Canada Packers Inc. Reports Fourth Quarter and Full Year 2025 Financial Results
Declares Q1 Dividend
TSX:CPKR
Fourth Quarter Highlights
- Sales of
$429.4 million , a 1.3% increase over 2024. - Adjusted EBITDA(ii) of
$46.3 million increased approximately 19.5% over Q4 2024's pro-forma Adjusted EBITDA(i) of$39 million . - Adjusted EBITDA Margin(ii) was 10.8% compared to estimated pro-forma Adjusted EBITDA Margin(i) of 9.6% for 2024.
- Net Debt(ii) was
$341.7 million , resulting in a leverage ratio of 1.8x based on trailing twelve months pro forma Adjusted EBITDA(i).
Annual Highlights
- Sales of
$1,836.4 million , a 10.7% increase over 2024. - Pro forma Adjusted EBITDA(i) of
$191 million is estimated to have increased approximately 46% over 2024's pro-forma Adjusted EBITDA of$131 million . - Pro forma Adjusted EBITDA Margin(i) for the year ended 2025 was 10.7% compared to estimated pro-forma Adjusted EBITDA Margin of 8.2% for 2024.
|
(i) For more information, see "Management's Pro Forma Estimates and Related Non-IFRS Measures" section of this news release. |
|
(ii) Refer to the section titled Non-IFRS Financial Measures in this news release. |
|
(iii) Represents a supplemental operational measure. |
|
|
Executive Commentary
"During the fourth quarter we delivered best-in-class profitability by selling our premium, value-added, sustainably produced pork products across our strategic global customer base," said
Quarterly Dividend
On
Current and historical periods presented exclude certain "standalone" and financing costs
Until
RESULTS OF OPERATIONS
Results for the three months and years ended
The following table sets out selected financial data of Canada Packers for the periods presented.
|
|
|
Three months ended |
|
For the years ended |
||||
|
(in millions of Canadian dollars)(i) |
|
December |
December |
% Change(ii) |
|
December |
December |
% Change(ii) |
|
|
|
|
|
|
|
|
|
|
|
Sales |
|
$ 429.4 |
$ 424.0 |
1.3 % |
|
$ 1,836.4 |
$ 1,658.5 |
10.7 % |
|
Cost of goods sold |
|
363.8 |
329.7 |
10.3 % |
|
1,583.6 |
1,427.7 |
10.9 % |
|
Gross profit |
|
$ 65.6 |
$ 94.3 |
(30.4) % |
|
$ 252.8 |
$ 230.8 |
9.5 % |
|
Selling, general and administrative expenses |
|
23.6 |
14.6 |
61.7 % |
|
81.0 |
65.6 |
23.5 % |
|
Earnings before the following: |
|
$ 42.0 |
$ 79.7 |
(47.3) % |
|
$ 171.8 |
$ 165.2 |
4.0 % |
|
Other expenses |
|
2.5 |
9.8 |
(74.1) % |
|
13.7 |
12.2 |
12.0 % |
|
Earnings before interest and income taxes |
|
$ 39.5 |
$ 69.9 |
(43.6) % |
|
$ 158.1 |
$ 153.0 |
3.3 % |
|
Interest expense |
|
7.1 |
1.2 |
nm |
|
10.3 |
4.5 |
128.0 % |
|
Earnings before income taxes |
|
$ 32.4 |
$ 68.7 |
(52.8) % |
|
$ 147.8 |
$ 148.5 |
(0.5) % |
|
Income tax expense |
|
9.2 |
18.1 |
(48.9) % |
|
41.4 |
40.2 |
3.0 % |
|
Earnings |
|
$ 23.2 |
$ 50.6 |
(54.2) % |
|
$ 106.3 |
$ 108.3 |
(1.8) % |
|
Earnings per Share |
|
|
|
|
|
|
|
|
|
Basic |
|
$ 0.78 |
$ 1.70 |
(54.1) % |
|
$ 3.58 |
$ 3.64 |
(1.8) % |
|
Diluted |
|
$ 0.78 |
$ 1.70 |
(54.1) % |
|
$ 3.57 |
$ 3.64 |
(1.9) % |
|
Adjusted Operating Earnings(iii) |
|
$ 34.5 |
$ 34.7 |
(0.6) % |
|
$ 160.3 |
$ 98.8 |
62.2 % |
|
Adjusted EBITDA(iii) |
|
$ 46.3 |
$ 45.1 |
2.7 % |
|
$ 207.5 |
$ 146.1 |
42.0 % |
|
Adjusted EBITDA Margin(iii)(iv) |
|
10.8 % |
10.6 % |
0.2 % |
|
11.3 % |
8.8 % |
2.5 % |
|
Adjusted EBT(iii) |
|
$ 27.0 |
$ 31.5 |
(14.2) % |
|
$ 147.7 |
$ 91.8 |
60.9 % |
|
Adjusted Earnings per Share(iii) |
|
$ 0.63 |
$ 0.79 |
(20.3) % |
|
$ 3.55 |
$ 2.26 |
57.1 % |
|
Earnings Margin(iii)(iv) |
|
5.4 % |
11.9 % |
(6.5) % |
|
5.8 % |
6.5 % |
(0.7) % |
|
|
|
|
|
|
|
|
|
|
|
Hogs processed (in thousands)(v) |
|
1,035 |
1,017 |
1.7 % |
|
4,167 |
3,994 |
4.3 % |
|
Internally sourced - %(iv) |
|
46.8 % |
44.5 % |
2.3 % |
|
46.7 % |
44.2 % |
2.5 % |
|
Externally sourced - %(iv) |
|
53.2 % |
55.5 % |
(2.3) % |
|
53.3 % |
55.8 % |
(2.5) % |
|
(i) Totals may not add due to rounding. |
|
(ii) "nm" indicates "not meaningful" where percentage changes are not considered informative. |
|
(iii) Represents a non-IFRS measure. For more information, see the Non-IFRS Financial Measures section elsewhere in this document. |
|
(iv) Changes in percentage amounts are calculated as 2025 value less 2024 value. |
|
(v) Represents a supplemental operational measure. |
Results for the Quarter Ended
Sales for the fourth quarter of 2025 increased 1.3% to
During the fourth quarter of 2025, Canada Packers processed 1.04 million hogs, a 1.7% increase over 1.02 million hogs processed in the fourth quarter of 2024. In the fourth quarter of 2025, 46.8% of processed hogs were internally raised and 53.2% were externally sourced, compared with 44.5% internally raised and 55.5% externally sourced in the fourth quarter of 2024.
Gross profit for the fourth quarter of 2025 was
Gross profit of our premium value-added pork products was positively impacted by improvements to on farm performance, increased hog volumes and targeted sales to Canada Packers' strategic global customer base.
SG&A expenses for the fourth quarter of 2025 were
Interest expense for the fourth quarter of 2025 was
Canada
Earnings for the fourth quarter of 2025 were
Earnings margin for the fourth quarter of 2025 was 5.4% compared to 11.9% in 2024. The change in margin is consistent with the factors noted above for earnings.
Adjusted Operating Earnings for the fourth quarter of 2025 were
Adjusted EBITDA for the fourth quarter of 2025 was
Adjusted EBITDA margin for the fourth quarter of 2025 was 10.8% compared to 10.6% in 2024. The change in margin is consistent with the factors noted above for Adjusted EBITDA.
Adjusted EBT for the fourth quarter of 2025 was
Results for the Year Ended
Sales for the year ended
During 2025, Canada Packers processed 4.17 million hogs, a 4.3% increase over 3.99 million hogs processed in 2024. For the year ended,
Gross profit for the year ended
SG&A expenses for the year ended
Interest expense for the year ended
Canada
Earnings for the year ended
Earnings margin for the year ended
Adjusted Operating Earnings for the year ended
Adjusted EBITDA for the year ended
Adjusted EBITDA margin was 11.3% in 2025 compared to 8.8% in 2024. The increase in Adjusted EBITDA margin is consistent with the factors noted above for Adjusted EBITDA.
Adjusted EBT for the year ended
|
(vi) Gross margin is defined as gross profit divided by sales. |
NON-IFRS FINANCIAL MEASURES
Canada
Adjusted Operating Earnings, Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted EBT and Earnings Margin
Adjusted Operating Earnings, Adjusted EBITDA, Adjusted EBITDA Margin, and Adjusted EBT are non-IFRS measures used by management to evaluate financial operating results. Adjusted Operating Earnings is defined as earnings before income taxes adjusted for items that are not considered representative of ongoing operational activities of the business and items where the economic impact of the transactions will be reflected in earnings in future periods when the underlying asset is sold or transferred. Adjusted EBITDA is defined as Adjusted Operating Earnings plus depreciation and amortization, adjusted for items included in other expense that are considered representative of ongoing operational activities of the business. Adjusted EBITDA Margin is calculated as Adjusted EBITDA divided by sales. Adjusted EBT is used annually by Canada Packers to evaluate its performance and is a component of calculating bonus entitlements under the Company's short term incentive plan. It is defined as Adjusted EBITDA less depreciation and amortization and interest expense and income. Earnings Margin is calculated as earnings determined in accordance with IFRS, divided by sales.
The table below provides a reconciliation of earnings before income taxes as reported under IFRS in the Consolidated Financial Statements to Adjusted Operating Earnings, Adjusted EBITDA and Adjusted EBT for the periods ended as indicated below. Management believes that these non-IFRS measures are useful in assessing the performance of Canada Packers ongoing operations and its ability to generate cash flows to fund its cash requirements.
|
|
Three months ended |
For the year ended |
||
|
($ millions except margin)(i) |
|
|
|
|
|
Earnings before income taxes |
$ 32.4 |
$ 68.7 |
$ 147.8 |
$ 148.5 |
|
Interest expense |
7.1 |
1.2 |
10.3 |
4.5 |
|
Other expense(ii) |
2.5 |
9.8 |
13.7 |
12.2 |
|
Earnings from operations |
$ 42.0 |
$ 79.7 |
$ 171.8 |
$ 165.2 |
|
(Increase) decrease in fair value of biological assets(iii) |
(9.2) |
(43.2) |
(12.6) |
(63.6) |
|
Change in unrealized loss (gain) on derivative contracts(iv) |
1.7 |
(1.8) |
1.2 |
(2.8) |
|
Adjusted Operating Earnings |
$ 34.5 |
$ 34.7 |
$ 160.3 |
$ 98.8 |
|
Depreciation and amortization |
12.6 |
12.3 |
49.8 |
49.7 |
|
Items included in other expense representative of ongoing operations(v) |
(0.7) |
(1.9) |
(2.7) |
(2.4) |
|
Adjusted EBITDA |
$ 46.3 |
$ 45.1 |
$ 207.5 |
$ 146.1 |
|
Adjusted EBITDA margin |
10.8 % |
10.6 % |
11.3 % |
8.8 % |
|
Interest expense |
(7.1) |
(1.2) |
(10.3) |
(4.5) |
|
Interest income |
0.4 |
— |
0.4 |
— |
|
Depreciation and amortization |
(12.6) |
(12.3) |
(49.8) |
(49.7) |
|
Adjusted EBT |
$ 27.0 |
$ 31.5 |
$ 147.7 |
$ 91.8 |
|
Earnings Margin |
5.4 % |
11.9 % |
5.8 % |
6.5 % |
|
(i) Totals may not add due to rounding. |
|
(ii) Other expense primarily consists of Spin-Off costs allocated to Canada Packers and certain costs associated with sustainability projects. |
|
(iii) Refer to Note 6 of the Consolidated Financial Statements for further details regarding biological assets. |
|
(iv) Changes in unrealized losses and gains on derivative contracts are reported within cost of goods sold in the Consolidated Financial Statements. |
|
(v) These items primarily consist of activities that management believes to be representative of the ongoing operations of Canada Packers such as gains and losses on the sales of fixed assets or lease modifications as well as certain costs associated with sustainability projects. |
Adjusted Earnings per Share
Adjusted Earnings per Share, a non-IFRS measure, is used by management to evaluate financial operating results. It is defined as basic earnings per share and is adjusted on the same basis as Adjusted Operating Earnings, net of income taxes. The table below provides a reconciliation of basic earnings per share as reported under IFRS in the Consolidated Financial Statements to Adjusted Earnings per Share for the periods indicated. Management believes this basis is the most appropriate on which to evaluate financial results as they are representative of the ongoing operations of the Company.
|
|
Three months ended |
For the year ended |
||
|
($ millions) |
|
|
|
|
|
Basic earnings per share |
$ 0.78 |
$ 1.70 |
$ 3.58 |
$ 3.64 |
|
Items included in other income not considered |
$ 0.04 |
$ 0.19 |
$ 0.26 |
$ 0.24 |
|
Increase in fair value of biological assets |
$ (0.23) |
$ (1.06) |
$ (0.32) |
$ (1.55) |
|
Change in unrealized loss (gain) on derivative |
$ 0.04 |
$ (0.04) |
$ 0.03 |
$ (0.07) |
|
Adjusted Earnings per share |
$ 0.63 |
$ 0.79 |
$ 3.55 |
$ 2.26 |
Free Cash Flow and Adjusted Free Cash Flow
Free Cash Flow and Adjusted Free Cash Flow are non-IFRS measures used by management to evaluate cash flow after investing in maintenance of the Company's asset base. Free Cash Flow is defined as cash provided by operating activities, less additions to long-term assets. Adjusted Free Cash Flow is defined as Free Cash Flow modified to exclude changes in non-cash operating working capital. The following table calculates Free Cash Flow and Adjusted Free Cash Flow for the periods indicated.
|
|
Three months ended |
For the year ended |
||
|
($ millions) |
|
|
|
|
|
Cash flow provided by operating activities |
$ 49.2 |
$ 32.7 |
$ 208.9 |
$ 117.3 |
|
Additions to long-term assets |
(12.5) |
(9.4) |
(38.9) |
(30.6) |
|
Free Cash Flow |
$ 36.7 |
$ 23.3 |
$ 170.0 |
$ 86.7 |
|
Changes in non-cash operating working |
(18.4) |
11.6 |
(25.0) |
23.4 |
|
Adjusted Free Cash Flow |
$ 18.3 |
$ 34.9 |
$ 145.0 |
$ 110.1 |
Net Debt
The following table reconciles Net Debt to amounts reported under IFRS in the Company's Consolidated Financial Statements and calculates the Net Debt to Adjusted EBITDA ratio as at
|
|
|
|
($ millions except Net Debt to Adjusted EBITDA) |
Year ended |
|
Cash |
$ 54.3 |
|
Long-term debt |
$ 396.0 |
|
Net Debt |
$ 341.7 |
|
Adjusted EBITDA |
$ 207.5 |
|
Net Debt to Trailing Twelve Months Adjusted EBITDA |
1.6 |
Return on Net Assets ("RONA")
RONA is calculated by dividing tax effected earnings from operations (adjusted for items which are not considered representative of the underlying operations of the business) by average monthly net assets. Net assets are defined as total assets (excluding cash and deferred tax assets) less non-interest bearing liabilities (excluding deferred tax liabilities). Management believes that RONA is an appropriate basis upon which to evaluate long-term financial performance.
Management's Pro Forma Estimates and Related Non-IFRS Measures
The following table presents management's pro forma estimates of certain financial information regarding Canada Packers. These estimates have not been audited or reviewed by any third party, have been derived from internal management reporting, and reflect sales, cost and expense allocations, including with respect to corporate expenses, as well as other estimates and adjustments, each of which is subject to change.
|
|
Quarter Ended |
Year Ended |
Quarter Ended |
Year Ended |
||||||
|
($ millions) (unaudited) |
|
|
September |
December |
December |
|
|
September |
December |
December |
|
|
Pro Forma |
Pro Forma |
Pro Forma |
Pro Forma |
|
Pro Forma |
Pro Forma |
Pro Forma |
Actual |
|
|
Sales (IFRS) |
$ 394 |
$ 420 |
$ 420 |
$ 424 |
$ 1,658 |
$ 452 |
$ 473 |
$ 482 |
$ 429 |
$ 1,836 |
|
Estimate of potential impact of separation(i) |
$ (15) |
$ (15) |
$ (19) |
$ (20) |
$ (69) |
$ (21) |
$ (17) |
$ (6) |
$ — |
$ (44) |
|
Pro |
$ 379 |
$ 405 |
$ 401 |
$ 404 |
$ 1,589 |
$ 431 |
$ 456 |
$ 476 |
$ 429 |
$ 1,792 |
|
Adjusted EBITDA(ii) |
$ 26 |
$ 33 |
$ 41 |
$ 45 |
$ 145 |
$ 50 |
$ 51 |
$ 60 |
$ 46 |
$ 207 |
|
Adjusted EBITDA Margin(ii) |
6.7 % |
7.9 % |
9.7 % |
10.7 % |
8.7 % |
11.0 % |
10.9 % |
12.5 % |
10.8 % |
11.3 % |
|
Estimate of potential impact of separation(iii) |
$ (3) |
$ (5) |
$ — |
$ (6) |
$ (14) |
$ (6) |
$ (6) |
$ (4) |
$ — |
$ (16) |
|
Pro Forma Adjusted EBITDA(iv) |
$ 23 |
$ 28 |
$ 41 |
$ 39 |
$ 131 |
$ 44 |
$ 45 |
$ 56 |
$ 46 |
$ 191 |
|
Pro Forma Adjusted EBITDA margin(v) |
5.9 % |
6.9 % |
10.2 % |
9.6 % |
8.2 % |
10.3 % |
10.1 % |
11.8 % |
10.8 % |
10.7 % |
|
Net Debt to Trailing Twelve Months Pro Forma Adjusted EBITDA |
|
|
|
|
n/a(vi) |
|
|
|
|
1.8 |
|
(i) Management's preliminary estimate of the potential impact on sales if the separation had occurred before the beginning of the period shown. Primarily relates to management's preliminary estimate of the change in sales as a result of the potential impact of the supply agreement and other contractual arrangements, (as if those had been in effect during the periods presented). This estimate is subject to change. |
|
(ii)
Represents a non-IFRS measure. For more information, see "Non-IFRS Financial Measures" in this news release. For a reconciliation of Adjusted EBITDA to earnings before income taxes, refer to the management information circular of Maple Leaf Foods dated |
|
(iii) Management's preliminary estimate of the potential impact on Adjusted EBITDA if the separation had occurred before the beginning of the period shown. Primarily relates to management's preliminary estimate of (1) a change in Adjusted EBITDA of Canada Packers as a result of the potential impact of the supply agreement and other contractual arrangements (as if those had been in effect during the periods presented), (2) public company costs that would have been incurred by Canada Packers, and (3) a reallocation of certain SG&A expenses. This estimate is subject to change. |
|
(iv) Defined as Adjusted EBITDA plus management's preliminary estimate of the potential impact of the separation, and subject to the qualifications described in (iii) above. |
|
(v)
Defined as Pro Forma Adjusted EBITDA, as described in (iv) above, divided by Pro |
|
(vi)
There was no debt at |
The Company's Consolidated Financial Statements and Management's Discussion and Analysis for the year ended
|
Canada |
|
|
What: |
Canada |
|
Who: |
|
|
When: |
|
|
Call Details: |
Please click here to register for the webcast |
To participate via conference call, please dial-in 647-932-3411 or 1-800-715-9871. All dial-in participants should ask to join the Canada Packers call. To join the conference call without operator assistance, you may register at the following link: https://registrations.events/easyconnect/6705618/recvb3YXUsYINE1nX/. For those unable to participate at the scheduled time, playback will be made available within two hours after the event at 647-362-9199 or 1-800-770-2030, entry code: 6705618#.
Within 48 hours following the event, the webcast replay will be archived and available on the Company's website at canadapackers.com/investors/events-and-presentations/.
About Canada Packers
Canada
Forward-looking statements
This document contains, and the Company's oral and written public communications often contain, "forward-looking information" within the meaning of applicable securities law. These statements are based on current expectations, estimates, projections, beliefs, judgments and assumptions based on information available at the time the applicable forward-looking statement was made and in light of the Company's experience combined with its perception of historical trends. Such statements include, but are not limited to, statements with respect to objectives and goals, in addition to statements with respect to beliefs, plans, targets, goals, objectives, expectations, anticipations, estimates, and intentions. Forward-looking statements are typically identified by words such as "anticipate", "continue", "estimate", "expect", "may", "will", "project", "should", "could", "would", "believe", "plan", "intend", "design", "target", "undertake", "view", "indicate", "maintain", "explore", "entail", "schedule", "objective", "strategy", "likely", "potential", "outlook", "aim", "propose", "goal", and similar expressions suggesting future events or future performance. These statements are not guarantees of future performance and involve assumptions, risks and uncertainties that are difficult to predict.
By their nature, forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause actual results or events to differ materially from those anticipated in such forward-looking statements. The Company believes the expectations reflected in the forward-looking statements are reasonable, but no assurance can be given that these expectations will prove to be correct and such forward-looking statements should not be unduly relied upon.
Specific forward-looking information in this document may include, but is not limited to, statements with respect to expected future cash flows, the sufficiency thereof and availability of capital to fund growth plans including the Canada Packers capital investment program, operating obligations and dividends; the anticipated future financial performance of the Company; terms, timing and receipt of regulatory approval to sell into
Various factors or assumptions are typically applied by the Company in drawing conclusions or making the forecasts, projections, predictions or estimations set out in the forward-looking statements. These factors and assumptions are based on information currently available to the Company, including information obtained by the Company from third-party sources and include but are not limited to, expectations regarding the adaptations in operations, supply chain, customer and consumer behaviour, economic patterns (including but not limited to global pork markets), foreign exchange rates, tariffs and other international trade dynamics, access to capital, and potential structural changes in global economic patterns; the competitive environment, associated market conditions (including tariffs) and market share metrics, category growth or contraction, the expected behaviour of competitors and customers and trends in consumer preferences; the success of the Company's business strategy and the relationship between pricing, inflation, volume and sales of the Company's products; prevailing commodity prices, implications of tariffs, interest rates, tax rates and exchange rates; the economic condition of and the sociopolitical dynamics between
Readers are cautioned that the assumptions on which this information is based may prove to be incorrect in whole or in part, and actual outcomes may differ materially from those anticipated in any forward-looking statements.
Factors that could cause actual results or outcomes to differ materially from the results expressed, implied, or projected in the forward-looking statements contained in this document include, among other things, risks associated with, the results of Canada Packers' execution of its business plan, the degree to which benefits are realized or not and the timing to realize those benefits, including the implications on the financial results; potential structural changes in global economic patterns which may have implications for the operations and financial performance of the Company, as well the ongoing implications for macro socio-economic trends, trade action and global conflict; macro-economic trends, including inflation, consumer behaviour, recessionary indicators, labour availability and labour market dynamics and international trade trends, including tariffs, duties and global pork markets; competition, market conditions, and the activities of competitors and customers, including the expansion or contraction of key categories, inflationary pressures, pork market dynamics and
All forward-looking statements included herein speak only as of the date hereof. Unless required by law, the Company does not undertake any obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. All forward-looking statements contained herein are expressly qualified by this cautionary statement.
SOURCE