ROGERS COMMUNICATIONS INC. | |||||||||||
By: | /s/ Glenn Brandt | ||||||||||
Name: Glenn Brandt | |||||||||||
Title: Chief Financial Officer |
Exhibit Number | Description of Document | |||||||
99.1 | Management's Discussion and Analysis of Rogers Communications Inc. for the first quarter ended March 31, 2024 | |||||||
99.2 | Interim Condensed Consolidated Financial Statements of Rogers Communications Inc. for the first quarter ended March 31, 2024 | |||||||
99.3 | Earnings Release of Rogers Communications Inc. for the first quarter ended March 31, 2024 | |||||||
MANAGEMENT'S DISCUSSION AND ANALYSIS |
Exhibit 99.1 |
Segment | Principal activities | ||||
Wireless | Wireless telecommunications operations for Canadian consumers and businesses. | ||||
Cable | Cable telecommunications operations, including Internet, television and other video (Video), Satellite, telephony (Home Phone), and smart home monitoring services for Canadian consumers and businesses, and network connectivity through our fibre network and data centre assets to support a range of voice, data, networking, hosting, and cloud-based services for the business, public sector, and carrier wholesale markets. | ||||
Media | A diversified portfolio of media properties, including sports media and entertainment, television and radio broadcasting, specialty channels, multi-platform shopping, and digital media. |
Rogers Communications Inc. | 1 |
First Quarter 2024 | ||||||
Strategic Highlights |
Commitments and Contractual Obligations | |||||||||||||
Quarterly Financial Highlights | Regulatory Developments | |||||||||||||
Summary of Consolidated Financial Results | Updates to Risks and Uncertainties | |||||||||||||
Results of our Reportable Segments | Material Accounting Policies and Estimates | |||||||||||||
Review of Consolidated Performance | ||||||||||||||
Managing our Liquidity and Financial Resources |
Non-GAAP and Other Financial Measures |
|||||||||||||
Overview of Financial Position | ||||||||||||||
Financial Condition | ||||||||||||||
Financial Risk Management |
Rogers Communications Inc. | 2 |
First Quarter 2024 | ||||||
Rogers Communications Inc. | 3 |
First Quarter 2024 | ||||||
Three months ended March 31 | |||||||||||
(In millions of dollars, except margins and per share amounts) | 2024 | 2023 | % Chg | ||||||||
Revenue | |||||||||||
Wireless | 2,528 | 2,346 | 8 | ||||||||
Cable | 1,959 | 1,017 | 93 | ||||||||
Media | 479 | 505 | (5) | ||||||||
Corporate items and intercompany eliminations | (65) | (33) | 97 | ||||||||
Revenue | 4,901 | 3,835 | 28 | ||||||||
Total service revenue 1 |
4,357 | 3,314 | 31 | ||||||||
Adjusted EBITDA | |||||||||||
Wireless | 1,284 | 1,179 | 9 | ||||||||
Cable | 1,100 | 557 | 97 | ||||||||
Media | (103) | (38) | 171 | ||||||||
Corporate items and intercompany eliminations | (67) | (47) | 43 | ||||||||
Adjusted EBITDA 2 |
2,214 | 1,651 | 34 | ||||||||
Adjusted EBITDA margin 2 |
45.2 | % | 43.1 | % | 2.1 | pts | |||||
Net income | 256 | 511 | (50) | ||||||||
Basic earnings per share | $0.48 | $1.01 | (52) | ||||||||
Diluted earnings per share | $0.46 | $1.00 | (54) | ||||||||
Adjusted net income 2 |
540 | 553 | (2) | ||||||||
Adjusted basic earnings per share 2 |
$1.02 | $1.10 | (7) | ||||||||
Adjusted diluted earnings per share 2 |
$0.99 | $1.09 | (9) | ||||||||
Capital expenditures | 1,058 | 892 | 19 | ||||||||
Cash provided by operating activities | 1,180 | 453 | 160 | ||||||||
Free cash flow | 586 | 370 | 58 |
Rogers Communications Inc. | 4 |
First Quarter 2024 | ||||||
Three months ended March 31 | |||||||||||
(In millions of dollars, except margins) | 2024 | 2023 | % Chg | ||||||||
Revenue | |||||||||||
Service revenue | 1,996 | 1,836 | 9 | ||||||||
Equipment revenue | 532 | 510 | 4 | ||||||||
Revenue | 2,528 | 2,346 | 8 | ||||||||
Operating costs |
|||||||||||
Cost of equipment | 539 | 508 | 6 | ||||||||
Other operating costs |
705 | 659 | 7 | ||||||||
Operating costs |
1,244 | 1,167 | 7 | ||||||||
Adjusted EBITDA | 1,284 | 1,179 | 9 | ||||||||
Adjusted EBITDA margin 1 |
64.3 | % | 64.2 | % | 0.1 | pts | |||||
Capital expenditures | 404 | 452 | (11) |
Three months ended March 31 | |||||||||||
(In thousands, except churn and mobile phone ARPU) | 2024 | 2023 | Chg | ||||||||
Postpaid mobile phone 2 |
|||||||||||
Gross additions | 443 | 318 | 125 | ||||||||
Net additions | 98 | 95 | 3 | ||||||||
Total postpaid mobile phone subscribers 3 |
10,486 | 9,487 | 999 | ||||||||
Churn (monthly) | 1.10 | % | 0.79 | % | 0.31 | pts | |||||
Prepaid mobile phone 4 |
|||||||||||
Gross additions | 84 | 217 | (133) | ||||||||
Net losses | (37) | (8) | (29) | ||||||||
Total prepaid mobile phone subscribers 3 |
1,018 | 1,247 | (229) | ||||||||
Churn (monthly) | 3.90 | % | 5.96 | % | (2.06 | pts) | |||||
Mobile phone ARPU (monthly) 5 |
$58.06 | $57.26 | $0.80 | ||||||||
Rogers Communications Inc. | 5 |
First Quarter 2024 | ||||||
Rogers Communications Inc. | 6 |
First Quarter 2024 | ||||||
Three months ended March 31 | |||||||||||
(In millions of dollars, except margins) | 2024 | 2023 | % Chg | ||||||||
Revenue | |||||||||||
Service revenue | 1,947 | 1,006 | 94 | ||||||||
Equipment revenue | 12 | 11 | 9 | ||||||||
Revenue | 1,959 | 1,017 | 93 | ||||||||
Operating costs |
859 | 460 | 87 | ||||||||
Adjusted EBITDA | 1,100 | 557 | 97 | ||||||||
Adjusted EBITDA margin | 56.2 | % | 54.8 | % | 1.4 | pts | |||||
Capital expenditures | 480 | 319 | 50 |
Three months ended March 31 | |||||||||||
(In thousands, except ARPA and penetration) | 2024 | 2023 | Chg | ||||||||
Homes passed 2 |
9,992 | 4,829 | 5,163 | ||||||||
Customer relationships | |||||||||||
Net additions | 7 | 1 | 6 | ||||||||
Total customer relationships 2 |
4,643 | 2,591 | 2,052 | ||||||||
ARPA (monthly) 3 |
$140.10 | $129.58 | $10.52 | ||||||||
Penetration 2 |
46.5 | % | 53.7 | % | (7.2 | pts) | |||||
Retail Internet | |||||||||||
Net additions | 26 | 14 | 12 | ||||||||
Total retail Internet subscribers 2 |
4,188 | 2,298 | 1,890 | ||||||||
Video | |||||||||||
Net losses | (27) | (8) | (19) | ||||||||
Total Video subscribers 2 |
2,724 | 1,517 | 1,207 | ||||||||
Smart Home Monitoring | |||||||||||
Net losses | (1) | (5) | 4 | ||||||||
Total Smart Home Monitoring subscribers 2 |
88 | 96 | (8) | ||||||||
Home Phone | |||||||||||
Net losses | (35) | (13) | (22) | ||||||||
Total Home Phone subscribers 2 |
1,594 | 823 | 771 |
Rogers Communications Inc. | 7 |
First Quarter 2024 | ||||||
Rogers Communications Inc. | 8 |
First Quarter 2024 | ||||||
Three months ended March 31 | |||||||||||
(In millions of dollars, except margins) | 2024 | 2023 | % Chg | ||||||||
Revenue | 479 | 505 | (5) | ||||||||
Operating costs |
582 | 543 | 7 | ||||||||
Adjusted EBITDA | (103) | (38) | 171 | ||||||||
Adjusted EBITDA margin | (21.5) | % | (7.5) | % | (14.0 | pts) | |||||
Capital expenditures | 120 | 61 | 97 |
Rogers Communications Inc. | 9 |
First Quarter 2024 | ||||||
Three months ended March 31 | |||||||||||
(In millions of dollars, except capital intensity) | 2024 | 2023 | % Chg | ||||||||
Wireless | 404 | 452 | (11) | ||||||||
Cable | 480 | 319 | 50 | ||||||||
Media | 120 | 61 | 97 | ||||||||
Corporate | 54 | 60 | (10) | ||||||||
Capital expenditures 1 |
1,058 | 892 | 19 | ||||||||
Capital intensity 2 |
21.6 | % | 23.3 | % | (1.7 | pts) |
Rogers Communications Inc. | 10 |
First Quarter 2024 | ||||||
Three months ended March 31 | |||||||||||
(In millions of dollars) | 2024 | 2023 | % Chg | ||||||||
Adjusted EBITDA | 2,214 | 1,651 | 34 | ||||||||
Deduct (add): | |||||||||||
Depreciation and amortization | 1,149 | 631 | 82 | ||||||||
Restructuring, acquisition and other | 142 | 55 | 158 | ||||||||
Finance costs | 580 | 296 | 96 | ||||||||
Other expense (income) | 8 | (27) | n/m | ||||||||
Income tax expense | 79 | 185 | (57) | ||||||||
Net income | 256 | 511 | (50) |
Three months ended March 31 | |||||||||||
(In millions of dollars) | 2024 | 2023 | % Chg | ||||||||
Depreciation of property, plant and equipment | 906 | 557 | 63 | ||||||||
Depreciation of right-of-use assets | 110 | 68 | 62 | ||||||||
Amortization | 133 | 6 | n/m | ||||||||
Total depreciation and amortization | 1,149 | 631 | 82 | ||||||||
Three months ended March 31 | ||||||||
(In millions of dollars) | 2024 | 2023 | ||||||
Restructuring and other | 112 | 22 | ||||||
Shaw Transaction-related costs | 30 | 33 | ||||||
Total restructuring, acquisition and other | 142 | 55 |
Rogers Communications Inc. | 11 |
First Quarter 2024 | ||||||
Three months ended March 31 | |||||||||||
(In millions of dollars) | 2024 | 2023 | % Chg | ||||||||
Total interest on borrowings 1 |
508 | 393 | 29 | ||||||||
Interest earned on restricted cash and cash equivalents | — | (146) | (100) | ||||||||
Interest on borrowings, net | 508 | 247 | 106 | ||||||||
Interest on lease liabilities | 35 | 23 | 52 | ||||||||
Interest on post-employment benefits |
(2) | (2) | — | ||||||||
Loss on foreign exchange | 109 | 14 | n/m | ||||||||
Change in fair value of derivative instruments | (98) | (11) | n/m | ||||||||
Capitalized interest | (12) | (8) | 50 | ||||||||
Deferred transaction costs and other | 40 | 33 | 21 | ||||||||
Total finance costs | 580 | 296 | 96 |
Three months ended March 31 | ||||||||
(In millions of dollars, except tax rates) | 2024 | 2023 | ||||||
Statutory income tax rate | 26.2 | % | 26.5 | % | ||||
Income before income tax expense | 335 | 696 | ||||||
Computed income tax expense | 88 | 184 | ||||||
Increase (decrease) in income tax expense resulting from: | ||||||||
Non-(taxable) deductible stock-based compensation | (6) | 6 | ||||||
Non-taxable portion of equity income | — | (4) | ||||||
Non-taxable income from security investments | — | (3) | ||||||
Other items | (3) | 2 | ||||||
Total income tax expense | 79 | 185 | ||||||
Effective income tax rate | 23.6 | % | 26.6 | % | ||||
Cash income taxes paid | 74 | 150 |
Rogers Communications Inc. | 12 |
First Quarter 2024 | ||||||
Three months ended March 31 | |||||||||||
(In millions of dollars, except per share amounts) | 2024 | 2023 | % Chg | ||||||||
Net income | 256 | 511 | (50) | ||||||||
Basic earnings per share | $0.48 | $1.01 | (52) | ||||||||
Diluted earnings per share | $0.46 | $1.00 | (54) |
Three months ended March 31 | |||||||||||
(In millions of dollars, except per share amounts) | 2024 | 2023 | % Chg | ||||||||
Adjusted EBITDA | 2,214 | 1,651 | 34 | ||||||||
Deduct: | |||||||||||
Depreciation and amortization 1 |
907 | 631 | 44 | ||||||||
Finance costs | 580 | 296 | 96 | ||||||||
Other income (expense) |
8 | (27) | n/m | ||||||||
Income tax expense 2 |
179 | 198 | (10) | ||||||||
Adjusted net income 1 |
540 | 553 | (2) | ||||||||
Adjusted basic earnings per share | $1.02 | $1.10 | (7) | ||||||||
Adjusted diluted earnings per share | $0.99 | $1.09 | (9) |
Rogers Communications Inc. | 13 |
First Quarter 2024 | ||||||
Three months ended March 31 | ||||||||
(In millions of dollars) | 2024 | 2023 | ||||||
Cash provided by operating activities before changes in net operating assets and liabilities, income taxes paid, and interest paid | 2,098 | 1,630 | ||||||
Change in net operating assets and liabilities | (289) | (704) | ||||||
Income taxes paid | (74) | (150) | ||||||
Interest paid, net | (555) | (323) | ||||||
Cash provided by operating activities | 1,180 | 453 | ||||||
Investing activities: | ||||||||
Capital expenditures | (1,058) | (892) | ||||||
Additions to program rights | (13) | (25) | ||||||
Changes in non-cash working capital related to capital expenditures and intangible assets | 87 | (38) | ||||||
Acquisitions and other strategic transactions, net of cash acquired | (95) | — | ||||||
Other | 13 | 9 | ||||||
Cash used in investing activities | (1,066) | (946) | ||||||
Financing activities: | ||||||||
Net proceeds received from short-term borrowings | 1,304 | 1,342 | ||||||
Net repayment of long-term debt | (1,108) | (388) | ||||||
Net (payments) proceeds on settlement of debt derivatives and forward contracts | (2) | 227 | ||||||
Transaction costs incurred | (42) | (264) | ||||||
Principal payments of lease liabilities | (112) | (81) | ||||||
Dividends paid | (190) | (253) | ||||||
Cash (used in) provided by financing activities | (150) | 583 | ||||||
Change in cash and cash equivalents and restricted cash and cash equivalents | (36) | 90 | ||||||
Cash and cash equivalents and restricted cash and cash equivalents, beginning of period | 800 | 13,300 | ||||||
Cash and cash equivalents and restricted cash and cash equivalents, end of period | 764 | 13,390 | ||||||
Cash and cash equivalents | 764 | 553 | ||||||
Restricted cash and cash equivalents | — | 12,837 | ||||||
Cash and cash equivalents and restricted cash and cash equivalents, end of period | 764 | 13,390 |
Rogers Communications Inc. | 14 |
First Quarter 2024 | ||||||
As at March 31 |
As at December 31 |
|||||||
(In millions of dollars) | 2024 | 2023 | ||||||
Receivables securitization program | 2,400 | 1,600 | ||||||
US commercial paper program (net of the discount on issuance) | 415 | 150 | ||||||
Non-revolving credit facility borrowings (net of the discount on issuance) | 251 | — | ||||||
Total short-term borrowings | 3,066 | 1,750 |
Three months ended March 31, 2024 | Three months ended March 31, 2023 |
||||||||||||||||||||||
(In millions of dollars, except exchange rates) | Notional (US$) | Exchange rate | Notional (Cdn$) | Notional (US$) | Exchange rate | Notional (Cdn$) | |||||||||||||||||
Proceeds received from receivables securitization | 800 | — | |||||||||||||||||||||
Net proceeds received from receivables securitization | 800 | — | |||||||||||||||||||||
Proceeds received from US commercial paper | 839 | 1.348 | 1,131 | 1,174 | 1.362 | 1,599 | |||||||||||||||||
Repayment of US commercial paper | (649) | 1.350 | (876) | (654) | 1.350 | (883) | |||||||||||||||||
Net proceeds received from US commercial paper | 255 | 716 | |||||||||||||||||||||
Proceeds received from non-revolving credit facilities (Cdn$) 1 |
— | 375 | |||||||||||||||||||||
Proceeds received from non-revolving credit facilities (US$) 1 |
185 | 1.346 | 249 | 738 | 1.344 | 992 | |||||||||||||||||
Total proceeds received from non-revolving credit facilities | 249 | 1,367 | |||||||||||||||||||||
Repayment of non-revolving credit facilities (Cdn$) 1 |
— | (375) | |||||||||||||||||||||
Repayment of non-revolving credit facilities (US$) 1 |
— | — | — | (273) | 1.341 | (366) | |||||||||||||||||
Total repayment of non-revolving credit facilities | — | (741) | |||||||||||||||||||||
Net proceeds received from non-revolving credit facilities | 249 | 626 | |||||||||||||||||||||
Net proceeds received from short-term borrowings | 1,304 | 1,342 |
Rogers Communications Inc. | 15 |
First Quarter 2024 | ||||||
Three months ended March 31, 2024 | Three months ended March 31, 2023 | ||||||||||||||||||||||
(In millions of dollars, except exchange rates) | Notional (US$) | Exchange rate | Notional (Cdn$) | Notional (US$) | Exchange rate | Notional (Cdn$) | |||||||||||||||||
Credit facility borrowings (US$) | — | — | — | 220 | 1.368 | 301 | |||||||||||||||||
Net borrowings under credit facilities | — | 301 | |||||||||||||||||||||
Term loan facility net repayments (US$) |
(2,502) | 1.349 | (3,375) | — | — | — | |||||||||||||||||
Net repayments under term loan facility | (3,375) | — | |||||||||||||||||||||
Senior note issuances (US$) | 2,500 | 1.347 | 3,367 | — | — | — | |||||||||||||||||
Total issuances of senior notes | 3,367 | — | |||||||||||||||||||||
Senior note repayments (Cdn$) | (1,100) | — | |||||||||||||||||||||
Senior note repayments (US$) | — | — | — | (500) | 1.378 | (689) | |||||||||||||||||
Total senior notes repayments | (1,100) | (689) | |||||||||||||||||||||
Net issuance (repayment) of senior notes | 2,267 | (689) | |||||||||||||||||||||
Net repayment of long-term debt | (1,108) | (388) |
Three months ended March 31 | ||||||||
(In millions of dollars) | 2024 | 2023 | ||||||
Long-term debt net of transaction costs, beginning of period | 40,855 | 31,733 | ||||||
Net repayment of long-term debt | (1,108) | (388) | ||||||
Loss (gain) on foreign exchange | 588 | (8) | ||||||
Deferred transaction costs incurred | (50) | (3) | ||||||
Amortization of deferred transaction costs | 35 | 30 | ||||||
Long-term debt net of transaction costs, end of period | 40,320 | 31,364 |
(In millions of dollars, except interest rates and discounts) | Discount/ premium at issuance |
Total gross
proceeds 1 (Cdn$)
|
Transaction costs and
discounts 2 (Cdn$)
|
||||||||||||||||||||
Date issued | Principal amount | Due date | Interest rate | ||||||||||||||||||||
2024 issuances |
|||||||||||||||||||||||
February 9, 2024 |
US |
1,250 | 2029 | 5.000 | % | 99.714 | % | 1,684 | 20 | ||||||||||||||
February 9, 2024 |
US |
1,250 | 2034 | 5.300 | % | 99.119 | % | 1,683 | 30 |
Rogers Communications Inc. | 16 |
First Quarter 2024 | ||||||
Dividends paid (in millions of dollars) | ||||||||||||||||||||
Declaration date | Record date | Payment date |
Dividend per
share (dollars)
|
In cash |
In Class B
Non-Voting
Shares
|
Total |
||||||||||||||
January 31, 2024 | March 11, 2024 | April 3, 2024 | 0.50 | 183 | 83 | 266 | ||||||||||||||
February 1, 2023 | March 10, 2023 | April 3, 2023 | 0.50 | 252 | — | 252 | ||||||||||||||
April 25, 2023 | June 9, 2023 | July 5, 2023 | 0.50 | 264 | — | 264 | ||||||||||||||
July 25, 2023 | September 8, 2023 | October 3, 2023 | 0.50 | 191 | 74 | 265 | ||||||||||||||
November 8, 2023 | December 8, 2023 | January 2, 2024 | 0.50 | 190 | 75 | 265 |
Three months ended March 31 | |||||||||||
(In millions of dollars) | 2024 | 2023 | % Chg | ||||||||
Adjusted EBITDA | 2,214 | 1,651 | 34 | ||||||||
Deduct: | |||||||||||
Capital expenditures 1 |
1,058 | 892 | 19 | ||||||||
Interest on borrowings, net and capitalized interest | 496 | 239 | 108 | ||||||||
Cash income taxes 2 |
74 | 150 | (51) | ||||||||
Free cash flow | 586 | 370 | 58 |
Rogers Communications Inc. | 17 |
First Quarter 2024 | ||||||
As at | As at | ||||||||||||||||
March 31 | December 31 | ||||||||||||||||
(In millions of dollars) | 2024 | 2023 | $ Chg | % Chg | Explanation of significant changes | ||||||||||||
Assets | |||||||||||||||||
Current assets: | |||||||||||||||||
Cash and cash equivalents | 764 | 800 | (36) | (5) | See "Managing our Liquidity and Financial Resources". | ||||||||||||
Accounts receivable | 4,810 | 4,996 | (186) | (4) | Reflects business seasonality. |
||||||||||||
Inventories | 506 | 456 | 50 | 11 | n/m |
||||||||||||
Current portion of contract assets | 170 | 163 | 7 | 4 | n/m |
||||||||||||
Other current assets | 1,121 | 1,202 | (81) | (7) | n/m |
||||||||||||
Current portion of derivative instruments | 99 | 80 | 19 | 24 | n/m |
||||||||||||
Assets held for sale | 137 | 137 | — | — | n/m |
||||||||||||
Total current assets | 7,607 | 7,834 | (227) | (3) | |||||||||||||
Property, plant and equipment | 24,530 | 24,332 | 198 | 1 | Reflects capital expenditures incurred, partially offset by depreciation expense related to our asset base. |
||||||||||||
Intangible assets | 17,768 | 17,896 | (128) | (1) | Reflects amortization expense related to the intangible assets acquired in the Shaw Transaction. |
||||||||||||
Investments | 603 | 598 | 5 | 1 | n/m |
||||||||||||
Derivative instruments | 794 | 571 | 223 | 39 | Reflects the change in market values of certain debt derivatives as a result of the depreciation of the Cdn$ relative to the US$. |
||||||||||||
Financing receivables | 1,075 | 1,101 | (26) | (2) | n/m | ||||||||||||
Other long-term assets | 759 | 670 | 89 | 13 | n/m | ||||||||||||
Goodwill | 16,280 | 16,280 | — | — | n/m | ||||||||||||
Total assets | 69,416 | 69,282 | 134 | — | |||||||||||||
Liabilities and shareholders' equity | |||||||||||||||||
Current liabilities: | |||||||||||||||||
Short-term borrowings | 3,066 | 1,750 | 1,316 | 75 | See "Managing our Liquidity and Financial Resources". | ||||||||||||
Accounts payable and accrued liabilities | 3,780 | 4,221 | (441) | (10) | Reflects business seasonality. |
||||||||||||
Other current liabilities | 351 | 434 | (83) | (19) | Reflects the change in market values of certain debt derivatives as a result of the depreciation of the Cdn$ relative to the US$. |
||||||||||||
Contract liabilities | 845 | 773 | 72 | 9 | Primarily reflects an increase in customer deposits at the Toronto Blue Jays. |
||||||||||||
Current portion of long-term debt | 1,355 | 1,100 | 255 | 23 | Reflects the reclassification to current of our US$1 billion senior notes due March 2025, partially offset by the repayment at maturity of our $500 million and $600 million senior notes in January 2024 and March 2024, respectively. |
||||||||||||
Current portion of lease liabilities | 531 | 504 | 27 | 5 | n/m |
||||||||||||
Total current liabilities | 9,928 | 8,782 | 1,146 | 13 | |||||||||||||
Provisions | 62 | 54 | 8 | 15 | n/m | ||||||||||||
Long-term debt | 38,965 | 39,755 | (790) | (2) | Reflects the partial repayment of our $6 billion term loan facility and the reclassification of our US$1 billion senior notes due March 2025 to current, partially offset by the issuance of US$2.5 billion of senior notes in February 2024. |
||||||||||||
Lease liabilities | 2,136 | 2,089 | 47 | 2 | Reflects liabilities related to new leases. |
||||||||||||
Other long-term liabilities | 1,378 | 1,783 | (405) | (23) | Reflects the change in market values of debt derivatives as a result of the depreciation of the Cdn$ relative to the US$. |
||||||||||||
Deferred tax liabilities | 6,338 | 6,379 | (41) | (1) | n/m |
||||||||||||
Total liabilities | 58,807 | 58,842 | (35) | — | |||||||||||||
Shareholders' equity | 10,609 | 10,440 | 169 | 2 | Reflects changes in retained earnings and equity reserves. | ||||||||||||
Total liabilities and shareholders' equity | 69,416 | 69,282 | 134 | — |
Rogers Communications Inc. | 18 |
First Quarter 2024 | ||||||
As at March 31, 2024 | Total sources | Drawn | Letters of credit | US CP program 1 |
Net available | ||||||||||||
(In millions of dollars) | |||||||||||||||||
Cash and cash equivalents | 764 | — | — | — | 764 | ||||||||||||
Bank credit facilities 2: |
|||||||||||||||||
Revolving | 4,000 | — | 11 | 420 | 3,569 | ||||||||||||
Non-revolving | 500 | 251 | — | — | 249 | ||||||||||||
Outstanding letters of credit | 229 | — | 229 | — | — | ||||||||||||
Receivables securitization 2 |
2,400 | 2,400 | — | — | — | ||||||||||||
Total | 7,893 | 2,651 | 240 | 420 | 4,582 |
As at December 31, 2023 | Total sources | Drawn | Letters of credit | US CP program 1 |
Net available | ||||||||||||
(In millions of dollars) | |||||||||||||||||
Cash and cash equivalents | 800 | — | — | — | 800 | ||||||||||||
Bank credit facilities 2: |
|||||||||||||||||
Revolving | 4,000 | — | 10 | 151 | 3,839 | ||||||||||||
Non-revolving | 500 | — | — | — | 500 | ||||||||||||
Outstanding letters of credit | 243 | — | 243 | — | — | ||||||||||||
Receivables securitization 2 |
2,400 | 1,600 | — | — | 800 | ||||||||||||
Total |
7,943 | 1,600 | 253 | 151 | 5,939 |
Rogers Communications Inc. | 19 |
First Quarter 2024 | ||||||
As at March 31 |
As at December 31 |
|||||||
(In millions of dollars, except ratios) | 2024 | 2023 | ||||||
Current portion of long-term debt | 1,355 | 1,100 | ||||||
Long-term debt | 38,965 | 39,755 | ||||||
Deferred transaction costs and discounts | 1,055 | 1,040 | ||||||
41,375 | 41,895 | |||||||
Add (deduct): | ||||||||
Adjustment of US dollar-denominated debt to hedged rate |
(1,404) | (808) | ||||||
Subordinated notes adjustment 1 |
(1,508) | (1,496) | ||||||
Short-term borrowings | 3,066 | 1,750 | ||||||
Current portion of lease liabilities | 531 | 504 | ||||||
Lease liabilities | 2,136 | 2,089 | ||||||
Cash and cash equivalents | (764) | (800) | ||||||
Adjusted net debt 2 |
43,432 | 43,134 | ||||||
Divided by: trailing 12-month adjusted EBITDA | 9,144 | 8,581 | ||||||
Debt leverage ratio | 4.7 | 5.0 | ||||||
Divided by: pro forma trailing 12-month adjusted EBITDA 2 |
n/a |
9,095 | ||||||
Pro forma debt leverage ratio | n/a |
4.7 | ||||||
Issuance | S&P Global Ratings Services | Moody's | Fitch | DBRS Morningstar | ||||||||||
Corporate credit issuer default rating | BBB- (stable) |
Baa3 (stable) | BBB- (stable) | BBB (low) (stable) | ||||||||||
Senior unsecured debt | BBB- (stable) |
Baa3 (stable) | BBB- (stable) | BBB (low) (stable) | ||||||||||
Subordinated debt | BB (stable) |
Ba2 (stable) | BB (stable) | N/A 1 |
||||||||||
US commercial paper | A-3 | P-3 | N/A 1 |
N/A 1 |
Rogers Communications Inc. | 20 |
First Quarter 2024 | ||||||
As at March 31 |
As at December 31 |
|||||||
2024 | 2023 | |||||||
Common shares outstanding 1 |
||||||||
Class A Voting Shares | 111,152,011 | 111,152,011 | ||||||
Class B Non-Voting Shares | 420,112,558 | 418,868,891 | ||||||
Total common shares | 531,264,569 | 530,020,902 | ||||||
Options to purchase Class B Non-Voting Shares | ||||||||
Outstanding options | 10,695,913 | 10,593,645 | ||||||
Outstanding options exercisable | 5,875,485 | 4,749,678 |
Rogers Communications Inc. | 21 |
First Quarter 2024 | ||||||
Three months ended March 31, 2024 | Three months ended March 31, 2023 |
||||||||||||||||||||||
(In millions of dollars, except exchange rates) |
Notional
(US$)
|
Exchange rate |
Notional
(Cdn$)
|
Notional
(US$)
|
Exchange
rate
|
Notional
(Cdn$)
|
|||||||||||||||||
Credit facilities | |||||||||||||||||||||||
Debt derivatives entered | 5,707 | 1.344 | 7,668 | 958 | 1.350 | 1,293 | |||||||||||||||||
Debt derivatives settled | 8,024 | 1.345 | 10,794 | 273 | 1.341 | 366 | |||||||||||||||||
Net cash paid on settlement | (1) | (5) | |||||||||||||||||||||
US commercial paper program | |||||||||||||||||||||||
Debt derivatives entered | 839 | 1.348 | 1,131 | 1,174 | 1.362 | 1,599 | |||||||||||||||||
Debt derivatives settled | 646 | 1.350 | 872 | 651 | 1.352 | 880 | |||||||||||||||||
Net cash paid on settlement | (1) | (2) |
(In millions of dollars, except interest rates) | ||||||||||||||||||||
US$ | Hedging effect | |||||||||||||||||||
Effective date | Principal/Notional amount (US$) | Maturity date | Coupon rate | Fixed hedged (Cdn$) interest rate 1 |
Equivalent (Cdn$) | |||||||||||||||
2024 issuances |
||||||||||||||||||||
February 9, 2024 | 1,250 | 2029 | 5.000 | % | 4.735 | % | 1,684 | |||||||||||||
February 9, 2024 | 1,250 | 2034 | 5.300 | % | 5.107 | % | 1,683 |
Rogers Communications Inc. | 22 |
First Quarter 2024 | ||||||
Three months ended March 31, 2024 | Three months ended March 31, 2023 | ||||||||||||||||||||||
(In millions of dollars, except exchange rates) |
Notional
(US$)
|
Exchange rate | Notional (Cdn$) |
Notional
(US$)
|
Exchange
rate
|
Notional
(Cdn$)
|
|||||||||||||||||
Debt derivatives entered | 77 | 1.351 | 104 | 35 | 1.371 | 48 | |||||||||||||||||
Debt derivatives settled | 48 | 1.313 | 63 | 33 | 1.333 | 44 |
Three months ended March 31, 2024 | Three months ended March 31, 2023 | ||||||||||||||||||||||
(In millions of dollars, except exchange rates) |
Notional
(US$)
|
Exchange rate | Notional (Cdn$) |
Notional
(US$)
|
Exchange
rate
|
Notional
(Cdn$)
|
|||||||||||||||||
Expenditure derivatives entered | 90 | 1.311 | 118 | 210 | 1.329 | 279 | |||||||||||||||||
Expenditure derivatives settled | 285 | 1.326 | 378 | 225 | 1.244 | 280 |
Rogers Communications Inc. | 23 |
First Quarter 2024 | ||||||
Three months ended March 31 | ||||||||
(In millions of dollars, except exchange rates) | 2024 | 2023 | ||||||
Credit facilities | (1) | (5) | ||||||
US commercial paper program | (1) | (2) | ||||||
Senior and subordinated notes | — | 234 | ||||||
Net (payments) proceeds on settlement of debt derivatives and forward contracts | (2) | 227 | ||||||
As at March 31, 2024 | ||||||||||||||
(In millions of dollars, except exchange rates) |
Notional
amount
(US$)
|
Exchange
rate
|
Notional
amount
(Cdn$)
|
Fair value
(Cdn$)
|
||||||||||
Debt derivatives accounted for as cash flow hedges: | ||||||||||||||
As assets | 7,680 | 1.2240 | 9,400 | 838 | ||||||||||
As liabilities | 9,956 | 1.3120 | 13,062 | (648) | ||||||||||
Debt derivatives not accounted for as hedges: | ||||||||||||||
As assets | 492 | 1.3480 | 663 | 2 | ||||||||||
As liabilities | 739 | 1.3612 | 1,006 | (5) | ||||||||||
Net mark-to-market debt derivative asset | 187 | |||||||||||||
Expenditure derivatives accounted for as cash flow hedges: | ||||||||||||||
As assets | 1,455 | 1.3240 | 1,926 | 36 | ||||||||||
Net mark-to-market expenditure derivative asset | 36 | |||||||||||||
Equity derivatives not accounted for as hedges: | ||||||||||||||
As assets | — | — | 166 | 17 | ||||||||||
As liabilities | — | — | 158 | (8) | ||||||||||
Net mark-to-market equity derivative asset | 9 | |||||||||||||
Net mark-to-market asset | 232 |
As at December 31, 2023 | ||||||||||||||
(In millions of dollars, except exchange rates) |
Notional
amount
(US$)
|
Exchange
rate
|
Notional
amount
(Cdn$)
|
Fair value
(Cdn$)
|
||||||||||
Debt derivatives accounted for as cash flow hedges: | ||||||||||||||
As assets | 4,557 | 1.1583 | 5,278 | 599 | ||||||||||
As liabilities | 10,550 | 1.3055 | 13,773 | (1,069) | ||||||||||
Short-term debt derivatives not accounted for as hedges: | ||||||||||||||
As liabilities | 3,354 | 1.3526 | 4,537 | (101) | ||||||||||
Net mark-to-market debt derivative liability | (571) | |||||||||||||
Expenditure derivatives accounted for as cash flow hedges: | ||||||||||||||
As assets | 600 | 1.3147 | 789 | 4 | ||||||||||
As liabilities | 1,050 | 1.3315 | 1,398 | (19) | ||||||||||
Net mark-to-market expenditure derivative liability | (15) | |||||||||||||
Equity derivatives not accounted for as hedges: | ||||||||||||||
As assets | — | — | 324 | 48 | ||||||||||
Net mark-to-market equity derivative asset | 48 | |||||||||||||
Net mark-to-market liability | (538) |
Rogers Communications Inc. | 24 |
First Quarter 2024 | ||||||
Rogers Communications Inc. | 25 |
First Quarter 2024 | ||||||
Rogers Communications Inc. | 26 |
First Quarter 2024 | ||||||
Non-GAAP financial measures | |||||||||||||||||
Specified financial measure | How it is useful | How we calculate it | Most directly comparable IFRS financial measure |
||||||||||||||
Adjusted net income |
● | To assess the performance of our businesses before the effects of the noted items, because they affect the comparability of our financial results and could potentially distort the analysis of trends in business performance. Excluding these items does not imply that they are non-recurring. | Net (loss) income add (deduct) restructuring, acquisition and other; loss (recovery) on sale or wind down of investments; loss (gain) on disposition of property, plant and equipment; (gain) on acquisitions; loss on non-controlling interest purchase obligations; loss on repayment of long-term debt; loss on bond forward derivatives; depreciation and amortization on fair value increment of Shaw Transaction-related assets; and income tax adjustments on these items, including adjustments as a result of legislative or other tax rate changes. |
Net (loss) income |
|||||||||||||
Pro forma trailing 12-month adjusted EBITDA | ● | To illustrate the results of a combined Rogers and Shaw as if the Shaw Transaction had closed at the beginning of the applicable trailing 12-month period. |
Trailing 12-month adjusted EBITDA add Acquired Shaw business adjusted EBITDA - January 2023 to March 2023 |
Trailing 12-month adjusted EBITDA | |||||||||||||
Non-GAAP ratios | |||||||||||||||||
Specified financial measure | How it is useful | How we calculate it | |||||||||||||||
Adjusted basic earnings per share Adjusted diluted earnings per share |
● | To assess the performance of our businesses before the effects of the noted items, because they affect the comparability of our financial results and could potentially distort the analysis of trends in business performance. Excluding these items does not imply that they are non-recurring. | Adjusted net income divided by basic weighted average shares outstanding. Adjusted net income including the dilutive effect of stock-based compensation divided by diluted weighted average shares outstanding. |
||||||||||||||
Pro forma debt leverage ratio | ● | We believe this helps investors and analysts analyze our ability to service our debt obligations, with the results of a combined Rogers and Shaw as if the Shaw Transaction had closed at the beginning of the applicable trailing 12-month period. |
Adjusted net debt divided by pro forma trailing 12-month adjusted EBITDA |
||||||||||||||
Rogers Communications Inc. | 27 |
First Quarter 2024 | ||||||
Total of segments measures | |||||||||||||||||
Specified financial measure | Most directly comparable IFRS financial measure | ||||||||||||||||
Adjusted EBITDA | Net income |
Capital management measures | |||||||||||
Specified financial measure | How it is useful | ||||||||||
Free cash flow | ● | To show how much cash we generate that is available to repay debt and reinvest in our company, which is an important indicator of our financial strength and performance. | |||||||||
● | We believe that some investors and analysts use free cash flow to value a business and its underlying assets. | ||||||||||
Adjusted net debt | ● | We believe this helps investors and analysts analyze our debt and cash balances while taking into account the economic impact of debt derivatives on our US dollar-denominated debt. | |||||||||
Debt leverage ratio | ● | We believe this helps investors and analysts analyze our ability to service our debt obligations. | |||||||||
Available liquidity | ● | To help determine if we are able to meet all of our commitments, to execute our business plan, and to mitigate the risk of economic downturns. |
Supplementary financial measures | |||||
Specified financial measure | How we calculate it | ||||
Adjusted EBITDA margin | Adjusted EBITDA divided by revenue. |
||||
Wireless mobile phone average revenue per user (ARPU) | Wireless service revenue divided by average total number of Wireless mobile phone subscribers for the relevant period. |
||||
Cable average revenue per account (ARPA) | Cable service revenue divided by average total number of customer relationships for the relevant period. |
||||
Capital intensity | Capital expenditures divided by revenue. |
||||
Three months ended March 31 | ||||||||
(In millions of dollars) | 2024 | 2023 | ||||||
Net income | 256 | 511 | ||||||
Add: | ||||||||
Income tax expense | 79 | 185 | ||||||
Finance costs | 580 | 296 | ||||||
Depreciation and amortization | 1,149 | 631 | ||||||
EBITDA | 2,064 | 1,623 | ||||||
Add (deduct): | ||||||||
Other expense (income) | 8 | (27) | ||||||
Restructuring, acquisition and other | 142 | 55 | ||||||
Adjusted EBITDA | 2,214 | 1,651 |
As at December 31 | |||||
(In millions of dollars) | 2023 | ||||
Trailing 12-month adjusted EBITDA - 12 months ended December 31, 2023 |
8,581 | ||||
Add (deduct): | |||||
Acquired Shaw business adjusted EBITDA - January 2023 to March 2023 | 514 | ||||
Pro forma trailing 12-month adjusted EBITDA |
9,095 |
Rogers Communications Inc. | 28 |
First Quarter 2024 | ||||||
Three months ended March 31 | ||||||||
(In millions of dollars) | 2024 | 2023 | ||||||
Net income | 256 | 511 | ||||||
Add (deduct): | ||||||||
Restructuring, acquisition and other | 142 | 55 | ||||||
Depreciation and amortization on fair value increment of Shaw Transaction-related assets | 242 | — | ||||||
Income tax impact of above items | (100) | (13) | ||||||
Adjusted net income | 540 | 553 |
Three months ended March 31 | ||||||||
(In millions of dollars) | 2024 | 2023 | ||||||
Cash provided by operating activities | 1,180 | 453 | ||||||
Add (deduct): | ||||||||
Capital expenditures | (1,058) | (892) | ||||||
Interest on borrowings, net and capitalized interest | (496) | (239) | ||||||
Interest paid, net | 555 | 323 | ||||||
Restructuring, acquisition and other | 142 | 55 | ||||||
Program rights amortization | (16) | (18) | ||||||
Change in net operating assets and liabilities | 289 | 704 | ||||||
Other adjustments 1 |
(10) | (16) | ||||||
Free cash flow | 586 | 370 |
Rogers Communications Inc. | 29 |
First Quarter 2024 | ||||||
2024 | 2023 | 2022 | ||||||||||||||||||||||||||||||
(In millions of dollars, except per share amounts) | Q1 |
Q4 | Q3 |
Q2 | Q1 | Q4 | Q3 | Q2 | ||||||||||||||||||||||||
Revenue | ||||||||||||||||||||||||||||||||
Wireless | 2,528 | 2,868 | 2,584 | 2,424 | 2,346 | 2,578 | 2,267 | 2,212 | ||||||||||||||||||||||||
Cable | 1,959 | 1,982 | 1,993 | 2,013 | 1,017 | 1,019 | 975 | 1,041 | ||||||||||||||||||||||||
Media | 479 | 558 | 586 | 686 | 505 | 606 | 530 | 659 | ||||||||||||||||||||||||
Corporate items and intercompany eliminations | (65) | (73) | (71) | (77) | (33) | (37) | (29) | (44) | ||||||||||||||||||||||||
Total revenue | 4,901 | 5,335 | 5,092 | 5,046 | 3,835 | 4,166 | 3,743 | 3,868 | ||||||||||||||||||||||||
Total service revenue 1 |
4,357 | 4,470 | 4,527 | 4,534 | 3,314 | 3,436 | 3,230 | 3,443 | ||||||||||||||||||||||||
Adjusted EBITDA | ||||||||||||||||||||||||||||||||
Wireless | 1,284 | 1,291 | 1,294 | 1,222 | 1,179 | 1,173 | 1,093 | 1,118 | ||||||||||||||||||||||||
Cable | 1,100 | 1,111 | 1,080 | 1,026 | 557 | 522 | 465 | 520 | ||||||||||||||||||||||||
Media | (103) | 4 | 107 | 4 | (38) | 57 | 76 | 2 | ||||||||||||||||||||||||
Corporate items and intercompany eliminations | (67) | (77) | (70) | (62) | (47) | (73) | (51) | (48) | ||||||||||||||||||||||||
Adjusted EBITDA | 2,214 | 2,329 | 2,411 | 2,190 | 1,651 | 1,679 | 1,583 | 1,592 | ||||||||||||||||||||||||
Deduct (add): | ||||||||||||||||||||||||||||||||
Depreciation and amortization | 1,149 | 1,172 | 1,160 | 1,158 | 631 | 648 | 644 | 638 | ||||||||||||||||||||||||
Restructuring, acquisition and other | 142 | 86 | 213 | 331 | 55 | 58 | 85 | 71 | ||||||||||||||||||||||||
Finance costs | 580 | 568 | 600 | 583 | 296 | 287 | 331 | 357 | ||||||||||||||||||||||||
Other expense (income) | 8 | (19) | 426 | (18) | (27) | (10) | 19 | (18) | ||||||||||||||||||||||||
Net income before income tax expense | 335 | 522 | 12 | 136 | 696 | 696 | 504 | 544 | ||||||||||||||||||||||||
Income tax expense | 79 | 194 | 111 | 27 | 185 | 188 | 133 | 135 | ||||||||||||||||||||||||
Net income (loss) |
256 | 328 | (99) | 109 | 511 | 508 | 371 | 409 | ||||||||||||||||||||||||
Earnings (loss) per share: |
||||||||||||||||||||||||||||||||
Basic | $0.48 | $0.62 | ($0.19) | $0.21 | $1.01 | $1.01 | $0.73 | $0.81 | ||||||||||||||||||||||||
Diluted | $0.46 | $0.62 | ($0.20) | $0.20 | $1.00 | $1.00 | $0.71 | $0.76 | ||||||||||||||||||||||||
Net income (loss) |
256 | 328 | (99) | 109 | 511 | 508 | 371 | 409 | ||||||||||||||||||||||||
Add (deduct): | ||||||||||||||||||||||||||||||||
Restructuring, acquisition and other | 142 | 86 | 213 | 331 | 55 | 58 | 85 | 71 | ||||||||||||||||||||||||
Depreciation and amortization on fair value increment of Shaw Transaction-related assets | 242 | 249 | 263 | 252 | — | — | — | — | ||||||||||||||||||||||||
Loss on non-controlling interest purchase obligation | — | — | 422 | — | — | — | — | — | ||||||||||||||||||||||||
Income tax impact of above items | (100) | (85) | (120) | (148) | (13) | (12) | (20) | (17) | ||||||||||||||||||||||||
Income tax adjustment, tax rate change |
— | 52 | — | — | — | — | — | — | ||||||||||||||||||||||||
Adjusted net income | 540 | 630 | 679 | 544 | 553 | 554 | 436 | 463 | ||||||||||||||||||||||||
Adjusted earnings per share: | ||||||||||||||||||||||||||||||||
Basic | $1.02 | $1.19 | $1.28 | $1.03 | $1.10 | $1.10 | $0.86 | $0.92 | ||||||||||||||||||||||||
Diluted | $0.99 | $1.19 | $1.27 | $1.02 | $1.09 | $1.09 | $0.84 | $0.86 | ||||||||||||||||||||||||
Capital expenditures | 1,058 | 946 | 1,017 | 1,079 | 892 | 776 | 872 | 778 | ||||||||||||||||||||||||
Cash provided by operating activities | 1,180 | 1,379 | 1,754 | 1,635 | 453 | 1,145 | 1,216 | 1,319 | ||||||||||||||||||||||||
Free cash flow | 586 | 823 | 745 | 476 | 370 | 635 | 279 | 344 |
Rogers Communications Inc. | 30 |
First Quarter 2024 | ||||||
Three months ended March 31 | RCI 1,2 |
RCCI 1,2 |
Non-guarantor
subsidiaries 1,2
|
Consolidating
adjustments 1,2
|
Total | |||||||||||||||||||||||||||
(unaudited) (In millions of dollars) |
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
Selected Statements of Income data measure: | ||||||||||||||||||||||||||||||||
Revenue | — | — | 4,335 | 3,347 | 643 | 532 | (77) | (44) | 4,901 | 3,835 | ||||||||||||||||||||||
Net income (loss) | 256 | 511 | 390 | 421 | 14 | 19 | (404) | (440) | 256 | 511 |
As at period end | RCI 1,2 |
RCCI 1,2 |
Non-guarantor subsidiaries 1,2 |
Consolidating adjustments 1,2 |
Total | |||||||||||||||||||||||||||
(unaudited) (In millions of dollars) |
Mar. 31 2024 |
Dec. 31 2023 |
Mar. 31 2024 |
Dec. 31 2023 |
Mar. 31 2024 |
Dec. 31 2023 |
Mar. 31 2024 |
Dec. 31 2023 |
Mar. 31 2024 |
Dec. 31 2023 |
||||||||||||||||||||||
Selected Statements of
Financial Position data measure:
|
||||||||||||||||||||||||||||||||
Current assets | 45,238 | 44,427 | 45,199 | 43,991 | 10,850 | 10,803 | (93,680) | (91,387) | 7,607 | 7,834 | ||||||||||||||||||||||
Non-current assets | 63,668 | 63,073 | 57,227 | 57,016 | 6,083 | 7,593 | (65,169) | (66,234) | 61,809 | 61,448 | ||||||||||||||||||||||
Current liabilities | 46,959 | 44,638 | 69,308 | 68,370 | 9,299 | 9,119 | (115,638) | (113,345) | 9,928 | 8,782 | ||||||||||||||||||||||
Non-current liabilities | 44,391 | 45,437 | 14,527 | 15,820 | 665 | 739 | (10,704) | (11,936) | 48,879 | 50,060 |
Rogers Communications Inc. | 31 |
First Quarter 2024 | ||||||
Rogers Communications Inc. | 32 |
First Quarter 2024 | ||||||
Rogers Communications Inc. | 33 |
First Quarter 2024 | ||||||
Rogers Communications Inc. | 1 |
First Quarter 2024 | ||||||
Three months ended March 31 | |||||||||||
Note | 2024 | 2023 | |||||||||
Revenue | 5 | 4,901 | 3,835 | ||||||||
Operating expenses: | |||||||||||
Operating costs | 6 | 2,687 | 2,184 | ||||||||
Depreciation and amortization | 1,149 | 631 | |||||||||
Restructuring, acquisition and other | 7 | 142 | 55 | ||||||||
Finance costs | 8 | 580 | 296 | ||||||||
Other expense (income) | 9 | 8 | (27) | ||||||||
Income before income tax expense | 335 | 696 | |||||||||
Income tax expense | 79 | 185 | |||||||||
Net income for the period | 256 | 511 | |||||||||
Earnings per share: |
|||||||||||
Basic | 10 | $0.48 | $1.01 | ||||||||
Diluted | 10 | $0.46 | $1.00 |
Rogers Communications Inc. | 2 |
First Quarter 2024 | ||||||
Three months ended March 31 | ||||||||
2024 | 2023 | |||||||
Net income for the period | 256 | 511 | ||||||
Other comprehensive income: | ||||||||
Items that will not be reclassified to income: | ||||||||
Equity investments measured at fair value through other comprehensive income (FVTOCI): |
||||||||
Increase (decrease) in fair value | 3 | (138) | ||||||
Related income tax recovery | 1 | 18 | ||||||
Equity investments measured at FVTOCI | 4 | (120) | ||||||
Items that may subsequently be reclassified to income: | ||||||||
Cash flow hedging derivative instruments: | ||||||||
Unrealized gain in fair value of derivative instruments | 721 | 134 | ||||||
Reclassification to net income of (gain) loss on debt derivatives | (505) | 30 | ||||||
Reclassification to net income or property, plant and equipment of gain on expenditure derivatives | (10) | (25) | ||||||
Reclassification to net income for accrued interest |
(11) | (11) | ||||||
Related income tax expense | (98) | (9) | ||||||
Cash flow hedging derivative instruments | 97 | 119 | ||||||
Share of other comprehensive income of equity-accounted investments, net of tax | 5 | 2 | ||||||
Other comprehensive income for the period | 106 | 1 | ||||||
Comprehensive income for the period | 362 | 512 |
Rogers Communications Inc. | 3 |
First Quarter 2024 | ||||||
As at March 31 |
As at December 31 |
||||||||||
Note | 2024 | 2023 | |||||||||
Assets | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | 764 | 800 | |||||||||
Accounts receivable | 12 | 4,810 | 4,996 | ||||||||
Inventories | 506 | 456 | |||||||||
Current portion of contract assets | 170 | 163 | |||||||||
Other current assets | 1,121 | 1,202 | |||||||||
Current portion of derivative instruments | 11 | 99 | 80 | ||||||||
Assets held for sale | 137 | 137 | |||||||||
Total current assets | 7,607 | 7,834 | |||||||||
Property, plant and equipment | 24,530 | 24,332 | |||||||||
Intangible assets | 17,768 | 17,896 | |||||||||
Investments | 13 | 603 | 598 | ||||||||
Derivative instruments | 11 | 794 | 571 | ||||||||
Financing receivables | 12 | 1,075 | 1,101 | ||||||||
Other long-term assets | 759 | 670 | |||||||||
Goodwill | 16,280 | 16,280 | |||||||||
Total assets | 69,416 | 69,282 | |||||||||
Liabilities and shareholders' equity | |||||||||||
Current liabilities: | |||||||||||
Short-term borrowings | 14 | 3,066 | 1,750 | ||||||||
Accounts payable and accrued liabilities | 3,780 | 4,221 | |||||||||
Other current liabilities | 351 | 434 | |||||||||
Contract liabilities | 845 | 773 | |||||||||
Current portion of long-term debt | 15 | 1,355 | 1,100 | ||||||||
Current portion of lease liabilities | 16 | 531 | 504 | ||||||||
Total current liabilities | 9,928 | 8,782 | |||||||||
Provisions | 62 | 54 | |||||||||
Long-term debt | 15 | 38,965 | 39,755 | ||||||||
Lease liabilities | 16 | 2,136 | 2,089 | ||||||||
Other long-term liabilities | 1,378 | 1,783 | |||||||||
Deferred tax liabilities | 6,338 | 6,379 | |||||||||
Total liabilities | 58,807 | 58,842 | |||||||||
Shareholders' equity | 17 | 10,609 | 10,440 | ||||||||
Total liabilities and shareholders' equity | 69,416 | 69,282 | |||||||||
Subsequent events | 11, 14, 15, 17 |
||||||||||
Commitments |
20 |
Rogers Communications Inc. | 4 |
First Quarter 2024 | ||||||
Class A
Voting Shares
|
Class B
Non-Voting Shares
|
||||||||||||||||||||||||||||
Three months ended March 31, 2024 | Amount |
Number
of shares
(000s)
|
Amount |
Number
of shares
(000s)
|
Retained
earnings
|
FVTOCI investment reserve |
Hedging
reserve
|
Equity
investment reserve
|
Total
shareholders'
equity
|
||||||||||||||||||||
Balances, January 1, 2024 | 71 | 111,152 | 1,921 | 418,869 | 9,839 | (17) | (1,384) | 10 | 10,440 | ||||||||||||||||||||
Net income for the period | — | — | — | — | 256 | — | — | — | 256 | ||||||||||||||||||||
Other comprehensive income: |
|||||||||||||||||||||||||||||
FVTOCI investments, net of tax | — | — | — | — | — | 4 | — | — | 4 | ||||||||||||||||||||
Derivative instruments accounted for as hedges, net of tax | — | — | — | — | — | — | 97 | — | 97 | ||||||||||||||||||||
Share of equity-accounted investments, net of tax | — | — | — | — | — | — | — | 5 | 5 | ||||||||||||||||||||
Total other comprehensive income |
— | — | — | — | — | 4 | 97 | 5 | 106 | ||||||||||||||||||||
Comprehensive income for the period | — | — | — | — | 256 | 4 | 97 | 5 | 362 | ||||||||||||||||||||
Transactions with shareholders recorded directly in equity: | |||||||||||||||||||||||||||||
Dividends declared | — | — | — | — | (266) | — | — | — | (266) | ||||||||||||||||||||
Share price change on DRIP dividends |
— | — | — | — | (2) | — | — | — | (2) | ||||||||||||||||||||
Shares issued as settlement of dividends (note 17) |
— | — | 75 | 1,244 | — | — | — | — | 75 | ||||||||||||||||||||
Total transactions with shareholders | — | — | 75 | 1,244 | (268) | — | — | — | (193) | ||||||||||||||||||||
Balances, March 31, 2024 | 71 | 111,152 | 1,996 | 420,113 | 9,827 | (13) | (1,287) | 15 | 10,609 |
Class A
Voting Shares
|
Class B
Non-Voting Shares
|
||||||||||||||||||||||||||||
Three months ended March 31, 2023 | Amount |
Number
of shares
(000s)
|
Amount |
Number
of shares
(000s)
|
Retained
earnings
|
FVTOCI investment reserve |
Hedging
reserve
|
Equity
investment
reserve
|
Total
shareholders'
equity
|
||||||||||||||||||||
Balances, January 1, 2023 |
71 | 111,152 | 397 | 393,773 | 9,816 | 672 | (872) | 8 | 10,092 | ||||||||||||||||||||
Net income for the period | — | — | — | — | 511 | — | — | — | 511 | ||||||||||||||||||||
Other comprehensive (loss) income: |
|||||||||||||||||||||||||||||
FVTOCI investments, net of tax | — | — | — | — | — | (120) | — | — | (120) | ||||||||||||||||||||
Derivative instruments accounted for as hedges, net of tax | — | — | — | — | — | — | 119 | — | 119 | ||||||||||||||||||||
Share of equity-accounted investments, net of tax | — | — | — | — | — | — | — | 2 | 2 | ||||||||||||||||||||
Total other comprehensive (loss) income | — | — | — | — | — | (120) | 119 | 2 | 1 | ||||||||||||||||||||
Comprehensive income for the period | — | — | — | — | 511 | (120) | 119 | 2 | 512 | ||||||||||||||||||||
Transactions with shareholders recorded directly in equity: | |||||||||||||||||||||||||||||
Dividends declared | — | — | — | — | (252) | — | — | — | (252) | ||||||||||||||||||||
Total transactions with shareholders | — | — | — | — | (252) | — | — | — | (252) | ||||||||||||||||||||
Balances, March 31, 2023 |
71 | 111,152 | 397 | 393,773 | 10,075 | 552 | (753) | 10 | 10,352 |
Rogers Communications Inc. | 5 |
First Quarter 2024 | ||||||
Three months ended March 31 | |||||||||||
Note | 2024 | 2023 | |||||||||
Operating activities: | |||||||||||
Net income for the period | 256 | 511 | |||||||||
Adjustments to reconcile net income to cash provided by operating activities: | |||||||||||
Depreciation and amortization | 1,149 | 631 | |||||||||
Program rights amortization | 16 | 18 | |||||||||
Finance costs | 8 | 580 | 296 | ||||||||
Income tax expense | 79 | 185 | |||||||||
Post-employment benefits contributions, net of expense | 15 | (2) | |||||||||
Income from associates and joint ventures | 9 | (1) | (14) | ||||||||
Other | 4 | 5 | |||||||||
Cash provided by operating activities before changes in net operating assets and liabilities, income taxes paid, and interest paid | 2,098 | 1,630 | |||||||||
Change in net operating assets and liabilities | 21 | (289) | (704) | ||||||||
Income taxes paid | (74) | (150) | |||||||||
Interest paid | (555) | (323) | |||||||||
Cash provided by operating activities | 1,180 | 453 | |||||||||
Investing activities: | |||||||||||
Capital expenditures | (1,058) | (892) | |||||||||
Additions to program rights | (13) | (25) | |||||||||
Changes in non-cash working capital related to capital expenditures and intangible assets | 87 | (38) | |||||||||
Acquisitions and other strategic transactions, net of cash acquired | 20 | (95) | — | ||||||||
Other | 13 | 9 | |||||||||
Cash used in investing activities | (1,066) | (946) | |||||||||
Financing activities: | |||||||||||
Net proceeds received from short-term borrowings | 14 | 1,304 | 1,342 | ||||||||
Net repayment of long-term debt | 15 | (1,108) | (388) | ||||||||
Net (payments) proceeds on settlement of debt derivatives and forward contracts | 11 | (2) | 227 | ||||||||
Transaction costs incurred | 15 | (42) | (264) | ||||||||
Principal payments of lease liabilities | 16 | (112) | (81) | ||||||||
Dividends paid | (190) | (253) | |||||||||
Cash (used in) provided by financing activities | (150) | 583 | |||||||||
Change in cash and cash equivalents and restricted cash and cash equivalents | (36) | 90 | |||||||||
Cash and cash equivalents and restricted cash and cash equivalents, beginning of period | 800 | 13,300 | |||||||||
Cash and cash equivalents and restricted cash and cash equivalents, end of period | 764 | 13,390 | |||||||||
Cash and cash equivalents | 764 | 553 | |||||||||
Restricted cash and cash equivalents | — | 12,837 | |||||||||
Cash and cash equivalents and restricted cash and cash equivalents, end of period | 764 | 13,390 |
Rogers Communications Inc. | 6 |
First Quarter 2024 | ||||||
Segment | Principal activities | ||||
Wireless | Wireless telecommunications operations for Canadian consumers and businesses. | ||||
Cable | Cable telecommunications operations, including Internet, television and other video (Video), Satellite, telephony (Home Phone), and smart home monitoring services for Canadian consumers and businesses, and network connectivity through our fibre network and data centre assets to support a range of voice, data, networking, hosting, and cloud-based services for the business, public sector, and carrier wholesale markets. | ||||
Media | A diversified portfolio of media properties, including sports media and entertainment, television and radio broadcasting, specialty channels, multi-platform shopping, and digital media. |
Rogers Communications Inc. | 7 |
First Quarter 2024 | ||||||
As at March 31 |
As at December 31 |
|||||||
(In millions of dollars, except ratios) | 2024 | 2023 | ||||||
Adjusted net debt 1 |
43,432 | 43,134 | ||||||
Divided by: trailing 12-month adjusted EBITDA | 9,144 | 8,581 | ||||||
Debt leverage ratio | 4.7 | 5.0 | ||||||
Rogers Communications Inc. | 8 |
First Quarter 2024 | ||||||
Three months ended March 31 | |||||||||||
(In millions of dollars) | Note | 2024 | 2023 | ||||||||
Adjusted EBITDA | 4 | 2,214 | 1,651 | ||||||||
Deduct: | |||||||||||
Capital expenditures 1 |
1,058 | 892 | |||||||||
Interest on borrowings, net and capitalized interest | 8 | 496 | 239 | ||||||||
Cash income taxes 2 |
74 | 150 | |||||||||
Free cash flow | 586 | 370 |
Three months ended March 31 | |||||||||||
(In millions of dollars) | Note | 2024 | 2023 | ||||||||
Cash provided by operating activities | 1,180 | 453 | |||||||||
Add (deduct): | |||||||||||
Capital expenditures | (1,058) | (892) | |||||||||
Interest on borrowings, net and capitalized interest | 8 | (496) | (239) | ||||||||
Interest paid | 555 | 323 | |||||||||
Restructuring, acquisition and other | 7 | 142 | 55 | ||||||||
Program rights amortization | (16) | (18) | |||||||||
Change in net operating assets and liabilities | 21 | 289 | 704 | ||||||||
Other adjustments 1 |
(10) | (16) | |||||||||
Free cash flow | 586 | 370 |
Rogers Communications Inc. | 9 |
First Quarter 2024 | ||||||
As at March 31, 2024 | Total sources | Drawn | Letters of credit | US CP program 1 |
Net available | |||||||||||||||
(In millions of dollars) | Note | |||||||||||||||||||
Cash and cash equivalents | 764 | — | — | — | 764 | |||||||||||||||
Bank credit facilities 2: |
||||||||||||||||||||
Revolving | 15 | 4,000 | — | 11 | 420 | 3,569 | ||||||||||||||
Non-revolving | 14 | 500 | 251 | — | — | 249 | ||||||||||||||
Outstanding letters of credit | 229 | — | 229 | — | — | |||||||||||||||
Receivables securitization 2 |
14 | 2,400 | 2,400 | — | — | — | ||||||||||||||
Total | 7,893 | 2,651 | 240 | 420 | 4,582 |
As at December 31, 2023 | Total sources | Drawn | Letters of credit | US CP program 1 |
Net available | |||||||||||||||
(In millions of dollars) | Note | |||||||||||||||||||
Cash and cash equivalents | 800 | — | — | — | 800 | |||||||||||||||
Bank credit facilities 2: |
||||||||||||||||||||
Revolving | 15 | 4,000 | — | 10 | 151 | 3,839 | ||||||||||||||
Non-revolving | 14 | 500 | — | — | — | 500 | ||||||||||||||
Outstanding letters of credit | 243 | — | 243 | — | — | |||||||||||||||
Receivables securitization 2 |
14 | 2,400 | 1,600 | — | — | 800 | ||||||||||||||
Total |
7,943 | 1,600 | 253 | 151 | 5,939 |
Rogers Communications Inc. | 10 |
First Quarter 2024 | ||||||
Three months ended March 31, 2024 | Note | Wireless | Cable | Media | Corporate items and eliminations |
Consolidated
totals
|
||||||||||||||
(In millions of dollars) | ||||||||||||||||||||
Revenue | 5 | 2,528 | 1,959 | 479 | (65) | 4,901 | ||||||||||||||
Operating costs | 6 | 1,244 | 859 | 582 | 2 | 2,687 | ||||||||||||||
Adjusted EBITDA | 1,284 | 1,100 | (103) | (67) | 2,214 | |||||||||||||||
Depreciation and amortization | 1,149 | |||||||||||||||||||
Restructuring, acquisition and other | 7 | 142 | ||||||||||||||||||
Finance costs | 8 | 580 | ||||||||||||||||||
Other expense | 9 | 8 | ||||||||||||||||||
Income before income taxes | 335 |
Three months ended March 31, 2023 | Note | Wireless | Cable | Media | Corporate items and eliminations |
Consolidated
totals
|
||||||||||||||
(In millions of dollars) | ||||||||||||||||||||
Revenue | 5 | 2,346 | 1,017 | 505 | (33) | 3,835 | ||||||||||||||
Operating costs | 6 | 1,167 | 460 | 543 | 14 | 2,184 | ||||||||||||||
Adjusted EBITDA | 1,179 | 557 | (38) | (47) | 1,651 | |||||||||||||||
Depreciation and amortization | 631 | |||||||||||||||||||
Restructuring, acquisition and other | 7 | 55 | ||||||||||||||||||
Finance costs | 8 | 296 | ||||||||||||||||||
Other income | 9 | (27) | ||||||||||||||||||
Income before income taxes | 696 |
Rogers Communications Inc. | 11 |
First Quarter 2024 | ||||||
Three months ended March 31 | ||||||||
(In millions of dollars) | 2024 | 2023 | ||||||
Wireless | ||||||||
Service revenue | 1,996 | 1,836 | ||||||
Equipment revenue | 532 | 510 | ||||||
Total Wireless | 2,528 | 2,346 | ||||||
Cable | ||||||||
Service revenue | 1,947 | 1,006 | ||||||
Equipment revenue | 12 | 11 | ||||||
Total Cable | 1,959 | 1,017 | ||||||
Total Media | 479 | 505 | ||||||
Corporate items and intercompany eliminations | (65) | (33) | ||||||
Total revenue | 4,901 | 3,835 | ||||||
Total service revenue | 4,357 | 3,314 | ||||||
Total equipment revenue | 544 | 521 | ||||||
Total revenue | 4,901 | 3,835 |
Three months ended March 31 | ||||||||
(In millions of dollars) | 2024 | 2023 | ||||||
Cost of equipment sales | 550 | 518 | ||||||
Merchandise for resale | 44 | 52 | ||||||
Other external purchases | 1,543 | 1,144 | ||||||
Employee salaries, benefits, and stock-based compensation | 550 | 470 | ||||||
Total operating costs | 2,687 | 2,184 |
Three months ended March 31 | ||||||||
(In millions of dollars) | 2024 | 2023 | ||||||
Restructuring and other | 112 | 22 | ||||||
Shaw Transaction-related costs | 30 | 33 | ||||||
Total restructuring, acquisition and other | 142 | 55 |
Rogers Communications Inc. | 12 |
First Quarter 2024 | ||||||
Three months ended March 31 | |||||||||||
(In millions of dollars) | Note | 2024 | 2023 | ||||||||
Total interest on borrowings 1 |
508 | 393 | |||||||||
Interest earned on restricted cash and cash equivalents | — | (146) | |||||||||
Interest on borrowings, net | 508 | 247 | |||||||||
Interest on lease liabilities | 16 | 35 | 23 | ||||||||
Interest on post-employment benefits liability | (2) | (2) | |||||||||
Loss on foreign exchange | 109 | 14 | |||||||||
Change in fair value of derivative instruments | (98) | (11) | |||||||||
Capitalized interest | (12) | (8) | |||||||||
Deferred transaction costs and other | 40 | 33 | |||||||||
Total finance costs | 580 | 296 |
Three months ended March 31 | |||||||||||
(In millions of dollars) | Note | 2024 | 2023 | ||||||||
Income from associates and joint ventures | 13 | (1) | (14) | ||||||||
Other losses (income) | 9 | (13) | |||||||||
Total other expense (income) | 8 | (27) |
Three months ended March 31 | ||||||||
(In millions of dollars, except per share amounts) | 2024 | 2023 | ||||||
Numerator (basic) - Net income for the period | 256 | 511 | ||||||
Denominator - Number of shares (in millions): | ||||||||
Weighted average number of shares outstanding - basic | 531 | 505 | ||||||
Effect of dilutive securities (in millions): | ||||||||
Employee stock options and restricted share units | 2 | 2 | ||||||
Weighted average number of shares outstanding - diluted | 533 | 507 | ||||||
Earnings per share: | ||||||||
Basic | $0.48 | $1.01 | ||||||
Diluted | $0.46 | $1.00 |
Rogers Communications Inc. | 13 |
First Quarter 2024 | ||||||
Three months ended March 31, 2024 | Three months ended March 31, 2023 | ||||||||||||||||||||||
(In millions of dollars, except exchange rates) |
Notional
(US$)
|
Exchange
rate
|
Notional
(Cdn$)
|
Notional
(US$)
|
Exchange
rate
|
Notional
(Cdn$)
|
|||||||||||||||||
Credit facilities | |||||||||||||||||||||||
Debt derivatives entered | 5,707 | 1.344 | 7,668 | 958 | 1.350 | 1,293 | |||||||||||||||||
Debt derivatives settled | 8,024 | 1.345 | 10,794 | 273 | 1.341 | 366 | |||||||||||||||||
Net cash paid on settlement | (1) | (5) | |||||||||||||||||||||
US commercial paper program | |||||||||||||||||||||||
Debt derivatives entered | 839 | 1.348 | 1,131 | 1,174 | 1.362 | 1,599 | |||||||||||||||||
Debt derivatives settled | 646 | 1.350 | 872 | 651 | 1.352 | 880 | |||||||||||||||||
Net cash paid on settlement | (1) | (2) |
(In millions of dollars, except interest rates) | ||||||||||||||||||||
US$ | Hedging effect | |||||||||||||||||||
Effective date | Principal/Notional amount (US$) | Maturity date | Coupon rate | Fixed hedged (Cdn$) interest rate 1 |
Equivalent (Cdn$) | |||||||||||||||
2024 issuances |
||||||||||||||||||||
February 9, 2024 | 1,250 | 2029 | 5.000 | % | 4.735 | % | 1,684 | |||||||||||||
February 9, 2024 | 1,250 | 2034 | 5.300 | % | 5.107 | % | 1,683 |
Rogers Communications Inc. | 14 |
First Quarter 2024 | ||||||
Three months ended March 31, 2024 | Three months ended March 31, 2023 | ||||||||||||||||||||||
(In millions of dollars, except exchange rates) |
Notional
(US$)
|
Exchange rate | Notional (Cdn$) |
Notional
(US$)
|
Exchange
rate
|
Notional
(Cdn$)
|
|||||||||||||||||
Debt derivatives entered | 77 | 1.351 | 104 | 35 | 1.371 | 48 | |||||||||||||||||
Debt derivatives settled | 48 | 1.313 | 63 | 33 | 1.333 | 44 |
Three months ended March 31, 2024 | Three months ended March 31, 2023 | ||||||||||||||||||||||
(In millions of dollars, except exchange rates) |
Notional
(US$)
|
Exchange
rate
|
Notional
(Cdn$)
|
Notional
(US$)
|
Exchange
rate
|
Notional
(Cdn$)
|
|||||||||||||||||
Expenditure derivatives entered | 90 | 1.311 | 118 | 210 | 1.329 | 279 | |||||||||||||||||
Expenditure derivatives settled | 285 | 1.326 | 378 | 225 | 1.244 | 280 |
Rogers Communications Inc. | 15 |
First Quarter 2024 | ||||||
Three months ended March 31 | ||||||||
(In millions of dollars, except exchange rates) | 2024 | 2023 | ||||||
Credit facilities | (1) | (5) | ||||||
US commercial paper program | (1) | (2) | ||||||
Senior and subordinated notes | — | 234 | ||||||
Net (payments) proceeds on settlement of debt derivatives and forward contracts | (2) | 227 | ||||||
Rogers Communications Inc. | 16 |
First Quarter 2024 | ||||||
Carrying value | Fair value (Level 2) | Fair value (Level 3) | ||||||||||||||||||
As at Mar. 31 |
As at Dec. 31 |
As at Mar. 31 |
As at Dec. 31 |
As at Mar. 31 |
As at Dec. 31 |
|||||||||||||||
(In millions of dollars) | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | ||||||||||||||
Financial assets | ||||||||||||||||||||
Investments, measured at FVTOCI: | ||||||||||||||||||||
Investments in private companies |
123 | 118 | — | — | 123 | 118 | ||||||||||||||
Held-for-trading: | ||||||||||||||||||||
Debt derivatives accounted for as cash flow hedges | 838 | 599 | 838 | 599 | — | — | ||||||||||||||
Debt derivatives not accounted for as hedges | 2 | — | 2 | — | — | — | ||||||||||||||
Expenditure derivatives accounted for as cash flow hedges | 36 | 4 | 36 | 4 | — | — | ||||||||||||||
Equity derivatives not accounted for as hedges | 17 | 48 | 17 | 48 | — | — | ||||||||||||||
Total financial assets | 1,016 | 769 | 893 | 651 | 123 | 118 | ||||||||||||||
Financial liabilities | ||||||||||||||||||||
Long-term debt (including current portion) |
40,320 | 40,855 | 37,961 | 39,001 | — | — | ||||||||||||||
Held-for-trading: | ||||||||||||||||||||
Debt derivatives accounted for as cash flow hedges | 648 | 1,069 | 648 | 1,069 | — | — | ||||||||||||||
Debt derivatives not accounted for as hedges | 5 | 101 | 5 | 101 | — | — | ||||||||||||||
Expenditure derivatives accounted for as cash flow hedges | — | 19 | — | 19 | — | — | ||||||||||||||
Equity derivatives not accounted as hedges | 8 | — | 8 | — | — | — | ||||||||||||||
Total financial liabilities | 40,981 | 42,044 | 38,622 | 40,190 | — | — |
As at March 31 |
As at December 31 |
|||||||
(In millions of dollars) | 2024 | 2023 | ||||||
Current financing receivables | 2,125 | 2,111 | ||||||
Long-term financing receivables | 1,075 | 1,101 | ||||||
Total financing receivables | 3,200 | 3,212 |
As at March 31 |
As at
December 31
|
|||||||
(In millions of dollars) | 2024 | 2023 | ||||||
Investments in private companies, measured at FVTOCI |
123 | 118 | ||||||
Investments, associates and joint ventures | 480 | 480 | ||||||
Total investments | 603 | 598 |
Rogers Communications Inc. | 17 |
First Quarter 2024 | ||||||
As at March 31 |
As at
December 31
|
|||||||
(In millions of dollars) | 2024 | 2023 | ||||||
Receivables securitization program | 2,400 | 1,600 | ||||||
US commercial paper program (net of the discount on issuance) | 415 | 150 | ||||||
Non-revolving credit facility borrowings | 251 | — | ||||||
Total short-term borrowings | 3,066 | 1,750 |
Three months ended March 31, 2024 |
Three months ended March 31, 2023 |
||||||||||||||||||||||
(In millions of dollars, except exchange rates) | Notional (US$) | Exchange rate | Notional (Cdn$) | Notional (US$) | Exchange rate | Notional (Cdn$) | |||||||||||||||||
Proceeds received from receivables securitization | 800 | — | |||||||||||||||||||||
Net proceeds received from receivables securitization | 800 | — | |||||||||||||||||||||
Proceeds received from US commercial paper | 839 | 1.348 | 1,131 | 1,174 | 1.362 | 1,599 | |||||||||||||||||
Repayment of US commercial paper | (649) | 1.350 | (876) | (654) | 1.350 | (883) | |||||||||||||||||
Net proceeds received from US commercial paper | 255 | 716 | |||||||||||||||||||||
Proceeds received from non-revolving credit facilities (Cdn$) 1 |
— | 375 | |||||||||||||||||||||
Proceeds received from non-revolving credit facilities (US$) | 185 | 1.346 | 249 | 738 | 1.344 | 992 | |||||||||||||||||
Total proceeds received from non-revolving credit facilities | 249 | 1,367 | |||||||||||||||||||||
Repayment of non-revolving credit facilities (Cdn$) 1 |
— | (375) | |||||||||||||||||||||
Repayment of non-revolving credit facilities (US$) | — | — | — | (273) | 1.341 | (366) | |||||||||||||||||
Total repayment of non-revolving credit facilities | — | (741) | |||||||||||||||||||||
Net proceeds received from non-revolving credit facilities | 249 | 626 | |||||||||||||||||||||
Net proceeds received from short-term borrowings | 1,304 | 1,342 |
As at March 31 |
As at
December 31
|
|||||||
(In millions of dollars) | 2024 | 2023 | ||||||
Receivables sold to buyer as security | 3,179 | 3,178 | ||||||
Short-term borrowings from buyer | (2,400) | (1,600) | ||||||
Overcollateralization | 779 | 1,578 |
Rogers Communications Inc. | 18 |
First Quarter 2024 | ||||||
Three months ended March 31 | ||||||||
(In millions of dollars) | 2024 | 2023 | ||||||
Receivables securitization program, beginning of period | 1,600 | 2,400 | ||||||
Net proceeds received from receivables securitization | 800 | — | ||||||
Receivables securitization program, end of period | 2,400 | 2,400 |
Three months ended March 31, 2024 |
Three months ended March 31, 2023 |
||||||||||||||||||||||
(In millions of dollars, except exchange rates) | Notional (US$) | Exchange rate | Notional (Cdn$) | Notional (US$) | Exchange rate | Notional (Cdn$) | |||||||||||||||||
US commercial paper program, beginning of period | 113 | 1.327 | 150 | 158 | 1.354 | 214 | |||||||||||||||||
Net proceeds received from US commercial paper | 190 | 1.342 | 255 | 520 | 1.377 | 716 | |||||||||||||||||
Discounts on issuance 1 |
3 | n/m | 4 | 2 | n/m | 3 | |||||||||||||||||
Gain on foreign exchange 1 |
6 | (11) | |||||||||||||||||||||
US commercial paper program, end of period | 306 | 1.356 | 415 | 680 | 1.356 | 922 |
Three months ended March 31 | ||||||||
(In millions of dollars) | 2024 | 2023 | ||||||
Non-revolving credit facility, beginning of period | — | 371 | ||||||
Net proceeds received from non-revolving credit facilities | 249 | 626 | ||||||
Loss on foreign exchange 1 |
2 | 4 | ||||||
Non-revolving credit facility, end of period | 251 | 1,001 |
Rogers Communications Inc. | 19 |
First Quarter 2024 | ||||||
Principal
amount
|
Interest
rate
|
As at March 31 |
As at
December 31
|
|||||||||||||||||
(In millions of dollars, except interest rates) | Due date | 2024 | 2023 | |||||||||||||||||
Term loan facility | Floating | 1,001 | 4,286 | |||||||||||||||||
Senior notes | 2024 | 600 | 4.000 | % | — | 600 | ||||||||||||||
Senior notes 1 |
2024 | 500 | 4.350 | % | — | 500 | ||||||||||||||
Senior notes |
2025 | US | 1,000 | 2.950 | % | 1,355 | 1,323 | |||||||||||||
Senior notes |
2025 | 1,250 | 3.100 | % | 1,250 | 1,250 | ||||||||||||||
Senior notes | 2025 | US | 700 | 3.625 | % | 950 | 926 | |||||||||||||
Senior notes | 2026 | 500 | 5.650 | % | 500 | 500 | ||||||||||||||
Senior notes | 2026 | US | 500 | 2.900 | % | 678 | 661 | |||||||||||||
Senior notes | 2027 | 1,500 | 3.650 | % | 1,500 | 1,500 | ||||||||||||||
Senior notes 1 |
2027 | 300 | 3.800 | % | 300 | 300 | ||||||||||||||
Senior notes |
2027 | US | 1,300 | 3.200 | % | 1,762 | 1,719 | |||||||||||||
Senior notes | 2028 | 1,000 | 5.700 | % | 1,000 | 1,000 | ||||||||||||||
Senior notes 1 |
2028 | 500 | 4.400 | % | 500 | 500 | ||||||||||||||
Senior notes 1 |
2029 | 500 | 3.300 | % | 500 | 500 | ||||||||||||||
Senior notes |
2029 | 1,000 | 3.750 | % | 1,000 | 1,000 | ||||||||||||||
Senior notes | 2029 | 1,000 | 3.250 | % | 1,000 | 1,000 | ||||||||||||||
Senior notes | 2029 | US | 1,250 | 5.000 | % | 1,693 | — | |||||||||||||
Senior notes | 2030 | 500 | 5.800 | % | 500 | 500 | ||||||||||||||
Senior notes 1 |
2030 | 500 | 2.900 | % | 500 | 500 | ||||||||||||||
Senior notes |
2032 | US | 2,000 | 3.800 | % | 2,710 | 2,645 | |||||||||||||
Senior notes |
2032 | 1,000 | 4.250 | % | 1,000 | 1,000 | ||||||||||||||
Senior debentures 2 |
2032 | US | 200 | 8.750 | % | 271 | 265 | |||||||||||||
Senior notes | 2033 | 1,000 | 5.900 | % | 1,000 | 1,000 | ||||||||||||||
Senior notes | 2034 | US | 1,250 | 5.300 | % | 1,693 | — | |||||||||||||
Senior notes | 2038 | US | 350 | 7.500 | % | 474 | 463 | |||||||||||||
Senior notes | 2039 | 500 | 6.680 | % | 500 | 500 | ||||||||||||||
Senior notes 1 |
2039 | 1,450 | 6.750 | % | 1,450 | 1,450 | ||||||||||||||
Senior notes | 2040 | 800 | 6.110 | % | 800 | 800 | ||||||||||||||
Senior notes | 2041 | 400 | 6.560 | % | 400 | 400 | ||||||||||||||
Senior notes |
2042 | US | 750 | 4.500 | % | 1,016 | 992 | |||||||||||||
Senior notes | 2043 | US | 500 | 4.500 | % | 678 | 661 | |||||||||||||
Senior notes | 2043 | US | 650 | 5.450 | % | 881 | 860 | |||||||||||||
Senior notes | 2044 | US | 1,050 | 5.000 | % | 1,423 | 1,389 | |||||||||||||
Senior notes | 2048 | US | 750 | 4.300 | % | 1,016 | 992 | |||||||||||||
Senior notes 1 |
2049 | 300 | 4.250 | % | 300 | 300 | ||||||||||||||
Senior notes | 2049 | US | 1,250 | 4.350 | % | 1,693 | 1,653 | |||||||||||||
Senior notes | 2049 | US | 1,000 | 3.700 | % | 1,355 | 1,323 | |||||||||||||
Senior notes |
2052 | US | 2,000 | 4.550 | % | 2,710 | 2,645 | |||||||||||||
Senior notes |
2052 | 1,000 | 5.250 | % | 1,000 | 1,000 | ||||||||||||||
Subordinated notes 3 |
2081 | 2,000 | 5.000 | % | 2,000 | 2,000 | ||||||||||||||
Subordinated notes 3 |
2082 | US | 750 | 5.250 | % | 1,016 | 992 | |||||||||||||
41,375 | 41,895 | |||||||||||||||||||
Deferred transaction costs and discounts | (1,055) | (1,040) | ||||||||||||||||||
Less current portion | (1,355) | (1,100) | ||||||||||||||||||
Total long-term debt | 38,965 | 39,755 | ||||||||||||||||||
Rogers Communications Inc. | 20 |
First Quarter 2024 | ||||||
Three months ended March 31, 2024 | Three months ended March 31, 2023 | ||||||||||||||||||||||
(In millions of dollars, except exchange rates) | Notional (US$) | Exchange rate | Notional (Cdn$) | Notional (US$) | Exchange rate | Notional (Cdn$) | |||||||||||||||||
Credit facility borrowings (US$) | — | — | — | 220 | 1.368 | 301 | |||||||||||||||||
Net borrowings under credit facilities | — | 301 | |||||||||||||||||||||
Term loan facility net repayments (US$) |
(2,502) | 1.349 | (3,375) | — | — | — | |||||||||||||||||
Net repayments under term loan facility | (3,375) | — | |||||||||||||||||||||
Senior note issuances (US$) | 2,500 | 1.347 | 3,367 | — | — | — | |||||||||||||||||
Total issuances of senior notes | 3,367 | — | |||||||||||||||||||||
Senior note repayments (Cdn$) | (1,100) | — | |||||||||||||||||||||
Senior note repayments (US$) | — | — | — | (500) | 1.378 | (689) | |||||||||||||||||
Total senior notes repayments | (1,100) | (689) | |||||||||||||||||||||
Net issuance (repayment) of senior notes | 2,267 | (689) | |||||||||||||||||||||
Net repayment of long-term debt | (1,108) | (388) |
Three months ended March 31 | ||||||||
(In millions of dollars) | 2024 | 2023 | ||||||
Long-term debt net of transaction costs, beginning of period | 40,855 | 31,733 | ||||||
Net repayment of long-term debt | (1,108) | (388) | ||||||
Loss (gain) on foreign exchange | 588 | (8) | ||||||
Deferred transaction costs incurred | (50) | (3) | ||||||
Amortization of deferred transaction costs | 35 | 30 | ||||||
Long-term debt net of transaction costs, end of period | 40,320 | 31,364 |
(In millions of dollars, except interest rates and discounts) | Discount/ premium at issuance |
Total gross
proceeds 1 (Cdn$)
|
Transaction costs and
discounts 2 (Cdn$)
|
||||||||||||||||||||
Date issued | Principal amount | Due date | Interest rate | ||||||||||||||||||||
2024 issuances |
|||||||||||||||||||||||
February 9, 2024 |
US |
1,250 | 2029 | 5.000 | % | 99.714 | % | 1,684 | 20 | ||||||||||||||
February 9, 2024 |
US |
1,250 | 2034 | 5.300 | % | 99.119 | % | 1,683 | 30 |
Rogers Communications Inc. | 21 |
First Quarter 2024 | ||||||
Three months ended March 31 | ||||||||
(In millions of dollars) | 2024 | 2023 | ||||||
Lease liabilities, beginning of period | 2,593 | 2,028 | ||||||
Net additions | 186 | 100 | ||||||
Interest on lease liabilities | 35 | 23 | ||||||
Interest payments on lease liabilities | (35) | (22) | ||||||
Principal payments of lease liabilities | (112) | (81) | ||||||
Lease liabilities, end of period | 2,667 | 2,048 |
Date declared | Date paid | Dividend per share (dollars) | ||||||
January 31, 2024 | April 3, 2024 | 0.50 | ||||||
0.50 | ||||||||
February 1, 2023 | April 3, 2023 | 0.50 | ||||||
April 25, 2023 | July 5, 2023 | 0.50 | ||||||
July 25, 2023 | October 3, 2023 | 0.50 | ||||||
November 8, 2023 | January 2, 2024 | 0.50 | ||||||
2.00 |
Rogers Communications Inc. | 22 |
First Quarter 2024 | ||||||
Three months ended March 31 | ||||||||
(In millions of dollars) | 2024 | 2023 | ||||||
Stock options | (26) | 16 | ||||||
Restricted share units | 3 | 6 | ||||||
Deferred share units | (4) | — | ||||||
Equity derivative effect, net of interest receipt | 39 | (1) | ||||||
Total stock-based compensation expense | 12 | 21 |
Three months ended March 31, 2024 |
Three months ended March 31, 2023 |
||||||||||||||||
(in number of units, except prices) | Number of options |
Weighted average
exercise price
|
Number of options | Weighted average exercise price |
|||||||||||||
Outstanding, beginning of period | 10,593,645 | $63.87 | 9,860,208 | $63.58 | |||||||||||||
Granted | 353,105 | $61.39 | 1,467,899 | $65.22 | |||||||||||||
Exercised | (126,855) | $53.75 | (60,000) | $48.56 | |||||||||||||
Forfeited | (123,982) | $64.59 | — | — | |||||||||||||
Outstanding, end of period | 10,695,913 | $63.90 | 11,268,107 | $63.87 | |||||||||||||
Exercisable, end of period | 5,875,485 | $63.36 | 4,732,300 | $63.08 |
Rogers Communications Inc. | 23 |
First Quarter 2024 | ||||||
Three months ended March 31 | ||||||||
(in number of units) | 2024 | 2023 | ||||||
Outstanding, beginning of period | 2,551,728 | 2,402,489 | ||||||
Granted and reinvested dividends | 1,007,788 | 697,874 | ||||||
Exercised | (644,319) | (708,448) | ||||||
Forfeited | (181,614) | (160,503) | ||||||
Outstanding, end of period | 2,733,583 | 2,231,412 |
Three months ended March 31 | ||||||||
(in number of units) | 2024 | 2023 | ||||||
Outstanding, beginning of period | 956,410 | 1,139,885 | ||||||
Granted and reinvested dividends | 200,546 | 13,279 | ||||||
Exercised | (21,151) | (106,993) | ||||||
Forfeited | (223) | (764) | ||||||
Outstanding, end of period | 1,135,582 | 1,045,407 |
Rogers Communications Inc. | 24 |
First Quarter 2024 | ||||||
Three months ended March 31 | ||||||||
(In millions of dollars) | 2024 | 2023 | ||||||
Accounts receivable, excluding financing receivables | 106 | (3) | ||||||
Financing receivables | 12 | 23 | ||||||
Contract assets | (7) | (6) | ||||||
Inventories | (50) | (117) | ||||||
Other current assets | (31) | (97) | ||||||
Accounts payable and accrued liabilities | (410) | (558) | ||||||
Contract and other liabilities | 91 | 54 | ||||||
Total change in net operating assets and liabilities | (289) | (704) |
Rogers Communications Inc. | 25 |
First Quarter 2024 | ||||||
Exhibit 99.3 |
(In millions of Canadian dollars, except per share amounts, unaudited) | Three months ended March 31 | ||||||||||
2024 | 2023 | % Chg | |||||||||
Total revenue | 4,901 | 3,835 | 28 | ||||||||
Total service revenue | 4,357 | 3,314 | 31 | ||||||||
Adjusted EBITDA 1 | 2,214 | 1,651 | 34 | ||||||||
Net income |
256 | 511 | (50) | ||||||||
Adjusted net income 1 |
540 | 553 | (2) | ||||||||
Diluted earnings per share |
$0.46 | $1.00 | (54) | ||||||||
Adjusted diluted earnings per share 1 |
$0.99 | $1.09 | (9) | ||||||||
Cash provided by operating activities | 1,180 | 453 | 160 | ||||||||
Free cash flow 1 |
586 | 370 | 58 |
Rogers Communications Inc. | 1 |
First Quarter 2024 | ||||||
Rogers Communications Inc. | 2 |
First Quarter 2024 | ||||||
Rogers Communications Inc. | 3 |
First Quarter 2024 | ||||||
Segment | Principal activities | ||||
Wireless | Wireless telecommunications operations for Canadian consumers and businesses. | ||||
Cable | Cable telecommunications operations, including Internet, television and other video (Video), Satellite, telephony (Home Phone), and smart home monitoring services for Canadian consumers and businesses, and network connectivity through our fibre network and data centre assets to support a range of voice, data, networking, hosting, and cloud-based services for the business, public sector, and carrier wholesale markets. | ||||
Media | A diversified portfolio of media properties, including sports media and entertainment, television and radio broadcasting, specialty channels, multi-platform shopping, and digital media. |
Rogers Communications Inc. | 4 |
First Quarter 2024 | ||||||
Three months ended March 31 | |||||||||||
(In millions of dollars, except margins and per share amounts) | 2024 | 2023 | % Chg | ||||||||
Revenue | |||||||||||
Wireless | 2,528 | 2,346 | 8 | ||||||||
Cable | 1,959 | 1,017 | 93 | ||||||||
Media | 479 | 505 | (5) | ||||||||
Corporate items and intercompany eliminations | (65) | (33) | 97 | ||||||||
Revenue | 4,901 | 3,835 | 28 | ||||||||
Total service revenue 1 |
4,357 | 3,314 | 31 | ||||||||
Adjusted EBITDA | |||||||||||
Wireless | 1,284 | 1,179 | 9 | ||||||||
Cable | 1,100 | 557 | 97 | ||||||||
Media | (103) | (38) | 171 | ||||||||
Corporate items and intercompany eliminations | (67) | (47) | 43 | ||||||||
Adjusted EBITDA |
2,214 | 1,651 | 34 | ||||||||
Adjusted EBITDA margin 2 |
45.2 | % | 43.1 | % | 2.1 | pts | |||||
Net income | 256 | 511 | (50) | ||||||||
Basic earnings per share | $0.48 | $1.01 | (52) | ||||||||
Diluted earnings per share | $0.46 | $1.00 | (54) | ||||||||
Adjusted net income 2 |
540 | 553 | (2) | ||||||||
Adjusted basic earnings per share 2 |
$1.02 | $1.10 | (7) | ||||||||
Adjusted diluted earnings per share |
$0.99 | $1.09 | (9) | ||||||||
Capital expenditures | 1,058 | 892 | 19 | ||||||||
Cash provided by operating activities | 1,180 | 453 | 160 | ||||||||
Free cash flow | 586 | 370 | 58 |
Rogers Communications Inc. | 5 |
First Quarter 2024 | ||||||
Three months ended March 31 | |||||||||||
(In millions of dollars, except margins) | 2024 | 2023 | % Chg | ||||||||
Revenue | |||||||||||
Service revenue | 1,996 | 1,836 | 9 | ||||||||
Equipment revenue | 532 | 510 | 4 | ||||||||
Revenue | 2,528 | 2,346 | 8 | ||||||||
Operating costs |
|||||||||||
Cost of equipment | 539 | 508 | 6 | ||||||||
Other operating costs |
705 | 659 | 7 | ||||||||
Operating costs |
1,244 | 1,167 | 7 | ||||||||
Adjusted EBITDA | 1,284 | 1,179 | 9 | ||||||||
Adjusted EBITDA margin 1 |
64.3 | % | 64.2 | % | 0.1 | pts | |||||
Capital expenditures | 404 | 452 | (11) |
Three months ended March 31 | |||||||||||
(In thousands, except churn and mobile phone ARPU) | 2024 | 2023 | Chg | ||||||||
Postpaid mobile phone 2 |
|||||||||||
Gross additions | 443 | 318 | 125 | ||||||||
Net additions | 98 | 95 | 3 | ||||||||
Total postpaid mobile phone subscribers 3 |
10,486 | 9,487 | 999 | ||||||||
Churn (monthly) | 1.10 | % | 0.79 | % | 0.31 | pts | |||||
Prepaid mobile phone 4 |
|||||||||||
Gross additions | 84 | 217 | (133) | ||||||||
Net losses | (37) | (8) | (29) | ||||||||
Total prepaid mobile phone subscribers 3 |
1,018 | 1,247 | (229) | ||||||||
Churn (monthly) | 3.90 | % | 5.96 | % | (2.06 | pts) | |||||
Mobile phone ARPU (monthly) 5 |
$58.06 | $57.26 | $0.80 | ||||||||
Rogers Communications Inc. | 6 |
First Quarter 2024 | ||||||
Rogers Communications Inc. | 7 |
First Quarter 2024 | ||||||
Three months ended March 31 | |||||||||||
(In millions of dollars, except margins) | 2024 | 2023 | % Chg | ||||||||
Revenue | |||||||||||
Service revenue | 1,947 | 1,006 | 94 | ||||||||
Equipment revenue | 12 | 11 | 9 | ||||||||
Revenue | 1,959 | 1,017 | 93 | ||||||||
Operating costs |
859 | 460 | 87 | ||||||||
Adjusted EBITDA | 1,100 | 557 | 97 | ||||||||
Adjusted EBITDA margin | 56.2 | % | 54.8 | % | 1.4 | pts | |||||
Capital expenditures | 480 | 319 | 50 |
Three months ended March 31 | |||||||||||
(In thousands, except ARPA and penetration) | 2024 | 2023 | Chg | ||||||||
Homes passed 2 |
9,992 | 4,829 | 5,163 | ||||||||
Customer relationships | |||||||||||
Net additions | 7 | 1 | 6 | ||||||||
Total customer relationships 2 |
4,643 | 2,591 | 2,052 | ||||||||
ARPA (monthly) 3 |
$140.10 | $129.58 | $10.52 | ||||||||
Penetration 2 |
46.5 | % | 53.7 | % | (7.2 | pts) | |||||
Retail Internet | |||||||||||
Net additions | 26 | 14 | 12 | ||||||||
Total retail Internet subscribers 2 |
4,188 | 2,298 | 1,890 | ||||||||
Video | |||||||||||
Net losses | (27) | (8) | (19) | ||||||||
Total Video subscribers 2 |
2,724 | 1,517 | 1,207 | ||||||||
Smart Home Monitoring | |||||||||||
Net losses | (1) | (5) | 4 | ||||||||
Total Smart Home Monitoring subscribers 2 |
88 | 96 | (8) | ||||||||
Home Phone | |||||||||||
Net losses | (35) | (13) | (22) | ||||||||
Total Home Phone subscribers 2 |
1,594 | 823 | 771 |
Rogers Communications Inc. | 8 |
First Quarter 2024 | ||||||
Rogers Communications Inc. | 9 |
First Quarter 2024 | ||||||
Three months ended March 31 | |||||||||||
(In millions of dollars, except margins) | 2024 | 2023 | % Chg | ||||||||
Revenue | 479 | 505 | (5) | ||||||||
Operating costs |
582 | 543 | 7 | ||||||||
Adjusted EBITDA | (103) | (38) | 171 | ||||||||
Adjusted EBITDA margin | (21.5) | % | (7.5) | % | (14.0 | pts) | |||||
Capital expenditures | 120 | 61 | 97 |
Rogers Communications Inc. | 10 |
First Quarter 2024 | ||||||
Three months ended March 31 | |||||||||||
(In millions of dollars, except capital intensity) | 2024 | 2023 | % Chg | ||||||||
Wireless | 404 | 452 | (11) | ||||||||
Cable | 480 | 319 | 50 | ||||||||
Media | 120 | 61 | 97 | ||||||||
Corporate | 54 | 60 | (10) | ||||||||
Capital expenditures 1 |
1,058 | 892 | 19 | ||||||||
Capital intensity 2 |
21.6 | % | 23.3 | % | (1.7 | pts) |
Rogers Communications Inc. | 11 |
First Quarter 2024 | ||||||
Three months ended March 31 | |||||||||||
(In millions of dollars) | 2024 | 2023 | % Chg | ||||||||
Adjusted EBITDA | 2,214 | 1,651 | 34 | ||||||||
Deduct (add): | |||||||||||
Depreciation and amortization | 1,149 | 631 | 82 | ||||||||
Restructuring, acquisition and other | 142 | 55 | 158 | ||||||||
Finance costs | 580 | 296 | 96 | ||||||||
Other expense (income) | 8 | (27) | n/m | ||||||||
Income tax expense | 79 | 185 | (57) | ||||||||
Net income | 256 | 511 | (50) |
Three months ended March 31 | |||||||||||
(In millions of dollars) | 2024 | 2023 | % Chg | ||||||||
Depreciation of property, plant and equipment | 906 | 557 | 63 | ||||||||
Depreciation of right-of-use assets | 110 | 68 | 62 | ||||||||
Amortization | 133 | 6 | n/m | ||||||||
Total depreciation and amortization | 1,149 | 631 | 82 | ||||||||
Three months ended March 31 | ||||||||
(In millions of dollars) | 2024 | 2023 | ||||||
Restructuring and other | 112 | 22 | ||||||
Shaw Transaction-related costs | 30 | 33 | ||||||
Total restructuring, acquisition and other | 142 | 55 |
Rogers Communications Inc. | 12 |
First Quarter 2024 | ||||||
Three months ended March 31 | |||||||||||
(In millions of dollars) | 2024 | 2023 | % Chg | ||||||||
Total interest on borrowings 1 |
508 | 393 | 29 | ||||||||
Interest earned on restricted cash and cash equivalents | — | (146) | (100) | ||||||||
Interest on borrowings, net | 508 | 247 | 106 | ||||||||
Interest on lease liabilities | 35 | 23 | 52 | ||||||||
Interest on post-employment benefits |
(2) | (2) | — | ||||||||
Loss on foreign exchange | 109 | 14 | n/m | ||||||||
Change in fair value of derivative instruments | (98) | (11) | n/m | ||||||||
Capitalized interest | (12) | (8) | 50 | ||||||||
Deferred transaction costs and other | 40 | 33 | 21 | ||||||||
Total finance costs | 580 | 296 | 96 |
Three months ended March 31 | ||||||||
(In millions of dollars, except tax rates) | 2024 | 2023 | ||||||
Statutory income tax rate | 26.2 | % | 26.5 | % | ||||
Income before income tax expense | 335 | 696 | ||||||
Computed income tax expense | 88 | 184 | ||||||
Increase (decrease) in income tax expense resulting from: | ||||||||
Non-(taxable) deductible stock-based compensation | (6) | 6 | ||||||
Non-taxable portion of equity income | — | (4) | ||||||
Non-taxable income from security investments | — | (3) | ||||||
Other items | (3) | 2 | ||||||
Total income tax expense | 79 | 185 | ||||||
Effective income tax rate | 23.6 | % | 26.6 | % | ||||
Cash income taxes paid | 74 | 150 |
Rogers Communications Inc. | 13 |
First Quarter 2024 | ||||||
Three months ended March 31 | |||||||||||
(In millions of dollars, except per share amounts) | 2024 | 2023 | % Chg | ||||||||
Net income | 256 | 511 | (50) | ||||||||
Basic earnings per share | $0.48 | $1.01 | (52) | ||||||||
Diluted earnings per share | $0.46 | $1.00 | (54) |
Three months ended March 31 | |||||||||||
(In millions of dollars, except per share amounts) | 2024 | 2023 | % Chg | ||||||||
Adjusted EBITDA | 2,214 | 1,651 | 34 | ||||||||
Deduct: | |||||||||||
Depreciation and amortization 1 |
907 | 631 | 44 | ||||||||
Finance costs | 580 | 296 | 96 | ||||||||
Other income (expense) | 8 | (27) | n/m | ||||||||
Income tax expense 2 |
179 | 198 | (10) | ||||||||
Adjusted net income 1 |
540 | 553 | (2) | ||||||||
Adjusted basic earnings per share | $1.02 | $1.10 | (7) | ||||||||
Adjusted diluted earnings per share | $0.99 | $1.09 | (9) |
Rogers Communications Inc. | 14 |
First Quarter 2024 | ||||||
Three months ended March 31 | ||||||||
(In millions of dollars) | 2024 | 2023 | ||||||
Net income | 256 | 511 | ||||||
Add: | ||||||||
Income tax expense | 79 | 185 | ||||||
Finance costs | 580 | 296 | ||||||
Depreciation and amortization | 1,149 | 631 | ||||||
EBITDA | 2,064 | 1,623 | ||||||
Add (deduct): | ||||||||
Other expense (income) | 8 | (27) | ||||||
Restructuring, acquisition and other | 142 | 55 | ||||||
Adjusted EBITDA | 2,214 | 1,651 |
As at December 31 | |||||
(In millions of dollars) | 2023 | ||||
Trailing 12-month adjusted EBITDA - 12 months ended December 31, 2023 |
8,581 | ||||
Add (deduct): | |||||
Acquired Shaw business adjusted EBITDA - January 2023 to March 2023 | 514 | ||||
Pro forma trailing 12-month adjusted EBITDA |
9,095 |
Three months ended March 31 | ||||||||
(In millions of dollars) | 2024 | 2023 | ||||||
Net income |
256 | 511 | ||||||
Add (deduct): | ||||||||
Restructuring, acquisition and other | 142 | 55 | ||||||
Depreciation and amortization on fair value increment of Shaw Transaction-related assets | 242 | — | ||||||
Income tax impact of above items | (100) | (13) | ||||||
Adjusted net income | 540 | 553 |
Rogers Communications Inc. | 15 |
First Quarter 2024 | ||||||
Three months ended March 31 | ||||||||
(In millions of dollars) | 2024 | 2023 | ||||||
Cash provided by operating activities | 1,180 | 453 | ||||||
Add (deduct): | ||||||||
Capital expenditures | (1,058) | (892) | ||||||
Interest on borrowings, net and capitalized interest | (496) | (239) | ||||||
Interest paid, net | 555 | 323 | ||||||
Restructuring, acquisition and other | 142 | 55 | ||||||
Program rights amortization | (16) | (18) | ||||||
Change in net operating assets and liabilities | 289 | 704 | ||||||
Other adjustments 1 |
(10) | (16) | ||||||
Free cash flow | 586 | 370 |
Rogers Communications Inc. | 16 |
First Quarter 2024 | ||||||
Three months ended March 31 | ||||||||
2024 | 2023 | |||||||
Revenue | 4,901 | 3,835 | ||||||
Operating expenses: | ||||||||
Operating costs | 2,687 | 2,184 | ||||||
Depreciation and amortization | 1,149 | 631 | ||||||
Restructuring, acquisition and other | 142 | 55 | ||||||
Finance costs | 580 | 296 | ||||||
Other expense (income) | 8 | (27) | ||||||
Income before income tax expense | 335 | 696 | ||||||
Income tax expense | 79 | 185 | ||||||
Net income for the period | 256 | 511 | ||||||
Earnings per share: |
||||||||
Basic | $0.48 | $1.01 | ||||||
Diluted | $0.46 | $1.00 |
Rogers Communications Inc. | 17 |
First Quarter 2024 | ||||||
As at March 31 |
As at December 31 |
|||||||
2024 | 2023 | |||||||
Assets | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | 764 | 800 | ||||||
Accounts receivable | 4,810 | 4,996 | ||||||
Inventories | 506 | 456 | ||||||
Current portion of contract assets | 170 | 163 | ||||||
Other current assets | 1,121 | 1,202 | ||||||
Current portion of derivative instruments | 99 | 80 | ||||||
Assets held for sale | 137 | 137 | ||||||
Total current assets | 7,607 | 7,834 | ||||||
Property, plant and equipment | 24,530 | 24,332 | ||||||
Intangible assets | 17,768 | 17,896 | ||||||
Investments | 603 | 598 | ||||||
Derivative instruments | 794 | 571 | ||||||
Financing receivables | 1,075 | 1,101 | ||||||
Other long-term assets | 759 | 670 | ||||||
Goodwill | 16,280 | 16,280 | ||||||
Total assets | 69,416 | 69,282 | ||||||
Liabilities and shareholders' equity | ||||||||
Current liabilities: | ||||||||
Short-term borrowings | 3,066 | 1,750 | ||||||
Accounts payable and accrued liabilities | 3,780 | 4,221 | ||||||
Other current liabilities | 351 | 434 | ||||||
Contract liabilities | 845 | 773 | ||||||
Current portion of long-term debt | 1,355 | 1,100 | ||||||
Current portion of lease liabilities | 531 | 504 | ||||||
Total current liabilities | 9,928 | 8,782 | ||||||
Provisions | 62 | 54 | ||||||
Long-term debt | 38,965 | 39,755 | ||||||
Lease liabilities | 2,136 | 2,089 | ||||||
Other long-term liabilities | 1,378 | 1,783 | ||||||
Deferred tax liabilities | 6,338 | 6,379 | ||||||
Total liabilities | 58,807 | 58,842 | ||||||
Shareholders' equity | 10,609 | 10,440 | ||||||
Total liabilities and shareholders' equity | 69,416 | 69,282 | ||||||
Rogers Communications Inc. | 18 |
First Quarter 2024 | ||||||
Three months ended March 31 | ||||||||
2024 | 2023 | |||||||
Operating activities: | ||||||||
Net income for the period |
256 | 511 | ||||||
Adjustments to reconcile net income to cash provided by operating activities: |
||||||||
Depreciation and amortization | 1,149 | 631 | ||||||
Program rights amortization | 16 | 18 | ||||||
Finance costs | 580 | 296 | ||||||
Income tax expense | 79 | 185 | ||||||
Post-employment benefits contributions, net of expense | 15 | (2) | ||||||
Income from associates and joint ventures | (1) | (14) | ||||||
Other | 4 | 5 | ||||||
Cash provided by operating activities before changes in net operating assets and liabilities, income taxes paid, and interest paid | 2,098 | 1,630 | ||||||
Change in net operating assets and liabilities | (289) | (704) | ||||||
Income taxes paid | (74) | (150) | ||||||
Interest paid | (555) | (323) | ||||||
Cash provided by operating activities | 1,180 | 453 | ||||||
Investing activities: | ||||||||
Capital expenditures | (1,058) | (892) | ||||||
Additions to program rights | (13) | (25) | ||||||
Changes in non-cash working capital related to capital expenditures and intangible assets | 87 | (38) | ||||||
Acquisitions and other strategic transactions, net of cash acquired | (95) | — | ||||||
Other | 13 | 9 | ||||||
Cash used in investing activities | (1,066) | (946) | ||||||
Financing activities: | ||||||||
Net proceeds received from short-term borrowings | 1,304 | 1,342 | ||||||
Net repayment of long-term debt | (1,108) | (388) | ||||||
Net (payments) proceeds on settlement of debt derivatives and forward contracts | (2) | 227 | ||||||
Transaction costs incurred | (42) | (264) | ||||||
Principal payments of lease liabilities | (112) | (81) | ||||||
Dividends paid | (190) | (253) | ||||||
Cash (used in) provided by financing activities | (150) | 583 | ||||||
Change in cash and cash equivalents and restricted cash and cash equivalents | (36) | 90 | ||||||
Cash and cash equivalents and restricted cash and cash equivalents, beginning of period | 800 | 13,300 | ||||||
Cash and cash equivalents and restricted cash and cash equivalents, end of period | 764 | 13,390 | ||||||
Cash and cash equivalents | 764 | 553 | ||||||
Restricted cash and cash equivalents | — | 12,837 | ||||||
Cash and cash equivalents and restricted cash and cash equivalents, end of period | 764 | 13,390 |
Rogers Communications Inc. | 19 |
First Quarter 2024 | ||||||
Rogers Communications Inc. | 20 |
First Quarter 2024 | ||||||
Investment community contact | Media contact | ||||
Paul Carpino | Sarah Schmidt | ||||
647.435.6470 | 647.643.6397 | ||||
paul.carpino@rci.rogers.com | sarah.schmidt@rci.rogers.com |
Rogers Communications Inc. | 21 |
First Quarter 2024 | ||||||