Canadian Pacific Kansas City Ltd. logo

Canadian Pacific Kansas City Ltd.

CP | NYSE
Chart Builder DCF Calculator
$86.81
-$0.67 (-0.77%)
At close: Sep 21, 2026, 4:00 PM ET
$86.95
+$0.14 (+0.16%)
After-hours: Sep 21, 2026, 5:11 PM ET
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
3.86B 4.07B 4.14B 4.26B 4.18B 3.85B 3.72B 3.54B 3.48B 3.9B 3.93B 4.18B 4.29B 3.73B 3.52B 2.78B 2.36B 2.84B 2.85B 3.12B 3.25B 2.64B
Depreciation & Amortization
2.05B 2.03B 2.02B 1.99B 1.96B 1.94B 1.9B 1.87B 1.85B 1.79B 1.54B 1.31B 1.07B 868M 853M 840M 830M 819M 811M 802M 794M 789M
Stock-Based Compensation
n/a n/a n/a n/a n/a n/a n/a n/a n/a 39M 71M 117M 138M 101M 69M 79M 58M 56M 56M n/a n/a n/a
Other Working Capital
-204M -315M -196M -25M -58M -39M 24M 52M 5M -12M -49M 141M 207M 109M 82M -567M -793M -142M -66M 305M 236M -251M
Other Non-Cash Items
-418M -816M -822M -744M -618M -375M -399M -381M -499M 6.71B 6.79B 6.9B 6.98B -382M -341M -307M -277M -44M -207M -438M -457M -513M
Deferred Income Tax
206M 160M 171M 11M 27M 37M 28M 80M 78M -7.89B -7.89B -7.94B -7.91B 161M 136M 203M 295M 190M 242M 278M 193M 233M
Change in Working Capital
-204M -315M -196M -25M -58M -39M 24M -207M -254M -271M -308M -33M 33M -65M -92M -567M -793M -142M -66M 305M 236M -251M
Operating Cash Flow
5.5B 5.13B 5.31B 5.49B 5.49B 5.41B 5.27B 4.9B 4.66B 4.27B 4.14B 4.52B 4.6B 4.41B 4.14B 3.03B 2.47B 3.72B 3.69B 4.07B 4.01B 2.9B
Capital Expenditures
-3.1B -3.09B -3.14B -3.1B -2.99B -3.06B -2.86B -2.82B -2.81B -2.62B -2.5B -2.33B -2B -1.74B -1.56B -1.44B -1.39B -1.44B -1.53B -1.44B -1.55B -1.64B
Cash Acquisitions
-493M n/a n/a 493M 493M 9M 10M 39M 51M 340M 343M 335M 334M 47M 58M 1.81B 26M 27M 12M -2.16B -386M -379M
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a -267M -267M -267M -267M n/a n/a -12.3B -12.3B -12.3B -12.3B n/a n/a n/a
Sales Maturities Of Investments
555M 551M 551M n/a n/a n/a n/a 274M 274M 541M 541M 267M 267M n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
-43M -87M -76M -12M n/a 77M 57M 19M 20M -292M -280M -281M -278M -2M 3M 40M 55M 57M 89M 63M 48M 64M
Investing Cash Flow
-3.08B -2.62B -2.67B -2.62B -2.49B -2.97B -2.8B -2.49B -2.47B -2.3B -2.16B -2.28B -1.95B -1.69B -1.5B -11.89B -13.61B -13.65B -13.73B -3.54B -1.89B -1.95B
Debt Repayment
2.03B 2.27B 1.53B 1.33B -322M -1.3B -1.61B -1.61B -1.34B -1.09B -1.3B -1.43B -1.82B -1.89B -1.62B 9.38B 10.96B 10.2B 10.49B 592M -26M 685M
Common Stock Repurchased
-4.17B -4.28B -3.94B -3.55B -1.74B -347M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -564M -964M -1.01B
Dividend Paid
-817M -823M -796M -769M -741M -709M -709M -709M -709M -707M -707M -707M -707M -707M -707M -657M -607M -557M -507M -508M -494M -480M
Other Financial Acitivies
-6M -7M -8M -6M -4M -3M 2M n/a -1M -17M -17M -17M -16M n/a n/a -23M -26M -42M -75M -52M -49M -33M
Financial Cash Flow
-2.87B -2.74B -3.15B -2.93B -2.74B -2.31B -2.25B -2.24B -1.97B -1.74B -1.96B -2.09B -2.49B -2.55B -2.3B 8.72B 10.34B 9.63B 9.94B -492M -1.49B -800M
Net Cash Flow
-433M -286M -555M -52M 242M 176M 275M 169M 232M 229M 13M 156M 171M 192M 369M -85M -738M -262M -65M 40M 615M 113M
Free Cash Flow
2.4B 2.04B 2.17B 2.39B 2.5B 2.36B 2.41B 2.08B 1.84B 1.65B 1.64B 2.19B 2.59B 2.67B 2.59B 1.59B 1.08B 2.28B 2.16B 2.63B 2.46B 1.26B
Adj. Free Cash Flow
2.4B 2.04B 2.17B 2.39B 2.5B 2.36B 2.41B 2.08B 1.84B 1.61B 1.57B 2.07B 2.46B 2.57B 2.52B 1.51B 1.03B 2.23B 2.1B 2.63B 2.46B 1.26B
Maintenance CapEx
-2.16B -2.07B -1.56B -1.37B -967.88M -532.75M -532.75M -92.05M n/a n/a n/a n/a n/a n/a -226M -574.57M -742.23M -742.23M -839.23M -820.66M -1.14B -1.64B
Growth CapEx
-940.44M -1.01B -1.58B -1.73B -2.02B -2.52B -2.33B -2.72B -2.81B -2.62B -2.5B -2.33B -2B -1.74B -1.33B -864.43M -646.77M -692.77M -692.77M -620.34M -416M n/a
Owner Earnings
3.34B 3.06B 3.75B 4.12B 4.52B 4.88B 4.74B 4.81B 4.66B 4.27B 4.14B 4.52B 4.6B 4.41B 3.92B 2.45B 1.73B 2.98B 2.85B 3.25B 2.88B 1.26B

© 2026 bestshares.com. All rights reserved.