| ROGERS COMMUNICATIONS INC. | |||||||||||
| By: | /s/ Glenn Brandt | ||||||||||
| Name: Glenn Brandt | |||||||||||
| Title: Chief Financial Officer | |||||||||||
| Exhibit Number | Description of Document | |||||||
| 99.1 | Management's Discussion and Analysis of Rogers Communications Inc. for the third quarter ended September 30, 2025 | |||||||
| 99.2 | Interim Condensed Consolidated Financial Statements of Rogers Communications Inc. for the third quarter ended September 30, 2025 | |||||||
| 99.3 | Earnings Release of Rogers Communications Inc. for the third quarter ended September 30, 2025 | |||||||
| Segment | Principal activities | ||||
| Wireless | Wireless telecommunications operations for Canadian consumers, businesses, the public sector, and wholesale providers. |
||||
| 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, and digital media. |
||||
| Rogers Communications Inc. | 1 |
Third Quarter 2025 | ||||||
| Strategic Highlights | Financial Risk Management | |||||||||||||
Financial Guidance |
Commitments and Contractual Obligations | |||||||||||||
| Quarterly Financial Highlights | Regulatory Developments | |||||||||||||
| Summary of Consolidated Financial Results | Updates to Risks and Uncertainties | |||||||||||||
| Results of our Reportable Segments | Material Accounting Policies and Estimates | |||||||||||||
| Review of Consolidated Performance | ||||||||||||||
| Managing our Liquidity and Financial Resources |
Non-GAAP and Other Financial Measures |
|||||||||||||
| Overview of Financial Position | ||||||||||||||
| Financial Condition | ||||||||||||||
| Rogers Communications Inc. | 2 |
Third Quarter 2025 | ||||||
| 2024 | July 23, 2025 |
October 23, 2025 |
|||||||||||||||||||||||||||
| (In millions of dollars, except percentages) | Actual | Guidance Ranges 1, 2 |
Guidance Ranges 1, 2 |
||||||||||||||||||||||||||
| Total service revenue | 18,066 | Increase of 3% |
to | 5% | Increase of 3% |
to | 5% | ||||||||||||||||||||||
Adjusted EBITDA |
9,617 | Increase of 0% |
to | 3% | Increase of 0% |
to | 3% | ||||||||||||||||||||||
Capital expenditures 3 |
4,041 | Approximately 3,800 |
Approximately 3,700 |
||||||||||||||||||||||||||
Free cash flow |
3,045 | 3,000 | to | 3,200 | 3,200 | to | 3,300 | ||||||||||||||||||||||
| Rogers Communications Inc. | 3 |
Third Quarter 2025 | ||||||
| Rogers Communications Inc. | 4 |
Third Quarter 2025 | ||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
| (In millions of dollars, except margins and per share amounts) | 2025 | 2024 | % Chg | 2025 | 2024 | % Chg | |||||||||||||||||
| Revenue | |||||||||||||||||||||||
| Wireless | 2,661 | 2,620 | 2 | 7,745 | 7,614 | 2 | |||||||||||||||||
| Cable | 1,981 | 1,970 | 1 | 5,884 | 5,893 | — | |||||||||||||||||
| Media | 753 | 597 | 26 | 2,052 | 1,695 | 21 | |||||||||||||||||
| Corporate items and intercompany eliminations | (47) | (58) | (19) | (141) | (79) | 78 | |||||||||||||||||
| Revenue | 5,348 | 5,129 | 4 | 15,540 | 15,123 | 3 | |||||||||||||||||
Total service revenue 1 |
4,739 | 4,567 | 4 | 13,854 | 13,523 | 2 | |||||||||||||||||
| Adjusted EBITDA | |||||||||||||||||||||||
| Wireless | 1,374 | 1,365 | 1 | 3,990 | 3,945 | 1 | |||||||||||||||||
| Cable | 1,153 | 1,133 | 2 | 3,408 | 3,349 | 2 | |||||||||||||||||
| Media | 75 | 136 | (45) | 20 | 33 | (39) | |||||||||||||||||
| Corporate items and intercompany eliminations | (87) | (89) | (2) | (287) | (243) | 18 | |||||||||||||||||
Adjusted EBITDA 2 |
2,515 | 2,545 | (1) | 7,131 | 7,084 | 1 | |||||||||||||||||
Adjusted EBITDA margin 2 |
47.0 | % | 49.6 | % | (2.6 | pts) | 45.9 | % | 46.8 | % | (0.9 | pts) | |||||||||||
| Net income | 5,808 | 526 | n/m | 6,236 | 1,176 | n/m | |||||||||||||||||
| Net income attributable to RCI shareholders | 5,754 | 526 | n/m | 6,191 | 1,176 | n/m | |||||||||||||||||
| Earnings per share attributable to RCI shareholders: | |||||||||||||||||||||||
| Basic | $10.66 | $0.99 | n/m | $11.49 | $2.21 | n/m | |||||||||||||||||
| Diluted | $10.62 | $0.98 | n/m | $11.46 | $2.19 | n/m | |||||||||||||||||
Adjusted net income 2 |
726 | 762 | (5) | 1,901 | 1,925 | (1) | |||||||||||||||||
Adjusted net income attributable to RCI shareholders 2 |
740 | 762 | (3) | 1,903 | 1,925 | (1) | |||||||||||||||||
Adjusted earnings per share attributable to RCI shareholders 2: |
|||||||||||||||||||||||
Basic |
$1.37 | $1.43 | (4) | $3.53 | $3.61 | (2) | |||||||||||||||||
Diluted |
$1.37 | $1.42 | (4) | $3.52 | $3.59 | (2) | |||||||||||||||||
| Capital expenditures | 964 | 977 | (1) | 2,773 | 3,034 | (9) | |||||||||||||||||
| Cash provided by operating activities | 1,515 | 1,893 | (20) | 4,407 | 4,545 | (3) | |||||||||||||||||
| Free cash flow | 829 | 915 | (9) | 2,340 | 2,167 | 8 | |||||||||||||||||
| Rogers Communications Inc. | 5 |
Third Quarter 2025 | ||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
| (In millions of dollars, except margins) | 2025 | 2024 | % Chg | 2025 | 2024 | % Chg | |||||||||||||||||
| Revenue | |||||||||||||||||||||||
Service revenue from external customers |
2,029 | 2,038 | — | 6,004 | 6,003 | — | |||||||||||||||||
Service revenue from internal customers |
30 | 28 | 7 | 80 | 47 | 70 | |||||||||||||||||
Service revenue |
2,059 | 2,066 | — | 6,084 | 6,050 | 1 | |||||||||||||||||
Equipment revenue from external customers |
602 | 554 | 9 | 1,661 | 1,564 | 6 | |||||||||||||||||
Revenue |
2,661 | 2,620 | 2 | 7,745 | 7,614 | 2 | |||||||||||||||||
Operating costs |
|||||||||||||||||||||||
| Cost of equipment | 569 | 545 | 4 | 1,605 | 1,576 | 2 | |||||||||||||||||
Other operating costs |
718 | 710 | 1 | 2,150 | 2,093 | 3 | |||||||||||||||||
Operating costs |
1,287 | 1,255 | 3 | 3,755 | 3,669 | 2 | |||||||||||||||||
| Adjusted EBITDA | 1,374 | 1,365 | 1 | 3,990 | 3,945 | 1 | |||||||||||||||||
Adjusted EBITDA margin 1 |
66.7 | % | 66.1 | % | 0.6 | pts | 65.6 | % | 65.2 | % | 0.4 | pts | |||||||||||
Capital expenditures |
367 | 350 | 5 | 1,139 | 1,150 | (1) | |||||||||||||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
| (In thousands, except churn and mobile phone ARPU) | 2025 | 2024 | Chg | 2025 | 2024 | Chg | |||||||||||||||||
Postpaid mobile phone |
|||||||||||||||||||||||
| Gross additions | 385 | 459 | (74) | 1,084 | 1,353 | (269) | |||||||||||||||||
| Net additions | 62 | 101 | (39) | 108 | 311 | (203) | |||||||||||||||||
Total postpaid mobile phone subscribers 2,3 |
10,961 | 10,699 | 262 | 10,961 | 10,699 | 262 | |||||||||||||||||
| Churn (monthly) | 0.99 | % | 1.12 | % | (0.13 | pts) | 1.00 | % | 1.10 | % | (0.10 | pts) | |||||||||||
Prepaid mobile phone |
|||||||||||||||||||||||
| Gross additions | 149 | 185 | (36) | 416 | 417 | (1) | |||||||||||||||||
| Net additions | 49 | 93 | (44) | 98 | 106 | (8) | |||||||||||||||||
Total prepaid mobile phone subscribers 2,3 |
1,205 | 1,161 | 44 | 1,205 | 1,161 | 44 | |||||||||||||||||
| Churn (monthly) | 2.86 | % | 2.80 | % | 0.06 | pts | 3.14 | % | 3.29 | % | (0.15 | pts) | |||||||||||
Mobile phone ARPU (monthly) 4 |
$56.70 | $58.57 | ($1.87) | $56.40 | $57.95 | ($1.55) | |||||||||||||||||
| Rogers Communications Inc. | 6 |
Third Quarter 2025 | ||||||
| Rogers Communications Inc. | 7 |
Third Quarter 2025 | ||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
| (In millions of dollars, except margins) | 2025 | 2024 | % Chg | 2025 | 2024 | % Chg | |||||||||||||||||
| Revenue | |||||||||||||||||||||||
Service revenue from external customers |
1,957 | 1,930 | 1 | 5,808 | 5,800 | — | |||||||||||||||||
| Service revenue from internal customers | 17 | 32 | (47) | 51 | 57 | (11) | |||||||||||||||||
Service revenue |
1,974 | 1,962 | 1 | 5,859 | 5,857 | — | |||||||||||||||||
Equipment revenue from external customers |
7 | 8 | (13) | 25 | 36 | (31) | |||||||||||||||||
| Revenue | 1,981 | 1,970 | 1 | 5,884 | 5,893 | — | |||||||||||||||||
Operating costs |
828 | 837 | (1) | 2,476 | 2,544 | (3) | |||||||||||||||||
| Adjusted EBITDA | 1,153 | 1,133 | 2 | 3,408 | 3,349 | 2 | |||||||||||||||||
| Adjusted EBITDA margin | 58.2 | % | 57.5 | % | 0.7 | pts | 57.9 | % | 56.8 | % | 1.1 | pts | |||||||||||
| Capital expenditures | 477 | 511 | (7) | 1,327 | 1,500 | (12) | |||||||||||||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
| (In thousands, except ARPA and penetration) | 2025 | 2024 | Chg | 2025 | 2024 | Chg | |||||||||||||||||
Homes passed 2 |
10,438 | 10,145 | 293 | 10,438 | 10,145 | 293 | |||||||||||||||||
| Customer relationships | |||||||||||||||||||||||
| Net additions | 20 | 13 | 7 | 40 | 33 | 7 | |||||||||||||||||
Total customer relationships 2,3 |
4,845 | 4,669 | 176 | 4,845 | 4,669 | 176 | |||||||||||||||||
ARPA (monthly) 4 |
$136.05 | $140.36 | ($4.31) | $136.47 | $140.05 | ($3.58) | |||||||||||||||||
Penetration 2 |
46.4 | % | 46.0 | % | 0.4 | pts | 46.4 | % | 46.0 | % | 0.4 | pts | |||||||||||
| Retail Internet | |||||||||||||||||||||||
| Net additions | 29 | 33 | (4) | 78 | 85 | (7) | |||||||||||||||||
Total retail Internet subscribers 2,3 |
4,475 | 4,247 | 228 | 4,475 | 4,247 | 228 | |||||||||||||||||
| Video | |||||||||||||||||||||||
| Net losses | (36) | (39) | 3 | (93) | (99) | 6 | |||||||||||||||||
Total Video subscribers 2 |
2,524 | 2,652 | (128) | 2,524 | 2,652 | (128) | |||||||||||||||||
Home Monitoring |
|||||||||||||||||||||||
| Net additions | 7 | 19 | (12) | 15 | 31 | (16) | |||||||||||||||||
Total Home Monitoring subscribers 2 |
148 | 120 | 28 | 148 | 120 | 28 | |||||||||||||||||
| Home Phone | |||||||||||||||||||||||
| Net losses | (31) | (29) | (2) | (86) | (95) | 9 | |||||||||||||||||
Total Home Phone subscribers 2 |
1,421 | 1,534 | (113) | 1,421 | 1,534 | (113) | |||||||||||||||||
| Rogers Communications Inc. | 8 |
Third Quarter 2025 | ||||||
| Rogers Communications Inc. | 9 |
Third Quarter 2025 | ||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
| (In millions of dollars, except margins) | 2025 | 2024 | % Chg | 2025 | 2024 | % Chg | |||||||||||||||||
| Revenue from external customers | 678 | 530 | 28 | 1,820 | 1,493 | 22 | |||||||||||||||||
| Revenue from internal customers | 75 | 67 | 12 | 232 | 202 | 15 | |||||||||||||||||
Revenue |
753 | 597 | 26 | 2,052 | 1,695 | 21 | |||||||||||||||||
Operating costs |
678 | 461 | 47 | 2,032 | 1,662 | 22 | |||||||||||||||||
| Adjusted EBITDA | 75 | 136 | (45) | 20 | 33 | (39) | |||||||||||||||||
| Adjusted EBITDA margin | 10.0 | % | 22.8 | % | (12.8 | pts) | 1.0 | % | 1.9 | % | (0.9 | pts) | |||||||||||
| Capital expenditures | 75 | 36 | 108 | 136 | 202 | (33) | |||||||||||||||||
| Rogers Communications Inc. | 10 |
Third Quarter 2025 | ||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
| (In millions of dollars, except capital intensity) | 2025 | 2024 | % Chg | 2025 | 2024 | % Chg | |||||||||||||||||
| Wireless | 367 | 350 | 5 | 1,139 | 1,150 | (1) | |||||||||||||||||
| Cable | 477 | 511 | (7) | 1,327 | 1,500 | (12) | |||||||||||||||||
| Media | 75 | 36 | 108 | 136 | 202 | (33) | |||||||||||||||||
| Corporate | 45 | 80 | (44) | 171 | 182 | (6) | |||||||||||||||||
Capital expenditures 1 |
964 | 977 | (1) | 2,773 | 3,034 | (9) | |||||||||||||||||
Capital intensity 2 |
18.0 | % | 19.0 | % | (1.0 | pts) | 17.8 | % | 20.1 | % | (2.3 | pts) | |||||||||||
| Rogers Communications Inc. | 11 |
Third Quarter 2025 | ||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
| (In millions of dollars) | 2025 | 2024 | % Chg | 2025 | 2024 | % Chg | |||||||||||||||||
| Adjusted EBITDA | 2,515 | 2,545 | (1) | 7,131 | 7,084 | 1 | |||||||||||||||||
| Deduct (add): | |||||||||||||||||||||||
| Depreciation and amortization | 1,230 | 1,157 | 6 | 3,580 | 3,442 | 4 | |||||||||||||||||
| Restructuring, acquisition and other | 51 | 91 | (44) | 416 | 323 | 29 | |||||||||||||||||
| Finance costs | 252 | 568 | (56) | 1,459 | 1,724 | (15) | |||||||||||||||||
| Other (income) expense | (5,038) | 2 | n/m | (5,045) | 5 | n/m | |||||||||||||||||
| Income tax expense | 212 | 201 | 5 | 485 | 414 | 17 | |||||||||||||||||
| Net income | 5,808 | 526 | n/m | 6,236 | 1,176 | n/m | |||||||||||||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
| (In millions of dollars) | 2025 | 2024 | % Chg | 2025 | 2024 | % Chg | |||||||||||||||||
| Depreciation of property, plant and equipment | 971 | 923 | 5 | 2,835 | 2,731 | 4 | |||||||||||||||||
| Depreciation of right-of-use assets | 117 | 97 | 21 | 328 | 304 | 8 | |||||||||||||||||
| Amortization | 142 | 137 | 4 | 417 | 407 | 2 | |||||||||||||||||
| Total depreciation and amortization | 1,230 | 1,157 | 6 | 3,580 | 3,442 | 4 | |||||||||||||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||
| (In millions of dollars) | 2025 | 2024 | 2025 | 2024 | |||||||||||||
Restructuring, acquisition and other excluding Shaw Transaction-related costs |
35 | 54 | 338 | 232 | |||||||||||||
| Shaw Transaction-related costs | 16 | 37 | 78 | 91 | |||||||||||||
| Total restructuring, acquisition and other | 51 | 91 | 416 | 323 | |||||||||||||
| Rogers Communications Inc. | 12 |
Third Quarter 2025 | ||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
| (In millions of dollars) | 2025 | 2024 | % Chg | 2025 | 2024 | % Chg | |||||||||||||||||
Interest on borrowings, net 1 |
481 | 505 | (5) | 1,480 | 1,525 | (3) | |||||||||||||||||
| Interest on lease liabilities | 37 | 34 | 9 | 109 | 103 | 6 | |||||||||||||||||
Interest on post-employment benefits |
(1) | (1) | — | (4) | (3) | 33 | |||||||||||||||||
Gain on redemption of long-term debt 2 |
(151) | — | — | (151) | — | n/m | |||||||||||||||||
| Loss (gain) on foreign exchange | 43 | (32) | n/m | (43) | 107 | n/m | |||||||||||||||||
| Change in fair value of derivative instruments | (62) | 28 | n/m | 10 | (94) | n/m | |||||||||||||||||
Change in fair value of subsidiary equity derivative instruments 3 |
(134) | — | n/m | (41) | — | n/m | |||||||||||||||||
| Capitalized interest | (7) | (8) | (13) | (24) | (30) | (20) | |||||||||||||||||
| Deferred transaction costs and other | 46 | 42 | 10 | 123 | 116 | 6 | |||||||||||||||||
| Total finance costs | 252 | 568 | (56) | 1,459 | 1,724 | (15) | |||||||||||||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||
| (In millions of dollars, except tax rates) | 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Statutory income tax rate | 26.2 | % | 26.2 | % | 26.2 | % | 26.2 | % | |||||||||
| Income before income tax expense | 6,020 | 727 | 6,721 | 1,590 | |||||||||||||
| Computed income tax expense | 1,577 | 190 | 1,761 | 417 | |||||||||||||
| Increase (decrease) in income tax expense resulting from: | |||||||||||||||||
Non-taxable gain on revaluation of MLSE investment |
(1,314) | — | (1,314) | — | |||||||||||||
| Non-deductible (taxable) stock-based compensation | 7 | 4 | 6 | (6) | |||||||||||||
| Non-(taxable) deductible portion of equity (income) losses | (4) | — | (3) | 1 | |||||||||||||
| Non-(taxable) deductible portion of capital (gains) losses | (31) | — | 13 | — | |||||||||||||
Unrealized capital losses for which no deferred tax asset is recognized |
4 | — | 49 | — | |||||||||||||
Recognition of previously unrecognized capital loss carryforwards |
(10) | — | (10) | — | |||||||||||||
| Other items | (17) | 7 | (17) | 2 | |||||||||||||
| Total income tax expense | 212 | 201 | 485 | 414 | |||||||||||||
| Effective income tax rate | 3.5 | % | 27.6 | % | 7.2 | % | 26.0 | % | |||||||||
| Cash income taxes paid | 234 | 156 | 548 | 388 | |||||||||||||
| Rogers Communications Inc. | 13 |
Third Quarter 2025 | ||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
| (In millions of dollars, except per share amounts) | 2025 | 2024 | % Chg | 2025 | 2024 | % Chg | |||||||||||||||||
| Net income | 5,808 | 526 | n/m | 6,236 | 1,176 | n/m | |||||||||||||||||
Net income attributable to RCI shareholders |
5,754 | 526 | n/m | 6,191 | 1,176 | n/m | |||||||||||||||||
| Basic earnings per share attributable to RCI shareholders | $10.66 | $0.99 | n/m | $11.49 | $2.21 | n/m | |||||||||||||||||
| Diluted earnings per share attributable to RCI shareholders | $10.62 | $0.98 | n/m | $11.46 | $2.19 | n/m | |||||||||||||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
| (In millions of dollars, except per share amounts) | 2025 | 2024 | % Chg | 2025 | 2024 | % Chg | |||||||||||||||||
| Adjusted EBITDA | 2,515 | 2,545 | (1) | 7,131 | 7,084 | 1 | |||||||||||||||||
| Deduct: | |||||||||||||||||||||||
Depreciation and amortization 1 |
1,020 | 930 | 10 | 2,929 | 2,753 | 6 | |||||||||||||||||
Finance costs 2 |
537 | 568 | (5) | 1,651 | 1,724 | (4) | |||||||||||||||||
Other (income) expense 3 |
(22) | 2 | n/m | (29) | 5 | n/m | |||||||||||||||||
Income tax expense 4 |
254 | 283 | (10) | 679 | 677 | — | |||||||||||||||||
Adjusted net income |
726 | 762 | (5) | 1,901 | 1,925 | (1) | |||||||||||||||||
Adjusted net income attributable to RCI shareholders |
740 | 762 | (3) | 1,903 | 1,925 | (1) | |||||||||||||||||
Adjusted earnings per share attributable to RCI shareholders: |
|||||||||||||||||||||||
Basic |
$1.37 | $1.43 | (4) | $3.53 | $3.61 | (2) | |||||||||||||||||
Diluted |
$1.37 | $1.42 | (4) | $3.52 | $3.59 | (2) | |||||||||||||||||
| Rogers Communications Inc. | 14 |
Third Quarter 2025 | ||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||
| (In millions of dollars) | 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Cash provided by operating activities before changes in net operating assets and liabilities, income taxes paid, and interest paid | 2,425 | 2,442 | 6,732 | 6,764 | |||||||||||||
| Change in net operating assets and liabilities | (133) | 200 | (244) | (209) | |||||||||||||
| Income taxes paid | (234) | (156) | (548) | (388) | |||||||||||||
| Interest paid, net | (543) | (593) | (1,533) | (1,622) | |||||||||||||
| Cash provided by operating activities | 1,515 | 1,893 | 4,407 | 4,545 | |||||||||||||
| Investing activities: | |||||||||||||||||
| Capital expenditures | (964) | (977) | (2,773) | (3,034) | |||||||||||||
| Additions to program rights | (21) | (33) | (69) | (56) | |||||||||||||
| Changes in non-cash working capital related to capital expenditures and intangible assets | (51) | (70) | (107) | (31) | |||||||||||||
| Acquisitions and other strategic transactions, net of cash acquired | (4,499) | — | (4,499) | (475) | |||||||||||||
| Other | (3) | (1) | 5 | 11 | |||||||||||||
| Cash used in investing activities | (5,538) | (1,081) | (7,443) | (3,585) | |||||||||||||
| Financing activities: | |||||||||||||||||
| Net proceeds received from (repayment of) short-term borrowings | 1,972 | (142) | 636 | 1,119 | |||||||||||||
| Net (repayment) issuance of long-term debt | (2,928) | 18 | (2,504) | (1,108) | |||||||||||||
| Net (payments) proceeds on settlement of debt derivatives and subsidiary equity derivatives | (37) | (25) | 40 | (3) | |||||||||||||
| Transaction costs incurred | (4) | — | (103) | (46) | |||||||||||||
| Principal payments of lease liabilities | (147) | (127) | (414) | (358) | |||||||||||||
Dividends paid to RCI shareholders |
(270) | (186) | (643) | (558) | |||||||||||||
Distributions paid by subsidiaries to non-controlling interests |
(14) | — | (14) | — | |||||||||||||
| Issuance of subsidiary shares to non-controlling interest | — | — | 6,656 | — | |||||||||||||
| Other | — | 1 | (4) | (4) | |||||||||||||
| Cash (used in) provided by financing activities | (1,428) | (461) | 3,650 | (958) | |||||||||||||
Change in cash and cash equivalents |
(5,451) | 351 | 614 | 2 | |||||||||||||
| Cash and cash equivalents, beginning of period | 6,963 | 451 | 898 | 800 | |||||||||||||
| Cash and cash equivalents, end of period | 1,512 | 802 | 1,512 | 802 | |||||||||||||
| Rogers Communications Inc. | 15 |
Third Quarter 2025 | ||||||
| As at September 30 |
As at December 31 |
|||||||
| (In millions of dollars) | 2025 | 2024 | ||||||
| Receivables securitization program | 1,600 | 2,000 | ||||||
| US commercial paper program (net of the discount on issuance) | — | 452 | ||||||
| Non-revolving credit facility borrowings (net of the discount on issuance) | 2,013 | 507 | ||||||
| Total short-term borrowings | 3,613 | 2,959 | ||||||
| Three months ended September 30, 2025 | Nine months ended September 30, 2025 |
||||||||||||||||||||||
| Notional | Exchange | Notional | Notional | Exchange | Notional | ||||||||||||||||||
| (In millions of dollars, except exchange rates) | (US$) | rate | (Cdn$) | (US$) | rate | (Cdn$) | |||||||||||||||||
| Repayment of receivables securitization | — | (400) | |||||||||||||||||||||
| Net repayment of receivables securitization | — | (400) | |||||||||||||||||||||
| Proceeds received from US commercial paper | 218 | 1.376 | 300 | 517 | 1.410 | 729 | |||||||||||||||||
| Repayment of US commercial paper | (219) | 1.365 | (299) | (835) | 1.413 | (1,180) | |||||||||||||||||
| Net proceeds received from (repayment of) US commercial paper | 1 | (451) | |||||||||||||||||||||
Proceeds received from non-revolving credit facilities (US$) 1 |
4,352 | 1.375 | 5,982 | 5,397 | 1.386 | 7,479 | |||||||||||||||||
| Repayment of non-revolving credit facilities (US$) | (2,906) | 1.380 | (4,011) | (4,303) | 1.393 | (5,992) | |||||||||||||||||
| Net proceeds received from non-revolving credit facilities | 1,971 | 1,487 | |||||||||||||||||||||
| Net proceeds received from short-term borrowings | 1,972 | 636 | |||||||||||||||||||||
| Rogers Communications Inc. | 16 |
Third Quarter 2025 | ||||||
| Three months ended September 30, 2024 | Nine months ended September 30, 2024 | ||||||||||||||||||||||
| (In millions of dollars, except exchange rates) | Notional (US$) | 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$) 1 |
(1,279) | 1.367 | (1,748) | (1,464) | 1.367 | (2,002) | |||||||||||||||||
| Net (repayment of) proceeds received from non-revolving credit facilities | (6) | 493 | |||||||||||||||||||||
| Net (repayment of) proceeds received from short-term borrowings | (142) | 1,119 | |||||||||||||||||||||
| Rogers Communications Inc. | 17 |
Third Quarter 2025 | ||||||
| Three months ended September 30, 2025 |
Nine months ended September 30, 2025 |
||||||||||||||||||||||
| (In millions of dollars, except exchange rates) | Notional | Exchange | Notional | Notional | Exchange | Notional | |||||||||||||||||
| (US$) | rate | (Cdn$) | (US$) | rate | (Cdn$) | ||||||||||||||||||
| Credit facility borrowings (Cdn$) | 134 | 196 | |||||||||||||||||||||
| Credit facility borrowings (US$) | 1,325 | 1.367 | 1,811 | 1,325 | 1.367 | 1,811 | |||||||||||||||||
| Total credit facility borrowings | 1,945 | 2,007 | |||||||||||||||||||||
| Credit facility repayments (US$) | (1,325) | 1.361 | (1,803) | (1,325) | 1.361 | (1,803) | |||||||||||||||||
| Total credit facility repayments | (1,803) | (1,803) | |||||||||||||||||||||
| Net borrowings under credit facilities | 142 | 204 | |||||||||||||||||||||
Term loan facility net borrowings (US$) 1 |
— | — | — | 1 | n/m | 6 | |||||||||||||||||
Term loan facility net repayments (US$) 1 |
— | — | — | (697) | 1.380 | (962) | |||||||||||||||||
| Net repayments under term loan facility | — | (956) | |||||||||||||||||||||
| Senior note repayments (Cdn$) | (1,147) | (2,397) | |||||||||||||||||||||
| Senior note repayments (US$) | (1,412) | 1.362 | (1,923) | (2,412) | 1.394 | (3,362) | |||||||||||||||||
| Total senior notes repayments | (3,070) | (5,759) | |||||||||||||||||||||
| Net repayment of senior notes | (3,070) | (5,759) | |||||||||||||||||||||
| Subordinated note issuances (Cdn$) | — | 1,000 | |||||||||||||||||||||
| Subordinated note issuances (US$) | — | — | — | 2,100 | 1.432 | 3,007 | |||||||||||||||||
| Total issuances of subordinated notes | — | 4,007 | |||||||||||||||||||||
| Net repayment of long-term debt | (2,928) | (2,504) | |||||||||||||||||||||
| 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$) 1 |
8 | n/m | 18 | 8 | n/m | 18 | |||||||||||||||||
Term loan facility net repayments (US$) 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) | |||||||||||||||||||||
| Rogers Communications Inc. | 18 |
Third Quarter 2025 | ||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||
| (In millions of dollars) | 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Long-term debt, beginning of period | 40,852 | 40,585 | 41,896 | 40,855 | |||||||||||||
| Net (repayment) issuance of long-term debt | (2,928) | 18 | (2,504) | (1,108) | |||||||||||||
Discount on principal amount of senior notes repurchased in connection with tender offer |
(504) | — | (504) | — | |||||||||||||
| Increase in government grant liability related to Canada Infrastructure Bank facility | (5) | — | (43) | — | |||||||||||||
Long-term debt acquired through the MLSE Transaction |
298 | — | 298 | — | |||||||||||||
| Loss (gain) on foreign exchange | 447 | (344) | (951) | 495 | |||||||||||||
Deferred transaction costs derecognized (incurred) |
131 | — | 31 | (53) | |||||||||||||
| Amortization of deferred transaction costs | 31 | 35 | 99 | 105 | |||||||||||||
Long-term debt, end of period |
38,322 | 40,294 | 38,322 | 40,294 | |||||||||||||
| Rogers Communications Inc. | 19 |
Third Quarter 2025 | ||||||
| (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 | ||||||||||||||||||||
| 2025 issuances | |||||||||||||||||||||||
February 12, 2025 (subordinated) 3 |
US | 1,100 | 2055 | 7.000 | % | 100.000 | % | 1,575 | 21 | ||||||||||||||
February 12, 2025 (subordinated) 3 |
US | 1,000 | 2055 | 7.125 | % | 100.000 | % | 1,432 | 19 | ||||||||||||||
February 12, 2025 (subordinated) 3 |
1,000 | 2055 | 5.625 | % | 99.983 | % | 1,000 | 11 | |||||||||||||||
2024 issuances |
|||||||||||||||||||||||
February 9, 2024 (senior) |
US |
1,250 | 2029 | 5.000 | % | 99.714 | % | 1,684 | 20 | ||||||||||||||
February 9, 2024 (senior) |
US | 1,250 | 2034 | 5.300 | % | 99.119 | % | 1,683 | 30 | ||||||||||||||
| Rogers Communications Inc. | 20 |
Third Quarter 2025 | ||||||
| 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 29, 2025 | March 10, 2025 | April 2, 2025 | 0.50 | 188 | 81 | 269 | 2,181 | ||||||||||||||||
| April 22, 2025 | June 9, 2025 | July 3, 2025 | 0.50 | 270 | — | 270 | — | ||||||||||||||||
| July 22, 2025 | September 8, 2025 | October 3, 2025 | 0.50 | 270 | — | 270 | — | ||||||||||||||||
| 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 | 1,633 | ||||||||||||||||
| October 23, 2024 | December 9, 2024 | January 3, 2025 | 0.50 | 185 | 84 | 269 | 1,943 | ||||||||||||||||
| Rogers Communications Inc. | 21 |
Third Quarter 2025 | ||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
| (In millions of dollars) | 2025 | 2024 | % Chg | 2025 | 2024 | % Chg | |||||||||||||||||
| Adjusted EBITDA | 2,515 | 2,545 | (1) | 7,131 | 7,084 | 1 | |||||||||||||||||
| Deduct: | |||||||||||||||||||||||
Capital expenditures 1 |
964 | 977 | (1) | 2,773 | 3,034 | (9) | |||||||||||||||||
| Interest on borrowings, net and capitalized interest | 474 | 497 | (5) | 1,456 | 1,495 | (3) | |||||||||||||||||
Cash income taxes 2 |
234 | 156 | 50 | 548 | 388 | 41 | |||||||||||||||||
Distributions paid by subsidiaries to non-controlling interest |
14 | — | — | 14 | — | — | |||||||||||||||||
| Free cash flow | 829 | 915 | (9) | 2,340 | 2,167 | 8 | |||||||||||||||||
| Rogers Communications Inc. | 22 |
Third Quarter 2025 | ||||||
| As at | As at | ||||||||||||||||
| September 30 | December 31 | ||||||||||||||||
| (In millions of dollars) | 2025 | 2024 | $ Chg | % Chg | Explanation of significant changes | ||||||||||||
| Assets | |||||||||||||||||
| Current assets: | |||||||||||||||||
| Cash and cash equivalents | 1,512 | 898 | 614 | 68 | See "Managing our Liquidity and Financial Resources". | ||||||||||||
| Accounts receivable | 5,590 | 5,478 | 112 | 2 | Primarily reflects accounts receivable acquired as a result of the MLSE Transaction. |
||||||||||||
| Inventories | 481 | 641 | (160) | (25) | Reflects a decrease in Wireless handset inventories. |
||||||||||||
| Current portion of contract assets | 157 | 171 | (14) | (8) | n/m |
||||||||||||
| Other current assets | 1,298 | 849 | 449 | 53 | Primarily reflects an increase in income taxes receivable and an increase in prepaid expenses related to our annual Wireless spectrum licence renewal fees and certain program rights. |
||||||||||||
| Current portion of derivative instruments | 166 | 336 | (170) | (51) | Reflects the change in market values of certain debt and expenditure derivatives as a result of the appreciation of the Cdn$ relative to the US$. | ||||||||||||
| Assets held for sale | 166 | — | 166 | — | Reflects the reclassification of assets, including an allocation of goodwill, related to our customer-facing data centre business. |
||||||||||||
| Total current assets | 9,370 | 8,373 | 997 | 12 | |||||||||||||
| Property, plant and equipment | 26,218 | 25,072 | 1,146 | 5 | Primarily reflects the fair value of assets acquired as a result of the MLSE Transaction, partially offset by depreciation expense related to our asset base. | ||||||||||||
| Intangible assets | 28,868 | 17,858 | 11,010 | 62 | Reflects the fair value of intangible assets acquired as a result of the MLSE Transaction. |
||||||||||||
| Investments | 1,169 | 615 | 554 | 90 | Reflects the fair value of investments acquired as a result of the MLSE Transaction. |
||||||||||||
| Derivative instruments | 825 | 997 | (172) | (17) | Reflects the change in market values of certain debt derivatives as a result of the appreciation of the Cdn$ relative to the US$. | ||||||||||||
| Financing receivables | 1,055 | 1,189 | (134) | (11) | Reflects lower financing receivables as a result of business seasonality. |
||||||||||||
| Other long-term assets | 1,864 | 1,027 | 837 | 81 | Primarily reflects player-related deferred compensation assets (with a corresponding liability in other long-term liabilities). |
||||||||||||
| Goodwill | 20,246 | 16,280 | 3,966 | 24 | Primarily reflects goodwill recognized as a result of the MLSE Transaction. |
||||||||||||
| Total assets | 89,615 | 71,411 | 18,204 | 25 | |||||||||||||
Liabilities and equity |
|||||||||||||||||
| Current liabilities: | |||||||||||||||||
| Short-term borrowings | 3,613 | 2,959 | 654 | 22 | See "Managing our Liquidity and Financial Resources". | ||||||||||||
| Accounts payable and accrued liabilities | 4,368 | 4,059 | 309 | 8 | Reflects accounts payable and accrued liabilities acquired in the MLSE Transaction, partially offset by business seasonality. |
||||||||||||
| Income tax payable | — | 26 | (26) | (100) | n/m |
||||||||||||
| Other current liabilities | 3,777 | 482 | 3,295 | n/m | Reflects the recognition of the MLSE put liability (see "MLSE Transaction"). |
||||||||||||
| Contract liabilities | 1,105 | 800 | 305 | 38 | Reflects an increase in contract liabilities as a result of the MLSE Transaction. |
||||||||||||
| Current portion of long-term debt | 1,599 | 3,696 | (2,097) | (57) | Primarily reflects the repayment at maturity of US$1 billion of senior notes in March 2025 and $1.25 billion of senior notes in April 2025, partially offset by the reclassification to current of $500 million of senior notes due September 2026. |
||||||||||||
| Current portion of lease liabilities | 612 | 587 | 25 | 4 | n/m |
||||||||||||
Liabilities associated with assets held for sale |
49 | — | 49 | — | Reflects the reclassification of liabilities related to our customer-facing data centre business. |
||||||||||||
| Total current liabilities | 15,123 | 12,609 | 2,514 | 20 | |||||||||||||
| Provisions | 58 | 61 | (3) | (5) | n/m | ||||||||||||
| Long-term debt | 36,723 | 38,200 | (1,477) | (4) | Primarily reflects the issuance of US$2.1 billion and $1 billion of subordinated notes in February 2025, partially offset by the $1 billion repayment of the term loan facility and the reclassification of $500 million of senior notes due in September 2026. |
||||||||||||
| Lease liabilities | 2,415 | 2,191 | 224 | 10 | Reflects an increase in lease liabilities as a result of the MLSE Transaction. |
||||||||||||
| Other long-term liabilities | 2,243 | 1,666 | 577 | 35 | Primarily reflects liabilities for certain player-related deferred compensation arrangements, including those acquired in the MLSE Transaction. |
||||||||||||
| Deferred tax liabilities | 9,423 | 6,281 | 3,142 | 50 | Reflects deferred tax liabilities arising from the MLSE Transaction. |
||||||||||||
| Total liabilities | 65,985 | 61,008 | 4,977 | 8 | |||||||||||||
Equity |
23,630 | 10,403 | 13,227 | 127 | Reflects the $6.7 billion received through the network transaction and changes in retained earnings and equity reserves. |
||||||||||||
Total liabilities and equity |
89,615 | 71,411 | 18,204 | 25 | |||||||||||||
| Rogers Communications Inc. | 23 |
Third Quarter 2025 | ||||||
| As at September 30, 2025 | Total sources | Drawn | Letters of credit | Net available | ||||||||||
| (In millions of dollars) | ||||||||||||||
| Cash and cash equivalents | 1,512 | — | — | 1,512 | ||||||||||
Bank credit facilities 1: |
||||||||||||||
| Revolving | 4,260 | 125 | 10 | 4,125 | ||||||||||
| Non-revolving | 2,300 | 2,300 | — | — | ||||||||||
| Outstanding letters of credit | 3 | — | 3 | — | ||||||||||
Receivables securitization 1 |
2,400 | 1,600 | — | 800 | ||||||||||
| Total | 10,475 | 4,025 | 13 | 6,437 | ||||||||||
| As at December 31, 2024 | Total sources | Drawn | Letters of credit | US CP program 1 |
Net available | ||||||||||||
| (In millions of dollars) | |||||||||||||||||
| Cash and cash equivalents | 898 | — | — | — | 898 | ||||||||||||
Bank credit facilities 2: |
|||||||||||||||||
| Revolving | 4,000 | — | 10 | 455 | 3,535 | ||||||||||||
| Non-revolving | 500 | 500 | — | — | — | ||||||||||||
| Outstanding letters of credit | 3 | — | 3 | — | — | ||||||||||||
Receivables securitization 2 |
2,400 | 2,000 | — | — | 400 | ||||||||||||
Total |
7,801 | 2,500 | 13 | 455 | 4,833 | ||||||||||||
| Rogers Communications Inc. | 24 |
Third Quarter 2025 | ||||||
| As at September 30 |
As at December 31 |
|||||||
| (In millions of dollars, except ratios) | 2025 | 2024 | ||||||
| Current portion of long-term debt | 1,599 | 3,696 | ||||||
| Long-term debt | 36,723 | 38,200 | ||||||
| Deferred transaction costs and discounts | 826 | 951 | ||||||
| 39,148 | 42,847 | |||||||
| Add (deduct): | ||||||||
Adjustment of US dollar-denominated debt to hedged rate |
(1,753) | (2,855) | ||||||
Subordinated notes adjustment 1 |
(3,484) | (1,540) | ||||||
| Short-term borrowings | 3,613 | 2,959 | ||||||
Deferred government grant liability 2 |
80 | 39 | ||||||
| Current portion of lease liabilities | 612 | 587 | ||||||
| Lease liabilities | 2,415 | 2,191 | ||||||
| Cash and cash equivalents | (1,512) | (898) | ||||||
Adjusted net debt 3 |
39,119 | 43,330 | ||||||
| Divided by: trailing 12-month adjusted EBITDA | 9,664 | 9,617 | ||||||
| Debt leverage ratio | 4.0 | 4.5 | ||||||
Divided by: pro forma trailing 12-month adjusted EBITDA 3 |
9,914 | |||||||
| Pro forma debt leverage ratio | 3.9 | |||||||
| Rogers Communications Inc. | 25 |
Third Quarter 2025 | ||||||
| Issuance | S&P Global Ratings Services | Moody's | DBRS Morningstar | ||||||||
| Corporate credit issuer default rating | BBB- (stable) |
Baa3 (stable) | BBB (low) (positive) |
||||||||
| Senior unsecured debt | BBB- (stable) |
Baa3 (stable) | BBB (low) (positive) |
||||||||
| Subordinated debt | BB (stable) |
Ba1/Ba2 (stable) | BB (low) (positive) 1 |
||||||||
| US commercial paper | A-3 | P-3 | N/A 1 |
||||||||
| As at September 30 |
As at December 31 |
|||||||
| 2025 | 2024 | |||||||
Common shares outstanding 1 |
||||||||
| Class A Voting Shares | 111,152,011 | 111,152,011 | ||||||
| Class B Non-Voting Shares | 429,073,267 | 424,949,191 | ||||||
| Total common shares | 540,225,278 | 536,101,202 | ||||||
| Options to purchase Class B Non-Voting Shares | ||||||||
| Outstanding options | 11,766,094 | 9,707,847 | ||||||
| Outstanding options exercisable | 7,322,180 | 6,135,190 | ||||||
| Rogers Communications Inc. | 26 |
Third Quarter 2025 | ||||||
| Three months ended September 30, 2025 | Nine months ended September 30, 2025 |
||||||||||||||||||||||
| (In millions of dollars, except exchange rates) |
Notional
(US$)
|
Exchange rate |
Notional
(Cdn$)
|
Notional
(US$)
|
Exchange
rate
|
Notional
(Cdn$)
|
|||||||||||||||||
| Credit facilities | |||||||||||||||||||||||
| Debt derivatives entered | 5,677 | 1.373 | 7,793 | 9,825 | 1.394 | 13,695 | |||||||||||||||||
| Debt derivatives settled | 4,231 | 1.374 | 5,814 | 9,427 | 1.396 | 13,156 | |||||||||||||||||
| Net cash received (paid) on settlement | 13 | (55) | |||||||||||||||||||||
| US commercial paper program | |||||||||||||||||||||||
| Debt derivatives entered | 218 | 1.376 | 300 | 517 | 1.410 | 729 | |||||||||||||||||
| Debt derivatives settled | 218 | 1.367 | 298 | 831 | 1.414 | 1,175 | |||||||||||||||||
| Net cash paid on settlement | (3) | (1) | |||||||||||||||||||||
| Three months ended September 30, 2024 | Nine months ended September 30, 2024 |
||||||||||||||||||||||
| (In millions of dollars, except exchange rates) |
Notional
(US$)
|
Exchange rate | Notional (Cdn$) |
Notional
(US$)
|
Exchange
rate
|
Notional
(Cdn$)
|
|||||||||||||||||
| Credit facilities | |||||||||||||||||||||||
| Debt derivatives entered | 3,476 | 1.364 | 4,740 | 11,739 | 1.355 | 15,903 | |||||||||||||||||
| Debt derivatives settled | 3,472 | 1.361 | 4,727 | 13,878 | 1.354 | 18,785 | |||||||||||||||||
| Net cash paid on settlement | (24) | (8) | |||||||||||||||||||||
| US commercial paper program | |||||||||||||||||||||||
| Debt derivatives entered | 120 | 1.367 | 164 | 1,401 | 1.355 | 1,899 | |||||||||||||||||
| Debt derivatives settled | 218 | 1.367 | 298 | 1,514 | 1.361 | 2,060 | |||||||||||||||||
| Net cash (paid) received on settlement | (1) | 5 | |||||||||||||||||||||
| (In millions of dollars, except interest rates) | ||||||||||||||||||||
| US$ | Hedging effect | |||||||||||||||||||
| Effective date | Principal/Notional amount (US$) | Maturity date | Coupon rate | Fixed hedged (Cdn$) interest rate 1 |
Equivalent (Cdn$) | |||||||||||||||
| 2025 issuances | ||||||||||||||||||||
| February 12, 2025 | 1,100 | 2055 | 7.000 | % | 5.440 | % | 1,575 | |||||||||||||
| February 12, 2025 | 1,000 | 2055 | 7.125 | % | 5.862 | % | 1,432 | |||||||||||||
2024 issuances |
||||||||||||||||||||
| February 9, 2024 | 1,250 | 2029 | 5.000 | % | 4.735 | % | 1,684 | |||||||||||||
| February 9, 2024 | 1,250 | 2034 | 5.300 | % | 5.107 | % | 1,683 | |||||||||||||
| Rogers Communications Inc. | 27 |
Third Quarter 2025 | ||||||
| Three months ended September 30, 2025 | Nine months ended September 30, 2025 | ||||||||||||||||||||||
| (In millions of dollars, except exchange rates) |
Notional
(US$)
|
Exchange rate | Notional (Cdn$) |
Notional
(US$)
|
Exchange
rate
|
Notional
(Cdn$)
|
|||||||||||||||||
| Debt derivatives entered | 66 | 1.379 | 91 | 180 | 1.389 | 250 | |||||||||||||||||
| Debt derivatives settled | 62 | 1.355 | 84 | 182 | 1.352 | 246 | |||||||||||||||||
| Three months ended September 30, 2024 | Nine months ended September 30, 2024 | ||||||||||||||||||||||
| (In millions of dollars, except exchange rates) |
Notional
(US$)
|
Exchange rate | Notional (Cdn$) |
Notional
(US$)
|
Exchange
rate
|
Notional
(Cdn$)
|
|||||||||||||||||
| Debt derivatives entered | 73 | 1.356 | 99 | 228 | 1.355 | 309 | |||||||||||||||||
| Debt derivatives settled | 54 | 1.352 | 73 | 155 | 1.329 | 206 | |||||||||||||||||
| Three months ended September 30, 2025 | Nine months ended September 30, 2025 | ||||||||||||||||||||||
| (In millions of dollars, except exchange rates) |
Notional
(US$)
|
Exchange rate | Notional (Cdn$) |
Notional
(US$)
|
Exchange
rate
|
Notional
(Cdn$)
|
|||||||||||||||||
| Expenditure derivatives entered | 60 | 1.313 | 78 | 1,235 | 1.362 | 1,682 | |||||||||||||||||
Expenditure derivatives acquired |
619 | 1.363 | 844 | 619 | 1.363 | 844 | |||||||||||||||||
| Expenditure derivatives settled | 499 | 1.351 | 674 | 1,099 | 1.344 | 1,477 | |||||||||||||||||
| Three months ended September 30, 2024 | Nine months ended September 30, 2024 | ||||||||||||||||||||||
| (In millions of dollars, except exchange rates) |
Notional
(US$)
|
Exchange rate | Notional (Cdn$) |
Notional
(US$)
|
Exchange
rate
|
Notional
(Cdn$)
|
|||||||||||||||||
| Expenditure derivatives entered | 600 | 1.342 | 805 | 1,110 | 1.341 | 1,489 | |||||||||||||||||
| Expenditure derivatives settled | 315 | 1.324 | 417 | 915 | 1.325 | 1,212 | |||||||||||||||||
| Rogers Communications Inc. | 28 |
Third Quarter 2025 | ||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||
| (In millions of dollars, except exchange rates) | 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Credit facilities | 13 | (24) | (55) | (8) | |||||||||||||
| US commercial paper program | (3) | (1) | (1) | 5 | |||||||||||||
| Senior and subordinated notes | (48) | — | 47 | — | |||||||||||||
Lease liabilities |
— | — | 5 | — | |||||||||||||
| Subsidiary equity derivatives | 1 | — | 44 | — | |||||||||||||
| Net payments on settlement of debt derivatives and subsidiary equity derivatives | (37) | (25) | 40 | (3) | |||||||||||||
| Rogers Communications Inc. | 29 |
Third Quarter 2025 | ||||||
| As at September 30, 2025 | ||||||||||||||
| (In millions of dollars, except exchange rates) |
Notional
amount
(US$)
|
Exchange
rate
|
Notional
amount
(Cdn$)
|
Fair value
(Cdn$)
|
||||||||||
| Debt derivatives accounted for as cash flow hedges: | ||||||||||||||
| As assets | 9,370 | 1.2463 | 11,678 | 895 | ||||||||||
| As liabilities | 7,655 | 1.3447 | 10,294 | (677) | ||||||||||
MLSE interest rate swap |
— | — | 300 | (10) | ||||||||||
| Debt derivatives not accounted for as hedges: | ||||||||||||||
| As assets | 1,446 | 1.3775 | 1,992 | 21 | ||||||||||
| Net mark-to-market debt derivative asset | 229 | |||||||||||||
| Expenditure derivatives accounted for as cash flow hedges: | ||||||||||||||
| As assets | 1,364 | 1.3294 | 1,813 | 48 | ||||||||||
| As liabilities | 981 | 1.3884 | 1,362 | (17) | ||||||||||
| Net mark-to-market expenditure derivative asset | 31 | |||||||||||||
Expenditure derivatives not accounted for as hedges: |
||||||||||||||
| As liabilities | 934 | 1.3383 | 1,250 | (15) | ||||||||||
| Net mark-to-market expenditure derivative liability | (15) | |||||||||||||
| Equity derivatives not accounted for as hedges: | ||||||||||||||
| As assets | — | — | 81 | 26 | ||||||||||
| As liabilities | — | — | 125 | (17) | ||||||||||
| Net mark-to-market equity derivative asset | 9 | |||||||||||||
Subsidiary equity derivatives not accounted for as hedges: |
||||||||||||||
| As assets | 1,500 | 1.3833 | 2,075 | 11 | ||||||||||
| As liabilities | 3,350 | 1.3848 | 4,639 | (14) | ||||||||||
| Net mark-to-market subsidiary equity derivative liability | (3) | |||||||||||||
| Virtual power purchase agreement not accounted for as a hedge: | ||||||||||||||
| As liabilities | — | — | — | (5) | ||||||||||
| Net mark-to-market virtual power purchase agreement liability | (5) | |||||||||||||
| Net mark-to-market asset | 246 | |||||||||||||
| As at December 31, 2024 | ||||||||||||||
| (In millions of dollars, except exchange rates) |
Notional
amount
(US$)
|
Exchange
rate
|
Notional
amount
(Cdn$)
|
Fair value
(Cdn$)
|
||||||||||
| Debt derivatives accounted for as cash flow hedges: | ||||||||||||||
| As assets | 11,116 | 1.2510 | 13,906 | 1,194 | ||||||||||
| As liabilities | 6,550 | 1.3127 | 8,598 | (842) | ||||||||||
| Short-term debt derivatives not accounted for as hedges: | ||||||||||||||
| As assets | 666 | 1.4282 | 951 | 7 | ||||||||||
| As liabilities | 696 | 1.4421 | 1,004 | (2) | ||||||||||
| Net mark-to-market debt derivative asset | 357 | |||||||||||||
| Expenditure derivatives accounted for as cash flow hedges: | ||||||||||||||
| As assets | 1,590 | 1.3362 | 2,125 | 132 | ||||||||||
| Net mark-to-market expenditure derivative asset | 132 | |||||||||||||
| Equity derivatives not accounted for as hedges: | ||||||||||||||
| As liabilities | — | — | 320 | (54) | ||||||||||
| Net mark-to-market equity derivative liability | (54) | |||||||||||||
| Virtual power purchase agreement not accounted for as a hedge: | ||||||||||||||
| As liabilities | — | — | — | (10) | ||||||||||
| Net mark-to-market virtual power purchase agreement | (10) | |||||||||||||
| Net mark-to-market asset | 425 | |||||||||||||
| Rogers Communications Inc. | 30 |
Third Quarter 2025 | ||||||
| (In millions of dollars) | Remainder of 2025 | 2026 and 2027 | 2028 and 2029 | Thereafter | Total | ||||||||||||
| Purchase obligations | 17 | 25 | 4 | — | 46 | ||||||||||||
| Player contracts | 184 | 603 | 392 | 80 | 1,259 | ||||||||||||
| Rogers Communications Inc. | 31 |
Third Quarter 2025 | ||||||
| Rogers Communications Inc. | 32 |
Third Quarter 2025 | ||||||
| Rogers Communications Inc. | 33 |
Third Quarter 2025 | ||||||
| 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; change in fair value of subsidiary equity derivative instruments; 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 income (loss) |
|||||||||||||
Adjusted net income attributable to RCI shareholders |
● | 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 attributable to RCI shareholders 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; change in fair value of subsidiary equity derivative instruments; depreciation and amortization on fair value increment of Shaw Transaction-related assets; revaluation of subsidiary US dollar-denominated balances; and income tax adjustments on these items, including adjustments as a result of legislative or other tax rate changes. |
Net income (loss) attributable to RCI shareholders |
|||||||||||||
| Pro forma trailing 12-month adjusted EBITDA | ● | To illustrate the results of a combined Rogers and MLSE as if the MLSE Transaction had closed at the beginning of the applicable trailing 12-month period. |
Trailing 12-month adjusted EBITDA
add
MLSE adjusted EBITDA - October 2024 to June 2025
|
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 attributable to RCI shareholders
divided by
basic weighted average shares outstanding.
Adjusted net income attributable to RCI shareholders 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 MLSE as if the MLSE 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 |
||||||||||||||
| Total of segments measures | |||||||||||||||||
| Specified financial measure | Most directly comparable IFRS financial measure | ||||||||||||||||
| Adjusted EBITDA | Net income |
||||||||||||||||
| Rogers Communications Inc. | 34 |
Third Quarter 2025 | ||||||
| Capital management measures | |||||||||||
| Specified financial measure | How it is useful | ||||||||||
| Free cash flow | ● | To show how much cash we generate that is available to repay debt and reinvest in our company, which is an important indicator of our financial strength and performance. | |||||||||
| ● | We believe that some investors and analysts use free cash flow to value a business and its underlying assets. | ||||||||||
| Adjusted net debt | ● | We believe this helps investors and analysts analyze our debt and cash balances while taking into account the economic impact of debt derivatives on our US dollar-denominated debt. | |||||||||
| Debt leverage ratio | ● | We believe this helps investors and analysts analyze our ability to service our debt obligations. | |||||||||
| Available liquidity | ● | To help determine if we are able to meet all of our commitments, to execute our business plan, and to mitigate the risk of economic downturns. | |||||||||
| Supplementary financial measures | |||||
| Specified financial measure | How we calculate it | ||||
| Adjusted EBITDA margin | Adjusted EBITDA divided by revenue. |
||||
| Wireless mobile phone average revenue per user (ARPU) | Wireless service revenue divided by average total number of Wireless mobile phone subscribers for the relevant period. |
||||
| Cable average revenue per account (ARPA) | Cable service revenue divided by average total number of customer relationships for the relevant period. |
||||
| Capital intensity | Capital expenditures divided by revenue. |
||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||
| (In millions of dollars) | 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Net income | 5,808 | 526 | 6,236 | 1,176 | |||||||||||||
| Add: | |||||||||||||||||
| Income tax expense | 212 | 201 | 485 | 414 | |||||||||||||
| Finance costs | 252 | 568 | 1,459 | 1,724 | |||||||||||||
| Depreciation and amortization | 1,230 | 1,157 | 3,580 | 3,442 | |||||||||||||
| EBITDA | 7,502 | 2,452 | 11,760 | 6,756 | |||||||||||||
| Add (deduct): | |||||||||||||||||
| Other (income) expense | (5,038) | 2 | (5,045) | 5 | |||||||||||||
| Restructuring, acquisition and other | 51 | 91 | 416 | 323 | |||||||||||||
| Adjusted EBITDA | 2,515 | 2,545 | 7,131 | 7,084 | |||||||||||||
| Rogers Communications Inc. | 35 |
Third Quarter 2025 | ||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||
| (In millions of dollars) | 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Net income | 5,808 | 526 | 6,236 | 1,176 | |||||||||||||
| Add (deduct): | |||||||||||||||||
| Restructuring, acquisition and other | 51 | 91 | 416 | 323 | |||||||||||||
Change in fair value of subsidiary equity derivative instruments |
(134) | — | (41) | — | |||||||||||||
| Depreciation and amortization on fair value increment of Shaw Transaction-related assets | 210 | 227 | 651 | 689 | |||||||||||||
Gain on repayment of long-term debt |
(151) | — | (151) | — | |||||||||||||
Gain on revaluation of MLSE investment |
(5,016) | — | (5,016) | — | |||||||||||||
| Income tax impact of above items | (42) | (82) | (194) | (263) | |||||||||||||
| Adjusted net income | 726 | 762 | 1,901 | 1,925 | |||||||||||||
As at September 30 |
|||||
| (In millions of dollars) | 2025 | ||||
| Trailing 12-month adjusted EBITDA | 9,664 | ||||
| Add (deduct): | |||||
MLSE adjusted EBITDA - October 2024 to June 2025 |
250 | ||||
| Pro forma trailing 12-month adjusted EBITDA | 9,914 | ||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||
| (In millions of dollars) | 2025 | 2024 | 2025 | 2024 | |||||||||||||
Net income attributable to RCI shareholders |
5,754 | 526 | 6,191 | 1,176 | |||||||||||||
| Add (deduct): | |||||||||||||||||
| Restructuring, acquisition and other | 51 | 91 | 416 | 323 | |||||||||||||
Change in fair value of subsidiary equity derivative instruments |
(134) | — | (41) | — | |||||||||||||
| Depreciation and amortization on fair value increment of Shaw Transaction-related assets | 210 | 227 | 651 | 689 | |||||||||||||
Gain on repayment of long-term debt |
(151) | — | (151) | — | |||||||||||||
Gain on revaluation of MLSE investment |
(5,016) | — | (5,016) | — | |||||||||||||
Revaluation of subsidiary US dollar-denominated balances 1 |
68 | — | 47 | — | |||||||||||||
| Income tax impact of above items | (42) | (82) | (194) | (263) | |||||||||||||
Adjusted net income attributable to RCI shareholders |
740 | 762 | 1,903 | 1,925 | |||||||||||||
| Rogers Communications Inc. | 36 |
Third Quarter 2025 | ||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||
| (In millions of dollars) | 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Cash provided by operating activities | 1,515 | 1,893 | 4,407 | 4,545 | |||||||||||||
| Add (deduct): | |||||||||||||||||
| Capital expenditures | (964) | (977) | (2,773) | (3,034) | |||||||||||||
| Interest on borrowings, net and capitalized interest | (474) | (497) | (1,456) | (1,495) | |||||||||||||
| Interest paid, net | 543 | 593 | 1,533 | 1,622 | |||||||||||||
| Restructuring, acquisition and other | 51 | 91 | 416 | 323 | |||||||||||||
| Program rights amortization | (15) | (13) | (65) | (52) | |||||||||||||
| Change in net operating assets and liabilities | 133 | (200) | 244 | 209 | |||||||||||||
Distributions paid by subsidiaries to non-controlling interests |
14 | — | 14 | — | |||||||||||||
Other adjustments 1 |
26 | 25 | 20 | 49 | |||||||||||||
| Free cash flow | 829 | 915 | 2,340 | 2,167 | |||||||||||||
| Rogers Communications Inc. | 37 |
Third Quarter 2025 | ||||||
| 2025 | 2024 | 2023 | ||||||||||||||||||||||||||||||
| (In millions of dollars, except per share amounts) | Q3 |
Q2 |
Q1 | Q4 | Q3 | Q2 | Q1 | Q4 | ||||||||||||||||||||||||
| Revenue | ||||||||||||||||||||||||||||||||
| Wireless | 2,661 | 2,540 | 2,544 | 2,981 | 2,620 | 2,466 | 2,528 | 2,868 | ||||||||||||||||||||||||
| Cable | 1,981 | 1,968 | 1,935 | 1,983 | 1,970 | 1,964 | 1,959 | 1,982 | ||||||||||||||||||||||||
| Media | 753 | 757 | 542 | 547 | 597 | 679 | 419 | 475 | ||||||||||||||||||||||||
| Corporate items and intercompany eliminations | (47) | (49) | (45) | (30) | (58) | (16) | (5) | 10 | ||||||||||||||||||||||||
| Total revenue | 5,348 | 5,216 | 4,976 | 5,481 | 5,129 | 5,093 | 4,901 | 5,335 | ||||||||||||||||||||||||
| Total service revenue | 4,739 | 4,668 | 4,447 | 4,543 | 4,567 | 4,599 | 4,357 | 4,470 | ||||||||||||||||||||||||
| Adjusted EBITDA | ||||||||||||||||||||||||||||||||
| Wireless | 1,374 | 1,305 | 1,311 | 1,367 | 1,365 | 1,296 | 1,284 | 1,291 | ||||||||||||||||||||||||
| Cable | 1,153 | 1,147 | 1,108 | 1,169 | 1,133 | 1,116 | 1,100 | 1,111 | ||||||||||||||||||||||||
| Media | 75 | 8 | (63) | 55 | 136 | (2) | (101) | 4 | ||||||||||||||||||||||||
| Corporate items and intercompany eliminations | (87) | (98) | (102) | (58) | (89) | (85) | (69) | (77) | ||||||||||||||||||||||||
Adjusted EBITDA |
2,515 | 2,362 | 2,254 | 2,533 | 2,545 | 2,325 | 2,214 | 2,329 | ||||||||||||||||||||||||
| Deduct (add): | ||||||||||||||||||||||||||||||||
| Depreciation and amortization | 1,230 | 1,184 | 1,166 | 1,174 | 1,157 | 1,136 | 1,149 | 1,172 | ||||||||||||||||||||||||
| Restructuring, acquisition and other | 51 | 238 | 127 | 83 | 91 | 90 | 142 | 86 | ||||||||||||||||||||||||
| Finance costs | 252 | 628 | 579 | 571 | 568 | 576 | 580 | 568 | ||||||||||||||||||||||||
| Other (income) expense | (5,038) | (9) | 2 | (11) | 2 | (5) | 8 | (19) | ||||||||||||||||||||||||
| Net income before income tax expense | 6,020 | 321 | 380 | 716 | 727 | 528 | 335 | 522 | ||||||||||||||||||||||||
| Income tax expense | 212 | 173 | 100 | 158 | 201 | 134 | 79 | 194 | ||||||||||||||||||||||||
| Net income (loss) | 5,808 | 148 | 280 | 558 | 526 | 394 | 256 | 328 | ||||||||||||||||||||||||
Net income (loss) attributable to RCI shareholders |
5,754 | 157 | 280 | 558 | 526 | 394 | 256 | 328 | ||||||||||||||||||||||||
Earnings (loss) per share attributable to RCI shareholders: |
||||||||||||||||||||||||||||||||
| Basic | $10.66 | $0.29 | $0.52 | $1.04 | $0.99 | $0.74 | $0.48 | $0.62 | ||||||||||||||||||||||||
| Diluted | $10.62 | $0.29 | $0.50 | $1.02 | $0.98 | $0.73 | $0.46 | $0.62 | ||||||||||||||||||||||||
Net income |
5,808 | 148 | 280 | 558 | 526 | 394 | 256 | 328 | ||||||||||||||||||||||||
| Add (deduct): | ||||||||||||||||||||||||||||||||
| Restructuring, acquisition and other | 51 | 238 | 127 | 83 | 91 | 90 | 142 | 86 | ||||||||||||||||||||||||
Change in fair value of subsidiary equity derivative instruments |
(134) | 93 | — | — | — | — | — | — | ||||||||||||||||||||||||
| Depreciation and amortization on fair value increment of Shaw Transaction-related assets | 210 | 212 | 229 | 228 | 227 | 220 | 242 | 249 | ||||||||||||||||||||||||
Gain on repayment of long-term debt |
(151) | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Gain on revaluation of MLSE investment |
(5,016) | — | — | — | — | — | — | — | ||||||||||||||||||||||||
| Income tax impact of above items | (42) | (59) | (93) | (75) | (82) | (81) | (100) | (85) | ||||||||||||||||||||||||
Income tax adjustment, tax rate change |
— | — | — | — | — | — | — | 52 | ||||||||||||||||||||||||
Adjusted net income |
726 | 632 | 543 | 794 | 762 | 623 | 540 | 630 | ||||||||||||||||||||||||
Adjusted net income attributable to RCI shareholders |
740 | 620 | 543 | 794 | 762 | 623 | 540 | 630 | ||||||||||||||||||||||||
Adjusted earnings per share attributable to RCI shareholders: |
||||||||||||||||||||||||||||||||
| Basic | $1.37 | $1.15 | $1.01 | $1.48 | $1.43 | $1.17 | $1.02 | $1.19 | ||||||||||||||||||||||||
| Diluted | $1.37 | $1.14 | $0.99 | $1.46 | $1.42 | $1.16 | $0.99 | $1.19 | ||||||||||||||||||||||||
| Capital expenditures | 964 | 831 | 978 | 1,007 | 977 | 999 | 1,058 | 946 | ||||||||||||||||||||||||
| Cash provided by operating activities | 1,515 | 1,596 | 1,296 | 1,135 | 1,893 | 1,472 | 1,180 | 1,379 | ||||||||||||||||||||||||
| Free cash flow | 829 | 925 | 586 | 878 | 915 | 666 | 586 | 823 | ||||||||||||||||||||||||
| Rogers Communications Inc. | 38 |
Third Quarter 2025 | ||||||
| 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) |
2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||||
| Selected Statements of Income data measure: | ||||||||||||||||||||||||||||||||
| Revenue | 454 | — | 4,430 | 4,752 | 1,430 | 459 | (966) | (82) | 5,348 | 5,129 | ||||||||||||||||||||||
Net income (loss) |
5,807 | 527 | 9,369 | 670 | 4,762 | (82) | (14,130) | (589) | 5,808 | 526 | ||||||||||||||||||||||
| Net income (loss) attributable to RCI shareholders | 5,807 | 527 | 9,369 | 670 | 4,708 | (82) | (14,130) | (589) | 5,754 | 526 | ||||||||||||||||||||||
| 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) |
2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||||
| Selected Statements of Income data measure: | ||||||||||||||||||||||||||||||||
| Revenue | 454 | — | 13,092 | 13,369 | 3,207 | 1,999 | (1,213) | (245) | 15,540 | 15,123 | ||||||||||||||||||||||
| Net income (loss) | 6,236 | 1,177 | 10,049 | 1,859 | 4,753 | 88 | (14,802) | (1,948) | 6,236 | 1,176 | ||||||||||||||||||||||
| Net income (loss) attributable to RCI shareholders | 6,236 | 1,177 | 10,049 | 1,859 | 4,708 | 88 | (14,802) | (1,948) | 6,191 | 1,176 | ||||||||||||||||||||||
| 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 2025 |
Dec. 31 2024 |
Sep. 30 2025 |
Dec. 31 2024 |
Sep. 30 2025 |
Dec. 31 2024 |
Sep. 30 2025 |
Dec. 31 2024 |
Sep. 30 2025 |
Dec. 31 2024 |
||||||||||||||||||||||
|
Selected Statements of
Financial Position data measure:
|
||||||||||||||||||||||||||||||||
| Current assets | 53,633 | 52,502 | 58,792 | 49,840 | 11,775 | 10,750 | (114,830) | (104,719) | 9,370 | 8,373 | ||||||||||||||||||||||
| Non-current assets | 76,314 | 65,637 | 49,598 | 53,586 | 42,839 | 5,807 | (88,506) | (61,992) | 80,245 | 63,038 | ||||||||||||||||||||||
| Current liabilities | 57,186 | 57,147 | 56,399 | 68,919 | 13,580 | 8,809 | (112,042) | (122,266) | 15,123 | 12,609 | ||||||||||||||||||||||
| Non-current liabilities | 48,665 | 43,922 | 8,699 | 11,962 | 11,819 | 2,097 | (18,321) | (9,582) | 50,862 | 48,399 | ||||||||||||||||||||||
| Rogers Communications Inc. | 39 |
Third Quarter 2025 | ||||||
| Rogers Communications Inc. | 40 |
Third Quarter 2025 | ||||||
| Rogers Communications Inc. | 41 |
Third Quarter 2025 | ||||||

| Rogers Communications Inc. | 1 |
Third Quarter 2025 | ||||||
| Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||
| Note | 2025 | 2024 | 2025 | 2024 | ||||||||||||||||
| Revenue | 6 | 5,348 | 5,129 | 15,540 | 15,123 | |||||||||||||||
| Operating expenses: | ||||||||||||||||||||
| Operating costs | 7 | 2,833 | 2,584 | 8,409 | 8,039 | |||||||||||||||
| Depreciation and amortization | 1,230 | 1,157 | 3,580 | 3,442 | ||||||||||||||||
| Restructuring, acquisition and other | 8 | 51 | 91 | 416 | 323 | |||||||||||||||
| Finance costs | 9 | 252 | 568 | 1,459 | 1,724 | |||||||||||||||
| Other (income) expense | 10 | (5,038) | 2 | (5,045) | 5 | |||||||||||||||
| Income before income tax expense | 6,020 | 727 | 6,721 | 1,590 | ||||||||||||||||
| Income tax expense | 212 | 201 | 485 | 414 | ||||||||||||||||
| Net income for the period | 5,808 | 526 | 6,236 | 1,176 | ||||||||||||||||
Net income for the period attributable to: |
||||||||||||||||||||
| RCI shareholders | 5,754 | 526 | 6,191 | 1,176 | ||||||||||||||||
| Non-controlling interest | 54 | — | 45 | — | ||||||||||||||||
Earnings per share attributable to RCI shareholders: |
||||||||||||||||||||
| Basic | 11 | $10.66 | $0.99 | $11.49 | $2.21 | |||||||||||||||
| Diluted | 11 | $10.62 | $0.98 | $11.46 | $2.19 | |||||||||||||||
| Rogers Communications Inc. | 2 |
Third Quarter 2025 | ||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||
| Net income for the period | 5,808 | 526 | 6,236 | 1,176 | |||||||||||||
| Other comprehensive income: | |||||||||||||||||
| Items that will not be reclassified to income: | |||||||||||||||||
| Defined benefit pension plans: | |||||||||||||||||
| Remeasurements | — | 211 | 67 | 211 | |||||||||||||
| Related income tax expense | — | (56) | (18) | (56) | |||||||||||||
| Defined benefit pension plans | — | 155 | 49 | 155 | |||||||||||||
Equity investments measured at fair value through other comprehensive income (FVTOCI): |
|||||||||||||||||
| Increase (decrease) in fair value | 1 | (1) | (23) | 5 | |||||||||||||
| Related income tax recovery (expense) | 1 | — | 3 | (1) | |||||||||||||
| Equity investments measured at FVTOCI | 2 | (1) | (20) | 4 | |||||||||||||
Items that will not be reclassified to income |
2 | 154 | 29 | 159 | |||||||||||||
| Items that may subsequently be reclassified to income: | |||||||||||||||||
| Cash flow hedging derivative instruments: | |||||||||||||||||
| Unrealized gain (loss) in fair value of derivative instruments | 629 | (182) | 7 | 617 | |||||||||||||
| Reclassification to net income of (gain) loss on debt derivatives | (299) | 330 | 1,080 | (418) | |||||||||||||
| Reclassification to net income or property, plant and equipment of gain on expenditure derivatives | (16) | (14) | (54) | (40) | |||||||||||||
Reclassification to net income for accrued interest |
(22) | (10) | (80) | (36) | |||||||||||||
| Related income tax (expense) recovery | (54) | 32 | 13 | (72) | |||||||||||||
| Cash flow hedging derivative instruments | 238 | 156 | 966 | 51 | |||||||||||||
| Share of other comprehensive loss of equity-accounted investments, net of tax | — | (1) | — | — | |||||||||||||
Items that may subsequently be reclassified to income |
238 | 155 | 966 | 51 | |||||||||||||
| Other comprehensive income for the period | 240 | 309 | 995 | 210 | |||||||||||||
| Comprehensive income for the period | 6,048 | 835 | 7,231 | 1,386 | |||||||||||||
Comprehensive income (loss) for the period attributable to: |
|||||||||||||||||
RCI shareholders |
5,994 | 835 | 7,186 | 1,386 | |||||||||||||
| Non-controlling interest | 54 | — | 45 | — | |||||||||||||
| Rogers Communications Inc. | 3 |
Third Quarter 2025 | ||||||
| As at September 30 |
As at December 31 |
||||||||||
| Note | 2025 | 2024 | |||||||||
| Assets | |||||||||||
| Current assets: | |||||||||||
| Cash and cash equivalents | 1,512 | 898 | |||||||||
| Accounts receivable | 13 | 5,590 | 5,478 | ||||||||
| Inventories | 481 | 641 | |||||||||
| Current portion of contract assets | 157 | 171 | |||||||||
| Other current assets | 1,298 | 849 | |||||||||
| Current portion of derivative instruments | 12 | 166 | 336 | ||||||||
| Assets held for sale | 3 | 166 | — | ||||||||
| Total current assets | 9,370 | 8,373 | |||||||||
| Property, plant and equipment | 26,218 | 25,072 | |||||||||
| Intangible assets | 3 | 28,868 | 17,858 | ||||||||
| Investments | 14 | 1,169 | 615 | ||||||||
| Derivative instruments | 12 | 825 | 997 | ||||||||
| Financing receivables | 13 | 1,055 | 1,189 | ||||||||
| Other long-term assets | 1,864 | 1,027 | |||||||||
| Goodwill | 3 | 20,246 | 16,280 | ||||||||
| Total assets | 89,615 | 71,411 | |||||||||
| Liabilities and equity | |||||||||||
| Current liabilities: | |||||||||||
| Short-term borrowings | 15 | 3,613 | 2,959 | ||||||||
| Accounts payable and accrued liabilities | 4,368 | 4,059 | |||||||||
| Income tax payable | — | 26 | |||||||||
| Other current liabilities | 3 | 3,777 | 482 | ||||||||
| Contract liabilities | 1,105 | 800 | |||||||||
| Current portion of long-term debt | 16 | 1,599 | 3,696 | ||||||||
| Current portion of lease liabilities | 17 | 612 | 587 | ||||||||
Liabilities associated with assets held for sale |
3 | 49 | — | ||||||||
| Total current liabilities | 15,123 | 12,609 | |||||||||
| Provisions | 58 | 61 | |||||||||
| Long-term debt | 16 | 36,723 | 38,200 | ||||||||
| Lease liabilities | 17 | 2,415 | 2,191 | ||||||||
| Other long-term liabilities | 2,243 | 1,666 | |||||||||
| Deferred tax liabilities | 9,423 | 6,281 | |||||||||
| Total liabilities | 65,985 | 61,008 | |||||||||
| Equity | |||||||||||
| Equity attributable to RCI shareholders | 16,943 | 10,403 | |||||||||
| Non-controlling interest | 6,687 | — | |||||||||
| Equity | 18 | 23,630 | 10,403 | ||||||||
| Total liabilities and equity | 89,615 | 71,411 | |||||||||
| Subsequent events | 18 | ||||||||||
| Commitments | 21 | ||||||||||
| Rogers Communications Inc. | 4 |
Third Quarter 2025 | ||||||
| Attributable to RCI shareholders | |||||||||||||||||||||||||||||||||||
|
Class A
Voting Shares
|
Class B
Non-Voting Shares
|
||||||||||||||||||||||||||||||||||
| Nine months ended September 30, 2025 | Amount |
Number
of shares
(000s)
|
Amount |
Number
of shares
(000s)
|
Retained
earnings
|
FVTOCI investment reserve |
Hedging
reserve
|
Equity
investment reserve
|
Total | Non- controlling interest |
Total equity |
||||||||||||||||||||||||
| Balances, January 1, 2025 | 71 | 111,152 | 2,250 | 424,949 | 10,630 | (7) | (2,551) | 10 | 10,403 | — | 10,403 | ||||||||||||||||||||||||
Net income for the period |
— | — | — | — | 6,191 | — | — | — | 6,191 | 45 | 6,236 | ||||||||||||||||||||||||
Other comprehensive income: |
|||||||||||||||||||||||||||||||||||
| Defined benefit pension plans, net of tax | — | — | — | — | 49 | — | — | — | 49 | — | 49 | ||||||||||||||||||||||||
| FVTOCI investments, net of tax | — | — | — | — | — | (20) | — | — | (20) | — | (20) | ||||||||||||||||||||||||
| Derivative instruments accounted for as hedges, net of tax | — | — | — | — | — | — | 966 | — | 966 | — | 966 | ||||||||||||||||||||||||
Total other comprehensive income |
— | — | — | — | 49 | (20) | 966 | — | 995 | — | 995 | ||||||||||||||||||||||||
Comprehensive income (loss) for the period |
— | — | — | — | 6,240 | (20) | 966 | — | 7,186 | 45 | 7,231 | ||||||||||||||||||||||||
| Transactions with shareholders recorded directly in equity: | |||||||||||||||||||||||||||||||||||
| Dividends declared | — | — | — | — | (809) | — | — | — | (809) | — | (809) | ||||||||||||||||||||||||
Share price change on DRIP dividends |
— | — | — | — | (2) | — | — | — | (2) | — | (2) | ||||||||||||||||||||||||
Non-controlling interests in shares of a subsidiary (note 18) |
— | — | — | — | — | — | — | — | — | 6,656 | 6,656 | ||||||||||||||||||||||||
Dividends declared by a subsidiary to non-controlling interests |
— | — | — | — | — | — | — | — | — | (14) | (14) | ||||||||||||||||||||||||
Shares issued as settlement of dividends (note 18) |
— | — | 165 | 4,124 | — | — | — | — | 165 | — | 165 | ||||||||||||||||||||||||
| Total transactions with shareholders | — | — | 165 | 4,124 | (811) | — | — | — | (646) | 6,642 | 5,996 | ||||||||||||||||||||||||
| Balances, September 30, 2025 | 71 | 111,152 | 2,415 | 429,073 | 16,059 | (27) | (1,585) | 10 | 16,943 | 6,687 | 23,630 | ||||||||||||||||||||||||
|
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
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 | — | — | — | — | — | 4 | — | — | 4 | ||||||||||||||||||||
| Derivative instruments accounted for as hedges, net of tax | — | — | — | — | — | — | 51 | — | 51 | ||||||||||||||||||||
Total other comprehensive income |
— | — | — | — | 155 | 4 | 51 | — | 210 | ||||||||||||||||||||
| Comprehensive income for the period | — | — | — | — | 1,331 | 4 | 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 | ||||||||||||||||||||
| Rogers Communications Inc. | 5 |
Third Quarter 2025 | ||||||
| Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||
| Note | 2025 | 2024 | 2025 | 2024 | ||||||||||||||||
| Operating activities: | ||||||||||||||||||||
Net income for the period |
5,808 | 526 | 6,236 | 1,176 | ||||||||||||||||
Adjustments to reconcile net income to cash provided by operating activities: |
||||||||||||||||||||
| Depreciation and amortization | 1,230 | 1,157 | 3,580 | 3,442 | ||||||||||||||||
| Program rights amortization | 15 | 13 | 65 | 52 | ||||||||||||||||
| Finance costs | 9 | 252 | 568 | 1,459 | 1,724 | |||||||||||||||
| Income tax expense | 212 | 201 | 485 | 414 | ||||||||||||||||
| Post-employment benefits contributions, net of expense | 19 | 19 | 55 | 54 | ||||||||||||||||
| (Income) losses from associates and joint ventures | 10 | (20) | 2 | (22) | 1 | |||||||||||||||
Gain on revaluation of MLSE investment |
10 | (5,016) | — | (5,016) | — | |||||||||||||||
| Other | (75) | (44) | (110) | (99) | ||||||||||||||||
| Cash provided by operating activities before changes in net operating assets and liabilities, income taxes paid, and interest paid | 2,425 | 2,442 | 6,732 | 6,764 | ||||||||||||||||
| Change in net operating assets and liabilities | 22 | (133) | 200 | (244) | (209) | |||||||||||||||
| Income taxes paid | (234) | (156) | (548) | (388) | ||||||||||||||||
| Interest paid | (543) | (593) | (1,533) | (1,622) | ||||||||||||||||
| Cash provided by operating activities | 1,515 | 1,893 | 4,407 | 4,545 | ||||||||||||||||
| Investing activities: | ||||||||||||||||||||
| Capital expenditures | (964) | (977) | (2,773) | (3,034) | ||||||||||||||||
| Additions to program rights | (21) | (33) | (69) | (56) | ||||||||||||||||
| Changes in non-cash working capital related to capital expenditures and intangible assets | (51) | (70) | (107) | (31) | ||||||||||||||||
| Acquisitions and other strategic transactions, net of cash acquired | (4,499) | — | (4,499) | (475) | ||||||||||||||||
| Other | (3) | (1) | 5 | 11 | ||||||||||||||||
| Cash used in investing activities | (5,538) | (1,081) | (7,443) | (3,585) | ||||||||||||||||
| Financing activities: | ||||||||||||||||||||
| Net proceeds received from (repayment of) short-term borrowings | 15 | 1,972 | (142) | 636 | 1,119 | |||||||||||||||
| Net (repayment) issuance of long-term debt | 16 | (2,928) | 18 | (2,504) | (1,108) | |||||||||||||||
| Net (payments) proceeds on settlement of debt derivatives and subsidiary equity derivatives | 12 | (37) | (25) | 40 | (3) | |||||||||||||||
| Transaction costs incurred | 16 | (4) | — | (103) | (46) | |||||||||||||||
| Principal payments of lease liabilities | 17 | (147) | (127) | (414) | (358) | |||||||||||||||
Dividends paid to RCI shareholders |
18 | (270) | (186) | (643) | (558) | |||||||||||||||
Distributions paid by subsidiaries to non-controlling interests |
(14) | — | (14) | — | ||||||||||||||||
| Issuance of subsidiary shares to non-controlling interest | 18 | — | — | 6,656 | — | |||||||||||||||
| Other | — | 1 | (4) | (4) | ||||||||||||||||
| Cash (used in) provided by financing activities | (1,428) | (461) | 3,650 | (958) | ||||||||||||||||
Change in cash and cash equivalents |
(5,451) | 351 | 614 | 2 | ||||||||||||||||
| Cash and cash equivalents, beginning of period | 6,963 | 451 | 898 | 800 | ||||||||||||||||
| Cash and cash equivalents, end of period | 1,512 | 802 | 1,512 | 802 | ||||||||||||||||
| Rogers Communications Inc. | 6 |
Third Quarter 2025 | ||||||
| Segment | Principal activities | ||||
| Wireless | Wireless telecommunications operations for Canadian consumers, businesses, the public sector, and wholesale providers. |
||||
| 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, and digital media. |
||||
| Rogers Communications Inc. | 7 |
Third Quarter 2025 | ||||||
| (In millions of dollars) | Total | ||||
Cash consideration |
4,700 | ||||
Fair value of Rogers' existing investment in MLSE |
5,016 | ||||
| Fair value of consideration transferred | 9,716 | ||||
| Net identifiable asset or liability: | |||||
| Cash and cash equivalents | 201 | ||||
Accounts receivable (net of allowance for doubtful accounts of $8 million) |
122 | ||||
Other current assets |
91 | ||||
Property, plant and equipment |
995 | ||||
Intangible assets |
11,411 | ||||
Investments (note 14) |
555 | ||||
Other long-term assets |
178 | ||||
| Accounts payable and accrued liabilities | (601) | ||||
MLSE put liability |
(3,342) | ||||
Other current liabilities |
(81) | ||||
| Contract liabilities | (268) | ||||
Current portion of lease liabilities |
(9) | ||||
Long-term debt |
(298) | ||||
Lease liabilities |
(95) | ||||
Other long-term liabilities |
(204) | ||||
Deferred tax liabilities |
(2,971) | ||||
| Total fair value of identifiable net assets acquired | 5,684 | ||||
Goodwill |
4,032 | ||||
| Rogers Communications Inc. | 8 |
Third Quarter 2025 | ||||||
| (In millions of dollars) | Land and buildings | Computer equipment and software | Leasehold improvements | Equipment and vehicles | Construction in process | Total owned assets | Right-of-use assets (note 17) |
Total property, plant and equipment | ||||||||||||||||||
| Acquired from business combination | 652 | 20 | 92 | 70 | 40 | 874 | 121 | 995 | ||||||||||||||||||
Depreciation since July 1, 2025 |
9 | 3 | 1 | 4 | — | 17 | 2 | 19 | ||||||||||||||||||
| Net carrying amount | 643 | 17 | 91 | 66 | 40 | 857 | 119 | 976 | ||||||||||||||||||
| Asset | Basis | Estimated remaining useful life | ||||||
| Buildings | Diminishing balance | 30 to 50 years |
||||||
| Straight-line | 6 to 10 years |
|||||||
| Computer equipment and software | Straight-line | 1 to 5 years |
||||||
| Leasehold improvements | Straight-line | 10 to 30 years |
||||||
| Equipment and vehicles | Diminishing balance | 1 to 15 years |
||||||
Straight-line |
1 to 15 years |
|||||||
| Right-of-use assets | Straight-line | Over remaining lease term | ||||||
| (In millions of dollars) |
Franchise
rights
|
Trademarks |
Ticket holder and sponsor relationships |
Other
intangible
assets
|
Total intangible assets |
Goodwill | Total intangible assets and goodwill |
||||||||||||||||
| Acquired from business combination | 9,750 | 1,264 | 363 | 34 | 11,411 | 4,032 | 15,443 | ||||||||||||||||
Amortization since July 1, 2025 |
— | — | 3 | — | 3 | — | 3 | ||||||||||||||||
| Net carrying amount | 9,750 | 1,264 | 360 | 34 | 11,408 | 4,032 | 15,440 | ||||||||||||||||
| Rogers Communications Inc. | 9 |
Third Quarter 2025 | ||||||
| As at September 30 |
As at December 31 |
|||||||
| (In millions of dollars, except ratios) | 2025 | 2024 | ||||||
Adjusted net debt 1 |
39,119 | 43,330 | ||||||
| Divided by: trailing 12-month adjusted EBITDA | 9,664 | 9,617 | ||||||
| Debt leverage ratio | 4.0 | 4.5 | ||||||
| Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||
| (In millions of dollars) | Note | 2025 | 2024 | 2025 | 2024 | |||||||||||||||
| Adjusted EBITDA | 5 | 2,515 | 2,545 | 7,131 | 7,084 | |||||||||||||||
| Deduct: | ||||||||||||||||||||
Capital expenditures 1 |
964 | 977 | 2,773 | 3,034 | ||||||||||||||||
| Interest on borrowings, net and capitalized interest | 9 | 474 | 497 | 1,456 | 1,495 | |||||||||||||||
Cash income taxes 2 |
234 | 156 | 548 | 388 | ||||||||||||||||
Distributions paid by subsidiaries to non-controlling interests |
14 | — | 14 | — | ||||||||||||||||
| Free cash flow | 829 | 915 | 2,340 | 2,167 | ||||||||||||||||
| Rogers Communications Inc. | 10 |
Third Quarter 2025 | ||||||
| Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||
| (In millions of dollars) | Note | 2025 | 2024 | 2025 | 2024 | |||||||||||||||
| Cash provided by operating activities | 1,515 | 1,893 | 4,407 | 4,545 | ||||||||||||||||
| Add (deduct): | ||||||||||||||||||||
| Capital expenditures | (964) | (977) | (2,773) | (3,034) | ||||||||||||||||
| Interest on borrowings, net and capitalized interest | 9 | (474) | (497) | (1,456) | (1,495) | |||||||||||||||
| Interest paid | 543 | 593 | 1,533 | 1,622 | ||||||||||||||||
| Restructuring, acquisition and other | 8 | 51 | 91 | 416 | 323 | |||||||||||||||
| Program rights amortization | (15) | (13) | (65) | (52) | ||||||||||||||||
| Change in net operating assets and liabilities | 22 | 133 | (200) | 244 | 209 | |||||||||||||||
| Distributions paid by subsidiaries to non-controlling interests | 14 | — | 14 | — | ||||||||||||||||
Other adjustments 1 |
26 | 25 | 20 | 49 | ||||||||||||||||
| Free cash flow | 829 | 915 | 2,340 | 2,167 | ||||||||||||||||
| As at September 30, 2025 | Total sources | Drawn | Letters of credit | Net available | |||||||||||||
| (In millions of dollars) | Note | ||||||||||||||||
| Cash and cash equivalents | 1,512 | — | — | 1,512 | |||||||||||||
Bank credit facilities 1: |
|||||||||||||||||
| Revolving | 16 | 4,260 | 125 | 10 | 4,125 | ||||||||||||
| Non-revolving | 15 | 2,300 | 2,300 | — | — | ||||||||||||
| Outstanding letters of credit | 3 | — | 3 | — | |||||||||||||
Receivables securitization 1 |
15 | 2,400 | 1,600 | — | 800 | ||||||||||||
| Total | 10,475 | 4,025 | 13 | 6,437 | |||||||||||||
| As at December 31, 2024 | Total sources | Drawn | Letters of credit | US CP program 1 |
Net available | |||||||||||||||
| (In millions of dollars) | Note | |||||||||||||||||||
| Cash and cash equivalents | 898 | — | — | — | 898 | |||||||||||||||
Bank credit facilities 2: |
||||||||||||||||||||
| Revolving | 16 | 4,000 | — | 10 | 455 | 3,535 | ||||||||||||||
| Non-revolving | 15 | 500 | 500 | — | — | — | ||||||||||||||
| Outstanding letters of credit | 3 | — | 3 | — | — | |||||||||||||||
Receivables securitization 2 |
15 | 2,400 | 2,000 | — | — | 400 | ||||||||||||||
Total |
7,801 | 2,500 | 13 | 455 | 4,833 | |||||||||||||||
| Rogers Communications Inc. | 11 |
Third Quarter 2025 | ||||||
| Three months ended September 30, 2025 | Note | Wireless | Cable | Media | Corporate items and eliminations |
Consolidated totals |
||||||||||||||
| (In millions of dollars) | ||||||||||||||||||||
| Revenue from external customers | 6 | 2,631 | 1,964 | 678 | 75 | 5,348 | ||||||||||||||
| Revenue from internal customers | 30 | 17 | 75 | (122) | — | |||||||||||||||
| Total revenue | 2,661 | 1,981 | 753 | (47) | 5,348 | |||||||||||||||
| Operating costs | 7 | 1,287 | 828 | 678 | 40 | 2,833 | ||||||||||||||
| Adjusted EBITDA | 1,374 | 1,153 | 75 | (87) | 2,515 | |||||||||||||||
| Depreciation and amortization | 1,230 | |||||||||||||||||||
| Restructuring, acquisition and other | 8 | 51 | ||||||||||||||||||
| Finance costs | 9 | 252 | ||||||||||||||||||
| Other income | 10 | (5,038) | ||||||||||||||||||
| Income before income taxes | 6,020 | |||||||||||||||||||
| Three months ended September 30, 2024 | Note | Wireless | Cable | Media |
Corporate items
and eliminations
|
Consolidated
totals
|
||||||||||||||
| (In millions of dollars) | ||||||||||||||||||||
| Revenue from external customers | 6 | 2,592 | 1,938 | 530 | 69 | 5,129 | ||||||||||||||
| Revenue from internal customers | 28 | 32 | 67 | (127) | — | |||||||||||||||
| Total revenue | 2,620 | 1,970 | 597 | (58) | 5,129 | |||||||||||||||
| Operating costs | 7 | 1,255 | 837 | 461 | 31 | 2,584 | ||||||||||||||
| Adjusted EBITDA | 1,365 | 1,133 | 136 | (89) | 2,545 | |||||||||||||||
| Depreciation and amortization | 1,157 | |||||||||||||||||||
| Restructuring, acquisition and other | 8 | 91 | ||||||||||||||||||
| Finance costs | 9 | 568 | ||||||||||||||||||
| Other expense | 10 | 2 | ||||||||||||||||||
| Income before income taxes | 727 | |||||||||||||||||||
| Rogers Communications Inc. | 12 |
Third Quarter 2025 | ||||||
| Nine months ended September 30, 2025 | Note | Wireless | Cable | Media | Corporate items and eliminations |
Consolidated totals |
||||||||||||||
| (In millions of dollars) | ||||||||||||||||||||
| Revenue from external customers | 6 | 7,665 | 5,833 | 1,820 | 222 | 15,540 | ||||||||||||||
| Revenue from internal customers | 80 | 51 | 232 | (363) | — | |||||||||||||||
| Total revenue | 7,745 | 5,884 | 2,052 | (141) | 15,540 | |||||||||||||||
| Operating costs | 7 | 3,755 | 2,476 | 2,032 | 146 | 8,409 | ||||||||||||||
| Adjusted EBITDA | 3,990 | 3,408 | 20 | (287) | 7,131 | |||||||||||||||
| Depreciation and amortization | 3,580 | |||||||||||||||||||
| Restructuring, acquisition and other | 8 | 416 | ||||||||||||||||||
| Finance costs | 9 | 1,459 | ||||||||||||||||||
| Other income | 10 | (5,045) | ||||||||||||||||||
| Income before income taxes | 6,721 | |||||||||||||||||||
| Nine months ended September 30, 2024 | Note | Wireless | Cable | Media |
Corporate items
and eliminations
|
Consolidated
totals
|
||||||||||||||
| (In millions of dollars) | ||||||||||||||||||||
| Revenue from external customers | 6 | 7,567 | 5,836 | 1,493 | 227 | 15,123 | ||||||||||||||
| Revenue from internal customers | 47 | 57 | 202 | (306) | — | |||||||||||||||
| Total revenue | 7,614 | 5,893 | 1,695 | (79) | 15,123 | |||||||||||||||
| Operating costs | 7 | 3,669 | 2,544 | 1,662 | 164 | 8,039 | ||||||||||||||
| Adjusted EBITDA | 3,945 | 3,349 | 33 | (243) | 7,084 | |||||||||||||||
| Depreciation and amortization | 3,442 | |||||||||||||||||||
| Restructuring, acquisition and other | 8 | 323 | ||||||||||||||||||
| Finance costs | 9 | 1,724 | ||||||||||||||||||
| Other expense | 10 | 5 | ||||||||||||||||||
| Income before income taxes | 1,590 | |||||||||||||||||||
| Rogers Communications Inc. | 13 |
Third Quarter 2025 | ||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||
| (In millions of dollars) | 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Wireless | |||||||||||||||||
Service revenue from external customers |
2,029 | 2,038 | 6,004 | 6,003 | |||||||||||||
| Service revenue from internal customers | 30 | 28 | 80 | 47 | |||||||||||||
Service revenue |
2,059 | 2,066 | 6,084 | 6,050 | |||||||||||||
Equipment revenue from external customers |
602 | 554 | 1,661 | 1,564 | |||||||||||||
| Total Wireless | 2,661 | 2,620 | 7,745 | 7,614 | |||||||||||||
| Cable | |||||||||||||||||
| Service revenue from external customers | 1,957 | 1,930 | 5,808 | 5,800 | |||||||||||||
| Service revenue from internal customers | 17 | 32 | 51 | 57 | |||||||||||||
Service revenue |
1,974 | 1,962 | 5,859 | 5,857 | |||||||||||||
| Equipment revenue from external customers | 7 | 8 | 25 | 36 | |||||||||||||
| Total Cable | 1,981 | 1,970 | 5,884 | 5,893 | |||||||||||||
Media |
|||||||||||||||||
Revenue from external customers |
678 | 530 | 1,820 | 1,493 | |||||||||||||
Revenue from internal customers |
75 | 67 | 232 | 202 | |||||||||||||
| Total Media | 753 | 597 | 2,052 | 1,695 | |||||||||||||
Corporate items |
|||||||||||||||||
| Revenue from external customers | 75 | 69 | 222 | 227 | |||||||||||||
| Revenue from internal customers | 11 | 1 | 28 | 3 | |||||||||||||
Total corporate items |
86 | 70 | 250 | 230 | |||||||||||||
Intercompany eliminations |
(133) | (128) | (391) | (309) | |||||||||||||
| Total revenue | 5,348 | 5,129 | 15,540 | 15,123 | |||||||||||||
| Total service revenue | 4,739 | 4,567 | 13,854 | 13,523 | |||||||||||||
| Total equipment revenue | 609 | 562 | 1,686 | 1,600 | |||||||||||||
| Total revenue | 5,348 | 5,129 | 15,540 | 15,123 | |||||||||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||
| (In millions of dollars) | 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Cost of equipment sales | 577 | 555 | 1,626 | 1,616 | |||||||||||||
| Merchandise for resale | 67 | 55 | 160 | 153 | |||||||||||||
| Other external purchases | 1,479 | 1,352 | 4,745 | 4,425 | |||||||||||||
| Employee salaries, benefits, and stock-based compensation | 710 | 622 | 1,878 | 1,845 | |||||||||||||
| Total operating costs | 2,833 | 2,584 | 8,409 | 8,039 | |||||||||||||
| Rogers Communications Inc. | 14 |
Third Quarter 2025 | ||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||
| (In millions of dollars) | 2025 | 2024 | 2025 | 2024 | |||||||||||||
Restructuring, acquisition and other excluding Shaw Transaction-related costs |
35 | 54 | 338 | 232 | |||||||||||||
| Shaw Transaction-related costs | 16 | 37 | 78 | 91 | |||||||||||||
| Total restructuring, acquisition and other | 51 | 91 | 416 | 323 | |||||||||||||
| Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||
| (In millions of dollars) | Note | 2025 | 2024 | 2025 | 2024 | |||||||||||||||
Interest on borrowings, net 1 |
481 | 505 | 1,480 | 1,525 | ||||||||||||||||
| Interest on lease liabilities | 17 | 37 | 34 | 109 | 103 | |||||||||||||||
Interest on post-employment benefits |
(1) | (1) | (4) | (3) | ||||||||||||||||
Gain on redemption of long-term debt 2 |
(151) | — | (151) | — | ||||||||||||||||
| Loss (gain) on foreign exchange | 43 | (32) | (43) | 107 | ||||||||||||||||
| Change in fair value of derivative instruments | (62) | 28 | 10 | (94) | ||||||||||||||||
Change in fair value of subsidiary equity derivative instruments 3 |
(134) | — | (41) | — | ||||||||||||||||
| Capitalized interest | (7) | (8) | (24) | (30) | ||||||||||||||||
| Deferred transaction costs and other | 46 | 42 | 123 | 116 | ||||||||||||||||
| Total finance costs | 252 | 568 | 1,459 | 1,724 | ||||||||||||||||
| Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||
| (In millions of dollars) | Note | 2025 | 2024 | 2025 | 2024 | |||||||||||||||
| (Income) losses from associates and joint ventures | (20) | 2 | (22) | 1 | ||||||||||||||||
Gain on revaluation of MLSE investment |
3 | (5,016) | — | (5,016) | — | |||||||||||||||
| Other (income) losses | (2) | — | (7) | 4 | ||||||||||||||||
| Total other (income) expense | (5,038) | 2 | (5,045) | 5 | ||||||||||||||||
| Rogers Communications Inc. | 15 |
Third Quarter 2025 | ||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||
| (In millions of dollars, except per share amounts) | 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Numerator (basic) - Net income attributable to RCI shareholders for the period | 5,754 | 526 | 6,191 | 1,176 | |||||||||||||
| Denominator - Number of shares (in millions): | |||||||||||||||||
| Weighted average number of shares outstanding - basic | 540 | 534 | 539 | 533 | |||||||||||||
| Effect of dilutive securities (in millions): | |||||||||||||||||
| Employee stock options and restricted share units | 2 | 2 | 1 | 1 | |||||||||||||
| Weighted average number of shares outstanding - diluted | 542 | 536 | 540 | 534 | |||||||||||||
Earnings per share attributable to RCI shareholders: |
|||||||||||||||||
| Basic | $10.66 | $0.99 | $11.49 | $2.21 | |||||||||||||
| Diluted | $10.62 | $0.98 | $11.46 | $2.19 | |||||||||||||
| Rogers Communications Inc. | 16 |
Third Quarter 2025 | ||||||
| Three months ended September 30, 2025 | Nine months ended September 30, 2025 | ||||||||||||||||||||||
| (In millions of dollars, except exchange rates) |
Notional
(US$)
|
Exchange rate | Notional (Cdn$) |
Notional
(US$)
|
Exchange
rate
|
Notional
(Cdn$)
|
|||||||||||||||||
| Credit facilities | |||||||||||||||||||||||
| Debt derivatives entered | 5,677 | 1.373 | 7,793 | 9,825 | 1.394 | 13,695 | |||||||||||||||||
| Debt derivatives settled | 4,231 | 1.374 | 5,814 | 9,427 | 1.396 | 13,156 | |||||||||||||||||
| Net cash received (paid) on settlement | 13 | (55) | |||||||||||||||||||||
| US commercial paper program | |||||||||||||||||||||||
| Debt derivatives entered | 218 | 1.376 | 300 | 517 | 1.410 | 729 | |||||||||||||||||
| Debt derivatives settled | 218 | 1.367 | 298 | 831 | 1.414 | 1,175 | |||||||||||||||||
| Net cash paid on settlement | (3) | (1) | |||||||||||||||||||||
| Three months ended September 30, 2024 | Nine months ended September 30, 2024 | ||||||||||||||||||||||
| (In millions of dollars, except exchange rates) |
Notional
(US$)
|
Exchange rate | Notional (Cdn$) |
Notional
(US$)
|
Exchange
rate
|
Notional
(Cdn$)
|
|||||||||||||||||
| Credit facilities | |||||||||||||||||||||||
| Debt derivatives entered | 3,476 | 1.364 | 4,740 | 11,739 | 1.355 | 15,903 | |||||||||||||||||
| Debt derivatives settled | 3,472 | 1.361 | 4,727 | 13,878 | 1.354 | 18,785 | |||||||||||||||||
| Net cash paid on settlement | (24) | (8) | |||||||||||||||||||||
| US commercial paper program | |||||||||||||||||||||||
| Debt derivatives entered | 120 | 1.367 | 164 | 1,401 | 1.355 | 1,899 | |||||||||||||||||
| Debt derivatives settled | 218 | 1.367 | 298 | 1,514 | 1.361 | 2,060 | |||||||||||||||||
| Net cash (paid) received on settlement | (1) | 5 | |||||||||||||||||||||
| (In millions of dollars, except interest rates) | ||||||||||||||||||||
| US$ | Hedging effect | |||||||||||||||||||
| Effective date | Principal/Notional amount (US$) | Maturity date | Coupon rate | Fixed hedged (Cdn$) interest rate 1 |
Equivalent (Cdn$) | |||||||||||||||
| 2025 issuances | ||||||||||||||||||||
| February 12, 2025 | 1,100 | 2055 | 7.000 | % | 5.440 | % | 1,575 | |||||||||||||
| February 12, 2025 | 1,000 | 2055 | 7.125 | % | 5.862 | % | 1,432 | |||||||||||||
2024 issuances |
||||||||||||||||||||
| February 9, 2024 | 1,250 | 2029 | 5.000 | % | 4.735 | % | 1,684 | |||||||||||||
| February 9, 2024 | 1,250 | 2034 | 5.300 | % | 5.107 | % | 1,683 | |||||||||||||
| Rogers Communications Inc. | 17 |
Third Quarter 2025 | ||||||
| Three months ended September 30, 2025 | Nine months ended September 30, 2025 | ||||||||||||||||||||||
| (In millions of dollars, except exchange rates) |
Notional
(US$)
|
Exchange rate | Notional (Cdn$) |
Notional (US$) |
Exchange rate | Notional (Cdn$) |
|||||||||||||||||
| Debt derivatives entered | 66 | 1.379 | 91 | 180 | 1.389 | 250 | |||||||||||||||||
| Debt derivatives settled | 62 | 1.355 | 84 | 182 | 1.352 | 246 | |||||||||||||||||
| Three months ended September 30, 2024 | Nine months ended September 30, 2024 | ||||||||||||||||||||||
| (In millions of dollars, except exchange rates) |
Notional
(US$)
|
Exchange rate | Notional (Cdn$) |
Notional
(US$)
|
Exchange
rate
|
Notional
(Cdn$)
|
|||||||||||||||||
| Debt derivatives entered | 73 | 1.356 | 99 | 228 | 1.355 | 309 | |||||||||||||||||
| Debt derivatives settled | 54 | 1.352 | 73 | 155 | 1.329 | 206 | |||||||||||||||||
| Three months ended September 30, 2025 | Nine months ended September 30, 2025 | ||||||||||||||||||||||
| (In millions of dollars, except exchange rates) | Notional (US$) | Exchange rate | Notional (Cdn$) |
Notional
(US$)
|
Exchange
rate
|
Notional
(Cdn$)
|
|||||||||||||||||
| Expenditure derivatives entered | 60 | 1.313 | 78 | 1,235 | 1.362 | 1,682 | |||||||||||||||||
Expenditure derivatives acquired |
619 | 1.363 | 844 | 619 | 1.363 | 844 | |||||||||||||||||
| Expenditure derivatives settled | 499 | 1.351 | 674 | 1,099 | 1.344 | 1,477 | |||||||||||||||||
| Three months ended September 30, 2024 | Nine months ended September 30, 2024 | ||||||||||||||||||||||
| (In millions of dollars, except exchange rates) | Notional (US$) | 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 | |||||||||||||||||
| Rogers Communications Inc. | 18 |
Third Quarter 2025 | ||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||
| (In millions of dollars, except exchange rates) | 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Credit facilities | 13 | (24) | (55) | (8) | |||||||||||||
| US commercial paper program | (3) | (1) | (1) | 5 | |||||||||||||
| Senior and subordinated notes | (48) | — | 47 | — | |||||||||||||
Lease liabilities |
— | — | 5 | — | |||||||||||||
Subsidiary equity derivatives |
1 | — | 44 | — | |||||||||||||
| Net (payments) proceeds on settlement of debt derivatives and subsidiary equity derivatives | (37) | (25) | 40 | (3) | |||||||||||||
| Rogers Communications Inc. | 19 |
Third Quarter 2025 | ||||||
| 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) | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | ||||||||||||||
| Financial assets | ||||||||||||||||||||
| Investments, measured at FVTOCI: | ||||||||||||||||||||
Investments in private companies |
105 | 128 | — | — | 105 | 128 | ||||||||||||||
| Held-for-trading: | ||||||||||||||||||||
| Debt derivatives accounted for as cash flow hedges | 895 | 1,194 | 895 | 1,194 | — | — | ||||||||||||||
| Debt derivatives not accounted for as hedges | 21 | 7 | 21 | 7 | — | — | ||||||||||||||
| Expenditure derivatives accounted for as cash flow hedges | 48 | 132 | 48 | 132 | — | — | ||||||||||||||
| Equity derivatives not accounted for as hedges | 26 | — | 26 | — | — | — | ||||||||||||||
| Subsidiary equity derivatives not accounted for as hedges | 11 | — | 11 | — | — | — | ||||||||||||||
| Total financial assets | 1,106 | 1,461 | 1,001 | 1,333 | 105 | 128 | ||||||||||||||
| Financial liabilities | ||||||||||||||||||||
Long-term debt (including current portion) |
38,322 | 41,896 | 38,121 | 39,765 | — | — | ||||||||||||||
MLSE put liability |
3,342 | — | — | — | 3,342 | — | ||||||||||||||
| Held-for-trading: | ||||||||||||||||||||
| Debt derivatives accounted for as cash flow hedges | 677 | 842 | 677 | 842 | — | — | ||||||||||||||
MLSE interest rate swap |
10 | — | 10 | — | — | — | ||||||||||||||
| Debt derivatives not accounted for as hedges | — | 2 | — | 2 | — | — | ||||||||||||||
| Expenditure derivatives accounted for as cash flow hedges | 17 | — | 17 | — | — | — | ||||||||||||||
Expenditure derivatives not accounted for as hedges |
15 | — | 15 | — | — | — | ||||||||||||||
| Equity derivatives not accounted as hedges | 17 | 54 | 17 | 54 | — | — | ||||||||||||||
Subsidiary equity derivatives not accounted for as hedges |
14 | — | 14 | — | — | — | ||||||||||||||
Virtual power purchase agreement not accounted for as a hedge |
5 | 10 | 5 | 10 | — | — | ||||||||||||||
| Total financial liabilities | 42,419 | 42,804 | 38,876 | 40,673 | 3,342 | — | ||||||||||||||
| Rogers Communications Inc. | 20 |
Third Quarter 2025 | ||||||
| As at September 30 |
As at December 31 |
|||||||
| (In millions of dollars) | 2025 | 2024 | ||||||
| Current financing receivables | 2,249 | 2,341 | ||||||
| Long-term financing receivables | 1,055 | 1,189 | ||||||
| Total financing receivables | 3,304 | 3,530 | ||||||
| As at September 30 |
As at
December 31
|
|||||||
| (In millions of dollars) | 2025 | 2024 | ||||||
Investments in private companies, measured at FVTOCI |
105 | 128 | ||||||
| Investments, associates and joint ventures | 1,064 | 487 | ||||||
| Total investments | 1,169 | 615 | ||||||
| As at September 30 |
As at
December 31
|
|||||||
| (In millions of dollars) | 2025 | 2024 | ||||||
| Receivables securitization program | 1,600 | 2,000 | ||||||
| US commercial paper program (net of the discount on issuance) | — | 452 | ||||||
| Non-revolving credit facility borrowings (net of the discount on issuance) | 2,013 | 507 | ||||||
| Total short-term borrowings | 3,613 | 2,959 | ||||||
| Rogers Communications Inc. | 21 |
Third Quarter 2025 | ||||||
| Three months ended September 30, 2025 | Nine months ended September 30, 2025 | ||||||||||||||||||||||
| (In millions of dollars, except exchange rates) | Notional (US$) | Exchange rate | Notional (Cdn$) | Notional (US$) | Exchange rate | Notional (Cdn$) | |||||||||||||||||
| Repayment of receivables securitization | — | (400) | |||||||||||||||||||||
| Net repayment of receivables securitization | — | (400) | |||||||||||||||||||||
| Proceeds received from US commercial paper | 218 | 1.376 | 300 | 517 | 1.410 | 729 | |||||||||||||||||
| Repayment of US commercial paper | (219) | 1.365 | (299) | (835) | 1.413 | (1,180) | |||||||||||||||||
| Net proceeds received from (repayment of) US commercial paper | 1 | (451) | |||||||||||||||||||||
Proceeds received from non-revolving credit facilities (US$) 1 |
4,352 | 1.375 | 5,982 | 5,397 | 1.386 | 7,479 | |||||||||||||||||
Repayment of non-revolving credit facilities (US$) 1 |
(2,906) | 1.380 | (4,011) | (4,303) | 1.393 | (5,992) | |||||||||||||||||
| Net proceeds received from non-revolving credit facilities | 1,971 | 1,487 | |||||||||||||||||||||
| Net proceeds received from short-term borrowings | 1,972 | 636 | |||||||||||||||||||||
| Three months ended September 30, 2024 | Nine months ended September 30, 2024 | ||||||||||||||||||||||
| (In millions of dollars, except exchange rates) | Notional (US$) | 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$) 1 |
(1,279) | 1.367 | (1,748) | (1,464) | 1.367 | (2,002) | |||||||||||||||||
| Net (repayment of) proceeds received from non-revolving credit facilities | (6) | 493 | |||||||||||||||||||||
| Net (repayment of) proceeds received from short-term borrowings | (142) | 1,119 | |||||||||||||||||||||
| As at September 30 |
As at
December 31
|
|||||||
| (In millions of dollars) | 2025 | 2024 | ||||||
| Receivables sold to buyer as security | 3,338 | 3,186 | ||||||
| Short-term borrowings from buyer | (1,600) | (2,000) | ||||||
| Overcollateralization | 1,738 | 1,186 | ||||||
| Rogers Communications Inc. | 22 |
Third Quarter 2025 | ||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||
| (In millions of dollars) | 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Receivables securitization program, beginning of period | 1,600 | 2,400 | 2,000 | 1,600 | |||||||||||||
| Net (repayment of) proceeds received from receivables securitization | — | — | (400) | 800 | |||||||||||||
| Receivables securitization program, end of period | 1,600 | 2,400 | 1,600 | 2,400 | |||||||||||||
| Three months ended September 30, 2025 | Nine months ended September 30, 2025 | ||||||||||||||||||||||
| (In millions of dollars, except exchange rates) | Notional (US$) | Exchange rate | Notional (Cdn$) | Notional (US$) | Exchange rate | Notional (Cdn$) | |||||||||||||||||
| US commercial paper program, beginning of period | — | — | — | 314 | 1.439 | 452 | |||||||||||||||||
| Net proceeds received from (repayment of) US commercial paper | (1) | n/m |
1 | (318) | 1.418 | (451) | |||||||||||||||||
Discounts on issuance 1 |
1 | n/m |
2 | 4 | n/m |
6 | |||||||||||||||||
Gain on foreign exchange 1 |
(3) | (7) | |||||||||||||||||||||
| US commercial paper program, end of period | — | — | — | — | — | — | |||||||||||||||||
| Three months ended September 30, 2024 | Nine months ended September 30, 2024 | ||||||||||||||||||||||
| (In millions of dollars, except exchange rates) | Notional (US$) | Exchange rate | Notional (Cdn$) | Notional (US$) | Exchange rate | Notional (Cdn$) | |||||||||||||||||
| US commercial paper program, beginning of period | 98 | 1.367 | 134 | 113 | 1.327 | 150 | |||||||||||||||||
| Net repayment of US commercial paper | (100) | 1.360 | (136) | (123) | 1.415 | (174) | |||||||||||||||||
Discounts on issuance 1 |
2 | n/m |
3 | 10 | n/m |
14 | |||||||||||||||||
Loss on foreign exchange 1 |
(1) | 10 | |||||||||||||||||||||
| US commercial paper program, end of period | — | — | — | — | — | — | |||||||||||||||||
| Rogers Communications Inc. | 23 |
Third Quarter 2025 | ||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||
| (In millions of dollars) | 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Non-revolving credit facility, beginning of period | — | 505 | 507 | — | |||||||||||||
| Net (repayment of) proceeds received from non-revolving credit facility | 1,971 | (6) | 1,487 | 493 | |||||||||||||
Loss (gain) on foreign exchange 1 |
43 | (6) | 20 | — | |||||||||||||
| Non-revolving credit facility, end of period | 2,014 | 493 | 2,014 | 493 | |||||||||||||
| Rogers Communications Inc. | 24 |
Third Quarter 2025 | ||||||
| Principal amount |
Interest rate |
As at September 30 |
As at December 31 |
|||||||||||||||||
| (In millions of dollars, except interest rates) | Due date | 2025 | 2024 | |||||||||||||||||
| Bank credit facilities (Cdn$ portion) | Floating | 425 | — | |||||||||||||||||
| Term loan facility | Floating | — | 1,001 | |||||||||||||||||
| Canada Infrastructure Bank credit facility | 2052 | 1.000 | % | 135 | 64 | |||||||||||||||
| Senior notes | 2025 | US | 1,000 | 2.950 | % | — | 1,439 | |||||||||||||
| Senior notes | 2025 | 1,250 | 3.100 | % | — | 1,250 | ||||||||||||||
| Senior notes | 2025 | US | 700 | 3.625 | % | 974 | 1,007 | |||||||||||||
| Senior notes | 2026 | 500 | 5.650 | % | 500 | 500 | ||||||||||||||
| Senior notes | 2026 | US | 500 | 2.900 | % | 696 | 718 | |||||||||||||
| 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 | % | 1,810 | 1,871 | |||||||||||||
| 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 | % | 159 | 500 | ||||||||||||||
| Senior notes | 2029 | 1,000 | 3.750 | % | 1,000 | 1,000 | ||||||||||||||
| Senior notes | 2029 | 1,000 | 3.250 | % | 700 | 1,000 | ||||||||||||||
| Senior notes | 2029 | US | 1,250 | 5.000 | % | 1,740 | 1,799 | |||||||||||||
| Senior notes | 2030 | 500 | 5.800 | % | 500 | 500 | ||||||||||||||
Senior notes 1 |
2030 | 500 | 2.900 | % | 210 | 500 | ||||||||||||||
| Senior notes | 2032 | US | 2,000 | 3.800 | % | 2,784 | 2,878 | |||||||||||||
| Senior notes | 2032 | 1,000 | 4.250 | % | 1,000 | 1,000 | ||||||||||||||
Senior debentures 2 |
2032 | US | 200 | 8.750 | % | 278 | 288 | |||||||||||||
| Senior notes | 2033 | 1,000 | 5.900 | % | 1,000 | 1,000 | ||||||||||||||
| Senior notes | 2034 | US | 1,250 | 5.300 | % | 1,740 | 1,799 | |||||||||||||
| Senior notes | 2038 | US | 350 | 7.500 | % | 487 | 504 | |||||||||||||
| 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 | % | 1,044 | 1,079 | |||||||||||||
| Senior notes | 2043 | US | 382 | 4.500 | % | 533 | 719 | |||||||||||||
| Senior notes | 2043 | US | 650 | 5.450 | % | 905 | 935 | |||||||||||||
| Senior notes | 2044 | US | 752 | 5.000 | % | 1,047 | 1,511 | |||||||||||||
| Senior notes | 2048 | US | 506 | 4.300 | % | 704 | 1,079 | |||||||||||||
Senior notes 1 |
2049 | 300 | 4.250 | % | 26 | 300 | ||||||||||||||
| Senior notes | 2049 | US | 630 | 4.350 | % | 877 | 1,799 | |||||||||||||
| Senior notes | 2049 | US | 541 | 3.700 | % | 753 | 1,439 | |||||||||||||
| Senior notes | 2052 | US | 2,000 | 4.550 | % | 2,784 | 2,878 | |||||||||||||
| Senior notes | 2052 | 1,000 | 5.250 | % | 1,000 | 1,000 | ||||||||||||||
Subordinated notes 3 |
2055 | US | 1,100 | 7.000 | % | 1,531 | — | |||||||||||||
Subordinated notes 4 |
2055 | US | 1,000 | 7.125 | % | 1,392 | — | |||||||||||||
Subordinated notes 3 |
2055 | 1,000 | 5.625 | % | 1,000 | — | ||||||||||||||
Subordinated notes 3 |
2081 | 2,000 | 5.000 | % | 2,000 | 2,000 | ||||||||||||||
Subordinated notes 3 |
2082 | US | 750 | 5.250 | % | 1,044 | 1,079 | |||||||||||||
| 39,228 | 42,886 | |||||||||||||||||||
| Deferred transaction costs and discounts | (826) | (951) | ||||||||||||||||||
| Deferred government grant liability | (80) | (39) | ||||||||||||||||||
| Less current portion | (1,599) | (3,696) | ||||||||||||||||||
| Total long-term debt | 36,723 | 38,200 | ||||||||||||||||||
| Rogers Communications Inc. | 25 |
Third Quarter 2025 | ||||||
| Three months ended September 30, 2025 |
Nine months ended September 30, 2025 |
||||||||||||||||||||||
| (In millions of dollars, except exchange rates) | Notional (US$) | Exchange rate | Notional (Cdn$) | Notional (US$) | Exchange rate | Notional (Cdn$) | |||||||||||||||||
| Credit facility borrowings (Cdn$) | 134 | 196 | |||||||||||||||||||||
| Credit facility borrowings (US$) | 1,325 | 1.367 | 1,811 | 1,325 | 1.367 | 1,811 | |||||||||||||||||
| Total credit facility borrowings | 1,945 | 2,007 | |||||||||||||||||||||
| Credit facility repayments (US$) | (1,325) | 1.361 | (1,803) | (1,325) | 1.361 | (1,803) | |||||||||||||||||
| Total credit facility repayments | (1,803) | (1,803) | |||||||||||||||||||||
| Net borrowings under credit facilities | 142 | 204 | |||||||||||||||||||||
Term loan facility net borrowings (US$) 1 |
— | — | — | 1 | n/m |
6 | |||||||||||||||||
Term loan facility net repayments (US$) 1 |
— | — | — | (697) | 1.380 | (962) | |||||||||||||||||
| Net repayments under term loan facility | — | (956) | |||||||||||||||||||||
| Senior note repayments (Cdn$) | (1,147) | (2,397) | |||||||||||||||||||||
| Senior note repayments (US$) | (1,412) | 1.362 | (1,923) | (2,412) | 1.394 | (3,362) | |||||||||||||||||
| Total senior notes repayments | (3,070) | (5,759) | |||||||||||||||||||||
| Net repayment of senior notes | (3,070) | (5,759) | |||||||||||||||||||||
| Subordinated note issuances (Cdn$) | — | 1,000 | |||||||||||||||||||||
| Subordinated note issuances (US$) | — | — | — | 2,100 | 1.432 | 3,007 | |||||||||||||||||
| Total issuances of subordinated notes | — | 4,007 | |||||||||||||||||||||
| Net repayment of long-term debt | (2,928) | (2,504) | |||||||||||||||||||||
| Three months ended September 30, 2024 |
Nine months ended September 30, 2024 |
||||||||||||||||||||||
| (In millions of dollars, except exchange rates) | Notional (US$) | Exchange rate | Notional (Cdn$) | Notional (US$) | Exchange rate | Notional (Cdn$) | |||||||||||||||||
Term loan facility net borrowings (US$) 1 |
8 | n/m |
18 | 8 | 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$) | — | (1,100) | |||||||||||||||||||||
| Net issuance of senior notes | — | 2,267 | |||||||||||||||||||||
| Net issuance (repayment) of long-term debt | 18 | (1,108) | |||||||||||||||||||||
| Rogers Communications Inc. | 26 |
Third Quarter 2025 | ||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||
| (In millions of dollars) | 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Long-term debt, beginning of period | 40,852 | 40,585 | 41,896 | 40,855 | |||||||||||||
| Net (repayment) issuance of long-term debt | (2,928) | 18 | (2,504) | (1,108) | |||||||||||||
Discount on principal amount of senior notes repurchased in connection with tender offer |
(504) | — | (504) | — | |||||||||||||
| Increase in government grant liability related to Canada Infrastructure Bank facility | (5) | — | (43) | — | |||||||||||||
Long-term debt acquired through the MLSE Transaction |
298 | — | 298 | — | |||||||||||||
| Loss (gain) on foreign exchange | 447 | (344) | (951) | 495 | |||||||||||||
Deferred transaction costs derecognized (incurred) |
131 | — | 31 | (53) | |||||||||||||
| Amortization of deferred transaction costs | 31 | 35 | 99 | 105 | |||||||||||||
| Long-term debt, end of period | 38,322 | 40,294 | 38,322 | 40,294 | |||||||||||||
| (In millions of dollars, except interest rates and discounts) | Discount/ premium at issuance |
Total gross
proceeds 1 (Cdn$)
|
Transaction costs and
discounts 2 (Cdn$)
|
||||||||||||||||||||
| Date issued | Principal amount | Due date | Interest rate | ||||||||||||||||||||
| 2025 issuances | |||||||||||||||||||||||
February 12, 2025 (subordinated) 3 |
US | 1,100 | 2055 | 7.000 | % | 100.000 | % | 1,575 | 21 | ||||||||||||||
February 12, 2025 (subordinated) 3 |
US | 1,000 | 2055 | 7.125 | % | 100.000 | % | 1,432 | 19 | ||||||||||||||
February 12, 2025 (subordinated) 3 |
1,000 | 2055 | 5.625 | % | 99.983 | % | 1,000 | 11 | |||||||||||||||
| 2024 issuances | |||||||||||||||||||||||
| February 9, 2024 (senior) | US | 1,250 | 2029 | 5.000 | % | 99.714 | % | 1,684 | 20 | ||||||||||||||
| February 9, 2024 (senior) | US | 1,250 | 2034 | 5.300 | % | 99.119 | % | 1,683 | 30 | ||||||||||||||
| Rogers Communications Inc. | 27 |
Third Quarter 2025 | ||||||
| Rogers Communications Inc. | 28 |
Third Quarter 2025 | ||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||
| (In millions of dollars) | 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Lease liabilities, beginning of period | 2,953 | 2,719 | 2,778 | 2,593 | |||||||||||||
| Net additions | 111 | 133 | 542 | 488 | |||||||||||||
Lease liabilities acquired through the MLSE Transaction |
104 | — | 104 | — | |||||||||||||
| Interest on lease liabilities | 37 | 34 | 109 | 103 | |||||||||||||
| Interest payments on lease liabilities | (32) | (31) | (93) | (98) | |||||||||||||
| Principal payments of lease liabilities | (147) | (127) | (414) | (358) | |||||||||||||
| Lease liabilities, end of period | 3,027 | 2,728 | 3,027 | 2,728 | |||||||||||||
| 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 29, 2025 | March 10, 2025 | April 2, 2025 | 0.50 | 188 | 81 | 269 | 2,181 | ||||||||||||||||
| April 22, 2025 | June 9, 2025 | July 3, 2025 | 0.50 | 270 | — | 270 | — | ||||||||||||||||
| July 22, 2025 | September 8, 2025 | October 3, 2025 | 0.50 | 270 | — | 270 | — | ||||||||||||||||
| 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 | 1,633 | ||||||||||||||||
| October 23, 2024 | December 9, 2024 | January 3, 2025 | 0.50 | 185 | 84 | 269 | 1,943 | ||||||||||||||||
| Rogers Communications Inc. | 29 |
Third Quarter 2025 | ||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||
| (In millions of dollars) | 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Stock options | 22 | 10 | 19 | (31) | |||||||||||||
| Restricted share units | 25 | 14 | 46 | 23 | |||||||||||||
| Deferred share units | 8 | 5 | 10 | (3) | |||||||||||||
| Equity derivative effect, net of interest receipt | (33) | (15) | (10) | 52 | |||||||||||||
| Total stock-based compensation expense | 22 | 14 | 65 | 41 | |||||||||||||
| Three months ended September 30, 2025 | Nine months ended September 30, 2025 | ||||||||||||||||
| (In number of units, except prices) | Number of options |
Weighted average
exercise price
|
Number of options | Weighted average exercise price |
|||||||||||||
| Outstanding, beginning of period | 12,204,957 | $58.80 | 9,707,847 | $63.89 | |||||||||||||
| Granted | — | — | 2,687,103 | $40.37 | |||||||||||||
| Forfeited | (438,863) | 65.79 | (628,856) | $62.82 | |||||||||||||
| Outstanding, end of period | 11,766,094 | $58.58 | 11,766,094 | $58.58 | |||||||||||||
| Exercisable, end of period | 7,322,180 | $64.10 | 7,322,180 | $64.10 | |||||||||||||
| 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 | |||||||||||||
| Rogers Communications Inc. | 30 |
Third Quarter 2025 | ||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||
| (In number of units) | 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Outstanding, beginning of period | 3,370,722 | 2,500,371 | 2,448,224 | 2,551,728 | |||||||||||||
| Granted and reinvested dividends | 58,639 | 108,669 | 1,924,846 | 1,193,726 | |||||||||||||
| Exercised | (6,360) | (8,115) | (778,837) | (908,188) | |||||||||||||
| Forfeited | (49,912) | (98,605) | (221,144) | (334,946) | |||||||||||||
| Outstanding, end of period | 3,373,089 | 2,502,320 | 3,373,089 | 2,502,320 | |||||||||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||
| (In number of units) | 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Outstanding, beginning of period | 1,034,078 | 1,145,935 | 908,678 | 956,410 | |||||||||||||
| Granted and reinvested dividends | 12,614 | 11,459 | 232,703 | 222,358 | |||||||||||||
| Exercised | (1) | (184,717) | (94,405) | (205,868) | |||||||||||||
| Forfeited | — | — | (285) | (223) | |||||||||||||
| Outstanding, end of period | 1,046,691 | 972,677 | 1,046,691 | 972,677 | |||||||||||||
| Rogers Communications Inc. | 31 |
Third Quarter 2025 | ||||||
| (In millions of dollars) | Remainder of 2025 | 2026 and 2027 | 2028 and 2029 | Thereafter | Total | ||||||||||||
| Purchase obligations | 17 | 25 | 4 | — | 46 | ||||||||||||
| Player contracts | 184 | 603 | 392 | 80 | 1,259 | ||||||||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||
| (In millions of dollars) | 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Accounts receivable, excluding financing receivables | (87) | (58) | (122) | (8) | |||||||||||||
| Financing receivables | 28 | 4 | 226 | 95 | |||||||||||||
| Contract assets | 6 | 10 | 18 | (4) | |||||||||||||
| Inventories | 79 | 41 | 171 | (16) | |||||||||||||
| Other current assets | (27) | 17 | (110) | 112 | |||||||||||||
| Accounts payable and accrued liabilities | (208) | 243 | (398) | (291) | |||||||||||||
| Contract and other liabilities | 76 | (57) | (29) | (97) | |||||||||||||
| Total change in net operating assets and liabilities | (133) | 200 | (244) | (209) | |||||||||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||
| (In millions of dollars) | 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Capital expenditures before proceeds on disposition | 977 | 967 | 2,841 | 3,034 | |||||||||||||
| Proceeds on disposition | (13) | (41) | (68) | (51) | |||||||||||||
| Capital expenditures | 964 | 977 | 2,773 | 3,034 | |||||||||||||
| Rogers Communications Inc. | 32 |
Third Quarter 2025 | ||||||
![]() |
Exhibit 99.3 | ||||
| Rogers Communications Inc. | 1 |
Third Quarter 2025 | ||||||
| (In millions of Canadian dollars, except per share amounts, unaudited) | Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||
| 2025 | 2024 | % Chg | 2025 | 2024 | % Chg | ||||||||||||||||||
| Total revenue | 5,348 | 5,129 | 4 | 15,540 | 15,123 | 3 | |||||||||||||||||
| Total service revenue | 4,739 | 4,567 | 4 | 13,854 | 13,523 | 2 | |||||||||||||||||
| Adjusted EBITDA 1 | 2,515 | 2,545 | (1) | 7,131 | 7,084 | 1 | |||||||||||||||||
Net income |
5,808 | 526 | n/m | 6,236 | 1,176 | n/m | |||||||||||||||||
| Net income attributable to RCI shareholders | 5,754 | 526 | n/m | 6,191 | 1,176 | n/m | |||||||||||||||||
Adjusted net income 1 |
726 | 762 | (5) | 1,901 | 1,925 | (1) | |||||||||||||||||
Adjusted net income attributable to RCI shareholders 1 |
740 | 762 | (3) | 1,903 | 1,925 | (1) | |||||||||||||||||
Diluted earnings per share attributable to RCI shareholders |
$10.62 | $0.98 | n/m | $11.46 | $2.19 | n/m | |||||||||||||||||
Adjusted diluted earnings per share attributable to RCI shareholders 1 |
$1.37 | $1.42 | (4) | $3.52 | $3.59 | (2) | |||||||||||||||||
| Cash provided by operating activities | 1,515 | 1,893 | (20) | 4,407 | 4,545 | (3) | |||||||||||||||||
Free cash flow 1 |
829 | 915 | (9) | 2,340 | 2,167 | 8 | |||||||||||||||||
| Rogers Communications Inc. | 2 |
Third Quarter 2025 | ||||||
| Rogers Communications Inc. | 3 |
Third Quarter 2025 | ||||||
| 2024 | July 23, 2025 |
October 23, 2025 |
|||||||||||||||||||||||||||
| (In millions of dollars, except percentages) | Actual | Guidance Ranges 1, 2 |
Guidance Ranges 1, 2 |
||||||||||||||||||||||||||
| Total service revenue | 18,066 | Increase of 3% |
to | 5% | Increase of 3% |
to | 5% | ||||||||||||||||||||||
Adjusted EBITDA |
9,617 | Increase of 0% |
to | 3% | Increase of 0% |
to | 3% | ||||||||||||||||||||||
Capital expenditures 3 |
4,041 | Approximately 3,800 |
Approximately 3,700 |
||||||||||||||||||||||||||
Free cash flow |
3,045 | 3,000 | to | 3,200 | 3,200 | to | 3,300 | ||||||||||||||||||||||
| Rogers Communications Inc. | 4 |
Third Quarter 2025 | ||||||
| Rogers Communications Inc. | 5 |
Third Quarter 2025 | ||||||
| Segment | Principal activities | ||||
| Wireless | Wireless telecommunications operations for Canadian consumers, businesses, the public sector, and wholesale providers. |
||||
| 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, and digital media. |
||||
| Rogers Communications Inc. | 6 |
Third Quarter 2025 | ||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
| (In millions of dollars, except margins and per share amounts) | 2025 | 2024 | % Chg | 2025 | 2024 | % Chg | |||||||||||||||||
| Revenue | |||||||||||||||||||||||
| Wireless | 2,661 | 2,620 | 2 | 7,745 | 7,614 | 2 | |||||||||||||||||
| Cable | 1,981 | 1,970 | 1 | 5,884 | 5,893 | — | |||||||||||||||||
| Media | 753 | 597 | 26 | 2,052 | 1,695 | 21 | |||||||||||||||||
| Corporate items and intercompany eliminations | (47) | (58) | (19) | (141) | (79) | 78 | |||||||||||||||||
| Revenue | 5,348 | 5,129 | 4 | 15,540 | 15,123 | 3 | |||||||||||||||||
Total service revenue 1 |
4,739 | 4,567 | 4 | 13,854 | 13,523 | 2 | |||||||||||||||||
| Adjusted EBITDA | |||||||||||||||||||||||
| Wireless | 1,374 | 1,365 | 1 | 3,990 | 3,945 | 1 | |||||||||||||||||
| Cable | 1,153 | 1,133 | 2 | 3,408 | 3,349 | 2 | |||||||||||||||||
| Media | 75 | 136 | (45) | 20 | 33 | (39) | |||||||||||||||||
| Corporate items and intercompany eliminations | (87) | (89) | (2) | (287) | (243) | 18 | |||||||||||||||||
Adjusted EBITDA |
2,515 | 2,545 | (1) | 7,131 | 7,084 | 1 | |||||||||||||||||
Adjusted EBITDA margin 2 |
47.0 | % | 49.6 | % | (2.6 | pts) | 45.9 | % | 46.8 | % | (0.9 | pts) | |||||||||||
| Net income | 5,808 | 526 | n/m | 6,236 | 1,176 | n/m | |||||||||||||||||
| Net income attributable to RCI shareholders | 5,754 | 526 | n/m | 6,191 | 1,176 | n/m | |||||||||||||||||
| Earnings per share attributable to RCI shareholders: | |||||||||||||||||||||||
| Basic | $10.66 | $0.99 | n/m | $11.49 | $2.21 | n/m | |||||||||||||||||
| Diluted | $10.62 | $0.98 | n/m | $11.46 | $2.19 | n/m | |||||||||||||||||
| Adjusted net income | 726 | 762 | (5) | 1,901 | 1,925 | (1) | |||||||||||||||||
| Adjusted net income attributable to RCI shareholders | 740 | 762 | (3) | 1,903 | 1,925 | (1) | |||||||||||||||||
Adjusted earnings per share attributable to RCI shareholders 2: |
|||||||||||||||||||||||
Basic |
$1.37 | $1.43 | (4) | $3.53 | $3.61 | (2) | |||||||||||||||||
Diluted |
$1.37 | $1.42 | (4) | $3.52 | $3.59 | (2) | |||||||||||||||||
| Capital expenditures | 964 | 977 | (1) | 2,773 | 3,034 | (9) | |||||||||||||||||
| Cash provided by operating activities | 1,515 | 1,893 | (20) | 4,407 | 4,545 | (3) | |||||||||||||||||
| Free cash flow | 829 | 915 | (9) | 2,340 | 2,167 | 8 | |||||||||||||||||
| Rogers Communications Inc. | 7 |
Third Quarter 2025 | ||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
| (In millions of dollars, except margins) | 2025 | 2024 | % Chg | 2025 | 2024 | % Chg | |||||||||||||||||
| Revenue | |||||||||||||||||||||||
| Service revenue from external customers | 2,029 | 2,038 | — | 6,004 | 6,003 | — | |||||||||||||||||
| Service revenue from internal customers | 30 | 28 | 7 | 80 | 47 | 70 | |||||||||||||||||
| Service revenue | 2,059 | 2,066 | — | 6,084 | 6,050 | 1 | |||||||||||||||||
| Equipment revenue from external customers | 602 | 554 | 9 | 1,661 | 1,564 | 6 | |||||||||||||||||
| Revenue | 2,661 | 2,620 | 2 | 7,745 | 7,614 | 2 | |||||||||||||||||
Operating costs |
|||||||||||||||||||||||
| Cost of equipment | 569 | 545 | 4 | 1,605 | 1,576 | 2 | |||||||||||||||||
Other operating costs |
718 | 710 | 1 | 2,150 | 2,093 | 3 | |||||||||||||||||
Operating costs |
1,287 | 1,255 | 3 | 3,755 | 3,669 | 2 | |||||||||||||||||
| Adjusted EBITDA | 1,374 | 1,365 | 1 | 3,990 | 3,945 | 1 | |||||||||||||||||
Adjusted EBITDA margin 1 |
66.7 | % | 66.1 | % | 0.6 | pts | 65.6 | % | 65.2 | % | 0.4 | pts | |||||||||||
| Capital expenditures | 367 | 350 | 5 | 1,139 | 1,150 | (1) | |||||||||||||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
| (In thousands, except churn and mobile phone ARPU) | 2025 | 2024 | Chg | 2025 | 2024 | Chg | |||||||||||||||||
Postpaid mobile phone |
|||||||||||||||||||||||
| Gross additions | 385 | 459 | (74) | 1,084 | 1,353 | (269) | |||||||||||||||||
| Net additions | 62 | 101 | (39) | 108 | 311 | (203) | |||||||||||||||||
Total postpaid mobile phone subscribers2,3 |
10,961 | 10,699 | 262 | 10,961 | 10,699 | 262 | |||||||||||||||||
| Churn (monthly) | 0.99 | % | 1.12 | % | (0.13 | pts) | 1.00 | % | 1.10 | % | (0.10 | pts) | |||||||||||
Prepaid mobile phone |
|||||||||||||||||||||||
| Gross additions | 149 | 185 | (36) | 416 | 417 | (1) | |||||||||||||||||
| Net additions | 49 | 93 | (44) | 98 | 106 | (8) | |||||||||||||||||
Total prepaid mobile phone subscribers 2,3 |
1,205 | 1,161 | 44 | 1,205 | 1,161 | 44 | |||||||||||||||||
| Churn (monthly) | 2.86 | % | 2.80 | % | 0.06 | pts | 3.14 | % | 3.29 | % | (0.15 | pts) | |||||||||||
Mobile phone ARPU (monthly) 4 |
$56.70 | $58.57 | ($1.87) | $56.40 | $57.95 | ($1.55) | |||||||||||||||||
| Rogers Communications Inc. | 8 |
Third Quarter 2025 | ||||||
| Rogers Communications Inc. | 9 |
Third Quarter 2025 | ||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
| (In millions of dollars, except margins) | 2025 | 2024 | % Chg | 2025 | 2024 | % Chg | |||||||||||||||||
| Revenue | |||||||||||||||||||||||
| Service revenue from external customers | 1,957 | 1,930 | 1 | 5,808 | 5,800 | — | |||||||||||||||||
| Service revenue from internal customers | 17 | 32 | (47) | 51 | 57 | (11) | |||||||||||||||||
| Service revenue | 1,974 | 1,962 | 1 | 5,859 | 5,857 | — | |||||||||||||||||
| Equipment revenue from external customers | 7 | 8 | (13) | 25 | 36 | (31) | |||||||||||||||||
| Revenue | 1,981 | 1,970 | 1 | 5,884 | 5,893 | — | |||||||||||||||||
| Operating costs | 828 | 837 | (1) | 2,476 | 2,544 | (3) | |||||||||||||||||
| Adjusted EBITDA | 1,153 | 1,133 | 2 | 3,408 | 3,349 | 2 | |||||||||||||||||
| Adjusted EBITDA margin | 58.2 | % | 57.5 | % | 0.7 | pts | 57.9 | % | 56.8 | % | 1.1 | pts | |||||||||||
| Capital expenditures | 477 | 511 | (7) | 1,327 | 1,500 | (12) | |||||||||||||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
| (In thousands, except ARPA and penetration) | 2025 | 2024 | Chg | 2025 | 2024 | Chg | |||||||||||||||||
Homes passed 2 |
10,438 | 10,145 | 293 | 10,438 | 10,145 | 293 | |||||||||||||||||
| Customer relationships | |||||||||||||||||||||||
| Net additions | 20 | 13 | 7 | 40 | 33 | 7 | |||||||||||||||||
Total customer relationships 2,3 |
4,845 | 4,669 | 176 | 4,845 | 4,669 | 176 | |||||||||||||||||
ARPA (monthly) 4 |
$136.05 | $140.36 | ($4.31) | $136.47 | $140.05 | ($3.58) | |||||||||||||||||
Penetration 2 |
46.4 | % | 46.0 | % | 0.4 | pts | 46.4 | % | 46.0 | % | 0.4 | pts | |||||||||||
| Retail Internet | |||||||||||||||||||||||
| Net additions | 29 | 33 | (4) | 78 | 85 | (7) | |||||||||||||||||
Total retail Internet subscribers 2,3 |
4,475 | 4,247 | 228 | 4,475 | 4,247 | 228 | |||||||||||||||||
| Video | |||||||||||||||||||||||
| Net losses | (36) | (39) | 3 | (93) | (99) | 6 | |||||||||||||||||
Total Video subscribers 2 |
2,524 | 2,652 | (128) | 2,524 | 2,652 | (128) | |||||||||||||||||
Home Monitoring |
|||||||||||||||||||||||
| Net additions | 7 | 19 | (12) | 15 | 31 | (16) | |||||||||||||||||
Total Home Monitoring subscribers 2 |
148 | 120 | 28 | 148 | 120 | 28 | |||||||||||||||||
| Home Phone | |||||||||||||||||||||||
| Net losses | (31) | (29) | (2) | (86) | (95) | 9 | |||||||||||||||||
Total Home Phone subscribers 2 |
1,421 | 1,534 | (113) | 1,421 | 1,534 | (113) | |||||||||||||||||
| Rogers Communications Inc. | 10 |
Third Quarter 2025 | ||||||
| Rogers Communications Inc. | 11 |
Third Quarter 2025 | ||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
| (In millions of dollars, except margins) | 2025 | 2024 | % Chg | 2025 | 2024 | % Chg | |||||||||||||||||
| Revenue from external customers | 678 | 530 | 28 | 1,820 | 1,493 | 22 | |||||||||||||||||
| Revenue from internal customers | 75 | 67 | 12 | 232 | 202 | 15 | |||||||||||||||||
| Revenue | 753 | 597 | 26 | 2,052 | 1,695 | 21 | |||||||||||||||||
Operating costs |
678 | 461 | 47 | 2,032 | 1,662 | 22 | |||||||||||||||||
| Adjusted EBITDA | 75 | 136 | (45) | 20 | 33 | (39) | |||||||||||||||||
| Adjusted EBITDA margin | 10.0 | % | 22.8 | % | (12.8 | pts) | 1.0 | % | 1.9 | % | (0.9 | pts) | |||||||||||
| Capital expenditures | 75 | 36 | 108 | 136 | 202 | (33) | |||||||||||||||||
| Rogers Communications Inc. | 12 |
Third Quarter 2025 | ||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
| (In millions of dollars, except capital intensity) | 2025 | 2024 | % Chg | 2025 | 2024 | % Chg | |||||||||||||||||
| Wireless | 367 | 350 | 5 | 1,139 | 1,150 | (1) | |||||||||||||||||
| Cable | 477 | 511 | (7) | 1,327 | 1,500 | (12) | |||||||||||||||||
| Media | 75 | 36 | 108 | 136 | 202 | (33) | |||||||||||||||||
| Corporate | 45 | 80 | (44) | 171 | 182 | (6) | |||||||||||||||||
Capital expenditures 1 |
964 | 977 | (1) | 2,773 | 3,034 | (9) | |||||||||||||||||
Capital intensity 2 |
18.0 | % | 19.0 | % | (1.0 | pts) | 17.8 | % | 20.1 | % | (2.3 | pts) | |||||||||||
| Rogers Communications Inc. | 13 |
Third Quarter 2025 | ||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
| (In millions of dollars) | 2025 | 2024 | % Chg | 2025 | 2024 | % Chg | |||||||||||||||||
| Adjusted EBITDA | 2,515 | 2,545 | (1) | 7,131 | 7,084 | 1 | |||||||||||||||||
| Deduct (add): | |||||||||||||||||||||||
| Depreciation and amortization | 1,230 | 1,157 | 6 | 3,580 | 3,442 | 4 | |||||||||||||||||
| Restructuring, acquisition and other | 51 | 91 | (44) | 416 | 323 | 29 | |||||||||||||||||
| Finance costs | 252 | 568 | (56) | 1,459 | 1,724 | (15) | |||||||||||||||||
| Other (income) expense | (5,038) | 2 | n/m | (5,045) | 5 | n/m | |||||||||||||||||
| Income tax expense | 212 | 201 | 5 | 485 | 414 | 17 | |||||||||||||||||
| Net income | 5,808 | 526 | n/m | 6,236 | 1,176 | n/m | |||||||||||||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
| (In millions of dollars) | 2025 | 2024 | % Chg | 2025 | 2024 | % Chg | |||||||||||||||||
| Depreciation of property, plant and equipment | 971 | 923 | 5 | 2,835 | 2,731 | 4 | |||||||||||||||||
| Depreciation of right-of-use assets | 117 | 97 | 21 | 328 | 304 | 8 | |||||||||||||||||
| Amortization | 142 | 137 | 4 | 417 | 407 | 2 | |||||||||||||||||
| Total depreciation and amortization | 1,230 | 1,157 | 6 | 3,580 | 3,442 | 4 | |||||||||||||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||
| (In millions of dollars) | 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Restructuring, acquisition and other excluding Shaw Transaction-related costs | 35 | 54 | 338 | 232 | |||||||||||||
| Shaw Transaction-related costs | 16 | 37 | 78 | 91 | |||||||||||||
| Total restructuring, acquisition and other | 51 | 91 | 416 | 323 | |||||||||||||
| Rogers Communications Inc. | 14 |
Third Quarter 2025 | ||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
| (In millions of dollars) | 2025 | 2024 | % Chg | 2025 | 2024 | % Chg | |||||||||||||||||
Interest on borrowings, net 1 |
481 | 505 | (5) | 1,480 | 1,525 | (3) | |||||||||||||||||
| Interest on lease liabilities | 37 | 34 | 9 | 109 | 103 | 6 | |||||||||||||||||
Interest on post-employment benefits |
(1) | (1) | — | (4) | (3) | 33 | |||||||||||||||||
Gain on redemption of long-term debt 2 |
(151) | — | — | (151) | — | n/m | |||||||||||||||||
| Loss (gain) on foreign exchange | 43 | (32) | n/m | (43) | 107 | n/m | |||||||||||||||||
| Change in fair value of derivative instruments | (62) | 28 | n/m | 10 | (94) | n/m | |||||||||||||||||
Change in fair value of subsidiary equity derivative instruments 3 |
(134) | — | n/m | (41) | — | n/m | |||||||||||||||||
| Capitalized interest | (7) | (8) | (13) | (24) | (30) | (20) | |||||||||||||||||
| Deferred transaction costs and other | 46 | 42 | 10 | 123 | 116 | 6 | |||||||||||||||||
| Total finance costs | 252 | 568 | (56) | 1,459 | 1,724 | (15) | |||||||||||||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||
| (In millions of dollars, except tax rates) | 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Statutory income tax rate | 26.2 | % | 26.2 | % | 26.2 | % | 26.2 | % | |||||||||
| Income before income tax expense | 6,020 | 727 | 6,721 | 1,590 | |||||||||||||
| Computed income tax expense | 1,577 | 190 | 1,761 | 417 | |||||||||||||
| Increase (decrease) in income tax expense resulting from: | |||||||||||||||||
Non-taxable gain on revaluation of MLSE investment |
(1,314) | — | (1,314) | — | |||||||||||||
| Non-deductible (taxable) stock-based compensation | 7 | 4 | 6 | (6) | |||||||||||||
| Non-(taxable) deductible portion of equity (income) losses | (4) | — | (3) | 1 | |||||||||||||
| Non-(taxable) deductible portion of capital (gains) losses | (31) | — | 13 | — | |||||||||||||
Unrealized capital losses for which no deferred tax asset is recognized |
4 | — | 49 | — | |||||||||||||
Recognition of previously unrecognized capital loss carryforwards |
(10) | — | (10) | — | |||||||||||||
| Other items | (17) | 7 | (17) | 2 | |||||||||||||
| Total income tax expense | 212 | 201 | 485 | 414 | |||||||||||||
| Effective income tax rate | 3.5 | % | 27.6 | % | 7.2 | % | 26.0 | % | |||||||||
| Cash income taxes paid | 234 | 156 | 548 | 388 | |||||||||||||
| Rogers Communications Inc. | 15 |
Third Quarter 2025 | ||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
| (In millions of dollars, except per share amounts) | 2025 | 2024 | % Chg | 2025 | 2024 | % Chg | |||||||||||||||||
| Net income | 5,808 | 526 | n/m | 6,236 | 1,176 | n/m | |||||||||||||||||
Net income attributable to RCI shareholders |
5,754 | 526 | n/m | 6,191 | 1,176 | n/m | |||||||||||||||||
| Basic earnings per share attributable to RCI shareholders | $10.66 | $0.99 | n/m | $11.49 | $2.21 | n/m | |||||||||||||||||
| Diluted earnings per share attributable to RCI shareholders | $10.62 | $0.98 | n/m | $11.46 | $2.19 | n/m | |||||||||||||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
| (In millions of dollars, except per share amounts) | 2025 | 2024 | % Chg | 2025 | 2024 | % Chg | |||||||||||||||||
| Adjusted EBITDA | 2,515 | 2,545 | (1) | 7,131 | 7,084 | 1 | |||||||||||||||||
| Deduct: | |||||||||||||||||||||||
Depreciation and amortization 1 |
1,020 | 930 | 10 | 2,929 | 2,753 | 6 | |||||||||||||||||
Finance costs 2 |
537 | 568 | (5) | 1,651 | 1,724 | (4) | |||||||||||||||||
Other (income) expense 3 |
(22) | 2 | n/m | (29) | 5 | n/m | |||||||||||||||||
Income tax expense 4 |
254 | 283 | (10) | 679 | 677 | — | |||||||||||||||||
Adjusted net income |
726 | 762 | (5) | 1,901 | 1,925 | (1) | |||||||||||||||||
Adjusted net income attributable to RCI shareholders |
740 | 762 | (3) | 1,903 | 1,925 | (1) | |||||||||||||||||
Adjusted earnings per share attributable to RCI shareholders: |
|||||||||||||||||||||||
Basic |
$1.37 | $1.43 | (4) | $3.53 | $3.61 | (2) | |||||||||||||||||
Diluted |
$1.37 | $1.42 | (4) | $3.52 | $3.59 | (2) | |||||||||||||||||
| Rogers Communications Inc. | 16 |
Third Quarter 2025 | ||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||
| (In millions of dollars) | 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Net income | 5,808 | 526 | 6,236 | 1,176 | |||||||||||||
| Add: | |||||||||||||||||
| Income tax expense | 212 | 201 | 485 | 414 | |||||||||||||
| Finance costs | 252 | 568 | 1,459 | 1,724 | |||||||||||||
| Depreciation and amortization | 1,230 | 1,157 | 3,580 | 3,442 | |||||||||||||
| EBITDA | 7,502 | 2,452 | 11,760 | 6,756 | |||||||||||||
| Add (deduct): | |||||||||||||||||
| Other (income) expense | (5,038) | 2 | (5,045) | 5 | |||||||||||||
| Restructuring, acquisition and other | 51 | 91 | 416 | 323 | |||||||||||||
| Adjusted EBITDA | 2,515 | 2,545 | 7,131 | 7,084 | |||||||||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||
| (In millions of dollars) | 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Net income | 5,808 | 526 | 6,236 | 1,176 | |||||||||||||
| Add (deduct): | |||||||||||||||||
| Restructuring, acquisition and other | 51 | 91 | 416 | 323 | |||||||||||||
Change in fair value of subsidiary equity derivative instruments |
(134) | — | (41) | — | |||||||||||||
| Depreciation and amortization on fair value increment of Shaw Transaction-related assets | 210 | 227 | 651 | 689 | |||||||||||||
Gain on repayment of long-term debt |
(151) | — | (151) | — | |||||||||||||
Gain on revaluation of MLSE investment |
(5,016) | — | (5,016) | — | |||||||||||||
| Income tax impact of above items | (42) | (82) | (194) | (263) | |||||||||||||
| Adjusted net income | 726 | 762 | 1,901 | 1,925 | |||||||||||||
| Rogers Communications Inc. | 17 |
Third Quarter 2025 | ||||||
As at September 30 |
|||||
| (In millions of dollars) | 2025 | ||||
| Trailing 12-month adjusted EBITDA | 9,664 | ||||
| Add (deduct): | |||||
MLSE adjusted EBITDA - October 2024 to June 2025 |
250 | ||||
| Pro forma trailing 12-month adjusted EBITDA | 9,914 | ||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||
| (In millions of dollars) | 2025 | 2024 | 2025 | 2024 | |||||||||||||
Net income attributable to RCI shareholders |
5,754 | 526 | 6,191 | 1,176 | |||||||||||||
| Add (deduct): | |||||||||||||||||
| Restructuring, acquisition and other | 51 | 91 | 416 | 323 | |||||||||||||
Change in fair value of subsidiary equity derivative instruments |
(134) | — | (41) | — | |||||||||||||
| Depreciation and amortization on fair value increment of Shaw Transaction-related assets | 210 | 227 | 651 | 689 | |||||||||||||
Gain on repayment of long-term debt |
(151) | — | (151) | — | |||||||||||||
Gain on revaluation of MLSE investment |
(5,016) | — | (5,016) | — | |||||||||||||
Revaluation of subsidiary US dollar-denominated balances 1 |
68 | — | 47 | — | |||||||||||||
| Income tax impact of above items | (42) | (82) | (194) | (263) | |||||||||||||
Adjusted net income attributable to RCI shareholders |
740 | 762 | 1,903 | 1,925 | |||||||||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||
| (In millions of dollars) | 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Cash provided by operating activities | 1,515 | 1,893 | 4,407 | 4,545 | |||||||||||||
| Add (deduct): | |||||||||||||||||
| Capital expenditures | (964) | (977) | (2,773) | (3,034) | |||||||||||||
| Interest on borrowings, net and capitalized interest | (474) | (497) | (1,456) | (1,495) | |||||||||||||
| Interest paid, net | 543 | 593 | 1,533 | 1,622 | |||||||||||||
| Restructuring, acquisition and other | 51 | 91 | 416 | 323 | |||||||||||||
| Program rights amortization | (15) | (13) | (65) | (52) | |||||||||||||
| Change in net operating assets and liabilities | 133 | (200) | 244 | 209 | |||||||||||||
Distributions paid by subsidiaries to non-controlling interests |
14 | — | 14 | — | |||||||||||||
Other adjustments 1 |
26 | 25 | 20 | 49 | |||||||||||||
| Free cash flow | 829 | 915 | 2,340 | 2,167 | |||||||||||||
| Rogers Communications Inc. | 18 |
Third Quarter 2025 | ||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||
| Revenue | 5,348 | 5,129 | 15,540 | 15,123 | |||||||||||||
| Operating expenses: | |||||||||||||||||
| Operating costs | 2,833 | 2,584 | 8,409 | 8,039 | |||||||||||||
| Depreciation and amortization | 1,230 | 1,157 | 3,580 | 3,442 | |||||||||||||
| Restructuring, acquisition and other | 51 | 91 | 416 | 323 | |||||||||||||
| Finance costs | 252 | 568 | 1,459 | 1,724 | |||||||||||||
| Other (income) expense | (5,038) | 2 | (5,045) | 5 | |||||||||||||
| Income before income tax expense | 6,020 | 727 | 6,721 | 1,590 | |||||||||||||
| Income tax expense | 212 | 201 | 485 | 414 | |||||||||||||
| Net income for the period | 5,808 | 526 | 6,236 | 1,176 | |||||||||||||
Net income for the period attributable to: |
|||||||||||||||||
RCI shareholders |
5,754 | 526 | 6,191 | 1,176 | |||||||||||||
| Non-controlling interest | 54 | — | 45 | — | |||||||||||||
| Earnings per share attributable to RCI shareholders: | |||||||||||||||||
| Basic | $10.66 | $0.99 | $11.49 | $2.21 | |||||||||||||
| Diluted | $10.62 | $0.98 | $11.46 | $2.19 | |||||||||||||
| Rogers Communications Inc. | 19 |
Third Quarter 2025 | ||||||
| As at September 30 |
As at December 31 |
|||||||
| 2025 | 2024 | |||||||
| Assets | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | 1,512 | 898 | ||||||
| Accounts receivable | 5,590 | 5,478 | ||||||
| Inventories | 481 | 641 | ||||||
| Current portion of contract assets | 157 | 171 | ||||||
| Other current assets | 1,298 | 849 | ||||||
| Current portion of derivative instruments | 166 | 336 | ||||||
| Assets held for sale | 166 | — | ||||||
| Total current assets | 9,370 | 8,373 | ||||||
| Property, plant and equipment | 26,218 | 25,072 | ||||||
| Intangible assets | 28,868 | 17,858 | ||||||
| Investments | 1,169 | 615 | ||||||
| Derivative instruments | 825 | 997 | ||||||
| Financing receivables | 1,055 | 1,189 | ||||||
| Other long-term assets | 1,864 | 1,027 | ||||||
| Goodwill | 20,246 | 16,280 | ||||||
| Total assets | 89,615 | 71,411 | ||||||
| Liabilities and equity | ||||||||
| Current liabilities: | ||||||||
| Short-term borrowings | 3,613 | 2,959 | ||||||
| Accounts payable and accrued liabilities | 4,368 | 4,059 | ||||||
| Income tax payable | — | 26 | ||||||
| Other current liabilities | 3,777 | 482 | ||||||
| Contract liabilities | 1,105 | 800 | ||||||
| Current portion of long-term debt | 1,599 | 3,696 | ||||||
| Current portion of lease liabilities | 612 | 587 | ||||||
Liabilities associated with assets held for sale |
49 | — | ||||||
| Total current liabilities | 15,123 | 12,609 | ||||||
| Provisions | 58 | 61 | ||||||
| Long-term debt | 36,723 | 38,200 | ||||||
| Lease liabilities | 2,415 | 2,191 | ||||||
| Other long-term liabilities | 2,243 | 1,666 | ||||||
| Deferred tax liabilities | 9,423 | 6,281 | ||||||
| Total liabilities | 65,985 | 61,008 | ||||||
| Equity | ||||||||
| Equity attributable to RCI shareholders | 16,943 | 10,403 | ||||||
| Non-controlling interest | 6,687 | — | ||||||
| Equity | 23,630 | 10,403 | ||||||
| Total liabilities and equity | 89,615 | 71,411 | ||||||
| Rogers Communications Inc. | 20 |
Third Quarter 2025 | ||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||
| Operating activities: | |||||||||||||||||
Net income for the period |
5,808 | 526 | 6,236 | 1,176 | |||||||||||||
Adjustments to reconcile net income to cash provided by operating activities: |
|||||||||||||||||
| Depreciation and amortization | 1,230 | 1,157 | 3,580 | 3,442 | |||||||||||||
| Program rights amortization | 15 | 13 | 65 | 52 | |||||||||||||
| Finance costs | 252 | 568 | 1,459 | 1,724 | |||||||||||||
| Income tax expense | 212 | 201 | 485 | 414 | |||||||||||||
| Post-employment benefits contributions, net of expense | 19 | 19 | 55 | 54 | |||||||||||||
| (Income) losses from associates and joint ventures | (20) | 2 | (22) | 1 | |||||||||||||
Gain on revaluation of MLSE investment |
(5,016) | — | (5,016) | — | |||||||||||||
| Other | (75) | (44) | (110) | (99) | |||||||||||||
| Cash provided by operating activities before changes in net operating assets and liabilities, income taxes paid, and interest paid | 2,425 | 2,442 | 6,732 | 6,764 | |||||||||||||
| Change in net operating assets and liabilities | (133) | 200 | (244) | (209) | |||||||||||||
| Income taxes paid | (234) | (156) | (548) | (388) | |||||||||||||
| Interest paid | (543) | (593) | (1,533) | (1,622) | |||||||||||||
| Cash provided by operating activities | 1,515 | 1,893 | 4,407 | 4,545 | |||||||||||||
| Investing activities: | |||||||||||||||||
| Capital expenditures | (964) | (977) | (2,773) | (3,034) | |||||||||||||
| Additions to program rights | (21) | (33) | (69) | (56) | |||||||||||||
| Changes in non-cash working capital related to capital expenditures and intangible assets | (51) | (70) | (107) | (31) | |||||||||||||
| Acquisitions and other strategic transactions, net of cash acquired | (4,499) | — | (4,499) | (475) | |||||||||||||
| Other | (3) | (1) | 5 | 11 | |||||||||||||
| Cash used in investing activities | (5,538) | (1,081) | (7,443) | (3,585) | |||||||||||||
| Financing activities: | |||||||||||||||||
| Net proceeds received from (repayment of) short-term borrowings | 1,972 | (142) | 636 | 1,119 | |||||||||||||
| Net (repayment) issuance of long-term debt | (2,928) | 18 | (2,504) | (1,108) | |||||||||||||
| Net (payments) proceeds on settlement of debt derivatives and subsidiary equity derivatives | (37) | (25) | 40 | (3) | |||||||||||||
| Transaction costs incurred | (4) | — | (103) | (46) | |||||||||||||
| Principal payments of lease liabilities | (147) | (127) | (414) | (358) | |||||||||||||
Dividends paid to RCI shareholders |
(270) | (186) | (643) | (558) | |||||||||||||
Distributions paid by subsidiaries to non-controlling interests |
(14) | — | (14) | — | |||||||||||||
| Issuance of subsidiary shares to non-controlling interest | — | — | 6,656 | — | |||||||||||||
| Other | — | 1 | (4) | (4) | |||||||||||||
| Cash (used in) provided by financing activities | (1,428) | (461) | 3,650 | (958) | |||||||||||||
Change in cash and cash equivalents |
(5,451) | 351 | 614 | 2 | |||||||||||||
| Cash and cash equivalents, beginning of period | 6,963 | 451 | 898 | 800 | |||||||||||||
| Cash and cash equivalents, end of period | 1,512 | 802 | 1,512 | 802 | |||||||||||||
| Rogers Communications Inc. | 21 |
Third Quarter 2025 | ||||||
| Rogers Communications Inc. | 22 |
Third Quarter 2025 | ||||||
| Rogers Communications Inc. | 23 |
Third Quarter 2025 | ||||||
| Rogers Communications Inc. | 24 |
Third Quarter 2025 | ||||||