benefits. As at December 31, 2025, the Canadian other benefits plans represent nearly all of total combined other plan obligations.
The most recent actuarial valuation for pension funding purposes for the Company’s main Canadian pension plan was performed as at January 1, 2025. During 2026, the Company expects to file with the pension regulator a new valuation performed as at January 1, 2026. In aggregate, the Company estimates that it will make contributions in 2026 of $13 million to the DB pension plans and of $39 million to the other benefit plans.
The Audit and Finance Committee of the Board of Directors has approved an investment policy that establishes long-term asset mix targets, which take into account the Company’s expected risk tolerances. Pension plan assets are managed by a suite of independent investment managers, with the allocation by manager reflecting these asset mix targets. Most of the assets are actively managed with the objective of outperforming applicable benchmarks. In accordance with the investment policy, derivative instruments may be used by investment managers to hedge or adjust existing or anticipated exposures.
To develop the expected long-term rate of return assumption used in the calculation of net periodic benefit cost applicable to the market-related value of plan assets, the Company considers the expected composition of the plans’ assets, past experience, and future estimates of long-term investment returns.
CPKC 2025 ANNUAL REPORT / 95
Future estimates of investment returns reflect the long-term return expectation for fixed income, public equity, real estate, infrastructure, private debt, and absolute return investments, and the expected added value (relative to applicable benchmark indices) from active management of pension plan assets.
The Company has elected to use a market-related value of assets for the purpose of calculating net periodic benefit cost, developed from a five-year average of market values for the plans’ public equity and absolute return investments (with each prior year’s market value adjusted to the current date for assumed investment income during the intervening period) plus the market value of the plans’ fixed income, real estate, infrastructure, and private debt securities.
The benefit obligation is discounted using a discount rate that is a blended yield to maturity for a hypothetical portfolio of high-quality debt instruments with cash flows matching projected benefit payments. The discount rate is determined by management.
In 2025, the Company amended the Canadian DB pension plans to offer a temporary, voluntary early retirement program. Eligible employees were invited to apply to the program by December 15, 2025, and participants were confirmed by December 31, 2025. The cost of enhanced pension and other benefits resulting from the program is recognized as special termination benefits in 2025.
Net periodic benefit (recovery) cost
The elements of net periodic benefit (recovery) cost for DB pension plans and other benefits recognized in the year include the following components:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Pensions | | Other benefits | | Total |
For the year ended December 31 (in millions of Canadian dollars) | 2025 | 2024 | 2023 | | 2025 | 2024 | 2023 | | 2025 | 2024 | 2023 |
| Current service cost | $ | 85 | | $ | 84 | | $ | 71 | | | $ | 13 | | $ | 13 | | $ | 10 | | | $ | 98 | | $ | 97 | | $ | 81 | |
| Other components of net periodic benefit (recovery) cost: | | | | | | | | | | | |
| Interest cost on benefit obligation | 466 | | 468 | | 486 | | | 22 | | 23 | | 22 | | | 488 | | 491 | | 508 | |
| Expected return on plan assets | (926) | | (891) | | (882) | | | — | | — | | — | | | (926) | | (891) | | (882) | |
| Recognized net actuarial loss | 7 | | 40 | | 32 | | | 2 | | 1 | | 13 | | | 9 | | 41 | | 45 | |
| Amortization of prior service costs | 5 | | 7 | | 2 | | | — | | — | | — | | | 5 | | 7 | | 2 | |
| Effects of special termination benefits | 9 | | — | | — | | | — | | — | | — | | | 9 | | — | | — | |
| Total other components of net periodic benefit (recovery) cost | (439) | | (376) | | (362) | | | 24 | | 24 | | 35 | | | (415) | | (352) | | (327) | |
| Net periodic benefit (recovery) cost | $ | (354) | | $ | (292) | | $ | (291) | | | $ | 37 | | $ | 37 | | $ | 45 | | | $ | (317) | | $ | (255) | | $ | (246) | |
96 / CPKC 2025 ANNUAL REPORT
Projected benefit obligation, plan assets, and funded status
Information about the Company’s DB pension plans and other benefits, in aggregate, is as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Pensions | | Other benefits | | Total |
| (in millions of Canadian dollars) | 2025 | 2024 | | 2025 | 2024 | | 2025 | 2024 |
| Change in projected benefit obligation: | | | | | | | | |
| Projected benefit obligation as at January 1 | $ | 10,166 | | $ | 10,306 | | | $ | 439 | | $ | 463 | | | $ | 10,605 | | $ | 10,769 | |
| Current service cost | 85 | | 84 | | | 13 | | 13 | | | 98 | | 97 | |
| Interest cost | 466 | | 468 | | | 22 | | 23 | | | 488 | | 491 | |
| Employee contributions | 51 | | 50 | | | — | | — | | | 51 | | 50 | |
| Benefits paid | (663) | | (659) | | | (36) | | (36) | | | (699) | | (695) | |
| Foreign currency changes | (8) | | 15 | | | 1 | | (1) | | | (7) | | 14 | |
| Release due to settlement | — | | — | | | (2) | | — | | | (2) | | — | |
| Effects of special termination benefits | 9 | | — | | | — | | — | | | 9 | | — | |
| Plan amendments and other | — | | 18 | | | — | | — | | | — | | 18 | |
| Net actuarial gain | (286) | | (116) | | | — | | (23) | | | (286) | | (139) | |
| Projected benefit obligation as at December 31 | $ | 9,820 | | $ | 10,166 | | | $ | 437 | | $ | 439 | | | $ | 10,257 | | $ | 10,605 | |
The net actuarial gains for Pensions and Other benefits in 2025 were primarily due to the increase in the discount rate from 4.68% to 4.94%. The net actuarial gains for Pensions and Other benefits in 2024 were primarily due to demographic experience and the increase in the discount rate from 4.64% to 4.68%.
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Pensions | | Other benefits | | Total |
| (in millions of Canadian dollars) | 2025 | 2024 | | 2025 | 2024 | | 2025 | 2024 |
| Change in plan assets: | | | | | | | | |
| Fair value of plan assets as at January 1 | $ | 14,592 | | $ | 13,472 | | | $ | 6 | | $ | 6 | | | $ | 14,598 | | $ | 13,478 | |
| Actual return on plan assets | 809 | | 1,701 | | | — | | 1 | | | 809 | | 1,702 | |
| Employer contributions | 13 | | 13 | | | 38 | | 35 | | | 51 | | 48 | |
| Employee contributions | 51 | | 50 | | | — | | — | | | 51 | | 50 | |
| Benefits paid | (663) | | (659) | | | (36) | | (36) | | | (699) | | (695) | |
| Foreign currency changes | (8) | | 15 | | | — | | — | | | (8) | | 15 | |
| Release due to settlement | — | | — | | | (2) | | — | | | (2) | | — | |
| Fair value of plan assets as at December 31 | $ | 14,794 | | $ | 14,592 | | | $ | 6 | | $ | 6 | | | $ | 14,800 | | $ | 14,598 | |
| Funded status - plan surplus (deficit) | $ | 4,974 | | $ | 4,426 | | | $ | (431) | | $ | (433) | | | $ | 4,543 | | $ | 3,993 | |
CPKC 2025 ANNUAL REPORT / 97
The table below shows the aggregate pension projected benefit obligation and aggregate fair value of plan assets for pension plans with fair value of plan assets in excess of projected benefit obligations (i.e. surplus), and for pension plans with projected benefit obligations in excess of fair value of plan assets (i.e. deficit):
| | | | | | | | | | | | | | | | | |
| | 2025 | | 2024 |
| (in millions of Canadian dollars) | Pension plans in surplus | Pension plans in deficit | | Pension plans in surplus | Pension plans in deficit |
| Projected benefit obligation as at December 31 | $ | (9,549) | | $ | (271) | | | $ | (9,725) | | $ | (441) | |
| Fair value of plan assets as at December 31 | 14,678 | | 116 | | | 14,311 | | 281 | |
| Funded status | $ | 5,129 | | $ | (155) | | | $ | 4,586 | | $ | (160) | |
The DB pension plans’ accumulated benefit obligation as at December 31, 2025 was $9,679 million (2024 - $10,006 million). The accumulated benefit obligation is calculated on a basis similar to the projected benefit obligation, except no future salary increases are assumed in the projection of future benefits. For pension plans with accumulated benefit obligations in excess of fair value of plan assets (i.e. deficit), the aggregate pension accumulated benefit obligation as at December 31, 2025 was $162 million (2024 - $159 million) and the aggregate fair value of plan assets as at December 31, 2025 was $20 million (2024 - $21 million).
All Other benefits plans were in a deficit position as at December 31, 2025 and 2024.
Pension asset and liabilities in the Company’s Consolidated Balance Sheets
Amounts recognized in the Company’s Consolidated Balance Sheets are as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Pensions | | Other benefits | | Total |
As at December 31 (in millions of Canadian dollars) | 2025 | 2024 | | 2025 | 2024 | | 2025 | 2024 |
| Pension asset | $ | 5,129 | | $ | 4,586 | | | $ | — | | $ | — | | | $ | 5,129 | | $ | 4,586 | |
| Accounts payable and accrued liabilities | (11) | | (10) | | | (38) | | (35) | | | (49) | | (45) | |
| Pension and other benefit liabilities | (144) | | (150) | | | (393) | | (398) | | | (537) | | (548) | |
| Total amount recognized | $ | 4,974 | | $ | 4,426 | | | $ | (431) | | $ | (433) | | | $ | 4,543 | | $ | 3,993 | |
The measurement date used to determine the plan assets and the benefit obligation is December 31.
Accumulated other comprehensive income (loss)
Amounts recognized in AOCI are as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Pensions | | Other benefits | | Total |
As at December 31 (in millions of Canadian dollars) | 2025 | 2024 | | 2025 | 2024 | | 2025 | 2024 |
| Net actuarial (loss) gain: | | | | | | | | |
| Other than deferred investment (losses) gains | $ | (1,383) | | $ | (1,501) | | | $ | 54 | | $ | 52 | | | $ | (1,329) | | $ | (1,449) | |
| Deferred investment gains | 464 | | 405 | | | — | | — | | | 464 | | 405 | |
| Prior service cost | (53) | | (58) | | | — | | (1) | | | (53) | | (59) | |
| Deferred income tax expense (recovery) | 329 | | 377 | | | (13) | | (12) | | | 316 | | 365 | |
Total (Note 9) | $ | (643) | | $ | (777) | | | $ | 41 | | $ | 39 | | | $ | (602) | | $ | (738) | |
98 / CPKC 2025 ANNUAL REPORT
Actuarial assumptions
Weighted-average actuarial assumptions used were approximately:
| | | | | | | | | | | |
| (percentages) | 2025 | 2024 | 2023 |
| Benefit obligation as at December 31: | | | |
| Discount rate | 4.94 | | 4.68 | | 4.64 | |
| Projected future salary increases | 2.75 | | 2.75 | | 2.75 | |
| Health care cost trend rate | 5.00 | | 5.00 | | 5.00 | |
| Benefit cost for year ended December 31: | | | |
| Discount rate | 4.68 | | 4.64 | | 5.01 | |
Expected rate of return on plan assets(1) | 6.70 | | 6.70 | | 6.90 | |
| Projected future salary increases | 2.75 | | 2.75 | | 2.75 | |
| Health care cost trend rate | 5.00 | | 5.00 | | 5.00 | |
(1) The expected rate of return on plan assets that will be used to compute the 2026 net periodic benefit recovery is 6.70%.
Plan assets
Plan assets are recorded at fair value. The major asset categories are public equity securities, fixed income securities, real estate, infrastructure, absolute return investments, and private debt. The fair values of the public equity and fixed income securities are primarily based on quoted market prices. Real estate and infrastructure values are based on the value of each fund’s assets as calculated by the fund manager, generally using third party appraisals or discounted cash flow analysis and taking into account current market conditions and recent sales transactions where practical and appropriate. Private debt values are based on the value of each fund’s assets as calculated by the fund manager taking into account current market conditions and reviewed annually by external parties. Absolute return investments are a portfolio of units of externally managed hedge funds and are valued by the fund administrators.
The Company’s pension plan asset allocation, the weighted-average asset allocation targets, and the weighted-average policy range for each major asset class at year-end were as follows:
| | | | | | | | | | | | | | |
| | | | Percentage of plan assets as at December 31 |
| Asset allocation (percentages) | Asset allocation target | Policy range | 2025 | 2024 |
| Cash and cash equivalents | 2.6 | | 0 - 10 | 2.1 | | 2.2 | |
| Fixed income | 38.3 | | 26 - 43 | 36.2 | | 36.0 | |
| Public equity | 29.6 | | 25 - 40 | 31.2 | | 30.7 | |
| Real estate and infrastructure | 14.7 | | 6 - 20 | 12.1 | | 11.7 | |
| Private debt | 7.4 | | 3 - 13 | 7.5 | | 7.9 | |
| Absolute return | 7.4 | | 3 - 13 | 10.9 | | 11.5 | |
| Total | 100.0 | | | 100.0 | | 100.0 | |
All asset allocations are within their policy ranges as at December 31, 2025.
CPKC 2025 ANNUAL REPORT / 99
Summary of the assets of the Company’s DB pension plans
The following is a summary of the assets of the Company’s DB pension plans as at December 31, 2025 and 2024. As at December 31, 2025 and 2024, there were no plan assets classified as Level 3 valued investments.
| | | | | | | | | | | | | | | |
| Assets Measured at Fair Value | | Investments measured at NAV(1) | Total Plan Assets |
| (in millions of Canadian dollars) | Quoted prices in active markets for identical assets (Level 1) | Significant other observable inputs (Level 2) | |
| December 31, 2025 | | | | | |
| Cash and cash equivalents | $ | 316 | | $ | — | | | $ | — | | $ | 316 | |
| Fixed income | | | | | |
Government bonds(2) | 207 | | 2,445 | | | — | | 2,652 | |
Corporate bonds(2) | 811 | | 1,292 | | | — | | 2,103 | |
Mortgages(3) | 203 | | — | | | — | | 203 | |
Mortgage-backed and asset-backed securities(4) | — | | 402 | | | — | | 402 | |
| Public equities | | | | | |
| Canada | 490 | | — | | | — | | 490 | |
| U.S. and international | 4,127 | | — | | | — | | 4,127 | |
Real estate(5) | — | | — | | | 507 | | 507 | |
Infrastructure(6) | — | | — | | | 1,276 | | 1,276 | |
Private debt(7) | — | | — | | | 1,110 | | 1,110 | |
Derivative instruments(8) | — | | (8) | | | — | | (8) | |
Absolute return(9) | | | | | |
| Funds of hedge funds | — | | — | | | 1,616 | | 1,616 | |
| | | | | |
| $ | 6,154 | | $ | 4,131 | | | $ | 4,509 | | $ | 14,794 | |
| December 31, 2024 | | | | | |
| Cash and cash equivalents | $ | 324 | | $ | — | | | $ | — | | $ | 324 | |
| Fixed income | | | | | |
Government bonds(2) | 192 | | 2,541 | | | — | | 2,733 | |
Corporate bonds(2) | 690 | | 1,291 | | | — | | 1,981 | |
Mortgages(3) | 194 | | — | | | — | | 194 | |
Mortgage-backed and asset-backed securities(4) | — | | 356 | | | — | | 356 | |
| Public equities | | | | | |
| Canada | 482 | | — | | | — | | 482 | |
| U.S. and international | 3,997 | | — | | | — | | 3,997 | |
Real estate(5) | — | | — | | | 521 | | 521 | |
Infrastructure(6) | — | | — | | | 1,194 | | 1,194 | |
Private debt(7) | — | | — | | | 1,146 | | 1,146 | |
Derivative instruments(8) | — | | (9) | | | — | | (9) | |
Absolute return(9) | | | | | |
| Funds of hedge funds | — | | — | | | 1,673 | | 1,673 | |
| | | | | |
| | | | | |
| | | | | |
| $ | 5,879 | | $ | 4,179 | | | $ | 4,534 | | $ | 14,592 | |
100 / CPKC 2025 ANNUAL REPORT
(1) Investments measured at net asset value ("NAV"):
Amounts are comprised of certain investments measured using NAV (or its equivalent) as a practical expedient. These investments have not been classified in the fair value hierarchy.
(2) Government & Corporate Bonds:
Fair values for bonds are based on market prices supplied by independent sources as of the last trading day.
(3) Mortgages:
The fair values of mortgages are based on current market yields of financial instruments of similar maturity, coupon and risk factors.
(4) Mortgage-backed and asset-backed securities:
The fair values of mortgage-backed and asset-backed securities are determined based on valuations from pricing sources that incorporate broker-dealer quotations, reported trades or valuation estimates from their internal pricing models which consider tranche-level attributes, current market data, estimated cash flows, and market-based yield spreads and incorporate deal collateral performance, as available.
(5) Real estate:
Real estate fund values are based on the NAV of the funds that invest directly in real estate investments. The values of the investments have been estimated using the capital accounts representing the plans' ownership interest in the funds. Of the total, $407 million is subject to redemption frequencies ranging from monthly to annually and a redemption notice period of 90 days (2024 - $435 million). The remaining $100 million is not subject to redemption and is normally returned through distributions as a result of the liquidation of the underlying real estate investments (2024 - $86 million). As at December 31, 2025, there are $262 million of unfunded commitments for real estate investments (December 31, 2024 - $309 million).
(6) Infrastructure:
Infrastructure fund values are based on the NAV of the funds that invest directly in infrastructure investments. The values of the investments have been estimated using the capital accounts representing the plans' ownership interest in the funds. Of the total, $644 million is subject to redemption frequencies ranging from monthly to annually and a redemption notice period of 90 days (2024 - $606 million). The remaining $632 million is not subject to redemption and is normally returned through distributions as a result of the liquidation of the underlying infrastructure investments (2024 - $588 million). As at December 31, 2025, there are $248 million of unfunded commitments for infrastructure investments (December 31, 2024 - $205 million).
(7) Private debt:
Private debt fund values are based on the NAV of the funds that invest directly in private debt investments. The values of the investments have been estimated using the capital accounts representing the plans' ownership interest in the funds. Of the total, $61 million is subject to redemption frequencies ranging from monthly to annually and a redemption notice period of 90 days (2024 - $115 million). The remaining $1,049 million is not subject to redemption and is normally returned through distributions as a result of the repayment of the underlying loans (2024 - $1,031 million). As at December 31, 2025, there are $598 million of unfunded commitments for private debt investments (December 31, 2024 - $764 million).
(8) Derivative Instruments:
The investment managers may utilize the following derivative instruments: equity futures to replicate equity index returns (Level 2); currency forwards to partially hedge foreign currency exposures (Level 2); bond futures and forwards to manage duration and interest rate risk (Level 2); interest rate swaps to manage duration and interest rate risk (Level 2); credit default swaps to manage credit risk (Level 2); and options to manage interest rate risk and volatility (Level 2). The Company may utilize derivatives directly, but only for the purpose of hedging foreign currency exposures. One of the fixed income investment managers utilizes a portfolio of bond forwards for the purpose of reducing asset/liability interest rate exposure. As at December 31, 2025, there are bond forwards with a notional value of $420 million (December 31, 2024 - $555 million) and a fair value of $(14) million (December 31, 2024 - $2 million).
(9) Absolute return:
The value of absolute return fund investments is based on the NAV reported by the fund administrators. The funds have different redemption policies with redemption notice periods varying from 30 to 120 days and frequencies ranging from monthly to triennially.
Additional plan assets information
The Company's primary investment objective for pension plan assets is to achieve a long-term return, net of all fees and expenses, that is sufficient for the plan's assets to satisfy the current and future obligations to plan beneficiaries, while minimizing the financial impact on the Company. In identifying the asset allocation ranges, consideration was given to the long-term nature of the underlying plan liabilities, the solvency and going-concern financial position of the plan, long-term return expectations, and the risks associated with key asset classes as well as the relationships of returns on key asset classes with each other, inflation, and interest rates. When advantageous and with due consideration, derivative instruments may be utilized by investment managers, provided the total value of the underlying assets represented by financial derivatives (excluding currency forwards, liability hedging derivatives in fixed income portfolios, and derivatives held by absolute return funds) is limited to 30% of the market value of the fund.
The funded status of the plans is exposed to fluctuations in interest rates, which affects the relative values of the plans' liabilities and assets. In order to mitigate interest rate risk, the Company's main Canadian DB pension plan utilizes a liability driven investment strategy in its fixed income portfolio, which uses a combination of long duration bonds and derivatives to hedge interest rate risk, managed by the investment manager. As at December 31, 2025, the plan's solvency funded position was 53% hedged against interest rate risk (2024 - 51%).
When investing in foreign securities, the plans are exposed to foreign currency risk; the effect of which is included in the valuation of the foreign securities. As at December 31, 2025 and 2024, the plans were 39% exposed to the U.S. dollar, 7% exposed to the Euro, and 5% exposed to various other currencies.
CPKC 2025 ANNUAL REPORT / 101
As at December 31, 2025, plan assets included 440,925 of the Common Shares of the Company (2024 - 322,733) at a market value of $45 million (2024 - $34 million) and Fixed income securities of the Company at a market value of $5 million (2024 - $2 million).
Estimated future benefit payments
The estimated future DB pension and other benefit payments to be paid by the plans for each of the next five years and the subsequent five-year period are as follows:
| | | | | | | | |
| (in millions of Canadian dollars) | Pensions | Other benefits |
| 2026 | $ | 679 | | $ | 39 | |
| 2027 | 672 | | 33 | |
| 2028 | 676 | | 33 | |
| 2029 | 666 | | 32 | |
| 2030 | 663 | | 32 | |
2031-2035 | 3,279 | | 159 | |
The benefit payments from the Canadian registered and U.S. qualified DB pension plans are payable from their respective pension funds. Benefit payments from the supplemental pension plans and from the other benefits plans are payable directly by the Company.
Defined contribution plan
The Canadian DC plan provides a pension benefit based on total employee and Company contributions plus investment income earned on those contributions. Canadian non-unionized employees hired after July 1, 2010 are generally required to participate. Employee and Company contributions are based on a percentage of earnings.
In 2025, the net cost of the Canadian DC plan, which generally equals the Company’s required contribution, was $12 million (2024 - $13 million; 2023 - $12 million). In 2026, the Company estimates that it will make contributions of $12 million to the Canadian DC plan.
Effective December 31, 2024, the U.S. DC plan was amalgamated into a Company-sponsored savings plan. The net cost of the U.S. DC plan, generally equal to the Company's required contribution, was $3 million in 2024 and $2 million in 2023.
Contributions to multi-employer plans
Some of the Company’s unionized employees in the U.S. are members of a U.S. national multi-employer benefit plan. Contributions made by the Company to this plan in 2025 in respect of post-retirement medical benefits were $2 million (2024 - $3 million; 2023 - $4 million).
102 / CPKC 2025 ANNUAL REPORT
24. Stock-based compensation
At December 31, 2025, the Company had several stock-based compensation plans including a stock options plan, various cash-settled liability plans, and an employee share purchase plan. These plans resulted in an expense of $59 million in 2025 (2024 - $108 million; 2023 - $122 million) and the total tax benefit related to these plans was $14 million in 2025 (2024 - $26 million; 2023 - $27 million).
A. Stock options plan
The following table summarizes the activity related to the stock options during 2025:
| | | | | | | | | | | | | | | | | |
| Options outstanding | | Non-vested options |
| Number of stock options | Weighted-average exercise price | | Number of stock options | Weighted-average grant date fair value |
Outstanding, January 1, 2025 | 5,734,600 | | $ | 86.59 | | | 2,043,630 | | $ | 27.68 | |
| Granted | 967,335 | | $ | 107.65 | | | 967,335 | | $ | 28.81 | |
| Exercised | (1,395,289) | | $ | 52.19 | | | N/A | N/A |
| Vested | N/A | N/A | | (879,620) | | $ | 25.25 | |
| Forfeited | (33,387) | | $ | 89.76 | | | (33,387) | | $ | 23.86 | |
| | | | | |
Outstanding, December 31, 2025 | 5,273,259 | | $ | 96.68 | | | 2,097,958 | | $ | 29.32 | |
Vested or expected to vest at December 31, 2025(1) | 5,228,360 | | $ | 96.59 | | | N/A | N/A |
Exercisable, December 31, 2025 | 3,175,301 | | $ | 89.02 | | | N/A | N/A |
(1) As at December 31, 2025, the weighted-average remaining term of vested or expected to vest options was 3.5 years with an aggregate intrinsic value of $44 million.
The following table provides the number of stock options outstanding and exercisable as at December 31, 2025 by range of exercise price and their related intrinsic aggregate value, and for stock options outstanding, the weighted-average years to expiration. The table also provides the aggregate intrinsic value for in-the-money stock options, which represents the amount that would have been received by option holders had they exercised their options on December 31, 2025 at the Company’s closing stock price of $101.05.
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Options outstanding | | Options exercisable |
| Range of exercise prices | Number of stock options | Weighted-average years to expiration | Weighted-average exercise price | Aggregate intrinsic value (millions) | | Number of stock options | Weighted-average exercise price | Aggregate intrinsic value (millions) |
$32.00 - $91.53 | 1,458,911 | | 1.5 | $ | 75.07 | | $ | 38 | | | 1,371,745 | | $ | 74.07 | | $ | 37 | |
$91.54 - $99.01 | 1,336,707 | | 2.5 | $ | 96.20 | | $ | 6 | | | 1,231,257 | | $ | 96.07 | | $ | 6 | |
$99.02 - $109.46 | 1,306,376 | | 4.9 | $ | 106.55 | | $ | — | | | 379,836 | | $ | 107.17 | | $ | — | |
$109.47 - $115.47 | 1,171,265 | | 5.4 | $ | 113.14 | | $ | — | | | 192,463 | | $ | 114.67 | | $ | — | |
Total(1) | 5,273,259 | | 3.5 | $ | 96.68 | | $ | 44 | | | 3,175,301 | | $ | 89.02 | | $ | 43 | |
(1) As at December 31, 2025, the total number of in-the-money stock options outstanding was 2,800,002 with a weighted-average exercise price of $85.20. The weighted-average years to expiration of exercisable stock options is 2.0 years.
CPKC 2025 ANNUAL REPORT / 103
Pursuant to the plan, stock options may be exercised upon vesting, which is between 12 and 48 months after the grant date, and expire seven years from the grant date. The grant date fair value of the stock options granted in 2025 was $28 million (2024 - $27 million; 2023 - $26 million). The following table provides assumptions used to determine the fair values of stock option awards, and the weighted-average grant date fair values for units granted in 2025, 2024, and 2023:
| | | | | | | | | | | |
| 2025 | 2024 | 2023 |
Expected option life (years)(1) | 4.75 | 4.75 | 4.75 |
Risk-free interest rate(2) | 3.62 | % | 3.88 | % | 3.35 | % |
Expected stock price volatility(3) | 25.43 | % | 28.38 | % | 28.44 | % |
Expected annual dividend yield(4) | 0.79 | % | 0.67 | % | 0.72 | % |
Expected forfeiture rate(5) | 3.08 | % | 3.12 | % | 3.18 | % |
| Weighted-average grant date fair value of options granted during the year | $ | 28.81 | | $ | 33.27 | | $ | 29.79 | |
(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 term commensurate with the expected term of the option.
(3) Based on the historical volatility of the Company’s stock price over a period commensurate with the expected term of the option.
(4) Determined by the calculated projected annual dividend yield based on the current annual dividend yield at the time of grant. The Company does not employ different dividend yields throughout the contractual term of the option.
(5) The Company estimates forfeitures based on past experience. The rate is monitored on a periodic basis.
In 2025, the expense for stock options was $28 million (2024 - $24 million; 2023 - $25 million). At December 31, 2025, there was $9 million of total unrecognized compensation related to stock options, which is expected to be recognized over a weighted-average period of approximately 1.1 years.
The total fair value of shares vested for the stock option plan during 2025 was $22 million (2024 - $20 million; 2023 - $18 million).
The following table provides information related to all stock options exercised in the plan during the years ended December 31:
| | | | | | | | | | | |
| (in millions of Canadian dollars) | 2025 | 2024 | 2023 |
| Total intrinsic value | $ | 78 | | $ | 92 | | $ | 101 | |
| Cash received by the Company upon exercise of options | 73 | | 69 | | 69 | |
B. Share unit plans
Performance share unit plan
During 2025, the Company issued 611,516 PSUs with a grant date fair value of $68 million and 24,149 PDSUs with a grant date fair value, including the fair value of expected future matching units, of $3 million. PSUs and PDSUs attract dividend equivalents in the form of additional units based on dividends paid on the Company's Common Shares, and vest three to four years after the grant date, contingent on the Company’s performance ("performance factor"). Vested PSUs are settled in cash. Vested PDSUs are converted into DSUs pursuant to the DSU plan, are eligible for a 25% Company match if the employee has not exceeded their Common Share ownership requirements, and are settled in cash only when the holder ceases their employment with the Company.
The performance period for all PSUs and PDSUs granted in 2025 is January 1, 2025 to December 31, 2027 and the performance factors are Free Cash Flow ("FCF"), and Total Shareholder Return ("TSR") compared to the Standard and Poor's ("S&P")/TSX 60 Index, TSR compared to the S&P 500 Industrials Index, and TSR compared to Class I railways.
The performance period for 568,159 PSUs and 25,589 PDSUs granted in 2024 is January 1, 2024 to December 31, 2026 and the performance factors are FCF, annualized Earnings Before Interest, Taxes, Depreciation, Amortization ("EBITDA"), TSR compared to the S&P/TSX 60 Index, TSR compared to the S&P 500 Industrials Index, and TSR compared to Class I railways.
The performance period for all of the 544,175 PSUs and all 26,333 PDSUs granted in 2023 is January 1, 2023 to December 31, 2025, and the performance factors are FCF, EBITDA, TSR compared to the S&P/TSX 60 Index, TSR compared to the S&P 500 Industrials Index, and TSR compared to Class I railways. The payout on these awards is 91% on 461,766 PSUs (including dividends reinvested) and 26,555 PDSUs (including dividends reinvested and matching units) outstanding, representing fair values of $43 million and $3 million, respectively, as at December 31, 2025, calculated based on the Company's average Common Share price of the last 30 trading days preceding December 31, 2025.
104 / CPKC 2025 ANNUAL REPORT
The performance period for the other 347,236 PSUs granted in 2023 is April 28, 2023 to December 1, 2026 and the performance factors are EBITDA and TSR compared to Class I railways.
The performance period for all of the 415,660 PSUs and 13,506 PDSUs granted in 2022 was January 1, 2022 to December 31, 2024, and the performance factors were FCF, Adjusted net debt to Adjusted EBITDA Modifier, TSR compared to the S&P/TSX 60 Index, and TSR compared to the S&P 500 Industrials Index. The resulting payout was 120% of the outstanding units multiplied by the Company's average Common Share price calculated based on the last 30 trading days preceding December 31, 2024. In the first quarter of 2025, payouts were $48 million on 381,759 PSUs, including dividends reinvested. The 9,774 PDSUs that vested on December 31, 2024, with a fair value of $2 million, including dividends reinvested and matching units, will be paid out in future reporting periods pursuant to the DSU plan (as described above).
The following table summarizes the activity related to PSUs and PDSUs for each of the years ended December 31:
| | | | | | | | |
| 2025 | 2024 |
| Outstanding, January 1 | 1,743,733 | | 1,678,553 | |
| Granted | 635,665 | | 593,748 | |
| Issued in lieu of dividends | 15,950 | | 12,843 | |
| Settled | (384,486) | | (401,182) | |
| PDSUs converted into DSUs | (8,426) | | (11,461) | |
| Forfeited | (60,702) | | (128,768) | |
| Outstanding, December 31 | 1,941,734 | | 1,743,733 | |
In 2025, the expense for PSUs and PDSUs was $8 million (2024 - $72 million; 2023 - $78 million). At December 31, 2025, there was $16 million of total unrecognized compensation related to these awards, which is expected to be recognized over a weighted-average period of approximately 1.3 years.
Deferred share unit plan
The Company established the DSU plan as a means to compensate and assist in attaining Common Share ownership targets set for certain key employees and Directors. A DSU entitles the holder to receive, upon redemption, a cash payment equivalent to the Company's average Common Share price based on the 10 trading days prior to redemption. DSUs vest over various periods of up to 36 months and are only redeemable for a specified period after employment is terminated.
Senior managers may elect to receive DSUs in lieu of annual cash bonuses under the bonus deferral program. In addition, senior managers will be granted a 25% Company match of DSUs when deferring cash to DSUs to meet ownership targets. The election to receive eligible payments in DSUs is no longer available to a participant when the value of the participant’s DSUs is sufficient to meet the Company’s Common Share ownership guidelines. Senior managers have five years to meet their ownership targets.
The expense for DSUs is recognized over the vesting period for both the initial subscription price and the change in value between reporting periods.
The following table summarizes the activity related to DSUs for each of the years ended December 31:
| | | | | | | | |
| 2025 | 2024 |
| Outstanding, January 1 | 903,054 | | 899,818 | |
| Granted | 91,071 | | 71,082 | |
| PDSUs converted into DSUs | 12,572 | | 14,079 | |
| Issued in lieu of dividends | 7,758 | | 6,253 | |
| Settled | (41,005) | | (82,624) | |
| Forfeited | (3,095) | | (5,554) | |
| Outstanding, December 31 | 970,355 | | 903,054 | |
During 2025, the Company granted 91,071 DSUs with a grant date fair value of approximately $10 million. In 2025, the expense for DSUs was $7 million (2024 - $1 million of recovery; 2023 - $10 million of expense). At December 31, 2025, there was $1 million of total unrecognized compensation related to DSUs, which is expected to be recognized over a weighted-average period of approximately 1.8 years.
CPKC 2025 ANNUAL REPORT / 105
Summary of share unit liabilities settled
The following table summarizes the total share unit liabilities settled for each of the years ended December 31:
| | | | | | | | | | | |
| (in millions of Canadian dollars) | 2025 | 2024 | 2023 |
| Plan | | | |
| PSUs | $ | 48 | | $ | 54 | | $ | 86 | |
| DSUs | 4 | | 9 | | 2 | |
| Other | 12 | | 1 | | 1 | |
| Total | $ | 64 | | $ | 64 | | $ | 89 | |
C. Employee share purchase plan
The Company has an employee share purchase plan whereby both employee and the Company contributions are used to purchase Common Shares on the open market for employees. The Company’s contributions are expensed over the one year vesting period. Under the plan, the Company matches $1 for every $3 contributed by employees up to a maximum employee contribution of 6% of annual salary.
The total number of Common Shares purchased in 2025 on behalf of participants, including the Company's contributions, was 737,804 (2024 - 746,544; 2023 - 600,730). In 2025, the Company’s contributions were $17 million (2024 - $17 million; 2023 - $15 million) and the related compensation and benefits expense was $13 million (2024 - $12 million; 2023 - $11 million).
25. Variable interest entities
The Company leases equipment from certain trusts, which are financed by a combination of debt and equity and are unrelated third parties. The lease agreements, which are classified as operating leases, have fixed price purchase options that create the Company’s variable interests and result in the trusts being considered variable interest entities ("VIE").
Maintaining and operating the leased assets according to specific contractual obligations outlined in the terms of the lease agreements and industry standards is the Company’s responsibility. The rigour of the contractual terms of the lease agreements and industry standards are such that the Company has limited discretion over the maintenance activities associated with these assets. Accordingly, the Company does not have the power to direct the activities that most significantly impact these entities economic performance.
The Company's financial exposure resulting from its involvement with these entities, is limited to its fixed lease payments. In 2025, lease payments related to the VIE were $12 million. Total future minimum lease payments to the end of the lease term in 2030 are $41 million. The fixed price purchase options for all leased assets expire in 2026. Although the leased assets must be returned in good operating condition, subject to normal wear and tear, the Company does not guarantee the residual value of the assets at the end of the lease.
Since the Company has neither the power to direct the activities of the VIE, or the obligation to absorb expected losses or residual returns, it does not consolidate the VIE.
26. Commitments and contingencies
Commitments
At December 31, 2025, the Company had commitments amounting to $4,397 million, for investments in the Celaya-NBA Line Railway Bypass and the Concession, other capital expenditures, bulk fuel, locomotive maintenance and overhaul, and other goods and services. These commitments are for the years 2026-2033.
Annual maturities and principal repayments of debt for the next five years and thereafter are provided in Note 17. Commitments related to leases, including minimum annual payments for the next five years and thereafter, are included in Note 20.
106 / CPKC 2025 ANNUAL REPORT
Litigation
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 as at December 31, 2025 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 business, financial position, results of operations, or liquidity. However, an unexpected adverse resolution of one or more of these legal actions could have a material adverse effect on the Company's business, financial position, results of operations, or liquidity in a particular quarter or fiscal year.
Legal proceedings related to Lac-Mégantic rail accident
On July 6, 2013, a train carrying petroleum crude oil operated by Montréal Maine and Atlantic Railway ("MMAR") or a subsidiary, Montréal Maine & Atlantic Canada Co. ("MMAC" and collectively the "MMA Group"), derailed in Lac-Mégantic, Québec. The derailment occurred on a section of railway owned and operated by the MMA Group and while the MMA Group exclusively controlled the train.
Following the derailment, MMAC sought court protection in Canada under the Companies’ Creditors Arrangement Act and MMAR filed for bankruptcy in the U.S. Plans of arrangement were approved in both Canada and the U.S. (the "Plans"), providing for the distribution of approximately $440 million amongst those claiming derailment damages.
A number of legal proceedings, set out below, were commenced in Canada and the U.S. against the Company and others:
(1)Québec's Minister of Sustainable Development, Environment, Wildlife and Parks ordered various parties, including the Company, to remediate the derailment site (the "Cleanup Order") and served the Company with a Notice of Claim for $95 million for those costs. The Company appealed the Cleanup Order and contested the Notice of Claim with the Administrative Tribunal of Québec. These proceedings are stayed pending determination of the Attorney General of Québec ("AGQ") action (paragraph 2 below).
(2)The AGQ sued the Company in the Québec Superior Court claiming $409 million in damages, which was further amended and reduced to $231 million (the "AGQ Action"). The AGQ Action alleges that: (i) the Company was responsible for the petroleum crude oil from its point of origin until its delivery to Irving Oil Ltd.; and (ii) the Company is vicariously liable for the acts and omissions of the MMA Group.
(3)A class action in the Québec Superior Court on behalf of persons and entities residing in, owning or leasing property in, operating a business in, or physically present in Lac-Mégantic at the time of the derailment was certified against the Company on May 8, 2015 (the "Class Action"). Other defendants including MMAC and Mr. Thomas Harding ("Harding") were added to the Class Action on January 25, 2017. On November 28, 2019, the plaintiffs' motion to discontinue their action against Harding was granted. The Class Action seeks unquantified damages, including for wrongful death, personal injury, property damage, and economic loss.
(4)Eight subrogated insurers sued the Company in the Québec Superior Court claiming approximately $16 million in damages, which was amended and reduced to approximately $14 million (the "Promutuel Action"), and two additional subrogated insurers sued the Company claiming approximately $3 million in damages (the "Royal Action"). Both actions contain similar allegations as the AGQ Action. The actions do not identify the subrogated parties. As such, the extent of any overlap between the damages claimed in these actions and under the Plans is unclear. The Royal Action is stayed pending determination of the consolidated proceedings described below.
On December 11, 2017, the AGQ Action, the Class Action and the Promutuel Action were consolidated. The joint liability trial of these consolidated claims commenced on September 21, 2021 with oral arguments ending on June 15, 2022. The Québec Superior Court issued a decision on December 14, 2022 dismissing all claims against the Company, finding that the Company’s actions were not the direct and immediate cause of the accident and the damages suffered by the plaintiffs. All three plaintiffs filed a declaration of appeal on January 13, 2023. The appeal was heard October 7 to 10, 2024 by the Québec Court of Appeal. On February 26, 2025, the Québec Court of Appeal issued its unanimous decision upholding the trial decision and dismissing the appeals in their entirety. On April 28, 2025, all three plaintiffs filed applications for leave to appeal to the Supreme Court of Canada. On May 30, 2025, the Company filed its response to the plaintiffs' leave applications. A damages trial will follow after the disposition of all appeals, if necessary.
(5)Forty-eight plaintiffs (all individual claims joined in one action) sued the Company, MMAC, and Harding in the Québec Superior Court claiming approximately $5 million in damages for economic loss and pain and suffering, and asserting similar allegations as in the Class Action and the AGQ Action. The majority of the plaintiffs opted-out of the Class Action and all but two are also plaintiffs in litigation against the Company, described in paragraph 7 below. This action is stayed pending determination of the consolidated claims described above.
CPKC 2025 ANNUAL REPORT / 107
(6)The MMAR U.S. bankruptcy estate representative commenced an action against the Company in November 2014 in the Maine Bankruptcy Court claiming that the Company failed to abide by certain regulations and seeking approximately U.S. $30 million in damages for MMAR’s loss in business value according to an expert report filed by the bankruptcy estate. This action asserts that the Company knew or ought to have known that the shipper misclassified the petroleum crude oil and therefore should have refused to transport it. Summary judgement motion was argued and taken under advisement on June 9, 2022. On May 23, 2023, the case management judge stayed the proceedings pending the outcome of the appeal in the Canadian consolidated claims. On April 18, 2025, the Court lifted the stay and ordered briefing concerning the Company’s request for summary judgement based on the preclusive effect of matters decided in other Lac-Mégantic cases. The Court will address that basis for summary judgement first, then will address other arguments for summary judgement, if necessary, afterwards. On October 8, 2025, the Court heard the Company's summary judgement motion. The Court's decision is pending.
(7)The class and mass tort action commenced against the Company in June 2015 in Texas (on behalf of Lac-Mégantic residents and wrongful death representatives) and the wrongful death and personal injury actions commenced against the Company in June 2015 in Illinois and Maine, were all transferred and consolidated in Federal District Court in Maine (the "Maine Actions"). The Maine Actions allege that the Company negligently misclassified and improperly packaged the petroleum crude oil. On the Company’s motion, the Maine Actions were dismissed. The plaintiffs appealed the dismissal decision to the U.S. First Circuit Court of Appeals, which dismissed the plaintiffs' appeal on June 2, 2021. The plaintiffs further petitioned the U.S. First Circuit Court of Appeals for a rehearing, which was denied on September 8, 2021. On January 24, 2022, the plaintiffs further appealed to the U.S. Supreme Court on two bankruptcy procedural grounds. On May 31, 2022, the U.S. Supreme Court denied the petition, thereby rejecting the plaintiffs' appeal.
(8)The trustee for the wrongful death trust commenced Carmack Amendment claims against the Company in North Dakota Federal Court, seeking to recover approximately U.S. $6 million for damaged rail cars and lost crude oil and reimbursement for the settlement paid by the consignor and the consignee under the Plans (alleged to be U.S. $110 million and U.S. $60 million, respectively). The Court issued an Order on August 6, 2020 granting and denying in parts the parties' summary judgement motions which has been reviewed and confirmed following motions by the parties for clarification and reconsideration. Final briefs of dispositive motions for summary judgement and for reconsideration on tariff applicability were submitted on September 30, 2022. On January 20, 2023, the Court granted in part the Company's summary judgement motion by dismissing all claims for recovery of settlement payments but leaving for trial the determination of the value of the lost crude oil. It also dismissed the Company's motion for reconsideration on tariff applicability. The remaining issues of the value of the lost crude oil and applicability of judgement reduction provisions did not require trial, and were fully briefed in 2024. On January 5, 2024, the Court issued its decision finding that the Company was liable for approximately U.S. $3.9 million plus pre-judgement interest, but declined to determine whether judgement reduction provisions were applicable, referring the parties to a court in Maine on that issue. On January 18, 2024, the Company filed a motion for reconsideration for the Court to apply the judgement reduction provisions. On January 19, 2024, the trustee for the wrongful death trust filed a Notice of Appeal for the January 5, 2024 decision, as well as prior decisions. On February 23, 2024, the Court denied the Company’s motion for reconsideration, again referring the parties to a court in Maine to apply the judgement reduction provision. On March 6, 2024, the Company filed its notice of appeal of this latest ruling, as well as prior decisions. The appeal was heard on March 18, 2025. On July 3, 2025, the U.S. Eighth Circuit Court of Appeals unanimously allowed the Company’s appeal, reversing the district court decision and remanding the matter back to the district court for a complete reduction of the judgement against the Company. On July 17, 2025, the trustee for the wrongful death trust petitioned the U.S. Eighth Circuit Court of Appeals for a rehearing. On August 7, 2025, the U.S. Eighth Circuit Court of Appeals denied the petition for a rehearing. The deadline for any petition to the U.S. Supreme Court for certiorari passed in November 2025 and no petition was filed.
At this stage of the proceedings, any potential responsibility and the quantum of potential losses cannot be determined. Nevertheless, the Company denies liability and is vigorously defending these proceedings.
Court decision related to Remington Development Corporation legal claim
On October 20, 2022, the Court of King’s Bench of Alberta issued a decision in a claim brought by Remington Development Corporation ("Remington") against the Company and the Province of Alberta ("Alberta") with respect to an alleged breach of contract by the Company in relation to the sale of certain properties in Calgary. In its decision, the Court found the Company had breached its contract with Remington and Alberta had induced the contract breach. The Court found the Company and Alberta liable for damages of approximately $164 million plus interest and costs, and subject to an adjustment to the acquisition value of the property. In a further decision on August 30, 2023, the Court determined that adjustment and set the total damages at $165 million plus interest and costs. On October 20, 2023, the Court determined the costs payable to Remington, however, the Court had not provided any indication of how the damages, which were estimated to total approximately $232 million as at June 30, 2025, should be apportioned between the Company and Alberta. On November 17, 2022, the Company filed an appeal of the Court’s decision. On April 11, 2024, the Court of Appeal of Alberta ("ABCA") stayed the judgement pending the outcome of the appeal. On September 10, 2024, the ABCA heard the Company's appeal and reserved its decision. On July 2, 2025, the ABCA unanimously allowed the Company’s appeal and set aside the trial judgement and costs order. A majority of the ABCA ordered a new trial in the Court of King’s Bench. On September 26, 2025, Remington sought leave to appeal the ABCA’s decision to the Supreme Court of Canada.
108 / CPKC 2025 ANNUAL REPORT
2014 tax assessment
On April 13, 2022, the SAT delivered an audit assessment of CPKCM’s 2014 tax returns (the "2014 Assessment"). As at December 31, 2025, the 2014 Assessment, including inflation, interest, and penalties was Ps.6,552 million ($499 million).
On July 7, 2022, CPKCM filed an administrative appeal (the "Administrative Appeal") before the SAT, seeking to revoke the 2014 Assessment on the basis that the SAT’s notification of the 2014 Assessment through the tax mailbox was not legal, because it was in violation of a tax mailbox injunction previously granted to CPKCM on March 19, 2015. On September 26, 2022, the SAT dismissed the Administrative Appeal, on the basis that it was not a timely submission (the "Administrative Appeal Resolution").
On October 10, 2022, CPKCM submitted an annulment lawsuit (the "Annulment Lawsuit") before the Federal Administrative Court (the "Administrative Court"), challenging the 2014 Assessment, its notification, and the Administrative Appeal Resolution. On April 24, 2024, the Administrative Court resolved the Annulment Lawsuit, confirming the Administrative Appeal Resolution and the 2014 Assessment (the "Administrative Court Resolution").
On June 21, 2024, CPKCM challenged the Administrative Court Resolution by submitting an Amparo appeal (Demanda de Amparo) before the Collegiate Circuit Court (Tribunal Colegiado de Circuito). On June 4, 2025, the Twenty Third Collegiate Court of the First Circuit (the "Circuit Court") unanimously granted CPKCM’s Amparo petition, vacating the prior decision and sending the matter back to the Administrative Court with an order to issue a new resolution addressing CPKCM’s arguments that were presented in the Annulment Lawsuit. On June 25, 2025, the Administrative Court resolved the Annulment Lawsuit unfavourably to CPKCM (the "2025 Administrative Court Resolution"). On August 19, 2025, CPKCM submitted a new Amparo appeal challenging the 2025 Administrative Court Resolution. On September 8, 2025, the Circuit Court admitted the Amparo appeal submitted by CPKCM. CPKCM expects to prevail based on the technical merits of its case.
On August 20, 2025, derived from the submission of the Amparo appeal, the Administrative Court issued a resolution granting an injunction against the enforcement and collection of the 2014 Assessment, as long as the 2014 Assessment is duly guaranteed.
2023 business interruption insurance settlement
During the third quarter of 2023, the Company realized gain contingencies of $51 million recognized to "Purchased services and other", as a result of settlements reached with insurers for business interruption losses incurred by the Company related to a wildfire and flooding in British Columbia in 2021.
27. Guarantees
In the normal course of operations, the Company enters into contractual arrangements that involve providing certain guarantees, which extend over the term of the contracts. These guarantees include, but are not limited to:
•guarantees to pay other parties in the event of the occurrence of specified events, including damage to equipment, in relation to assets used in the operation of the railway through operating leases, rental agreements, easements, trackage, and interline agreements;
•guarantees to pay other parties in the event of a specified change in control of the Company or particular subsidiaries of the Company;
•guarantees to repay amounts outstanding for certain debt obligations;
•a guarantee to repay a portion of amounts outstanding for certain debt obligations held by an equity investee; and
•indemnifications of certain tax-related payments incurred by lessors and lenders.
The maximum amount that could be payable under these guarantees, excluding residual value guarantees, cannot be reasonably estimated due to the nature of certain guarantees. All or a portion of amounts paid under guarantees to other parties in the event of the occurrence of specified events could be recoverable from other parties or through insurance. The Company has accrued for all guarantees that it expects to pay. As at December 31, 2025, accruals of $16 million (2024 - $8 million), were recognized in "Accounts payable and accrued liabilities".
Indemnification
Pursuant to a trust and custodial services agreement with the trustee of the Canadian Pacific Railway Company Pension Plan, the Company has undertaken to indemnify and save harmless the trustee, to the extent not paid by the fund, from any and all taxes, claims, liabilities, damages, costs, and expenses arising out of the performance of the trustee’s obligations under the agreement, except as a result of misconduct by the trustee. The indemnity includes liabilities, costs, or expenses relating to any legal reporting or notification obligations of the trustee with respect to the defined benefit and defined contribution options of the pension plans, or otherwise with respect to the assets of the pension plans that are not part of the fund. The indemnity survives the termination or expiry of the agreement with respect to claims and liabilities arising prior to the termination or expiry. As at December 31, 2025, the Company had not recognized a liability associated with this indemnification as it does not expect to make any payments pertaining to it.
CPKC 2025 ANNUAL REPORT / 109
28. Segmented and geographic information
Operating segment
The Company only has one operating segment: rail transportation.
The Company's chief operating decision-maker ("CODM") is the Company's Chief Executive Officer. The CODM uses "Net income attributable to controlling shareholders" to assess the Company's performance and decide on the allocation of resources. "Net income attributable to controlling shareholders" is used in conjunction with certain Non-GAAP measures, operational performance indicators, and figures prepared on a forecast basis to evaluate the return on the Company's assets and make operational and investment decisions. The Company's significant segment expenses are consistent with the expenses presented on the Company's Consolidated Statements of Income.
For the years ended December 31, 2025, 2024, and 2023, no single customer accounted for more than 10% of "Total revenues".
Geographic information
The Company's "Total revenues" were all earned, and long-lived assets were all held, within Canada, the U.S., and Mexico, as reported in the table below:
| | | | | | | | | | | | | | |
| For the years ended and as at December 31 (in millions of Canadian dollars) | Canada | U.S. | Mexico | Total |
| 2025 | | | | |
| Revenues | $ | 7,243 | | $ | 5,124 | | $ | 2,711 | | $ | 15,078 | |
| Long-lived assets: Properties and Operating lease ROU assets | 17,559 | | 26,860 | | 11,326 | | 55,745 | |
| 2024 | | | | |
| Revenues | 6,936 | | 4,988 | | 2,622 | | 14,546 | |
| Long-lived assets: Properties and Operating lease ROU assets | 16,536 | | 27,897 | | 11,955 | | 56,388 | |
| 2023 | | | | |
| Revenues | 6,651 | | 4,257 | | 1,647 | | 12,555 | |
| | | | |
29. Subsequent events
In February 2026, the Company repaid, at maturity, U.S. $250 million ($339 million) 3.70% 10.5-year Notes.
110 / CPKC 2025 ANNUAL REPORT