Go Pro

Canadian Pacific Kansas City (CP) Financials

Canadian Pacific Kansas City logo
$93.87 +1.18 (+1.27%)
As of 09:32 AM Eastern
This is a fair market value price provided by Massive. 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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
978 1,190 1,911 1,430 1,880 1,916 2,232 2,599 2,975 2,582 3,020
Consolidated Net Income / (Loss)
978 1,190 1,911 1,430 1,880 1,916 2,232 2,599 2,972 2,578 3,017
Net Income / (Loss) Continuing Operations
978 1,190 1,911 1,430 1,880 1,910 2,232 2,599 2,972 2,578 3,017
Total Pre-Tax Income
1,416 1,601 1,985 1,896 2,425 2,510 2,833 3,063 -2,313 3,314 3,998
Total Operating Income
1,944 1,794 2,002 2,074 2,408 2,596 2,509 2,460 3,324 3,597 4,091
Total Gross Profit
3,217 3,073 3,479 3,465 3,977 4,141 4,360 4,319 6,470 7,069 7,852
Total Revenue
4,853 4,638 5,208 5,361 6,005 6,044 6,257 6,513 9,510 10,101 10,996
Total Cost of Revenue
1,636 1,565 1,729 1,896 2,028 1,903 1,897 2,195 3,040 3,033 3,145
Operating Cost of Revenue
1,636 1,565 1,729 1,896 2,028 1,903 1,897 2,195 3,040 3,033 3,145
Total Operating Expenses
1,273 1,278 1,477 1,391 1,569 1,545 1,851 1,859 3,146 3,472 3,761
Depreciation Expense
430 476 525 510 544 611 635 630 1,169 1,319 1,472
Other Operating Expenses / (Income)
892 802 952 881 1,025 934 1,216 1,228 1,978 2,153 2,289
Total Other Income / (Expense), net
-527 -193 -17 -178 17 -85 324 603 -5,636 -283 -93
Interest & Investment Income
- - - - 0.00 - -110 312 -410 -556 -396
Other Income / (Expense), net
-242 158 359 154 362 274 779 291 -5,226 274 303
Income Tax Expense
439 412 74 467 544 594 601 464 -5,284 735 981
Net Income / (Loss) Attributable to Noncontrolling Interest
- - - - - - 0.00 0.00 -3.03 -3.47 -2.92
Basic Earnings per Share
$8.47 $10.69 $16.49 $13.65 $3.52 $3.61 $4.20 $2.79 $3.20 $2.76 $3.30
Weighted Average Basic Shares Outstanding
159.70M 149.60M 145.90M 142.90M 693.80M 677.20M 679.70M 930M 931.30M 933M 916.20M
Diluted Earnings per Share
$8.40 $10.63 $16.44 $13.61 $3.50 $3.59 $4.18 $2.79 $3.19 $2.76 $3.29
Weighted Average Diluted Shares Outstanding
161M 150.50M 146.30M 143.30M 696.30M 679.90M 682.80M 932.90M 933.70M 934.60M 917.10M
Weighted Average Basic & Diluted Shares Outstanding
153.02M 146.37M 144.21M 140.04M 136.75M 133.30M 929.71M 930.77M 932.43M 933.71M 897.96M
Cash Dividends to Common per Share
$1.40 $1.85 $2.19 $2.51 $3.14 $3.56 $0.76 $0.76 $0.76 $0.76 $0.87

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 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
806 572 661 619 729 633 906 661 821 606 721
Consolidated Net Income / (Loss)
802 572 660 619 727 632 906 658 820 606 721
Net Income / (Loss) Continuing Operations
802 572 660 619 727 632 906 658 820 606 721
Total Pre-Tax Income
1,005 763 873 813 864 835 1,168 871 1,124 803 957
Total Operating Income
1,131 849 926 890 932 916 986 959 1,229 902 1,036
Total Gross Profit
2,245 1,752 1,845 1,840 1,845 1,830 1,935 1,886 2,200 1,829 1,987
Total Revenue
2,969 2,600 2,633 2,627 2,242 2,639 2,716 2,629 3,012 2,652 2,931
Total Cost of Revenue
723 848 788 787 397 809 781 742 812 823 944
Operating Cost of Revenue
723 848 788 787 397 809 781 742 812 823 944
Total Operating Expenses
1,115 903 919 950 914 915 949 927 971 927 951
Depreciation Expense
359 345 346 349 280 351 362 361 399 367 365
Other Operating Expenses / (Income)
755 558 574 600 634 564 587 566 572 560 586
Total Other Income / (Expense), net
-125 -86 -53 -77 -67 -81 182 -88 -106 -99 -80
Interest & Investment Income
-273 -152 -146 -142 -268 -150 92 -159 -178 -163 -167
Other Income / (Expense), net
34 66 94 65 48 70 90 71 72 65 87
Income Tax Expense
203 191 213 194 137 203 262 213 303 197 236
Net Income / (Loss) Attributable to Noncontrolling Interest
-3.79 -0.74 -1.46 0.00 -1.27 -0.70 0.00 -2.15 -0.07 -0.72 0.00
Basic Earnings per Share
$0.64 $0.61 $0.71 $0.67 $0.56 $0.68 $0.98 $0.73 $0.91 $0.67 $0.82
Weighted Average Basic Shares Outstanding
931.30M 932.40M 932.80M 933.20M 933M 933.20M 923.80M 910.40M 916.20M 896.80M 886.40M
Diluted Earnings per Share
$0.64 $0.61 $0.71 $0.67 $0.56 $0.67 $0.98 $0.73 $0.91 $0.67 $0.81
Weighted Average Diluted Shares Outstanding
933.70M 934.40M 934.60M 935.30M 934.60M 934.30M 924.80M 911.40M 917.10M 897.30M 887.10M
Weighted Average Basic & Diluted Shares Outstanding
932.43M 932.70M 933.13M 933.34M 933.71M 930.46M 917.98M 900.83M 897.96M 887.74M 879.08M
Cash Dividends to Common per Share
- $0.14 $0.14 $0.14 - $0.13 $0.17 $0.16 - $0.16 $0.19

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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 12/31/2025
Net Change in Cash & Equivalents
307 -362 138 -203 55 11 -51 273 -217 191 -405
Net Cash From Operating Activities
1,778 1,555 1,734 1,987 2,304 2,197 2,886 3,061 3,134 3,659 3,872
Net Cash From Continuing Operating Activities
1,778 1,555 1,734 1,987 2,304 2,197 2,886 3,061 2,906 3,659 3,872
Net Income / (Loss) Continuing Operations
978 1,190 1,911 1,430 1,880 1,916 2,232 2,599 2,972 2,578 3,017
Consolidated Net Income / (Loss)
978 1,190 1,911 1,430 1,880 1,916 2,232 2,599 2,972 2,578 3,017
Depreciation Expense
430 476 525 510 544 611 635 630 1,169 1,319 1,472
Non-Cash Adjustments To Reconcile Net Income
378 -161 -336 -130 -350 -207 -90 -151 4,927 -265 -519
Changes in Operating Assets and Liabilities, net
-7.95 50 -366 177 230 -123 110 -17 -6,160 26 -98
Net Cash From Investing Activities
-812 -796 -1,029 -1,068 -1,390 -1,591 -10,746 -1,106 -1,638 -1,942 -1,944
Net Cash From Continuing Investing Activities
-812 -796 -1,029 -1,068 -1,390 -1,591 -10,746 -1,106 -1,638 -1,942 -1,944
Purchase of Property, Plant & Equipment
-1,100 -880 -1,065 -1,137 -1,269 -1,310 -1,199 -1,151 -1,869 -1,962 -2,262
Acquisitions
- - 0.00 0.00 0.00 -312 -9,626 0.00 - 0.00 0.00
Purchase of Investments
- - - 0.00 -134 15 0.00 0.00 -202 0.00 0.00
Sale of Property, Plant & Equipment
286 86 33 57 20 17 75 43 43 44 42
Divestitures
- - - - - - 0.00 - 0.00 0.00 360
Sale and/or Maturity of Investments
- - - - - - 0.00 0.00 208 0.00 0.00
Other Investing Activities, net
2.89 -2.23 2.38 11 -6.17 -1.57 3.91 2.22 183 -24 -83
Net Cash From Financing Activities
-692 -1,111 -556 -1,130 -856 -599 7,776 -1,697 -1,481 -1,564 -2,294
Net Cash From Continuing Financing Activities
-692 -1,111 -556 -1,130 -856 -599 7,776 -1,697 -1,481 -1,564 -2,294
Repayment of Debt
-1,011 -36 -25 -552 9.25 154 -340 -1,199 -1,827 -1,615 -699
Repurchase of Common Equity
-2,015 -900 -303 -808 -874 -1,183 - - 0.00 0.00 -2,875
Payment of Dividends
-163 -190 -246 -255 -318 -366 -397 -522 -536 -492 -581
Issuance of Debt
2,466 0.00 0.00 468 306 755 8,493 0.00 829 495 1,807
Issuance of Common Equity
31 16 36 18 20 41 20 24 52 48 53
Effect of Exchange Rate Changes
33 -9.67 -10 8.06 -3.08 - - 15 -5.30 38 -39
Cash Interest Paid
243 363 377 339 342 347 333 474 625 565 629
Cash Income Taxes Paid
127 240 338 233 390 456 432 302 686 665 842

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 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
-101 41 27 -69 192 -31 75 -280 -169 161 -33
Net Cash From Operating Activities
1,064 750 926 963 1,020 804 1,040 874 1,154 699 1,203
Net Cash From Continuing Operating Activities
837 750 926 963 1,020 804 1,040 874 1,154 699 1,203
Net Income / (Loss) Continuing Operations
825 572 654 635 718 632 941 624 820 606 710
Consolidated Net Income / (Loss)
825 572 654 635 718 632 941 624 820 606 710
Depreciation Expense
366 345 342 358 274 351 382 345 395 367 359
Non-Cash Adjustments To Reconcile Net Income
-200 -104 -54 -62 -45 -74 -319 -58 -68 -71 -66
Changes in Operating Assets and Liabilities, net
-155 -63 -16 32 74 -105 36 -37 7.10 -202 200
Net Cash From Investing Activities
-337 -400 -567 -575 -399 -497 -252 -617 -577 -482 -528
Net Cash From Continuing Investing Activities
-337 -400 -567 -575 -399 -497 -252 -617 -577 -482 -528
Purchase of Property, Plant & Equipment
-564 -389 -586 -566 -420 -494 -573 -594 -601 -476 -525
Sale of Property, Plant & Equipment
22 0.74 6.57 6.75 30 7.65 3.36 0.48 31 5.73 2.71
Other Investing Activities, net
222 -12 13 -16 -9.50 -10 -45 -15 -13 -11 -5.43
Net Cash From Financing Activities
-593 -318 -336 -449 -460 -337 -680 -539 -738 -58 -725
Net Cash From Continuing Financing Activities
-593 -318 -336 -449 -460 -337 -680 -539 -738 -58 -725
Repayment of Debt
-1,008 -52 43 -68 -1,081 -969 -594 910 151 -604 311
Repurchase of Common Equity
- 0.00 - - - -241 -1,036 -1,268 -329 -487 -895
Payment of Dividends
-131 -131 -129 -134 -99 -123 -161 -141 -155 -146 -141
Issuance of Debt
532 -151 - -257 712 991 1,088 -50 -420 1,162 -21
Issuance of Common Equity
15 16 14 10 7.21 5.56 22 9.44 16 18 21
Effect of Exchange Rate Changes
-9.00 9.60 4.28 -7.22 31 -0.70 -32 2.16 -7.78 1.43 17
Cash Interest Paid
204 181 116 120 149 125 179 131 194 145 171
Cash Income Taxes Paid
208 179 224 133 129 165 309 136 232 209 198

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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 12/31/2025
Total Assets
14,198 14,304 16,001 15,574 17,238 18,532 53,359 54,312 60,523 60,933 62,679
Total Current Assets
1,111 751 1,012 819 933 1,036 1,058 1,396 2,274 2,350 2,143
Cash & Equivalents
470 122 269 45 102 115 54 333 351 513 134
Accounts Receivable
466 440 546 597 620 647 641 751 1,429 1,367 1,480
Inventories, net
136 137 121 127 140 163 184 210 303 317 366
Other Current Assets
39 52 77 50 69 111 169 102 190 153 163
Plant, Property, & Equipment, net
11,766 12,419 13,522 13,496 14,763 0.00 0.00 16,542 39,194 38,906 40,346
Total Noncurrent Assets
1,321 1,133 1,466 1,260 1,542 17,496 52,301 36,374 18,651 19,271 20,189
Long-Term Investments
- - - - - 156 33,277 33,487 0.00 0.00 345
Goodwill
153 150 149 148 159 287 290 254 13,429 13,438 13,445
Intangible Assets
- - - - - - - 31 2,253 2,185 2,123
Employee Benefit Assets
1,013 796 1,118 911 773 701 1,813 2,292 2,528 3,185 3,741
Other Noncurrent Operating Assets
155 187 199 201 610 16,352 16,920 310 441 464 535
Total Liabilities & Shareholders' Equity
14,198 14,304 16,001 15,574 17,238 18,532 53,359 54,312 60,523 60,933 62,679
Total Liabilities
10,731 10,861 10,886 10,712 11,790 12,794 26,883 25,576 28,398 26,982 28,530
Total Current Liabilities
1,046 1,002 1,577 1,433 1,766 2,080 2,472 2,374 4,325 3,931 4,369
Short-Term Debt
22 19 593 371 462 930 1,213 1,116 2,381 1,958 2,363
Accounts Payable
1,025 984 984 1,062 1,305 1,150 1,259 1,258 1,944 1,974 2,006
Total Noncurrent Liabilities
9,684 9,859 9,309 9,279 10,023 10,714 24,410 23,201 24,073 23,051 24,161
Long-Term Debt
6,455 6,444 5,891 6,001 6,287 6,730 14,539 13,406 14,658 13,753 14,548
Noncurrent Deferred & Payable Income Tax Liabilities
2,452 2,657 2,639 2,578 2,698 2,874 8,885 9,013 8,371 8,315 8,627
Noncurrent Employee Benefit Liabilities
548 546 595 526 605 652 562 398 440 381 392
Other Noncurrent Operating Liabilities
230 211 184 174 433 459 424 384 604 602 594
Total Equity & Noncontrolling Interests
3,468 3,443 5,115 4,863 5,448 5,737 26,476 28,736 32,125 33,951 34,149
Total Preferred & Common Equity
3,468 3,443 5,115 4,863 5,448 5,737 26,476 28,736 31,429 33,258 33,458
Total Common Equity
3,468 3,443 5,115 4,863 5,448 5,737 26,476 28,736 31,429 33,258 33,458
Common Stock
1,519 1,529 1,649 1,498 1,573 1,598 19,990 18,914 19,459 17,905 18,127
Retained Earnings
3,017 3,253 4,850 4,862 5,819 6,346 8,133 9,755 12,438 13,492 14,428
Accumulated Other Comprehensive Income / (Loss)
-1,068 -1,339 -1,384 -1,497 -1,944 -2,206 -1,646 67 -468 1,861 903
Noncontrolling Interest
- - - - - - - 0.00 696 693 691

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 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
54,345 59,834 59,843 60,316 60,503 60,858 61,228 62,540 62,245 62,842 62,853
Total Current Assets
1,316 2,205 2,267 2,323 2,342 2,274 2,406 2,588 2,350 2,440 2,431
Cash & Equivalents
214 246 217 383 407 343 483 587 295 293 258
Accounts Receivable
761 1,252 1,368 1,435 1,383 1,437 1,422 1,472 1,521 1,574 1,586
Inventories, net
211 288 294 295 308 301 324 334 348 383 382
Other Current Assets
130 221 186 210 244 193 177 195 186 190 206
Plant, Property, & Equipment, net
16,677 38,681 38,610 38,917 39,075 39,406 39,060 39,984 39,933 40,225 40,243
Total Noncurrent Assets
36,353 18,947 18,966 19,076 19,086 19,178 19,761 19,968 19,962 20,178 20,179
Long-Term Investments
33,407 402 406 414 409 411 409 333 339 348 367
Goodwill
285 13,357 13,407 13,462 13,454 13,441 13,445 13,474 13,444 13,437 13,454
Intangible Assets
- 2,282 2,262 2,235 2,218 2,200 2,170 2,159 2,139 2,106 2,094
Employee Benefit Assets
2,356 2,464 2,471 2,531 2,569 2,667 3,258 3,511 3,504 3,748 3,752
Other Noncurrent Operating Assets
305 442 420 434 436 459 480 491 536 540 512
Total Liabilities & Shareholders' Equity
54,345 59,834 59,843 60,316 60,503 60,858 61,228 62,540 62,245 62,842 62,853
Total Liabilities
25,125 28,845 28,624 27,996 27,747 27,492 26,982 27,924 28,743 28,860 29,338
Total Current Liabilities
1,980 3,279 3,243 4,744 4,589 4,291 2,954 2,774 3,734 3,633 4,092
Short-Term Debt
810 1,443 1,318 2,880 2,681 2,371 1,052 765 1,652 1,747 2,041
Accounts Payable
1,170 1,836 1,925 1,865 1,908 1,920 1,902 2,009 2,082 1,886 2,051
Total Noncurrent Liabilities
23,145 25,566 25,381 23,252 23,158 23,201 24,028 25,151 25,008 25,227 25,247
Long-Term Debt
13,357 16,137 16,078 13,906 13,853 13,848 14,702 15,585 15,502 15,683 15,662
Noncurrent Deferred & Payable Income Tax Liabilities
9,033 8,374 8,293 8,301 8,287 8,319 8,343 8,523 8,435 8,577 8,564
Noncurrent Employee Benefit Liabilities
397 425 420 431 425 429 380 400 393 385 380
Other Noncurrent Operating Liabilities
358 630 590 614 593 605 602 642 678 581 641
Total Equity & Noncontrolling Interests
29,220 30,989 31,219 32,320 32,756 33,365 34,246 34,616 33,503 33,983 33,514
Total Preferred & Common Equity
29,220 30,289 30,521 31,624 32,061 32,672 33,553 33,924 32,813 33,292 32,824
Total Common Equity
29,220 30,289 30,521 31,624 32,061 32,672 33,553 33,924 32,813 33,292 32,824
Common Stock
18,944 19,386 18,965 18,999 18,816 19,070 17,880 18,642 17,894 17,732 17,230
Retained Earnings
10,221 11,315 11,507 12,569 12,968 13,622 13,828 14,584 13,768 14,289 13,887
Accumulated Other Comprehensive Income / (Loss)
55 -411 49 57 277 -21 1,845 698 1,150 1,272 1,706
Noncontrolling Interest
- 699 698 696 695 694 693 692 690 690 691

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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-14.86% -4.44% 12.31% 2.93% 12.01% 0.65% 3.53% 4.09% 46.00% 6.22% 8.86%
EBITDA Growth
-13.80% 13.92% 18.86% -5.12% 21.02% 5.01% 12.73% -13.79% -121.71% 807.05% 13.04%
EBIT Growth
-14.83% 14.73% 20.96% -5.62% 24.30% 3.59% 14.60% -16.32% -169.16% 303.40% 13.54%
NOPAT Growth
-8.04% -0.61% 44.57% -18.86% 19.40% 6.09% -0.21% 5.59% 11.46% 20.28% 10.31%
Net Income Growth
-23.08% 21.72% 60.62% -25.20% 31.53% 1.88% 16.51% 16.44% 14.33% -13.23% 17.01%
EPS Growth
-0.71% 26.55% 54.66% -17.21% 31.53% 1.88% 16.43% -33.35% 14.46% -13.33% 19.00%
Operating Cash Flow Growth
-2.73% -12.57% 11.54% 14.61% 15.95% -4.68% 31.41% 6.04% 2.38% 16.77% 5.81%
Free Cash Flow Firm Growth
-29.68% -29.91% -62.96% 349.09% -43.47% -1.44% 554.51% -75.27% -2,484.28% 106.73% -49.36%
Invested Capital Growth
-1.25% 3.26% 15.82% -1.24% 8.08% 8.53% -32.29% 6.19% 412.88% 0.69% 3.77%
Revenue Q/Q Growth
0.00% 3.90% 7.25% -3.59% 7.42% 3.56% -5.71% 2.26% 16.12% -6.71% 7.53%
EBITDA Q/Q Growth
0.00% 5.58% 8.10% -4.02% 10.42% 6.56% -7.74% 2.12% 45.73% -5.06% 8.16%
EBIT Q/Q Growth
0.00% 6.24% 9.15% -3.95% 11.03% 6.95% -8.69% 2.12% 18.13% -4.55% 7.90%
NOPAT Q/Q Growth
0.00% -0.35% 43.51% -22.73% 6.55% 8.28% -9.19% 8.21% 15.86% -4.00% 4.06%
Net Income Q/Q Growth
0.00% 7.77% 40.66% -24.59% 11.42% 10.03% -13.08% 24.39% -2.68% -2.82% 3.18%
EPS Q/Q Growth
0.00% 5.46% 33.33% 2.41% 11.42% 10.03% 8.57% 23.82% -2.78% -28.40% 4.42%
Operating Cash Flow Q/Q Growth
0.00% 11.01% 1.48% 1.21% 10.92% 0.23% -11.65% 38.51% -6.99% -1.18% 3.57%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% -47.96% 76.26% -36.78% -8.82% 7,800.17% -81.59% 1.01% 31.46% -29.68%
Invested Capital Q/Q Growth
0.00% -4.48% 4.37% -6.06% -0.39% 1.52% -41.48% 7.65% 1.29% -0.18% 1.11%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
66.28% 66.25% 66.80% 64.64% 66.22% 68.51% 69.68% 66.30% 68.04% 69.98% 71.40%
EBITDA Margin
43.92% 52.36% 55.42% 51.08% 55.18% 57.57% 62.69% 51.92% -7.72% 51.37% 53.35%
Operating Margin
40.05% 38.69% 38.43% 38.70% 40.09% 42.94% 40.10% 37.77% 34.95% 35.60% 37.20%
EBIT Margin
35.06% 42.09% 45.33% 41.57% 46.12% 47.47% 52.55% 42.24% -20.01% 38.31% 39.96%
Profit (Net Income) Margin
20.14% 25.66% 36.70% 26.67% 31.31% 31.70% 35.67% 39.90% 31.25% 25.53% 27.44%
Tax Burden Percent
69.01% 74.30% 96.28% 75.39% 77.56% 76.33% 78.78% 84.85% -128.50% 77.81% 75.47%
Interest Burden Percent
83.26% 82.04% 84.08% 85.10% 87.53% 87.49% 86.17% 111.33% 121.54% 85.63% 90.99%
Effective Tax Rate
30.99% 25.70% 3.72% 24.61% 22.44% 23.67% 21.22% 15.15% 0.00% 22.19% 24.53%
Return on Invested Capital (ROIC)
14.07% 13.85% 18.26% 13.89% 16.04% 15.71% 17.96% 22.78% 8.04% 5.76% 6.22%
ROIC Less NNEP Spread (ROIC-NNEP)
7.31% 11.53% 18.00% 11.75% 16.24% 14.78% 12.96% 20.01% -34.74% 4.35% 5.77%
Return on Net Nonoperating Assets (RNNOA)
9.49% 20.59% 26.41% 14.77% 20.44% 18.55% -4.10% -13.37% 1.72% 2.04% 2.64%
Return on Equity (ROE)
23.56% 34.44% 44.67% 28.66% 36.48% 34.26% 13.86% 9.41% 9.76% 7.80% 8.86%
Cash Return on Invested Capital (CROIC)
15.33% 10.64% 3.59% 15.13% 8.27% 7.53% 56.46% 16.77% -126.69% 5.07% 2.51%
Operating Return on Assets (OROA)
11.96% 13.70% 15.58% 14.11% 16.88% 16.04% 9.15% 5.11% -3.31% 6.37% 7.11%
Return on Assets (ROA)
6.87% 8.35% 12.61% 9.06% 11.46% 10.71% 6.21% 4.83% 5.18% 4.25% 4.88%
Return on Common Equity (ROCE)
23.56% 34.44% 44.67% 28.66% 36.48% 34.26% 13.86% 9.41% 9.65% 7.64% 8.68%
Return on Equity Simple (ROE_SIMPLE)
28.19% 34.57% 37.36% 29.40% 34.52% 33.39% 8.43% 9.04% 9.45% 7.75% 0.00%
Net Operating Profit after Tax (NOPAT)
1,341 1,333 1,927 1,564 1,867 1,981 1,977 2,087 2,327 2,798 3,087
NOPAT Margin
27.64% 28.75% 37.00% 29.17% 31.10% 32.78% 31.59% 32.05% 24.47% 27.70% 28.07%
Net Nonoperating Expense Percent (NNEP)
6.76% 2.32% 0.26% 2.14% -0.20% 0.93% 5.01% 2.77% 42.78% 1.42% 0.45%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 4.83% 4.73% 5.63% 6.05%
Cost of Revenue to Revenue
33.72% 33.75% 33.20% 35.36% 33.78% 31.49% 30.32% 33.70% 31.96% 30.02% 28.60%
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
26.24% 27.57% 28.36% 25.94% 26.13% 25.56% 29.58% 28.53% 33.09% 34.37% 34.20%
Earnings before Interest and Taxes (EBIT)
1,701 1,952 2,361 2,228 2,770 2,869 3,288 2,751 -1,903 3,870 4,394
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
2,132 2,428 2,886 2,738 3,314 3,480 3,923 3,382 -734 5,190 5,866
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
5.66 5.68 4.90 4.98 6.20 7.92 1.78 2.38 2.32 2.03 1.98
Price to Tangible Book Value (P/TBV)
5.92 5.94 5.04 5.13 6.38 8.34 1.80 2.40 4.64 3.83 3.71
Price to Revenue (P/Rev)
4.05 4.21 4.81 4.51 5.62 7.52 7.54 10.48 7.68 6.69 6.03
Price to Earnings (P/E)
20.08 16.42 13.11 16.93 17.96 23.73 21.14 26.28 24.56 26.16 21.96
Dividend Yield
0.91% 1.05% 0.99% 1.13% 0.97% 0.78% 0.86% 0.79% 0.72% 1.03% 0.85%
Earnings Yield
4.98% 6.09% 7.63% 5.91% 5.57% 4.21% 4.73% 3.81% 4.07% 3.82% 4.55%
Enterprise Value to Invested Capital (EV/IC)
2.71 2.65 2.76 2.73 3.34 4.03 3.33 5.19 1.87 1.71 1.65
Enterprise Value to Revenue (EV/Rev)
5.28 5.58 6.00 5.69 6.73 8.74 4.73 7.52 9.51 8.26 7.59
Enterprise Value to EBITDA (EV/EBITDA)
12.03 10.66 10.83 11.15 12.20 15.19 7.54 14.49 0.00 16.08 14.23
Enterprise Value to EBIT (EV/EBIT)
15.07 13.26 13.24 13.70 14.59 18.42 9.00 17.81 0.00 21.56 18.99
Enterprise Value to NOPAT (EV/NOPAT)
19.11 19.41 16.22 19.52 21.64 26.68 14.97 23.47 38.87 29.82 27.03
Enterprise Value to Operating Cash Flow (EV/OCF)
14.42 16.65 18.03 15.36 17.54 24.06 10.25 16.01 28.86 22.80 21.55
Enterprise Value to Free Cash Flow (EV/FCFF)
17.54 25.26 82.39 17.91 41.95 55.66 4.76 31.88 0.00 33.85 66.86
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.87 1.88 1.27 1.31 1.24 1.34 0.60 0.51 0.53 0.46 0.50
Long-Term Debt to Equity
1.86 1.87 1.15 1.23 1.15 1.17 0.55 0.47 0.46 0.41 0.43
Financial Leverage
1.30 1.79 1.47 1.26 1.26 1.25 -0.32 -0.67 -0.05 0.47 0.46
Leverage Ratio
3.43 4.12 3.54 3.16 3.18 3.20 2.23 1.95 1.89 1.84 1.82
Compound Leverage Factor
2.85 3.38 2.98 2.69 2.79 2.80 1.92 2.17 2.29 1.57 1.65
Debt to Total Capital
65.13% 65.24% 55.90% 56.72% 55.33% 57.17% 37.30% 33.57% 34.66% 31.63% 33.12%
Short-Term Debt to Total Capital
0.22% 0.19% 5.11% 3.30% 3.78% 6.94% 2.87% 2.58% 4.84% 3.94% 4.63%
Long-Term Debt to Total Capital
64.91% 65.06% 50.79% 53.42% 51.55% 50.23% 34.43% 30.99% 29.81% 27.69% 28.49%
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% 1.42% 1.40% 1.35%
Common Equity to Total Capital
34.87% 34.76% 44.10% 43.28% 44.67% 42.83% 62.70% 66.43% 63.93% 66.97% 65.53%
Debt to EBITDA
3.04 2.66 2.25 2.33 2.04 2.20 4.02 4.29 -23.21 3.03 2.88
Net Debt to EBITDA
2.82 2.61 2.15 2.31 2.01 2.12 -4.48 -5.71 -22.73 2.93 2.80
Long-Term Debt to EBITDA
3.03 2.65 2.04 2.19 1.90 1.93 3.71 3.96 -19.97 2.65 2.48
Debt to NOPAT
4.83 4.85 3.36 4.07 3.61 3.87 7.97 6.96 7.32 5.61 5.48
Net Debt to NOPAT
4.48 4.76 3.22 4.05 3.56 3.73 -8.90 -9.25 7.17 5.43 5.32
Long-Term Debt to NOPAT
4.81 4.83 3.06 3.84 3.37 3.40 7.35 6.42 6.30 4.91 4.71
Altman Z-Score
2.14 2.15 2.58 2.56 3.01 3.38 1.56 2.12 1.84 2.16 2.08
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.14% 2.10% 2.03%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.06 0.75 0.64 0.57 0.53 0.50 0.43 0.59 0.53 0.60 0.49
Quick Ratio
0.90 0.56 0.52 0.45 0.41 0.37 0.28 0.46 0.41 0.48 0.37
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
1,461 1,024 379 1,704 963 950 6,215 1,537 -36,643 2,465 1,248
Operating Cash Flow to CapEx
218.19% 195.97% 168.10% 184.11% 184.45% 169.92% 256.82% 276.32% 171.59% 190.84% 174.41%
Free Cash Flow to Firm to Interest Expense
5.13 2.92 1.01 5.13 2.79 2.64 18.05 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
6.24 4.44 4.61 5.99 6.67 6.12 8.38 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
3.38 2.17 1.87 2.74 3.06 2.52 5.12 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.34 0.33 0.34 0.34 0.37 0.34 0.17 0.12 0.17 0.17 0.18
Accounts Receivable Turnover
9.06 10.24 10.57 9.38 9.86 9.54 9.72 9.36 8.72 7.23 7.73
Inventory Turnover
11.35 11.47 13.42 15.31 15.19 12.55 10.94 11.15 11.85 9.78 9.20
Fixed Asset Turnover
0.40 0.38 0.40 0.40 0.43 0.00 0.00 0.00 0.34 0.26 0.28
Accounts Payable Turnover
1.54 1.56 1.76 1.85 1.71 1.55 1.57 1.74 1.90 1.55 1.58
Days Sales Outstanding (DSO)
40.27 35.66 34.54 38.92 37.00 38.26 37.56 39.00 41.84 50.51 47.24
Days Inventory Outstanding (DIO)
32.16 31.82 27.20 23.83 24.03 29.08 33.38 32.74 30.79 37.33 39.66
Days Payable Outstanding (DPO)
236.91 234.20 207.66 196.93 212.92 235.37 231.76 209.36 192.30 235.78 230.97
Cash Conversion Cycle (CCC)
-164.48 -166.72 -145.92 -134.18 -151.89 -168.03 -160.83 -137.62 -119.67 -147.93 -144.06
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
9,474 9,783 11,331 11,190 12,094 13,126 8,888 9,438 48,408 48,742 50,581
Invested Capital Turnover
0.51 0.48 0.49 0.48 0.52 0.48 0.57 0.71 0.33 0.21 0.22
Increase / (Decrease) in Invested Capital
-120 309 1,548 -140 904 1,032 -4,238 551 38,969 334 1,839
Enterprise Value (EV)
25,639 25,881 31,266 30,525 40,413 52,849 29,592 48,992 90,432 83,436 83,451
Market Capitalization
19,633 19,540 25,051 24,198 33,767 45,461 47,181 68,290 73,050 67,546 66,328
Book Value per Share
$20.87 $23.54 $35.29 $34.10 $39.71 $42.66 $39.70 $30.90 $33.73 $35.63 $37.14
Tangible Book Value per Share
$19.96 $22.51 $34.26 $33.06 $38.55 $40.52 $39.26 $30.59 $16.90 $18.90 $19.86
Total Capital
9,944 9,905 11,599 11,235 12,197 13,397 42,229 43,258 49,163 49,662 51,060
Total Debt
6,476 6,462 6,484 6,372 6,749 7,660 15,753 14,522 17,038 15,710 16,911
Total Long-Term Debt
6,455 6,444 5,891 6,001 6,287 6,730 14,539 13,406 14,658 13,753 14,548
Net Debt
6,006 6,340 6,215 6,328 6,646 7,388 -17,589 -19,298 16,687 15,197 16,432
Capital Expenditures (CapEx)
815 793 1,031 1,079 1,249 1,293 1,124 1,108 1,826 1,917 2,220
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-383 -355 -240 -288 -475 -230 -265 -196 -22 -137 2.92
Debt-free Net Working Capital (DFNWC)
87 -233 29 -243 -372 -114 -201 137 329 376 137
Net Working Capital (NWC)
65 -252 -564 -614 -834 -1,044 -1,414 -978 -2,051 -1,581 -2,226
Net Nonoperating Expense (NNE)
364 143 16 134 -13 65 -255 -512 -645 220 70
Net Nonoperating Obligations (NNO)
6,006 6,340 6,215 6,328 6,646 7,388 -17,589 -19,298 16,283 14,790 16,432
Total Depreciation and Amortization (D&A)
430 476 525 510 544 611 635 630 1,169 1,319 1,472
Debt-free, Cash-free Net Working Capital to Revenue
-7.90% -7.65% -4.61% -5.37% -7.91% -3.80% -4.24% -3.01% -0.23% -1.35% 0.03%
Debt-free Net Working Capital to Revenue
1.79% -5.02% 0.55% -4.54% -6.20% -1.89% -3.21% 2.11% 3.46% 3.73% 1.25%
Net Working Capital to Revenue
1.34% -5.42% -10.83% -11.45% -13.89% -17.28% -22.60% -15.02% -21.57% -15.65% -20.24%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.69 $2.14 $3.30 $2.73 $3.52 $3.61 $4.20 $3.78 $4.22 $2.76 $3.30
Adjusted Weighted Average Basic Shares Outstanding
798.50M 748M 729.50M 714.50M 694M 677.50M 679.70M 930M 931.30M 933M 916.20M
Adjusted Diluted Earnings per Share
$1.68 $2.13 $3.29 $2.72 $3.50 $3.59 $4.18 $3.77 $4.21 $2.76 $3.29
Adjusted Weighted Average Diluted Shares Outstanding
805M 752.50M 731.50M 716.50M 696.50M 680M 682.80M 932.90M 933.70M 934.60M 917.10M
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
765.11M 731.83M 721.06M 700.21M 683.74M 666.49M 929.71M 930.77M 932.43M 933.71M 897.96M
Normalized Net Operating Profit after Tax (NOPAT)
1,307 1,333 1,927 1,564 1,867 1,981 1,977 2,087 2,327 2,798 3,087
Normalized NOPAT Margin
26.94% 28.75% 37.00% 29.17% 31.10% 32.78% 31.59% 32.05% 24.47% 27.70% 28.07%
Pre Tax Income Margin
29.19% 34.53% 38.11% 35.37% 40.37% 41.53% 45.28% 47.03% -24.32% 32.81% 36.36%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
5.97 5.57 6.28 6.71 8.02 7.99 9.55 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
4.71 3.80 5.13 4.71 5.41 5.52 5.74 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
3.11 3.31 3.54 3.46 4.40 4.39 6.28 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
1.85 1.54 2.38 1.46 1.79 1.92 2.48 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
16.72% 15.95% 12.89% 17.84% 16.89% 19.11% 17.78% 20.10% 18.02% 19.10% 19.24%
Augmented Payout Ratio
222.86% 91.62% 28.73% 74.37% 63.36% 80.85% 17.78% 20.10% 18.02% 19.10% 114.53%

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 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 897,958,953.00 887,736,404.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 897,958,953.00 887,736,404.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 0.68 0.81
Growth Metrics
- - - - - - - - - - -
Revenue Growth
80.05% 55.17% 9.77% 6.48% -24.48% 1.52% 3.15% 0.07% 34.37% 0.50% 7.94%
EBITDA Growth
67.79% 49.75% 131.31% 5.74% -18.06% 6.03% 7.08% 4.70% 35.29% -0.22% 1.68%
EBIT Growth
56.72% 35.56% 121.87% 3.88% -15.84% 7.69% 5.58% 7.83% 32.82% -1.97% 4.38%
NOPAT Growth
43.10% 24.87% 40.10% 4.13% -13.12% 9.03% 9.31% 6.94% 14.47% -1.88% 2.09%
Net Income Growth
-9.24% -3.36% -34.10% 7.50% -9.34% 10.59% 37.30% 6.29% 12.78% -4.20% -20.44%
EPS Growth
-32.63% -3.49% -33.95% 7.33% -12.50% 10.05% 37.75% 8.87% 16.67% -0.13% -17.09%
Operating Cash Flow Growth
-18.12% 15.08% 34.35% 32.13% -4.11% 7.25% 12.27% -9.22% 13.09% -12.99% 15.68%
Free Cash Flow Firm Growth
-47,570.99% -28,228.98% 99.86% 99.06% 101.18% 99.72% -1,444.68% -28.75% -309.02% -823.71% 129.08%
Invested Capital Growth
412.88% 394.64% 1.58% 2.18% 0.69% 1.66% 3.24% 2.44% 3.77% 3.39% 1.09%
Revenue Q/Q Growth
20.35% -12.43% 1.28% -0.24% -14.65% 17.72% 2.90% -3.21% 14.60% -11.95% 10.51%
EBITDA Q/Q Growth
23.24% -17.70% 8.06% -3.51% -4.50% 6.50% 9.12% -5.66% 23.39% -21.45% 11.20%
EBIT Q/Q Growth
26.60% -21.42% 11.41% -6.27% 2.57% 0.55% 9.22% -4.27% 26.34% -25.79% 16.30%
NOPAT Q/Q Growth
38.59% -29.55% 10.04% -3.08% 15.64% -11.59% 10.32% -5.18% 23.78% -24.22% 14.79%
Net Income Q/Q Growth
39.23% -28.76% 15.44% -6.12% 17.43% -13.10% 43.32% -27.33% 24.60% -26.19% 19.03%
EPS Q/Q Growth
3.13% -23.85% -14.59% -6.04% -15.93% 20.46% 44.75% -25.73% 25.48% -25.97% 20.17%
Operating Cash Flow Q/Q Growth
46.02% -29.56% 23.53% 3.98% 5.97% -21.22% 29.32% -15.92% 32.02% -39.39% 71.93%
Free Cash Flow Firm Q/Q Growth
0.80% 0.42% 99.86% -592.55% 224.29% -123.66% -658.61% 42.27% -101.78% -4.54% 123.89%
Invested Capital Q/Q Growth
1.29% -0.21% 0.34% 0.74% -0.18% 0.75% 1.91% -0.05% 1.11% 0.38% -0.35%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
75.63% 64.72% 67.39% 67.26% 82.31% 69.35% 71.24% 71.76% 73.04% 68.95% 67.80%
EBITDA Margin
51.57% 48.47% 51.71% 50.01% 55.96% 50.62% 53.68% 52.32% 56.34% 50.26% 50.57%
Operating Margin
38.09% 32.64% 35.17% 33.90% 41.56% 34.70% 36.31% 36.49% 40.81% 33.99% 35.35%
EBIT Margin
39.23% 35.20% 38.72% 36.38% 43.72% 37.34% 39.63% 39.20% 43.21% 36.42% 38.33%
Profit (Net Income) Margin
27.03% 21.99% 25.06% 23.58% 32.45% 23.95% 33.36% 25.05% 27.24% 22.83% 24.59%
Tax Burden Percent
79.82% 74.93% 75.56% 76.16% 84.17% 75.69% 77.56% 75.60% 73.02% 75.45% 75.35%
Interest Burden Percent
86.32% 83.37% 85.66% 85.13% 88.18% 84.76% 108.53% 84.53% 86.31% 83.09% 85.15%
Effective Tax Rate
20.18% 25.07% 24.44% 23.84% 15.83% 24.31% 22.44% 24.40% 26.98% 24.55% 24.65%
Return on Invested Capital (ROIC)
10.00% 8.79% 5.89% 5.79% 7.27% 5.47% 5.84% 5.71% 6.60% 5.65% 5.94%
ROIC Less NNEP Spread (ROIC-NNEP)
16.64% 12.49% 5.65% 5.42% 6.91% 5.07% 6.75% 5.29% 6.10% 5.18% 5.57%
Return on Net Nonoperating Assets (RNNOA)
-0.82% -0.70% 2.88% 2.69% 3.25% 2.35% 3.12% 2.53% 2.80% 2.40% 2.66%
Return on Equity (ROE)
9.17% 8.09% 8.77% 8.48% 10.52% 7.82% 8.97% 8.24% 9.40% 8.06% 8.60%
Cash Return on Invested Capital (CROIC)
-126.69% -124.15% 4.44% 3.88% 5.07% 4.22% 2.73% 3.59% 2.51% 2.82% 5.04%
Operating Return on Assets (OROA)
6.50% 6.41% 6.87% 6.53% 7.27% 6.23% 6.59% 6.51% 7.69% 6.46% 6.86%
Return on Assets (ROA)
4.48% 4.00% 4.44% 4.23% 5.40% 4.00% 5.54% 4.16% 4.85% 4.05% 4.40%
Return on Common Equity (ROCE)
9.07% 7.99% 8.58% 8.29% 10.30% 7.66% 8.78% 8.07% 9.21% 7.89% 8.43%
Return on Equity Simple (ROE_SIMPLE)
0.00% 9.33% 8.14% 8.12% 0.00% 7.87% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
903 636 700 678 784 693 765 725 898 680 781
NOPAT Margin
30.40% 24.46% 26.57% 25.82% 34.98% 26.27% 28.16% 27.59% 29.80% 25.64% 26.64%
Net Nonoperating Expense Percent (NNEP)
-6.64% -3.70% 0.25% 0.37% 0.37% 0.40% -0.91% 0.42% 0.49% 0.47% 0.37%
Return On Investment Capital (ROIC_SIMPLE)
1.84% - - - 1.58% 1.39% 1.50% 1.43% 1.76% 1.32% 1.52%
Cost of Revenue to Revenue
24.37% 35.28% 32.61% 32.74% 17.69% 30.65% 28.76% 28.24% 26.96% 31.05% 32.20%
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
37.55% 32.07% 32.22% 33.36% 40.75% 34.65% 34.93% 35.26% 32.23% 34.96% 32.44%
Earnings before Interest and Taxes (EBIT)
1,165 915 1,019 956 980 985 1,076 1,030 1,302 966 1,124
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
1,531 1,260 1,361 1,314 1,254 1,336 1,458 1,375 1,697 1,333 1,482
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.32 2.60 2.29 2.44 2.03 1.95 2.17 2.08 1.98 2.12 2.34
Price to Tangible Book Value (P/TBV)
4.64 5.16 4.48 4.69 3.83 3.65 4.03 3.97 3.71 3.98 4.45
Price to Revenue (P/Rev)
7.68 7.87 6.88 7.37 6.69 6.46 7.21 6.69 6.03 6.42 6.85
Price to Earnings (P/E)
24.56 27.80 28.07 30.01 26.16 24.81 25.55 23.35 21.96 23.60 27.39
Dividend Yield
0.72% 0.70% 0.96% 0.88% 1.03% 0.77% 0.72% 0.80% 0.85% 0.84% 0.79%
Earnings Yield
4.07% 3.60% 3.56% 3.33% 3.82% 4.03% 3.91% 4.28% 4.55% 4.24% 3.65%
Enterprise Value to Invested Capital (EV/IC)
1.87 2.05 1.85 1.97 1.71 1.65 1.80 1.71 1.65 1.74 1.87
Enterprise Value to Revenue (EV/Rev)
9.51 9.47 8.42 8.86 8.26 8.00 8.79 8.37 7.59 8.00 8.44
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 16.65 17.56 16.08 15.40 16.76 15.78 14.23 15.03 16.08
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 22.36 23.67 21.56 20.58 22.48 21.02 18.99 20.14 21.41
Enterprise Value to NOPAT (EV/NOPAT)
38.87 39.67 31.10 32.92 29.82 28.41 30.79 28.85 27.03 28.66 30.71
Enterprise Value to Operating Cash Flow (EV/OCF)
28.86 30.58 25.90 25.92 22.80 21.84 23.49 22.90 21.55 23.39 24.09
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 42.05 51.20 33.85 39.46 66.78 48.22 66.86 62.49 37.31
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.53 0.52 0.50 0.49 0.46 0.46 0.47 0.51 0.50 0.51 0.53
Long-Term Debt to Equity
0.46 0.43 0.42 0.42 0.41 0.43 0.45 0.46 0.43 0.46 0.47
Financial Leverage
-0.05 -0.06 0.51 0.50 0.47 0.46 0.46 0.48 0.46 0.46 0.48
Leverage Ratio
1.89 1.86 1.89 1.87 1.84 1.83 1.83 1.84 1.82 1.82 1.84
Compound Leverage Factor
1.63 1.55 1.62 1.59 1.62 1.55 1.98 1.56 1.57 1.51 1.57
Debt to Total Capital
34.66% 34.18% 33.54% 32.71% 31.63% 31.51% 32.08% 33.86% 33.12% 33.90% 34.56%
Short-Term Debt to Total Capital
4.84% 5.86% 5.44% 4.78% 3.94% 2.10% 1.50% 3.26% 4.63% 3.40% 3.98%
Long-Term Debt to Total Capital
29.81% 28.32% 28.11% 27.93% 27.69% 29.40% 30.58% 30.60% 28.49% 30.50% 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
1.42% 1.42% 1.41% 1.40% 1.40% 1.39% 1.36% 1.36% 1.35% 1.34% 1.35%
Common Equity to Total Capital
63.93% 64.40% 65.05% 65.89% 66.97% 67.11% 66.56% 64.77% 65.53% 64.76% 64.09%
Debt to EBITDA
-23.21 -53.22 3.06 2.97 3.03 2.99 3.05 3.16 2.88 2.97 3.01
Net Debt to EBITDA
-22.73 -50.69 2.91 2.83 2.93 2.82 2.88 3.05 2.80 2.86 2.90
Long-Term Debt to EBITDA
-19.97 -44.09 2.57 2.53 2.65 2.79 2.91 2.86 2.48 2.67 2.66
Debt to NOPAT
7.32 6.74 5.72 5.56 5.61 5.52 5.60 5.78 5.48 5.67 5.74
Net Debt to NOPAT
7.17 6.42 5.44 5.31 5.43 5.20 5.29 5.57 5.32 5.46 5.54
Long-Term Debt to NOPAT
6.30 5.58 4.80 4.75 4.91 5.15 5.34 5.23 4.71 5.10 5.08
Altman Z-Score
2.01 2.23 2.08 2.25 2.00 1.98 2.13 1.93 1.92 1.99 2.09
Noncontrolling Interest Sharing Ratio
1.14% 1.13% 2.19% 2.15% 2.10% 2.09% 2.06% 2.07% 2.03% 2.03% 2.03%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.53 0.49 0.51 0.53 0.60 0.81 0.93 0.63 0.49 0.67 0.59
Quick Ratio
0.41 0.38 0.39 0.41 0.48 0.64 0.74 0.49 0.37 0.51 0.45
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-38,067 -37,906 -52 -362 450 -107 -808 -466 -941 -984 235
Operating Cash Flow to CapEx
196.55% 192.97% 159.72% 172.15% 261.84% 165.14% 182.49% 147.28% 202.49% 148.78% 230.19%
Free Cash Flow to Firm to Interest Expense
0.00 -249.15 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 4.93 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 2.37 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.17 0.18 0.18 0.18 0.17 0.17 0.17 0.17 0.18 0.18 0.18
Accounts Receivable Turnover
8.72 9.50 8.10 7.72 7.23 7.10 7.16 6.92 7.73 7.35 7.34
Inventory Turnover
11.85 13.21 11.17 11.29 9.78 9.68 9.31 9.06 9.20 8.94 9.28
Fixed Asset Turnover
0.34 0.38 0.27 0.28 0.26 0.26 0.26 0.26 0.28 0.28 0.28
Accounts Payable Turnover
1.90 2.20 1.78 1.75 1.55 1.59 1.53 1.47 1.58 1.67 1.64
Days Sales Outstanding (DSO)
41.84 38.41 45.07 47.27 50.51 51.41 50.97 52.78 47.24 49.65 49.72
Days Inventory Outstanding (DIO)
30.79 27.63 32.69 32.34 37.33 37.72 39.21 40.28 39.66 40.83 39.31
Days Payable Outstanding (DPO)
192.30 165.87 205.50 208.85 235.78 229.64 239.31 248.21 230.97 218.84 223.00
Cash Conversion Cycle (CCC)
-119.67 -99.83 -127.74 -129.24 -147.93 -140.52 -149.13 -155.15 -144.06 -128.36 -133.97
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
48,408 48,308 48,473 48,831 48,742 49,108 50,046 50,023 50,581 50,772 50,592
Invested Capital Turnover
0.33 0.36 0.22 0.22 0.21 0.21 0.21 0.21 0.22 0.22 0.22
Increase / (Decrease) in Invested Capital
38,969 38,542 752 1,040 334 800 1,573 1,192 1,839 1,664 546
Enterprise Value (EV)
90,432 98,840 89,844 95,979 83,436 81,111 89,880 85,591 83,451 88,113 94,691
Market Capitalization
73,050 82,156 73,432 79,820 67,546 65,556 73,757 68,380 66,328 70,633 76,922
Book Value per Share
$33.73 $33.92 $34.37 $35.01 $35.63 $35.94 $36.46 $35.74 $37.14 $37.08 $36.97
Tangible Book Value per Share
$16.90 $17.08 $17.57 $18.25 $18.90 $19.21 $19.66 $18.77 $19.86 $19.77 $19.46
Total Capital
49,163 49,106 49,289 49,585 49,662 50,000 50,966 50,657 51,060 51,413 51,217
Total Debt
17,038 16,786 16,533 16,219 15,710 15,754 16,350 17,154 16,911 17,430 17,703
Total Long-Term Debt
14,658 13,906 13,853 13,848 13,753 14,702 15,585 15,502 14,548 15,683 15,662
Net Debt
16,687 15,988 15,718 15,466 15,197 14,861 15,430 16,520 16,432 16,789 17,078
Capital Expenditures (CapEx)
541 388 580 559 390 487 570 593 570 470 522
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-22 75 27 11 -137 21 -7.34 -27 2.92 260 122
Debt-free Net Working Capital (DFNWC)
329 459 434 354 376 504 579 268 137 553 380
Net Working Capital (NWC)
-2,051 -2,421 -2,246 -2,018 -1,581 -547 -186 -1,384 -2,226 -1,193 -1,661
Net Nonoperating Expense (NNE)
100 64 40 59 57 61 -141 67 77 75 60
Net Nonoperating Obligations (NNO)
16,283 15,988 15,718 15,466 14,790 14,861 15,430 16,520 16,432 16,789 17,078
Total Depreciation and Amortization (D&A)
366 345 342 358 274 351 382 345 395 367 359
Debt-free, Cash-free Net Working Capital to Revenue
-0.23% 0.72% 0.25% 0.10% -1.35% 0.21% -0.07% -0.27% 0.03% 2.36% 1.09%
Debt-free Net Working Capital to Revenue
3.46% 4.40% 4.07% 3.27% 3.73% 4.97% 5.67% 2.62% 1.25% 5.03% 3.39%
Net Working Capital to Revenue
-21.57% -23.20% -21.06% -18.63% -15.65% -5.40% -1.82% -13.54% -20.24% -10.84% -14.79%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.64 $0.83 $0.71 $0.67 $0.56 $0.68 $0.98 $0.73 $0.91 $0.67 $0.82
Adjusted Weighted Average Basic Shares Outstanding
931.30M 932.40M 932.80M 933.20M 933M 933.20M 923.80M 910.40M 916.20M 896.80M 886.40M
Adjusted Diluted Earnings per Share
$0.64 $0.83 $0.71 $0.67 $0.56 $0.67 $0.98 $0.73 $0.91 $0.67 $0.81
Adjusted Weighted Average Diluted Shares Outstanding
933.70M 934.40M 934.60M 935.30M 934.60M 934.30M 924.80M 911.40M 917.10M 897.30M 887.10M
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
932.43M 932.70M 933.13M 933.34M 933.71M 930.46M 917.98M 900.83M 897.96M 887.74M 879.08M
Normalized Net Operating Profit after Tax (NOPAT)
903 636 700 678 784 693 765 725 898 680 781
Normalized NOPAT Margin
30.40% 24.46% 26.57% 25.82% 34.98% 26.27% 28.16% 27.59% 29.80% 25.64% 26.64%
Pre Tax Income Margin
33.86% 29.35% 33.17% 30.97% 38.55% 31.65% 43.01% 33.13% 37.30% 30.26% 32.64%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 6.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 4.18 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 3.46 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 1.63 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
18.02% 18.14% 19.80% 19.79% 19.10% 18.37% 17.92% 17.91% 19.24% 20.18% 20.80%
Augmented Payout Ratio
18.02% 18.14% 19.80% 19.79% 19.10% 18.37% 17.92% 17.91% 114.53% 124.54% 127.00%

Financials Breakdown Chart

Key Financial Trends

Canadian Pacific Kansas City (NYSE: CP) continues to look like a high-quality railroad with strong operating cash generation, but the latest quarter showed some margin pressure and a more aggressive capital allocation mix.

In Q1 2026, CP posted $2.65 billion in revenue, down from $3.01 billion in Q4 2025 and roughly flat with the prior year’s seasonal range. Net income came in at $605.6 million, or $0.67 per share, below both Q4 2025 and Q1 2025. Even with that softer earnings quarter, the company generated $699.5 million in operating cash flow, which remains healthy for a capital-intensive railroad.

From a trend perspective, CP’s revenue has stayed relatively stable over the last four years, generally clustering in the $2.6 billion to $3.0 billion quarterly range, while earnings have moved around more noticeably. That suggests the business has been able to maintain top-line resilience, but profitability can swing based on operating costs, other income/expense items, and financing effects.

Cash flow remains the key strength. In Q1 2026, operating cash flow exceeded net income, helped by substantial non-cash depreciation expense of $366.9 million. However, the company also spent $475.9 million on property, plant and equipment, which kept investing cash flow negative. That is consistent with a railroad model that requires heavy reinvestment to maintain and expand the network.

Balance sheet leverage is still significant, but manageable for the industry. As of Q1 2026, CP held $62.8 billion in assets against $28.9 billion in liabilities, with total equity of $33.3 billion. The company had $17.5 billion of short-term debt and $15.7 billion of long-term debt, so debt remains a large part of the capital structure. At the same time, equity and retained earnings have steadily grown over the multi-year period, which supports financial flexibility.

One thing investors should watch is capital deployment. In Q1 2026, CP repurchased $487.4 million of common stock and paid $146.2 million in dividends, while also issuing $1.16 billion of debt. That combination suggests the company is still returning cash to shareholders while refinancing and managing a large debt load.

  • Operating cash flow remained strong at $699.5 million in Q1 2026, supporting reinvestment and shareholder returns.
  • Revenue has stayed relatively resilient over the past several years, holding near the low-to-mid $2 billion range per quarter.
  • Gross profit remained healthy at $1.83 billion in Q1 2026, showing the core rail franchise still produces strong economics.
  • Depreciation is large but also helps support solid operating cash flow, a common advantage for railroad operators.
  • Retained earnings rose over time, indicating the company has continued to build shareholder equity.
  • Cash and equivalents increased to $293.1 million at the end of Q1 2026, up from Q1 2025.
  • Capital spending remains high, with $475.9 million spent on property, plant and equipment in Q1 2026.
  • The company continues to use a mix of debt issuance, debt repayment, buybacks, and dividends to manage capital allocation.
  • Earnings per share in Q1 2026 were $0.67, below the stronger levels seen in late 2025.
  • Total debt remains elevated, with more than $33 billion combined short- and long-term debt on the balance sheet.
  • Operating income fell from $1.23 billion in Q4 2025 to $901.6 million in Q1 2026, showing some quarter-to-quarter compression.
  • Net income was lower year over year in Q1 2026, down from $632.2 million in Q1 2025.
  • Other income/expense and interest items have been a recurring drag on pre-tax results in several periods.

Overall, CP still looks like a strong railroad operator with durable cash generation and a solid asset base. The main issue for investors is not survival or liquidity, but whether management can keep earnings growth aligned with its heavy capital spending and large debt burden.

08/14/26 08:26 AM ETAI Generated. May Contain Errors.

Canadian Pacific Kansas City Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Canadian Pacific Kansas City's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Canadian Pacific Kansas City's net income appears to be on an upward trend, with a most recent value of $3.02 billion in 2025, rising from $977.56 million in 2015. The previous period was $2.58 billion in 2024. See where experts think Canadian Pacific Kansas City is headed by visiting Canadian Pacific Kansas City's forecast page.

Canadian Pacific Kansas City's total operating income in 2025 was $4.09 billion, based on the following breakdown:
  • Total Gross Profit: $7.85 billion
  • Total Operating Expenses: $3.76 billion

Over the last 10 years, Canadian Pacific Kansas City's total revenue changed from $4.85 billion in 2015 to $11.00 billion in 2025, a change of 126.6%.

Canadian Pacific Kansas City's total liabilities were at $28.53 billion at the end of 2025, a 5.7% increase from 2024, and a 165.9% increase since 2015.

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 $134.19 million as of their latest financial filing in 2025.

Over the last 10 years, Canadian Pacific Kansas City's book value per share changed from 20.87 in 2015 to 37.14 in 2025, a change of 77.9%.



Financial statements for NYSE:CP last updated on 7/30/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners