株探米国株
英語
エドガーで原本を確認する
6-K 1 rci-03312024x6k.htm 6-K Document

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
 ________________________________________________

FORM 6-K
 ________________________________________________
Report of Foreign Private Issuer
Pursuant to Rule 13a-16 or 15d-16
under the Securities Exchange Act of 1934
 ________________________________________________
For the month of April, 2024
Commission File Number 001-10805
 ________________________________________________
ROGERS COMMUNICATIONS INC.
(Translation of registrant’s name into English)
 ________________________________________________
333 Bloor Street East
10th Floor
Toronto, Ontario M4W 1G9
Canada
(Address of principal executive offices)
________________________________________________
 
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F:
Form 20-F  o             Form 40-F  þ


Signatures
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
 
ROGERS COMMUNICATIONS INC.
By:   /s/ Glenn Brandt
  Name: Glenn Brandt
  Title: Chief Financial Officer
Date: April 24, 2024



Exhibit Index
 
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


EX-99.1 2 rci-03312024xexhibit991.htm EX-99.1 Document

MANAGEMENT'S DISCUSSION AND ANALYSIS
Exhibit 99.1

This Management's Discussion and Analysis (MD&A) contains important information about our business and our performance for the three months ended March 31, 2024, as well as forward-looking information (see "About Forward-Looking Information") about future periods. This MD&A should be read in conjunction with our First Quarter 2024 Interim Condensed Consolidated Financial Statements (First Quarter 2024 Interim Financial Statements) and notes thereto, which have been prepared in accordance with International Accounting Standard 34, Interim Financial Reporting, as issued by the International Accounting Standards Board (IASB); our 2023 Annual MD&A; our 2023 Annual Audited Consolidated Financial Statements and notes thereto, which have been prepared in accordance with International Financial Reporting Standards (IFRS) as issued by the IASB; and our other recent filings with Canadian and US securities regulatory authorities, including our Annual Information Form, which are available on SEDAR+ at sedarplus.ca or EDGAR at sec.gov, respectively.

For more information about Rogers, including product and service offerings, competitive market and industry trends, our overarching strategy, key performance drivers, and objectives, see "Understanding Our Business", "Our Strategy, Key Performance Drivers, and Strategic Highlights", and "Capability to Deliver Results" in our 2023 Annual MD&A. References in this MD&A to the Shaw Transaction are to our acquisition of Shaw Communications Inc. (Shaw) on April 3, 2023. For additional details regarding the Shaw Transaction, see "Shaw Transaction" in our 2023 Annual MD&A and our 2023 Annual Audited Consolidated Financial Statements.

We, us, our, Rogers, Rogers Communications, and the Company refer to Rogers Communications Inc. and its subsidiaries. RCI refers to the legal entity Rogers Communications Inc., not including its subsidiaries. Rogers also holds interests in various investments and ventures.

All dollar amounts in this MD&A are in Canadian dollars unless otherwise stated and are unaudited. All percentage changes are calculated using the rounded numbers as they appear in the tables. This MD&A is current as at April 23, 2024 and was approved by RCI's Board of Directors (the Board) on that date.

We are publicly traded on the Toronto Stock Exchange (TSX: RCI.A and RCI.B) and on the New York Stock Exchange (NYSE: RCI).

In this MD&A, this quarter, the quarter, or first quarter refer to the three months ended March 31, 2024, unless the context indicates otherwise. All results commentary is compared to the equivalent period in 2023 or as at December 31, 2023, as applicable, unless otherwise indicated.

Trademarks in this MD&A are owned or used under licence by Rogers Communications Inc. or an affiliate. This MD&A may also include trademarks of other parties. The trademarks referred to in this MD&A may be listed without the ™ symbols. ©2024 Rogers Communications

Reportable segments
We report our results of operations in three reportable segments. Each segment and the nature of its business is as follows:
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.

Wireless and Cable are operated by our wholly owned subsidiary, Rogers Communications Canada Inc. (RCCI), and certain other wholly owned subsidiaries. Media is operated by our wholly owned subsidiary, Rogers Media Inc., and its subsidiaries.

Rogers Communications Inc.
1
First Quarter 2024


Where to find it
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
Overview of Financial Position
Financial Condition
Financial Risk Management

Strategic Highlights

The five objectives set out below guide our work and decision-making as we further improve our operational execution and make well-timed investments to grow our core businesses and deliver increased shareholder value. Below are some highlights for the quarter.

Build the biggest and best networks in the country
•Expanded our cable network to approximately 50,000 new homes passed.
•Expanded Canada's largest and most reliable 5G network to over 40 new communities.
•Completed Canada's first national live trial of 5G network slicing.

Deliver easy to use, reliable products and services
•Launched Rogers 5G Home Internet across our wireless network coverage area.
•Launched our Ignite Self Protect home security solution in Western Canada.
•Automated over 84% of Rogers Business wireless activations.

Be the first choice for Canadians
•Led the industry with 98,000 Wireless postpaid mobile phone net additions.
•Broadcast Canada's first Law & Order original series and premiered at #1 in the country.
•Sportsnet was the most-watched specialty channel in Canada.

Be a strong national company investing in Canada
•Advanced our Shaw Transaction commitments with network investments in Western Canada and growth in our Connected for Success program.
•Launched our official telecommunications partnership with the Professional Women's Hockey League.
•Improved wireless coverage on new sections of Highway 16 in British Columbia.

Be the growth leader in our industry
•Grew total service revenue by 31% and adjusted EBITDA by 34%.
•Reported industry-leading growth in our Wireless and Cable operations.
•Completed $1 billion of Shaw Transaction synergy targets one year ahead of schedule.

Quarterly Financial Highlights

Revenue
Total revenue and total service revenue increased by 28% and 31%, respectively, this quarter, driven by revenue growth in our Cable and Wireless businesses.

Wireless service revenue increased by 9% this quarter, primarily as a result of the cumulative impact of growth in our mobile phone subscriber base and revenue from Shaw Mobile subscribers acquired through the Shaw Transaction. Wireless equipment revenue increased by 4%, primarily as a result of a continued shift in the product mix towards higher-value devices.

Cable service revenue increased by 94% this quarter as a result of the Shaw Transaction.

Media revenue decreased by 5% this quarter primarily as a result of lower subscriber revenue, including due to a negotiation of certain content rates last year, and lower Today's Shopping Choice revenue, partially offset by higher advertising revenue.
Rogers Communications Inc.
2
First Quarter 2024


Adjusted EBITDA and margins
Consolidated adjusted EBITDA increased 34% this quarter and our adjusted EBITDA margin increased by 210 basis points, as a result of improving synergies and efficiencies.

Wireless adjusted EBITDA increased by 9%, primarily due to the flow-through impact of higher revenue as discussed above. This gave rise to an adjusted EBITDA margin of 64.3%.

Cable adjusted EBITDA increased by 97% due to the flow-through impact of higher revenue as discussed above and the achievement of cost synergies associated with integration activities. This gave rise to an adjusted EBITDA margin of 56.2%.

Media adjusted EBITDA decreased by $65 million, or 171%, this quarter primarily due to lower revenue as discussed above, higher programming and production costs as a result of the timing of broadcasts, and higher Toronto Blue Jays expenses, including player payroll, as a result of the timing of games played.

Net income and adjusted net income
Net income decreased by 50% and adjusted net income decreased by 2% this quarter, primarily as a result of higher depreciation and amortization associated with assets acquired through the Shaw Transaction and higher finance costs, partially offset by higher adjusted EBITDA. Net income was also impacted by higher restructuring, acquisition and other costs.

Cash flow and available liquidity
This quarter, we generated cash provided by operating activities of $1,180 million (2023 - $453 million); the increase is primarily a result of higher adjusted EBITDA, partially offset by higher interest paid. We also generated free cash flow1 of $586 million (2023 - $370 million), up 58% as a result of higher adjusted EBITDA, partially offset by higher interest on long-term debt and higher capital expenditures.

As at March 31, 2024, we had $4.6 billion of available liquidity1 (December 31, 2023 - $5.9 billion), consisting of $0.8 billion in cash and cash equivalents and $3.8 billion available under our bank credit and other facilities.

Our debt leverage ratio1 as at March 31, 2024 was 4.7 (December 31, 2023 - 5.0, or 4.7 on an as adjusted basis to include trailing 12-month adjusted EBITDA of a combined Rogers and Shaw as if the Shaw Transaction had closed on January 1, 2023). See "Financial Condition" for more information.

We also returned $265 million in dividends to shareholders this quarter and we declared a $0.50 per share dividend on April 23, 2024.

1    Free cash flow, available liquidity, and debt leverage ratio are capital management measures. Pro forma debt leverage ratio is a non-GAAP ratio. Pro forma trailing 12-month adjusted EBITDA is a non-GAAP financial measure and is a component of pro forma debt leverage ratio. See "Non-GAAP and Other Financial Measures" for more information about these measures. These are not standardized financial measures under IFRS and might not be comparable to similar financial measures disclosed by other companies. See "Financial Condition" for a reconciliation of available liquidity.
Rogers Communications Inc.
3
First Quarter 2024


Summary of Consolidated Financial Results
   Three months ended March 31
(In millions of dollars, except margins and per share amounts) 2024 2023 % Chg
 
Revenue
Wireless 2,528  2,346 
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 
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 
1    As defined. See "Key Performance Indicators".
2    Adjusted EBITDA is a total of segments measure. Adjusted EBITDA margin is a supplementary financial measure. Adjusted basic and adjusted diluted earnings per share are non-GAAP ratios. Adjusted net income is a non-GAAP financial measure and is a component of adjusted basic and adjusted diluted earnings per share. These are not standardized financial measures under IFRS and might not be comparable to similar financial measures disclosed by other companies. See "Non-GAAP and Other Financial Measures" for more information about these measures.

Rogers Communications Inc.
4
First Quarter 2024


Results of our Reportable Segments

WIRELESS

Wireless Financial Results
   Three months ended March 31
(In millions of dollars, except margins) 2024 2023 % Chg
Revenue
Service revenue 1,996  1,836 
Equipment revenue 532  510 
Revenue 2,528  2,346 
Operating costs
Cost of equipment 539  508 
Other operating costs
705  659 
Operating costs
1,244  1,167 
Adjusted EBITDA 1,284  1,179 
Adjusted EBITDA margin 1
64.3  % 64.2  % 0.1   pts
Capital expenditures 404  452  (11)
1    Calculated using service revenue.

Wireless Subscriber Results 1
   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 
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 
1    Subscriber counts and subscriber churn are key performance indicators. See "Key Performance Indicators".
2 Effective January 1, 2024, and on a prospective basis, we adjusted our postpaid mobile phone subscriber base to remove 110,000 Cityfone subscribers as we stopped selling new plans for this service as of that date. Given this, we believe this adjustment more meaningfully reflects the underlying organic subscriber performance of our postpaid mobile phone business.
3 As at end of period.
4 Effective January 1, 2024, and on a prospective basis we adjusted our prepaid mobile phone subscriber base to remove 56,000 Fido prepaid subscribers as we stopped selling new plans for this service as of that date. Given this, we believe this adjustment more meaningfully reflects the underlying organic subscriber performance of our prepaid mobile phone business.
5    Mobile phone ARPU is a supplementary financial measure. See "Non-GAAP and Other Financial Measures" for an explanation as to the composition of this measure.

Service revenue
The 9% increase in service revenue this quarter was primarily a result of:
•the cumulative impact of growth in our mobile phone subscriber base over the past year; and
•the impact of the Shaw Mobile subscribers acquired through the Shaw Transaction in April 2023.

The increase in mobile phone ARPU this quarter was primarily associated with the changes in subscribers.

The continued significant postpaid gross and net additions this quarter were a result of sales execution in a growing Canadian market.
Rogers Communications Inc.
5
First Quarter 2024


Equipment revenue
The 4% increase in equipment revenue this quarter was primarily as a result of:
•an increase in new subscribers purchasing devices; and
•a continued shift in the product mix towards higher-value devices; partially offset by
•lower device upgrades by existing customers.

Operating costs
Cost of equipment
The 6% increase in the cost of equipment this quarter was a result of the equipment revenue changes discussed above.

Other operating costs
The 7% increase in other operating costs this quarter was primarily a result of:
•higher costs associated with the increased revenue and subscriber additions including commissions and costs associated with our expanded network; and
•investments made in customer service.

Adjusted EBITDA
The 9% increase in adjusted EBITDA this quarter was a result of the revenue and expense changes discussed above.

Rogers Communications Inc.
6
First Quarter 2024


CABLE

Cable Financial Results
   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 
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 

Cable Subscriber Results 1
   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
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)
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 
1    Subscriber results are key performance indicators. See "Key Performance Indicators".
2    As at end of period.
3    ARPA is a supplementary financial measure. See "Non-GAAP and Other Financial Measures" for an explanation as to the composition of this measure.

Service revenue
The 94% increase in service revenue this quarter was a result of:
•revenue related to our acquisition of Shaw, which contributed approximately $1 billion for the quarter; partially offset by
•continued increased competitive promotional activity; and
•declines in our Home Phone, Smart Home Monitoring, and Satellite subscriber bases.

The higher ARPA this quarter was primarily a result of the acquisition of Shaw.


Rogers Communications Inc.
7
First Quarter 2024


Operating costs
The 87% increase in operating costs this quarter was primarily a result of:
•our acquisition of Shaw, partially offset by the realization of cost synergies associated with integration activities; and
•investments in customer service.

Adjusted EBITDA
The 97% increase in adjusted EBITDA this quarter was a result of the service revenue and expense changes discussed above.

Rogers Communications Inc.
8
First Quarter 2024


MEDIA

Media Financial Results
   Three months ended March 31
(In millions of dollars, except margins) 2024 2023 % Chg
Revenue 479  505  (5)
Operating costs
582  543 
Adjusted EBITDA (103) (38) 171 
Adjusted EBITDA margin (21.5) % (7.5) % (14.0   pts)
Capital expenditures 120  61  97 

Revenue
The 5% decrease in revenue this quarter was a result of:
•lower subscriber revenue due to the negotiation of certain content rates in the prior year; and
•lower Today's Shopping Choice revenue; partially offset by
•higher advertising revenue.

Operating costs
The 7% increase in operating costs this quarter was a result of:
•higher programming and production costs as a result of the timing of broadcasts; and
•higher Toronto Blue Jays expenses, including players payroll as a result of the timing of games played; partially offset by
•lower Today's Shopping Choice costs in line with lower revenue.

Adjusted EBITDA
The decrease in adjusted EBITDA this quarter was a result of the revenue and expense changes discussed above.

Rogers Communications Inc.
9
First Quarter 2024


CAPITAL EXPENDITURES
   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)
1    Includes additions to property, plant and equipment net of proceeds on disposition, but does not include expenditures for spectrum licences, additions to right-of-use assets, or assets acquired through business combinations.
2    Capital intensity is a supplementary financial measure. See "Non-GAAP and Other Financial Measures" for an explanation as to the composition of this measure.

One of our objectives is to build the biggest and best networks in the country. As we continually work towards this, we once again plan to spend more on our wireless and wireline networks this year than we have in the past several years. We continue to roll out our 5G network (the largest 5G network in Canada as at March 31, 2024) across the country, as we work toward our commitment to expand coverage across Western Canada. We also continue to invest in fibre deployments, including fibre-to-the-home (FTTH), in our cable network and we are expanding our network footprint to reach more homes and businesses, including in rural, remote, and Indigenous communities.

These investments will strengthen network resilience and stability and will help us bridge the digital divide by expanding our network further into rural and underserved areas through participation in various programs and projects.

Wireless
The decrease in capital expenditures in Wireless this quarter was due to the timing of investments. We continue to make investments in our network development and 5G deployment to expand our wireless network. The ongoing deployment of 3500 MHz spectrum continues to augment the capacity and resilience of our earlier 5G deployments in the 600 MHz spectrum band.

Cable
The increase in capital expenditures in Cable this quarter reflects our acquisition of Shaw and continued investments in our infrastructure, including additional fibre deployments to increase our FTTH distribution. These investments incorporate the latest technologies to help deliver more bandwidth and an enhanced customer experience as we progress in our connected home roadmap, including service footprint expansion and upgrades to our DOCSIS 3.1 platform to evolve to DOCSIS 4.0, offering increased network resilience, stability, and faster download speeds over time.

Media
The increase in capital expenditures in Media this quarter was primarily a result of higher Toronto Blue Jays stadium infrastructure-related expenditures associated with the second phase of the Rogers Centre modernization project.

Capital intensity
Capital intensity decreased in the quarter as the increase in capital expenditure investments, as noted above, was partially offset by higher revenue.

Rogers Communications Inc.
10
First Quarter 2024


Review of Consolidated Performance

This section discusses our consolidated net income and other income and expenses that do not form part of the segment discussions above.
   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) (27) n/m
Income tax expense 79  185  (57)
Net income 256  511  (50)
n/m - not meaningful

Depreciation and amortization
   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  n/m
Total depreciation and amortization 1,149  631  82 

Total depreciation and amortization increased this quarter, primarily as a result of the property, plant and equipment, right-of-use assets, and customer relationship intangible assets acquired through the Shaw Transaction.

Restructuring, acquisition and other
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 

The Shaw Transaction-related costs in 2023 and 2024 consisted of incremental costs supporting acquisition (in 2023) and integration activities (in 2023 and 2024) related to the Shaw Transaction.

The restructuring and other costs in 2023 and 2024 were primarily severance and other departure-related costs associated with the targeted restructuring of our employee base, which also included costs associated with a voluntary departure program in 2024. These costs also included costs related to real estate rationalization programs.

Rogers Communications Inc.
11
First Quarter 2024


Finance costs
   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 
1    Interest on borrowings includes interest on short-term borrowings and on long-term debt.

Interest on borrowings, net
The 106% increase in net interest on borrowings this quarter was primarily a result of:
•a reduction in interest earned on restricted cash and cash equivalents, as we used these funds to partially fund the Shaw Transaction on April 3, 2023;
•interest expense associated with senior notes issued in September 2023 and February 2024;
•interest expense associated with the borrowings under the term loan facility used to partially fund the Shaw Transaction; and
•interest expense associated with the long-term debt assumed through the Shaw Transaction; partially offset by
•the repayment at maturity of senior notes in March 2023, October 2023, November 2023, January 2024, and March 2024 at different underlying interest rates.

Income tax expense
   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)
Non-taxable portion of equity income —  (4)
Non-taxable income from security investments —  (3)
Other items (3)
Total income tax expense 79  185 
Effective income tax rate 23.6  % 26.6  %
Cash income taxes paid 74  150 

Cash income taxes paid decreased this quarter due to the timing of installment payments. The decrease in our statutory income tax rate this quarter was a result of a greater portion of our income being earned in provinces with lower income tax rates.

Rogers Communications Inc.
12
First Quarter 2024


Net income
   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)

Adjusted net income
We calculate adjusted net income from adjusted EBITDA as follows:
   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)
(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)
1    Our calculation of adjusted net income excludes depreciation and amortization on the fair value increment recognized on acquisition of Shaw Transaction-related property, plant and equipment and intangible assets. For purposes of calculating adjusted net income, we believe the magnitude of this depreciation and amortization, which is significantly affected by the size of the Shaw Transaction, affects comparability between periods and the additional expense recognized may have no correlation to our current and ongoing operating results. Depreciation and amortization excludes depreciation and amortization on Shaw Transaction-related property, plant and equipment and intangible assets for the three months ended March 31, 2024 of $242 million (2023 - nil). Adjusted net income includes depreciation and amortization on the acquired Shaw property, plant and equipment and intangible assets based on Shaw's historical cost and depreciation policies.
2 Income tax expense excludes recoveries of $100 million (2023 - recoveries of $13 million) for the three months ended March 31, 2024 related to the income tax impact for adjusted items.

Rogers Communications Inc.
13
First Quarter 2024


Managing our Liquidity and Financial Resources

Operating, investing, and financing activities
   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 
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 

Operating activities
This quarter, cash from operating activities increased primarily as a result of higher adjusted EBITDA and a lower net investment in net operating assets and liabilities, partially offset by higher interest paid.

Investing activities
Capital expenditures
During the quarter we incurred $1,058 million on capital expenditures before changes in non-cash working capital items. See "Capital Expenditures" for more information.

Acquisitions and other strategic transactions
This quarter, we paid the first installment of $95 million related to the acquisition of 3800 MHz spectrum licences.

Financing activities
During the quarter we received net amounts of $152 million (2023 - received $917 million) on our short-term borrowings, long-term debt, and related derivatives. See "Financial Risk Management" for more information on the cash flows relating to our derivative instruments.
Rogers Communications Inc.
14
First Quarter 2024


Short-term borrowings
Our short-term borrowings consist of amounts outstanding under our receivables securitization program, our US dollar-denominated commercial paper (US CP) program, and our non-revolving credit facilities. Below is a summary of our short-term borrowings as at March 31, 2024 and December 31, 2023.
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 

The tables below summarize the activity relating to our short-term borrowings for the three months ended March 31, 2024 and 2023.
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 
1 Borrowings under our non-revolving facility mature and are reissued regularly, such that until repaid, we maintain net outstanding borrowings equivalent to the then-current credit limit on the reissue dates.

Concurrent with our US CP issuances and US dollar-denominated borrowings under our credit facilities, we entered into debt derivatives to hedge the foreign currency risk associated with the principal and interest components of the borrowings. See "Financial Risk Management" for more information.

In March 2024, we borrowed US$185 million under our non-revolving facility maturing in March 2025. In April 2024, we borrowed an additional US$184 million under the facility. As a result, we have fully drawn on the facility.

Rogers Communications Inc.
15
First Quarter 2024


Long-term debt
Our long-term debt consists of amounts outstanding under our bank and letter of credit facilities and the senior notes, debentures, and subordinated notes we have issued. The tables below summarize the activity relating to our long-term debt for the three months ended March 31, 2024 and 2023.
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 April 2024, we amended our revolving credit facility to extend the maturity date of the $3 billion tranche to April 2029, from January 2028, and the $1 billion tranche to April 2027, from January 2026.

Issuance of senior notes and related debt derivatives
Below is a summary of the senior notes we issued during the three months ended March 31, 2024. We did not issue any senior notes during the three months ended March 31, 2023.
(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
1    Gross proceeds before transaction costs, discounts, and premiums.
2    Transaction costs, discounts, and premiums are included as deferred transaction costs and discounts in the carrying value of the long-term debt, and recognized in net income using the effective interest method.

In February 2024, we issued senior notes with an aggregate principal amount of US$2.5 billion, consisting of US$1.25 billion of 5.00% senior notes due 2029 and US$1.25 billion of 5.30% senior notes due 2034. Concurrent with the issuance, we entered into debt derivatives to convert all interest and principal payment obligations to Canadian dollars. As a result, we received net proceeds of US$2.46 billion ($3.32 billion). We used the proceeds
Rogers Communications Inc.
16
First Quarter 2024


from this issuance to repay $3.4 billion of our term loan facility such that only $1 billion remains outstanding under the April 2026 tranche.

Repayment of senior notes and related derivative settlements
In January 2024, we repaid the entire outstanding principal of our $500 million 4.35% senior notes at maturity. In March 2024, we repaid the entire outstanding principal of our $600 million 4.0% senior notes at maturity. There were no derivatives associated with these senior notes.

Dividends
Below is a summary of the dividends declared and paid on RCI's outstanding Class A Voting common shares (Class A Shares) and Class B Non-Voting common shares (Class B Non-Voting Shares) in 2024 and 2023. On April 23, 2024, the Board declared a dividend of $0.50 per Class A Share and Class B Non-Voting Share to be paid on July 5, 2024 to shareholders of record on June 10, 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 

Free cash flow
   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 
1    Includes additions to property, plant and equipment net of proceeds on disposition, but does not include expenditures for spectrum licences, additions to right-of-use assets, or assets acquired through business combinations.
2    Cash income taxes are net of refunds received.

The increase in free cash flow this quarter was primarily a result of higher adjusted EBITDA, partially offset by higher interest on borrowings and higher capital expenditures.

Rogers Communications Inc.
17
First Quarter 2024


Overview of Financial Position

Consolidated statements of financial position
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 
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 
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 
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 
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 
n/m
Total current liabilities 9,928  8,782  1,146  13   
Provisions 62  54  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$2.5 billion of senior notes in February 2024.
Lease liabilities 2,136  2,089  47 
Reflects liabilities related to new leases.
Other long-term liabilities 1,378  1,783  (405) (23)
Reflects the change in market values of debt derivatives as a result of the depreciation of the Cdn$ 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  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


Financial Condition

Available liquidity
Below is a summary of our available liquidity from our cash and cash equivalents, bank credit facilities, letter of credit facilities, and short-term borrowings as at March 31, 2024 and December 31, 2023.
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 
1 The US CP program amounts are gross of the discount on issuance.
2    The total liquidity sources under our bank credit facilities and receivables securitization represents the total credit limits per the relevant agreements. The amount drawn and letters of credit are currently outstanding under those agreements. The US CP program amount represents our currently outstanding US CP borrowings that are backstopped by our revolving credit facility.

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 
1    The US CP program amounts are gross of the discount on issuance.
2    The total liquidity sources under our bank credit facilities and receivables securitization represents the total credit limits per the relevant agreements. The amount drawn and letters of credit are currently outstanding under those agreements. The US CP program amount represents our currently outstanding US CP borrowings that are backstopped by our revolving credit facility.

Our Canada Infrastructure Bank credit agreement is not included in available liquidity as it can only be drawn upon for use in broadband projects under the Universal Broadband Fund, and therefore is not available for other general purposes.

Weighted average cost of borrowings
Our weighted average cost of all borrowings was 4.76% as at March 31, 2024 (December 31, 2023 - 4.85%) and our weighted average term to maturity was 10.5 years (December 31, 2023 - 10.4 years). These figures reflect the expected repayment of our subordinated notes on the five-year anniversary.

Rogers Communications Inc.
19
First Quarter 2024


Adjusted net debt and debt leverage ratio
We use adjusted net debt and debt leverage ratio to conduct valuation-related analysis and to make capital structure-related decisions.
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 
1    For the purposes of calculating adjusted net debt and debt leverage ratio, we believe adjusting 50% of the value of our subordinated notes is appropriate as this methodology factors in certain circumstances with respect to priority for payment and this approach is commonly used to evaluate debt leverage by rating agencies.
2    Adjusted net debt is a capital management measure. Pro forma trailing 12-month adjusted EBITDA is a non-GAAP financial measure and is a component of pro forma debt leverage ratio. These are not standardized financial measures under IFRS and might not be comparable to similar financial measures disclosed by other companies. See "Non-GAAP and Other Financial Measures" for more information about these measures.

In order to meet our stated objective of returning our debt leverage ratio to approximately 3.5 within 36 months of closing the Shaw Transaction, we intend to manage our debt leverage ratio through combined operational synergies, organic growth in adjusted EBITDA, and debt repayment, as applicable.

Credit ratings
Below is a summary of the credit ratings on RCI's outstanding senior and subordinated notes and debentures (long-term) and US CP (short-term) as at March 31, 2024.
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
1    We have not sought a rating from Fitch or DBRS Morningstar for our short-term obligations or from DBRS Morningstar for our subordinated debt.

In February 2024, S&P improved their outlook for our corporate credit issuer default rating and our senior unsecured debt rating to stable from negative. At the same time, S&P also improved their outlook for our subordinated debt rating to stable from negative.

Rogers Communications Inc.
20
First Quarter 2024


Outstanding common shares
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 
1    Holders of Class B Non-Voting Shares are entitled to receive notice of and to attend shareholder meetings; however, they are not entitled to vote at these meetings except as required by law or stipulated by stock exchanges. If an offer is made to purchase outstanding Class A Shares, there is no requirement under applicable law or our constating documents that an offer be made for the outstanding Class B Non-Voting Shares, and there is no other protection available to shareholders under our constating documents. If an offer is made to purchase both classes of shares, the offer for the Class A Shares may be made on different terms than the offer to the holders of Class B Non-Voting Shares.

On January 2, 2024, we issued 1.2 million Class B Non-Voting Shares as partial settlement of the dividend payable on that date under the terms of our dividend reinvestment plan (DRIP). On April 3, 2024, we issued 1.6 million Class B Non-Voting Shares as partial settlement of the dividend payable on that date under the terms of our DRIP.

Rogers Communications Inc.
21
First Quarter 2024


Financial Risk Management

This section should be read in conjunction with "Financial Risk Management" in our 2023 Annual MD&A. We use derivative instruments to manage financial risks related to our business activities. We only use derivatives to manage risk and not for speculative purposes. We also manage our exposure to both fixed and fluctuating interest rates and had fixed the interest rate on 90.5% of our outstanding debt, including short-term borrowings, as at March 31, 2024 (December 31, 2023 - 85.6%).

Debt derivatives
We use cross-currency interest rate exchange agreements, forward cross-currency interest rate exchange agreements, and foreign currency forward contracts (collectively, debt derivatives) to manage risks from fluctuations in foreign exchange rates and interest rates associated with our US dollar-denominated senior notes, debentures, subordinated notes, lease liabilities, credit facility borrowings, and US CP borrowings. We typically designate the debt derivatives related to our senior notes, debentures, subordinated notes, and lease liabilities as hedges for accounting purposes against the foreign exchange risk or interest rate risk associated with specific issued and forecast debt instruments. Debt derivatives related to our credit facility and US CP borrowings have not been designated as hedges for accounting purposes.

Credit facilities and US CP
Below is a summary of the debt derivatives we entered into and settled related to our credit facility borrowings and US CP program during the three months ended March 31, 2024 and 2023.
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)

As at March 31, 2024, we had US$924 million and US$306 million notional amount of debt derivatives outstanding relating to our credit facility borrowings and US CP program (December 31, 2023 - US$3,241 million and US$113 million), at an average rate of $1.358/US$ (December 31, 2023 - $1.352/US$) and $1.349/US$ (December 31, 2023 - $1.369/US$), respectively.

Senior notes
Below is a summary of the senior notes we issued for the three months ended March 31, 2024. We did not issue senior notes in the three months ended March 31, 2023.
(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$)
2024 issuances
February 9, 2024 1,250  2029 5.000  % 4.735  % 1,684 
February 9, 2024 1,250 2034 5.300  % 5.107  % 1,683 
1    Converting from a fixed US$ coupon rate to a weighted average Cdn$ fixed rate.

In February 2024, we issued senior notes with an aggregate principal amount of US$2.5 billion, consisting of US$1.25 billion of 5.00% senior notes due 2029 and US$1.25 billion of 5.30% senior notes due 2034. Concurrent with the issuance, we entered into debt derivatives to convert all interest and principal payment obligations to Canadian dollars. As a result, we received net proceeds of US$2.46 billion ($3.32 billion). We used the proceeds
Rogers Communications Inc.
22
First Quarter 2024


from this issuance to repay $3.4 billion of our term loan facility such that only $1 billion remains outstanding under the April 2026 tranche.

As at March 31, 2024, we had US$17,250 million (December 31, 2023 - US$14,750 million) in US dollar-denominated senior notes, debentures, and subordinated notes, of which all of the associated foreign exchange risk had been hedged using debt derivatives, at an average rate of $1.272/US$ (December 31, 2023 - $1.259/US$).

Lease liabilities
Below is a summary of the debt derivatives we entered into and settled related to our outstanding lease liabilities for the three months ended March 31, 2024 and 2023.
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 

As at March 31, 2024, we had US$386 million notional amount of debt derivatives outstanding relating to our outstanding lease liabilities (December 31, 2023 - US$357 million) with terms to maturity ranging from April 2024 to March 2027 (December 31, 2023 - January 2024 to December 2026) at an average rate of $1.334/US$ (December 31, 2023 - $1.329/US$).

See "Mark-to-market value" for more information about our debt derivatives.

Expenditure derivatives
We use foreign currency forward contracts (expenditure derivatives) to manage the foreign exchange risk in our operations, designating them as hedges for accounting purposes for certain of our forecast operational and capital expenditures.

Below is a summary of the expenditure derivatives we entered into and settled during the three months ended March 31, 2024 and 2023.
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 

As at March 31, 2024, we had US$1,455 million notional amount of expenditure derivatives outstanding (December 31, 2023 - US$1,650 million) with terms to maturity ranging from April 2024 to December 2025 (December 31, 2023 - January 2024 to December 2025) at an average rate of $1.324/US$ (December 31, 2023 - $1.325/US$).

See "Mark-to-market value" for more information about our expenditure derivatives.

Equity derivatives
We use total return swaps (equity derivatives) to hedge the market price change risk of the Class B Non-Voting Shares granted under our stock-based compensation programs. The equity derivatives have not been designated as hedges for accounting purposes.

As at March 31, 2024, we had equity derivatives outstanding for 6.0 million (December 31, 2023 - 6.0 million) Class B Non-Voting Shares with a weighted average price of $54.02 (December 31, 2023 - $54.02).

In April 2024, we executed extension agreements for our equity derivative contracts under substantially the same commitment terms and conditions with revised expiry dates to April 2025 (from April 2024) and the weighted average cost was adjusted to $53.27 per share.

See "Mark-to-market value" for more information about our equity derivatives.

Rogers Communications Inc.
23
First Quarter 2024


Cash settlements on debt derivatives and forward contracts
Below is a summary of the net (payments) proceeds on settlement of debt derivatives and forward contracts during the three months ended March 31, 2024 and 2023.
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 

Mark-to-market value
We record our derivatives using an estimated credit-adjusted, mark-to-market valuation, calculated in accordance with IFRS.
   As at March 31, 2024
(In millions of dollars, except exchange rates)
Notional
amount
(US$)
Exchange
rate
Notional
amount
(Cdn$)
Fair value 
(Cdn$) 
Debt derivatives accounted for as cash flow hedges:
As assets 7,680  1.2240  9,400  838 
As liabilities 9,956  1.3120  13,062  (648)
Debt derivatives not accounted for as hedges:
As assets 492  1.3480  663 
As liabilities 739  1.3612  1,006  (5)
Net mark-to-market debt derivative asset       187 
Expenditure derivatives accounted for as cash flow hedges:
As assets 1,455  1.3240  1,926  36 
Net mark-to-market expenditure derivative asset       36 
Equity derivatives not accounted for as hedges:
As assets —  —  166  17 
As liabilities —  —  158  (8)
Net mark-to-market equity derivative asset
Net mark-to-market asset       232 
  As at December 31, 2023
(In millions of dollars, except exchange rates)
Notional
amount
(US$)
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 
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


Commitments and Contractual Obligations

See our 2023 Annual MD&A for a summary of our obligations under firm contractual arrangements, including commitments for future payments under long-term debt arrangements and lease arrangements as at December 31, 2023. These are also discussed in notes 4, 19, and 30 of our 2023 Annual Audited Consolidated Financial Statements.

This quarter, we extended an agreement with a Cable service provider, resulting in an increase in our contractual commitments of approximately $1.8 billion over the next ten years compared to our disclosure as at December 31, 2023. We also paid $95 million this quarter relating to the 3800 MHz spectrum licences won at auction in late 2023. We expect to make the final payment of $380 million on May 29, 2024.

Except for the above and as otherwise disclosed in this MD&A, as at March 31, 2024, there have been no other material changes to our material contractual obligations, as identified in our 2023 Annual MD&A, since December 31, 2023.

Regulatory Developments

See "Regulation in our Industry" in our 2023 Annual MD&A for a discussion of the significant regulations that affected our operations as at March 5, 2024. There have been no significant regulatory developments since that date.

Updates to Risks and Uncertainties

See "Risk Management" and "Regulation in our Industry" in our 2023 Annual MD&A for a discussion of the principal risks and uncertainties that could have a material adverse effect on our business and financial results as at March 5, 2024, which should be reviewed in conjunction with this MD&A. There are no updates to those risks and uncertainties.

Material Accounting Policies and Estimates

See our 2023 Annual MD&A and our 2023 Annual Audited Consolidated Financial Statements and notes thereto for a discussion of the accounting policies and estimates that are critical to the understanding of our business operations and the results of our operations.

New accounting pronouncements adopted in 2024
We adopted the following accounting amendments that were effective for our interim and annual consolidated financial statements commencing January 1, 2024. The adoption of these standards have not had a material impact on our financial results.
•Amendments to IAS 1, Presentation of Financial Statements - Classification of Liabilities as Current or Non-current, clarifying the classification requirements in the standard for liabilities as current or non-current.
•Amendments to IFRS 16, Leases - Lease Liability in a Sale and Leaseback, clarifying subsequent measurement requirements for sale and leaseback transactions for seller-lessees.
•Amendments to IAS 1, Presentation of Financial Statements - Non-current Liabilities with Covenants, modifying the 2020 amendments to IAS 1 to further clarify the classification, presentation, and disclosure requirements in the standard for non-current liabilities with covenants.
•Amendments to IAS 7, Statement of Cash Flows and IFRS 7, Financial Instruments: Disclosures - Supplier Finance Arrangements, adding disclosure requirements that require entities to provide qualitative and quantitative information about supplier finance arrangements.

Recent accounting pronouncements not yet adopted
The IASB has issued the following new standard and amendments to an existing standard that will become effective on January 1, 2027:
•IFRS 18, Presentation and Disclosure in Financial Statements (replacing IAS 1, Presentation of Financial Statements), with an aim to improve how information is communicated in the financial statements, with a focus on information in the statement of income.

We are assessing the impacts IFRS 18 will have on our consolidated financial statements.

Rogers Communications Inc.
25
First Quarter 2024


Transactions with related parties
We have entered into business transactions with Dream Unlimited Corp. (Dream), which is controlled by our Director Michael J. Cooper. Dream is a real estate company that rents spaces in office and residential buildings. Total amounts paid to this related party were nominal for the three months ended March 31, 2024 and 2023.

We have also entered into certain transactions with our controlling shareholder and companies it controls. These transactions are subject to formal agreements approved by the Audit and Risk Committee. Total amounts paid to these related parties generally reflect the charges to Rogers for occasional business use of aircraft, net of other administrative services, and were less than $1 million for the three months ended March 31, 2024 and 2023.

On closing of the Shaw Transaction, we entered into an advisory agreement with Brad Shaw in accordance with the arrangement agreement, pursuant to which he will be paid $20 million for a two-year period following closing in exchange for performing certain services related to the transition and integration of Shaw, of which $3 million was recognized in net income and paid during the three months ended March 31, 2024. We have also entered into certain other transactions with the Shaw Family Group. Total amounts paid to the Shaw Family Group during the three months ended March 31, 2024 were under $1 million.

In addition, we assumed a liability through the Shaw Transaction related to a legacy pension arrangement with one of our directors whereby the director will be paid $1 million per month until March 2035, $3 million of which was paid during the three months ended March 31, 2024. The remaining liability of $96 million is included in "accounts payable and accrued liabilities" (for the amount to be paid within the next twelve months) or "other long-term liabilities".

We recognized these transactions at the amounts agreed to by the related parties, which were also approved by the Audit and Risk Committee. The amounts owing for these services were unsecured, interest-free, and generally due for payment in cash within one month of the date of the transaction.

Controls and procedures
In accordance with the provisions of National Instrument 52-109 - Certification of Disclosure in Issuers' Annual and Interim Filings, our Chief Executive Officer and Chief Financial Officer have limited the scope of their design of our disclosure controls and procedures and internal control over financial reporting to exclude the controls, policies, and procedures of Shaw, which we acquired on April 3, 2023. In our consolidated financial statements for the three months ended March 31, 2024, the acquired Shaw business contributed approximately $1.0 billion of consolidated revenue and net income of approximately $35 million. Additionally, as at March 31, 2024, the current assets and current liabilities of the acquired Shaw operations represented approximately 10% and 10% of consolidated current assets and current liabilities, respectively, and the non-current assets and non-current liabilities of the acquired Shaw operations represented approximately 20% and 15% of consolidated non-current assets and non-current liabilities, respectively. The design of the disclosure controls and procedures and internal control over financial reporting of the acquired Shaw operations will be completed for the second quarter of 2024.

There have been no changes in our internal controls over financial reporting this quarter that have materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting.

Seasonality
Our operating results generally vary from quarter to quarter as a result of changes in general economic conditions and seasonal fluctuations, among other things, in each of our reportable segments. This means our results in one quarter are not necessarily indicative of how we will perform in a future quarter. Wireless, Cable, and Media each have unique seasonal aspects to, and certain other historical trends in, their businesses. For specific discussions of the seasonal trends affecting our reportable segments, refer to our 2023 Annual MD&A.

Rogers Communications Inc.
26
First Quarter 2024


Key Performance Indicators

We measure the success of our strategy using a number of key performance indicators that are defined and discussed in our 2023 Annual MD&A and this MD&A. We believe these key performance indicators allow us to appropriately measure our performance against our operating strategy and against the results of our peers and competitors. The following key performance indicators, some of which are supplementary financial measures (see "Non-GAAP and Other Financial Measures"), are not measurements in accordance with IFRS. They include:
•subscriber counts;
•Wireless;
•Cable; and
•homes passed (Cable);
•Wireless subscriber churn (churn);
•Wireless mobile phone average revenue per user
(ARPU);
•Cable average revenue per account (ARPA);
•Cable customer relationships;
•Cable market penetration (penetration);
•capital intensity; and
•total service revenue.



Non-GAAP and Other Financial Measures

We use the following "non-GAAP financial measures" and other "specified financial measures" (each within the meaning of applicable Canadian securities law). These are reviewed regularly by management and the Board in assessing our performance and making decisions regarding the ongoing operations of our business and its ability to generate cash flows. Some or all of these measures may also be used by investors, lending institutions, and credit rating agencies as indicators of our operating performance, of our ability to incur and service debt, and as measurements to value companies in the telecommunications sector. These are not standardized measures under IFRS, so may not be reliable ways to compare us to other companies.
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.

Reconciliation of adjusted EBITDA
   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) (27)
Restructuring, acquisition and other 142  55 
Adjusted EBITDA 2,214  1,651 

Reconciliation of pro forma trailing 12-month adjusted EBITDA
   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


Reconciliation of adjusted net income
   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 

Reconciliation of free cash flow
   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 
1    Consists of post-employment benefit contributions, net of expense, cash flows relating to other operating activities, and other investment income from our financial statements.

Rogers Communications Inc.
29
First Quarter 2024


Other Information

Consolidated financial results - quarterly summary
Below is a summary of our consolidated results for the past eight quarters.
   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) 107  (38) 57  76 
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) (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 
1    As defined. See "Key Performance Indicators".

Rogers Communications Inc.
30
First Quarter 2024


Summary of financial information of long-term debt guarantor
Our outstanding senior notes and debentures, amounts drawn on our bank credit and letter of credit facilities, and derivatives are unsecured obligations of RCI, as obligor, and RCCI, as either co-obligor or guarantor, as applicable.

The selected unaudited consolidating summary financial information for RCI for the periods identified below, presented with a separate column for: (i) RCI, (ii) RCCI, (iii) our non-guarantor subsidiaries on a combined basis, (iv) consolidating adjustments, and (v) the total consolidated amounts, is set forth as follows:
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 
1For the purposes of this table, investments in subsidiary companies are accounted for by the equity method.
2Amounts recorded in current liabilities and non-current liabilities for RCCI do not include any obligations arising as a result of being a guarantor or co-obligor, as the case may be, under any of RCI's long-term debt.

Rogers Communications Inc.
31
First Quarter 2024


About Forward-Looking Information

This MD&A includes "forward-looking information" and "forward-looking statements" within the meaning of applicable securities laws (collectively, "forward-looking information"), and assumptions about, among other things, our business, operations, and financial performance and condition approved by our management on the date of this MD&A. This forward-looking information and these assumptions include, but are not limited to, statements about our objectives and strategies to achieve those objectives, and about our beliefs, plans, expectations, anticipations, estimates, or intentions.

Forward-looking information
•typically includes words like could, expect, may, anticipate, assume, believe, intend, estimate, plan, project, guidance, outlook, target, and similar expressions;
•includes conclusions, forecasts, and projections that are based on our current objectives and strategies and on estimates, expectations, assumptions, and other factors that we believe to have been reasonable at the time they were applied but may prove to be incorrect; and
•was approved by our management on the date of this MD&A.

Our forward-looking information includes forecasts and projections related to the following items, among others:
•revenue;
•total service revenue;
•adjusted EBITDA;
•capital expenditures;
•cash income tax payments;
•free cash flow;
•dividend payments;
•the growth of new products and services;
•expected growth in subscribers and the services to which they subscribe;
•the cost of acquiring and retaining subscribers and deployment of new services;
•continued cost reductions and efficiency improvements;
•our debt leverage ratio;
•the benefits expected to result from the Shaw Transaction, including corporate, operational, scale, and other synergies, and their anticipated timing; and
•all other statements that are not historical facts.

Our conclusions, forecasts, and projections are based on a number of estimates, expectations, assumptions, and other factors, including, among others:
•general economic and industry conditions, including the effects of inflation;
•currency exchange rates and interest rates;
•product pricing levels and competitive intensity;
•subscriber growth;
•pricing, usage, and churn rates;
•changes in government regulation;
•technology and network deployment;
•availability of devices;
•timing of new product launches;
•content and equipment costs;
•the integration of acquisitions; and
•industry structure and stability.

Except as otherwise indicated, this MD&A and our forward-looking information do not reflect the potential impact of any non-recurring or other special items or of any dispositions, monetizations, mergers, acquisitions, other business combinations, or other transactions that may be considered or announced or may occur after the date on which the statement containing the forward-looking information is made.

Risks and uncertainties
Actual events and results can be substantially different from what is expressed or implied by forward-looking information as a result of risks, uncertainties, and other factors, many of which are beyond our control, including, but not limited to:
•regulatory changes;
•technological changes;
•economic, geopolitical, and other conditions affecting commercial activity;
•unanticipated changes in content or equipment costs;
•changing conditions in the entertainment, information, and communications industries;
•sports-related work stoppages or cancellations and labour disputes;
•the integration of acquisitions;
•litigation and tax matters;
•the level of competitive intensity;
•the emergence of new opportunities;
•external threats, such as epidemics, pandemics, and other public health crises, natural disasters, the effects of climate change, or cyberattacks, among others;
•anticipated asset sales may not be achieved within the expected timeframes or at all for proceeds in the amount or type expected;
•new interpretations and new accounting standards from accounting standards bodies; and
•the other risks outlined in "Risks and Uncertainties Affecting our Business" in our 2023 Annual MD&A.
Rogers Communications Inc.
32
First Quarter 2024


These factors can also affect our objectives, strategies, and intentions. Many of these factors are beyond our control or our current expectations or knowledge. Should one or more of these risks, uncertainties, or other factors materialize, our objectives, strategies, or intentions change, or any other factors or assumptions underlying the forward-looking information prove incorrect, our actual results and our plans could vary significantly from what we currently foresee.

Accordingly, we warn investors to exercise caution when considering statements containing forward-looking information and caution them that it would be unreasonable to rely on such statements as creating legal rights regarding our future results or plans. We are under no obligation (and we expressly disclaim any such obligation) to update or alter any statements containing forward-looking information or the factors or assumptions underlying them, whether as a result of new information, future events, or otherwise, except as required by law. All of the forward-looking information in this MD&A is qualified by the cautionary statements herein.

Before making an investment decision
Before making any investment decisions and for a detailed discussion of the risks, uncertainties, and environment associated with our business, its operations, and its financial performance and condition, fully review the sections of this MD&A entitled "Updates to Risks and Uncertainties" and "Regulatory Developments" and fully review the sections in our 2023 Annual MD&A entitled "Regulation in our Industry" and "Risk Management", as well as our various other filings with Canadian and US securities regulators, which can be found at sedarplus.ca and sec.gov, respectively. Information on or connected to sedarplus.ca, sec.gov, our website, or any other website referenced in this document is not part of or incorporated into this MD&A.

# # #
Rogers Communications Inc.
33
First Quarter 2024
EX-99.2 3 rci-03312024xexhibit992.htm EX-99.2 Document

Exhibit 99.2
rogerslogohires1a.jpg




Rogers Communications Inc.



INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
Three months ended March 31, 2024 and 2023

















Rogers Communications Inc.
1
First Quarter 2024


Rogers Communications Inc.
Interim Condensed Consolidated Statements of Income
(In millions of Canadian dollars, except per share amounts, unaudited)
      Three months ended March 31
   Note 2024 2023
Revenue 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 (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
The accompanying notes are an integral part of the interim condensed consolidated financial statements.

Rogers Communications Inc.
2
First Quarter 2024


Rogers Communications Inc.
Interim Condensed Consolidated Statements of Comprehensive Income
(In millions of Canadian dollars, unaudited)
   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 (138)
Related income tax recovery 18 
Equity investments measured at FVTOCI (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
Other comprehensive income for the period 106 
Comprehensive income for the period 362  512 

The accompanying notes are an integral part of the interim condensed consolidated financial statements.
 
Rogers Communications Inc.
3
First Quarter 2024


Rogers Communications Inc.
Interim Condensed Consolidated Statements of Financial Position
(In millions of Canadian dollars, unaudited)
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 

The accompanying notes are an integral part of the interim condensed consolidated financial statements.

Rogers Communications Inc.
4
First Quarter 2024


Rogers Communications Inc.
Interim Condensed Consolidated Statements of Changes in Shareholders' Equity
(In millions of Canadian dollars, except number of shares, unaudited)
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 —  —  —  —  —  —  — 
Derivative instruments accounted for as hedges, net of tax —  —  —  —  —  —  97  —  97 
Share of equity-accounted investments, net of tax —  —  —  —  —  —  — 
Total other comprehensive income
—  —  —  —  —  97  106 
Comprehensive income for the period —  —  —  —  256  97  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) 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 —  —  —  —  —  —  — 
Total other comprehensive (loss) income —  —  —  —  —  (120) 119 
Comprehensive income for the period —  —  —  —  511  (120) 119  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 

The accompanying notes are an integral part of the interim condensed consolidated financial statements.

Rogers Communications Inc.
5
First Quarter 2024


Rogers Communications Inc.
Interim Condensed Consolidated Statements of Cash Flows
(In millions of Canadian dollars, unaudited)
      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 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
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 
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 

The accompanying notes are an integral part of the interim condensed consolidated financial statements.

Rogers Communications Inc.
6
First Quarter 2024



NOTE 1: NATURE OF THE BUSINESS

Rogers Communications Inc. is a diversified Canadian communications and media company. Substantially all of our operations and sales are in Canada. RCI is incorporated in Canada and its registered office is located at 333 Bloor Street East, Toronto, Ontario, M4W 1G9. RCI's shares are publicly traded on the Toronto Stock Exchange (TSX: RCI.A and RCI.B) and on the New York Stock Exchange (NYSE: RCI).

We, us, our, Rogers, Rogers Communications, and the Company refer to Rogers Communications Inc. and its subsidiaries. RCI refers to the legal entity Rogers Communications Inc., not including its subsidiaries. Rogers also holds interests in various investments and ventures.

We report our results of operations in three reportable segments. Each segment and the nature of its business is as follows:
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.

During the three months ended March 31, 2024, Wireless and Cable were operated by our wholly owned subsidiary, Rogers Communications Canada Inc. (RCCI), and certain other wholly owned subsidiaries. Media was operated by our wholly owned subsidiary, Rogers Media Inc., and its subsidiaries.

Our operating results are subject to seasonal fluctuations that materially impact quarter-to-quarter operating results and thus, one quarter's operating results are not necessarily indicative of a subsequent quarter's operating results. These typical fluctuations are described in note 1 to our annual audited consolidated financial statements for the year ended December 31, 2023 (2023 financial statements).

Statement of Compliance
We prepared our interim condensed consolidated financial statements for the three months ended March 31, 2024 (first quarter 2024 interim financial statements) in accordance with International Accounting Standard 34, Interim Financial Reporting, as issued by the International Accounting Standards Board (IASB), following the same accounting policies and methods of application as those disclosed in our 2023 financial statements with the exception of new accounting policies that were adopted on January 1, 2024 as described in note 2. These first quarter 2024 interim financial statements were approved by RCI's Board of Directors (the Board) on April 23, 2024.

NOTE 2: MATERIAL ACCOUNTING POLICIES

Basis of Presentation
The notes presented in these first quarter 2024 interim financial statements include only material transactions and changes occurring for the three months since our year-end of December 31, 2023 and do not include all disclosures required by International Financial Reporting Standards (IFRS) as issued by the IASB for annual financial statements. These first quarter 2024 interim financial statements should be read in conjunction with the 2023 financial statements.

All dollar amounts are in Canadian dollars unless otherwise stated.

New Accounting Pronouncements Adopted in 2024
We adopted the following accounting amendments that were effective for our interim and annual consolidated financial statements commencing January 1, 2024. The adoption of these standards have not had a material impact on our financial results.
•Amendments to IAS 1, Presentation of Financial Statements - Classification of Liabilities as Current or Non-current, clarifying the classification requirements in the standard for liabilities as current or non-current.
•Amendments to IFRS 16, Leases - Lease Liability in a Sale and Leaseback, clarifying subsequent measurement requirements for sale and leaseback transactions for seller-lessees.
Rogers Communications Inc.
7
First Quarter 2024


•Amendments to IAS 1, Presentation of Financial Statements - Non-current Liabilities with Covenants, modifying the 2020 amendments to IAS 1 to further clarify the classification, presentation, and disclosure requirements in the standard for non-current liabilities with covenants.
•Amendments to IAS 7, Statement of Cash Flows and IFRS 7, Financial Instruments: Disclosures - Supplier Finance Arrangements, adding disclosure requirements that require entities to provide qualitative and quantitative information about supplier finance arrangements.

Recent accounting pronouncements not yet adopted
The IASB has issued the following new standard and amendments to an existing standard that will become effective on January 1, 2027:
•IFRS 18, Presentation and Disclosure in Financial Statements (replacing IAS 1, Presentation of Financial Statements), with an aim to improve how information is communicated in the financial statements, with a focus on information in the statement of income.

We are assessing the impacts IFRS 18 will have on our consolidated financial statements.

NOTE 3: CAPITAL RISK MANAGEMENT

Key Metrics and Ratios
We monitor adjusted net debt, debt leverage ratio, free cash flow, and available liquidity to manage our capital structure and related risks. These are not standardized financial measures under IFRS and might not be comparable to similar capital management measures disclosed by other companies. A summary of our key metrics and ratios follows, along with a reconciliation between each of these measures and the items presented in the consolidated financial statements.

Adjusted net debt and debt leverage ratio
We monitor adjusted net debt and debt leverage ratio as part of the management of liquidity to sustain future development of our business, conduct valuation-related analyses, and make decisions about capital. In so doing, we typically aim to have an adjusted net debt and debt leverage ratio that allow us to maintain investment-grade credit ratings, which allows us the associated access to capital markets. Our debt leverage ratio can increase due to strategic, long-term investments (for example, to obtain new spectrum licences or to consummate an acquisition) and we work to lower the ratio over time. As a result of the acquisition of Shaw Communications Inc. (Shaw, and the Shaw Transaction) on April 3, 2023, our adjusted net debt increased due to the drawings on our $6 billion term loan facility, the debt assumed from Shaw, and the use of restricted cash, and our debt leverage ratio increased correspondingly. In order to meet our stated objective of returning our debt leverage ratio to approximately 3.5 within 36 months of closing the Shaw Transaction, we intend to manage our debt leverage ratio through combined operational synergies, organic growth in adjusted EBITDA, proceeds from asset sales, and debt repayment, as applicable. As at March 31, 2024 and December 31, 2023, we met our objectives for these metrics.
  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 
1    For the purposes of calculating adjusted net debt, we believe adjusting 50% of the value of our subordinated notes is appropriate as this methodology factors in certain circumstances with respect to priority for payment and this approach is commonly used to evaluate debt leverage by rating

Rogers Communications Inc.
8
First Quarter 2024


Free cash flow
We use free cash flow to understand how much cash we generate that is available to repay debt or reinvest in our business, which is an important indicator of our financial strength and performance.
   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 
1    Includes additions to property, plant and equipment net of proceeds on disposition, but does not include expenditures for spectrum licences, additions to right-of-use assets, or assets acquired through business combinations.
2    Cash income taxes are net of refunds received.

   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 
1    Other adjustments consists of post-employment benefit contributions, net of expense, cash flows relating to other operating activities, and other investment income from our financial statements.

Available liquidity
Available liquidity fluctuates based on business circumstances. We continually manage, and aim to have sufficient, available liquidity at all times to help protect our ability to meet all of our commitments (operationally and for maturing debt obligations), to execute our business plan (including to acquire spectrum licences or consummate acquisitions), to mitigate the risk of economic downturns, and for other unforeseen circumstances. As at March 31, 2024 and December 31, 2023, we had sufficient liquidity available to us to meet this objective.

Below is a summary of our total available liquidity from our cash and cash equivalents, bank credit facilities, letter of credit facilities, and short-term borrowings, including our receivables securitization program and our US dollar-denominated commercial paper (US CP) program.

Our Canada Infrastructure Bank credit agreement is not included in available liquidity as it can only be drawn upon for use in broadband projects under the Universal Broadband Fund, and therefore is not available for other general purposes.

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 
1    The US CP program amounts are gross of the discount on issuance.
2    The total liquidity sources under our bank credit facilities and receivables securitization represents the total credit limits per the relevant agreements. The amount drawn and letters of credit are currently outstanding under those agreements. The US CP program amount represents our currently outstanding US CP borrowings that are backstopped by our revolving credit facility.

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 
1    The US CP program amounts are gross of the discount on issuance.
2    The total liquidity sources under our bank credit facilities and receivables securitization represents the total credit limits per the relevant agreements. The amount drawn and letters of credit are currently outstanding under those agreements. The US CP program amount represents our currently outstanding US CP borrowings that are backstopped by our revolving credit facility.

NOTE 4: SEGMENTED INFORMATION

Our reportable segments are Wireless, Cable, and Media. All three segments operate substantially in Canada. Corporate items and eliminations include our interests in businesses that are not reportable operating segments, corporate administrative functions, and eliminations of inter-segment revenues and costs. We follow the same accounting policies for our segments as those described in note 2 of our 2023 financial statements. Segment results include items directly attributable to a segment as well as those that can be allocated on a reasonable basis. We account for transactions between reportable segments in the same way we account for transactions with external parties, however eliminate them on consolidation.

The Chief Executive Officer and Chief Financial Officer of RCI are, collectively, our chief operating decision maker and regularly review our operations and performance by segment. They review adjusted EBITDA as the key measure of profit for the purpose of assessing performance of each segment and to make decisions about the allocation of resources. Adjusted EBITDA is defined as income before depreciation and amortization; (gain) loss on disposition of property, plant and equipment; restructuring, acquisition and other; finance costs; other (income) expense; and income tax expense.

Rogers Communications Inc.
10
First Quarter 2024


Information by Segment
Three months ended March 31, 2024 Note Wireless Cable Media Corporate items and eliminations
Consolidated
totals
(In millions of dollars)
Revenue 2,528  1,959  479  (65) 4,901 
Operating costs 6 1,244  859  582  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        
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 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


NOTE 5: REVENUE
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 

NOTE 6: OPERATING COSTS
   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 

NOTE 7: RESTRUCTURING, ACQUISITION AND OTHER
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 

The Shaw Transaction-related costs in 2023 and 2024 consisted of incremental costs supporting acquisition (in 2023) and integration activities (in 2023 and 2024) related to the Shaw Transaction.

The restructuring and other costs in 2023 and 2024 were primarily severance and other departure-related costs associated with the targeted restructuring of our employee base, which also included costs associated with a voluntary departure program in 2024. These costs also included costs related to real estate rationalization programs.

Rogers Communications Inc.
12
First Quarter 2024


NOTE 8: FINANCE COSTS
   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 
1Interest on borrowings includes interest on short-term borrowings and on long-term debt.

NOTE 9: OTHER EXPENSE (INCOME)
   Three months ended March 31
(In millions of dollars) Note 2024 2023
Income from associates and joint ventures 13 (1) (14)
Other losses (income) (13)
Total other expense (income) (27)

NOTE 10: EARNINGS PER SHARE
   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
Weighted average number of shares outstanding - diluted 533  507 
Earnings per share:
Basic $0.48 $1.01
Diluted $0.46 $1.00

For the three months ended March 31, 2024 and 2023, accounting for outstanding share-based payments using the equity-settled method for stock-based compensation was determined to be more dilutive than using the cash-settled method. As a result, net income for the three months ended March 31, 2024 was reduced by $13 million (2023 - $2 million) in the diluted earnings per share calculation.

A total of 8,912,494 options were out of the money for the three months ended March 31, 2024 (2023 - 6,540,217). These options were excluded from the calculation of the effect of dilutive securities because they were anti-dilutive.

Rogers Communications Inc.
13
First Quarter 2024


NOTE 11: FINANCIAL INSTRUMENTS

Derivative Instruments
We use derivative instruments to manage financial risks related to our business activities. These include debt derivatives, interest rate derivatives, expenditure derivatives, and equity derivatives. We only use derivatives to manage risk and not for speculative purposes.

All of our currently outstanding debt derivatives related to our senior notes, senior debentures, subordinated notes, and lease liabilities, as well as our expenditure derivatives have been designated as hedges for accounting purposes.

Debt derivatives
We use cross-currency interest rate exchange agreements, forward cross-currency interest rate exchange agreements, and foreign currency forward contracts (collectively, debt derivatives) to manage risks from fluctuations in foreign exchange rates and interest rates associated with our US dollar-denominated senior notes, debentures, subordinated notes, lease liabilities, credit facility borrowings, and US CP borrowings (see note 15). We typically designate the debt derivatives related to our senior notes, debentures, subordinated notes, and lease liabilities as hedges for accounting purposes against the foreign exchange risk or interest rate risk associated with specific issued and forecast debt instruments. Debt derivatives related to our credit facility and US CP borrowings have not been designated as hedges for accounting purposes.

Below is a summary of the debt derivatives we entered into and settled related to our credit facility borrowings and US CP program during the three months ended March 31, 2024 and 2023.
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)

As at March 31, 2024, we had US$924 million and US$306 million notional amount of debt derivatives outstanding relating to our credit facility borrowings and US CP program (December 31, 2023 - US$3,241 million and US$113 million) at an average rate of $1.358/US$ (December 31, 2023 - $1.352/US$) and $1.349/US$ (December 31, 2023 - $1.369/US$), respectively.

Senior notes
Below is a summary of the debt derivatives we entered into related to senior notes during the three months ended March 31, 2024. We did not enter into any debt derivatives related to senior notes issued during 2023.
(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 

In March 2023, we settled the derivatives associated with our US$1 billion senior notes due 2025, which were not designated as hedges for accounting purposes. We subsequently entered into new derivatives associated with those senior notes, which we designated as hedges for accounting purposes. We received a net $60 million relating to these transactions.

Rogers Communications Inc.
14
First Quarter 2024


As at March 31, 2024, we had US$17,250 million (December 31, 2023 - US$14,750 million) in US dollar-denominated senior notes, debentures, and subordinated notes, of which all of the associated foreign exchange risk had been economically hedged using debt derivatives, at an average rate of $1.272/US$ (December 31, 2023 - $1.259/US$).

Lease liabilities
Below is a summary of the debt derivatives we entered into and settled related to our outstanding lease liabilities for the three months ended March 31, 2024 and 2023.
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 

As at March 31, 2024, we had US$386 million notional amount of debt derivatives outstanding relating to our outstanding lease liabilities (December 31, 2023 - US$357 million) with terms to maturity ranging from April 2024 to March 2027 (December 31, 2023 - January 2024 to December 2026), at an average rate of $1.334/US$ (December 31, 2023 - $1.329/US$).

Expenditure derivatives
We use foreign currency forward contracts (expenditure derivatives) to manage the foreign exchange risk in our operations, designating them as hedges for accounting purposes for certain of our forecast operational and capital expenditures.

Below is a summary of the expenditure derivatives we entered into and settled during the three months ended March 31, 2024 and 2023.
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 

As at March 31, 2024, we had US$1,455 million notional amount of expenditure derivatives outstanding (December 31, 2023 - US$1,650 million) with terms to maturity ranging from April 2024 to December 2025 (December 31, 2023 - January 2024 to December 2025), at an average rate of $1.324/US$ (December 31, 2023 - $1.325/US$).

Equity derivatives
We use total return swaps (equity derivatives) to hedge the market price appreciation risk of the RCI Class B Non-Voting common shares (Class B Non-Voting Shares) granted under our stock-based compensation programs. The equity derivatives have not been designated as hedges for accounting purposes.

As at March 31, 2024, we had equity derivatives outstanding for 6.0 million (December 31, 2023 - 6.0 million) Class B Non-Voting Shares with a weighted average price of $54.02 (December 31, 2023 - $54.02).

In April 2024, we executed extension agreements for our equity derivative contracts under substantially the same commitment terms and conditions with revised expiry dates to April 2025 (from April 2024) and the weighted average cost was adjusted to $53.27 per share.

Rogers Communications Inc.
15
First Quarter 2024


Cash settlements on debt derivatives and forward contracts
Below is a summary of the net (payments) proceeds on settlement of debt derivatives and forward contracts.
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 

Fair Values of Financial Instruments
The carrying value of cash and cash equivalents, accounts receivable, bank advances, short-term borrowings, and accounts payable and accrued liabilities approximate their fair values because of the short-term nature of these financial instruments. The carrying value of our lease liabilities approximates their fair value because the discount rate used to calculate them approximates our current borrowing rate. The carrying values of our financing receivables also approximate their fair values based on our recognition of an expected credit loss allowance.

We determine the fair value of our private investments by using implied valuations from follow-on financing rounds, third-party sale negotiations, or using market-based approaches. These are applied appropriately to each investment depending on its future operating and profitability prospects.

The fair values of each of our public debt instruments are based on the period-end estimated market yields, or period-end trading values, where available. We determine the fair values of our debt derivatives and expenditure derivatives using an estimated credit-adjusted mark-to-market valuation by discounting cash flows to the measurement date. In the case of debt derivatives and expenditure derivatives in an asset position, the credit spread for the financial institution counterparty is added to the risk-free discount rate to determine the estimated credit-adjusted value for each derivative. For those debt derivatives and expenditure derivatives in a liability position, our credit spread is added to the risk-free discount rate for each derivative.

The fair values of our equity derivatives are based on the quoted market value of Class B Non-Voting Shares.

Our disclosure of the three-level fair value hierarchy reflects the significance of the inputs used in measuring fair value:
•financial assets and financial liabilities in Level 1 are valued by referring to quoted prices in active markets for identical assets and liabilities;
•financial assets and financial liabilities in Level 2 are valued using inputs based on observable market data, either directly or indirectly, other than the quoted prices; and
•Level 3 valuations are based on inputs that are not based on observable market data.

There were no financial instruments in Level 1 as at March 31, 2024 or December 31, 2023. There were no transfers between Level 1, Level 2, or Level 3 during the three months ended March 31, 2024 or 2023.

Rogers Communications Inc.
16
First Quarter 2024


Below is a summary of our financial instruments carried at fair value as at March 31, 2024 and December 31, 2023.
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 —  —  —  — 
Expenditure derivatives accounted for as cash flow hedges 36  36  —  — 
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 101  101  —  — 
Expenditure derivatives accounted for as cash flow hedges —  19  —  19  —  — 
Equity derivatives not accounted as hedges —  —  —  — 
Total financial liabilities 40,981  42,044  38,622  40,190  —  — 

NOTE 12: FINANCING RECEIVABLES

Financing receivables represent amounts owed to us under device or accessory financing agreements that have not yet been billed. Our financing receivable balances are included in "accounts receivable" (when they are to be billed and collected within twelve months) and "financing receivables" on our interim condensed consolidated statements of financial position. Below is a breakdown of our financing receivable balances.
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 

NOTE 13: INVESTMENTS
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


NOTE 14: SHORT-TERM BORROWINGS

Below is a summary of our short-term borrowings as at March 31, 2024 and December 31, 2023.
  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 

Below is a summary of the activity relating to our short-term borrowings for the three months ended March 31, 2024 and 2023.
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 
1 Borrowings under our non-revolving facility mature and are reissued regularly, such that until repaid, we maintain net outstanding borrowings equivalent to the then-current credit limit on the reissue dates.

Receivables Securitization Program
Below is a summary of our receivables securitization program as at March 31, 2024 and December 31, 2023.
  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


Below is a summary of the activity related to our receivables securitization program for the three months ended March 31, 2024 and 2023.
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 

US Commercial Paper Program
Below is a summary of the activity relating to our US CP program for the three months ended March 31, 2024 and 2023.
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
n/m n/m
Gain on foreign exchange 1
(11)
US commercial paper program, end of period 306  1.356  415  680  1.356  922 
n/m - not meaningful
1 Included in finance costs.

Concurrent with the commercial paper issuances, we entered into debt derivatives to hedge the foreign currency risk associated with the principal and interest components of the borrowings under the US CP program (see note 11). We have not designated these debt derivatives as hedges for accounting purposes.

Non-Revolving Credit Facility
Below is a summary of the activity relating to our non-revolving credit facilities for the three months ended March 31, 2024 and 2023.
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
Non-revolving credit facility, end of period 251  1,001 
1    Included in "finance costs".

In March 2024, we borrowed US$185 million under our non-revolving facility maturing in March 2025. In April 2024, we borrowed an additional US$184 million under the facility. As a result, we have fully drawn on the facility.

Concurrent with our US dollar-denominated borrowings under our credit facilities, we entered into debt derivatives to hedge the foreign currency risk associated with the principal and interest components of the borrowings.

Rogers Communications Inc.
19
First Quarter 2024


NOTE 15: LONG-TERM DEBT
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 
1    Senior notes originally issued by Shaw Communications Inc. which are unsecured obligations of RCI and for which RCCI was an unsecured guarantor as at March 31, 2024 and December 31, 2023.
2    Senior debentures originally issued by Rogers Cable Inc. which are unsecured obligations of RCI and for which RCCI was an unsecured guarantor as at March 31, 2024 and December 31, 2023.
3    The subordinated notes can be redeemed at par on the respective five-year anniversary from issuance dates of December 2021 and February 2022 or on any subsequent interest payment date.

Rogers Communications Inc.
20
First Quarter 2024


The tables below summarize the activity relating to our long-term debt for the three months ended March 31, 2024 and 2023.
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 April 2024, we amended our revolving credit facility to extend the maturity date of the $3 billion tranche to April 2029, from January 2028, and the $1 billion tranche to April 2027, from January 2026.

Senior Notes
Issuance of senior notes and related debt derivatives
Below is a summary of the senior notes we issued during the three months ended March 31, 2024. We did not issue senior notes during the three months ended March 31, 2023.
(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
1    Gross proceeds before transaction costs, discounts, and premiums.
2    Transaction costs, discounts, and premiums are included as deferred transaction costs and discounts in the carrying value of the long-term debt, and recognized in net (loss) income using the effective interest method.

In February 2024, we issued senior notes with an aggregate principal amount of US$2.5 billion, consisting of US$1.25 billion of 5.00% senior notes due 2029 and US$1.25 billion of 5.30% senior notes due 2034. Concurrent with the issuance, we entered into debt derivatives to convert all interest and principal payment obligations to Canadian dollars. As a result, we received net proceeds of US$2.46 billion ($3.32 billion). We used the proceeds from this issuance to repay $3.4 billion of our term loan facility such that only $1 billion remains outstanding under the April 2026 tranche.

Rogers Communications Inc.
21
First Quarter 2024


Repayment of senior notes and related derivative settlements
In January 2024, we repaid the entire outstanding principal of our $500 million 4.35% senior notes at maturity. In March 2024, we repaid the entire outstanding principal of our $600 million 4.00% senior notes at maturity. There were no derivatives associated with these senior notes.

NOTE 16: LEASES

Below is a summary of the activity related to our lease liabilities for the three months ended March 31, 2024 and 2023.
  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 

NOTE 17: SHAREHOLDERS' EQUITY

Dividends
Below is a summary of the dividends we declared and paid on our outstanding RCI Class A Voting common shares (Class A Shares) and Class B Non-Voting Shares in 2024 and 2023.
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 

On January 2, 2024, we issued 1.2 million Class B Non-Voting Shares as partial settlement of the dividend payable on that date under the terms of our dividend reinvestment plan (DRIP). On April 3, 2024, we issued 1.6 million Class B Non-Voting Shares as partial settlement of the dividend payable on that date under the terms of our DRIP.

On April 23, 2024, the Board declared a dividend of $0.50 per Class A Share and Class B Non-Voting Share to be paid on July 5, 2024 to shareholders of record on June 10, 2024.

The holders of Class A Shares are entitled to receive dividends at the rate of up to five cents per share but only after dividends at the rate of five cents per share have been paid or set aside on the Class B Non-Voting Shares. Class A Shares and Class B Non-Voting Shares therefore participate equally in dividends above five cents per share.

Rogers Communications Inc.
22
First Quarter 2024


NOTE 18: STOCK-BASED COMPENSATION

Below is a summary of our stock-based compensation expense, which is included in net income, for the three months ended March 31, 2024 and 2023.
   Three months ended March 31
(In millions of dollars) 2024 2023
Stock options (26) 16 
Restricted share units
Deferred share units (4) — 
Equity derivative effect, net of interest receipt 39  (1)
Total stock-based compensation expense 12  21 

As at March 31, 2024, we had a total liability recognized at its fair value of $157 million (December 31, 2023 - $224 million) related to stock-based compensation, including stock options, restricted share units (RSUs), and deferred share units (DSUs).

During the three months ended March 31, 2024, we paid $41 million (2023 - $51 million) to holders of stock options, RSUs, and DSUs upon exercise using the cash settlement feature.

Stock Options
Summary of stock options
Below is a summary of the activity related to stock option plans, including performance options, for the three months ended March 31, 2024 and 2023.
   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

We did not grant any performance stock options during the three months ended March 31, 2024 (2023 - nil).

Unrecognized stock-based compensation expense related to stock option plans was $7 million as at March 31, 2024 (December 31, 2023 - $14 million) and will be recognized in net income within periods of up to the next four years as the options vest.

Rogers Communications Inc.
23
First Quarter 2024


Restricted Share Units
Summary of RSUs
Below is a summary of the activity related to RSUs outstanding, including performance RSUs, for the three months ended March 31, 2024 and 2023.
   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 

Included in the above table are grants of 378,296 performance RSUs to certain key employees during the three months ended March 31, 2024 (2023 - 84,420).

Unrecognized stock-based compensation expense related to these RSUs was $70 million as at March 31, 2024 (December 31, 2023 - $57 million) and will be recognized in net income within periods of up to the next three years as the RSUs vest.

Deferred Share Unit Plan
Summary of DSUs
Below is a summary of the activity related to DSUs outstanding, including performance DSUs, for the three months ended March 31, 2024 and 2023.
   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 

Included in the above table are grants of 1,512 performance DSUs to certain key executives during the three months ended March 31, 2024 (2023 - 1,452).

Unrecognized stock-based compensation expense related to granted DSUs was $9 million as at March 31, 2024 (December 31, 2023 - nil) and will be recognized in net income over the next three years as the executive DSUs vest. All other DSUs granted are fully vested.

NOTE 19: RELATED PARTY TRANSACTIONS

Controlling Shareholder
We enter into certain transactions with private companies controlled by the controlling shareholder of RCI, the Rogers Control Trust. These transactions were recognized at the amount agreed to by the related parties and are subject to the terms and conditions of formal agreements approved by the Audit and Risk Committee. The totals received or paid during the three months ended March 31, 2024 and 2023 were less than $1 million, respectively.

Transactions with Related Parties
We have entered into business transactions with Dream Unlimited Corp. (Dream), which is controlled by our Director Michael J. Cooper. Dream is a real estate company that rents spaces in office and residential buildings. Total amounts paid to this related party were nominal for the three months ended March 31, 2024 and 2023.

On closing of the Shaw Transaction, we entered into an advisory agreement with Brad Shaw in accordance with the arrangement agreement, pursuant to which he will be paid $20 million for a two-year period following closing in exchange for performing certain services related to the transition and integration of Shaw, of which $3 million was recognized in net income and paid during the three months ended March 31, 2024. We have also entered into
Rogers Communications Inc.
24
First Quarter 2024


certain other transactions with the Shaw Family Group. Total amounts paid to the Shaw Family Group during the three months ended March 31, 2024 were under $1 million.

In addition, we assumed a liability through the Shaw Transaction related to a legacy pension arrangement with one of our directors whereby the director will be paid $1 million per month until March 2035, $3 million of which was paid during the three months ended March 31, 2024. The remaining liability of $96 million is included in "accounts payable and accrued liabilities" (for the amount to be paid within the next twelve months) or "other long-term liabilities".

We recognized these transactions at the amounts agreed to by the related parties, which were also approved by the Audit and Risk Committee. The amounts owing for these services were unsecured, interest-free, and generally due for payment in cash within one month of the date of the transaction.

NOTE 20: COMMITMENTS

During the three months ended March 31, 2024, we extended an agreement with a Cable service provider, resulting in an increase in our contractual commitments of approximately $1.8 billion over the next ten years compared to our disclosure as at December 31, 2023. We also paid $95 million during the three months ended March 31, 2024 relating to the 3800 MHz spectrum licences won at auction in late 2023. We expect to make the final payment of $380 million on May 29, 2024.

NOTE 21: SUPPLEMENTAL CASH FLOW INFORMATION

Change in Net Operating Assets and Liabilities
   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
EX-99.3 4 rci-03312024xexhibit993.htm EX-99.3 Document

rogerslogohiresa.jpg
Exhibit 99.3
ROGERS COMMUNICATIONS REPORTS FIRST QUARTER 2024 RESULTS
Reports nine straight quarters of industry-leading growth
Reaffirms industry-leading 2024 financial guidance

More Canadians continue to choose Rogers over any other carrier
•124,000 postpaid mobile phone and retail Internet net adds
•Postpaid mobile phone net adds of 98,000, up 3,000
•Retail Internet net adds of 26,000, up 12,000

Delivers industry-leading growth in Cable and Wireless
•Total service revenue up 31%; adjusted EBITDA up 34%
•Wireless service revenue and adjusted EBITDA up 9%
◦Wireless blended ARPU up 1%; up 3% on a pro forma basis (for Shaw Mobile)
•Cable service revenue up 94%; adjusted EBITDA up 97%

Exceeding Shaw merger commitments
•$1 billion annualized synergy savings achieved - one year ahead of schedule
•Industry-leading Cable margins of 56%
•Debt leverage ratio at 4.7 times; on track to achieve 4.2 times by year-end

Introduces meaningful innovation for Canadians
•First carrier in Canada to complete national live test of 5G network slicing technology
•Announced partnership with CableLabs to introduce "CableLabs North"
•Introduced Rogers 5G Wireless Home Internet service

TORONTO (April 24, 2024) - Rogers Communications Inc. (TSX: RCI.A and RCI.B; NYSE: RCI) today announced its unaudited financial and operating results for the first quarter ended March 31, 2024.

"We continued to deliver industry-leading growth in the first quarter, our ninth straight quarter of growth and momentum," said Tony Staffieri, President and CEO. "At the one-year milestone of the Shaw merger, more Canadians continue to choose Rogers than any other carrier and we're one year ahead of our synergy targets. I am proud of our team and I remain confident in our future."

Consolidated Financial Highlights
(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 

1    Adjusted EBITDA is a total of segments measure. Free cash flow is a capital management measure. Adjusted diluted earnings per share is a non-GAAP ratio. Adjusted net income is a non-GAAP financial measure and is a component of adjusted diluted earnings per share. See "Non-GAAP and Other Financial Measures" in our Q1 2024 Management's Discussion and Analysis (MD&A), available at www.sedarplus.ca, and this earnings release for more information about each of these measures. These are not standardized financial measures under International Financial Reporting Standards (IFRS) and might not be comparable to similar financial measures disclosed by other companies.
Rogers Communications Inc.
1
First Quarter 2024


Strategic Highlights
The five objectives set out below guide our work and decision-making as we further improve our operational execution and make well-timed investments to grow our core businesses and deliver increased shareholder value. Below are some highlights for the quarter.

Build the biggest and best networks in the country
•Expanded our cable network to approximately 50,000 new homes passed.
•Expanded Canada's largest and most reliable 5G network to over 40 new communities.
•Completed Canada's first national live trial of 5G network slicing.

Deliver easy to use, reliable products and services
•Launched Rogers 5G Home Internet across our wireless network coverage area.
•Launched our Ignite Self Protect home security solution in Western Canada.
•Automated over 84% of Rogers Business wireless activations.

Be the first choice for Canadians
•Led the industry with 98,000 Wireless postpaid mobile phone net additions.
•Broadcast Canada's first Law & Order original series and premiered at #1 in the country.
•Sportsnet was the most-watched specialty channel in Canada.

Be a strong national company investing in Canada
•Advanced our Shaw Transaction commitments with network investments in Western Canada and growth in our Connected for Success program.
•Launched our official telecommunications partnership with the Professional Women's Hockey League.
•Improved wireless coverage on new sections of Highway 16 in British Columbia.

Be the growth leader in our industry
•Grew total service revenue by 31% and adjusted EBITDA by 34%.
•Reported industry-leading growth in our Wireless and Cable operations.
•Completed $1 billion of Shaw Transaction synergy targets one year ahead of schedule.

Rogers Communications Inc.
2
First Quarter 2024


Quarterly Financial Highlights

Revenue
Total revenue and total service revenue increased by 28% and 31%, respectively, this quarter, driven by revenue growth in our Cable and Wireless businesses.

Wireless service revenue increased by 9% this quarter, primarily as a result of the cumulative impact of growth in our mobile phone subscriber base and revenue from Shaw Mobile subscribers acquired through the Shaw Transaction. Wireless equipment revenue increased by 4%, primarily as a result of a continued shift in the product mix towards higher-value devices.

Cable service revenue increased by 94% this quarter as a result of the Shaw Transaction.

Media revenue decreased by 5% this quarter primarily as a result of lower subscriber revenue, including due to a negotiation of certain content rates last year, and lower Today's Shopping Choice revenue, partially offset by higher advertising revenue.

Adjusted EBITDA and margins
Consolidated adjusted EBITDA increased 34% this quarter and our adjusted EBITDA margin increased by 210 basis points, as a result of improving synergies and efficiencies.

Wireless adjusted EBITDA increased by 9%, primarily due to the flow-through impact of higher revenue as discussed above. This gave rise to an adjusted EBITDA margin of 64.3%.

Cable adjusted EBITDA increased by 97% due to the flow-through impact of higher revenue as discussed above and the achievement of cost synergies associated with integration activities. This gave rise to an adjusted EBITDA margin of 56.2%.

Media adjusted EBITDA decreased by $65 million, or 171%, this quarter primarily due to lower revenue as discussed above, higher programming and production costs as a result of the timing of broadcasts, and higher Toronto Blue Jays expenses, including player payroll, as a result of the timing of games played.

Net income and adjusted net income
Net income decreased by 50% and adjusted net income decreased by 2% this quarter, primarily as a result of higher depreciation and amortization associated with assets acquired through the Shaw Transaction and higher finance costs, partially offset by higher adjusted EBITDA. Net income was also impacted by higher restructuring, acquisition and other costs.

Cash flow and available liquidity
This quarter, we generated cash provided by operating activities of $1,180 million (2023 - $453 million); the increase is primarily a result of higher adjusted EBITDA, partially offset by higher interest paid. We also generated free cash flow of $586 million (2023 - $370 million), up 58% as a result of higher adjusted EBITDA, partially offset by higher interest on long-term debt and higher capital expenditures.

As at March 31, 2024, we had $4.6 billion of available liquidity2 (December 31, 2023 - $5.9 billion), consisting of $0.8 billion in cash and cash equivalents and $3.8 billion available under our bank credit and other facilities.

Our debt leverage ratio2 as at March 31, 2024 was 4.7 (December 31, 2023 - 5.0, or 4.7 on an as adjusted basis to include trailing 12-month adjusted EBITDA of a combined Rogers and Shaw as if the Shaw Transaction had closed on January 1, 2023).

We also returned $265 million in dividends to shareholders this quarter and we declared a $0.50 per share dividend on April 23, 2024.

2 Available liquidity and debt leverage ratio are capital management measures. Pro forma debt leverage ratio is a non-GAAP ratio. Pro forma trailing 12-month adjusted EBITDA is a non-GAAP financial measure and is a component of pro forma debt leverage ratio. See "Non-GAAP and Other Financial Measures" in our Q1 2024 MD&A for more information about this measure, available at www.sedarplus.ca. These are not standardized financial measures under IFRS and might not be comparable to similar financial measures disclosed by other companies. See "Financial Condition" in our Q1 2024 MD&A for a reconciliation of available liquidity.
Rogers Communications Inc.
3
First Quarter 2024


About this Earnings Release

This earnings release contains important information about our business and our performance for the three months ended March 31, 2024, as well as forward-looking information (see "About Forward-Looking Information") about future periods. This earnings release should be read in conjunction with our First Quarter 2024 Interim Condensed Consolidated Financial Statements (First Quarter 2024 Interim Financial Statements) and notes thereto, which have been prepared in accordance with International Accounting Standard 34, Interim Financial Reporting, as issued by the International Accounting Standards Board (IASB); our First Quarter 2024 MD&A; our 2023 Annual MD&A; our 2023 Annual Audited Consolidated Financial Statements and notes thereto, which have been prepared in accordance with International Financial Reporting Standards (IFRS) as issued by the IASB; and our other recent filings with Canadian and US securities regulatory authorities, including our Annual Information Form, which are available on SEDAR+ at sedarplus.ca or EDGAR at sec.gov, respectively.

For more information about Rogers, including product and service offerings, competitive market and industry trends, our overarching strategy, key performance drivers, and objectives, see "Understanding Our Business", "Our Strategy, Key Performance Drivers, and Strategic Highlights", and "Capability to Deliver Results" in our 2023 Annual MD&A. References in this earnings release to the Shaw Transaction are to our acquisition of Shaw Communications Inc. (Shaw) on April 3, 2023. For additional details regarding the Shaw Transaction, see "Shaw Transaction" in our 2023 Annual MD&A and our 2023 Annual Audited Consolidated Financial Statements.

We, us, our, Rogers, Rogers Communications, and the Company refer to Rogers Communications Inc. and its subsidiaries. RCI refers to the legal entity Rogers Communications Inc., not including its subsidiaries. Rogers also holds interests in various investments and ventures.

All dollar amounts in this earnings release are in Canadian dollars unless otherwise stated and are unaudited. All percentage changes are calculated using the rounded numbers as they appear in the tables. This earnings release is current as at April 23, 2024 and was approved by RCI's Board of Directors (the Board) on that date.

In this earnings release, this quarter, the quarter, or first quarter refer to the three months ended March 31, 2024, unless the context indicates otherwise. All results commentary is compared to the equivalent period in 2023 or as at December 31, 2023, as applicable, unless otherwise indicated.

Trademarks in this earnings release are owned or used under licence by Rogers Communications Inc. or an affiliate. This earnings release may also include trademarks of other parties. The trademarks referred to in this earnings release may be listed without the ™ symbols. ©2024 Rogers Communications

Reportable segments
We report our results of operations in three reportable segments. Each segment and the nature of its business is as follows:
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.

Wireless and Cable are operated by our wholly owned subsidiary, Rogers Communications Canada Inc. (RCCI), and certain other wholly owned subsidiaries. Media is operated by our wholly owned subsidiary, Rogers Media Inc., and its subsidiaries.

Rogers Communications Inc.
4
First Quarter 2024


Summary of Consolidated Financial Results
   Three months ended March 31
(In millions of dollars, except margins and per share amounts) 2024 2023 % Chg
 
Revenue
Wireless 2,528  2,346 
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 
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 
1    As defined. See "Key Performance Indicators".
2    Adjusted EBITDA margin is a supplementary financial measure. Adjusted basic earnings per share is a non-GAAP ratio. Adjusted net income is a non-GAAP financial measure and is a component of adjusted basic earnings per share. These are not standardized financial measures under IFRS and might not be comparable to similar financial measures disclosed by other companies. See "Non-GAAP and Other Financial Measures" in our Q1 2024 MD&A for more information about each of these measures, available at www.sedarplus.ca.

Rogers Communications Inc.
5
First Quarter 2024


Results of our Reportable Segments

WIRELESS

Wireless Financial Results
   Three months ended March 31
(In millions of dollars, except margins) 2024 2023 % Chg
Revenue
Service revenue 1,996  1,836 
Equipment revenue 532  510 
Revenue 2,528  2,346 
Operating costs
Cost of equipment 539  508 
Other operating costs
705  659 
Operating costs
1,244  1,167 
Adjusted EBITDA 1,284  1,179 
Adjusted EBITDA margin 1
64.3  % 64.2  % 0.1   pts
Capital expenditures 404  452  (11)
1    Calculated using service revenue.

Wireless Subscriber Results 1
   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 
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 
1    Subscriber counts and subscriber churn are key performance indicators. See "Key Performance Indicators".
2    Effective January 1, 2024, and on a prospective basis, we adjusted our postpaid mobile phone subscriber base to remove 110,000 Cityfone subscribers as we stopped selling new plans for this service as of that date. Given this, we believe this adjustment more meaningfully reflects the underlying organic subscriber performance of our postpaid mobile phone business.
3    As at end of period.
4    Effective January 1, 2024, and on a prospective basis we adjusted our prepaid mobile phone subscriber base to remove 56,000 Fido prepaid subscribers as we stopped selling new plans for this service as of that date. Given this, we believe this adjustment more meaningfully reflects the underlying organic subscriber performance of our prepaid mobile phone business.
5    Mobile phone ARPU is a supplementary financial measure. See "Non-GAAP and Other Financial Measures" in our Q1 2024 MD&A for more information about this measure, available at www.sedarplus.ca.

Service revenue
The 9% increase in service revenue this quarter was primarily a result of:
•the cumulative impact of growth in our mobile phone subscriber base over the past year; and
•the impact of the Shaw Mobile subscribers acquired through the Shaw Transaction in April 2023.

The increase in mobile phone ARPU this quarter was primarily associated with the changes in subscribers.

The continued significant postpaid gross and net additions this quarter were a result of sales execution in a growing Canadian market.
Rogers Communications Inc.
6
First Quarter 2024


Equipment revenue
The 4% increase in equipment revenue this quarter was primarily as a result of:
•an increase in new subscribers purchasing devices; and
•a continued shift in the product mix towards higher-value devices; partially offset by
•lower device upgrades by existing customers.

Operating costs
Cost of equipment
The 6% increase in the cost of equipment this quarter was a result of the equipment revenue changes discussed above.

Other operating costs
The 7% increase in other operating costs this quarter was primarily a result of:
•higher costs associated with the increased revenue and subscriber additions including commissions and costs associated with our expanded network; and
•investments made in customer service.

Adjusted EBITDA
The 9% increase in adjusted EBITDA this quarter was a result of the revenue and expense changes discussed above.

Rogers Communications Inc.
7
First Quarter 2024


CABLE

Cable Financial Results
   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 
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 

Cable Subscriber Results 1
   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
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)
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 
1    Subscriber results are key performance indicators. See "Key Performance Indicators".
2    As at end of period.
3    ARPA is a supplementary financial measure. See "Non-GAAP and Other Financial Measures" in our Q1 2024 MD&A for more information about this measure, available at www.sedarplus.ca.

Service revenue
The 94% increase in service revenue this quarter was a result of:
•revenue related to our acquisition of Shaw, which contributed approximately $1 billion for the quarter; partially offset by
•continued increased competitive promotional activity; and
•declines in our Home Phone, Smart Home Monitoring, and Satellite subscriber bases.

The higher ARPA this quarter was primarily a result of the acquisition of Shaw.

Rogers Communications Inc.
8
First Quarter 2024


Operating costs
The 87% increase in operating costs this quarter was primarily a result of:
•our acquisition of Shaw, partially offset by the realization of cost synergies associated with integration activities; and
•investments in customer service.

Adjusted EBITDA
The 97% increase in adjusted EBITDA this quarter was a result of the service revenue and expense changes discussed above.

Rogers Communications Inc.
9
First Quarter 2024


MEDIA

Media Financial Results
   Three months ended March 31
(In millions of dollars, except margins) 2024 2023 % Chg
Revenue 479  505  (5)
Operating costs
582  543 
Adjusted EBITDA (103) (38) 171 
Adjusted EBITDA margin (21.5) % (7.5) % (14.0   pts)
Capital expenditures 120  61  97 

Revenue
The 5% decrease in revenue this quarter was a result of:
•lower subscriber revenue due to the negotiation of certain content rates in the prior year; and
•lower Today's Shopping Choice revenue; partially offset by
•higher advertising revenue.

Operating costs
The 7% increase in operating costs this quarter was a result of:
•higher programming and production costs as a result of the timing of broadcasts; and
•higher Toronto Blue Jays expenses, including players payroll as a result of the timing of games played; partially offset by
•lower Today's Shopping Choice costs in line with lower revenue.

Adjusted EBITDA
The decrease in adjusted EBITDA this quarter was a result of the revenue and expense changes discussed above.

Rogers Communications Inc.
10
First Quarter 2024


CAPITAL EXPENDITURES
   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)
1    Includes additions to property, plant and equipment net of proceeds on disposition, but does not include expenditures for spectrum licences, additions to right-of-use assets, or assets acquired through business combinations.
2    Capital intensity is a supplementary financial measure. See "Non-GAAP and Other Financial Measures" in our Q1 2024 MD&A for more information about this measure, available at www.sedarplus.ca.

One of our objectives is to build the biggest and best networks in the country. As we continually work towards this, we once again plan to spend more on our wireless and wireline networks this year than we have in the past several years. We continue to roll out our 5G network (the largest 5G network in Canada as at March 31, 2024) across the country, as we work toward our commitment to expand coverage across Western Canada. We also continue to invest in fibre deployments, including fibre-to-the-home (FTTH), in our cable network and we are expanding our network footprint to reach more homes and businesses, including in rural, remote, and Indigenous communities.

These investments will strengthen network resilience and stability and will help us bridge the digital divide by expanding our network further into rural and underserved areas through participation in various programs and projects.

Wireless
The decrease in capital expenditures in Wireless this quarter was due to the timing of investments. We continue to make investments in our network development and 5G deployment to expand our wireless network. The ongoing deployment of 3500 MHz spectrum continues to augment the capacity and resilience of our earlier 5G deployments in the 600 MHz spectrum band.

Cable
The increase in capital expenditures in Cable this quarter reflects our acquisition of Shaw and continued investments in our infrastructure, including additional fibre deployments to increase our FTTH distribution. These investments incorporate the latest technologies to help deliver more bandwidth and an enhanced customer experience as we progress in our connected home roadmap, including service footprint expansion and upgrades to our DOCSIS 3.1 platform to evolve to DOCSIS 4.0, offering increased network resilience, stability, and faster download speeds over time.

Media
The increase in capital expenditures in Media this quarter was primarily a result of higher Toronto Blue Jays stadium infrastructure-related expenditures associated with the second phase of the Rogers Centre modernization project.

Capital intensity
Capital intensity decreased in the quarter as the increase in capital expenditure investments, as noted above, was partially offset by higher revenue.

Rogers Communications Inc.
11
First Quarter 2024


Review of Consolidated Performance

This section discusses our consolidated net income and other income and expenses that do not form part of the segment discussions above.
   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) (27) n/m
Income tax expense 79  185  (57)
Net income 256  511  (50)
n/m - not meaningful

Depreciation and amortization
   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  n/m
Total depreciation and amortization 1,149  631  82 

Total depreciation and amortization increased this quarter, primarily as a result of the property, plant and equipment, right-of-use assets, and customer relationship intangible assets acquired through the Shaw Transaction.

Restructuring, acquisition and other
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 

The Shaw Transaction-related costs in 2023 and 2024 consisted of incremental costs supporting acquisition (in 2023) and integration activities (in 2023 and 2024) related to the Shaw Transaction.

The restructuring and other costs in 2023 and 2024 were primarily severance and other departure-related costs associated with the targeted restructuring of our employee base, which also included costs associated with a voluntary departure program in 2024. These costs also included costs related to real estate rationalization programs.

Rogers Communications Inc.
12
First Quarter 2024


Finance costs
   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 
1    Interest on borrowings includes interest on short-term borrowings and on long-term debt.

Interest on borrowings, net
The 106% increase in net interest on borrowings this quarter was primarily a result of:
•a reduction in interest earned on restricted cash and cash equivalents, as we used these funds to partially fund the Shaw Transaction on April 3, 2023;
•interest expense associated with senior notes issued in September 2023 and February 2024;
•interest expense associated with the borrowings under the term loan facility used to partially fund the Shaw Transaction; and
•interest expense associated with the long-term debt assumed through the Shaw Transaction; partially offset by
•the repayment at maturity of senior notes in March 2023, October 2023, November 2023, January 2024, and March 2024 at different underlying interest rates.

Income tax expense
   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)
Non-taxable portion of equity income —  (4)
Non-taxable income from security investments —  (3)
Other items (3)
Total income tax expense 79  185 
Effective income tax rate 23.6  % 26.6  %
Cash income taxes paid 74  150 

Cash income taxes paid decreased this quarter due to the timing of installment payments. The decrease in our statutory income tax rate this quarter was a result of a greater portion of our income being earned in provinces with lower income tax rates.

Rogers Communications Inc.
13
First Quarter 2024


Net income
   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)

Adjusted net income
We calculate adjusted net income from adjusted EBITDA as follows:
   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) (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)
1    Our calculation of adjusted net income excludes depreciation and amortization on the fair value increment recognized on acquisition of Shaw Transaction-related property, plant and equipment and intangible assets. For purposes of calculating adjusted net income, we believe the magnitude of this depreciation and amortization, which is significantly affected by the size of the Shaw Transaction, affects comparability between periods and the additional expense recognized may have no correlation to our current and ongoing operating results. Depreciation and amortization excludes depreciation and amortization on Shaw Transaction-related property, plant and equipment and intangible assets for the three months ended March 31, 2024 of $242 million (2023 - nil). Adjusted net income includes depreciation and amortization on the acquired Shaw property, plant and equipment and intangible assets based on Shaw's historical cost and depreciation policies.
2 Income tax expense excludes recoveries of $100 million (2023 - recoveries of $13 million) for the three months ended March 31, 2024 related to the income tax impact for adjusted items.

Rogers Communications Inc.
14
First Quarter 2024


Key Performance Indicators

We measure the success of our strategy using a number of key performance indicators that are defined and discussed in our 2023 Annual MD&A and this earnings release. We believe these key performance indicators allow us to appropriately measure our performance against our operating strategy and against the results of our peers and competitors. The following key performance indicators, some of which are supplementary financial measures (see "Non-GAAP and Other Financial Measures"), are not measurements in accordance with IFRS. They include:
•subscriber counts;
•Wireless;
•Cable; and
•homes passed (Cable);
•Wireless subscriber churn (churn);
•Wireless mobile phone average revenue per user
(ARPU);
•Cable average revenue per account (ARPA);
•Cable customer relationships;
•Cable market penetration (penetration);
•capital intensity; and
•total service revenue.




Non-GAAP and Other Financial Measures

Reconciliation of adjusted EBITDA
   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) (27)
Restructuring, acquisition and other 142  55 
Adjusted EBITDA 2,214  1,651 
Reconciliation of pro forma trailing 12-month adjusted EBITDA
   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 

Reconciliation of adjusted net income
   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


Reconciliation of free cash flow
   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 
1    Consists of post-employment benefit contributions, net of expense, cash flows relating to other operating activities, and other investment income from our financial statements.

Rogers Communications Inc.
16
First Quarter 2024


Rogers Communications Inc.
Interim Condensed Consolidated Statements of Income
(In millions of Canadian dollars, except per share amounts, unaudited)
   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) (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


Rogers Communications Inc.
Interim Condensed Consolidated Statements of Financial Position
(In millions of Canadian dollars, unaudited)
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


Rogers Communications Inc.
Interim Condensed Consolidated Statements of Cash Flows
(In millions of Canadian dollars, unaudited)
   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
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 
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


About Forward-Looking Information

This earnings release includes "forward-looking information" and "forward-looking statements" within the meaning of applicable securities laws (collectively, "forward-looking information"), and assumptions about, among other things, our business, operations, and financial performance and condition approved by our management on the date of this earnings release. This forward-looking information and these assumptions include, but are not limited to, statements about our objectives and strategies to achieve those objectives, and about our beliefs, plans, expectations, anticipations, estimates, or intentions.

Forward-looking information
•typically includes words like could, expect, may, anticipate, assume, believe, intend, estimate, plan, project, guidance, outlook, target, and similar expressions;
•includes conclusions, forecasts, and projections that are based on our current objectives and strategies and on estimates, expectations, assumptions, and other factors that we believe to have been reasonable at the time they were applied but may prove to be incorrect; and
•was approved by our management on the date of this earnings release.

Our forward-looking information includes forecasts and projections related to the following items, among others:
•revenue;
•total service revenue;
•adjusted EBITDA;
•capital expenditures;
•cash income tax payments;
•free cash flow;
•dividend payments;
•the growth of new products and services;
•expected growth in subscribers and the services to which they subscribe;
•the cost of acquiring and retaining subscribers and deployment of new services;
•continued cost reductions and efficiency improvements;
•our debt leverage ratio;
•the benefits expected to result from the Shaw Transaction, including corporate, operational, scale, and other synergies, and their anticipated timing; and
•all other statements that are not historical facts.

Our conclusions, forecasts, and projections are based on a number of estimates, expectations, assumptions, and other factors, including, among others:
•general economic and industry conditions, including the effects of inflation;
•currency exchange rates and interest rates;
•product pricing levels and competitive intensity;
•subscriber growth;
•pricing, usage, and churn rates;
•changes in government regulation;
•technology and network deployment;
•availability of devices;
•timing of new product launches;
•content and equipment costs;
•the integration of acquisitions; and
•industry structure and stability.

Except as otherwise indicated, this earnings release and our forward-looking information do not reflect the potential impact of any non-recurring or other special items or of any dispositions, monetizations, mergers, acquisitions, other business combinations, or other transactions that may be considered or announced or may occur after the date on which the statement containing the forward-looking information is made.

Risks and uncertainties
Actual events and results can be substantially different from what is expressed or implied by forward-looking information as a result of risks, uncertainties, and other factors, many of which are beyond our control, including, but not limited to:
•regulatory changes;
•technological changes;
•economic, geopolitical, and other conditions affecting commercial activity;
•unanticipated changes in content or equipment costs;
•changing conditions in the entertainment, information, and communications industries;
•sports-related work stoppages or cancellations and labour disputes;
•the integration of acquisitions;
•litigation and tax matters;
•the level of competitive intensity;
•the emergence of new opportunities;
•external threats, such as epidemics, pandemics, and other public health crises, natural disasters, the effects of climate change, or cyberattacks, among others;
•anticipated asset sales may not be achieved within the expected timeframes or at all for proceeds in the amount or type expected;
•new interpretations and new accounting standards from accounting standards bodies; and
•the other risks outlined in "Risks and Uncertainties Affecting our Business" in our 2023 Annual MD&A.

Rogers Communications Inc.
20
First Quarter 2024


These factors can also affect our objectives, strategies, and intentions. Many of these factors are beyond our control or our current expectations or knowledge. Should one or more of these risks, uncertainties, or other factors materialize, our objectives, strategies, or intentions change, or any other factors or assumptions underlying the forward-looking information prove incorrect, our actual results and our plans could vary significantly from what we currently foresee.

Accordingly, we warn investors to exercise caution when considering statements containing forward-looking information and caution them that it would be unreasonable to rely on such statements as creating legal rights regarding our future results or plans. We are under no obligation (and we expressly disclaim any such obligation) to update or alter any statements containing forward-looking information or the factors or assumptions underlying them, whether as a result of new information, future events, or otherwise, except as required by law. All of the forward-looking information in this earnings release is qualified by the cautionary statements herein.

Before making an investment decision
Before making any investment decisions and for a detailed discussion of the risks, uncertainties, and environment associated with our business, its operations, and its financial performance and condition, fully review the sections in our 2023 Annual MD&A entitled "Regulation in our Industry" and "Risk Management", as well as our various other filings with Canadian and US securities regulators, which can be found at sedarplus.ca and sec.gov, respectively. Information on or connected to sedarplus.ca, sec.gov, our website, or any other website referenced in this document is not part of or incorporated into this earnings release.

About Rogers

Rogers is Canada's leading wireless, cable and media company that provides connectivity and entertainment to Canadian consumers and businesses across the country. Our shares are publicly traded on the Toronto Stock Exchange (TSX: RCI.A and RCI.B) and on the New York Stock Exchange (NYSE: RCI).

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

Quarterly Investment Community Teleconference

Our first quarter 2024 results teleconference with the investment community will be held on:
•April 24, 2024
•8:00 a.m. Eastern Time
•webcast available at investors.rogers.com
•media are welcome to participate on a listen-only basis

A rebroadcast will be available at investors.rogers.com for at least two weeks following the teleconference. Additionally, investors should note that from time to time, Rogers' management presents at brokerage-sponsored investor conferences. Most often, but not always, these conferences are webcast by the hosting brokerage firm, and when they are webcast, links are made available on Rogers' website at investors.rogers.com.

For More Information

You can find more information relating to us on our website (investors.rogers.com), on SEDAR+ (sedarplus.ca), and on EDGAR (sec.gov), or you can e-mail us at investor.relations@rci.rogers.com. Information on or connected to these and any other websites referenced in this earnings release is not part of, or incorporated into, this earnings release.

You can also go to investors.rogers.com for information about our governance practices, environmental, social, and governance (ESG) reporting, a glossary of communications and media industry terms, and additional information about our business.

# # #
Rogers Communications Inc.
21
First Quarter 2024