Quarterly Financial Report for the quarter ended September 30, 2024

1.0 Introduction

This quarterly financial report should be read in conjunction with the Main Estimates and Supplementary Estimates. It has been prepared by Canadian Grain Commission (CGC) management as required by section 65.1 of the Financial Administration Act and is in the form and manner prescribed by the Treasury Board. This quarterly report has not been subject to an external audit or review.

1.1 Authority, Mandate and Program Activities

The CGC was established in 1912 and is the federal government department responsible for administering the provisions of the Canada Grain Act.

The CGC’s mandate as set out in the Act is to, “in the interests of the grain producers, establish and maintain standards of quality for Canadian grain and regulate grain handling in Canada, to ensure a dependable commodity for domestic and export markets”.

The CGC’s vision is “To be a world class, science-based quality assurance provider”. The Minister of Agriculture and Agri-Food is responsible for the CGC.

The CGC’s core responsibility is grain regulation, or, to regulate grain handling in Canada and to establish and maintain science based standards for Canadian grain. The CGC regulates the handling of 21 grainsFootnote 1 grown in Canada to protect producer rights and to ensure the integrity of grain transactions.

The CGC’s departmental results are that domestic and international markets regard Canadian grain as dependable and safe, and that farmers are fairly compensated for their grain. The CGC has three programs: grain quality, grain research and safeguards for grain farmers. Internal Services supports these programs.

Further details on the CGC’s authority, mandate, and programs may be found in the Departmental Plan, the Departmental Results Report, and the Main Estimates.

1.2 Basis of Presentation

This quarterly report has been prepared by management using an expenditure basis of accounting (modified cash) and a special purpose financial reporting framework designed to meet financial information needs with respect to the use of spending authorities. The accompanying Statement of Budgetary Authorities compares the department’s spending authorities granted by Parliament to those used by the department. Information in the Statement of Authorities is consistent with that in the Main Estimates and Supplementary Estimates.

The authority of Parliament is required before moneys can be spent by the government. Approvals are given in the form of annually approved limits through appropriations acts or through legislation in the form of statutory spending for specific purposes.

As part of the Parliamentary business of supply, the Main Estimates must be tabled in Parliament on or before March 1 preceding the new fiscal year.

The CGC uses the full accrual method of accounting to prepare and present its annual departmental financial statements included in the Departmental Results Report. However, the spending authorities voted by Parliament are on an expenditure basis (modified cash) of accounting.

1.3 Canadian Grain Commission Financial Structure

The CGC’s funding structure is based on budgetary authorities that are comprised of both statutory and voted (non-statutory) authorities. The statutory authorities include employee benefit plan authority for appropriation-funded personnel costs and CGC revolving fund authority which allows re-spending of fees collected. The voted authority is Vote 1 – Program Expenditures, which includes annual appropriation authority and any one-time ad hoc appropriation authority for the fiscal year.

The CGC’s revenue is mainly based on Canadian grain volumes handled, which can fluctuate from year-to-year due to external factors as described in 3.1 Revenue Uncertainty. The CGC accumulates surplus funds (shown as unused authority carried forward in Public Accounts of Canada) in years with higher-than-average grain volumes and draws down on accumulated surplus funds in years with lower-than-average volumes.

The baseline for existing service fees was based on a $62.5 million budget and annual average official inspection and weighing volumes of 34.4 million metric tonnes. This was based on the funding model established and implemented in fiscal year 2017-18 as identified in the 2017 User Fees Consultation and Pre-Proposal Notification and fees published in the Canada Gazette, Part II in March 2018.

From fiscal years 2013-14 through 2020-21, unprecedented increases in Canadian grain production and relatively stable operating costs led to an accumulated revolving fund surplus of $156 million as of March 31, 2021. On August 1, 2021, to limit further accumulation of surplus, the CGC adjusted its grain volume forecast upwards from 34.4 to 48.1 million metric tonnes and reduced major fees by 29%, as published in the Canada Gazette, Part II in July 2021. However, in recent years, the CGC has faced challenging financial conditions primarily related to drought conditions resulting in lower-than-forecasted grain volumes, and growing costs for labour, technology and materials. This, in addition to planned strategic investment spending, resulted in a drawdown on accumulated surplus for fiscal years 2021-22 through 2023-24, a decrease of approximately $40 million in surplus.

The CGC has completed a comprehensive review of its revenues, costs, grain volume forecasting model, and service standards, and found that its fees do not reflect the costs of providing the organization’s services and licences. This is due to a combination of lower-than-expected grain volume exports, changed assumptions regarding licencing costs, outdated fee alignment, and growing costs for labour, technology and materials. Rather than seeking regulatory changes to increase fees, the CGC will use accumulated surplus funds to offset revenue shortfalls and manage operating costs for the current year and the next two fiscal years.

The CGC plans to reassess fees and the grain volume forecast in fiscal year 2026-27 to ensure a sustainably funded organization into the future. The CGC will consult with stakeholders prior to implementing any fee amendments. The CGC will recover, on average, approximately 90% of its operating budget through service and licence fees, with the balance funded by parliamentary appropriations.

Since fiscal year 2019-20, the CGC has adjusted fees annually for inflation on April 1st with the intention to limit the need for future fee amendments. The fiscal year 2024-25 fee adjustment is based on the April All-Items Consumer Index for Canada of 4.4%. Current fee amounts are located on the CGC’s website.

Planned revenue projections and full-time equivalents (FTEs) for fiscal year 2024-25 and beyond are available in the CGC’s 2024-25 Departmental Plan.

2.0 Highlights of Fiscal Year to Date

This section highlights any significant items that affected the year-to-date results and/or contributed to the net change in resources available for the year and actual expenditures. It should be read in conjunction with the Statement of Budgetary Authorities and the Departmental Budgetary Expenditures by Standard Object, which can be found at the end of this report.

Authorities available and used for the period ended September 30, 2024
Figure description to follow
Details
Authorities available and used For the period ended September 30, 2024 (In million $)
Authority 2024 to 2025 2023 to 2024
Annual authority availabletable 1 note * YTD Authority used Annual authority availabletable 1 note * YTD Authority used
Vote 1 6.109 2.814 5.677 2.851
Statutory (Employee Benefits Plan) 0.723 0.332 0.731 0.372
Statutory (Revolving Fund Revenue) 74.073 31.798 68.255 30.484
Total 80.904 34.944 74.663 33.707
Table 1 Notes
Table 1 Note 1

Authority available based on amounts requested through the estimates process. Amounts detailed in Statement of Budgetary Authorities.

Return to table 1 note * referrer

2.1 Authority Available Analysis

As reflected in the Statement of Budgetary Authorities, the department’s total budgetary authority available for use (net of revolving fund revenue) in the fiscal year as at September 30, 2024, is $12.4 million, as compared to $9 million as at September 30, 2023. The change of $3.4 million in total budgetary authority available is primarily due to planned spending on strategic investments.

2.2 Authority Used Analysis

As reflected in the Departmental Budgetary Expenditures by Standard Object, the department’s total net budgetary expenditures used during the quarter ended September 30, 2024, is $5.8 million, as compared to $10.2 million used during the quarter ended September 30, 2023. The change of $4.3 million in total net budgetary expenditures used can be attributed to the following:

  • The increase of $2.9 million in revolving fund revenues received is primarily due to exported grain volumes exceeding prior year and greater volume of accounts receivables collected.
  • The overall decrease of $1.3 million in gross budgetary expenditures is primarily a result of the following variances:
    • The net decrease of $1.2 million in expenditures for personnel due to collective agreement bargaining which resulted in substantial retroactive payments in the prior year.
    • Variances in professional services, rentals, repairs and maintenance, and acquisition of machinery and equipment due to the timing differences of payments as compared to the prior year.

The department’s total net budgetary expenditures used year-to-date at quarter ended September 30, 2024, is $10.8 million, as compared to $11.3 million for the same period last year. The change of $0.5 million in total net budgetary expenditures used year-to-date can be attributed to:

  • The net increase of $1.8 million in revolving fund revenues received primarily due to strong market demand at export position, most notably, for canola exports.
  • The overall increase of $1.2 million in gross budgetary expenditures is a result of the following variance:
    • The net increase of $0.6 million in expenditures for personnel primarily due to higher salaries resulting from renewed collective bargaining agreements.
    • Variances in professional services, rentals, utilities, material and supplies, and acquisition of machinery and equipment due to the timing differences of payments as compared to the prior year.

3.0 Risks and Uncertainties

Risk management is an essential part of strategic planning and decision making at the CGC. The CGC has an established process to identify, monitor, mitigate and manage corporate level risk. As identified in the 2024-25 Departmental Plan, the top corporate risks that could affect achieving planned results under the CGC’s Core Responsibility are:

  • the capacity to respond to opportunities and evolving sector needs due to resource constraints and unpredictable revenue generation; and
  • the ability to attract and/or retain a skilled workforce.

To mitigate program risk and ensure long-term success in delivering the departmental results, the CGC will work to deliver on its 4 key priorities to ensure domestic and international markets regard Canadian grain as dependable and safe, and that Canadian farmers are fairly compensated for their grain. These priorities are described in the CGC’s 2024-25 Departmental Plan at a glance.

3.1 Revenue Uncertainty

A significant risk to the CGC’s financial plan is revenue uncertainty due to grain volumes which can fluctuate from year-to-year due to external factors. Variances can arise between projected and actual revenues since grain handling volumes are estimated based on historical averages while operational costs are relatively fixed.

Climate change and extreme weather events, such as droughts, floods, or forest fires, can significantly impact grain production and consequently increase the CGC’s revenue risk. The Canadian grain sector can also face export volume uncertainty regarding access to international markets due to market sensitivity to actual or perceived grain quality and food-safety issues.

Drought conditions across most of the western Canadian grain production area in 2021 significantly decreased grain production yields. This resulted in lower-than-anticipated grain volumes at export position of 32.6 million metric tonnes in fiscal year 2021-22, while the forecasted volume was 48.1 million metric tonnes. While grain production returned to expected levels in 2022, the volume of grain inspected and weighed by the CGC, in fiscal years 2022-23 and 2023-24, remained lower-than-anticipated at 38.0 and 38.8 million metric tonnes, respectively. This, coupled with lower fees that came into effect on August 1, 2021, and increased salary costs due to renewed collective agreements through fiscal year 2023-24, contributed to the CGC using its position as a revolving fund to draw down on accumulated surplus to cover the revenue shortfalls over the past three fiscal years.

Assuming a return to trend yields in fiscal year 2024-25, production and supply for most crops are forecast to increase with total principal field crop production returning to normal levels of 93.85 million metric tonnes. This represents approximately 5% and 4% increases over the 5-year and 10-year averagesFootnote 2.

Although grain production is increasing, the forecasted 48.1 million metric tonnes that was used to adjust fees in 2021 has not been realized. This will result in drawing on the CGC’s accumulated surplus, for the fourth year in a row, in fiscal year 2024-25.

The CGC’s annual budget is reviewed throughout the year to accommodate shifting needs and priorities, including risk mitigation strategies that enable the CGC to accommodate up to a 20% variance in forecasted grain volumes. The CGC will continue to monitor and assess impacts and uncertainties associated with grain volumes and the potential impact on fiscal year 2024-25 revenues.

3.2 Surplus and Canada Grain Act Review

From fiscal years 2013-14 through 2017-18, unprecedented increases in Canadian grain production and relatively stable operating costs led to an accumulated revolving fund surplus of approximately $130.7 million by March 31, 2018.

In 2018, the CGC established an Investment Framework focused on strategic investments in 3 key areas:

  • strengthening safeguards for producers;
  • investing in grain quality assurance, and
  • enhancing grain quality science and innovation.

The Investment Framework committed approximately $40 million of the accumulated surplus for a contingency operating reserve to mitigate risks associated with declines in revenues, and $90 million for strategic investments. When the Investment Framework was announced in 2018, the CGC envisioned rolling out investments over a 2-year timeframe. However, this timeline was subsequently delayed because of Budget 2019’s announcement of the Canada Grain Act review to ensure alignment between the two processes.

From fiscal years 2017-18 through 2020-21, Canadian grain export volumes continued to grow and some of the factors leading to recent increases were not anticipated by the current grain forecasting model. Combined with relatively stable operating costs, this led to further surplus growth in fiscal years 2017-18 through 2020-21, the majority of which occurred in fiscal year 2020-21 due to extraordinary grain export volumes. Prior to this, the CGC experienced relatively small surpluses which are typical in a revolving fund environment. The CGC addressed this situation and mitigated the risk of further surplus growth through updates to its annual grain volumes and revenue projections model and the August 1, 2021, fee adjustments as described in 1.3 CGC Financial Structure.

Since 2021, the CGC has drawn down on the accumulated surplus to manage the growing gap between lower-than-projected revenues and increasing costs. This has resulted in lower fees to the sector than would have been the case in a full cost recovery scenario. Between 2018-19 and 2023-24, the CGC invested approximately $8 million of accumulated surplus funds into strategic investments. This includes:

  • Harvest Sample Program enhancements - $3.1 million;
  • Grain Research Laboratory Investment Plan - $1.5 million;
  • MyCGC Portal- $1.5 million;
  • Investment in science capacity - $1.1 million;
  • Mineral Oil project - $0.4 million;
  • Pulse Canada Research project - $0.2 million; and
  • Laboratory Headquarters Building Project - $0.1 million.

In fiscal year 2024-25, the CGC intends to spend $4.7 million of accumulated surplus funds to continue the Harvest Sample Program, MyCGCPortal, Grain Research Laboratory Investment and Headquarters plans.

In fall 2024, following the completion of its comprehensive service fees review, the CGC announced a plan to use the accumulated surplus to avoid new fee increases. The CGC will continue to use accumulated surplus to cover expected operating shortfalls, commitments to organizational sustainability, and strategic priorities in fiscal years 2024-25 through 2026-27. This is expected to draw a further $50 to $60 million from the surplus.

This plan will reduce funds available for other potential investments. This includes a CGC laboratory headquarters building and any initiatives that may result from the Canada Grain Act Review. Alternative sources of funds for these initiatives, such as appropriation, may be required.

After being paused for much of fiscal year 2020-21 due to the COVID-19 pandemic, Agriculture and Agri-Food Canada formally relaunched the Canada Grain Act review in January 2021 with public consultations closing on April 30, 2021. A resulting “what we heard” report was published in August 2021 detailing consultation feedback. The CGC provided technical and policy support to Agriculture and Agri-Food Canada through evidence-based analysis and advice for a modernized regulatory framework. Potential impacts of the Canada Grain Act review on the CGC’s funding model and accumulated surplus are unknown at this time. Going forward, the CGC will consider investment initiatives within the broader context of the CGC’s strategic plan, modernization initiatives, the Canada Grain Act review outcomes and any impacts of grain volumes on fee revenue.

4.0 Significant Changes to Operations, Personnel, and Programs

In October 2023, the CGC updated its strategic plan for fiscal year 2024-25. While most CGC resources continued to be dedicated to day-to-day delivery of programs and services, the remainder was dedicated to modernizing the CGC through the following four areas of focus:

  1. Modernize the CGC’s regulatory framework, programs, and services;
  2. Position the CGC as a global leader in grain science;
  3. Strengthen the CGC’s stakeholder relationships, with a focus on Canadian grain producers; and
  4. Attract and retain employees in a competitive market.

The CGC is currently finalizing its strategic plan for fiscal years 2025-26 to 2027-28 which will draw on surplus funds and aim to modernize the CGC. Further details will be available in the CGC’s 2025-26 Departmental Plan.

On August 16, 2024, Chief Commissioner David Hunt announced the appointment of Jon Friesen as Chief Operating Officer of the CGC.

Approval by Senior Official

Approved by:

David Hunt
Deputy Head
Winnipeg, Manitoba
November 20, 2024

Cheryl Blahey,
Chief Financial Officer
Winnipeg, Manitoba
November 20, 2024

Statements of Budgetary Authorities (Unaudited)

For the quarter ended September 30, 2024
(in thousands of dollars) Fiscal Year 2024-25 Fiscal Year 2023-24
Total available for use for the year ending March 31, 2025Footnote * Used during the quarter ended September 30, 2024 Year-to date used at quarter end Total available for use for the year ending March 31, 2024Footnote * Used during the quarter ended September 30, 2023 Year-to date used at quarter end
Vote 1
Appropriation including ad hoc 6,109 1,337 2,814 5,677 1,558 2,851
Statutory Authorities:
Revolving Fund Gross Expenditures 74,073 16,673 31,798 68,255 17,745 30,484
Revolving Fund Gross Revenues (68,519) (12,330) (24,127) (65,631) (9,393) (22,370)
Revolving Fund Net Expenditures 5,554 4,343 7,671 2,624 8,352 8,114
Employee Benefit Plan 723 156 332 731 206 372
Total Statutory Authorities 6,276 4,499 8,003 3,355 8,558 8,486
Total Budgetary Authorities 12,385 5,836 10,817 9,032 10,116 11,337
Table 3 footnotes
Table 3

Departmental Budgetary Expenditures by Standard Object (Unaudited)

For the quarter ended September 30, 2024
Expenditures
(in thousands of dollars)
Fiscal Year 2024-25 Fiscal Year 2023-24
Planned Expenditures for the year ending March 31, 2025Footnote * Expended during the quarter ended September 30, 2024 Year-to date used at quarter end Planned Expenditures for the year ending March 31, 2024Footnote * Expended during the quarter ended September 30, 2023 Year-to date used at quarter end
Personnel 51,551 13,936 27,160 50,421 15,159 26,551
Transportation and communications 4,406 538 976 2,745 551 947
Information 232 51 105 366 61 74
Professional and special services 5,616 1,240 1,659 4,026 490 713
Rentals 8,492 1,199 2,741 7,558 1,575 3,051
Repair and Maintenance 3,015 589 957 2,379 828 964
Utilities, materials and supplies 2,087 358 876 1,882 184 545
Acquisition of machinery and equipment 5,505 281 510 5,286 663 868
Other Subsidies and payments - (26) (42) - (2) (6)
Total Gross Budgetary Expenditures 80,904 18,166 34,944 74,663 19,509 33,707
Revolving Fund Revenue (To be credited to Vote) (68,519) (12,330) (24,127) (65,631) (9,393) (22,370)
Total Net Budgetary Expenditures 12,385 5,836 10,817 9,032 10,116 11,337
Table 3 footnotes
Table 3

Due to rounding, totals may not add to totals shown.

Return to footnote *