This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20260226859493/en/
Highlights
Financial and Operational Overview
|
| 3 Months Ended December 31 | 12 Months Ended December 31 | ||||
| ($ millions, except where noted) | 2025 | 2024 | Change | 2025 | 2024 | Change |
| Revenue | 1,913 | 2,145 | (232) | 7,778 | 7,384 | 394 |
| Net revenue(1) | 1,139 | 1,383 | (244) | 4,877 | 4,776 | 101 |
| Operating expenses | 241 | 270 | (29) | 961 | 976 | (15) |
| Gross profit | 827 | 1,024 | (197) | 3,193 | 3,316 | (123) |
| Adjusted EBITDA(1) | 1,075 | 1,254 | (179) | 4,289 | 4,408 | (119) |
| Earnings | 489 | 572 | (83) | 1,694 | 1,874 | (180) |
| Earnings per common share – basic (dollars) | 0.78 | 0.92 | (0.14) | 2.67 | 3.00 | (0.33) |
| Earnings per common share – diluted (dollars) | 0.78 | 0.92 | (0.14) | 2.66 | 3.00 | (0.34) |
| Cash flow from operating activities | 861 | 902 | (41) | 3,301 | 3,214 | 87 |
| Cash flow from operating activities per common share – basic (dollars) | 1.48 | 1.55 | (0.07) | 5.68 | 5.61 | 0.07 |
| Adjusted cash flow from operating activities(1) | 731 | 922 | (191) | 2,854 | 3,265 | (411) |
| Adjusted cash flow from operating activities per common share – basic (dollars)(1) | 1.26 | 1.59 | (0.33) | 4.91 | 5.70 | (0.79) |
| Capital expenditures | 235 | 242 | (7) | 784 | 955 | (171) |
| (1) Refer to "Non-GAAP and Other Financial Measures". | ||||||
Financial and Operational Overview by Division
|
| 3 Months Ended December 31 | 12 Months Ended December 31 | ||||||||||
|
| 2025 | 2024 | 2025 | 2024 | ||||||||
| ($ millions, except where noted) | Volumes(1) | Earnings (loss) | Adjusted EBITDA(2) | Volumes(1) | Earnings (loss) | Adjusted EBITDA(2) | Volumes(1) | Earnings (loss) | Adjusted EBITDA(2) | Volumes(1) | Earnings (Loss) | Adjusted EBITDA(2) |
| Pipelines | 2,815 | 470 | 643 | 2,790 | 534 | 686 | 2,786 | 1,938 | 2,596 | 2,711 | 1,907 | 2,533 |
| Facilities | 898 | 178 | 366 | 877 | 177 | 373 | 871 | 562 | 1,396 | 837 | 666 | 1,347 |
| Marketing & New Ventures | 337 | 115 | 116 | 349 | 245 | 234 | 339 | 457 | 499 | 327 | 569 | 724 |
| Corporate | — | (126) | (50) | — | (212) | (39) | — | (750) | (202) | — | (1,422) | (196) |
| Income tax (expense) recovery | — | (148) | — | — | (172) | — | — | (513) | — | — | 154 | — |
| Total |
| 489 | 1,075 |
| 572 | 1,254 |
| 1,694 | 4,289 |
| 1,874 | 4,408 |
| (1) |
| Volumes for the Pipelines and Facilities divisions are revenue volumes, which are physical volumes plus volumes recognized from take-or-pay commitments. Volumes are stated in mboe/d, with natural gas volumes converted to mboe/d from mmcf/d at a 6:1 ratio. Volumes for Marketing & New Ventures are marketed crude and natural gas liquids ("NGL") volumes. |
| (2) | Refer to "Non-GAAP and Other Financial Measures". |
For further details on the Company's significant assets, including definitions for capitalized terms used herein that are not otherwise defined, refer to Pembina's Annual Information Form for the year ended December 31, 2025, and Pembina's Management's Discussion and Analysis dated February 26, 2026 for the three and twelve months ended December 31, 2025, filed at www.sedarplus.ca (filed with the U.S. Securities and Exchange Commission at www.sec.gov under Form 40-F) and on Pembina's website at www.pembina.com.
Executive Overview and Business Update
Over the past year, Pembina delivered strong financial and operational results, advanced major strategic projects, and strengthened its long‑term competitive position in a rapidly evolving North American energy landscape. Reliable, cost‑effective, and responsibly developed and operated infrastructure that supports access to high value markets has never been more essential. Pembina is meeting this need with an integrated value chain that continues to demonstrate resilience, efficiency, and the ability to convert Western Canada’s resource strength into durable value for its customers, employees, communities, and investors.
The Western Canadian Sedimentary Basin ("WCSB") is one of the world’s most prolific hydrocarbon regions and continues to experience production growth driven by dynamic new catalysts. The development of LNG export facilities, including Pembina and the Haisla Nation's Cedar LNG Project, continues to unlock new global markets for Canadian natural gas, creating long-term demand and incentivizing production growth. New pipeline capacity improves crude oil egress and drives the need for incremental condensate production. Expanding petrochemical facilities in Alberta are increasing demand for ethane,while Alberta’s developing new data centre industry may emerge as a significant new source of natural gas-powered electricity demand.
Supporting this growth outlook, Pembina has observed a shift in tone from government policy makers that could positively impact how the Canadian energy industry evolves. At both the federal and provincial level, there is momentum building towards reshaping Canada’s energy strategy in a way that could unlock its abundant and diverse energy resources. Recent policy signals and regulatory initiatives demonstrate a renewed commitment to supporting responsible energy infrastructure development, recognizing the vital role Canadian energy plays in global supply security and economic prosperity.
Pembina stands at the heart of the WCSB and is responding to growing production and an evolving energy landscape with a clear and focused strategy - to provide safe, reliable, responsible, and cost-effective energy infrastructure solutions that connect producers to high value global markets.
Pembina is the only Canadian energy infrastructure company with an integrated value chain providing a full suite of midstream and transportation services across all commodities - natural gas, NGL (ethane, propane and butane), condensate, and crude oil. Pembina's scope, scale, and access to premium North American and global markets, differentiate the Company and uniquely position it to capture incremental new volumes in the WCSB, while unlocking new avenues for sustainable growth beyond its strong legacy businesses.
Further, Pembina's approach to capital allocation remains disciplined, targeting investments that enhance long‑term fee‑based cash flow per share growth and support a sustainable and growing dividend. The Company is focused on ensuring the long-term resilience of the business and providing investors with visibility to attractive long‑term fee‑based EBITDA per share growth through the end of the decade and beyond.
2025 Accomplishments
Business Updates
| [1] Pouce Coupé Pipe Line Ltd. and Plateau Pipe Line Ltd. [2] Plateau Pipe Line Ltd. [3] Plateau Pipe Line Ltd. and Pembina [4] Pouce Coupé Pipe Line Ltd. |
Priorities for the Year Ahead
Operational & Project Execution Excellence
Commercial & Strategic Excellence
Financial Excellence
Financial & Operational Highlights
Adjusted EBITDA
Pembina reported quarterly adjusted EBITDA of $1,075 million in the fourth quarter and full year adjusted EBITDA of $4,289 million. This represents a $179 million or 14 percent decrease, and a $119 million or three percent decrease, respectively, over the same periods in the prior year. The variances over the prior periods primarily reflect a lower contribution from the Marketing & New Ventures Division, the impact of a new toll structure and revenue sharing mechanism on the Alliance Pipeline, and period specific capital recoveries that impacted 2024 with no similar impact in 2025. These factors were partially offset by volume growth and solid performance across the Pipelines and Facilities divisions.
Pipelines reported adjusted EBITDA of $643 million for the fourth quarter, representing a $43 million or six percent decrease compared to the same period in the prior year, reflecting the net impact of the following factors:
Pipelines reported adjusted EBITDA of $2,596 million for the full year, representing a $63 million or two percent increase compared to the same period in the prior year, reflecting the net impact of the following factors:
Facilities reported adjusted EBITDA of $366 million for the fourth quarter, representing a $7 million or two percent decrease over the same period in the prior year, reflecting the net impact of the following factors:
Facilities reported adjusted EBITDA of $1,396 million for the full year, representing a $49 million or four percent increase over the same period in the prior year, reflecting the net impact of the following factors:
Marketing & New Ventures reported adjusted EBITDA of $116 million for the fourth quarter, representing a $118 million or 50 percent decrease compared to the same period in the prior year, reflecting the net impact of the following factors:
Marketing & New Ventures reported adjusted EBITDA of $499 million for the full year, representing a $225 million or 31 percent decrease compared to the same period in the prior year, reflecting the net impact of the following factors:
Corporate reported adjusted EBITDA of negative $50 million for the fourth quarter, representing a $11 million or 28 percent decrease compared to the same period in the prior year, reflecting higher long-term incentive costs, partially offset by lower non-compensation related expenses.
Corporate reported adjusted EBITDA of negative $202 million for the full year, representing a $6 million or three percent decrease over the same period in the prior year, reflecting higher incentive costs and higher salaries and wages, partially offset by lower non-compensation related expenses.
Earnings
Pembina reported fourth quarter earnings of $489 million and full year earnings of $1,694 million. This represents a $83 million or fifteen percent decrease, and a $180 million or ten percent decrease respectively, over the same periods in the prior year.
Pipelines had earnings in the fourth quarter of $470 million, representing a $64 million or 12 percent decrease over the prior period. Pipelines had earnings for the full year of $1,938 million, representing a $31 million or two percent increase over the prior year. In addition to the factors impacting adjusted EBITDA, as noted above, the changes in earnings for the fourth quarter and full year were due to higher depreciation and amortization expense. Additionally, the change in the full year was due to the gain on sale of the North segment of the Western Pipeline.
Facilities had earnings in the fourth quarter of $178 million representing a $1 million or one percent increase over the prior year. In addition to the factors impacting adjusted EBITDA, the change in earnings for the fourth quarter was due to lower other expenses recognized in share of profit from PGI, as 2024 included costs related to asset disposals.
Facilities had earnings for the full year of $562 million representing a $104 million or 16 percent decrease over the prior year. In addition to the factors impacting adjusted EBITDA, as noted above, the change in earnings for the full year was due to several factors impacting share of profit from PGI. These factors included an impairment of $146 million (net to Pembina, after tax) recognized on certain PGI assets, offset by the recognition of a $23 million gain (net to Pembina, after tax) related to the amendment of PGI's credit facility, and gains recognized on PGI's interest rate derivative financial instruments in 2025 compared to losses in 2024. Facilities earnings for the full year was also impacted by higher depreciation and amortization expense.
Marketing & New Ventures had earnings in the fourth quarter of $115 million representing a $130 million or 53 percent decrease over the prior year. In addition to the factors impacting adjusted EBITDA, as noted above, the change in earnings in the fourth quarter was due to a higher share of profit from Greenlight due to a gain on sale of land to a third-party potential customer, and various unrealized gains and losses on derivatives.
Marketing & New Ventures had earnings for the full year of $457 million representing a $112 million or 20 percent decrease, over the prior year. In addition to the factors impacting adjusted EBITDA and fourth quarter earnings, as noted above, the change in full year earnings was due to no similar gain from the derecognition of the provision related to financial assurances provided by Pembina, which were assumed by Cedar LNG following the positive final investment decision on the project in June 2024. Both the fourth quarter and full year were impacted by unrealized gains and losses on derivatives compared to the prior comparable period.
In addition to the changes in earnings for each division discussed above, the change in Corporate fourth quarter earnings compared to the prior period was due to a gain recognized by Pembina on a sale of land to a third-party potential customer of Greenlight, combined with lower net finance costs, and lower acquisition and integration costs, offset by higher restructuring costs. In addition, the quarter was impacted by lower income tax expense.
Factors impacting the change in Corporate full year earnings compared to the prior period was due to higher net finance costs and restructuring costs, no similar net gain on acquisition to that recognized in the second quarter of 2024 following Pembina acquiring a controlling ownership interest in Alliance and Aux Sable on April 1, 2024, and lower acquisition and integration costs. In addition, the full year was impacted by higher income tax expense.
Quarterly Common Share Dividend
Pembina's board of directors has declared a common share cash dividend for the first quarter of 2026 of $0.71 per share, to be paid, subject to applicable law, on March 31, 2026, to shareholders of record on March 16, 2026. The common share dividends are designated as "eligible dividends" for Canadian income tax purposes. For non-resident shareholders, Pembina's common share dividends should be considered "qualified dividends" and may be subject to Canadian withholding tax.
For shareholders receiving their common share dividends in U.S. funds, the cash dividend is expected to be approximately U.S.$0.5188 per share (before deduction of any applicable Canadian withholding tax) based on a currency exchange rate of 0.7307. The actual U.S. dollar dividend will depend on the Canadian/U.S. dollar exchange rate on the payment date and will be subject to applicable withholding taxes.
Quarterly dividend payments are expected to be made on the last business day of March, June, September and December to shareholders of record on the 15th day of the corresponding month, if, as and when declared by the board of directors. Should the record date fall on a weekend or on a statutory holiday, the record date will be the next succeeding business day following the weekend or statutory holiday.
Fourth Quarter 2025 Conference Call & Webcast
Pembina will host a conference call on Friday, February 27, 2026, at 8:00 a.m. MT (10:00 a.m. ET) for interested investors, analysts, brokers, and media representatives to discuss results for the fourth quarter of 2025.
The live webcast can be accessed on Pembina's website at Pembina – Presentations & Events or via the following URL: https://events.q4inc.com/attendee/196116557. After the event concludes and is archived, the same URL will be converted into the replay link for the webcast.
About Pembina
Pembina Pipeline Corporation is a leading energy transportation and midstream service provider that has served North America's energy industry for more than 70 years. Pembina owns an extensive network of strategically located assets, including hydrocarbon liquids and natural gas pipelines, gas gathering and processing facilities, oil and natural gas liquids infrastructure and logistics services, and an export terminals business. Through our integrated value chain, we seek to provide safe and reliable energy solutions that connect producers and consumers across the world, support a more sustainable future and benefit our customers, investors, employees and communities. For more information, please visit www.pembina.com.
Purpose of Pembina: We deliver extraordinary energy solutions so the world can thrive.
Pembina is structured into three Divisions: Pipelines Division, Facilities Division and Marketing & New Ventures Division.
Pembina's common shares trade on the Toronto and New York stock exchanges under PPL and PBA, respectively. For more information, visit www.pembina.com.
Forward-Looking Statements and Information
This news release contains certain forward-looking statements and forward-looking information (collectively, "forward-looking statements"), including forward-looking statements within the meaning of the "safe harbor" provisions of applicable securities legislation, that are based on Pembina's current expectations, estimates, projections and assumptions in light of its experience and its perception of historical trends. In some cases, forward-looking statements can be identified by terminology such as "continue", "anticipate", "schedule", "will", "expects", "estimate", "potential", "planned", "future", "outlook", "strategy", "project", "plan", "commit", "maintain", "focus", "ongoing", "believe" and similar expressions suggesting future events or future performance.
In particular, this news release contains forward-looking statements, including certain financial outlooks, pertaining to, without limitation, the following: Pembina's 2026 adjusted EBITDA guidance, as well as the factors impacting such future results; future pipeline, processing, fractionation and storage facility and system operations and throughput levels; treatment under existing and potential governmental policies and regulations, including expectations regarding their impact on Pembina; Pembina's strategy and the development of new business initiatives and growth opportunities, including the anticipated benefits therefrom and the expected timing thereof; expectations about current and future market conditions, industry activities and development opportunities, as well as the anticipated impacts thereof, including general market conditions outlooks and industry developments; expectations about future demand for Pembina's infrastructure and services, including expectations in respect of customer contracts, future volume growth in the WCSB and the drivers thereof, increased utilization and future tolls and volumes; expectations relating to the development of Pembina's new projects and developments, including Cedar LNG, RFS IV, PGI's Wapiti Expansion, PGI's K3 cogeneration Facility, the Fox Creek-to-Namao Expansion, the Birch-to-Taylor Expansion, the Taylor to Gordondale Expansion, Prince Rupert Terminal Optimization and the Greenlight Electricity Centre, including the outcomes, timing, expected costs and anticipated benefits thereof; statements regarding commercial discussions regarding the assignment of Pembina's remaining contracted capacity for Cedar LNG, including the timing thereof; statements regarding the Path2Zero project and anticipated benefits therefrom; expectations in respect of PGI's infrastructure development commitments, including the amounts and timing thereof; Pembina's future common share dividends, including the timing, amount and expected tax treatment thereof; statements regarding optimization and expansion opportunities being evaluated or pursued by Pembina, including future actions which may be taken by Pembina in connection with such opportunities and the outcomes thereof; planning, construction, locations, capital expenditure and funding estimates, schedules, regulatory and environmental applications and anticipated approvals, expected capacity, incremental volumes, contractual arrangements, completion and in-service dates, sources of product, activities, benefits and operations with respect to new construction of, or expansions on existing pipelines, systems, gas services facilities, processing and fractionation facilities, terminalling, storage and hub facilities and other facilities or energy infrastructure, as well as the impact of Pembina's new projects on its future financial performance; and expectations regarding existing and future commercial agreements, including the expected timing and benefit thereof.
The forward-looking statements are based on certain factors and assumptions that Pembina has made in respect thereof as at the date of this news release regarding, among other things: oil and gas industry exploration and development activity levels and the geographic region of such activity; the success of Pembina's operations; prevailing commodity prices, interest rates, carbon prices, tax rates, exchange rates and inflation rates; the ability of Pembina to maintain current credit ratings; the availability and cost of capital to fund future capital requirements relating to existing assets, projects and the repayment or refinancing of existing debt as it becomes due; future operating costs; geotechnical and integrity costs; that any third-party projects relating to Pembina's growth projects will be sanctioned and completed as expected; assumptions with respect to our intention to complete share repurchases, including the funding thereof, existing and future market conditions, including with respect to Pembina's common share trading price, and compliance with respect to applicable securities laws and regulations and stock exchange policies; that any required commercial agreements can be reached in the manner and on the terms expected by Pembina; that all required regulatory and environmental approvals can be obtained on acceptable terms and in a timely manner; that counterparties will comply with contracts in a timely manner; that there are no unforeseen events preventing the performance of contracts or the completion of the relevant projects; prevailing regulatory, tax and environmental laws and regulations; maintenance of operating margins; the amount of future liabilities relating to lawsuits and environmental incidents; and the availability of coverage under Pembina's insurance policies (including in respect of Pembina's business interruption insurance policy).
Although Pembina believes the expectations and material factors and assumptions reflected in these forward-looking statements are reasonable as of the date hereof, there can be no assurance that these expectations, factors and assumptions will prove to be correct. These forward-looking statements are not guarantees of future performance and are subject to a number of known and unknown risks and uncertainties including, but not limited to: the regulatory environment and decisions, including the outcome of regulatory hearings, and Indigenous and landowner consultation requirements; the impact of competitive entities and pricing; reliance on third parties to successfully operate and maintain certain assets; reliance on key relationships, joint venture partners and agreements; labour and material shortages; the strength and operations of the oil and natural gas production industry and related commodity prices; non-performance or default by contractual counterparties ; actions by governmental or regulatory authorities, including changes in laws and treatment, changes in royalty rates, regulatory decisions, changes in regulatory processes or increased environmental regulation; the ability of Pembina to acquire or develop the necessary infrastructure in respect of future development projects; Pembina's ability to realize the anticipated benefits of recent acquisitions; fluctuations in operating results; adverse general economic and market conditions, including potential recessions in Canada, North America and worldwide resulting in changes, or prolonged weaknesses, as applicable, in interest rates, foreign currency exchange rates, inflation, commodity prices, supply/demand trends and overall industry activity levels; new Canadian and/or U.S. trade policies or barriers, including the imposition of new tariffs, duties or other trade restrictions; constraints on the, or the unavailability of, adequate supplies, infrastructure or labour; the political environment in North America and elsewhere, including changes in trade relations between Canada and the U.S., and public opinion thereon; the ability to access various sources of debt and equity capital; adverse changes in credit ratings; counterparty credit risk; technology and cyber security risks; natural catastrophes; and certain other risks detailed in Pembina's Annual Information Form and Management's Discussion and Analysis, each dated February 26, 2026 for the year ended December 31, 2025 and from time to time in Pembina's public disclosure documents available at www.sedarplus.ca, www.sec.gov and through Pembina's website at www.pembina.com.
This list of risk factors should not be construed as exhaustive. Readers are cautioned that events or circumstances could cause results to differ materially from those predicted, forecasted or projected by forward-looking statements contained herein. The forward-looking statements contained in this news release speak only as of the date of this news release. Pembina does not undertake any obligation to publicly update or revise any forward-looking statements or information contained herein, except as required by applicable laws. Management approved the 2026 adjusted EBITDA guidance contained herein on February 26, 2026. The purpose of these financial outlooks is to assist readers in understanding Pembina's expected and targeted financial results, and this information may not be appropriate for other purposes. The forward-looking statements contained in this news release are expressly qualified by this cautionary statement.
Non-GAAP and Other Financial Measures
Throughout this news release, Pembina has disclosed certain financial measures and ratios that are not specified, defined or determined in accordance with GAAP and which are not disclosed in Pembina's financial statements. Non-GAAP financial measures either exclude an amount that is included in, or include an amount that is excluded from, the composition of the most directly comparable financial measure specified, defined and determined in accordance with GAAP. Non-GAAP ratios are financial measures that are in the form of a ratio, fraction, percentage or similar representation that has a non-GAAP financial measure as one or more of its components. These non-GAAP financial measures and non-GAAP ratios, together with financial measures and ratios specified, defined and determined in accordance with GAAP, are used by management to evaluate the performance and cash flows of Pembina and its businesses and to provide additional useful information respecting Pembina's financial performance and cash flows to investors and analysts.
In this news release, Pembina has disclosed the following non-GAAP financial measures and non-GAAP ratios: net revenue, adjusted EBITDA, adjusted EBITDA from equity accounted investees, adjusted cash flow from operating activities and adjusted cash flow from operating activities per common share. The non-GAAP financial measures and non-GAAP ratios disclosed in this news release do not have any standardized meaning under International Financial Reporting Standards ("IFRS") and may not be comparable to similar financial measures or ratios disclosed by other issuers. Such financial measures and ratios should not, therefore, be considered in isolation or as a substitute for, or superior to, measures and ratios of Pembina's financial performance, or cash flows specified, defined or determined in accordance with IFRS, including revenue, earnings, cash flow from operating activities and cash flow from operating activities per share.
Except as otherwise described herein, these non-GAAP financial measures and non-GAAP ratios are calculated on a consistent basis from period to period. Specific reconciling items may only be relevant in certain periods.
Below is a description of each non-GAAP financial measure and non-GAAP ratio disclosed in this news release, together with, as applicable, disclosure of the most directly comparable financial measure that is determined in accordance with GAAP to which each non-GAAP financial measure relates and a quantitative reconciliation of each non-GAAP financial measure to such directly comparable GAAP financial measure. Additional information relating to such non-GAAP financial measures and non-GAAP ratios, including disclosure of the composition of each non-GAAP financial measure and non-GAAP ratio, an explanation of how each non-GAAP financial measure and non-GAAP ratio provides useful information to investors and the additional purposes, if any, for which management uses each non-GAAP financial measure and non-GAAP ratio; an explanation of the reason for any change in the label or composition of each non-GAAP financial measure and non-GAAP ratio from what was previously disclosed; and a description of any significant difference between forward-looking non-GAAP financial measures and the equivalent historical non-GAAP financial measures, is contained in the "Non-GAAP & Other Financial Measures" section of the management's discussion and analysis of Pembina dated February 26, 2026 for the year ended December 31, 2025 (the "MD&A"), which information is incorporated by reference in this news release. The MD&A is available on SEDAR+ at www.sedarplus.ca, EDGAR at www.sec.gov and Pembina's website at www.pembina.com.
Net Revenue
Net revenue is a non-GAAP financial measure which is defined as total revenue less cost of goods sold. The most directly comparable financial measure to net revenue that is determined in accordance with GAAP and disclosed in Pembina's financial statements is revenue.
| 3 Months Ended December 31 | Pipelines | Facilities | Marketing & New Ventures | Corporate & Inter-segment Eliminations | Total | |||||
| ($ millions) | ||||||||||
|
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 |
| Revenue | 871 | 948 | 326 | 320 | 985 | 1,133 | (269) | (256) | 1,913 | 2,145 |
| Cost of goods sold | 14 | 5 | — | — | 927 | 919 | (167) | (162) | 774 | 762 |
| Net revenue | 857 | 943 | 326 | 320 | 58 | 214 | (102) | (94) | 1,139 | 1,383 |
| 12 Months Ended December 31 | Pipelines | Facilities | Marketing & New Ventures | Corporate & Inter-segment Eliminations | Total | |||||
| ($ millions) | ||||||||||
|
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 |
| Revenue | 3,521 | 3,386 | 1,228 | 1,127 | 4,065 | 3,796 | (1,036) | (925) | 7,778 | 7,384 |
| Cost of goods sold | 51 | 40 | — | — | 3,524 | 3,198 | (674) | (630) | 2,901 | 2,608 |
| Net revenue | 3,470 | 3,346 | 1,228 | 1,127 | 541 | 598 | (362) | (295) | 4,877 | 4,776 |
Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization
Adjusted EBITDA is a non-GAAP financial measure and is calculated as earnings before net finance costs, income taxes, depreciation and amortization (included in gross profit and general and administrative expense), and unrealized gains or losses from derivative instruments. The exclusion of unrealized gains or losses from derivative instruments eliminates the non-cash impact of such gains or losses.
Adjusted EBITDA also includes adjustments to earnings for non-controlling interest, losses (gains) on disposal of assets, transaction costs incurred in respect of acquisitions, dispositions and restructuring, impairment charges or reversals in respect of goodwill, intangible assets, investments in equity accounted investees and property, plant and equipment, certain non-cash provisions and other amounts not reflective of ongoing operations. These additional adjustments are made to exclude various non-cash and other items that are not reflective of ongoing operations. Following completion of Pembina acquiring a controlling ownership interest in Alliance and Aux Sable on April 1, 2024, Pembina revised the definition of adjusted EBITDA to deduct earnings for the 14.6 percent non-controlling interest in the Aux Sable U.S. operations. Pembina's subsequent acquisition of the remaining interest in Aux Sable's U.S. operations in the third quarter of 2024 resulted in all of Aux Sable's results being included in the adjusted EBITDA calculation beginning on August 1, 2024.
Management believes that adjusted EBITDA provides useful information to investors as it is an important indicator of Pembina's ability to generate liquidity through cash flow from operating activities and equity accounted investees. Management also believes that adjusted EBITDA provides an indicator of operating income generated from capital expenditures, which includes operational finance income and gains from lessor lease arrangements. Adjusted EBITDA is also used by investors and analysts for assessing financial performance and for the purpose of valuing Pembina, including calculating financial and leverage ratios. Management utilizes adjusted EBITDA to set objectives and as a key performance indicator of the Company's success. Pembina presents adjusted EBITDA as management believes it is a measure frequently used by analysts, investors and other stakeholders in evaluating the Company's financial performance. The most directly comparable financial measure to adjusted EBITDA that is specified, defined and determined in accordance with GAAP and disclosed in Pembina's financial statements is earnings.
| 3 Months Ended December 31 | Pipelines | Facilities | Marketing & New Ventures | Corporate & Inter-segment Eliminations | Income Taxes | Total | ||||||
| ($ millions, except per share amounts) | ||||||||||||
|
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 |
| Earnings (loss) | 470 | 534 | 178 | 177 | 115 | 245 | (126) | (212) | (148) | (172) | 489 | 572 |
| Adjustments for: |
|
|
|
|
|
|
|
|
|
|
|
|
| Income tax expense |
|
|
|
|
|
|
|
| 148 | 172 | 148 | 172 |
| Adjustments to share of profit (loss) from equity accounted investees | — | — | 126 | 136 | (97) | (74) | — | — |
|
| 29 | 62 |
| Net finance costs | 8 | 5 | 4 | 2 | 1 | 5 | 135 | 151 |
|
| 148 | 163 |
| Depreciation and amortization | 164 | 148 | 57 | 55 | 18 | 17 | 17 | 15 |
|
| 256 | 235 |
| Unrealized loss from derivative instruments | — | — | — | — | 78 | 41 | — | — |
|
| 78 | 41 |
| Transaction and integration costs in respect of acquisitions | — | — | — | — | — | — | — | 7 |
|
| — | 7 |
| Restructuring costs | — | — | — | — | — | — | 15 | — |
|
| 15 | — |
| (Gain) loss on disposal of assets | — | (1) | — | — | 1 | — | (96) | — |
|
| (95) | (1) |
| Other non-cash provisions | 1 | — | 1 | 3 | — | — | 5 | — |
|
| 7 | 3 |
| Adjusted EBITDA | 643 | 686 | 366 | 373 | 116 | 234 | (50) | (39) | — | — | 1,075 | 1,254 |
| Adjusted EBITDA per common share – basic (dollars) |
|
|
|
|
|
|
|
|
|
| 1.85 | 2.16 |
| 12 Months Ended December 31 | Pipelines | Facilities | Marketing & New Ventures | Corporate & Inter-segment Eliminations | Income Taxes | Total | ||||||
| ($ millions, except per share amounts) | ||||||||||||
|
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 |
| Earnings (loss) | 1,938 | 1,907 | 562 | 666 | 457 | 569 | (750) | (1,422) | (513) | 154 | 1,694 | 1,874 |
| Adjustments for: |
|
|
|
|
|
|
|
|
|
|
|
|
| Income tax expense (recovery) |
|
|
|
|
|
|
|
| 513 | (154) | 513 | (154) |
| Adjustments to share of profit (loss) from equity accounted investees | 3 | 46 | 610 | 486 | (78) | (16) | — | — |
|
| 535 | 516 |
| Net finance costs | 27 | 24 | 13 | 10 | 8 | 9 | 554 | 518 |
|
| 602 | 561 |
| Depreciation and amortization | 643 | 560 | 209 | 183 | 71 | 64 | 64 | 55 |
|
| 987 | 862 |
| Unrealized (gain) loss from derivative instruments | — | — | — | — | 37 | 170 | — | — |
|
| 37 | 170 |
| Loss on acquisition | — | — | — | — | — | — | — | 616 |
|
| — | 616 |
| Derecognition of insurance contract provision | — | — | — | — | — | (34) | — | — |
|
| — | (34) |
| Transaction and integration costs in respect of acquisition | — | — | — | — | — | — | 5 | 25 |
|
| 5 | 25 |
| Restructuring costs | — | — | — | — | — | — | 15 | — |
|
| 15 | — |
| Non-controlling interest(1) | — | — | — | — | — | (12) | — | — |
|
| — | (12) |
| (Gain) loss on disposal of assets | (18) | (13) | — | (1) | 1 | (7) | (96) | — |
|
| (113) | (21) |
| Other non-cash provisions | 3 | 9 | 2 | 3 | 3 | (19) | 6 | 12 |
|
| 14 | 5 |
| Adjusted EBITDA | 2,596 | 2,533 | 1,396 | 1,347 | 499 | 724 | (202) | (196) | — | — | 4,289 | 4,408 |
| Adjusted EBITDA per common share – basic (dollars) |
|
|
|
|
|
|
|
|
|
| 7.38 | 7.69 |
| (1) Presented net of adjusting items. | ||||||||||||
Adjusted EBITDA from Equity Accounted Investees
In accordance with IFRS, Pembina's joint ventures are accounted for using equity accounting. Under equity accounting, the assets and liabilities of the investment are presented net in a single line item in the Consolidated Statement of Financial Position, "Investments in Equity Accounted Investees". Earnings from investments in equity accounted investees are recognized in a single line item in the Consolidated Statement of Earnings and Comprehensive Income "Share of Profit from Equity Accounted Investees". The adjustments made to earnings, in adjusted EBITDA above, are also made to share of profit from investments in equity accounted investees. Cash contributions and distributions from investments in equity accounted investees represent Pembina's share paid and received in the period to and from the investments in equity accounted investees.
To assist in understanding and evaluating the performance of these investments, Pembina is supplementing the IFRS disclosure with non-GAAP proportionate consolidation of Pembina's interest in the investments in equity accounted investees. Pembina's proportionate interest in equity accounted investees has been included in adjusted EBITDA.
| 3 Months Ended December 31 | Pipelines | Facilities | Marketing & New Ventures | Total | ||||
| ($ millions) | ||||||||
|
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 |
| Share of profit from equity accounted investees | 1 | — | 74 | 59 | 96 | 74 | 171 | 133 |
| Adjustments to share of profit (loss) from equity accounted investees: |
|
|
|
|
|
|
|
|
| Net finance costs (income) | — | — | 32 | 37 | (35) | (74) | (3) | (37) |
| Income tax expense | — | — | 27 | 23 | — | — | 27 | 23 |
| Depreciation and amortization | — | — | 63 | 66 | — | — | 63 | 66 |
| Unrealized loss (gain) on commodity-related derivative financial instruments | — | — | 3 | (3) | — | — | 3 | (3) |
| Gain on disposal of assets | — | — | — | — | (62) | — | (62) | — |
| Transaction costs incurred in respect of acquisitions and non-cash provisions | — | — | 1 | 13 | — | — | 1 | 13 |
| Total adjustments to share of profit (loss) from equity accounted investees | — | — | 126 | 136 | (97) | (74) | 29 | 62 |
| Adjusted EBITDA from equity accounted investees | 1 | — | 200 | 195 | (1) | — | 200 | 195 |
| 12 Months Ended December 31 | Pipelines | Facilities | Marketing & New Ventures | Total | ||||
| ($ millions) | ||||||||
|
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 |
| Share of profit from equity accounted investees | 1 | 42 | 134 | 231 | 74 | 55 | 209 | 328 |
| Adjustments to share of profit (loss) from equity accounted investees: |
|
|
|
|
|
|
|
|
| Net finance costs (income) | 1 | 7 | 113 | 175 | (16) | (23) | 98 | 159 |
| Income tax expense | — | — | 46 | 73 | — | — | 46 | 73 |
| Depreciation and amortization | 2 | 39 | 254 | 221 | — | 7 | 256 | 267 |
| Unrealized loss on commodity-related derivative financial instruments | — | — | 4 | 2 | — | — | 4 | 2 |
| Gain on disposal of assets | — | — | (2) | — | (62) | — | (64) | — |
| Impairment expense | — | — Hinweis: ARIVA.DE veröffentlicht in dieser Rubrik Analysen, Kolumnen und Nachrichten aus verschiedenen Quellen. Die ARIVA.DE AG ist nicht verantwortlich für Inhalte, die erkennbar von Dritten in den „News“-Bereich dieser Webseite eingestellt worden sind, und macht sich diese nicht zu Eigen. Diese Inhalte sind insbesondere durch eine entsprechende „von“-Kennzeichnung unterhalb der Artikelüberschrift und/oder durch den Link „Um den vollständigen Artikel zu lesen, klicken Sie bitte hier.“ erkennbar; verantwortlich für diese Inhalte ist allein der genannte Dritte. Weitere Artikel des AutorsThemen im Trend | ||||||