
GWL's 2025 Third Quarter Report has been filed on SEDAR+ and is available at www.sedarplus.ca and in the Investor Centre section of the Company's website at www.weston.ca.
"Our strong quarterly results reflect the positive momentum in our operating businesses," said
Loblaw Companies Limited ("Loblaw") delivered another quarter of consistent operational and financial performance. The combination of everyday value offerings, personalized PC Optimum™ loyalty rewards, impactful promotions, and new store openings drove higher levels of customer engagement. Canadians recognized its differentiated value, quality, service, and convenience across its nationwide network of stores and digital platforms, driving sales growth of
Choice Properties Real Estate Investment Trust ("
2025 THIRD QUARTER HIGHLIGHTS
- Revenue was
$19,548 million , an increase of$863 million , or 4.6%. - Adjusted EBITDA(1) was
$2,340 million , an increase of$182 million , or 8.4%. - Net earnings available to common shareholders of the Company were
$477 million ($1.23 per common share), an increase of$462 million ($1.20 per common share). The increase was primarily due to the favourable year-over-year impact of the fair value adjustment of the Trust Unit liability. - Adjusted net earnings available to common shareholders of the Company(1) were
$533 million , an increase of$57 million , or 12.0%. - Adjusted diluted net earnings per common share(1) were
$1.37 , an increase of$0.18 per common share, or 15.1%. - Repurchased for cancellation 2.6 million common shares at a cost of
$227 million . - GWL Corporate free cash flow(1) was
$433 million . - The Company completed a three-for-one stock split of its outstanding common shares. The stock split was implemented by way of a stock dividend, with shareholders receiving two additional common shares for each common share held. The stock split was effective at the close of business on
August 18, 2025 , for shareholders of record as of the close of business onAugust 14, 2025 . All share and per share amounts presented herein have been retrospectively adjusted to reflect the stock split.
CONSOLIDATED RESULTS OF OPERATIONS
The Company operates through its two reportable operating segments:
The Company's results reflect the year-over-year impact of the fair value adjustment of the Trust Unit liability as a result of the significant changes in
($ millions except where otherwise indicated) For the periods ended as indicated | 16 Weeks Ended | |||||||||||
Oct. 4, 2025 | Oct. 5, 2024 | $ Change | % Change | |||||||||
Revenue | $ 19,548 | $ 18,685 | $ 863 | 4.6 % | ||||||||
Operating income | $ 1,638 | $ 1,618 | $ 20 | 1.2 % | ||||||||
Adjusted EBITDA(1) from: | ||||||||||||
Loblaw | $ 2,215 | $ 2,067 | $ 148 | 7.2 % | ||||||||
261 | 237 | 24 | 10.1 % | |||||||||
Effect of consolidation | (138) | (139) | 1 | 0.7 % | ||||||||
Publicly traded operating companies(i) | $ 2,338 | $ 2,165 | $ 173 | 8.0 % | ||||||||
GWL Corporate | 2 | (7) | 9 | 128.6 % | ||||||||
Adjusted EBITDA(1) | $ 2,340 | $ 2,158 | $ 182 | 8.4 % | ||||||||
Adjusted EBITDA margin(1) | 12.0 % | 11.5 % | ||||||||||
Net earnings attributable to shareholders of the Company | $ 491 | $ 29 | $ 462 | 1,593.1 % | ||||||||
Loblaw(ii) | $ 419 | $ 409 | $ 10 | 2.4 % | ||||||||
242 | (663) | 905 | 136.5 % | |||||||||
Effect of consolidation | (157) | 291 | (448) | (154.0) % | ||||||||
Publicly traded operating companies(i) | $ 504 | $ 37 | $ 467 | 1,262.2 % | ||||||||
GWL Corporate | (27) | (22) | (5) | (22.7) % | ||||||||
Net earnings available to common shareholders of the Company | $ 477 | $ 15 | $ 462 | 3,080.0 % | ||||||||
Diluted net earnings per common share(3) ($) | $ 1.23 | $ 0.03 | $ 1.20 | 4,000.0 % | ||||||||
Loblaw(ii) | $ 437 | $ 405 | $ 32 | 7.9 % | ||||||||
119 | 102 | 17 | 16.7 % | |||||||||
Effect of consolidation | 12 | 9 | 3 | 33.3 % | ||||||||
Publicly traded operating companies(i) | $ 568 | $ 516 | $ 52 | 10.1 % | ||||||||
GWL Corporate | (35) | (40) | 5 | 12.5 % | ||||||||
Adjusted net earnings available to common shareholders of the Company(1) | $ 533 | $ 476 | $ 57 | 12.0 % | ||||||||
Adjusted diluted net earnings per common share(1)(3) ($) | $ 1.37 | $ 1.19 | $ 0.18 | 15.1 % | ||||||||
(i) | Publicly traded operating companies is the contribution to the Company's financial performance from its controlling interest in |
(ii) | Contribution from Loblaw, net of non-controlling interests. |
Net earnings available to common shareholders of the Company in the third quarter of 2025 were
The favourable year-over-year net impact of adjusting items totaling
- the favourable year-over-year impact of the fair value adjustment of the Trust Unit liability of
$501 million ($1.26 per common share) due to an increase inChoice Properties' unit price, which resulted in a fair value loss of$67 million in the third quarter of 2025 compared to a fair value loss of$568 million in the prior year; and - the favourable year-over-year impact of lower amortization of intangible assets at Loblaw of
$56 million ($0.15 per common share) primarily related to certain intangible assets associated with the 2014 acquisition ofShoppers Drug Mart Corporation ("Shoppers Drug Mart ") which are now fully amortized;
partially offset by,
- the unfavourable year-over-year impact of the prior year recovery related to the
President's Choice Bank ("PC Bank ") commodity tax matter at Loblaw of$66 million ($0.17 per common share); - the unfavourable year-over-year impact of the fair value adjustment on investment properties of
$50 million ($0.13 per common share) driven byChoice Properties , net of the effect of consolidation; - the unfavourable year-over-year impact of the fair value adjustment on
Choice Properties' investment in real estate securities of Allied Properties Real Estate Investment Trust ("Allied") of$14 million ($0.03 per common share) as a result of the change in Allied's unit price; - the unfavourable impact of the wind-down of the Theodore & Pringle optical business at Loblaw of
$12 million ($0.03 per common share); and - the unfavourable year-over-year impact of the deferred tax recovery of
$10 million ($0.03 per common share) related to the outside basis difference in certain Loblaw shares as a result of GWL's participation in Loblaw's Normal Course Issuer Bid ("NCIB").
Adjusted net earnings available to common shareholders of the Company(1) in the third quarter of 2025 were $533 million, an increase of $57 million, or 12.0%, compared to the same period in 2024. The increase was driven by the favourable year-over-year impact of $52 million from the contribution of the publicly traded operating companies, and the favourable year-over-year impact of $5 million at GWL Corporate due to a fair value gain on other investments, partially offset by an increase in adjusted net interest expense and other financing charges(1) and an increase in income tax expense related to GWL's participation in Loblaw's NCIB.
Adjusted diluted net earnings per common share(1) were
CONSOLIDATED OTHER BUSINESS MATTERS
GWL CORPORATE FINANCING ACTIVITIES The Company completed the following select GWL Corporate financing activities:
NCIB – Purchased and Cancelled Shares In the third quarter of 2025, the Company purchased and cancelled 2.6 million common shares (2024 – 4.0 million common shares) for aggregate consideration of $227 million (2024 –
The Company has an automatic share purchase plan ("ASPP") with a broker in order to facilitate the repurchase of the Company's common shares under its NCIB. During the effective period of the ASPP, the Company's broker may purchase common shares at times when the Company would not be active in the market.
In the third quarter of 2025, the
Refer to note 11, "Share Capital", of the Company's third quarter 2025 unaudited interim period condensed consolidated financial statements ("interim financial statements") for more information.
Participation in Loblaw's NCIB The Company participates in Loblaw's NCIB in order to maintain its proportionate percentage ownership interest. In the third quarter of 2025, Loblaw repurchased 3.5 million common shares(i) (2024 – 4.5 million common shares(i)) from the Company for aggregate consideration of $195 million (2024 – $193 million).
(i) | Adjusted retrospectively to reflect Loblaw's four-for-one stock split effective at the close of business on |
RESULTS BY OPERATING SEGMENT
The following table provides key performance metrics for the Company by segment.
16 Weeks Ended | ||||||||||||||
($ millions) For the periods ended as indicated | Loblaw | Choice Properties | Effect of | GWL | Total | Loblaw | Choice Properties | Effect of | GWL | Total | ||||
Revenue | $ 362 | $ (209) | $ — | $ 18,538 | $ 340 | $ (193) | $ — | $ 18,685 | ||||||
Operating income | $ 1,374 | $ 315 | $ (53) | $ 2 | $ 1,638 | $ 1,319 | $ 376 | $ (69) | $ (8) | $ 1,618 | ||||
Adjusted operating income(1) | 1,419 | 260 | (19) | 2 | 1,662 | 1,319 | 236 | (21) | (8) | 1,526 | ||||
Adjusted EBITDA(1) | $ 2,215 | $ 261 | $ (138) | $ 2 | $ 2,340 | $ 2,067 | $ 237 | $ (139) | $ (7) | $ 2,158 | ||||
Net interest expense (income) and other financing charges | $ 273 | $ 73 | $ 65 | $ 7 | $ 418 | $ 238 | $ 1,039 | $ (404) | $ 2 | $ 875 | ||||
Adjusted net interest expense (income) and other financing charges(1) | 273 | 141 | (70) | 7 | 351 | 248 | 134 | (67) | 2 | 317 | ||||
Earnings (loss) before income taxes | $ 1,101 | $ 242 | $ (118) | $ (5) | $ 1,220 | $ 1,081 | $ (663) | $ 335 | $ (10) | $ 743 | ||||
Income taxes | $ 293 | $ — | $ 39 | $ 6 | $ 338 | $ 263 | $ — | $ 44 | $ (4) | $ 303 | ||||
Adjusted income taxes(1) | 304 | — | 39 | 14 | 357 | 263 | — | 37 | 14 | 314 | ||||
Net earnings attributable to non-controlling interests | $ 389 | $ — | $ — | $ 2 | $ 391 | $ 409 | $ — | $ — | $ 2 | $ 411 | ||||
Prescribed dividends on preferred shares in share capital | — | — | — | 14 | 14 | — | — | — | 14 | 14 | ||||
Net earnings (loss) available to common shareholders of the Company | $ 419 | $ 242 | $ (157) | $ (27) | $ 477 | $ 409 | $ (663) | $ 291 | $ (22) | $ 15 | ||||
Adjusted net earnings available to common shareholders of the Company(1) | 437 | 119 | 12 | (35) | 533 | 405 | 102 | 9 | (40) | 476 | ||||
Effect of consolidation includes the following items:
16 Weeks Ended | ||||||||||||||
($ millions) For the periods ended as indicated | Revenue | Operating Income | Adjusted | Net Interest Expense and Other Financing Charges | Adjusted Net | Revenue | Operating Income | Adjusted | Net Interest Expense and Other Financing Charges | Adjusted Net | ||||
Elimination of intercompany rental revenue | $ (214) | $ 44 | $ 44 | $ — | $ 36 | $ (195) | $ 56 | $ 56 | $ — | $ 47 | ||||
Elimination of internal lease arrangements | 5 | (39) | (170) | (48) | 6 | 2 | 18 | (108) | (44) | 45 | ||||
Elimination of intersegment real estate transactions | — | (12) | (12) | — | (9) | — | (87) | (87) | — | (77) | ||||
Recognition of depreciation on | — | (12) | — | — | (13) | — | (8) | — | — | (9) | ||||
Fair value adjustment on investment properties | — | (34) | — | — | — | — | (48) | — | 1 | — | ||||
Unit distributions on Exchangeable Units paid by | — | — | — | (76) | 76 | — | — | — | (75) | 75 | ||||
Unit distributions on Trust Units paid by | — | — | — | 54 | (54) | — | — | — | 52 | (52) | ||||
Fair value adjustment on | — | — | — | 68 | — | — | — | — | (906) | — | ||||
Fair value adjustment of the Trust Unit liability | — | — | — | 67 | — | — | — | — | 568 | — | ||||
Tax expense on | — | — | — | — | (30) | — | — | — | — | (20) | ||||
Total | $ (209) | $ (53) | $ (138) | $ 65 | $ 12 | $ (193) | $ (69) | $ (139) | $ (404) | $ 9 | ||||
LOBLAW OPERATING RESULTS
Loblaw has two reportable operating segments, retail and financial services, with all material operations carried out in
($ millions except where otherwise indicated) For the periods ended as indicated | 16 Weeks Ended | ||||||||||
Oct. 4, 2025 | Oct. 5, 2024 | $ Change | % Change | ||||||||
Revenue | $ 19,395 | $ 18,538 | $ 857 | 4.6 % | |||||||
Operating income | $ 1,374 | $ 1,319 | $ 55 | 4.2 % | |||||||
Adjusted EBITDA(1) | $ 2,215 | $ 2,067 | $ 148 | 7.2 % | |||||||
Adjusted EBITDA margin(1) | 11.4 % | 11.2 % | |||||||||
Depreciation and amortization | $ 810 | $ 903 | $ (93) | (10.3) % | |||||||
Revenue Loblaw revenue in the third quarter of 2025 was
Retail sales were
- food retail sales were
$13,588 million , an increase of$622 million , or 4.8%, compared to the same period in 2024, and same-store sales growth was 2.0% (2024 – 0.5%);- Loblaw's internal food inflation was lower than the Consumer Price Index for Food Purchased from Stores of 3.6% (2024 – 2.3%); and
- food retail traffic increased and basket size increased.
- drug retail sales were
$5,494 million , an increase of$201 million , or 3.8%, compared to the same period in 2024, and same-store sales growth was 4.0% (2024 – 2.9%);- pharmacy and healthcare services same-store sales growth was 5.9% (2024 – 6.3%), led by specialty prescriptions. On a same-store basis, the number of prescriptions increased by 2.8% (2024 – 2.3%) and the average prescription value increased by 3.7% (2024 – 3.5%); and
- front store same-store sales growth was 1.9% (2024 – decline of 0.5%). Front store same-store sales growth was primarily driven by higher sales of beauty and over-the-counter ("OTC") products, partially offset by the decision to exit certain low margin electronics categories.
- retail square footage was 72.9 million square feet, a net increase of 1.4 million square feet, or 2.0%, compared to the same period in 2024. In the third quarter of 2025, 27 food and drug stores were opened and 7 food and drug stores were closed.
Financial services revenue was $403 million, an increase of $21 million, or 5.5%, compared to the same period in 2024, primarily driven by higher interest income, higher insurance commission income and higher sales attributable to The Mobile Shop™.
Operating Income Loblaw operating income in the third quarter of 2025 was
Adjusted EBITDA(1) Loblaw adjusted EBITDA(1) in the third quarter of 2025 was
Retail adjusted EBITDA(1) increased by $134 million compared to the same period in 2024, driven by an increase in retail sales and an increase in retail gross profit of $298 million, partially offset by an increase in retail selling, general and administrative expenses ("SG&A") of $164 million.
- Retail gross profit percentage of 31.1% increased by 20 basis points compared to the same period in 2024, primarily driven by improvements in shrink.
- Retail SG&A as a percentage of sales was 20.0%, flat compared to the same period in 2024, primarily due to operating leverage from higher sales, offset by incremental costs related to opening new stores and the automated distribution facility and the year-over-year impact of certain real estate activities.
Financial services adjusted EBITDA(1) increased by $14 million compared to the same period in 2024, primarily driven by higher revenue as described above, and the year-over-year favourable impact of the expected credit loss provision. The increase was partially offset by higher customer acquisition expense from lapping of prior year ongoing benefits associated with the renewal of a long-term agreement with
Depreciation and Amortization Loblaw depreciation and amortization in the third quarter of 2025 was $810 million, a decrease of $93 million compared to the same period in 2024. The decrease was primarily driven by the impact of lower amortization related to certain intangible assets associated with the 2014 acquisition of
CHOICE PROPERTIES OPERATING RESULTS
($ millions except where otherwise indicated) For the periods ended as indicated | 16 Weeks Ended | |||||||||
Oct. 4, 2025 | Oct. 5, 2024 | $ Change | % Change | |||||||
Revenue | $ 362 | $ 340 | $ 22 | 6.5 % | ||||||
Net interest expense and other financing charges | $ 73 | $ 1,039 | $ (966) | (93.0) % | ||||||
Net income (loss) | $ 242 | $ (663) | $ 905 | 136.5 % | ||||||
Funds from Operations(1) | $ 201 | $ 187 | $ 14 | 7.5 % | ||||||
Revenue
- higher rental rates primarily in the retail and industrial portfolios;
- contributions from acquisitions, net of dispositions, and completed developments; and
- higher lease surrender revenue.
Net Interest Expense and Other Financing Charges
- the favourable year-over-year change in the fair value adjustment on the
Class B LP units ("Exchangeable Units") of$974 million , as a result of the change in the unit price;
partially offset by,
- lower interest income earned on excess cash; and
- higher interest expense due to new debt issuances over the past twelve months bearing interest at higher rates than maturing debt.
Net Income (Loss) Choice Properties recorded net income of
- lower net interest expense and other financing charges as described above; and
- an increase in rental revenue as described above;
partially offset by,
- the unfavourable year-over-year change in the fair value adjustment on investment properties, including those held within equity accounted joint ventures, of
$69 million ; and - the unfavourable year-over-year change in the fair value adjustment of investment in real estate securities of
$16 million driven by the change in Allied's unit price.
Funds from Operations(1) Funds from Operations(1) in the third quarter of 2025 were $201 million, an increase of
Choice Properties Other Business Matters
Subsequent Events
Subsequent to the end of the third quarter of 2025,
Subsequent to the end of the third quarter of 2025,
OUTLOOK(2)
The Company continues to expect adjusted net earnings(1) to increase due to the results from its operating segments, and to use excess cash to repurchase shares.
Loblaw Loblaw will continue to execute on retail excellence while advancing its growth initiatives with the goal of delivering consistent operational and financial results in 2025. Loblaw's businesses remain well positioned to meet the everyday needs of Canadians.
In 2025, Loblaw's results will include the impact of a 53rd week, which is expected to benefit adjusted net earnings per common share(1) growth by approximately 2%. On a full-year comparative basis, excluding the impact of the 53rd week, Loblaw continues to expect:
- its retail business to grow earnings faster than sales;
- to continue investing in its store network and distribution centres by investing a net amount of
$1.9 billion in capital expenditures, which reflects gross capital investments of approximately$2.2 billion , net of approximately$300 million of proceeds from property disposals; and - to return capital to shareholders by allocating a significant portion of free cash flow to share repurchases.
Based on its year-to-date operating and financial performance and momentum exiting the third quarter, Loblaw now expects full year adjusted net earnings per common share(1) growth to increase slightly from high single-digits into the low double-digits, excluding the impact of the 53rd week.
- stable occupancy across the portfolio, resulting in approximately 2% - 3% year-over-year growth in Same-Asset NOI, cash basis(4);
- annual FFO(1) per unit diluted(4) in a range of
$1.06 to$1.07 , reflecting approximately 3% - 4% year-over-year growth; and - strong leverage metrics, targeting Adjusted Debt to EBITDAFV(4) below 7.5x.
FORWARD-LOOKING STATEMENTS
This News Release contains forward-looking statements about the Company's objectives, plans, goals, aspirations, strategies, financial condition, results of operations, cash flows, performance, prospects, opportunities and legal and regulatory matters. Specific forward-looking statements in this News Release include, but are not limited to, statements with respect to the Company's anticipated future results, events and plans, strategic initiatives and restructuring, regulatory changes including further healthcare reform, future liquidity, planned capital investments, and the status and impact of information technology systems implementations. These specific forward-looking statements are contained throughout this News Release including, without limitation, in the "Outlook" section of this News Release. Forward-looking statements are typically identified by words such as "expect", "anticipate", "believe", "foresee", "could", "estimate", "goal", "intend", "plan", "seek", "strive", "will", "may", "should" and similar expressions, as they relate to the Company and its management.
Forward-looking statements reflect the Company's estimates, beliefs and assumptions, which are based on management's perception of historical trends, current conditions and expected future developments, as well as other factors it believes are appropriate in the circumstances. The Company's estimates, beliefs and assumptions are inherently subject to significant business, economic, competitive and other uncertainties and contingencies regarding future events and, as such, are subject to change. The Company can give no assurance that such estimates, beliefs and assumptions will prove to be correct.
Numerous risks and uncertainties could cause the Company's actual results to differ materially from those expressed, implied or projected in the forward-looking statements, including those described in the "Enterprise Risks and Risk Management" section of the Management's Discussion and Analysis in the Company's 2024 Annual Report and the Company's Annual Information Form for the year ended
Readers are cautioned not to place undue reliance on these forward-looking statements, which reflect the Company's expectations only as of the date of this News Release. Except as required by law, the Company does not undertake to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
DECLARATION OF QUARTERLY DIVIDENDS
Subsequent to the end of the third quarter of 2025, the Company's Board of Directors declared a quarterly dividend on GWL Common Shares, Preferred Shares, Series I, Preferred Shares, Series III, Preferred Shares, Series IV and Preferred Shares, Series V payable as follows:
Common Shares | |
Preferred Shares, Series I | |
Preferred Shares, Series III | |
Preferred Shares, Series IV | |
Preferred Shares, Series V |
2024 ANNUAL REPORT AND 2025 THIRD QUARTER REPORT TO SHAREHOLDERS
The Company's 2024 Annual Report and 2025 Third Quarter Report are available in the Investor Centre section of the Company's website at www.weston.ca and have been filed on SEDAR+ and are available at www.sedarplus.ca.
Additional financial information has been filed electronically with various securities regulators in
For Further Information:
Roy MacDonald
Group Vice President, Investor Relations
investor@weston.ca
Ce rapport est disponible en français.
Endnotes | |
(1) | See the "Non-GAAP and Other Financial Measures" section in Appendix 1 of this News Release, which includes the reconciliation of such non-GAAP and other financial measures to the most directly comparable GAAP measures. |
(2) | This News Release contains forward-looking information. See "Forward-Looking Statements" section of this News Release and the Company's 2024 Annual Report for a discussion of material factors that could cause actual results to differ materially from the forecasts and projections herein and of the material factors and assumptions that were used when making these statements. This News Release should be read in conjunction with GWL's filings with securities regulators made from time to time, all of which can be found at www.weston.ca and www.sedarplus.ca. |
(3) | Adjusted to reflect the three-for-one stock split effective at the close of business on |
(4) | For more information on |
APPENDIX 1: NON-GAAP AND OTHER FINANCIAL MEASURES
The Company uses non-GAAP and other financial measures and ratios as it believes these measures and ratios provide useful information to both management and investors with regard to accurately assessing the Company's financial performance and financial condition.
Further, certain non-GAAP measures and other financial measures of
Management uses these and other non-GAAP and other financial measures to exclude the impact of certain expenses and income that must be recognized under GAAP when analyzing underlying consolidated and segment operating performance, as the excluded items are not necessarily reflective of the Company's underlying operating performance and make comparisons of underlying financial performance between periods difficult. The Company adjusts for these items if it believes doing so would result in a more effective analysis of underlying operating performance. The exclusion of certain items does not imply that they are non-recurring.
These measures do not have a standardized meaning prescribed by GAAP and therefore they may not be comparable to similarly titled measures presented by other publicly traded companies, and should not be construed as an alternative to other financial measures determined in accordance with GAAP.
ADJUSTED EBITDA The Company believes adjusted EBITDA is useful in assessing and making decisions regarding the underlying operating performance of the Company's ongoing operations and in assessing the Company's ability to generate cash flows to fund its cash requirements, including its capital investment program.
The following table reconciles adjusted EBITDA to operating income, which is reconciled to GAAP net earnings attributable to shareholders of the Company reported for the periods ended as indicated.
16 Weeks Ended | ||||||||||||||
($ millions) | Loblaw | Choice | Effect of | GWL | Consolidated | Loblaw | Choice | Effect of | GWL | Consolidated | ||||
Net earnings attributable to shareholders of the Company | $ 491 | $ 29 | ||||||||||||
Add impact of the following: | ||||||||||||||
Non-controlling interests | 391 | 411 | ||||||||||||
Income taxes | 338 | 303 | ||||||||||||
Net interest expense and other financing charges | 418 | 875 | ||||||||||||
Operating income | $ 1,374 | $ 315 | $ (53) | $ 2 | $ 1,638 | $ 1,319 | $ 376 | $ (69) | $ (8) | $ 1,618 | ||||
Add (deduct) impact of the following: | ||||||||||||||
Wind-down of Theodore & Pringle optical business | $ 30 | $ — | $ — | $ — | $ 30 | $ — | $ — | $ — | $ — | $ — | ||||
Fair value adjustment on investment properties | — | (13) | 34 | — | 21 | — | (82) | 48 | — | (34) | ||||
Amortization of intangible assets acquired with Shoppers Drug Mart and Lifemark | 14 | — | — | — | 14 | 155 | — | — | — | 155 | ||||
Loss on sale of non-operating properties | 2 | — | — | — | 2 | — | — | — | — | — | ||||
Fair value adjustment of investment in real estate securities | — | (42) | — | — | (42) | — | (58) | — | — | (58) | ||||
Fair value adjustment of derivatives | (1) | — | — | — | (1) | — | — | — | — | — | ||||
Recovery related to | — | — | — | — | — | (155) | — | — | — | (155) | ||||
Adjusting items | $ 45 | $ (55) | $ 34 | $ — | $ 24 | $ — | $ (140) | $ 48 | $ — | $ (92) | ||||
Adjusted operating income | $ 1,419 | $ 260 | $ (19) | $ 2 | $ 1,662 | $ 1,319 | $ 236 | $ (21) | $ (8) | $ 1,526 | ||||
Depreciation and amortization excluding the impact of the above adjustment(i) | 796 | 1 | (119) | — | 678 | 748 | 1 | (118) | 1 | 632 | ||||
Adjusted EBITDA | $ 2,215 | $ 261 | $ (138) | $ 2 | $ 2,340 | $ 2,067 | $ 237 | $ (139) | $ (7) | $ 2,158 | ||||
(i) | Depreciation and amortization for the calculation of adjusted EBITDA excludes amortization of intangible assets acquired with |
The following items impacted adjusted EBITDA in 2025 and 2024:
Wind-down of Theodore & Pringle optical business In the third quarter of 2025, Loblaw entered into an agreement with
Fair value adjustment on investment properties The Company measures investment properties at fair value. Under the fair value model, investment properties are initially measured at cost and subsequently measured at fair value. Fair value is determined based on available market evidence. If market evidence is not readily available in less active markets, the Company uses alternative valuation methods such as discounted cash flow projections or recent transaction prices. Gains and losses on fair value are recognized in operating income in the period in which they are incurred. Gains and losses from disposal of investment properties are determined by comparing the fair value of disposal proceeds and the carrying amount and are recognized in operating income.
Amortization of intangible assets acquired with Shoppers Drug Mart and Lifemark The acquisition of
The acquisition of Lifemark in 2022 included approximately
Loss on sale of non-operating properties In the third quarter of 2025, Loblaw recorded a loss related to the sale of non-operating properties to a third party of $2 million (2024 – nil).
Fair value adjustment of investment in real estate securities
Fair value adjustment of derivatives Loblaw is exposed to commodity price and
Recovery related to
ADJUSTED NET INTEREST EXPENSE AND OTHER FINANCING CHARGES The Company believes adjusted net interest expense and other financing charges is useful in assessing the ongoing net financing costs of the Company.
The following table reconciles adjusted net interest expense and other financing charges to GAAP net interest expense and other financing charges reported for the periods ended as indicated.
($ millions) | 16 Weeks Ended | |||||
Net interest expense and other financing charges | $ 418 | $ 875 | ||||
(Deduct) add impact of the following: | ||||||
Fair value adjustment of the Trust Unit liability | (67) | (568) | ||||
Recovery related to | — | 10 | ||||
Adjusted net interest expense and other financing charges | $ 351 | $ 317 | ||||
The following items impacted adjusted net interest expense and other financing charges in 2025 and 2024:
Fair value adjustment of the Trust Unit liability The Company is exposed to market price fluctuations as a result of the
Recovery related to
ADJUSTED INCOME TAXES AND ADJUSTED EFFECTIVE TAX RATE The Company believes the adjusted effective tax rate applicable to adjusted earnings before taxes is useful in assessing the underlying operating performance of its business.
The following table reconciles the effective tax rate applicable to adjusted earnings before taxes to the GAAP effective tax rate applicable to earnings before taxes as reported for the periods ended as indicated.
16 Weeks Ended | ||||||||
($ millions except where otherwise indicated) | Oct. 4, 2025 | Oct. 5, 2024 | ||||||
Adjusted operating income(i) | $ 1,662 | $ 1,526 | ||||||
Adjusted net interest expense and other financing charges(i) | 351 | 317 | ||||||
Adjusted earnings before taxes | $ 1,311 | $ 1,209 | ||||||
Income taxes | $ 338 | $ 303 | ||||||
Add (deduct) impact of the following: | ||||||||
Tax impact of items excluded from adjusted earnings before taxes(ii) | 11 | (7) | ||||||
Outside basis difference in certain Loblaw shares | 8 | 18 | ||||||
Adjusted income taxes | $ 357 | $ 314 | ||||||
Effective tax rate applicable to earnings before taxes | 27.7 % | 40.8 % | ||||||
Adjusted effective tax rate applicable to adjusted earnings before taxes | 27.2 % | 26.0 % | ||||||
(i) | See reconciliations of adjusted operating income and adjusted net interest expense and other financing charges above. |
(ii) | See the adjusted EBITDA table and the adjusted net interest expense and other financing charges table above for a complete list of items excluded from adjusted earnings before taxes. |
In addition to certain items described in the "Adjusted EBITDA" and "Adjusted Net Interest Expense and Other Financing Charges" sections above, the following item impacted adjusted income taxes and the adjusted effective tax rate in 2025 and 2024:
Outside basis difference in certain Loblaw shares The Company recorded a deferred tax recovery of $8 million in the third quarter of 2025 (2024 – $18 million) on temporary differences in respect of GWL's investment in certain Loblaw shares that are expected to reverse in the foreseeable future as a result of GWL's participation in Loblaw's NCIB.
ADJUSTED NET EARNINGS AVAILABLE TO COMMON SHAREHOLDERS AND ADJUSTED DILUTED NET EARNINGS PER COMMON SHARE The Company believes that adjusted net earnings available to common shareholders and adjusted diluted net earnings per common share are useful in assessing the Company's underlying operating performance and in making decisions regarding the ongoing operations of its business.
The following table reconciles adjusted net earnings available to common shareholders of the Company and adjusted net earnings attributable to shareholders of the Company to net earnings attributable to shareholders of the Company and then to net earnings available to common shareholders of the Company reported for the periods ended as indicated.
($ millions except where otherwise indicated) | 16 Weeks Ended | |||||
Net earnings attributable to shareholders of the Company | $ 491 | $ 29 | ||||
Less: Prescribed dividends on preferred shares in share capital | (14) | (14) | ||||
Net earnings available to common shareholders of the Company | $ 477 | $ 15 | ||||
Less: Reduction in net earnings due to dilution at Loblaw | (4) | (4) | ||||
Net earnings available to common shareholders for diluted earnings per share | $ 473 | $ 11 | ||||
Net earnings attributable to shareholders of the Company | $ 491 | $ 29 | ||||
Adjusting items (refer to the following table) | 56 | 461 | ||||
Adjusted net earnings attributable to shareholders of the Company | $ 547 | $ 490 | ||||
Less: Prescribed dividends on preferred shares in share capital | (14) | (14) | ||||
Adjusted net earnings available to common shareholders of the Company | $ 533 | $ 476 | ||||
Less: Reduction in net earnings due to dilution at Loblaw | (4) | (4) | ||||
Adjusted net earnings available to common shareholders for diluted earnings per share | $ 529 | $ 472 | ||||
Diluted weighted average common shares outstanding(3) (in millions) | 385.2 | 396.4 | ||||
The following table reconciles adjusted net earnings available to common shareholders of the Company and adjusted diluted net earnings per common share to GAAP net earnings available to common shareholders of the Company and diluted net earnings per common share as reported for the periods ended as indicated.
16 Weeks Ended | ||||||||||||||||||||
Net Earnings Available | Diluted Net Earnings Per Common Share(3) ($) | Net Earnings (Loss) Available | Diluted Net Earnings Per Common Share(3) ($) | |||||||||||||||||
($ millions except where otherwise indicated) | Loblaw(i) | Choice | Effect of | GWL | Consol- | Consol- | Loblaw(i) | Choice | Effect of | GWL | Consol- | Consol- | ||||||||
As reported | $ 419 | $ 242 | $ (157) | $ (27) | $ 477 | $ 1.23 | $ 409 | $ (663) | $ 291 | $ (22) | $ 15 | $ 0.03 | ||||||||
Add (deduct) impact of the following(ii): | ||||||||||||||||||||
Wind-down of Theodore & Pringle optical business | $ 12 | $ — | $ — | $ — | $ 12 | $ 0.03 | $ — | $ — | $ — | $ — | $ — | $ — | ||||||||
Fair value adjustment on investment properties | — | (13) | 31 | — | 18 | 0.05 | — | (83) | 51 | — | (32) | (0.08) | ||||||||
Amortization of intangible assets acquired with Shoppers Drug Mart and Lifemark | 6 | — | — | — | 6 | 0.01 | 62 | — | — | — | 62 | 0.16 | ||||||||
Loss on sale of non-operating properties | 1 | — | — | — | 1 | — | — | — | — | — | — | — | ||||||||
Fair value adjustment of investment in real estate securities | — | (42) | 3 | — | (39) | (0.10) | — | (58) | 5 | — | (53) | (0.13) | ||||||||
Fair value adjustment of derivatives | (1) | — | — | — | (1) | — | — | — | — | — | — | — | ||||||||
Recovery related to | — | — | — | — | — | — | (66) | — | — | — | (66) | (0.17) | ||||||||
Fair value adjustment of the Trust Unit liability | — | — | 67 | — | 67 | 0.17 | — | — | 568 | — | 568 | 1.43 | ||||||||
Outside basis difference in certain Loblaw shares | — | — | — | (8) | (8) | (0.02) | — | — | — | (18) | (18) | (0.05) | ||||||||
Fair value adjustment on | — | (68) | 68 | — | — | — | — | 906 | (906) | — | — | — | ||||||||
Adjusting items | $ 18 | $ (123) | $ 169 | $ (8) | $ 56 | $ 0.14 | $ (4) | $ 765 | $ (282) | $ (18) | $ 461 | $ 1.16 | ||||||||
Adjusted | $ 437 | $ 119 | $ 12 | $ (35) | $ 533 | $ 1.37 | $ 405 | $ 102 | $ 9 | $ (40) | $ 476 | $ 1.19 | ||||||||
(i) | Contribution from Loblaw, net of non-controlling interests. |
(ii) | Net of income taxes and non-controlling interests, as applicable. |
GWL CORPORATE FREE CASH FLOW GWL Corporate free cash flow is generated from dividends received from Loblaw, distributions received from
16 Weeks Ended | ||||||
($ millions) | ||||||
Dividends from Loblaw | $ 176 | $ 164 | ||||
Distributions from | 115 | 113 | ||||
GWL Corporate cash flow from operating businesses | $ 291 | $ 277 | ||||
Proceeds from participation in Loblaw's NCIB | $ 203 | $ 190 | ||||
GWL Corporate, financing, and other costs(i) | (41) | (27) | ||||
Income taxes paid | (20) | (18) | ||||
GWL Corporate free cash flow | $ 433 | $ 422 | ||||
(i) | GWL Corporate, financing, and other costs includes all other company level activities that are not allocated to the reportable operating segments such as net interest expense, corporate activities, administrative costs and changes in non-cash working capital. Also included are preferred share dividends. |
CHOICE PROPERTIES' FUNDS FROM OPERATIONS
Funds from Operations is calculated in accordance with the
The following table reconciles
($ millions) | 16 Weeks Ended | |||||
Net income (loss) | $ 242 | $ (663) | ||||
Add (deduct) impact of the following: | ||||||
Amortization of intangible assets | 1 | — | ||||
Adjustment to fair value of unit-based compensation | — | 3 | ||||
Fair value adjustment on Exchangeable Units | (68) | 906 | ||||
Fair value adjustment on investment properties | (19) | (82) | ||||
Fair value adjustment on investment properties to proportionate share | 6 | (1) | ||||
Fair value adjustment of investment in real estate securities | (42) | (58) | ||||
Capitalized interest on equity accounted joint ventures | 2 | 4 | ||||
Unit distributions on Exchangeable Units | 76 | 75 | ||||
Internal expenses for leasing | 3 | 3 | ||||
Funds from Operations | $ 201 | $ 187 | ||||
SOURCE
© Canada Newswire, source

















