株探米国株
英語
エドガーで原本を確認する
6-K 1 rci-09302024x6k.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 October, 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: October 24, 2024



Exhibit Index
 
Exhibit Number    Description of Document
99.1    Management's Discussion and Analysis of Rogers Communications Inc. for the third quarter ended September 30, 2024
99.2 Interim Condensed Consolidated Financial Statements of Rogers Communications Inc. for the third quarter ended September 30, 2024
99.3 Earnings Release of Rogers Communications Inc. for the third quarter ended September 30, 2024


EX-99.1 2 rci-09302024xexhibit991.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 and nine months ended September 30, 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 Third Quarter 2024 Interim Condensed Consolidated Financial Statements (Third 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 October 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 third quarter refer to the three months ended September 30, 2024, first quarter refers to the three months ended March 31, 2024, second quarter refers to the three months ended June 30, 2024, and year to date refers to the nine months ended September 30, 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 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
Third 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
•Awarded Canada's most reliable 5G network by umlaut in July 2024.
•Recognized as Canada's fastest and most reliable Internet by Opensignal in July 2024.
•Delivered 4 Gbps download and 1 Gbps upload speeds with DOCSIS 4.0 modem technology trial.

Deliver easy to use, reliable products and services
•Launched home Internet and TV services across Quebec.
•Introduced multi-gigabit speeds to 70% of our Internet footprint.
•Introduced a program to help newcomers build credit and finance a new smartphone through a partnership with Nova Credit.

Be the first choice for Canadians
•Attracted 227,000 net combined mobile phone and Internet customers.
•Signed an agreement with BCE Inc. (Bell) to become the majority owner of Maple Leaf Sports & Entertainment (MLSE).
•Launched Bravo in Canada and announced plans to launch TV channels for HGTV, Food Network, Magnolia, Discovery ID, and Discovery.

Be a strong national company investing in Canada
•Invested $977 million in capital expenditures, further strengthening and growing our networks.
•Announced a partnership with SenseNet to bring wildfire detection technology to communities.
•Became the first-ever presenting sponsor of the 2024 Toronto International Film Festival.

Be the growth leader in our industry
•Grew total service revenue by 1% and adjusted EBITDA by 6%.
•Reported industry-leading margins in our Wireless and Cable operations.
•Generated free cash flow1 of $915 million, up 23%, and cash flow from operating activities of $1,893 million.

MLSE Transaction
On September 18, 2024, we announced an agreement with BCE Inc. (Bell) to acquire Bell's indirect 37.5% ownership stake in Maple Leaf Sports & Entertainment Inc. (MLSE) for a purchase price of $4.7 billion subject to certain adjustments, payable in cash (MLSE Transaction). We expect to finance a portion of the purchase price with funding from private investors and we do not expect financing of the MLSE Transaction will affect our debt leverage ratio outlook. The MLSE Transaction will also provide Bell the opportunity to renew its existing MLSE broadcast and sponsorship rights over the long-term at fair market value. This includes access to content rights for 50% of Toronto Maple Leafs regional games and 50% of Toronto Raptors games for which MLSE controls the rights. The MLSE Transaction is subject to certain closing conditions, including sports league and regulatory approvals. When the MLSE Transaction closes, we will be the largest owner of MLSE, with a controlling interest in 75% of MLSE. For more information, see "Updates to Risks and Uncertainties - MLSE Transaction".

1    Free cash flow is a capital management measure. See "Non-GAAP and Other Financial Measures" for more information about this measure. This is not a standardized financial measure under IFRS and might not be comparable to similar financial measures disclosed by other companies.
Rogers Communications Inc.
2
Third Quarter 2024


MLSE owns the Toronto Maple Leafs (NHL), Toronto Raptors (NBA), Toronto FC (MLS), the Toronto Argonauts (CFL), various minor league teams, and associated real estate holdings, such as Scotiabank Arena. The MLSE Transaction will add to our existing sports portfolio, including ownership of the Toronto Blue Jays, Rogers Centre, and Sportsnet.

Rogers meaningfully reduces debt leverage
Rogers entered into a non-binding term sheet with a leading global financial investor which will finance a portion of its network with a structured equity investment of $7 billion. Rogers now expects to achieve a debt leverage ratio of 3.7x at year-end. Completion of the transaction is subject to finalizing definitive agreements and is expected to close in the fourth quarter with proceeds being used to pay down debt and further strengthen our balance sheet. Rogers will maintain full operational control of its networks.

Quarterly Financial Highlights

Revenue
Total revenue and total service revenue each increased by 1% this quarter, driven by revenue growth in our Wireless and Media businesses.

Wireless service revenue increased by 2% this quarter, primarily as a result of the cumulative impact of growth in our mobile phone subscriber base over the past year. Wireless equipment revenue decreased by 1%, primarily as a result of fewer device upgrades by existing customers.

Cable revenue decreased by 1% this quarter, improving sequentially, as a result of continued competitive promotional activity and declines in our Home Phone and Satellite subscriber bases.

Media revenue increased by 11% this quarter primarily as a result of higher sports-related revenue.

Adjusted EBITDA and margins
Consolidated adjusted EBITDA increased 6% this quarter, and our adjusted EBITDA margin increased by 230 basis points, as a result of full realization of our synergy program associated with the Shaw Transaction together with ongoing cost efficiencies.

Wireless adjusted EBITDA increased by 5%, primarily due to the flow-through impact of higher revenue as discussed above in conjunction with ongoing cost efficiencies. This gave rise to an adjusted EBITDA margin of 66.1%, up 220 basis points.

Cable adjusted EBITDA increased by 5% due to the aforementioned synergy program and ongoing cost efficiencies. This gave rise to an adjusted EBITDA margin of 57.5%, up 330 basis points.

Media adjusted EBITDA increased by 25% this quarter, primarily due to higher revenue as discussed above, partially offset by higher Toronto Blue Jays expenses, including game day-related costs.

Net income and adjusted net income
Net income increased by $625 million this quarter to $526 million, primarily as a result of the $422 million loss recognized last year related to an obligation to purchase at fair value the non-controlling interest in one of our joint ventures' investments, higher adjusted EBITDA, and lower restructuring, acquisition and other costs, partially offset by higher income tax expense. Adjusted net income increased by 12% this quarter, primarily as a result of higher adjusted EBITDA.

Cash flow and available liquidity
This quarter, we generated cash provided by operating activities of $1,893 million (2023 - $1,754 million) and free cash flow of $915 million (2023 - $745 million), both of which increased primarily as a result of higher adjusted EBITDA.

As at September 30, 2024, we had $4.8 billion of available liquidity2 (December 31, 2023 - $5.9 billion), consisting of $0.8 billion in cash and cash equivalents and $4.0 billion available under our bank and other credit facilities.

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" 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
Third Quarter 2024


Our debt leverage ratio2 as at September 30, 2024 was 4.6 (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 $266 million in dividends to shareholders this quarter and we declared a $0.50 per share dividend on October 23, 2024.

Summary of Consolidated Financial Results
   Three months ended September 30 Nine months ended September 30
(In millions of dollars, except margins and per share amounts) 2024 2023 % Chg 2024 2023 % Chg
 
Revenue
Wireless 2,620  2,584  7,614  7,354 
Cable 1,970  1,993  (1) 5,893  5,023  17 
Media 653  586  11  1,868  1,777 
Corporate items and intercompany eliminations (114) (71) 61  (252) (181) 39 
Revenue 5,129  5,092  15,123  13,973 
Total service revenue 1
4,567  4,527  13,523  12,375 
Adjusted EBITDA
Wireless 1,365  1,294  3,945  3,695 
Cable 1,133  1,080  3,349  2,663  26 
Media 134  107  25  31  73  (58)
Corporate items and intercompany eliminations (87) (70) 24  (241) (179) 35 
Adjusted EBITDA 2
2,545  2,411  7,084  6,252  13 
Adjusted EBITDA margin 2
49.6  % 47.3  % 2.3   pts 46.8  % 44.7  % 2.1   pts
 
Net income (loss) 526  (99) n/m 1,176  521  126 
Basic earnings (loss) per share $0.99  ($0.19) n/m $2.21  $1.00  121 
Diluted earnings (loss) per share $0.98  ($0.20) n/m $2.19  $0.97  126 
 
Adjusted net income 2
762  679  12  1,925  1,776 
Adjusted basic earnings per share 2
$1.43  $1.28  12  $3.61  $3.41 
Adjusted diluted earnings per share 2
$1.42  $1.27  12  $3.59  $3.37 
 
Capital expenditures 977  1,017  (4) 3,034  2,988 
Cash provided by operating activities 1,893  1,754  4,545  3,842  18 
Free cash flow 915  745  23  2,167  1,591  36 
n/m - not meaningful
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
Third Quarter 2024


Results of our Reportable Segments

WIRELESS

Wireless Financial Results
   Three months ended September 30 Nine months ended September 30
(In millions of dollars, except margins) 2024 2023 % Chg 2024 2023 % Chg
Revenue
Service revenue 2,066  2,026  6,050  5,782 
Equipment revenue 554  558  (1) 1,564  1,572  (1)
Revenue 2,620  2,584  7,614  7,354 
Operating costs
Cost of equipment 545  541  1,576  1,550 
Other operating costs
710  749  (5) 2,093  2,109  (1)
Operating costs
1,255  1,290  (3) 3,669  3,659  — 
Adjusted EBITDA 1,365  1,294  3,945  3,695 
Adjusted EBITDA margin 1
66.1  % 63.9  % 2.2   pts 65.2  % 63.9  % 1.3   pts
Capital expenditures 350  381  (8) 1,150  1,291  (11)
1    Calculated using service revenue.

Wireless Subscriber Results 1
   Three months ended September 30 Nine months ended September 30
(In thousands, except churn and mobile phone ARPU) 2024 2023 Chg 2024 2023 Chg
Postpaid mobile phone 2
Gross additions 459  556  (97) 1,353  1,304  49 
Net additions 101  225  (124) 311  490  (179)
Total postpaid mobile phone subscribers 3
10,699  10,332  367  10,699  10,332  367 
Churn (monthly) 1.12  % 1.08  % 0.04   pts 1.10  % 0.92  % 0.18   pts
Prepaid mobile phone 4
Gross additions 185  263  (78) 417  711  (294)
Net additions 93  36  57  106  23  83 
Total prepaid mobile phone subscribers 3
1,161  1,278  (117) 1,161  1,278  (117)
Churn (monthly) 2.80  % 6.00  % (3.20   pts) 3.29  % 6.10  % (2.81   pts)
Mobile phone ARPU (monthly) 5
$58.57  $58.83  ($0.26) $57.95  $57.76  $0.19 
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 2% increase in service revenue this quarter and 5% increase year to date were primarily a result of the cumulative impact of growth in our mobile phone subscriber base over the past year, including our evolving mobile phone plans that increasingly bundle more services in the monthly service fee. The year to date increase was also affected by the impact of the Shaw Mobile subscribers acquired through the Shaw Transaction in April 2023.

Mobile phone ARPU remained stable this quarter and year to date.

Rogers Communications Inc.
5
Third Quarter 2024


The continued robust postpaid gross additions this quarter and year to date were a result of sales execution in a growing Canadian market. The decrease in gross additions this quarter was a result of a less active market and our focus on attracting subscribers to our premium 5G Rogers brand.

Equipment revenue
The 1% decreases in equipment revenue this quarter and year to date were primarily a result of:
•fewer device upgrades by existing customers; partially offset by
•an increase in new subscribers purchasing devices; and
•a continued shift in the product mix towards higher-value devices.

Operating costs
Cost of equipment
The 1% increase in the cost of equipment this quarter and 2% increase year to date were a result of the equipment revenue changes discussed above.

Other operating costs
The 5% decrease in other operating costs this quarter and 1% decrease year to date were primarily a result of:
•lower costs associated with productivity and efficiency initiatives; partially offset by
•higher costs associated with our expanded network.

Adjusted EBITDA
The 5% increase in adjusted EBITDA this quarter and 7% increase year to date were a result of the revenue and expense changes discussed above.

Rogers Communications Inc.
6
Third Quarter 2024


CABLE

Cable Financial Results
   Three months ended September 30 Nine months ended September 30
(In millions of dollars, except margins) 2024 2023 % Chg 2024 2023 % Chg
Revenue
Service revenue 1,962  1,986  (1) 5,857  4,997  17 
Equipment revenue 14  36  26  38 
Revenue 1,970  1,993  (1) 5,893  5,023  17 
Operating costs
837  913  (8) 2,544  2,360 
Adjusted EBITDA 1,133  1,080  3,349  2,663  26 
Adjusted EBITDA margin 57.5  % 54.2  % 3.3   pts 56.8  % 53.0  % 3.8   pts
Capital expenditures 511  560  (9) 1,500  1,417 

Cable Subscriber Results 1
   Three months ended September 30 Nine months ended September 30
(In thousands, except ARPA and penetration) 2024 2023 Chg 2024 2023 Chg
Homes passed 2
10,145  9,869  276  10,145  9,869  276 
Customer relationships
Net additions (losses) 13  (7) 20  33  (1) 34 
Total customer relationships 2
4,669  4,780  (111) 4,669  4,780  (111)
ARPA (monthly) 3
$140.36  $138.46  $1.90  $140.05  $142.20  ($2.15)
Penetration 2
46.0  % 48.4  % (2.4   pts) 46.0  % 48.4  % (2.4   pts)
Retail Internet
Net additions 33  18  15  85  57  28 
Total retail Internet subscribers 2
4,247  4,302  (55) 4,247  4,302  (55)
Video
Net (losses) additions (39) 23  (62) (99) 27  (126)
Total Video subscribers 2
2,652  2,755  (103) 2,652  2,755  (103)
Home Monitoring
Net additions (losses) 19  (2) 21  31  (11) 42 
Total Home Monitoring subscribers 2
120  90  30  120  90  30 
Home Phone
Net losses (29) (36) (95) (78) (17)
Total Home Phone subscribers 2
1,534  1,648  (114) 1,534  1,648  (114)
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 1% decrease in service revenue this quarter was a result of:
•continued competitive promotional activity; and
•declines in our Home Phone, Video, and Satellite subscriber bases.

The 17% increase in service revenue year to date was primarily a result of the completion of the Shaw Transaction in April 2023, which contributed an incremental approximately $1 billion in the first quarter, partially offset by the factors discussed above.

The lower ARPA this year was primarily a result of competitive promotional activity.

Rogers Communications Inc.
7
Third Quarter 2024


Operating costs
The 8% decrease in operating costs this quarter was a result of the full realization of our synergy targets associated with the Shaw Transaction and ongoing cost efficiency initiatives. The 8% increase year to date reflects a full nine months of results for the Shaw Transaction, which closed in April 2023.

Adjusted EBITDA
The 5% increase in adjusted EBITDA this quarter and 26% increase year to date were a result of the service revenue and expense changes discussed above.

Rogers Communications Inc.
8
Third Quarter 2024


MEDIA

Media Financial Results
   Three months ended September 30 Nine months ended September 30
(In millions of dollars, except margins) 2024 2023 % Chg 2024 2023 % Chg
Revenue 653  586  11  1,868  1,777 
Operating costs
519  479  1,837  1,704 
Adjusted EBITDA 134  107  25  31  73  (58)
Adjusted EBITDA margin 20.5  % 18.3  % 2.2   pts 1.7  % 4.1  % (2.4   pts)
Capital expenditures 37  33  12  205  137  50 

Revenue
The 11% increase in revenue this quarter and 5% increase year to date were a result of:
•higher sports-related revenue, driven by higher subscriber revenue and higher revenue at the Toronto Blue Jays; partially offset by
•lower Today's Shopping Choice revenue.

Operating costs
The 8% increases in operating costs this quarter and year to date were a result of:
•higher Toronto Blue Jays expenses, including game day-related costs; partially offset by
•lower Today's Shopping Choice costs in line with lower revenue.

Adjusted EBITDA
The increase in adjusted EBITDA this quarter and decrease year to date were a result of the revenue and expense changes discussed above.

Rogers Communications Inc.
9
Third Quarter 2024


CAPITAL EXPENDITURES
   Three months ended September 30 Nine months ended September 30
(In millions of dollars, except capital intensity) 2024 2023 % Chg 2024 2023 % Chg
Wireless 350  381  (8) 1,150  1,291  (11)
Cable 511  560  (9) 1,500  1,417 
Media 37  33  12  205  137  50 
Corporate 79  43  84  179  143  25 
Capital expenditures 1
977  1,017  (4) 3,034  2,988 
Capital intensity 2
19.0  % 20.0  % (1.0   pts) 20.1  % 21.4  % (1.3   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 expand the reach and capacity of our 5G network (the largest 5G network in Canada as at September 30, 2024) across the country. 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 decreases in capital expenditures in Wireless this quarter and year to date were 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 and the commencement of 3800 MHz spectrum deployment continue to augment the capacity and resilience of our earlier 5G deployments in the 600 MHz spectrum band.

Cable
The decrease in capital expenditures in Cable this quarter was due to the timing of investments. The increase year to date reflects a full nine months of results for the Shaw Transaction. Capital expenditures reflect 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 year to date increase in Media capital expenditures was 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 this quarter and year to date as a result of the revenue and capital expenditure changes discussed above.

Rogers Communications Inc.
10
Third 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 September 30 Nine months ended September 30
(In millions of dollars) 2024 2023 % Chg 2024 2023 % Chg
Adjusted EBITDA 2,545  2,411  7,084  6,252  13 
Deduct (add):
Depreciation and amortization 1,157  1,160  —  3,442  2,949  17 
Restructuring, acquisition and other 91  213  (57) 323  599  (46)
Finance costs 568  600  (5) 1,724  1,479  17 
Other expense 426  (100) 381  (99)
Income tax expense 201  111  81  414  323  28 
Net income (loss) 526  (99) n/m 1,176  521  126 

Depreciation and amortization
   Three months ended September 30 Nine months ended September 30
(In millions of dollars) 2024 2023 % Chg 2024 2023 % Chg
Depreciation of property, plant and equipment 923  925  —  2,731  2,393  14 
Depreciation of right-of-use assets 97  92  304  264  15 
Amortization 137  143  (4) 407  292  39 
Total depreciation and amortization 1,157  1,160  —  3,442  2,949  17 

The year to date increase in depreciation and amortization was primarily a result of the assets acquired through the Shaw Transaction.

Restructuring, acquisition and other
Three months ended September 30 Nine months ended September 30
(In millions of dollars) 2024 2023 2024 2023
Restructuring and other 54  175  232  340 
Shaw Transaction-related costs 37  38  91  259 
Total restructuring, acquisition and other 91  213  323  599 

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. In the first half of 2023, these costs primarily reflected closing-related fees, the Shaw Transaction-related employee retention program, and the cost of the tangible benefits package related to the broadcasting portion of 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 voluntary departure programs. These costs also included costs related to real estate rationalization programs and transaction costs related to other completed and potential acquisitions.

Rogers Communications Inc.
11
Third Quarter 2024


Finance costs
   Three months ended September 30 Nine months ended September 30
(In millions of dollars) 2024 2023 % Chg 2024 2023 % Chg
Total interest on borrowings 1
505  535  (6) 1,525  1,450 
Interest earned on restricted cash and cash equivalents —  —  —  —  (149) (100)
Interest on borrowings, net 505  535  (6) 1,525  1,301  17 
Interest on lease liabilities 34  30  13  103  80  29 
Interest on post-employment benefits
(1) (3) (67) (3) (10) (70)
(Gain) loss on foreign exchange (32) 143  n/m 107  16  n/m
Change in fair value of derivative instruments 28  (136) n/m (94) (3) n/m
Capitalized interest (8) (11) (27) (30) (28)
Deferred transaction costs and other 42  42  —  116  123  (6)
Total finance costs 568  600  (5) 1,724  1,479  17 
1    Interest on borrowings includes interest on short-term borrowings and on long-term debt.

Interest on borrowings, net
The 17% increase in net interest on borrowings year to date 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; 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; and
•lower interest expense associated with refinancing a significant portion of the borrowings under our term loan facility with senior notes issued in September 2023 and February 2024.

Other expense (income)
The decreases in other expense this quarter and year to date were a result of a $422 million loss related to the change in the value of an obligation to purchase at fair value the non-controlling interest in one of our joint ventures' investments recorded in the prior year.

Income tax expense
   Three months ended September 30 Nine months ended September 30
(In millions of dollars, except tax rates) 2024 2023 2024 2023
Statutory income tax rate 26.2  % 26.2  % 26.2  % 26.2  %
Income before income tax expense 727  12  1,590  844 
Computed income tax expense 190  417  221 
Increase (decrease) in income tax expense resulting from:
Non-deductible (taxable) stock-based compensation (5) (6) (2)
Non-(taxable) deductible portion of equity (income) losses —  (2)
Non-taxable income from security investments —  (4) —  (10)
Non-deductible loss on joint venture's non-controlling interest purchase obligation —  111  —  111 
Other items
Total income tax expense 201  111  414  323 
Effective income tax rate 27.6  % n/m 26.0  % 38.3  %
Cash income taxes paid 156  125  388  400 

Cash income taxes paid increased this quarter and decreased year to date due to the timing of installment payments.

Rogers Communications Inc.
12
Third Quarter 2024


Net income (loss)
   Three months ended September 30 Nine months ended September 30
(In millions of dollars, except per share amounts) 2024 2023 % Chg 2024 2023 % Chg
Net income (loss) 526  (99) n/m 1,176  521  126 
Basic earnings (loss) per share $0.99  ($0.19) n/m $2.21  $1.00  121 
Diluted earnings (loss) per share $0.98  ($0.20) n/m $2.19  $0.97  126 

Adjusted net income
We calculate adjusted net income from adjusted EBITDA as follows:
   Three months ended September 30 Nine months ended September 30
(In millions of dollars, except per share amounts) 2024 2023 % Chg 2024 2023 % Chg
Adjusted EBITDA 2,545  2,411  7,084  6,252  13 
Deduct:
Depreciation and amortization 1
930  897  2,753  2,434  13 
Finance costs 568  600  (5) 1,724  1,479  17 
Other expense (income) 2
(50) (41) n/m
Income tax expense 3
283  231  23  677  604  12 
Adjusted net income 1
762  679  12  1,925  1,776 
Adjusted basic earnings per share $1.43  $1.28  12  $3.61  $3.41 
Adjusted diluted earnings per share $1.42  $1.27  12  $3.59  $3.37 
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 was significantly affected by the size of the Shaw Transaction, may have no correlation to our current and ongoing operating results and affects comparability between certain periods. Depreciation and amortization excludes depreciation and amortization on Shaw Transaction-related property, plant and equipment and intangible assets for the three and nine months ended September 30, 2024 of $227 million and $689 million (2023 - $263 million and $515 million). 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 Other expense (income) for the three and nine months ended September 30, 2023 excludes a $422 million loss related to an obligation to purchase at fair value the non-controlling interest in one of our joint ventures' investments.
3    Income tax expense excludes recoveries of $82 million and $263 million (2023 - recoveries of $120 million and $281 million) for the three and nine months ended September 30, 2024 related to the income tax impact for adjusted items.

Rogers Communications Inc.
13
Third Quarter 2024


Managing our Liquidity and Financial Resources

Operating, investing, and financing activities
   Three months ended September 30 Nine months ended September 30
(In millions of dollars) 2024 2023 2024 2023
Cash provided by operating activities before changes in net operating assets and liabilities, income taxes paid, and interest paid 2,442  2,206  6,764  5,824 
Change in net operating assets and liabilities 200  185  (209) (258)
Income taxes paid (156) (125) (388) (400)
Interest paid, net (593) (512) (1,622) (1,324)
Cash provided by operating activities 1,893  1,754  4,545  3,842 
Investing activities:
Capital expenditures (977) (1,017) (3,034) (2,988)
Additions to program rights (33) (20) (56) (57)
Changes in non-cash working capital related to capital expenditures and intangible assets (70) 95  (31) 66 
Acquisitions and other strategic transactions, net of cash acquired —  —  (475) (17,001)
Other (1) (8) 11 
Cash used in investing activities (1,081) (950) (3,585) (19,976)
Financing activities:
Net (repayment of) proceeds received from short-term borrowings (142) (754) 1,119  (1,343)
Net issuance (repayment) of long-term debt 18  2,389  (1,108) 7,789 
Net (payments) proceeds on settlement of debt derivatives and forward contracts (25) 111  (3) 232 
Transaction costs incurred —  (19) (46) (284)
Principal payments of lease liabilities (127) (99) (358) (264)
Dividends paid (186) (264) (558) (769)
Other —  (4) — 
Cash (used in) provided by financing activities (461) 1,364  (958) 5,361 
Change in cash and cash equivalents and restricted cash and cash equivalents 351  2,168  (10,773)
Cash and cash equivalents and restricted cash and cash equivalents, beginning of period 451  359  800  13,300 
Cash and cash equivalents, end of period 802  2,527  802  2,527 

Operating activities
This quarter and year to date, cash provided by operating activities increased primarily as a result of higher adjusted EBITDA.

Investing activities
Capital expenditures
During the quarter and year to date, we incurred $977 million and $3,034 million, respectively, on capital expenditures before changes in non-cash working capital items. See "Capital Expenditures" for more information.

Acquisitions and other strategic transactions
In May 2024, we paid the remaining $380 million related to the acquisition of 3800 MHz spectrum licences. We recognized the spectrum licences as indefinite-life intangible assets.

In the second quarter of 2023, we paid $17 billion, net of cash acquired, related to the acquisitions of Shaw and BAI Canada.
Rogers Communications Inc.
14
Third Quarter 2024


Financing activities
During the quarter and year to date, we paid net amounts of $149 million and $38 million (2023 - received $1,727 million and $6,394 million), respectively, on our short-term borrowings, long-term debt, and related derivatives, including transaction costs. See "Financial Risk Management" for more information on the cash flows relating to our derivative instruments.

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 September 30, 2024 and December 31, 2023.
As at
September 30
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) —  150 
Non-revolving credit facility borrowings (net of the discount on issuance) 493  — 
Total short-term borrowings 2,893  1,750 

The tables below summarize the activity relating to our short-term borrowings for the three and nine months ended September 30, 2024 and 2023.
Three months ended September 30, 2024 Nine months ended September 30, 2024
(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 120  1.367  164  1,402  1.355  1,900 
Repayment of US commercial paper (220) 1.364  (300) (1,525) 1.360  (2,074)
Net repayment of US commercial paper (136) (174)
Proceeds received from non-revolving credit facilities (US$) 1
1,275  1.366  1,742  1,829  1.364  2,495 
Repayment of non-revolving credit facilities (US$) 1
(1,279) 1.367  (1,748) (1,464) 1.367  (2,002)
Net (repayment of) proceeds received from non-revolving credit facilities (6) 493 
Net (repayment of) proceeds received from short-term borrowings (142) 1,119 
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.

Rogers Communications Inc.
15
Third Quarter 2024


Three months ended September 30, 2023 Nine months ended September 30, 2023
(In millions of dollars, except exchange rates) Notional (US$) Exchange rate Notional (Cdn$) Notional (US$) Exchange rate Notional (Cdn$)
Repayment of receivables securitization —  (1,000)
Net repayment of receivables securitization —  (1,000)
Proceeds received from US commercial paper 323  1.325  428  1,497  1.354  2,027 
Repayment of US commercial paper (323) 1.325  (428) (1,664) 1.343  (2,235)
Net repayment of US commercial paper —  (208)
Proceeds received from non-revolving credit facilities (Cdn$) 1
—  375 
Proceeds received from non-revolving credit facilities (US$) 927  1.348  1,250  2,125  1.349  2,866 
Total proceeds received from non-revolving credit facilities 1,250  3,241 
Repayment of non-revolving credit facilities (Cdn$) 1
(379) (758)
Repayment of non-revolving credit facilities (US$) (1,204) 1.350  (1,625) (1,942) 1.348  (2,618)
Total repayment of non-revolving credit facilities (2,004) (3,376)
Net repayment of non-revolving credit facilities (754) (135)
Net repayment of short-term borrowings (754) (1,343)
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.

The terms of our receivables securitization program are committed until its expiry, which we extended in June 2024 to an expiration date of June 28, 2027.

In April 2023, we repaid the outstanding $200 million of borrowings under Shaw's legacy accounts receivable securitization program, subsequent to which the program was terminated. This repayment is included in "repayment of receivables securitization" above.

Rogers Communications Inc.
16
Third 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 and nine months ended September 30, 2024 and 2023.
Three months ended September 30, 2024 Nine months ended September 30, 2024
(In millions of dollars, except exchange rates) Notional (US$) Exchange rate Notional (Cdn$) Notional (US$) Exchange rate Notional (Cdn$)
Term loan facility net borrowings (US$) 1
n/m
18 
n/m
18 
Term loan facility net repayments (US$) 1
—  —  —  (2,512) 1.351  (3,393)
Net borrowings (repayments) under term loan facility 18  (3,375)
Senior note issuances (US$) —  —  —  2,500  1.347  3,367 
Senior note repayments (Cdn$) —  (1,100)
Net issuance of senior notes —  2,267 
Net issuance (repayment) of long-term debt 18  (1,108)
1    Borrowings under our term loan 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.
Three months ended September 30, 2023 Nine months ended September 30, 2023
(In millions of dollars, except exchange rates) Notional (US$) Exchange rate Notional (Cdn$) Notional (US$) Exchange rate Notional (Cdn$)
Credit facility borrowings (US$) —  —  —  220  1.368  301 
Credit facility repayments (US$) —  —  —  (220) 1.336  (294)
Net borrowings under credit facilities — 
Term loan facility net borrowings (US$) 1
—  —  —  4,506  1.350  6,082 
Term loan facility net repayments (US$) (454) 1.346  (611) (454) 1.346  (611)
Net (repayments) borrowings under term loan facility (611) 5,471 
Senior note issuances (Cdn$) 3,000  3,000 
Senior note repayments (US$) —  —  —  (500) 1.378  (689)
Net issuance of senior notes 3,000  2,311 
Net issuance of long-term debt 2,389  7,789 
1    Borrowings under our term loan 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.
Three months ended September 30 Nine months ended September 30
(In millions of dollars) 2024 2023 2024 2023
Long-term debt net of transaction costs, beginning of period 40,585  41,136  40,855  31,733 
Net issuance (repayment) of long-term debt 18  2,389  (1,108) 7,789 
Long-term debt assumed through the Shaw Transaction —  —  —  4,526 
(Gain) loss on foreign exchange (344) 562  495  (23)
Deferred transaction costs incurred —  (27) (53) (31)
Amortization of deferred transaction costs 35  34  105  100 
Long-term debt net of transaction costs, end of period 40,294  44,094  40,294  44,094 

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.

Rogers Communications Inc.
17
Third Quarter 2024


In April 2023, we drew the maximum $6 billion on the term loan facility upon closing the Shaw Transaction, consisting of $2 billion from each of the three tranches. The three tranches mature on April 3, 2026, 2027, and 2028, respectively. During 2023, we repaid $1.6 billion of the tranche maturing in 2027. In February 2024, we used the proceeds from our senior note issuances (see "Issuance of senior notes and related debt derivatives") to repay an additional $3.4 billion of the facility such that only $1 billion remains outstanding under the April 2026 tranche.

In April 2023, we also assumed $4.55 billion principal amount of Shaw's senior notes upon closing the Shaw Transaction, of which $500 million was subsequently repaid at maturity in November 2023 and $500 million was repaid at maturity in January 2024.

Issuance of senior notes and related debt derivatives
Below is a summary of the senior notes we issued during the three and nine months ended September 30, 2024 and 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
2023 issuances
September 21, 2023 500  2026 5.650  % 99.853  % 500  3
September 21, 2023 1,000  2028 5.700  % 99.871  % 1,000  8
September 21, 2023 500  2030 5.800  % 99.932  % 500  4
September 21, 2023 1,000  2033 5.900  % 99.441  % 1,000  12
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 issuances, 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).

In September 2023, we issued senior notes with an aggregate principal amount of $3 billion. As a result, we received net proceeds of $2.98 billion which we expect to use for general corporate purposes, including the repayment of outstanding debt.

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.

In March 2023, we repaid the entire outstanding principal amount of our US$500 million 3.00% senior notes and the associated debt derivatives at maturity. As a result, we repaid $515 million, including receipt of $174 million received on settlement of the associated debt derivatives.

Rogers Communications Inc.
18
Third Quarter 2024


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 October 23, 2024, a dividend was declared of $0.50 per Class A Share and Class B Non-Voting Share to be paid on January 3, 2025 to shareholders of record on December 9, 2024.
Dividends paid (in millions of dollars)
Number of
Class B
Non-Voting
Shares issued
(in thousands) 1
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  1,552 
April 23, 2024 June 10, 2024 July 5, 2024 0.50  185  81  266  1,651 
July 23, 2024 September 9, 2024 October 3, 2024 0.50  181  86  267  1,634 
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  1,454 
November 8, 2023 December 8, 2023 January 2, 2024 0.50  190  75  265  1,244 
1    Class B Non-Voting Shares are issued as partial settlement of our quarterly dividend payable on the payment date under the terms of our dividend reinvestment plan.

Free cash flow
   Three months ended September 30 Nine months ended September 30
(In millions of dollars) 2024 2023 % Chg 2024 2023 % Chg
Adjusted EBITDA 2,545  2,411  7,084  6,252  13 
Deduct:
Capital expenditures 1
977  1,017  (4) 3,034  2,988 
Interest on borrowings, net and capitalized interest 497  524  (5) 1,495  1,273  17 
Cash income taxes 2
156  125  25  388  400  (3)
Free cash flow 915  745  23  2,167  1,591  36 
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 23% increase in free cash flow this quarter was a result of higher adjusted EBITDA and lower capital expenditures. The 36% year to date increase was a result of higher adjusted EBITDA, partially offset by higher interest on borrowings.

Rogers Communications Inc.
19
Third Quarter 2024


Overview of Financial Position

Consolidated statements of financial position
As at As at
September 30 December 31
(In millions of dollars) 2024 2023 $ Chg % Chg Explanation of significant changes
Assets
Current assets:
Cash and cash equivalents 802  800  —  See "Managing our Liquidity and Financial Resources".
Accounts receivable 4,903  4,996  (93) (2)
n/m
Inventories 472  456  16 
n/m
Current portion of contract assets 183  163  20  12 
n/m
Other current assets 835  1,202  (367) (31)
Primarily reflects lower non-operational receivable balances following collection.
Current portion of derivative instruments 77  80  (3) (4)
n/m
Assets held for sale 137  137  —  — 
n/m
Total current assets 7,409  7,834  (425) (5)
Property, plant and equipment 24,812  24,332  480 
Reflects capital expenditures incurred, partially offset by depreciation expense related to our asset base.
Intangible assets 17,981  17,896  85  — 
Reflects the acquisition of 3800 MHz spectrum licences in the second quarter, partially offset by amortization expense related to the intangible assets acquired in the Shaw Transaction.
Investments 602  598 
n/m
Derivative instruments 791  571  220  39 
Reflects the change in market values of certain debt derivatives as a result of the depreciation of the Cdn$ relative to the US$.
Financing receivables 976  1,101  (125) (11)
Reflects lower financing receivables as a result of fewer subscribers upgrading their devices.
Other long-term assets 910  670  240  36 
Primarily reflects a remeasurement increase in our net pension assets as a result of an annuity purchase in July 2024.
Goodwill 16,280  16,280  —  —  n/m
Total assets 69,761  69,282  479   
Liabilities and shareholders' equity
Current liabilities:
Short-term borrowings 2,893  1,750  1,143  65  See "Managing our Liquidity and Financial Resources".
Accounts payable and accrued liabilities 3,721  4,221  (500) (12)
Reflects business seasonality.
Other current liabilities 369  434  (65) (15)
Reflects the change in market values of certain debt derivatives as a result of the depreciation of the Cdn$ relative to the US$.
Contract liabilities 690  773  (83) (11)
Reflects a decrease in customer deposits and prepayments, including at the Toronto Blue Jays with completion of the 2023 season.
Current portion of long-term debt 2,600  1,100  1,500  136 
Reflects the reclassification to current of our US$1 billion senior notes due March 2025 and our $1.25 billion senior notes due April 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 566  504  62  12 
Reflects liabilities related to new leases.
Total current liabilities 10,839  8,782  2,057  23   
Provisions 61  54  13  n/m
Long-term debt 37,694  39,755  (2,061) (5)
Reflects the partial repayment of our $6 billion term loan facility and the reclassification of our US$1 billion senior notes due March 2025 and $1.25 billion senior notes due April 2025 to current, partially offset by the issuance of US$2.5 billion of senior notes in February 2024.
Lease liabilities 2,162  2,089  73 
Reflects liabilities related to new leases.
Other long-term liabilities 1,507  1,783  (276) (15)
Reflects the change in market values of debt derivatives as a result of the depreciation of the Cdn$ relative to the US$.
Deferred tax liabilities 6,232  6,379  (147) (2)
n/m
Total liabilities 58,495  58,842  (347) (1)  
Shareholders' equity 11,266  10,440  826  Reflects changes in retained earnings and equity reserves.
Total liabilities and shareholders' equity 69,761  69,282  479   

Rogers Communications Inc.
20
Third 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 September 30, 2024 and December 31, 2023.
As at September 30, 2024 Total sources Drawn Letters of credit
US CP program 1
Net available
(In millions of dollars)
Cash and cash equivalents 802  —  —  —  802 
Bank credit facilities 2:
Revolving 4,000  —  10  —  3,990 
Non-revolving 500  500  —  —  — 
Outstanding letters of credit —  —  — 
Receivables securitization 2
2,400  2,400  —  —  — 
Total 7,705  2,900  13  —  4,792 
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 $815 million 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 4.69% as at September 30, 2024 (December 31, 2023 - 4.85%) and our weighted average term to maturity was 10.1 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.
21
Third 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
September 30
As at
December 31
(In millions of dollars, except ratios) 2024 2023
Current portion of long-term debt 2,600  1,100 
Long-term debt 37,694  39,755 
Deferred transaction costs and discounts 987  1,040 
41,281  41,895 
Add (deduct):
Adjustment of US dollar-denominated debt to hedged rate
(1,312) (808)
Subordinated notes adjustment 1
(1,506) (1,496)
Short-term borrowings 2,893  1,750 
Current portion of lease liabilities 566  504 
Lease liabilities 2,162  2,089 
Cash and cash equivalents (802) (800)
Adjusted net debt 2
43,282  43,134 
Divided by: trailing 12-month adjusted EBITDA 9,413  8,581 
Debt leverage ratio 4.6  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, proceeds from asset sales and monetizations, 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 September 30, 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.
22
Third Quarter 2024


Outstanding common shares
As at
September 30
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 423,315,634  418,868,891 
Total common shares 534,467,645  530,020,902 
Options to purchase Class B Non-Voting Shares
Outstanding options 9,707,847  10,593,645 
Outstanding options exercisable 6,135,190  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 April 3, 2023, we issued 23.6 million Class B Non-Voting Shares as partial consideration for the Shaw Transaction. We also issue Class B Non-Voting Shares as partial settlement of our quarterly dividends under the terms of our dividend reinvestment plan (see "Managing our Liquidity and Financial Resources" for more information).

Pension plan purchases of annuities
In July 2024 and July 2023, our defined benefit pension plans purchased approximately $147 million and $737 million, respectively, of annuities from insurance companies for substantially all the retired members in the plans at those times. The aggregate premiums for the annuities were funded by selling a corresponding amount of existing assets from the plans. The purchase of the annuities relieves us of primary responsibility for, and eliminates risk associated with, the accrued benefit obligation for the retired members. The annuity purchases required a remeasurement of the pension plan assets and liabilities at the date of purchase. In 2024, we recognized a $211 million remeasurement gain in other comprehensive income (2023 - $2 million loss). There was no significant impact to net income related to the annuity purchases.

Rogers Communications Inc.
23
Third 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 90.9% of our outstanding debt, including short-term borrowings, as at September 30, 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 and nine months ended September 30, 2024 and 2023.
Three months ended September 30, 2024 Nine months ended September 30, 2024
(In millions of dollars, except exchange rates)
Notional
 (US$)
Exchange rate
Notional
(Cdn$)
Notional
(US$)
Exchange
rate
Notional
(Cdn$)
Credit facilities
Debt derivatives entered 3,476  1.364  4,740  11,739  1.355  15,903 
Debt derivatives settled 3,472  1.361  4,727  13,878  1.354  18,785 
Net cash paid on settlement (24) (8)
US commercial paper program
Debt derivatives entered 120  1.367  164  1,401  1.355  1,899 
Debt derivatives settled 218  1.367  298  1,514  1.361  2,060 
Net cash (paid) received on settlement (1)
Three months ended September 30, 2023 Nine months ended September 30, 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 13,231  1.342  17,753  28,028  1.342  37,626 
Debt derivatives settled 13,962  1.342  18,739  23,793  1.341  31,900 
Net cash received on settlement 112  17 
US commercial paper program
Debt derivatives entered 322  1.332  429  1,496  1.356  2,028 
Debt derivatives settled 322  1.326  427  1,654  1.343  2,222 
Net cash paid on settlement (1) (19)

As at September 30, 2024, we had US$1,102 million and nil 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 $1.353/US$ (December 31, 2023 - $1.352/US$) and nil (December 31, 2023 - $1.369/US$), respectively.

Rogers Communications Inc.
24
Third Quarter 2024


Senior notes
Below is a summary of the debt derivatives we entered into related to senior notes during the three and nine months ended September 30, 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$)
2024 issuances
February 9, 2024 1,250  2029 5.000  % 4.735  % 1,684 
February 9, 2024 1,250 2034 5.300  % 5.107  % 1,683 
1    Converting from a fixed US$ coupon rate to a weighted average Cdn$ fixed rate.

As at September 30, 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 - $1.259/US$).

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.

Lease liabilities
Below is a summary of the debt derivatives we entered into and settled related to our outstanding lease liabilities for the three and nine months ended September 30, 2024 and 2023.
Three months ended September 30, 2024 Nine months ended September 30, 2024
(In millions of dollars, except exchange rates)
Notional
(US$)
Exchange rate Notional
(Cdn$)
Notional
(US$)
Exchange
rate
Notional
(Cdn$)
Debt derivatives entered 73  1.356  99  228  1.355  309 
Debt derivatives settled 54  1.352  73  155  1.329  206 
Three months ended September 30, 2023 Nine months ended September 30, 2023
(In millions of dollars, except exchange rates)
Notional
(US$)
Exchange rate Notional
(Cdn$)
Notional
(US$)
Exchange
rate
Notional
(Cdn$)
Debt derivatives entered 95  1.358  129  181  1.348  244 
Debt derivatives settled 34  1.324  45  100  1.310  131 

As at September 30, 2024, we had US$430 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 October 2024 to September 2027 (December 31, 2023 - January 2024 to December 2026) at an average rate of $1.341/US$ (December 31, 2023 - $1.329/US$).

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

Rogers Communications Inc.
25
Third Quarter 2024


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 and nine months ended September 30, 2024 and 2023.
Three months ended September 30, 2024 Nine months ended September 30, 2024
(In millions of dollars, except exchange rates)
Notional
(US$)
Exchange rate Notional
(Cdn$)
Notional
(US$)
Exchange
rate
Notional
(Cdn$)
Expenditure derivatives entered 600  1.342  805  1,110  1.341  1,489 
Expenditure derivatives settled 315  1.324  417  915  1.325  1,212 
Three months ended September 30, 2023 Nine months ended September 30, 2023
(In millions of dollars, except exchange rates)
Notional
(US$)
Exchange rate Notional
(Cdn$)
Notional
(US$)
Exchange
rate
Notional
(Cdn$)
Expenditure derivatives entered 90  1.300  117  1,230  1.325  1,630 
Expenditure derivatives acquired —  —  —  212  1.330  282 
Expenditure derivatives settled 359  1.270  456  899  1.260  1,133 

As at September 30, 2024, we had US$1,845 million notional amount of expenditure derivatives outstanding (December 31, 2023 - US$1,650 million) with terms to maturity ranging from October 2024 to December 2026 (December 31, 2023 - January 2024 to December 2025) at an average rate of $1.336/US$ (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 appreciation 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 September 30, 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 $53.27 (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.

In June 2023, we entered into 0.5 million equity derivatives with a weighted average price of $58.14 as a result of the issuance of additional performance restricted share units in 2023.

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

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 and nine months ended September 30, 2024 and 2023.
Three months ended September 30 Nine months ended September 30
(In millions of dollars, except exchange rates) 2024 2023 2024 2023
Credit facilities (24) 112  (8) 17 
US commercial paper program (1) (1) (19)
Senior and subordinated notes —  —  —  234 
Net (payments) proceeds on settlement of debt derivatives and forward contracts (25) 111  (3) 232 

Rogers Communications Inc.
26
Third Quarter 2024


Mark-to-market value
We record our derivatives using an estimated credit-adjusted, mark-to-market valuation, calculated in accordance with IFRS.
   As at September 30, 2024
(In millions of dollars, except exchange rates)
Notional
amount
(US$)
Exchange
rate
Notional
amount
(Cdn$)
Fair value 
(Cdn$) 
Debt derivatives accounted for as cash flow hedges:
As assets 7,102  1.2147  8,627  835 
As liabilities 10,578  1.3135  13,894  (789)
Debt derivatives not accounted for as hedges:
As liabilities 1,102  1.3528  1,491  (3)
Net mark-to-market debt derivative asset       43 
Expenditure derivatives accounted for as cash flow hedges:
As assets 1,305  1.3273  1,732  20 
As liabilities 540  1.3535  731  (5)
Net mark-to-market expenditure derivative asset       15 
Equity derivatives not accounted for as hedges:
As assets —  —  166  13 
As liabilities —  —  153  (6)
Net mark-to-market equity derivative asset
Net mark-to-market asset       65 
  As at December 31, 2023
(In millions of dollars, except exchange rates)
Notional
amount
(US$)
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)

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.

In the first 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. In the second quarter, we also signed new Media program rights agreements with the Edmonton Oilers, Calgary Flames, and Warner Bros. Discovery reflecting an increase in our contractual commitments of approximately $1.9 billion over the next 12 years compared to our disclosure as at December 31, 2023.

Rogers Communications Inc.
27
Third Quarter 2024


Except for the above and as otherwise disclosed in this MD&A, as at September 30, 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.

3800 MHz spectrum licence acquisition
In November 2023, Innovation, Science and Economic Development Canada announced the results of the 3800 MHz spectrum licence auction that was held in October and November 2023. We were awarded 860 spectrum licences covering 172 regions across the country, including urban area, rural and Indigenous communities. We made payments for these licences in January 2024 for $95 million and May 2024 for $380 million. Upon acquisition in May 2024, we recognized the spectrum licences as indefinite-life intangible assets of $480 million, including directly attributable costs.

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. The following factors may contribute to those risks and uncertainties.

MLSE Transaction
Failure to complete the MLSE Transaction
The MLSE Transaction is subject to sports league and regulatory approvals. The required sports league approvals are from the leagues in which MLSE teams are members or participate, including the National Hockey League, the National Basketball Association, Major League Soccer, and the Canadian Football League. Completion of the MLSE Transaction is also subject to other customary closing conditions and, in certain circumstances, Bell or Rogers will have the right to terminate the share purchase agreement for the MLSE Transaction, in which case the MLSE Transaction would not be completed. Some of those closing conditions and termination rights are outside the control of Rogers and Bell.

Financing-related risks
We currently expect to finance a portion of the purchase price for the MLSE Transaction with funding from private investors. However, due to general economic and market conditions, or other internal and external considerations or requirements, we may instead fund all or a portion of the purchase price through alternate sources, which may include debt or equity of RCI. In the event this funding increases our debt leverage ratio, that increased debt leverage ratio could result in a downgrade in our credit ratings, decrease our flexibility in responding to changing business and economic conditions, reduce our funds available for other business purposes, or make it more difficult to obtain additional financing or refinance existing financing. A downgrade in our credit ratings could also adversely affect our share price. Investors in RCI Class B Non-Voting Shares may experience dilution in earnings per share if we issue new equity securities.

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.
Rogers Communications Inc.
28
Third 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 existing standards that will become effective in future years:
•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 (January 1, 2027).
•Amendments to IFRS 9, Financial Instruments and IFRS 7, Financial Instruments: Disclosures, clarifying both the classification of financial assets linked to environmental, social, and governance as well as the timing in which a financial asset or financial liability is derecognized when using electronic payment systems (January 1, 2026).

We are assessing the impacts IFRS 18 and the amendments to IFRS 9 and IFRS 7 will have on our consolidated financial statements. We do not expect the amendments to have a material impact.

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 and nine months ended September 30, 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 and nine months ended September 30, 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 and $8 million was recognized in net income and paid during the three and nine months ended September 30, 2024, respectively. We have also entered into certain other transactions with the Shaw Family Group. Total amounts paid to the Shaw Family Group during the three and nine months ended September 30, 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 and $9 million of which was paid during the three and nine months ended September 30, 2024, respectively. The remaining liability of $93 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
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.
29
Third 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.
30
Third 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 September 30 Nine months ended September 30
(In millions of dollars) 2024 2023 2024 2023
Net income (loss) 526  (99) 1,176  521 
Add:
Income tax expense 201  111  414  323 
Finance costs 568  600  1,724  1,479 
Depreciation and amortization 1,157  1,160  3,442  2,949 
EBITDA 2,452  1,772  6,756  5,272 
Add (deduct):
Other expense 426  381 
Restructuring, acquisition and other 91  213  323  599 
Adjusted EBITDA 2,545  2,411  7,084  6,252 

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.
31
Third Quarter 2024


Reconciliation of adjusted net income
   Three months ended September 30 Nine months ended September 30
(In millions of dollars) 2024 2023 2024 2023
Net income (loss) 526  (99) 1,176  521 
Add (deduct):
Restructuring, acquisition and other 91  213  323  599 
Depreciation and amortization on fair value increment of Shaw Transaction-related assets 227  263  689  515 
Loss on non-controlling interest purchase obligation
—  422  —  422 
Income tax impact of above items (82) (120) (263) (281)
Adjusted net income 762  679  1,925  1,776 

Reconciliation of free cash flow
   Three months ended September 30 Nine months ended September 30
(In millions of dollars) 2024 2023 2024 2023
Cash provided by operating activities 1,893  1,754  4,545  3,842 
Add (deduct):
Capital expenditures (977) (1,017) (3,034) (2,988)
Interest on borrowings, net and capitalized interest (497) (524) (1,495) (1,273)
Interest paid, net 593  512  1,622  1,324 
Restructuring, acquisition and other 91  213  323  599 
Program rights amortization (13) (14) (52) (58)
Change in net operating assets and liabilities (200) (185) 209  258 
Other adjustments 1
25  49  (113)
Free cash flow 915  745  2,167  1,591 
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.
32
Third 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) Q3 Q2 Q1 Q4
Q3
Q2 Q1 Q4
Revenue
Wireless 2,620  2,466  2,528  2,868  2,584  2,424  2,346  2,578 
Cable 1,970  1,964  1,959  1,982  1,993  2,013  1,017  1,019 
Media 653  736  479  558  586  686  505  606 
Corporate items and intercompany eliminations (114) (73) (65) (73) (71) (77) (33) (37)
Total revenue 5,129  5,093  4,901  5,335  5,092  5,046  3,835  4,166 
Total service revenue 1
4,567  4,599  4,357  4,470  4,527  4,534  3,314  3,436 
Adjusted EBITDA
Wireless 1,365  1,296  1,284  1,291  1,294  1,222  1,179  1,173 
Cable 1,133  1,116  1,100  1,111  1,080  1,026  557  522 
Media 134  —  (103) 107  (38) 57 
Corporate items and intercompany eliminations (87) (87) (67) (77) (70) (62) (47) (73)
Adjusted EBITDA 2,545  2,325  2,214  2,329  2,411  2,190  1,651  1,679 
Deduct (add):
Depreciation and amortization 1,157  1,136  1,149  1,172  1,160  1,158  631  648 
Restructuring, acquisition and other 91  90  142  86  213  331  55  58 
Finance costs 568  576  580  568  600  583  296  287 
Other expense (income) (5) (19) 426  (18) (27) (10)
Net income before income tax expense 727  528  335  522  12  136  696  696 
Income tax expense 201  134  79  194  111  27  185  188 
Net income (loss)
526  394  256  328  (99) 109  511  508 
Earnings (loss) per share:
Basic $0.99  $0.74  $0.48  $0.62  ($0.19) $0.21  $1.01  $1.01 
Diluted $0.98  $0.73  $0.46  $0.62  ($0.20) $0.20  $1.00  $1.00 
Net income (loss)
526  394  256  328  (99) 109  511  508 
Add (deduct):
Restructuring, acquisition and other 91  90  142  86  213  331  55  58 
Depreciation and amortization on fair value increment of Shaw Transaction-related assets 227  220  242  249  263  252  —  — 
Loss on non-controlling interest purchase obligation —  —  —  —  422  —  —  — 
Income tax impact of above items (82) (81) (100) (85) (120) (148) (13) (12)
Income tax adjustment, tax rate change
—  —  —  52  —  —  —  — 
Adjusted net income 762  623  540  630  679  544  553  554 
Adjusted earnings per share:
Basic $1.43  $1.17  $1.02  $1.19  $1.28  $1.03  $1.10  $1.10 
Diluted $1.42  $1.16  $0.99  $1.19  $1.27  $1.02  $1.09  $1.09 
Capital expenditures 977  999  1,058  946  1,017  1,079  892  776 
Cash provided by operating activities 1,893  1,472  1,180  1,379  1,754  1,635  453  1,145 
Free cash flow 915  666  586  823  745  476  370  635 
1    As defined. See "Key Performance Indicators".

Rogers Communications Inc.
33
Third Quarter 2024


Summary of financial information of long-term debt guarantor
Our outstanding public debt, 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 September 30
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 —  —  4,752  4,269  459  906  (82) (83) 5,129  5,092 
Net (loss) income
527  (99) 670  312  (82) 178  (589) (490) 526  (99)
Nine months ended September 30
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 —  —  13,369  11,750  1,999  2,438  (245) (215) 15,123  13,973 
Net income (loss) 1,177  521  1,859  890  88  240  (1,948) (1,130) 1,176  521 
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)
Sep. 30
2024
Dec. 31
2023
Sep. 30
2024
Dec. 31
2023
Sep. 30
2024
Dec. 31
2023
Sep. 30
2024
Dec. 31
2023
Sep. 30
2024
Dec. 31
2023
Selected Statements of
Financial Position data measure:
Current assets 50,356  44,427  47,975  43,991  10,640  10,803  (101,562) (91,387) 7,409  7,834 
Non-current assets 64,968  63,073  52,975  57,016  4,165  7,593  (59,756) (66,234) 62,352  61,448 
Current liabilities 54,065  44,638  65,625  68,370  8,695  9,119  (117,546) (113,345) 10,839  8,782 
Non-current liabilities 43,162  45,437  13,323  15,820  662  739  (9,491) (11,936) 47,656  50,060 
1    For the purposes of this table, investments in subsidiary companies are accounted for by the equity method.
2    Amounts 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.
34
Third 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;
•the $7 billion structured equity financing transaction (the "network transaction"), including its expected terms, timing, and closing;
•our debt leverage ratio and the impact the network transaction will have on that ratio;
•the use of proceeds from the network transaction;
•the completion of the MLSE Transaction; 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;
•industry structure and stability; and
•the assumptions listed under the heading "Key assumptions underlying our full-year 2024 guidance" in our 2023 Annual MD&A.

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 may differ materially 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 or our current expectations or knowledge, 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;
Rogers Communications Inc.
35
Third Quarter 2024


•the MLSE Transaction, and any funding for it from private investors, may not be completed on the anticipated terms or at all;
•we may not reach definitive agreements for, or may not complete, the network transaction on the anticipated terms or timing or at all;
•we may use proceeds from the network transaction for different purposes due to
alternative opportunities or requirements, general economic and market conditions, or other internal or external considerations; and
•the other risks outlined in "Risks and Uncertainties Affecting our Business" in our 2023 Annual MD&A and "Updates to Risks and Uncertainties" in this MD&A.

These risks, uncertainties, and other factors can also affect our objectives, strategies, plans, and intentions. Should one or more of these risks, uncertainties, or other factors materialize, our objectives, strategies, plans, or intentions change, or any other factors or assumptions underlying the forward-looking information prove incorrect, our actual results and our plans could vary materially 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.
36
Third Quarter 2024
EX-99.2 3 rci-09302024xexhibit992.htm EX-99.2 Document

Exhibit 99.2
rogerslogohires.jpg




Rogers Communications Inc.



INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
Three and nine months ended September 30, 2024 and 2023

















Rogers Communications Inc.
1
Third Quarter 2024


Rogers Communications Inc.
Interim Condensed Consolidated Statements of Income
(In millions of Canadian dollars, except per share amounts, unaudited)
      Three months ended September 30 Nine months ended September 30
   Note 2024 2023 2024 2023
Revenue 5,129  5,092  15,123  13,973 
Operating expenses:
Operating costs 6 2,584  2,681  8,039  7,721 
Depreciation and amortization 1,157  1,160  3,442  2,949 
Restructuring, acquisition and other 7 91  213  323  599 
Finance costs 8 568  600  1,724  1,479 
Other expense 9 426  381 
Income before income tax expense 727  12  1,590  844 
Income tax expense   201  111  414  323 
Net income (loss) for the period   526  (99) 1,176  521 
Earnings (loss) per share:
Basic 10 $0.99 ($0.19) $2.21 $1.00
Diluted 10 $0.98 ($0.20) $2.19 $0.97
The accompanying notes are an integral part of the interim condensed consolidated financial statements.

Rogers Communications Inc.
2
Third Quarter 2024


Rogers Communications Inc.
Interim Condensed Consolidated Statements of Comprehensive Income
(In millions of Canadian dollars, unaudited)
   Three months ended September 30 Nine months ended September 30
  
Note
2024 2023 2024 2023
Net income (loss) for the period 526  (99) 1,176  521 
Other comprehensive income (loss):
Items that will not be reclassified to income:
Defined benefit pension plans:
Remeasurements 11 211  (2) 211  (2)
Related income tax (expense) recovery (56) —  (56) — 
Defined benefit pension plans 155  (2) 155  (2)
Equity investments measured at fair value through other comprehensive income (FVTOCI):
(Decrease) increase in fair value (1) (123) (239)
Related income tax (expense) recovery —  15  (1) 31 
Equity investments measured at FVTOCI (1) (108) (208)
Items that will not be reclassified to income
154  (110) 159  (210)
Items that may subsequently be reclassified to income:
Cash flow hedging derivative instruments:
Unrealized (loss) gain in fair value of derivative instruments (182) 417  617  (44)
Reclassification to net income of loss (gain) on debt derivatives 330  (442) (418) 49 
Reclassification to net income or property, plant and equipment of gain on expenditure derivatives (14) (24) (40) (71)
Reclassification to net income for accrued interest
(10) (9) (36) (36)
Related income tax recovery (expense) 32  (68) (72) (5)
Cash flow hedging derivative instruments 156  (126) 51  (107)
Share of other comprehensive (loss) income of equity-accounted investments, net of tax (1) — 
Items that may subsequently be reclassified to income
155  (122) 51  (105)
Other comprehensive income (loss) for the period 309  (232) 210  (315)
Comprehensive income (loss) for the period 835  (331) 1,386  206 

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


Rogers Communications Inc.
Interim Condensed Consolidated Statements of Financial Position
(In millions of Canadian dollars, unaudited)
As at
September 30
As at
December 31
   Note 2024 2023
Assets
Current assets:
Cash and cash equivalents 802  800 
Accounts receivable 12 4,903  4,996 
Inventories 472  456 
Current portion of contract assets 183  163 
Other current assets 835  1,202 
Current portion of derivative instruments 11  77  80 
Assets held for sale 137  137 
Total current assets 7,409  7,834 
Property, plant and equipment 24,812  24,332 
Intangible assets 13  17,981  17,896 
Investments 14  602  598 
Derivative instruments 11  791  571 
Financing receivables 12 976  1,101 
Other long-term assets 910  670 
Goodwill 16,280  16,280 
Total assets   69,761  69,282 
Liabilities and shareholders' equity
Current liabilities:
Short-term borrowings 15  2,893  1,750 
Accounts payable and accrued liabilities 3,721  4,221 
Other current liabilities 369  434 
Contract liabilities 690  773 
Current portion of long-term debt 16  2,600  1,100 
Current portion of lease liabilities 17  566  504 
Total current liabilities 10,839  8,782 
Provisions 61  54 
Long-term debt 16  37,694  39,755 
Lease liabilities 17  2,162  2,089 
Other long-term liabilities 1,507  1,783 
Deferred tax liabilities 6,232  6,379 
Total liabilities 58,495  58,842 
Shareholders' equity 18 11,266  10,440 
Total liabilities and shareholders' equity   69,761  69,282 
Subsequent events 18 
Commitments
21 

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

Rogers Communications Inc.
4
Third 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
Nine months ended September 30, 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 —  —  —  —  1,176  —  —  —  1,176 
Other comprehensive income:
Defined benefit pension plans, net of tax —  —  —  —  155  —  —  —  155 
FVTOCI investments, net of tax —  —  —  —  —  —  — 
Derivative instruments accounted for as hedges, net of tax —  —  —  —  —  —  51  —  51 
Share of equity-accounted investments, net of tax —  —  —  —  —  —  —  —  — 
Total other comprehensive income
—  —  —  —  155  51  —  210 
Comprehensive income for the period —  —  —  —  1,331  51  —  1,386 
Transactions with shareholders recorded directly in equity:
Dividends declared —  —  —  —  (799) —  —  —  (799)
Share price change on DRIP dividends
—  —  —  —  (4) —  —  —  (4)
Shares issued as settlement of dividends (note 18)
—  —  243  4,447  —  —  —  —  243 
Total transactions with shareholders —  —  243  4,447  (803) —  —  —  (560)
Balances, September 30, 2024 71  111,152  2,164  423,316  10,367  (13) (1,333) 10  11,266 
 
Class A
Voting Shares
Class B
Non-Voting Shares
         
Nine months ended September 30, 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 —  —  —  —  521  —  —  —  521 
Other comprehensive (loss) income:
Defined benefit pension plans, net of tax (2) (2)
FVTOCI investments, net of tax —  —  —  —  —  (208) —  —  (208)
Derivative instruments accounted for as hedges, net of tax —  —  —  —  —  —  (107) —  (107)
Share of equity-accounted investments, net of tax —  —  —  —  —  —  — 
Total other comprehensive (loss) income —  —  —  —  (2) (208) (107) (315)
Comprehensive income for the period —  —  —  —  519  (208) (107) 206 
Transactions with shareholders recorded directly in equity:
Dividends declared —  —  —  —  (781) —  —  —  (781)
Shares issued as consideration —  —  1,450  23,641  —  —  —  —  1,450 
Total transactions with shareholders —  —  1,450  23,641  (781) —  —  —  669 
Balances, September 30, 2023
71  111,152  1,847  417,414  9,554  464  (979) 10  10,967 

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

Rogers Communications Inc.
5
Third Quarter 2024


Rogers Communications Inc.
Interim Condensed Consolidated Statements of Cash Flows
(In millions of Canadian dollars, unaudited)
      Three months ended September 30 Nine months ended September 30
   Note 2024 2023 2024 2023
Operating activities:
Net income (loss) for the period
526  (99) 1,176  521 
Adjustments to reconcile net income (loss) to cash provided by operating activities:
Depreciation and amortization 1,157  1,160  3,442  2,949 
Program rights amortization 13  14  52  58 
Finance costs 568  600  1,724  1,479 
Income tax expense 201  111  414  323 
Post-employment benefits contributions, net of expense 19  21  54  25 
Losses from associates and joint ventures 432  412 
Other (44) (33) (99) 57 
Cash provided by operating activities before changes in net operating assets and liabilities, income taxes paid, and interest paid 2,442  2,206  6,764  5,824 
Change in net operating assets and liabilities 22  200  185  (209) (258)
Income taxes paid (156) (125) (388) (400)
Interest paid   (593) (512) (1,622) (1,324)
Cash provided by operating activities   1,893  1,754  4,545  3,842 
Investing activities:
Capital expenditures (977) (1,017) (3,034) (2,988)
Additions to program rights (33) (20) (56) (57)
Changes in non-cash working capital related to capital expenditures and intangible assets (70) 95  (31) 66 
Acquisitions and other strategic transactions, net of cash acquired 13  —  —  (475) (17,001)
Other (1) (8) 11 
Cash used in investing activities   (1,081) (950) (3,585) (19,976)
Financing activities:
Net (repayment of) proceeds received from short-term borrowings 15  (142) (754) 1,119  (1,343)
Net issuance (repayment) of long-term debt 16  18  2,389  (1,108) 7,789 
Net (payments) proceeds on settlement of debt derivatives and forward contracts 11  (25) 111  (3) 232 
Transaction costs incurred 16  —  (19) (46) (284)
Principal payments of lease liabilities 17  (127) (99) (358) (264)
Dividends paid 18  (186) (264) (558) (769)
Other —  (4) — 
Cash (used in) provided by financing activities   (461) 1,364  (958) 5,361 
Change in cash and cash equivalents and restricted cash and cash equivalents 351  2,168  (10,773)
Cash and cash equivalents and restricted cash and cash equivalents, beginning of period   451  359  800  13,300 
Cash and cash equivalents, end of period   802  2,527  802  2,527 

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

Rogers Communications Inc.
6
Third 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 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 nine months ended September 30, 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 and nine months ended September 30, 2024 (third 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 third quarter 2024 interim financial statements were approved by RCI's Board of Directors (the Board) on October 23, 2024.

NOTE 2: MATERIAL ACCOUNTING POLICIES

Basis of Presentation
The notes presented in these third quarter 2024 interim financial statements include only material transactions and changes occurring for the nine 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 third 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.
Rogers Communications Inc.
7
Third Quarter 2024


•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 existing standards that will become effective in future years:
•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 (January 1, 2027).
•Amendments to IFRS 9, Financial Instruments and IFRS 7, Financial Instruments: Disclosures, clarifying both the classification of financial assets linked to environmental, social, and governance as well as the timing in which a financial asset or financial liability is derecognized when using electronic payment systems (January 1, 2026).

We are assessing the impacts IFRS 18 and the amendments to IFRS 9 and IFRS 7 will have on our consolidated financial statements. We do not expect the amendments to have a material impact.

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 new debt associated with closing the transaction, 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 monetizations, and debt repayment, as applicable. As at September 30, 2024 and December 31, 2023, we met our objectives for these metrics.
  As at
September 30
As at
December 31
(In millions of dollars, except ratios) 2024 2023
Adjusted net debt 1
43,282  43,134 
Divided by: trailing 12-month adjusted EBITDA 9,413  8,581 
Debt leverage ratio 4.6  5.0 
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.

Rogers Communications Inc.
8
Third 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 September 30 Nine months ended September 30
(In millions of dollars) Note 2024 2023 2024 2023
Adjusted EBITDA 4 2,545  2,411  7,084  6,252 
Deduct:
Capital expenditures 1
977  1,017  3,034  2,988 
Interest on borrowings, net and capitalized interest 8 497  524  1,495  1,273 
Cash income taxes 2
156  125  388  400 
Free cash flow 915  745  2,167  1,591 
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 September 30 Nine months ended September 30
(In millions of dollars) Note 2024 2023 2024 2023
Cash provided by operating activities 1,893  1,754  4,545  3,842 
Add (deduct):
Capital expenditures (977) (1,017) (3,034) (2,988)
Interest on borrowings, net and capitalized interest 8 (497) (524) (1,495) (1,273)
Interest paid 593  512  1,622  1,324 
Restructuring, acquisition and other 7 91  213  323  599 
Program rights amortization (13) (14) (52) (58)
Change in net operating assets and liabilities 22 (200) (185) 209  258 
Other adjustments 1
25  49  (113)
Free cash flow 915  745  2,167  1,591 
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 September 30, 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 $815 million 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
Third Quarter 2024


As at September 30, 2024 Total sources Drawn Letters of credit
US CP program 1
Net available
(In millions of dollars) Note
Cash and cash equivalents 802  —  —  —  802 
Bank credit facilities 2:
Revolving 16 4,000  —  10  —  3,990 
Non-revolving 15 500  500  —  —  — 
Outstanding letters of credit —  —  — 
Receivables securitization 2
15 2,400  2,400  —  —  — 
Total 7,705  2,900  13  —  4,792 
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 16 4,000  —  10  151  3,839 
Non-revolving 15 500  —  —  —  500 
Outstanding letters of credit 243  —  243  —  — 
Receivables securitization 2
15 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 have been 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
Third Quarter 2024


Information by Segment
Three months ended September 30, 2024 Note Wireless Cable Media Corporate items
and eliminations
Consolidated
totals
(In millions of dollars)
Revenue 2,620  1,970  653  (114) 5,129 
Operating costs 6 1,255  837  519  (27) 2,584 
Adjusted EBITDA 1,365  1,133  134  (87) 2,545 
Depreciation and amortization 1,157 
Restructuring, acquisition and other 7 91 
Finance costs 8 568 
Other expense 9        
Income before income taxes           727 
Three months ended September 30, 2023 Note Wireless Cable Media
Corporate items
and eliminations
Consolidated
totals
(In millions of dollars)
Revenue 2,584  1,993  586  (71) 5,092 
Operating costs 6 1,290  913  479  (1) 2,681 
Adjusted EBITDA 1,294  1,080  107  (70) 2,411 
Depreciation and amortization 1,160 
Restructuring, acquisition and other 7 213 
Finance costs 8 600 
Other expense 9         426 
Income before income taxes           12 
Nine months ended September 30, 2024 Note Wireless Cable Media Corporate items
and eliminations
Consolidated
totals
(In millions of dollars)
Revenue 7,614  5,893  1,868  (252) 15,123 
Operating costs 6 3,669  2,544  1,837  (11) 8,039 
Adjusted EBITDA 3,945  3,349  31  (241) 7,084 
Depreciation and amortization 3,442 
Restructuring, acquisition and other 7 323 
Finance costs 8 1,724 
Other expense 9        
Income before income taxes           1,590 
Rogers Communications Inc.
11
Third Quarter 2024


Nine months ended September 30, 2023 Note Wireless Cable Media
Corporate items
and eliminations
Consolidated
totals
(In millions of dollars)
Revenue 7,354  5,023  1,777  (181) 13,973 
Operating costs 6 3,659  2,360  1,704  (2) 7,721 
Adjusted EBITDA 3,695  2,663  73  (179) 6,252 
Depreciation and amortization 2,949 
Restructuring, acquisition and other 7 599 
Finance costs 8 1,479 
Other expense 9         381 
Income before income taxes           844 

NOTE 5: REVENUE
Three months ended September 30 Nine months ended September 30
(In millions of dollars) 2024 2023 2024 2023
Wireless
Service revenue 2,066  2,026  6,050  5,782 
Equipment revenue 554  558  1,564  1,572 
Total Wireless 2,620  2,584  7,614  7,354 
Cable
Service revenue 1,962  1,986  5,857  4,997 
Equipment revenue 36  26 
Total Cable 1,970  1,993  5,893  5,023 
Total Media 653  586  1,868  1,777 
Corporate items and intercompany eliminations (114) (71) (252) (181)
Total revenue 5,129  5,092  15,123  13,973 
Total service revenue 4,567  4,527  13,523  12,375 
Total equipment revenue 562  565  1,600  1,598 
Total revenue 5,129  5,092  15,123  13,973 

NOTE 6: OPERATING COSTS
   Three months ended September 30 Nine months ended September 30
(In millions of dollars) 2024 2023 2024 2023
Cost of equipment sales 555  552  1,616  1,588 
Merchandise for resale 55  53  153  156 
Other external purchases 1,352  1,383  4,425  4,062 
Employee salaries, benefits, and stock-based compensation 622  693  1,845  1,915 
Total operating costs 2,584  2,681  8,039  7,721 

Rogers Communications Inc.
12
Third Quarter 2024


NOTE 7: RESTRUCTURING, ACQUISITION AND OTHER
Three months ended September 30 Nine months ended September 30
(In millions of dollars) 2024 2023 2024 2023
Restructuring and other 54  175  232  340 
Shaw Transaction-related costs 37  38  91  259 
Total restructuring, acquisition and other 91  213  323  599 

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. In the first half of 2023, these costs primarily reflected closing-related fees, the Shaw Transaction-related employee retention program, and the cost of the tangible benefits package related to the broadcasting portion of 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 voluntary departure programs. These costs also included costs related to real estate rationalization programs.

NOTE 8: FINANCE COSTS
   Three months ended September 30 Nine months ended September 30
(In millions of dollars) Note 2024 2023 2024 2023
Total interest on borrowings 1
505  535  1,525  1,450 
Interest earned on restricted cash and cash equivalents —  —  —  (149)
Interest on borrowings, net 505  535  1,525  1,301 
Interest on lease liabilities 17 34  30  103  80 
Interest on post-employment benefits liability (1) (3) (3) (10)
(Gain) loss on foreign exchange (32) 143  107  16 
Change in fair value of derivative instruments 28  (136) (94) (3)
Capitalized interest (8) (11) (30) (28)
Deferred transaction costs and other 42  42  116  123 
Total finance costs 568  600  1,724  1,479 
1Interest on borrowings includes interest on short-term borrowings and on long-term debt.

NOTE 9: OTHER EXPENSE
   Three months ended September 30 Nine months ended September 30
(In millions of dollars) Note 2024 2023 2024 2023
Losses from associates and joint ventures 14 432  412 
Other (income) losses —  (6) (31)
Total other expense 426  381 

Rogers Communications Inc.
13
Third Quarter 2024


NOTE 10: EARNINGS (LOSS) PER SHARE
   Three months ended September 30 Nine months ended September 30
(In millions of dollars, except per share amounts) 2024 2023 2024 2023
Numerator (basic) - Net income (loss) for the period
526  (99) 1,176  521 
Denominator - Number of shares (in millions):
Weighted average number of shares outstanding - basic 534  529  533  521 
Effect of dilutive securities (in millions):
Employee stock options and restricted share units — 
Weighted average number of shares outstanding - diluted 536  529  534  522 
Earnings (loss) per share:
Basic $0.99  ($0.19) $2.21 $1.00 
Diluted $0.98  ($0.20) $2.19 $0.97 

For the three and nine months ended September 30, 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 (loss) for the three and nine months ended September 30, 2024 was reduced (increased) by nil and $9 million (2023 - ($8 million) and $16 million), respectively, in the diluted earnings per share calculation.

A total of 9,513,710 options were excluded from the calculation of the effect of dilutive securities for the three and nine months ended September 30, 2024 (2023 - 10,413,959 and 8,836,787, respectively), because they were anti-dilutive.

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 16). 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.

Rogers Communications Inc.
14
Third Quarter 2024


The tables below summarize the debt derivatives we entered into and settled related to our credit facility borrowings and US CP program during the three and nine months ended September 30, 2024 and 2023.
Three months ended September 30, 2024 Nine months ended September 30, 2024
(In millions of dollars, except exchange rates)
Notional
 (US$)
Exchange rate Notional (Cdn$)
Notional
(US$)
Exchange
rate
Notional
(Cdn$)
Credit facilities
Debt derivatives entered 3,476  1.364  4,740  11,739  1.355  15,903 
Debt derivatives settled 3,472  1.361  4,727  13,878  1.354  18,785 
Net cash paid on settlement (24) (8)
US commercial paper program
Debt derivatives entered 120  1.367  164  1,401  1.355  1,899 
Debt derivatives settled 218  1.367  298  1,514  1.361  2,060 
Net cash (paid) received on settlement (1)
Three months ended September 30, 2023 Nine months ended September 30, 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 13,231  1.342  17,753  28,028  1.342  37,626 
Debt derivatives settled 13,962  1.342  18,739  23,793  1.341  31,900 
Net cash received on settlement 112  17 
US commercial paper program
Debt derivatives entered 322  1.332  429  1,496  1.356  2,028 
Debt derivatives settled 322  1.326  427  1,654  1.343  2,222 
Net cash paid on settlement (1) (19)

As at September 30, 2024, we had US$1,102 million and nil 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 $1.353/US$ (December 31, 2023 - $1.352/US$) and nil (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 and nine months ended September 30, 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$)
2024 issuances
February 9, 2024 1,250  2029 5.000  % 4.735  % 1,684 
February 9, 2024 1,250 2034 5.300  % 5.107  % 1,683 
1    Converting from a fixed US$ coupon rate to a weighted average Cdn$ fixed rate.

As at September 30, 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 economically using debt derivatives, at an average rate of $1.272/US$ (December 31, 2023 - $1.259/US$).

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.
15
Third Quarter 2024


Lease liabilities
Below is a summary of the debt derivatives we entered into and settled related to our outstanding lease liabilities for the three and nine months ended September 30, 2024 and 2023.
Three months ended September 30, 2024 Nine months ended September 30, 2024
(In millions of dollars, except exchange rates)
Notional
(US$)
Exchange rate Notional
(Cdn$)
Notional
(US$)
Exchange rate Notional
(Cdn$)
Debt derivatives entered 73  1.356  99  228 1.355  309
Debt derivatives settled 54  1.352  73  155 1.329  206
Three months ended September 30, 2023 Nine months ended September 30, 2023
(In millions of dollars, except exchange rates)
Notional
(US$)
Exchange rate Notional
(Cdn$)
Notional
(US$)
Exchange
rate
Notional
(Cdn$)
Debt derivatives entered 95  1.358  129  181  1.348  244 
Debt derivatives settled 34  1.324  45  100  1.310  131 

As at September 30, 2024, we had US$430 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 October 2024 to September 2027 (December 31, 2023 - January 2024 to December 2026) at an average rate of $1.341/US$ (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.

The tables below summarize the expenditure derivatives we entered into and settled during the three and nine months ended September 30, 2024 and 2023.
Three months ended September 30, 2024 Nine months ended September 30, 2024
(In millions of dollars, except exchange rates) Notional (US$) Exchange rate Notional (Cdn$)
Notional
(US$)
Exchange
rate
Notional
(Cdn$)
Expenditure derivatives entered 600  1.342  805  1,110  1.341  1,489 
Expenditure derivatives settled 315  1.324  417  915  1.325  1,212 
Three months ended September 30, 2023 Nine months ended September 30, 2023
(In millions of dollars, except exchange rates) Notional (US$) Exchange rate Notional (Cdn$)
Notional
(US$)
Exchange
rate
Notional
(Cdn$)
Expenditure derivatives entered 90  1.300  117  1,230  1.325  1,630 
Expenditure derivatives acquired —  —  —  212  1.330  282 
Expenditure derivatives settled 359  1.270  456  899  1.260  1,133 

As at September 30, 2024, we had US$1,845 million notional amount of expenditure derivatives outstanding (December 31, 2023 - US$1,650 million) with terms to maturity ranging from October 2024 to December 2026 (December 31, 2023 - January 2024 to December 2025) at an average rate of $1.336/US$ (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 September 30, 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 $53.27 (December 31, 2023 - $54.02).

Rogers Communications Inc.
16
Third Quarter 2024


During the nine months ended September 30, 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.

During the nine months ended September 30, 2023, we entered into 0.5 million equity derivatives with a weighted average price of $58.14 as a result of the issuance of additional performance restricted share units in 2023 (see note 19).

Cash settlements on debt derivatives and forward contracts
The tables below summarize the net proceeds (payments) on settlement of debt derivatives and forward contracts during the three and nine months ended September 30, 2024 and 2023.
Three months ended September 30 Nine months ended September 30
(In millions of dollars, except exchange rates) 2024 2023 2024 2023
Credit facilities (24) 112  (8) 17 
US commercial paper program (1) (1) (19)
Senior and subordinated notes —  —  —  234 
Net (payments) proceeds on settlement of debt derivatives and forward contracts (25) 111  (3) 232 

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 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 September 30, 2024 or December 31, 2023. There were no transfers between Level 1, Level 2, or Level 3 during the three and nine months ended September 30, 2024 or 2023.

Rogers Communications Inc.
17
Third Quarter 2024


Below is a summary of our financial instruments carried at fair value as at September 30, 2024 and December 31, 2023.
   Carrying value Fair value (Level 2) Fair value (Level 3)
  As at
Sept. 30
As at
Dec. 31
As at
Sept. 30
As at
Dec. 31
As at
Sept. 30
As at
Dec. 31
(In millions of dollars) 2024 2023 2024 2023 2024 2023
Financial assets
Investments, measured at FVTOCI:
Investments in private companies
124  118  —  —  124  118 
Held-for-trading:
Debt derivatives accounted for as cash flow hedges 835  599  835  599  —  — 
Expenditure derivatives accounted for as cash flow hedges 20  20  —  — 
Equity derivatives not accounted for as hedges 13  48  13  48  —  — 
Total financial assets 992  769  868  651  124  118 
Financial liabilities
Long-term debt (including current portion)
40,294  40,855  39,257  39,001  —  — 
Held-for-trading:
Debt derivatives accounted for as cash flow hedges 789  1,069  789  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 41,097  42,044  40,060  40,190  —  — 

Pension plan purchases of annuities
In July 2024 and July 2023, our defined benefit pension plans purchased approximately $147 million and $737 million, respectively, of annuities from insurance companies for substantially all the retired members in the plans at those times. The aggregate premiums for the annuities were funded by selling a corresponding amount of existing assets from the plans. The purchase of the annuities relieves us of primary responsibility for, and eliminates risk associated with, the accrued benefit obligation for the retired members. The annuity purchases required a remeasurement of the pension plan assets and liabilities at the date of purchase. In 2024, we recognized a $211 million remeasurement gain in other comprehensive income (2023 - $2 million loss). There was no significant impact to net income related to the annuity purchases.

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
September 30
As at
December 31
(In millions of dollars) 2024 2023
Current financing receivables 2,142  2,111 
Long-term financing receivables 976  1,101 
Total financing receivables 3,118  3,212 

NOTE 13: INTANGIBLE ASSETS

3800 MHz Spectrum Licence Acquisition
In November 2023, Innovation, Science and Economic Development Canada announced the results of the 3800 MHz spectrum licence auction that was held in October and November 2023. We were awarded 860 spectrum licences covering 172 regions across the country, including urban area, rural and Indigenous communities. We made payments for these licences in January 2024 for $95 million and May 2024 for $380 million. Upon acquisition in May 2024, we recognized the spectrum licences as indefinite-life intangible assets of $480 million, including directly attributable costs.
Rogers Communications Inc.
18
Third Quarter 2024



NOTE 14: INVESTMENTS
As at
September 30
As at
December 31
(In millions of dollars) 2024 2023
Investments in private companies, measured at FVTOCI
124  118 
Investments, associates and joint ventures 478  480 
Total investments 602  598 
One of our joint ventures has a non-controlling interest that has a right to require our joint venture to purchase that non-controlling interest at a future date at fair value. During the three and nine months ended September 30, 2023, we recognized a $422 million loss in other expense related to a change in the fair value of that obligation. As a result of the loss, the balance of the investment was reduced to nil and we had an unrecognized loss related to the investment of $186 million as at December 31, 2023. As at September 30, 2024, the unrecognized loss related to the investment is $588 million.

NOTE 15: SHORT-TERM BORROWINGS
  As at
September 30
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) —  150 
Non-revolving credit facility borrowings (net of the discount on issuance) 493  — 
Total short-term borrowings 2,893  1,750 

The tables below summarize the activity relating to our short-term borrowings for the three and nine months ended September 30, 2024 and 2023.
Three months ended September 30, 2024 Nine months ended September 30, 2024
(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 120  1.367  164  1,402  1.355  1,900 
Repayment of US commercial paper (220) 1.364  (300) (1,525) 1.360  (2,074)
Net repayment of US commercial paper (136) (174)
Proceeds received from non-revolving credit facilities (US$) 1
1,275  1.366  1,742  1,829  1.364  2,495 
Repayment of non-revolving credit facilities (US$) 1
(1,279) 1.367  (1,748) (1,464) 1.367  (2,002)
Net (repayment of) proceeds received from non-revolving credit facilities (6) 493 
Net (repayment of) proceeds received from short-term borrowings (142) 1,119 
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.

Rogers Communications Inc.
19
Third Quarter 2024


Three months ended September 30, 2023 Nine months ended September 30, 2023
(In millions of dollars, except exchange rates) Notional (US$) Exchange rate Notional (Cdn$) Notional (US$) Exchange rate Notional (Cdn$)
Repayment of receivables securitization —  (1,000)
Net repayment of receivables securitization —  (1,000)
Proceeds received from US commercial paper 323  1.325  428  1,497  1.354  2,027 
Repayment of US commercial paper (323) 1.325  (428) (1,664) 1.343  (2,235)
Net repayment of US commercial paper —  (208)
Proceeds received from non-revolving credit facilities (Cdn$) 1
—  375 
Proceeds received from non-revolving credit facilities (US$) 927  1.348  1,250  2,125  1.349  2,866 
Total proceeds received from non-revolving credit facilities 1,250  3,241 
Repayment of non-revolving credit facilities (Cdn$) 1
(379) (758)
Repayment of non-revolving credit facilities (US$) (1,204) 1.350  (1,625) (1,942) 1.348  (2,618)
Total repayment of non-revolving credit facilities (2,004) (3,376)
Net repayment of non-revolving credit facilities (754) (135)
Net repayment of short-term borrowings (754) (1,343)
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 September 30, 2024 and December 31, 2023.
  As at
September 30
As at
December 31
(In millions of dollars) 2024 2023
Receivables sold to buyer as security 3,086  3,178 
Short-term borrowings from buyer (2,400) (1,600)
Overcollateralization 686  1,578 

Below is a summary of the activity related to our receivables securitization program for the three and nine months ended September 30, 2024 and 2023.
Three months ended September 30 Nine months ended September 30
(In millions of dollars) 2024 2023 2024 2023
Receivables securitization program, beginning of period 2,400  1,600  1,600  2,400 
Receivables securitization program assumed —  —  —  200 
Net proceeds received from (repayment of) receivables securitization —  —  800  (1,000)
Receivables securitization program, end of period 2,400  1,600  2,400  1,600 

In April 2023, we repaid the outstanding $200 million of borrowings under Shaw's legacy accounts receivable securitization program, subsequent to which the program was terminated. This repayment is included in "net repayment of receivables securitization" above.

The terms of our receivables securitization program are committed until its expiry, which we extended in June 2024 to an expiration date of June 28, 2027.


Rogers Communications Inc.
20
Third Quarter 2024


US Commercial Paper Program
The tables below summarize the activity relating to our US CP program for the three and nine months ended September 30, 2024 and 2023.
Three months ended September 30, 2024 Nine months ended September 30, 2024
(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 98  1.367  134  113  1.327  150 
Net repayment of US commercial paper (100) 1.360  (136) (123) 1.415  (174)
Discounts on issuance 1
n/m
10 
n/m
14 
Loss on foreign exchange 1
(1) 10 
US commercial paper program, end of period —  —  —  —  —  — 
n/m - not meaningful
1 Included in finance costs.

Three months ended September 30, 2023 Nine months ended September 30, 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 —  —  —  158  1.354  214 
Net repayment of US commercial paper —  —  —  (167) n/m (208)
Discounts on issuance 1
—  —  —  1.333  12 
Gain on foreign exchange 1
—  (18)
US commercial paper program, end of period —  —  —  —  —  — 
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 Facilities
Below is a summary of the activity relating to our non-revolving credit facilities for the three and nine months ended September 30, 2024 and 2023.
Three months ended September 30 Nine months ended September 30
(In millions of dollars) 2024 2023 2024 2023
Non-revolving credit facility, beginning of period 505  983  —  371 
Net (repayment of) proceeds received from non-revolving credit facility (6) (754) 493  (135)
Discounts on issuance 1
—  —  12 
Loss (gain) on foreign exchange 1
(6) 13  —  (1)
Non-revolving credit facility, end of period 493  247  493  247 
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 (see note 11).

Rogers Communications Inc.
21
Third Quarter 2024


NOTE 16: LONG-TERM DEBT
Principal
amount
Interest
rate
As at
September 30
As at
December 31
(In millions of dollars, except interest rates) Due date    2024 2023
Term loan facility Floating 995  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  % 1,350  1,323 
Senior notes
2025 1,250  3.100  % 1,250  1,250 
Senior notes 2025 US 700  3.625  % 945  926 
Senior notes 2026 500  5.650  % 500  500 
Senior notes 2026 US 500  2.900  % 675  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  % 1,755  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  % 1,688  — 
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  % 2,700  2,645 
Senior notes
2032 1,000  4.250  % 1,000  1,000 
Senior debentures 2
2032 US 200  8.750  % 270  265 
Senior notes 2033 1,000  5.900  % 1,000  1,000 
Senior notes 2034 US 1,250  5.300  % 1,687  — 
Senior notes 2038 US 350  7.500  % 472  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  % 1,012  992 
Senior notes 2043 US 500  4.500  % 675  661 
Senior notes 2043 US 650  5.450  % 878  860 
Senior notes 2044 US 1,050  5.000  % 1,418  1,389 
Senior notes 2048 US 750  4.300  % 1,012  992 
Senior notes 1
2049 300  4.250  % 300  300 
Senior notes 2049 US 1,250  4.350  % 1,687  1,653 
Senior notes 2049 US 1,000  3.700  % 1,350  1,323 
Senior notes
2052 US 2,000  4.550  % 2,700  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  % 1,012  992 
41,281  41,895 
Deferred transaction costs and discounts (987) (1,040)
Less current portion         (2,600) (1,100)
Total long-term debt         37,694  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 September 30, 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 September 30, 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.
22
Third Quarter 2024


The tables below summarize the activity relating to our long-term debt for the three and nine months ended September 30, 2024 and 2023.
Three months ended
 September 30, 2024
Nine months ended
September 30, 2024
(In millions of dollars, except exchange rates) Notional (US$) Exchange rate Notional (Cdn$) Notional (US$) Exchange rate Notional (Cdn$)
Term loan facility net borrowings (US$) 1
n/m
18 
n/m
18 
Term loan facility net repayments (US$) 1
—  —  —  (2,512) 1.351  (3,393)
Net borrowings (repayments) under term loan facility 18  (3,375)
Senior note issuances (US$) —  —  —  2,500  1.347  3,367 
Senior note repayments (Cdn$) —  (1,100)
Net issuance of senior notes —  2,267 
Net issuance (repayment) of long-term debt 18  (1,108)
1    Borrowings under our term loan 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.

Three months ended September 30, 2023 Nine months ended
September 30, 2023
(In millions of dollars, except exchange rates) Notional (US$) Exchange rate Notional (Cdn$) Notional (US$) Exchange rate Notional (Cdn$)
Credit facility borrowings (US$) —  —  —  220  1.368  301 
Credit facility repayments (US$) —  —  —  (220) 1.336  (294)
Net borrowings under credit facilities — 
Term loan facility net borrowings (US$) 1
—  —  —  4,506  1.350  6,082 
Term loan facility net repayments (US$)
(454) 1.346  (611) (454) 1.346  (611)
Net (repayments) borrowings under term loan facility (611) 5,471 
Senior note issuances (Cdn$) 3,000  3,000 
Senior note repayments (US$) —  —  —  (500) 1.378 (689)
Net issuance of senior notes 3,000  2,311 
Net issuance of long-term debt 2,389  7,789 
1    Borrowings under our term loan 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.

Three months ended September 30 Nine months ended September 30
(In millions of dollars) 2024 2023 2024 2023
Long-term debt net of transaction costs, beginning of period 40,585  41,136  40,855  31,733 
Net issuance (repayment) of long-term debt 18  2,389  (1,108) 7,789 
Long-term debt assumed —  —  —  4,526 
(Gain) loss on foreign exchange (344) 562  495  (23)
Deferred transaction costs incurred —  (27) (53) (31)
Amortization of deferred transaction costs 35  34  105  100 
Long-term debt net of transaction costs, end of period 40,294  44,094  40,294  44,094 

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.

In April 2023, we drew the maximum $6 billion on the term loan facility upon closing the Shaw Transaction, consisting of $2 billion from each of the three tranches. The three tranches mature on April 3, 2026, 2027, and 2028, respectively. During the remainder of 2023, we repaid $1.6 billion of the tranche maturing in 2027. In February 2024,
Rogers Communications Inc.
23
Third Quarter 2024


we used the proceeds from our senior note issuance (see "Issuance of senior notes and related debt derivatives") to repay an additional $3.4 billion of the facility such that only $1 billion remains outstanding under the April 2026 tranche.

In April 2023, we also assumed $4.55 billion principal amount of Shaw's senior notes upon closing the Shaw Transaction, of which $500 million was subsequently repaid at maturity during the remainder of 2023 and $500 million was repaid at maturity in January 2024.

Senior Notes
Issuance of senior notes and related debt derivatives
Below is a summary of the senior notes we issued during the three and nine months ended September 30, 2024 and 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
2023 issuances
September 21, 2023 500  2026 5.650  % 99.853  % 500  3
September 21, 2023 1,000  2028 5.700  % 99.871  % 1,000  8
September 21, 2023 500  2030 5.800  % 99.932  % 500  4
September 21, 2023 1,000  2033 5.900  % 99.441  % 1,000  12
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 issuances, 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).

In September 2023, we issued senior notes with an aggregate principal amount of $3 billion. As a result, we received net proceeds of $2.98 billion which we expect to use for general corporate purposes, including the repayment of outstanding debt.

Repayment of senior notes and related derivative settlements
During the nine months ended September 30, 2024, we repaid the entire outstanding principal of our $500 million 4.35% and $600 million 4.00% senior notes at maturity. There were no derivatives associated with these senior notes.

During the nine months ended September 30, 2023, we repaid the entire outstanding principal amount of our US$500 million 3.00% senior notes and the associated debt derivatives at maturity. As a result, we repaid $515 million, including receipt of $174 million received on settlement of the associated debt derivatives.

Rogers Communications Inc.
24
Third Quarter 2024


NOTE 17: LEASES

Below is a summary of the activity related to our lease liabilities for the three and nine months ended September 30, 2024 and 2023.
  Three months ended September 30 Nine months ended September 30
(In millions of dollars) 2024 2023 2024 2023
Lease liabilities, beginning of period 2,719  2,467  2,593  2,028 
Net additions 133  155  488  427 
Lease liabilities assumed —  —  —  327 
Interest on lease liabilities 34  30  103  80 
Interest payments on lease liabilities (31) (29) (98) (74)
Principal payments of lease liabilities (127) (99) (358) (264)
Lease liabilities, end of period 2,728  2,524  2,728  2,524 

NOTE 18: 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.
Dividends paid (in millions of dollars)
Number of Class B
Non-Voting
Shares issued
(in thousands) 1
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  1,552 
April 23, 2024 June 10, 2024 July 5, 2024 0.50  185  81  266  1,651 
July 23, 2024 September 9, 2024 October 3, 2024 0.50  181  86  267  1,634 
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  1,454 
November 8, 2023 December 8, 2023 January 2, 2024 0.50  190  75  265  1,244 
1    Class B Non-Voting Shares are issued as partial settlement of our quarterly dividend payable on the payment date under the terms of our dividend reinvestment plan (DRIP).

On October 23, 2024, a dividend was declared of $0.50 per Class A Share and Class B Non-Voting Share to be paid on January 3, 2025 to shareholders of record on December 9, 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.

NOTE 19: STOCK-BASED COMPENSATION

Below is a summary of our stock-based compensation expense, which is included in net income, for the three and nine months ended September 30, 2024 and 2023.
   Three months ended September 30 Nine months ended September 30
(In millions of dollars) 2024 2023 2024 2023
Stock options 10  (23) (31) (13)
Restricted share units 14  (1) 23  11 
Deferred share units (8) (3) (8)
Equity derivative effect, net of interest receipt (15) 46  52  60 
Total stock-based compensation expense 14  14  41  50 
Rogers Communications Inc.
25
Third Quarter 2024


As at September 30, 2024, we had a total liability recognized at its fair value of $156 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 and nine months ended September 30, 2024, we paid $10 million and $65 million (2023 - $1 million and $68 million), respectively, to holders of stock options, RSUs, and DSUs upon exercise using the cash settlement feature.

Stock Options
Summary of stock options
The tables below summarize the activity related to stock option plans, including performance options, for the three and nine months ended September 30, 2024 and 2023.
   Three months ended September 30, 2024 Nine months ended September 30, 2024
(In number of units, except prices) Number of options
Weighted average
exercise price
Number of options Weighted average
exercise price
Outstanding, beginning of period 10,587,278  $63.92 10,593,645  $63.87
Granted —  —  353,105  $61.39
Exercised (25,470) $49.95 (153,615) $53.04
Forfeited (853,961) $64.66 (1,085,288) $64.44
Outstanding, end of period 9,707,847  $63.89 9,707,847  $63.89
Exercisable, end of period 6,135,190  $63.69 6,135,190  $63.69
   Three months ended September 30, 2023 Nine months ended September 30, 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 10,688,208  $63.88 9,860,208  $63.58
Granted —  —  1,594,879  $64.86
Exercised —  —  (329,877) $54.90
Forfeited —  —  (437,002) $67.44
Outstanding, end of period 10,688,208  $63.88 10,688,208  $63.88
Exercisable, end of period 4,360,124  $63.26 4,360,124  $63.25

We did not grant any performance options during the three and nine months ended September 30, 2024 or 2023.

Unrecognized stock-based compensation expense related to stock option plans was $4 million as at September 30, 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.

Restricted Share Units
Summary of RSUs
Below is a summary of the activity related to RSUs outstanding, including performance RSUs, for the three and nine months ended September 30, 2024 and 2023.
   Three months ended September 30 Nine months ended September 30
(In number of units) 2024 2023 2024 2023
Outstanding, beginning of period 2,500,371  2,632,516  2,551,728  2,402,489 
Granted and reinvested dividends 108,669  144,042  1,193,726  1,485,306 
Exercised (8,115) (7,722) (908,188) (800,840)
Forfeited (98,605) (149,934) (334,946) (468,053)
Outstanding, end of period 2,502,320  2,618,902  2,502,320  2,618,902 

Rogers Communications Inc.
26
Third Quarter 2024


Included in the above table are grants of nil and 378,296 performance RSUs to certain key employees during the three and nine months ended September 30, 2024 (2023 - 117,352 and 711,247), respectively. The performance RSUs granted in 2023 have certain non-market vesting conditions related to the Shaw Transaction.

Unrecognized stock-based compensation expense related to these RSUs was $52 million as at September 30, 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 and nine months ended September 30, 2024 and 2023.
   Three months ended September 30 Nine months ended September 30
(In number of units) 2024 2023 2024 2023
Outstanding, beginning of period 1,145,935  1,007,497  956,410  1,139,885 
Granted and reinvested dividends 11,459  16,309  222,358  68,824 
Exercised (184,717) (10,555) (205,868) (194,537)
Forfeited —  (1,797) (223) (2,718)
Outstanding, end of period 972,677  1,011,454  972,677  1,011,454 

Included in the above table are grants of 1,898 and 5,128 performance DSUs to certain key executives during the three and nine months ended September 30, 2024 (2023 - 1,524 and 4,412).

Unrecognized stock-based compensation expense related to granted DSUs was $8 million as at September 30, 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 20: 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 and nine months ended September 30, 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 and nine months ended September 30, 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 and $8 million was recognized in net income and paid during the three and nine months ended September 30, 2024, respectively. We have also entered into certain other transactions with the Shaw Family Group. Total amounts paid to the Shaw Family Group during the three and nine months ended September 30, 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 and $9 million of which was paid during the three and nine months ended September 30, 2024, respectively. The remaining liability of $93 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.
Rogers Communications Inc.
27
Third Quarter 2024


NOTE 21: 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. During the three months ended June 30, 2024, we signed new Media program rights agreements with the Edmonton Oilers, Calgary Flames, and Warner Bros. Discovery reflecting an increase in our contractual commitments of approximately $1.9 billion over the next 12 years compared to our disclosure as at December 31, 2023.

NOTE 22: SUPPLEMENTAL CASH FLOW INFORMATION

Change in Net Operating Assets and Liabilities
   Three months ended September 30 Nine months ended September 30
(In millions of dollars) 2024 2023 2024 2023
Accounts receivable, excluding financing receivables (58) (186) (8) (180)
Financing receivables (23) 95  66 
Contract assets 10  (11) (4) (25)
Inventories 41  83  (16) (10)
Other current assets 17  (19) 112  (34)
Accounts payable and accrued liabilities 243  384  (291) (66)
Contract and other liabilities (57) (43) (97) (9)
Total change in net operating assets and liabilities 200  185  (209) (258)

NOTE 23: MLSE TRANSACTION

On September 18, 2024, we announced an agreement with BCE Inc. (Bell) to acquire Bell's indirect 37.5% ownership stake in Maple Leaf Sports & Entertainment Inc. (MLSE) for a purchase price of $4.7 billion subject to certain adjustments, payable in cash (MLSE Transaction). The MLSE Transaction will also provide Bell the opportunity to renew its existing MLSE broadcast and sponsorship rights over the long-term at fair market value. This includes access to content rights for 50% of Toronto Maple Leafs regional games and 50% of Toronto Raptors games for which MLSE controls the rights. The MLSE Transaction is subject to certain closing conditions, including sports league and regulatory approvals. When the MLSE Transaction closes, we will be the largest owner of MLSE, with a controlling interest in 75% of MLSE. The holder of the 25% non-controlling interest in MLSE has a right to require its interest be purchased at a future date at fair value (see note 14).

Rogers Communications Inc.
28
Third Quarter 2024
EX-99.3 4 rci-09302024xexhibit993.htm EX-99.3 Document

rogerslogohires1a.jpg
Exhibit 99.3
ROGERS COMMUNICATIONS REPORTS THIRD QUARTER 2024 RESULTS
More Canadians continue to choose Rogers Wireless and Internet than any other carrier in Canada
•Combined mobile phone and Internet net additions of 227,000 in Q3 and 502,000 for the year to date
•Q3 postpaid mobile phone net additions of 101,000; prepaid net additions of 93,000; retail Internet net additions of 33,000
•Rogers has added industry-best 1.9 million mobile phone and Internet net additions over the past 11 quarters

Continued disciplined loading, strong execution, efficiency gains, industry-leading financial performance, and industry-best margins
•Wireless service revenue up 2% and adjusted EBITDA up 5%; margin up 220 basis points to 66%; blended ARPU stable
•Cable revenue down 1%; adjusted EBITDA up 5%; margin up 330 basis points to 58%
•Free cash flow of $915 million, up 23%

Rogers' network leadership continues
•Awarded Canada's fastest and most reliable Internet by Opensignal
•Awarded Canada's most reliable 5G network by umlaut and most reliable wireless network by Opensignal
•Delivered DOCSIS 4.0 modem technology with 4 Gbps download and 1 Gbps upload speeds - a global first

Rogers announces transaction with a leading global financial investor that will materially reduce leverage with innovative $7 billion structured equity financing
•Now expecting leverage at year-end will be 3.7x
•Completion subject to finalizing definitive agreements
•Expected to close in the fourth quarter; proceeds will be used to pay down debt and further strengthen our balance sheet

Company reaffirms 2024 outlook
•Total service revenue growth of 8% to 10%; adjusted EBITDA growth of 12% to 15%; capital expenditures of $3.8 billion to $4.0 billion; and free cash flow of $2.9 billion to $3.1 billion

TORONTO (October 24, 2024) - Rogers Communications Inc. (TSX: RCI.A and RCI.B; NYSE: RCI) today announced its unaudited financial and operating results for the third quarter ended September 30, 2024.

Consolidated Financial Highlights
(In millions of Canadian dollars, except per share amounts, unaudited) Three months ended September 30 Nine months ended September 30
2024 2023 % Chg 2024 2023 % Chg
Total revenue 5,129  5,092  15,123  13,973 
Total service revenue 4,567  4,527  13,523  12,375 
Adjusted EBITDA 1 2,545  2,411  7,084  6,252  13 
Net income
526  (99) n/m 1,176  521  126 
Adjusted net income 1
762  679  12  1,925  1,776 
Diluted earnings (loss) per share
$0.98  ($0.20) n/m $2.19  $0.97  126 
Adjusted diluted earnings per share 1
$1.42  $1.27  12  $3.59  $3.37 
Cash provided by operating activities 1,893  1,754  4,545  3,842  18 
Free cash flow 1
915  745  23  2,167  1,591  36 
n/m - not meaningful

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 Q3 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
Third Quarter 2024


"We continued to build on our momentum and deliver industry-leading results and attract more Canadians than any other carrier," said Tony Staffieri, President and CEO. "We delivered strong market share, record margins in Cable and Wireless, and we are on track to deliver our full-year targets. I’m proud of our team for delivering an eleventh straight quarter of growth and sector-leading performance while strengthening our balance sheet."

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
•Awarded Canada's most reliable 5G network by umlaut in July 2024.
•Recognized as Canada's fastest and most reliable Internet by Opensignal in July 2024.
•Delivered 4 Gbps download and 1 Gbps upload speeds with DOCSIS 4.0 modem technology trial.

Deliver easy to use, reliable products and services
•Launched home Internet and TV services across Quebec.
•Introduced multi-gigabit speeds to 70% of our Internet footprint.
•Introduced a program to help newcomers build credit and finance a new smartphone through a partnership with Nova Credit.

Be the first choice for Canadians
•Attracted 227,000 net combined mobile phone and Internet customers.
•Signed an agreement with BCE Inc. (Bell) to become the majority owner of Maple Leaf Sports & Entertainment (MLSE).
•Launched Bravo in Canada and announced plans to launch TV channels for HGTV, Food Network, Magnolia, Discovery ID, and Discovery.

Be a strong national company investing in Canada
•Invested $977 million in capital expenditures, further strengthening and growing our networks.
•Announced a partnership with SenseNet to bring wildfire detection technology to communities.
•Became the first-ever presenting sponsor of the 2024 Toronto International Film Festival.

Be the growth leader in our industry
•Grew total service revenue by 1% and adjusted EBITDA by 6%.
•Reported industry-leading margins in our Wireless and Cable operations.
•Generated free cash flow of $915 million, up 23%, and cash flow from operating activities of $1,893 million.

MLSE Transaction
On September 18, 2024, we announced an agreement with BCE Inc. (Bell) to acquire Bell's indirect 37.5% ownership stake in Maple Leaf Sports & Entertainment Inc. (MLSE) for a purchase price of $4.7 billion subject to certain adjustments, payable in cash (MLSE Transaction). We expect to finance a portion of the purchase price with funding from private investors and we do not expect financing of the MLSE Transaction will affect our debt leverage ratio outlook. The MLSE Transaction will also provide Bell the opportunity to renew its existing MLSE broadcast and sponsorship rights over the long-term at fair market value. This includes access to content rights for 50% of Toronto Maple Leafs regional games and 50% of Toronto Raptors games for which MLSE controls the rights. The MLSE Transaction is subject to certain closing conditions, including sports league and regulatory approvals. When the MLSE Transaction closes, we will be the largest owner of MLSE, with a controlling interest in 75% of MLSE.

MLSE owns the Toronto Maple Leafs (NHL), Toronto Raptors (NBA), Toronto FC (MLS), the Toronto Argonauts (CFL), various minor league teams, and associated real estate holdings, such as Scotiabank Arena. The MLSE Transaction will add to our existing sports portfolio, including ownership of the Toronto Blue Jays, Rogers Centre, and Sportsnet.
Rogers Communications Inc.
2
Third Quarter 2024


Quarterly Financial Highlights

Revenue
Total revenue and total service revenue each increased by 1% this quarter, driven by revenue growth in our Wireless and Media businesses.

Wireless service revenue increased by 2% this quarter, primarily as a result of the cumulative impact of growth in our mobile phone subscriber base over the past year. Wireless equipment revenue decreased by 1%, primarily as a result of fewer device upgrades by existing customers.

Cable revenue decreased by 1% this quarter, improving sequentially, as a result of continued competitive promotional activity and declines in our Home Phone and Satellite subscriber bases.

Media revenue increased by 11% this quarter primarily as a result of higher sports-related revenue.

Adjusted EBITDA and margins
Consolidated adjusted EBITDA increased 6% this quarter, and our adjusted EBITDA margin increased by 230 basis points, as a result of full realization of our synergy program associated with the Shaw Transaction together with ongoing cost efficiencies.

Wireless adjusted EBITDA increased by 5%, primarily due to the flow-through impact of higher revenue as discussed above in conjunction with ongoing cost efficiencies. This gave rise to an adjusted EBITDA margin of 66.1%, up 220 basis points.

Cable adjusted EBITDA increased by 5% due to the aforementioned synergy program and ongoing cost efficiencies. This gave rise to an adjusted EBITDA margin of 57.5%, up 330 basis points.

Media adjusted EBITDA increased by 25% this quarter, primarily due to higher revenue as discussed above, partially offset by higher Toronto Blue Jays expenses, including game day-related costs.

Net income and adjusted net income
Net income increased by $625 million this quarter to $526 million, primarily as a result of the $422 million loss recognized last year related to an obligation to purchase at fair value the non-controlling interest in one of our joint ventures' investments, higher adjusted EBITDA, and lower restructuring, acquisition and other costs, partially offset by higher income tax expense. Adjusted net income increased by 12% this quarter, primarily as a result of higher adjusted EBITDA.

Cash flow and available liquidity
This quarter, we generated cash provided by operating activities of $1,893 million (2023 - $1,754 million) and free cash flow of $915 million (2023 - $745 million), both of which increased primarily as a result of higher adjusted EBITDA.

As at September 30, 2024, we had $4.8 billion of available liquidity2 (December 31, 2023 - $5.9 billion), consisting of $0.8 billion in cash and cash equivalents and $4.0 billion available under our bank and other credit facilities.

Our debt leverage ratio2 as at September 30, 2024 was 4.6 (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 $266 million in dividends to shareholders this quarter and we declared a $0.50 per share dividend on October 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 Q3 2024 MD&A 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" in our Q3 2024 MD&A for a reconciliation of available liquidity.
Rogers Communications Inc.
3
Third Quarter 2024


About this Earnings Release

This earnings release contains important information about our business and our performance for the three and nine months ended September 30, 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 Third Quarter 2024 Interim Condensed Consolidated Financial Statements (Third 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 Third 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 October 23, 2024 and was approved by the Audit and Risk Committee of RCI's Board of Directors (the Board) on that date.

In this earnings release, this quarter, the quarter, or third quarter refer to the three months ended September 30, 2024, first quarter refers to the three months ended March 31, 2024, second quarter refers to the three months ended June 30, 2024, third quarter refers to the three months ended September 30, 2024 and year to date refers to the nine months ended September 30, 2024. 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 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
Third Quarter 2024


Summary of Consolidated Financial Results
   Three months ended September 30 Nine months ended September 30
(In millions of dollars, except margins and per share amounts) 2024 2023 % Chg 2024 2023 % Chg
 
Revenue
Wireless 2,620  2,584  7,614  7,354 
Cable 1,970  1,993  (1) 5,893  5,023  17 
Media 653  586  11  1,868  1,777 
Corporate items and intercompany eliminations (114) (71) 61  (252) (181) 39 
Revenue 5,129  5,092  15,123  13,973 
Total service revenue 1
4,567  4,527  13,523  12,375 
Adjusted EBITDA
Wireless 1,365  1,294  3,945  3,695 
Cable 1,133  1,080  3,349  2,663  26 
Media 134  107  25  31  73  (58)
Corporate items and intercompany eliminations (87) (70) 24  (241) (179) 35 
Adjusted EBITDA
2,545  2,411  7,084  6,252  13 
Adjusted EBITDA margin 2
49.6  % 47.3  % 2.3   pts 46.8  % 44.7  % 2.1   pts
Net income (loss) 526  (99) n/m 1,176  521  126 
Basic earnings (loss) per share $0.99  ($0.19) n/m $2.21  $1.00  121 
Diluted earnings (loss) per share $0.98  ($0.20) n/m $2.19  $0.97  126 
Adjusted net income 2
762  679  12  1,925  1,776 
Adjusted basic earnings per share 2
$1.43  $1.28  12  $3.61  $3.41 
Adjusted diluted earnings per share
$1.42  $1.27  12  $3.59  $3.37 
Capital expenditures 977  1,017  (4) 3,034  2,988 
Cash provided by operating activities 1,893  1,754  4,545  3,842  18 
Free cash flow 915  745  23  2,167  1,591  36 
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 Q3 2024 MD&A for more information about each of these measures, available at www.sedarplus.ca.

Rogers Communications Inc.
5
Third Quarter 2024


Results of our Reportable Segments

WIRELESS

Wireless Financial Results
   Three months ended September 30 Nine months ended September 30
(In millions of dollars, except margins) 2024 2023 % Chg 2024 2023 % Chg
Revenue
Service revenue 2,066  2,026  6,050  5,782 
Equipment revenue 554  558  (1) 1,564  1,572  (1)
Revenue 2,620  2,584  7,614  7,354 
Operating costs
Cost of equipment 545  541  1,576  1,550 
Other operating costs
710  749  (5) 2,093  2,109  (1)
Operating costs
1,255  1,290  (3) 3,669  3,659  — 
Adjusted EBITDA 1,365  1,294  3,945  3,695 
Adjusted EBITDA margin 1
66.1  % 63.9  % 2.2   pts 65.2  % 63.9  % 1.3   pts
Capital expenditures 350  381  (8) 1,150  1,291  (11)
1    Calculated using service revenue.

Wireless Subscriber Results 1
   Three months ended September 30 Nine months ended September 30
(In thousands, except churn and mobile phone ARPU) 2024 2023 Chg 2024 2023 Chg
Postpaid mobile phone 2
Gross additions 459  556  (97) 1,353  1,304  49 
Net additions 101  225  (124) 311  490  (179)
Total postpaid mobile phone subscribers 3
10,699  10,332  367  10,699  10,332  367 
Churn (monthly) 1.12  % 1.08  % 0.04   pts 1.10  % 0.92  % 0.18   pts
Prepaid mobile phone 4
Gross additions 185  263  (78) 417  711  (294)
Net additions 93  36  57  106  23  83 
Total prepaid mobile phone subscribers 3
1,161  1,278  (117) 1,161  1,278  (117)
Churn (monthly) 2.80  % 6.00  % (3.20   pts) 3.29  % 6.10  % (2.81   pts)
Mobile phone ARPU (monthly) 5
$58.57  $58.83  ($0.26) $57.95  $57.76  $0.19 
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 Q3 2024 MD&A for more information about this measure, available at www.sedarplus.ca.

Service revenue
The 2% increase in service revenue this quarter and 5% increase year to date were primarily a result of the cumulative impact of growth in our mobile phone subscriber base over the past year, including our evolving mobile phone plans that increasingly bundle more services in the monthly service fee. The year to date increase was also affected by the impact of the Shaw Mobile subscribers acquired through the Shaw Transaction in April 2023.

Mobile phone ARPU remained stable this quarter and year to date.

Rogers Communications Inc.
6
Third Quarter 2024


The continued robust postpaid gross additions this quarter and year to date were a result of sales execution in a growing Canadian market. The decrease in gross additions this quarter was a result of a less active market and our focus on attracting subscribers to our premium 5G Rogers brand.

Equipment revenue
The 1% decreases in equipment revenue this quarter and year to date were primarily a result of:
•fewer device upgrades by existing customers; partially offset by
•an increase in new subscribers purchasing devices; and
•a continued shift in the product mix towards higher-value devices.

Operating costs
Cost of equipment
The 1% increase in the cost of equipment this quarter and 2% increase year to date were a result of the equipment revenue changes discussed above.

Other operating costs
The 5% decrease in other operating costs this quarter and 1% decrease year to date were primarily a result of:
•lower costs associated with productivity and efficiency initiatives; partially offset by
•higher costs associated with our expanded network.

Adjusted EBITDA
The 5% increase in adjusted EBITDA this quarter and 7% increase year to date were a result of the revenue and expense changes discussed above.

Rogers Communications Inc.
7
Third Quarter 2024


CABLE

Cable Financial Results
   Three months ended September 30 Nine months ended September 30
(In millions of dollars, except margins) 2024 2023 % Chg 2024 2023 % Chg
Revenue
Service revenue 1,962  1,986  (1) 5,857  4,997  17 
Equipment revenue 14  36  26  38 
Revenue 1,970  1,993  (1) 5,893  5,023  17 
Operating costs
837  913  (8) 2,544  2,360 
Adjusted EBITDA 1,133  1,080  3,349  2,663  26 
Adjusted EBITDA margin 57.5  % 54.2  % 3.3   pts 56.8  % 53.0  % 3.8   pts
Capital expenditures 511  560  (9) 1,500  1,417 

Cable Subscriber Results 1
   Three months ended September 30 Nine months ended September 30
(In thousands, except ARPA and penetration) 2024 2023 Chg 2024 2023 Chg
Homes passed 2
10,145  9,869  276  10,145  9,869  276 
Customer relationships
Net additions (losses) 13  (7) 20  33  (1) 34 
Total customer relationships 2
4,669  4,780  (111) 4,669  4,780  (111)
ARPA (monthly) 3
$140.36  $138.46  $1.90  $140.05  $142.20  ($2.15)
Penetration 2
46.0  % 48.4  % (2.4   pts) 46.0  % 48.4  % (2.4   pts)
Retail Internet
Net additions 33  18  15  85  57  28 
Total retail Internet subscribers 2
4,247  4,302  (55) 4,247  4,302  (55)
Video
Net (losses) additions (39) 23  (62) (99) 27  (126)
Total Video subscribers 2
2,652  2,755  (103) 2,652  2,755  (103)
Home Monitoring
Net additions (losses) 19  (2) 21  31  (11) 42 
Total Home Monitoring subscribers 2
120  90  30  120  90  30 
Home Phone
Net losses (29) (36) (95) (78) (17)
Total Home Phone subscribers 2
1,534  1,648  (114) 1,534  1,648  (114)
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 Q3 2024 MD&A for more information about this measure, available at www.sedarplus.ca.

Service revenue
The 1% decrease in service revenue this quarter was a result of:
•continued competitive promotional activity; and
•declines in our Home Phone, Video, and Satellite subscriber bases.

The 17% increase in service revenue year to date was primarily a result of the completion of the Shaw Transaction in April 2023, which contributed an incremental approximately $1 billion in the first quarter, partially offset by the factors discussed above.

The lower ARPA this year was primarily a result of competitive promotional activity.

Rogers Communications Inc.
8
Third Quarter 2024


Operating costs
The 8% decrease in operating costs this quarter was a result of the full realization of our synergy targets associated with the Shaw Transaction and ongoing cost efficiency initiatives. The 8% increase year to date reflects a full nine months of results for the Shaw Transaction, which closed in April 2023.

Adjusted EBITDA
The 5% increase in adjusted EBITDA this quarter and 26% increase year to date were a result of the service revenue and expense changes discussed above.

Rogers Communications Inc.
9
Third Quarter 2024


MEDIA

Media Financial Results
   Three months ended September 30 Nine months ended September 30
(In millions of dollars, except margins) 2024 2023 % Chg 2024 2023 % Chg
Revenue 653  586  11  1,868  1,777 
Operating costs
519  479  1,837  1,704 
Adjusted EBITDA 134  107  25  31  73  (58)
Adjusted EBITDA margin 20.5  % 18.3  % 2.2   pts 1.7  % 4.1  % (2.4   pts)
Capital expenditures 37  33  12  205  137  50 

Revenue
The 11% increase in revenue this quarter and 5% increase year to date were a result of:
•higher sports-related revenue, driven by higher subscriber revenue and higher revenue at the Toronto Blue Jays; partially offset by
•lower Today's Shopping Choice revenue.

Operating costs
The 8% increases in operating costs this quarter and year to date were a result of:
•higher Toronto Blue Jays expenses, including game day-related costs; partially offset by
•lower Today's Shopping Choice costs in line with lower revenue.

Adjusted EBITDA
The increase in adjusted EBITDA this quarter and decrease year to date were a result of the revenue and expense changes discussed above.

Rogers Communications Inc.
10
Third Quarter 2024


CAPITAL EXPENDITURES
   Three months ended September 30 Nine months ended September 30
(In millions of dollars, except capital intensity) 2024 2023 % Chg 2024 2023 % Chg
Wireless 350  381  (8) 1,150  1,291  (11)
Cable 511  560  (9) 1,500  1,417 
Media 37  33  12  205  137  50 
Corporate 79  43  84  179  143  25 
Capital expenditures 1
977  1,017  (4) 3,034  2,988 
Capital intensity 2
19.0  % 20.0  % (1.0   pts) 20.1  % 21.4  % (1.3   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 Q3 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 expand the reach and capacity of our 5G network (the largest 5G network in Canada as at September 30, 2024) across the country. 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 decreases in capital expenditures in Wireless this quarter and year to date were 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 and the commencement of 3800 MHz spectrum deployment continue to augment the capacity and resilience of our earlier 5G deployments in the 600 MHz spectrum band.

Cable
The decrease in capital expenditures in Cable this quarter was due to the timing of investments. The increase year to date reflects a full nine months of results for the Shaw Transaction. Capital expenditures reflect 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 year to date increase in Media capital expenditures was 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 this quarter and year to date as a result of the revenue and capital expenditure changes discussed above.

Rogers Communications Inc.
11
Third 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 September 30 Nine months ended September 30
(In millions of dollars) 2024 2023 % Chg 2024 2023 % Chg
Adjusted EBITDA 2,545  2,411  7,084  6,252  13 
Deduct (add):
Depreciation and amortization 1,157  1,160  —  3,442  2,949  17 
Restructuring, acquisition and other 91  213  (57) 323  599  (46)
Finance costs 568  600  (5) 1,724  1,479  17 
Other expense 426  (100) 381  (99)
Income tax expense 201  111  81  414  323  28 
Net income (loss) 526  (99) n/m 1,176  521  126 

Depreciation and amortization
   Three months ended September 30 Nine months ended September 30
(In millions of dollars) 2024 2023 % Chg 2024 2023 % Chg
Depreciation of property, plant and equipment 923  925  —  2,731  2,393  14 
Depreciation of right-of-use assets 97  92  304  264  15 
Amortization 137  143  (4) 407  292  39 
Total depreciation and amortization 1,157  1,160  —  3,442  2,949  17 

The year to date increase in depreciation and amortization was primarily a result of the assets acquired through the Shaw Transaction.

Restructuring, acquisition and other
Three months ended September 30 Nine months ended September 30
(In millions of dollars) 2024 2023 2024 2023
Restructuring and other 54  175  232  340 
Shaw Transaction-related costs 37  38  91  259 
Total restructuring, acquisition and other 91  213  323  599 

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. In the first half of 2023, these costs primarily reflected closing-related fees, the Shaw Transaction-related employee retention program, and the cost of the tangible benefits package related to the broadcasting portion of 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 voluntary departure programs. These costs also included costs related to real estate rationalization programs and transaction costs related to other completed and potential acquisitions.

Rogers Communications Inc.
12
Third Quarter 2024


Finance costs
   Three months ended September 30 Nine months ended September 30
(In millions of dollars) 2024 2023 % Chg 2024 2023 % Chg
Total interest on borrowings 1
505  535  (6) 1,525  1,450 
Interest earned on restricted cash and cash equivalents —  —  —  —  (149) (100)
Interest on borrowings, net 505  535  (6) 1,525  1,301  17 
Interest on lease liabilities 34  30  13  103  80  29 
Interest on post-employment benefits
(1) (3) (67) (3) (10) (70)
(Gain) loss on foreign exchange (32) 143  n/m 107  16  n/m
Change in fair value of derivative instruments 28  (136) n/m (94) (3) n/m
Capitalized interest (8) (11) (27) (30) (28)
Deferred transaction costs and other 42  42  —  116  123  (6)
Total finance costs 568  600  (5) 1,724  1,479  17 
1    Interest on borrowings includes interest on short-term borrowings and on long-term debt.

Interest on borrowings, net
The 17% increase in net interest on borrowings year to date 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; 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; and
•lower interest expense associated with refinancing a significant portion of the borrowings under our term loan facility with senior notes issued in September 2023 and February 2024.

Other expense (income)
The decreases in other expense this quarter and year to date were a result of a $422 million loss related to the change in the value of an obligation to purchase at fair value the non-controlling interest in one of our joint ventures' investments recorded in the prior year.

Income tax expense
   Three months ended September 30 Nine months ended September 30
(In millions of dollars, except tax rates) 2024 2023 2024 2023
Statutory income tax rate 26.2  % 26.2  % 26.2  % 26.2  %
Income before income tax expense 727  12  1,590  844 
Computed income tax expense 190  417  221 
Increase (decrease) in income tax expense resulting from:
Non-deductible (taxable) stock-based compensation (5) (6) (2)
Non-(taxable) deductible portion of equity (income) losses —  (2)
Non-taxable income from security investments —  (4) —  (10)
Non-deductible loss on joint venture's non-controlling interest purchase obligation —  111  —  111 
Other items
Total income tax expense 201  111  414  323 
Effective income tax rate 27.6  % n/m 26.0  % 38.3  %
Cash income taxes paid 156  125  388  400 

Cash income taxes paid increased this quarter and decreased year to date due to the timing of installment payments.

Rogers Communications Inc.
13
Third Quarter 2024


Net income (loss)
   Three months ended September 30 Nine months ended September 30
(In millions of dollars, except per share amounts) 2024 2023 % Chg 2024 2023 % Chg
Net income (loss) 526  (99) n/m 1,176  521  126 
Basic earnings (loss) per share $0.99  ($0.19) n/m $2.21  $1.00  121 
Diluted earnings (loss) per share $0.98  ($0.20) n/m $2.19  $0.97  126 

Adjusted net income
We calculate adjusted net income from adjusted EBITDA as follows:
   Three months ended September 30 Nine months ended September 30
(In millions of dollars, except per share amounts) 2024 2023 % Chg 2024 2023 % Chg
Adjusted EBITDA 2,545  2,411  7,084  6,252  13 
Deduct:
Depreciation and amortization 1
930  897  2,753  2,434  13 
Finance costs 568  600  (5) 1,724  1,479  17 
Other expense (income) 2
(50) (41) n/m
Income tax expense 3
283  231  23  677  604  12 
Adjusted net income 1
762  679  12  1,925  1,776 
Adjusted basic earnings per share $1.43  $1.28  12  $3.61  $3.41 
Adjusted diluted earnings per share $1.42  $1.27  12  $3.59  $3.37 
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 was significantly affected by the size of the Shaw Transaction, may have no correlation to our current and ongoing operating results and affects comparability between certain periods. Depreciation and amortization excludes depreciation and amortization on Shaw Transaction-related property, plant and equipment and intangible assets for the three and nine months ended September 30, 2024 of $227 million and $689 million (2023 - $263 million and $515 million). 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 Other expense (income) for the three and nine months ended September 30, 2023 excludes a $422 million loss related to an obligation to purchase at fair value the non-controlling interest in one of our joint ventures' investments.
3    Income tax expense excludes recoveries of $82 million and $263 million (2023 - recoveries of $120 million and $281 million) for the three and nine months ended September 30, 2024 related to the income tax impact for adjusted items.
Rogers Communications Inc.
14
Third 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 September 30 Nine months ended September 30
(In millions of dollars) 2024 2023 2024 2023
Net income (loss) 526  (99) 1,176  521 
Add:
Income tax expense 201  111  414  323 
Finance costs 568  600  1,724  1,479 
Depreciation and amortization 1,157  1,160  3,442  2,949 
EBITDA 2,452  1,772  6,756  5,272 
Add (deduct):
Other expense 426  381 
Restructuring, acquisition and other 91  213  323  599 
Adjusted EBITDA 2,545  2,411  7,084  6,252 

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 September 30 Nine months ended September 30
(In millions of dollars) 2024 2023 2024 2023
Net income (loss)
526  (99) 1,176  521 
Add (deduct):
Restructuring, acquisition and other 91  213  323  599 
Depreciation and amortization on fair value increment of Shaw Transaction-related assets 227  263  689  515 
Loss on non-controlling interest purchase obligation
—  422  —  422 
Income tax impact of above items (82) (120) (263) (281)
Adjusted net income 762  679  1,925  1,776 
Rogers Communications Inc.
15
Third Quarter 2024


Reconciliation of free cash flow
   Three months ended September 30 Nine months ended September 30
(In millions of dollars) 2024 2023 2024 2023
Cash provided by operating activities 1,893  1,754  4,545  3,842 
Add (deduct):
Capital expenditures (977) (1,017) (3,034) (2,988)
Interest on borrowings, net and capitalized interest (497) (524) (1,495) (1,273)
Interest paid, net 593  512  1,622  1,324 
Restructuring, acquisition and other 91  213  323  599 
Program rights amortization (13) (14) (52) (58)
Change in net operating assets and liabilities (200) (185) 209  258 
Other adjustments 1
25  49  (113)
Free cash flow 915  745  2,167  1,591 
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
Third Quarter 2024


Rogers Communications Inc.
Interim Condensed Consolidated Statements of Income
(In millions of Canadian dollars, except per share amounts, unaudited)
   Three months ended September 30 Nine months ended September 30
   2024 2023 2024 2023
Revenue 5,129  5,092  15,123  13,973 
Operating expenses:
Operating costs 2,584  2,681  8,039  7,721 
Depreciation and amortization 1,157  1,160  3,442  2,949 
Restructuring, acquisition and other 91  213  323  599 
Finance costs 568  600  1,724  1,479 
Other expense 426  381 
Income before income tax expense 727  12  1,590  844 
Income tax expense 201  111  414  323 
Net income (loss) for the period 526  (99) 1,176  521 
Earnings (loss) per share:
Basic $0.99 ($0.19) $2.21 $1.00
Diluted $0.98 ($0.20) $2.19 $0.97

Rogers Communications Inc.
17
Third Quarter 2024


Rogers Communications Inc.
Interim Condensed Consolidated Statements of Financial Position
(In millions of Canadian dollars, unaudited)
As at
September 30
As at
December 31
   2024 2023
Assets
Current assets:
Cash and cash equivalents 802  800 
Accounts receivable 4,903  4,996 
Inventories 472  456 
Current portion of contract assets 183  163 
Other current assets 835  1,202 
Current portion of derivative instruments 77  80 
Assets held for sale 137  137 
Total current assets 7,409  7,834 
Property, plant and equipment 24,812  24,332 
Intangible assets 17,981  17,896 
Investments 602  598 
Derivative instruments 791  571 
Financing receivables 976  1,101 
Other long-term assets 910  670 
Goodwill 16,280  16,280 
Total assets 69,761  69,282 
Liabilities and shareholders' equity
Current liabilities:
Short-term borrowings 2,893  1,750 
Accounts payable and accrued liabilities 3,721  4,221 
Other current liabilities 369  434 
Contract liabilities 690  773 
Current portion of long-term debt 2,600  1,100 
Current portion of lease liabilities 566  504 
Total current liabilities 10,839  8,782 
Provisions 61  54 
Long-term debt 37,694  39,755 
Lease liabilities 2,162  2,089 
Other long-term liabilities 1,507  1,783 
Deferred tax liabilities 6,232  6,379 
Total liabilities 58,495  58,842 
Shareholders' equity 11,266  10,440 
Total liabilities and shareholders' equity 69,761  69,282 

Rogers Communications Inc.
18
Third Quarter 2024


Rogers Communications Inc.
Interim Condensed Consolidated Statements of Cash Flows
(In millions of Canadian dollars, unaudited)
   Three months ended September 30 Nine months ended
September 30
   2024 2023 2024 2023
Operating activities:
Net income (loss) for the period
526  (99) 1,176  521 
Adjustments to reconcile net income (loss) to cash provided by operating activities:
Depreciation and amortization 1,157  1,160  3,442  2,949 
Program rights amortization 13  14  52  58 
Finance costs 568  600  1,724  1,479 
Income tax expense 201  111  414  323 
Post-employment benefits contributions, net of expense 19  21  54  25 
Losses from associates and joint ventures 432  412 
Other (44) (33) (99) 57 
Cash provided by operating activities before changes in net operating assets and liabilities, income taxes paid, and interest paid 2,442  2,206  6,764  5,824 
Change in net operating assets and liabilities 200  185  (209) (258)
Income taxes paid (156) (125) (388) (400)
Interest paid (593) (512) (1,622) (1,324)
Cash provided by operating activities 1,893  1,754  4,545  3,842 
Investing activities:
Capital expenditures (977) (1,017) (3,034) (2,988)
Additions to program rights (33) (20) (56) (57)
Changes in non-cash working capital related to capital expenditures and intangible assets (70) 95  (31) 66 
Acquisitions and other strategic transactions, net of cash acquired —  —  (475) (17,001)
Other (1) (8) 11 
Cash used in investing activities (1,081) (950) (3,585) (19,976)
Financing activities:
Net (repayment of) proceeds received from short-term borrowings (142) (754) 1,119  (1,343)
Net issuance (repayment) of long-term debt 18  2,389  (1,108) 7,789 
Net (payments) proceeds on settlement of debt derivatives and forward contracts (25) 111  (3) 232 
Transaction costs incurred —  (19) (46) (284)
Principal payments of lease liabilities (127) (99) (358) (264)
Dividends paid (186) (264) (558) (769)
Other —  (4) — 
Cash (used in) provided by financing activities (461) 1,364  (958) 5,361 
Change in cash and cash equivalents and restricted cash and cash equivalents 351  2,168  (10,773)
Cash and cash equivalents and restricted cash and cash equivalents, beginning of period 451  359  800  13,300 
Cash and cash equivalents, end of period 802  2,527  802  2,527 

Rogers Communications Inc.
19
Third Quarter 2024


Subsequent Event

Following quarter-end, Rogers entered into a non-binding term sheet with a leading global financial investor which will finance a portion of its network with a structured equity investment of $7 billion. Completion is subject to finalizing definitive agreements and is expected to close in the fourth quarter.

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;
•the $7 billion structured equity financing transaction (the "network transaction"), including its expected terms, timing, and closing;
•our debt leverage ratio and the impact the network transaction will have on that ratio;
•the use of proceeds from the network transaction;
•the completion of the MLSE Transaction; 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;
•industry structure and stability; and
•the assumptions listed under the heading "Key assumptions underlying our full-year 2024 guidance" in our 2023 Annual MD&A.

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 may differ materially 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 or our current expectations or knowledge, 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;
Rogers Communications Inc.
20
Third Quarter 2024


•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;
•the MLSE Transaction, and any funding for it from private investors, may not be completed on the anticipated terms or at all;
•we may not reach definitive agreements for, or may not complete, the network transaction on the anticipated terms or timing or at all;
•we may use proceeds from the network transaction for different purposes due to alternative opportunities or requirements, general economic and market conditions, or other internal or external considerations; and
•the other risks outlined in "Risks and Uncertainties Affecting our Business" in our 2023 Annual MD&A and "Updates to Risks and Uncertainties" in our Q3 2024 MD&A.

These risks, uncertainties, and other factors can also affect our objectives, strategies, plans, and intentions. Should one or more of these risks, uncertainties, or other factors materialize, our objectives, strategies, plans, or intentions change, or any other factors or assumptions underlying the forward-looking information prove incorrect, our actual results and our plans could vary materially 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 communications and entertainment company and its 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

Paul Carpino
647.435.6470
paul.carpino@rci.rogers.com

Media Contact

Sarah Schmidt
647.643.6397
sarah.schmidt@rci.rogers.com

Quarterly Investment Community Teleconference

Our third quarter 2024 results teleconference with the investment community will be held on:
•October 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 our website at investors.rogers.com.

Rogers Communications Inc.
21
Third Quarter 2024


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.
22
Third Quarter 2024