Free Trial

Canadian Pacific Kansas City (CP) Financials

Canadian Pacific Kansas City logo
$74.84 +1.61 (+2.20%)
Closing price 08/22/2025 03:59 PM Eastern
Extended Trading
$74.81 -0.03 (-0.04%)
As of 08/22/2025 04:52 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Canadian Pacific Kansas City

Annual Income Statements for Canadian Pacific Kansas City

This table shows Canadian Pacific Kansas City's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders
1,271 978 1,190 1,911 1,430 1,880 1,916 2,232 2,599 2,975 2,582
Consolidated Net Income / (Loss)
1,271 978 1,190 1,911 1,430 1,880 1,916 2,232 2,599 2,972 2,578
Net Income / (Loss) Continuing Operations
1,271 978 1,190 1,911 1,430 1,880 1,910 2,232 2,599 2,972 2,578
Total Pre-Tax Income
1,755 1,416 1,601 1,985 1,896 2,425 2,510 2,833 3,063 -2,313 3,314
Total Operating Income
2,014 1,944 1,794 2,002 2,074 2,408 2,596 2,509 2,460 3,324 3,597
Total Gross Profit
3,471 3,217 3,073 3,479 3,465 3,977 4,141 4,360 4,319 6,470 7,069
Total Revenue
5,700 4,853 4,638 5,208 5,361 6,005 6,044 6,257 6,513 9,510 10,101
Total Cost of Revenue
2,229 1,636 1,565 1,729 1,896 2,028 1,903 1,897 2,195 3,040 3,033
Operating Cost of Revenue
2,229 1,636 1,565 1,729 1,896 2,028 1,903 1,897 2,195 3,040 3,033
Total Operating Expenses
1,457 1,273 1,278 1,477 1,391 1,569 1,545 1,851 1,859 3,146 3,472
Depreciation Expense
475 430 476 525 510 544 611 635 630 1,169 1,319
Other Operating Expenses / (Income)
982 892 802 952 881 1,025 934 1,216 1,228 1,978 2,153
Total Other Income / (Expense), net
-259 -527 -193 -17 -178 17 -85 324 603 -5,636 -283
Interest & Investment Income
- - - - - 0.00 - -110 312 -410 -556
Other Income / (Expense), net
-16 -242 158 359 154 362 274 779 291 -5,226 274
Income Tax Expense
484 439 412 74 467 544 594 601 464 -5,284 735
Net Income / (Loss) Attributable to Noncontrolling Interest
- - - - - - - 0.00 0.00 -3.03 -3.47
Basic Earnings per Share
$8.54 $8.47 $10.69 $16.49 $13.65 $3.52 $3.61 $4.20 $2.79 $3.20 $2.76
Weighted Average Basic Shares Outstanding
172.80M 159.70M 149.60M 145.90M 142.90M 693.80M 677.20M 679.70M 930M 931.30M 933M
Diluted Earnings per Share
$8.46 $8.40 $10.63 $16.44 $13.61 $3.50 $3.59 $4.18 $2.79 $3.19 $2.76
Weighted Average Diluted Shares Outstanding
174.40M 161M 150.50M 146.30M 143.30M 696.30M 679.90M 682.80M 932.90M 933.70M 934.60M
Weighted Average Basic & Diluted Shares Outstanding
166.12M 153.02M 146.37M 144.21M 140.04M 136.75M 133.30M 929.71M 930.77M 932.43M 933.71M
Cash Dividends to Common per Share
$1.40 $1.40 $1.85 $2.19 $2.51 $3.14 $3.56 $0.76 $0.76 $0.76 $0.76

Quarterly Income Statements for Canadian Pacific Kansas City

This table shows Canadian Pacific Kansas City's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Income / (Loss) Attributable to Common Shareholders
884 591 1,001 576 806 572 661 619 729 633 906
Consolidated Net Income / (Loss)
884 591 1,001 576 802 572 660 619 727 632 906
Net Income / (Loss) Continuing Operations
884 591 1,001 576 802 572 660 619 727 632 906
Total Pre-Tax Income
947 712 -4,797 767 1,005 763 873 813 864 835 1,168
Total Operating Income
676 613 713 867 1,131 849 926 890 932 916 986
Total Gross Profit
1,254 1,057 1,527 1,641 2,245 1,752 1,845 1,767 1,845 1,830 1,935
Total Revenue
1,649 1,675 2,399 2,467 2,969 2,600 2,633 2,627 2,242 2,639 2,716
Total Cost of Revenue
395 618 872 826 723 848 788 860 397 809 781
Operating Cost of Revenue
395 618 872 826 723 848 788 860 397 809 781
Total Operating Expenses
579 444 813 774 1,115 903 919 876 914 915 949
Depreciation Expense
143 166 310 333 359 345 346 349 280 351 362
Other Operating Expenses / (Income)
435 278 503 441 755 558 574 527 634 564 587
Total Other Income / (Expense), net
271 99 -5,510 -100 -125 -86 -53 -77 -67 -81 182
Interest & Investment Income
-169 151 -135 -153 -273 -152 -146 -142 -268 -150 92
Other Income / (Expense), net
67 62 -5,376 53 34 66 94 65 48 70 90
Income Tax Expense
63 121 -5,798 191 203 191 213 194 137 203 262
Net Income / (Loss) Attributable to Noncontrolling Interest
- 0.00 0.76 0.00 -3.79 -0.74 -1.46 0.00 -1.27 -0.70 0.00
Basic Earnings per Share
$0.95 $0.86 $1.07 $0.62 $0.64 $0.61 $0.71 $0.67 $0.56 $0.68 $0.98
Weighted Average Basic Shares Outstanding
930M 930.70M 931.20M 931.50M 931.30M 932.40M 932.80M 933.20M 933M 933.20M 923.80M
Diluted Earnings per Share
$0.95 $0.86 $1.07 $0.62 $0.64 $0.61 $0.71 $0.67 $0.56 $0.67 $0.98
Weighted Average Diluted Shares Outstanding
932.90M 933.50M 933.80M 933.90M 933.70M 934.40M 934.60M 935.30M 934.60M 934.30M 924.80M
Weighted Average Basic & Diluted Shares Outstanding
930.77M 931.06M 931.46M 931.79M 932.43M 932.70M 933.13M 933.34M 933.71M 930.46M 917.98M
Cash Dividends to Common per Share
$0.15 $0.19 $0.14 $0.14 - $0.14 $0.14 $0.14 - $0.13 $0.17

Annual Cash Flow Statements for Canadian Pacific Kansas City

This table details how cash moves in and out of Canadian Pacific Kansas City's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Change in Cash & Equivalents
-569 307 -362 138 -203 55 11 -51 273 -217 191
Net Cash From Operating Activities
1,828 1,778 1,555 1,734 1,987 2,304 2,197 2,886 3,061 3,134 3,659
Net Cash From Continuing Operating Activities
1,828 1,778 1,555 1,734 1,987 2,304 2,197 2,886 3,061 2,906 3,659
Net Income / (Loss) Continuing Operations
1,271 978 1,190 1,911 1,430 1,880 1,916 2,232 2,599 2,972 2,578
Consolidated Net Income / (Loss)
1,271 978 1,190 1,911 1,430 1,880 1,916 2,232 2,599 2,972 2,578
Depreciation Expense
475 430 476 525 510 544 611 635 630 1,169 1,319
Non-Cash Adjustments To Reconcile Net Income
-211 378 -161 -336 -130 -350 -207 -90 -151 4,927 -265
Changes in Operating Assets and Liabilities, net
293 -7.95 50 -366 177 230 -123 110 -17 -6,160 26
Net Cash From Investing Activities
-1,000 -812 -796 -1,029 -1,068 -1,390 -1,591 -10,746 -1,106 -1,638 -1,942
Net Cash From Continuing Investing Activities
-1,000 -812 -796 -1,029 -1,068 -1,390 -1,591 -10,746 -1,106 -1,638 -1,942
Purchase of Property, Plant & Equipment
-1,248 -1,100 -880 -1,065 -1,137 -1,269 -1,310 -1,199 -1,151 -1,869 -1,962
Acquisitions
- - - 0.00 0.00 0.00 -312 -9,626 0.00 - 0.00
Purchase of Investments
- - - - 0.00 -134 15 0.00 0.00 -202 0.00
Sale of Property, Plant & Equipment
248 286 86 33 57 20 17 75 43 43 44
Sale and/or Maturity of Investments
- - - - - - - 0.00 0.00 208 0.00
Other Investing Activities, net
0.00 2.89 -2.23 2.38 11 -6.17 -1.57 3.91 2.22 183 -24
Net Cash From Financing Activities
-1,403 -692 -1,111 -556 -1,130 -856 -599 7,776 -1,697 -1,481 -1,564
Net Cash From Continuing Financing Activities
-1,403 -692 -1,111 -556 -1,130 -856 -599 7,776 -1,697 -1,481 -1,564
Repayment of Debt
504 -1,011 -36 -25 -552 9.25 154 -340 -1,199 -1,827 -1,310
Payment of Dividends
-210 -163 -190 -246 -255 -318 -366 -397 -522 -536 -492
Issuance of Debt
0.00 2,466 0.00 0.00 468 306 755 8,493 0.00 829 190
Issuance of Common Equity
53 31 16 36 18 20 41 20 24 52 48
Effect of Exchange Rate Changes
6.03 33 -9.67 -10 8.06 -3.08 - - 15 -5.30 38
Cash Interest Paid
266 243 363 377 339 342 347 333 474 625 565
Cash Income Taxes Paid
195 127 240 338 233 390 456 432 302 686 665

Quarterly Cash Flow Statements for Canadian Pacific Kansas City

This table details how cash moves in and out of Canadian Pacific Kansas City's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Change in Cash & Equivalents
232 -119 24 -21 -101 41 27 -69 192 -31 75
Net Cash From Operating Activities
1,300 651 689 729 1,064 750 926 963 1,020 804 1,040
Net Cash From Continuing Operating Activities
1,300 651 689 729 837 750 926 963 1,020 804 1,040
Net Income / (Loss) Continuing Operations
966 591 1,014 540 825 572 654 635 718 632 941
Consolidated Net Income / (Loss)
966 591 1,014 540 825 572 654 635 718 632 941
Depreciation Expense
169 166 314 322 366 345 342 358 274 351 382
Non-Cash Adjustments To Reconcile Net Income
32 14 5,344 -232 -200 -104 -54 -62 -45 -74 -319
Changes in Operating Assets and Liabilities, net
133 -121 -5,983 97 -155 -63 -16 32 74 -105 36
Net Cash From Investing Activities
-394 -296 -474 -531 -337 -400 -567 -575 -399 -497 -252
Net Cash From Continuing Investing Activities
-394 -296 -474 -531 -337 -400 -567 -575 -399 -497 -252
Purchase of Property, Plant & Equipment
-410 -299 -482 -524 -564 -389 -586 -566 -420 -494 -573
Sale of Property, Plant & Equipment
16 2.96 9.13 8.60 22 0.74 6.57 6.75 30 7.65 3.36
Other Investing Activities, net
0.04 0.00 -24 -15 222 -12 13 -16 -9.50 -10 -45
Net Cash From Financing Activities
-673 -477 -187 -225 -593 -318 -336 -449 -460 -337 -680
Net Cash From Continuing Financing Activities
-673 -477 -187 -225 -593 -318 -336 -449 -460 -337 -680
Repayment of Debt
-330 -359 -470 10 -1,008 -52 43 -68 -1,081 -1,167 -594
Repurchase of Common Equity
- - - - - 0.00 - - - -241 -1,036
Payment of Dividends
-137 -131 -147 -126 -131 -131 -129 -134 -99 -123 -161
Issuance of Debt
-217 0.00 416 -118 532 -151 - -257 712 1,189 1,088
Issuance of Common Equity
11 13 15 8.98 15 16 14 10 7.21 5.56 22
Effect of Exchange Rate Changes
-0.49 - - 5.96 -9.00 9.60 4.28 -7.22 31 -0.70 -32
Cash Interest Paid
134 109 207 105 204 181 116 120 149 125 179
Cash Income Taxes Paid
70 136 199 144 208 179 224 133 129 165 309

Annual Balance Sheets for Canadian Pacific Kansas City

This table presents Canadian Pacific Kansas City's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Total Assets
14,250 14,198 14,304 16,001 15,574 17,238 18,532 53,359 54,312 60,523 60,933
Total Current Assets
1,051 1,111 751 1,012 819 933 1,036 1,058 1,396 2,274 2,350
Cash & Equivalents
195 470 122 269 45 102 115 54 333 351 513
Accounts Receivable
604 466 440 546 597 620 647 641 751 1,429 1,367
Inventories, net
152 136 137 121 127 140 163 184 210 303 317
Other Current Assets
100 39 52 77 50 69 111 169 102 190 153
Plant, Property, & Equipment, net
12,431 11,766 12,419 13,522 13,496 14,763 0.00 0.00 16,542 39,194 38,906
Total Noncurrent Assets
767 1,321 1,133 1,466 1,260 1,542 17,496 52,301 36,374 18,651 19,678
Long-Term Investments
- - - - - - 156 33,277 33,487 0.00 407
Goodwill
152 153 150 149 148 159 287 290 254 13,429 13,438
Intangible Assets
- - - - - - - - 31 2,253 2,185
Employee Benefit Assets
262 1,013 796 1,118 911 773 701 1,813 2,292 2,528 3,185
Other Noncurrent Operating Assets
354 155 187 199 201 610 16,352 16,920 310 441 464
Total Liabilities & Shareholders' Equity
14,250 14,198 14,304 16,001 15,574 17,238 18,532 53,359 54,312 60,523 60,933
Total Liabilities
9,419 10,731 10,861 10,886 10,712 11,790 12,794 26,883 25,576 28,398 26,982
Total Current Liabilities
1,215 1,046 1,002 1,577 1,433 1,766 2,080 2,472 2,374 4,325 3,931
Short-Term Debt
115 22 19 593 371 462 930 1,213 1,116 2,381 1,958
Accounts Payable
1,100 1,025 984 984 1,062 1,305 1,150 1,259 1,258 1,944 1,974
Total Noncurrent Liabilities
8,205 9,684 9,859 9,309 9,279 10,023 10,714 24,410 23,201 24,073 23,051
Long-Term Debt
4,843 6,455 6,444 5,891 6,001 6,287 6,730 14,539 13,406 14,658 13,753
Noncurrent Deferred & Payable Income Tax Liabilities
2,339 2,452 2,657 2,639 2,578 2,698 2,874 8,885 9,013 8,371 8,315
Noncurrent Employee Benefit Liabilities
650 548 546 595 526 605 652 562 398 440 381
Other Noncurrent Operating Liabilities
372 230 211 184 174 433 459 424 384 604 602
Total Equity & Noncontrolling Interests
4,830 3,468 3,443 5,115 4,863 5,448 5,737 26,476 28,736 32,125 33,951
Total Preferred & Common Equity
4,830 3,468 3,443 5,115 4,863 5,448 5,737 26,476 28,736 31,429 33,258
Total Common Equity
4,830 3,468 3,443 5,115 4,863 5,448 5,737 26,476 28,736 31,429 33,258
Common Stock
1,912 1,519 1,529 1,649 1,498 1,573 1,598 19,990 18,914 19,459 17,905
Retained Earnings
4,829 3,017 3,253 4,850 4,862 5,819 6,346 8,133 9,755 12,438 13,492
Accumulated Other Comprehensive Income / (Loss)
-1,911 -1,068 -1,339 -1,384 -1,497 -1,944 -2,206 -1,646 67 -468 1,861
Noncontrolling Interest
- - - - - - - - 0.00 696 693

Quarterly Balance Sheets for Canadian Pacific Kansas City

This table presents Canadian Pacific Kansas City's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025
Period end date 9/30/2022 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025
Total Assets
53,400 54,345 59,834 59,843 60,316 60,503 60,858 61,228 62,540
Total Current Assets
1,195 1,316 2,205 2,267 2,323 2,342 2,274 2,406 2,588
Cash & Equivalents
100 214 246 217 383 407 343 483 587
Accounts Receivable
766 761 1,252 1,368 1,435 1,383 1,437 1,422 1,472
Inventories, net
194 211 288 294 295 308 301 324 334
Other Current Assets
135 130 221 186 210 244 193 177 195
Plant, Property, & Equipment, net
16,107 16,677 38,681 38,610 38,917 39,075 39,406 39,060 39,984
Total Noncurrent Assets
36,097 36,353 18,947 18,966 19,076 19,086 19,178 19,761 19,968
Long-Term Investments
33,591 33,407 402 406 414 409 411 409 333
Goodwill
284 285 13,357 13,407 13,462 13,454 13,441 13,445 13,474
Intangible Assets
- - 2,282 2,262 2,235 2,218 2,200 2,170 2,159
Employee Benefit Assets
1,913 2,356 2,464 2,471 2,531 2,569 2,667 3,258 3,511
Other Noncurrent Operating Assets
310 305 442 420 434 436 459 480 491
Total Liabilities & Shareholders' Equity
53,400 54,345 59,834 59,843 60,316 60,503 60,858 61,228 62,540
Total Liabilities
25,902 25,125 28,845 28,624 27,996 27,747 27,492 26,982 27,924
Total Current Liabilities
2,044 1,980 3,279 3,243 4,744 4,589 4,291 2,954 2,774
Short-Term Debt
899 810 1,443 1,318 2,880 2,681 2,371 1,052 765
Accounts Payable
1,145 1,170 1,836 1,925 1,865 1,908 1,920 1,902 2,009
Total Noncurrent Liabilities
23,858 23,145 25,566 25,381 23,252 23,158 23,201 24,028 25,151
Long-Term Debt
14,063 13,357 16,137 16,078 13,906 13,853 13,848 14,702 15,585
Noncurrent Deferred & Payable Income Tax Liabilities
8,890 9,033 8,374 8,293 8,301 8,287 8,319 8,343 8,523
Noncurrent Employee Benefit Liabilities
528 397 425 420 431 425 429 380 400
Other Noncurrent Operating Liabilities
377 358 630 590 614 593 605 602 642
Total Equity & Noncontrolling Interests
27,497 29,220 30,989 31,219 32,320 32,756 33,365 34,246 34,616
Total Preferred & Common Equity
27,497 29,220 30,289 30,521 31,624 32,061 32,672 33,553 33,924
Total Common Equity
27,497 29,220 30,289 30,521 31,624 32,061 32,672 33,553 33,924
Common Stock
18,597 18,944 19,386 18,965 18,999 18,816 19,070 17,880 18,642
Retained Earnings
8,803 10,221 11,315 11,507 12,569 12,968 13,622 13,828 14,584
Accumulated Other Comprehensive Income / (Loss)
97 55 -411 49 57 277 -21 1,845 698
Noncontrolling Interest
- - 699 698 696 695 694 693 692

Annual Metrics And Ratios for Canadian Pacific Kansas City

This table displays calculated financial ratios and metrics derived from Canadian Pacific Kansas City's official financial filings.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-1.15% -14.86% -4.44% 12.31% 2.93% 12.01% 0.65% 3.53% 4.09% 46.00% 6.22%
EBITDA Growth
33.65% -13.80% 13.92% 18.86% -5.12% 21.02% 5.01% 12.73% -13.79% -121.71% 807.05%
EBIT Growth
51.44% -14.83% 14.73% 20.96% -5.62% 24.30% 3.59% 14.60% -16.32% -169.16% 303.40%
NOPAT Growth
40.47% -8.04% -0.61% 44.57% -18.86% 19.40% 6.09% -0.21% 5.59% 11.46% 20.28%
Net Income Growth
54.48% -23.08% 21.72% 60.62% -25.20% 31.53% 1.88% 16.51% 16.44% 14.33% -13.23%
EPS Growth
70.56% -0.71% 26.55% 54.66% -17.21% 31.53% 1.88% 16.43% -33.35% 14.46% -13.33%
Operating Cash Flow Growth
-0.30% -2.73% -12.57% 11.54% 14.61% 15.95% -4.68% 31.41% 6.04% 2.38% 16.77%
Free Cash Flow Firm Growth
533.01% -29.68% -29.91% -62.96% 349.09% -43.47% -1.44% 554.51% -75.27% -2,484.28% 106.73%
Invested Capital Growth
-6.07% -1.25% 3.26% 15.82% -1.24% 8.08% 8.53% -32.29% 6.19% 412.88% 0.69%
Revenue Q/Q Growth
0.00% 0.00% 3.90% 7.25% -3.59% 7.42% 3.56% -5.71% 2.26% 16.12% -6.71%
EBITDA Q/Q Growth
0.00% 0.00% 5.58% 8.10% -4.02% 10.42% 6.56% -7.74% 2.12% 45.73% -5.06%
EBIT Q/Q Growth
0.00% 0.00% 6.24% 9.15% -3.95% 11.03% 6.95% -8.69% 2.12% 18.13% -4.55%
NOPAT Q/Q Growth
0.00% 0.00% -0.35% 43.51% -22.73% 6.55% 8.28% -9.19% 8.21% 15.86% -4.00%
Net Income Q/Q Growth
0.00% 0.00% 7.77% 40.66% -24.59% 11.42% 10.03% -13.08% 24.39% -2.68% -2.82%
EPS Q/Q Growth
0.00% 0.00% 5.46% 33.33% 2.41% 11.42% 10.03% 8.57% 23.82% -2.78% -28.40%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 11.01% 1.48% 1.21% 10.92% 0.23% -11.65% 38.51% -6.99% -1.18%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% -47.96% 76.26% -36.78% -8.82% 7,800.17% -81.59% 1.01% 31.46%
Invested Capital Q/Q Growth
0.00% 0.00% -4.48% 4.37% -6.06% -0.39% 1.52% -41.48% 7.65% 1.29% -0.18%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
60.89% 66.28% 66.25% 66.80% 64.64% 66.22% 68.51% 69.68% 66.30% 68.04% 69.98%
EBITDA Margin
43.38% 43.92% 52.36% 55.42% 51.08% 55.18% 57.57% 62.69% 51.92% -7.72% 51.37%
Operating Margin
35.33% 40.05% 38.69% 38.43% 38.70% 40.09% 42.94% 40.10% 37.77% 34.95% 35.60%
EBIT Margin
35.05% 35.06% 42.09% 45.33% 41.57% 46.12% 47.47% 52.55% 42.24% -20.01% 38.31%
Profit (Net Income) Margin
22.30% 20.14% 25.66% 36.70% 26.67% 31.31% 31.70% 35.67% 39.90% 31.25% 25.53%
Tax Burden Percent
72.42% 69.01% 74.30% 96.28% 75.39% 77.56% 76.33% 78.78% 84.85% -128.50% 77.81%
Interest Burden Percent
87.84% 83.26% 82.04% 84.08% 85.10% 87.53% 87.49% 86.17% 111.33% 121.54% 85.63%
Effective Tax Rate
27.58% 30.99% 25.70% 3.72% 24.61% 22.44% 23.67% 21.22% 15.15% 0.00% 22.19%
Return on Invested Capital (ROIC)
14.73% 14.07% 13.85% 18.26% 13.89% 16.04% 15.71% 17.96% 22.78% 8.04% 5.76%
ROIC Less NNEP Spread (ROIC-NNEP)
10.21% 7.31% 11.53% 18.00% 11.75% 16.24% 14.78% 12.96% 20.01% -34.74% 4.35%
Return on Net Nonoperating Assets (RNNOA)
7.37% 9.49% 20.59% 26.41% 14.77% 20.44% 18.55% -4.10% -13.37% 1.72% 2.04%
Return on Equity (ROE)
22.10% 23.56% 34.44% 44.67% 28.66% 36.48% 34.26% 13.86% 9.41% 9.76% 7.80%
Cash Return on Invested Capital (CROIC)
20.98% 15.33% 10.64% 3.59% 15.13% 8.27% 7.53% 56.46% 16.77% -126.69% 5.07%
Operating Return on Assets (OROA)
13.19% 11.96% 13.70% 15.58% 14.11% 16.88% 16.04% 9.15% 5.11% -3.31% 6.37%
Return on Assets (ROA)
8.39% 6.87% 8.35% 12.61% 9.06% 11.46% 10.71% 6.21% 4.83% 5.18% 4.25%
Return on Common Equity (ROCE)
22.10% 23.56% 34.44% 44.67% 28.66% 36.48% 34.26% 13.86% 9.41% 9.65% 7.64%
Return on Equity Simple (ROE_SIMPLE)
26.31% 28.19% 34.57% 37.36% 29.40% 34.52% 33.39% 8.43% 9.04% 9.45% 7.75%
Net Operating Profit after Tax (NOPAT)
1,459 1,341 1,333 1,927 1,564 1,867 1,981 1,977 2,087 2,327 2,798
NOPAT Margin
25.59% 27.64% 28.75% 37.00% 29.17% 31.10% 32.78% 31.59% 32.05% 24.47% 27.70%
Net Nonoperating Expense Percent (NNEP)
4.52% 6.76% 2.32% 0.26% 2.14% -0.20% 0.93% 5.01% 2.77% 42.78% 1.42%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - 4.83% 4.73% 5.63%
Cost of Revenue to Revenue
39.11% 33.72% 33.75% 33.20% 35.36% 33.78% 31.49% 30.32% 33.70% 31.96% 30.02%
SG&A Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
25.56% 26.24% 27.57% 28.36% 25.94% 26.13% 25.56% 29.58% 28.53% 33.09% 34.37%
Earnings before Interest and Taxes (EBIT)
1,998 1,701 1,952 2,361 2,228 2,770 2,869 3,288 2,751 -1,903 3,870
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
2,473 2,132 2,428 2,886 2,738 3,314 3,480 3,923 3,382 -734 5,190
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
6.44 5.66 5.68 4.90 4.98 6.20 7.92 1.78 2.38 2.32 2.03
Price to Tangible Book Value (P/TBV)
6.65 5.92 5.94 5.04 5.13 6.38 8.34 1.80 2.40 4.64 3.83
Price to Revenue (P/Rev)
5.46 4.05 4.21 4.81 4.51 5.62 7.52 7.54 10.48 7.68 6.69
Price to Earnings (P/E)
24.47 20.08 16.42 13.11 16.93 17.96 23.73 21.14 26.28 24.56 26.16
Dividend Yield
0.71% 0.91% 1.05% 0.99% 1.13% 0.97% 0.78% 0.86% 0.79% 0.72% 1.03%
Earnings Yield
4.09% 4.98% 6.09% 7.63% 5.91% 5.57% 4.21% 4.73% 3.81% 4.07% 3.82%
Enterprise Value to Invested Capital (EV/IC)
3.74 2.71 2.65 2.76 2.73 3.34 4.03 3.33 5.19 1.87 1.71
Enterprise Value to Revenue (EV/Rev)
6.29 5.28 5.58 6.00 5.69 6.73 8.74 4.73 7.52 9.51 8.26
Enterprise Value to EBITDA (EV/EBITDA)
14.50 12.03 10.66 10.83 11.15 12.20 15.19 7.54 14.49 0.00 16.08
Enterprise Value to EBIT (EV/EBIT)
17.95 15.07 13.26 13.24 13.70 14.59 18.42 9.00 17.81 0.00 21.56
Enterprise Value to NOPAT (EV/NOPAT)
24.59 19.11 19.41 16.22 19.52 21.64 26.68 14.97 23.47 38.87 29.82
Enterprise Value to Operating Cash Flow (EV/OCF)
19.62 14.42 16.65 18.03 15.36 17.54 24.06 10.25 16.01 28.86 22.80
Enterprise Value to Free Cash Flow (EV/FCFF)
17.25 17.54 25.26 82.39 17.91 41.95 55.66 4.76 31.88 0.00 33.85
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.03 1.87 1.88 1.27 1.31 1.24 1.34 0.60 0.51 0.53 0.46
Long-Term Debt to Equity
1.00 1.86 1.87 1.15 1.23 1.15 1.17 0.55 0.47 0.46 0.41
Financial Leverage
0.72 1.30 1.79 1.47 1.26 1.26 1.25 -0.32 -0.67 -0.05 0.47
Leverage Ratio
2.63 3.43 4.12 3.54 3.16 3.18 3.20 2.23 1.95 1.89 1.84
Compound Leverage Factor
2.31 2.85 3.38 2.98 2.69 2.79 2.80 1.92 2.17 2.29 1.57
Debt to Total Capital
50.66% 65.13% 65.24% 55.90% 56.72% 55.33% 57.17% 37.30% 33.57% 34.66% 31.63%
Short-Term Debt to Total Capital
1.18% 0.22% 0.19% 5.11% 3.30% 3.78% 6.94% 2.87% 2.58% 4.84% 3.94%
Long-Term Debt to Total Capital
49.48% 64.91% 65.06% 50.79% 53.42% 51.55% 50.23% 34.43% 30.99% 29.81% 27.69%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.42% 1.40%
Common Equity to Total Capital
49.34% 34.87% 34.76% 44.10% 43.28% 44.67% 42.83% 62.70% 66.43% 63.93% 66.97%
Debt to EBITDA
2.01 3.04 2.66 2.25 2.33 2.04 2.20 4.02 4.29 -23.21 3.03
Net Debt to EBITDA
1.93 2.82 2.61 2.15 2.31 2.01 2.12 -4.48 -5.71 -22.73 2.93
Long-Term Debt to EBITDA
1.96 3.03 2.65 2.04 2.19 1.90 1.93 3.71 3.96 -19.97 2.65
Debt to NOPAT
3.40 4.83 4.85 3.36 4.07 3.61 3.87 7.97 6.96 7.32 5.61
Net Debt to NOPAT
3.27 4.48 4.76 3.22 4.05 3.56 3.73 -8.90 -9.25 7.17 5.43
Long-Term Debt to NOPAT
3.32 4.81 4.83 3.06 3.84 3.37 3.40 7.35 6.42 6.30 4.91
Altman Z-Score
3.30 2.14 2.15 2.58 2.56 3.01 3.38 1.56 2.12 1.84 2.16
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.14% 2.10%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.87 1.06 0.75 0.64 0.57 0.53 0.50 0.43 0.59 0.53 0.60
Quick Ratio
0.66 0.90 0.56 0.52 0.45 0.41 0.37 0.28 0.46 0.41 0.48
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
2,078 1,461 1,024 379 1,704 963 950 6,215 1,537 -36,643 2,465
Operating Cash Flow to CapEx
182.86% 218.19% 195.97% 168.10% 184.11% 184.45% 169.92% 256.82% 276.32% 171.59% 190.84%
Free Cash Flow to Firm to Interest Expense
8.56 5.13 2.92 1.01 5.13 2.79 2.64 18.05 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
7.53 6.24 4.44 4.61 5.99 6.67 6.12 8.38 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
3.41 3.38 2.17 1.87 2.74 3.06 2.52 5.12 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.38 0.34 0.33 0.34 0.34 0.37 0.34 0.17 0.12 0.17 0.17
Accounts Receivable Turnover
9.92 9.06 10.24 10.57 9.38 9.86 9.54 9.72 9.36 8.72 7.23
Inventory Turnover
14.50 11.35 11.47 13.42 15.31 15.19 12.55 10.94 11.15 11.85 9.78
Fixed Asset Turnover
0.46 0.40 0.38 0.40 0.40 0.43 0.00 0.00 0.00 0.34 0.26
Accounts Payable Turnover
2.01 1.54 1.56 1.76 1.85 1.71 1.55 1.57 1.74 1.90 1.55
Days Sales Outstanding (DSO)
36.81 40.27 35.66 34.54 38.92 37.00 38.26 37.56 39.00 41.84 50.51
Days Inventory Outstanding (DIO)
25.18 32.16 31.82 27.20 23.83 24.03 29.08 33.38 32.74 30.79 37.33
Days Payable Outstanding (DPO)
181.54 236.91 234.20 207.66 196.93 212.92 235.37 231.76 209.36 192.30 235.78
Cash Conversion Cycle (CCC)
-119.55 -164.48 -166.72 -145.92 -134.18 -151.89 -168.03 -160.83 -137.62 -119.67 -147.93
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
9,594 9,474 9,783 11,331 11,190 12,094 13,126 8,888 9,438 48,408 48,742
Invested Capital Turnover
0.58 0.51 0.48 0.49 0.48 0.52 0.48 0.57 0.71 0.33 0.21
Increase / (Decrease) in Invested Capital
-620 -120 309 1,548 -140 904 1,032 -4,238 551 38,969 334
Enterprise Value (EV)
35,858 25,639 25,881 31,266 30,525 40,413 52,849 29,592 48,992 90,432 83,436
Market Capitalization
31,094 19,633 19,540 25,051 24,198 33,767 45,461 47,181 68,290 73,050 67,546
Book Value per Share
$27.53 $20.87 $23.54 $35.29 $34.10 $39.71 $42.66 $39.70 $30.90 $33.73 $35.63
Tangible Book Value per Share
$26.67 $19.96 $22.51 $34.26 $33.06 $38.55 $40.52 $39.26 $30.59 $16.90 $18.90
Total Capital
9,789 9,944 9,905 11,599 11,235 12,197 13,397 42,229 43,258 49,163 49,662
Total Debt
4,959 6,476 6,462 6,484 6,372 6,749 7,660 15,753 14,522 17,038 15,710
Total Long-Term Debt
4,843 6,455 6,444 5,891 6,001 6,287 6,730 14,539 13,406 14,658 13,753
Net Debt
4,764 6,006 6,340 6,215 6,328 6,646 7,388 -17,589 -19,298 16,687 15,197
Capital Expenditures (CapEx)
1,000 815 793 1,031 1,079 1,249 1,293 1,124 1,108 1,826 1,917
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-243 -383 -355 -240 -288 -475 -230 -265 -196 -22 -137
Debt-free Net Working Capital (DFNWC)
-48 87 -233 29 -243 -372 -114 -201 137 329 376
Net Working Capital (NWC)
-164 65 -252 -564 -614 -834 -1,044 -1,414 -978 -2,051 -1,581
Net Nonoperating Expense (NNE)
188 364 143 16 134 -13 65 -255 -512 -645 220
Net Nonoperating Obligations (NNO)
4,764 6,006 6,340 6,215 6,328 6,646 7,388 -17,589 -19,298 16,283 14,790
Total Depreciation and Amortization (D&A)
475 430 476 525 510 544 611 635 630 1,169 1,319
Debt-free, Cash-free Net Working Capital to Revenue
-4.26% -7.90% -7.65% -4.61% -5.37% -7.91% -3.80% -4.24% -3.01% -0.23% -1.35%
Debt-free Net Working Capital to Revenue
-0.85% 1.79% -5.02% 0.55% -4.54% -6.20% -1.89% -3.21% 2.11% 3.46% 3.73%
Net Working Capital to Revenue
-2.87% 1.34% -5.42% -10.83% -11.45% -13.89% -17.28% -22.60% -15.02% -21.57% -15.65%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.71 $1.69 $2.14 $3.30 $2.73 $3.52 $3.61 $4.20 $3.78 $4.22 $2.76
Adjusted Weighted Average Basic Shares Outstanding
864M 798.50M 748M 729.50M 714.50M 694M 677.50M 679.70M 930M 931.30M 933M
Adjusted Diluted Earnings per Share
$1.69 $1.68 $2.13 $3.29 $2.72 $3.50 $3.59 $4.18 $3.77 $4.21 $2.76
Adjusted Weighted Average Diluted Shares Outstanding
872M 805M 752.50M 731.50M 716.50M 696.50M 680M 682.80M 932.90M 933.70M 934.60M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
830.60M 765.11M 731.83M 721.06M 700.21M 683.74M 666.49M 929.71M 930.77M 932.43M 933.71M
Normalized Net Operating Profit after Tax (NOPAT)
1,459 1,307 1,333 1,927 1,564 1,867 1,981 1,977 2,087 2,327 2,798
Normalized NOPAT Margin
25.59% 26.94% 28.75% 37.00% 29.17% 31.10% 32.78% 31.59% 32.05% 24.47% 27.70%
Pre Tax Income Margin
30.79% 29.19% 34.53% 38.11% 35.37% 40.37% 41.53% 45.28% 47.03% -24.32% 32.81%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
8.23 5.97 5.57 6.28 6.71 8.02 7.99 9.55 0.00 0.00 0.00
NOPAT to Interest Expense
6.01 4.71 3.80 5.13 4.71 5.41 5.52 5.74 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
4.11 3.11 3.31 3.54 3.46 4.40 4.39 6.28 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
1.89 1.85 1.54 2.38 1.46 1.79 1.92 2.48 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
16.53% 16.72% 15.95% 12.89% 17.84% 16.89% 19.11% 17.78% 20.10% 18.02% 19.10%
Augmented Payout Ratio
155.42% 222.86% 91.62% 28.73% 74.37% 63.36% 80.85% 17.78% 20.10% 18.02% 19.10%

Quarterly Metrics And Ratios for Canadian Pacific Kansas City

This table displays calculated financial ratios and metrics derived from Canadian Pacific Kansas City's official financial filings.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
9.59% 13.78% 40.21% 46.74% 80.05% 55.17% 9.77% 6.48% -24.48% 1.52% 3.15%
EBITDA Growth
8.32% 24.00% -579.84% 40.47% 67.79% 49.75% 131.31% 5.74% -18.06% 6.03% 7.08%
EBIT Growth
8.34% 32.28% -723.77% 22.57% 56.72% 35.56% 121.87% 3.88% -15.84% 7.69% 5.58%
NOPAT Growth
32.25% 35.91% -2.23% 16.60% 43.10% 24.87% 40.10% 4.13% -13.12% 9.03% 9.31%
Net Income Growth
136.12% 25.14% 68.48% -11.05% -9.24% -3.36% -34.10% 7.50% -9.34% 10.59% 37.30%
EPS Growth
72.73% 36.51% 30.88% -35.35% -32.63% -3.49% -33.95% 7.33% -12.50% 10.05% 37.75%
Operating Cash Flow Growth
189.67% 32.64% 28.97% -0.93% -18.12% 15.08% 34.35% 32.13% -4.11% 7.25% 12.27%
Free Cash Flow Firm Growth
-98.30% -97.15% -890.57% -649.90% -47,570.99% -28,228.98% 99.86% 99.06% 101.18% 99.72% -1,444.68%
Invested Capital Growth
6.19% 3.99% 415.72% 445.09% 412.88% 394.64% 1.58% 2.18% 0.69% 1.66% 3.24%
Revenue Q/Q Growth
-1.92% 1.61% 43.17% 2.84% 20.35% -12.43% 1.28% -0.24% -14.65% 17.72% 2.90%
EBITDA Q/Q Growth
3.17% -7.78% -616.83% 128.57% 23.24% -17.70% 8.06% -3.51% -4.50% 6.50% 9.12%
EBIT Q/Q Growth
-0.98% -9.15% -790.65% 119.73% 26.60% -21.42% 11.41% -6.27% 2.57% 0.55% 9.22%
NOPAT Q/Q Growth
12.93% -19.27% -1.92% 30.40% 38.59% -29.55% 10.04% -3.08% 15.64% -11.59% 10.32%
Net Income Q/Q Growth
36.45% -33.09% 69.29% -42.45% 39.23% -28.76% 15.44% -6.12% 17.43% -13.10% 43.32%
EPS Q/Q Growth
-1.04% -9.47% 24.79% -42.17% 3.13% -23.85% -14.59% -6.04% -15.93% 20.46% 44.75%
Operating Cash Flow Q/Q Growth
76.68% -49.88% 5.82% 5.72% 46.02% -29.56% 23.53% 3.98% 5.97% -21.22% 29.32%
Free Cash Flow Firm Q/Q Growth
-98.85% 68.05% -28,275.65% -1.06% 0.80% 0.42% 99.86% -592.55% 224.29% -123.66% -658.61%
Invested Capital Q/Q Growth
7.65% 3.48% 388.63% 0.15% 1.29% -0.21% 0.34% 0.74% -0.18% 0.75% 1.91%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
76.07% 63.11% 63.64% 66.52% 75.63% 64.72% 67.39% 67.26% 82.31% 69.35% 71.24%
EBITDA Margin
55.33% 50.22% -181.29% 50.36% 51.57% 48.47% 51.71% 50.01% 55.96% 50.62% 53.68%
Operating Margin
40.98% 36.58% 29.74% 35.13% 38.09% 32.64% 35.17% 33.90% 41.56% 34.70% 36.31%
EBIT Margin
45.06% 40.29% -194.36% 37.29% 39.23% 35.20% 38.72% 36.38% 43.72% 37.34% 39.63%
Profit (Net Income) Margin
53.62% 35.30% 41.75% 23.36% 27.03% 21.99% 25.06% 23.58% 32.45% 23.95% 33.36%
Tax Burden Percent
93.34% 83.07% -20.88% 75.14% 79.82% 74.93% 75.56% 76.16% 84.17% 75.69% 77.56%
Interest Burden Percent
127.47% 105.48% 102.89% 83.37% 86.32% 83.37% 85.66% 85.13% 88.18% 84.76% 108.53%
Effective Tax Rate
6.66% 16.93% 0.00% 24.86% 20.18% 25.07% 24.44% 23.84% 15.83% 24.31% 22.44%
Return on Invested Capital (ROIC)
27.19% 21.31% 5.41% 7.65% 10.00% 8.79% 5.89% 5.79% 7.27% 5.47% 5.84%
ROIC Less NNEP Spread (ROIC-NNEP)
25.82% 20.87% -60.28% 14.59% 16.64% 12.49% 5.65% 5.42% 6.91% 5.07% 6.75%
Return on Net Nonoperating Assets (RNNOA)
-17.25% -13.79% 1.57% -0.54% -0.82% -0.70% 2.88% 2.69% 3.25% 2.35% 3.12%
Return on Equity (ROE)
9.94% 7.52% 6.99% 7.11% 9.17% 8.09% 8.77% 8.48% 10.52% 7.82% 8.97%
Cash Return on Invested Capital (CROIC)
16.77% 19.29% -128.44% -130.89% -126.69% -124.15% 4.44% 3.88% 5.07% 4.22% 2.73%
Operating Return on Assets (OROA)
5.45% 4.99% -25.22% 5.39% 6.50% 6.41% 6.87% 6.53% 7.27% 6.23% 6.59%
Return on Assets (ROA)
6.49% 4.37% 5.42% 3.38% 4.48% 4.00% 4.44% 4.23% 5.40% 4.00% 5.54%
Return on Common Equity (ROCE)
9.94% 7.52% 6.90% 7.02% 9.07% 7.99% 8.58% 8.29% 10.30% 7.66% 8.78%
Return on Equity Simple (ROE_SIMPLE)
0.00% 9.30% 10.32% 10.00% 0.00% 9.33% 8.14% 8.12% 0.00% 7.87% 0.00%
Net Operating Profit after Tax (NOPAT)
631 509 499 651 903 636 700 678 784 693 765
NOPAT Margin
38.25% 30.39% 20.82% 26.40% 30.40% 24.46% 26.57% 25.82% 34.98% 26.27% 28.16%
Net Nonoperating Expense Percent (NNEP)
1.37% 0.44% 65.69% -6.95% -6.64% -3.70% 0.25% 0.37% 0.37% 0.40% -0.91%
Return On Investment Capital (ROIC_SIMPLE)
1.46% - - - 1.84% - - - 1.58% 1.39% 1.50%
Cost of Revenue to Revenue
23.93% 36.89% 36.36% 33.48% 24.37% 35.28% 32.61% 32.74% 17.69% 30.65% 28.76%
SG&A Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
35.08% 26.52% 33.90% 31.39% 37.55% 32.07% 32.22% 33.36% 40.75% 34.65% 34.93%
Earnings before Interest and Taxes (EBIT)
743 675 -4,662 920 1,165 915 1,019 956 980 985 1,076
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
912 841 -4,349 1,242 1,531 1,260 1,361 1,314 1,254 1,336 1,458
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.38 2.43 2.46 2.25 2.32 2.60 2.29 2.44 2.03 1.95 2.17
Price to Tangible Book Value (P/TBV)
2.40 2.46 5.09 4.63 4.64 5.16 4.48 4.69 3.83 3.65 4.03
Price to Revenue (P/Rev)
10.48 10.59 10.07 8.39 7.68 7.87 6.88 7.37 6.69 6.46 7.21
Price to Earnings (P/E)
26.28 26.16 23.86 22.52 24.56 27.80 28.07 30.01 26.16 24.81 25.55
Dividend Yield
0.79% 0.74% 0.70% 0.77% 0.72% 0.70% 0.96% 0.88% 1.03% 0.77% 0.72%
Earnings Yield
3.81% 3.82% 4.19% 4.44% 4.07% 3.60% 3.56% 3.33% 3.82% 4.03% 3.91%
Enterprise Value to Invested Capital (EV/IC)
5.19 5.29 1.93 1.80 1.87 2.05 1.85 1.97 1.71 1.65 1.80
Enterprise Value to Revenue (EV/Rev)
7.52 7.69 12.42 10.50 9.51 9.47 8.42 8.86 8.26 8.00 8.79
Enterprise Value to EBITDA (EV/EBITDA)
14.49 14.57 0.00 0.00 0.00 0.00 16.65 17.56 16.08 15.40 16.76
Enterprise Value to EBIT (EV/EBIT)
17.81 17.71 0.00 0.00 0.00 0.00 22.36 23.67 21.56 20.58 22.48
Enterprise Value to NOPAT (EV/NOPAT)
23.47 23.24 48.97 42.83 38.87 39.67 31.10 32.92 29.82 28.41 30.79
Enterprise Value to Operating Cash Flow (EV/OCF)
16.01 16.03 27.25 25.53 28.86 30.58 25.90 25.92 22.80 21.84 23.49
Enterprise Value to Free Cash Flow (EV/FCFF)
31.88 27.95 0.00 0.00 0.00 0.00 42.05 51.20 33.85 39.46 66.78
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.51 0.48 0.57 0.56 0.53 0.52 0.50 0.49 0.46 0.46 0.47
Long-Term Debt to Equity
0.47 0.46 0.52 0.52 0.46 0.43 0.42 0.42 0.41 0.43 0.45
Financial Leverage
-0.67 -0.66 -0.03 -0.04 -0.05 -0.06 0.51 0.50 0.47 0.46 0.46
Leverage Ratio
1.95 1.92 1.95 1.93 1.89 1.86 1.89 1.87 1.84 1.83 1.83
Compound Leverage Factor
2.49 2.03 2.01 1.61 1.63 1.55 1.62 1.59 1.62 1.55 1.98
Debt to Total Capital
33.57% 32.65% 36.20% 35.78% 34.66% 34.18% 33.54% 32.71% 31.63% 31.51% 32.08%
Short-Term Debt to Total Capital
2.58% 1.87% 2.97% 2.71% 4.84% 5.86% 5.44% 4.78% 3.94% 2.10% 1.50%
Long-Term Debt to Total Capital
30.99% 30.79% 33.23% 33.07% 29.81% 28.32% 28.11% 27.93% 27.69% 29.40% 30.58%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 1.44% 1.44% 1.42% 1.42% 1.41% 1.40% 1.40% 1.39% 1.36%
Common Equity to Total Capital
66.43% 67.35% 62.36% 62.78% 63.93% 64.40% 65.05% 65.89% 66.97% 67.11% 66.56%
Debt to EBITDA
4.29 4.00 -10.28 -12.86 -23.21 -53.22 3.06 2.97 3.03 2.99 3.05
Net Debt to EBITDA
-5.71 -5.49 -9.78 -12.25 -22.73 -50.69 2.91 2.83 2.93 2.82 2.88
Long-Term Debt to EBITDA
3.96 3.77 -9.43 -11.89 -19.97 -44.09 2.57 2.53 2.65 2.79 2.91
Debt to NOPAT
6.96 6.38 9.36 8.66 7.32 6.74 5.72 5.56 5.61 5.52 5.60
Net Debt to NOPAT
-9.25 -8.75 8.91 8.25 7.17 6.42 5.44 5.31 5.43 5.20 5.29
Long-Term Debt to NOPAT
6.42 6.01 8.59 8.01 6.30 5.58 4.80 4.75 4.91 5.15 5.34
Altman Z-Score
2.00 2.11 1.66 1.88 2.01 2.23 2.08 2.25 2.00 1.98 2.13
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 1.19% 1.19% 1.14% 1.13% 2.19% 2.15% 2.10% 2.09% 2.06%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.59 0.66 0.67 0.70 0.53 0.49 0.51 0.53 0.60 0.81 0.93
Quick Ratio
0.46 0.49 0.52 0.55 0.41 0.38 0.39 0.41 0.48 0.64 0.74
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
80 135 -37,969 -38,372 -38,067 -37,906 -52 -362 450 -107 -808
Operating Cash Flow to CapEx
329.54% 219.70% 145.77% 141.38% 196.55% 192.97% 159.72% 172.15% 261.84% 165.14% 182.49%
Free Cash Flow to Firm to Interest Expense
0.00 1.18 0.00 0.00 0.00 -249.15 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 5.72 0.00 0.00 0.00 4.93 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 3.12 0.00 0.00 0.00 2.37 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.12 0.12 0.13 0.14 0.17 0.18 0.18 0.18 0.17 0.17 0.17
Accounts Receivable Turnover
9.36 9.49 7.41 7.68 8.72 9.50 8.10 7.72 7.23 7.10 7.16
Inventory Turnover
11.15 10.75 9.95 11.11 11.85 13.21 11.17 11.29 9.78 9.68 9.31
Fixed Asset Turnover
0.00 0.40 0.27 0.30 0.34 0.38 0.27 0.28 0.26 0.26 0.26
Accounts Payable Turnover
1.74 1.90 1.65 1.77 1.90 2.20 1.78 1.75 1.55 1.59 1.53
Days Sales Outstanding (DSO)
39.00 38.48 49.27 47.55 41.84 38.41 45.07 47.27 50.51 51.41 50.97
Days Inventory Outstanding (DIO)
32.74 33.95 36.70 32.87 30.79 27.63 32.69 32.34 37.33 37.72 39.21
Days Payable Outstanding (DPO)
209.36 191.87 221.62 206.67 192.30 165.87 205.50 208.85 235.78 229.64 239.31
Cash Conversion Cycle (CCC)
-137.62 -119.44 -135.66 -126.25 -119.67 -99.83 -127.74 -129.24 -147.93 -140.52 -149.13
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
9,438 9,766 47,721 47,791 48,408 48,308 48,473 48,831 48,742 49,108 50,046
Invested Capital Turnover
0.71 0.70 0.26 0.29 0.33 0.36 0.22 0.22 0.21 0.21 0.21
Increase / (Decrease) in Invested Capital
551 374 38,468 39,023 38,969 38,542 752 1,040 334 800 1,573
Enterprise Value (EV)
48,992 51,651 91,984 85,999 90,432 98,840 89,844 95,979 83,436 81,111 89,880
Market Capitalization
68,290 71,105 74,552 68,729 73,050 82,156 73,432 79,820 67,546 65,556 73,757
Book Value per Share
$30.90 $31.40 $32.53 $32.77 $33.73 $33.92 $34.37 $35.01 $35.63 $35.94 $36.46
Tangible Book Value per Share
$30.59 $31.09 $15.74 $15.94 $16.90 $17.08 $17.57 $18.25 $18.90 $19.21 $19.66
Total Capital
43,258 43,388 48,569 48,615 49,163 49,106 49,289 49,585 49,662 50,000 50,966
Total Debt
14,522 14,168 17,580 17,396 17,038 16,786 16,533 16,219 15,710 15,754 16,350
Total Long-Term Debt
13,406 13,357 16,137 16,078 14,658 13,906 13,853 13,848 13,753 14,702 15,585
Net Debt
-19,298 -19,454 16,733 16,572 16,687 15,988 15,718 15,466 15,197 14,861 15,430
Capital Expenditures (CapEx)
394 296 473 515 541 388 580 559 390 487 570
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-196 -68 -76 -76 -22 75 27 11 -137 21 -7.34
Debt-free Net Working Capital (DFNWC)
137 146 369 343 329 459 434 354 376 504 579
Net Working Capital (NWC)
-978 -664 -1,074 -975 -2,051 -2,421 -2,246 -2,018 -1,581 -547 -186
Net Nonoperating Expense (NNE)
-253 -82 -502 75 100 64 40 59 57 61 -141
Net Nonoperating Obligations (NNO)
-19,298 -19,454 16,733 16,572 16,283 15,988 15,718 15,466 14,790 14,861 15,430
Total Depreciation and Amortization (D&A)
169 166 314 322 366 345 342 358 274 351 382
Debt-free, Cash-free Net Working Capital to Revenue
-3.01% -1.01% -1.03% -0.93% -0.23% 0.72% 0.25% 0.10% -1.35% 0.21% -0.07%
Debt-free Net Working Capital to Revenue
2.11% 2.18% 4.98% 4.19% 3.46% 4.40% 4.07% 3.27% 3.73% 4.97% 5.67%
Net Working Capital to Revenue
-15.02% -9.89% -14.50% -11.91% -21.57% -23.20% -21.06% -18.63% -15.65% -5.40% -1.82%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.95 $0.86 $1.42 $0.84 $0.64 $0.83 $0.71 $0.67 $0.56 $0.68 $0.98
Adjusted Weighted Average Basic Shares Outstanding
930M 930.70M 931.20M 931.50M 931.30M 932.40M 932.80M 933.20M 933M 933.20M 923.80M
Adjusted Diluted Earnings per Share
$0.95 $0.86 $1.42 $0.84 $0.64 $0.83 $0.71 $0.67 $0.56 $0.67 $0.98
Adjusted Weighted Average Diluted Shares Outstanding
932.90M 933.50M 933.80M 933.90M 933.70M 934.40M 934.60M 935.30M 934.60M 934.30M 924.80M
Adjusted Basic & Diluted Earnings per Share
$0.95 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
930.77M 931.06M 931.46M 931.79M 932.43M 932.70M 933.13M 933.34M 933.71M 930.46M 917.98M
Normalized Net Operating Profit after Tax (NOPAT)
631 509 499 651 903 636 700 678 784 693 765
Normalized NOPAT Margin
38.25% 30.39% 20.82% 26.40% 30.40% 24.46% 26.57% 25.82% 34.98% 26.27% 28.16%
Pre Tax Income Margin
57.44% 42.50% -199.97% 31.09% 33.86% 29.35% 33.17% 30.97% 38.55% 31.65% 43.01%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 5.93 0.00 0.00 0.00 6.01 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 4.47 0.00 0.00 0.00 4.18 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 3.32 0.00 0.00 0.00 3.46 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 1.87 0.00 0.00 0.00 1.63 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
20.10% 18.82% 16.84% 17.73% 18.02% 18.14% 19.80% 19.79% 19.10% 18.37% 17.92%
Augmented Payout Ratio
20.10% 18.82% 16.84% 17.73% 18.02% 18.14% 19.80% 19.79% 19.10% 18.37% 17.92%

Key Financial Trends

Canadian Pacific Kansas City (NYSE: CP) has demonstrated consistent financial growth over the past four years, with particular strength in revenue generation and net income. Examining the quarterly results and annual trends provides investors with a clear view of the company's profitability, cash flow, and balance sheet health.

Key Positive Trends:

  • Revenue Growth: Total revenue has generally increased, reaching $2.72 billion in Q2 2025, up from $2.39 billion in Q2 2024 and from $1.67 billion in Q1 2023, reflecting stable demand and effective pricing strategies.
  • Consistently Strong Net Income: Net income has shown positive growth from $591 million in Q1 2023, $659 million in Q2 2024, to $906 million in Q2 2025.
  • Operating Income Stability: Operating income has remained robust, with over $980 million in Q2 2025, showing good control over operating expenses relative to revenue.
  • Solid Operating Cash Flow: Net cash from operating activities increased to approximately $1.04 billion in Q2 2025, reflecting cash-generative operations supporting the company’s growth and capital expenditures.
  • Investment in Capex: Canadian Pacific is investing heavily in property, plant, and equipment (PPE), with capital expenditures of $573 million in Q2 2025, supporting long-term growth and network expansion.
  • Strong Equity Base: Total common equity has grown steadily to $33.9 billion by Q2 2025, indicating a solid financial foundation and shareholder value growth.
  • Earnings Per Share Improvement: Basic EPS rose from around $0.61 in Q1 2024 to $0.98 in Q2 2025, showing improving profitability on a per-share basis.
  • Dividend Growth: Cash dividends per share increased from $0.13 in Q1 2024 to $0.17 in Q2 2025, demonstrating management’s commitment to returning capital to shareholders.
  • Leverage Management: Although total liabilities increased, the company's debt profile shows ongoing repayments and issuances to optimize capital structure.
  • Goodwill and Intangible Assets: The company maintains a significant asset base in goodwill and intangible assets, which have remained relatively stable, reflecting the value of acquired businesses and intellectual property.

Neutral Observations:

  • Fluctuations in Other Operating Expenses: "Other Operating Expenses" vary each quarter but remain a significant cost component. Management efficiency in this area will impact future earnings.
  • Cash Interest Paid: Interest expenses remain significant at around $178 million in Q2 2025 but have been fairly consistent, indicating stable refinancing and borrowing costs.
  • Exchange Rate Effects: Foreign exchange impacts resulted in a cash outflow of approximately $32 million in Q2 2025, a normal business risk factor given international operations.
  • Shares Outstanding: The weighted average shares outstanding have remained stable around 920-930 million shares, reducing concerns of dilution.
  • Operating Cost of Revenue: Despite increasing revenues, the operating cost of revenue has fluctuated, warranting attention to cost control to maintain margins.

Potential Concerns:

  • High Debt Levels: Total debt remains material with over $15.5 billion in long-term debt as of Q2 2025, requiring ongoing management to avoid pressure on cash flow from interest and principal repayments.
  • Repurchase of Common Equity: In Q2 2025, Canadian Pacific repurchased about $1.04 billion in common equity, a large use of cash that reduces liquidity and might constrain investments.
  • Declining Net Cash from Financing Activities: Net cash used in financing activities increased significantly to over $680 million in Q2 2025, primarily due to debt repayments and repurchases.
  • Volatility in Other Income / Expense: Some quarters reflect significant negative other income/expense impacts, such as losses caused by market or investment factors, affecting pre-tax income variability.
  • Investing Cash Flow Negative: Heavy capital expenditures cause a consistent negative cash flow from investing activities, pressuring the company's free cash flow position.

Summary: Canadian Pacific Kansas City is demonstrating solid growth in revenue and profitability with strong cash flow from operations and a commitment to shareholder returns through dividends and buybacks. However, its elevated debt levels, high capital expenditure demands, and significant equity repurchases pose some risks that investors should monitor closely. The company remains financially strong with strategic investments positioned to sustain future growth.

08/23/25 03:46 PMAI Generated. May Contain Errors.

Frequently Asked Questions About Canadian Pacific Kansas City's Financials

When does Canadian Pacific Kansas City's fiscal year end?

According to the most recent income statement we have on file, Canadian Pacific Kansas City's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has Canadian Pacific Kansas City's net income changed over the last 10 years?

Canadian Pacific Kansas City's net income appears to be on an upward trend, with a most recent value of $2.58 billion in 2024, rising from $1.27 billion in 2014. The previous period was $2.97 billion in 2023. See Canadian Pacific Kansas City's forecast for analyst expectations on what’s next for the company.

What is Canadian Pacific Kansas City's operating income?
Canadian Pacific Kansas City's total operating income in 2024 was $3.60 billion, based on the following breakdown:
  • Total Gross Profit: $7.07 billion
  • Total Operating Expenses: $3.47 billion
How has Canadian Pacific Kansas City's revenue changed over the last 10 years?

Over the last 10 years, Canadian Pacific Kansas City's total revenue changed from $5.70 billion in 2014 to $10.10 billion in 2024, a change of 77.2%.

How much debt does Canadian Pacific Kansas City have?

Canadian Pacific Kansas City's total liabilities were at $26.98 billion at the end of 2024, a 5.0% decrease from 2023, and a 186.5% increase since 2014.

How much cash does Canadian Pacific Kansas City have?

In the past 10 years, Canadian Pacific Kansas City's cash and equivalents has ranged from $44.70 million in 2018 to $513.19 million in 2024, and is currently $513.19 million as of their latest financial filing in 2024.

How has Canadian Pacific Kansas City's book value per share changed over the last 10 years?

Over the last 10 years, Canadian Pacific Kansas City's book value per share changed from 27.53 in 2014 to 35.63 in 2024, a change of 29.4%.



This page (NYSE:CP) was last updated on 8/23/2025 by MarketBeat.com Staff
From Our Partners