ROGERS COMMUNICATIONS INC. | |||
By: | /s/ Anthony Staffieri | ||
Name: Anthony Staffieri | |||
Title: Chief Financial Officer | |||
Exhibit Number | Description of Document | |
99.1 | Management's Discussion and Analysis of Rogers Communications Inc. for the second quarter ended June 30, 2020 | |
99.2 | Interim Condensed Consolidated Financial Statements of Rogers Communications Inc. for the second quarter ended June 30, 2020 | |
99.3 | Earnings Release of Rogers Communications Inc. for the second quarter ended June 30, 2020 | |
Rogers Communications Inc. | 1 | Second Quarter 2020 |
Segment | Principal activities |
Wireless | Wireless telecommunications operations for Canadian consumers and businesses. |
Cable | Cable telecommunications operations, including Internet, television, telephony (phone), and smart home monitoring services for Canadian consumers and businesses, and network connectivity through our fibre network and data centre assets to support a range of voice, data, networking, hosting, and cloud-based services for the business, public sector, and carrier wholesale markets. |
Media | A diversified portfolio of media properties, including sports media and entertainment, television and radio broadcasting, specialty channels, multi-platform shopping, and digital media. |
Operating Environment and Strategic Highlights | Commitments and Contractual Obligations | |||
Quarterly Financial Highlights | Regulatory Developments | |||
Summary of Consolidated Financial Results | Updates to Risks and Uncertainties | |||
Results of our Reportable Segments | Critical Accounting Policies and Estimates | |||
Review of Consolidated Performance | ||||
Managing our Liquidity and Financial Resources | Non-GAAP Measures and Related Performance | |||
Overview of Financial Position | Measures | |||
Financial Condition | ||||
Financial Risk Management | ||||
• | Increased digital adoption; decreased calls to our customer care agents by over 20%. |
• | Moved to 100% Canadian-based customer care agents as part of a multi-year plan to improve the customer experience and do the right thing for Canada. |
Rogers Communications Inc. | 2 | Second Quarter 2020 |
• | Launched Blitzz, a remote visual assistance tool, with our technical support team to enable prompt virtual assistance and reduce the need to deploy field technicians for installation and service calls. |
• | Recently awarded best wireless network in Canada for the second year in a row by umlaut, the global leader in mobile network benchmarking. |
• | In April, ranked number one in the Canada Wireless Network Quality Study by J.D. Power in the West and Ontario. |
• | Partnered with the University of British Columbia and the City of Kelowna to launch Canada’s first 5G pilot of smart city transportation technology in the downtown core of Kelowna. |
• | Established the Rogers Internet of Things Chair with the University of Calgary to advance innovative Internet of Things research. |
• | Continued to add capacity and manage traffic to ensure customers remained connected during the COVID-19 pandemic. |
• | Leveraged our media assets to drive meaningful change and advance inclusion and diversity, including a primetime special Ending Racism: What Will it Take?, virtual Speakers Corner™, a new digital series LIVE: #Cityline Real on Race, and a new Sportsnet interview series Top of HER Game™. |
• | Announced Citytv’s 2020/2021 primetime schedule featuring four new shows and 21 returning series, building on a 37% increase of primetime viewership on Citytv™ between March and May from last year. |
• | Provided free access for our TV customers to a rotation selection of channels throughout the quarter through to June 30. |
• | Ended the quarter with a strong balance sheet with available liquidity of $5.4 billion, including $1.8 billion of cash, an increase of $2.9 billion from December 31, 2019. |
• | Decreased capital intensity by 1.9 percentage points through careful capital expenditure management. |
• | Maintained our focus on long-term strategic growth despite the short-term economic downturn. |
• | Achieved an all-time high score of 93% for employee pride in a company-wide pulse survey during the COVID-19 pandemic, six points above best-in-class. |
• | Launched the National Wellness Fund for our employees, providing increased benefits for mental health, access to virtual health care, financial well-being support, and access to Helm Life Online Activities to support parents with young children at home. This was funded through temporary reductions in executive and Board compensation. |
• | Recognized Pride Month and National Indigenous Peoples’ Day with virtual events to promote inclusiveness across the company. |
• | Implemented a permanent work-from-home model for our Ottawa customer care team and launched virtual leadership training for all frontline teams as part of the work-from-home program during the COVID-19 pandemic. |
• | Launched the Step Up to the Plate program with Jays Care Foundation to fill 390,000 hampers of food housed at Rogers Centre™ and distribute eight million meals in support of Food Banks Canada. |
• | Raised approximately $1 million through the Hearts and Smiles campaign in support of The Frontline Fund to help Canada’s frontline health care workers during the COVID-19 pandemic. |
• | Provided devices and free wireless plans to participating women’s shelters across Canada. |
• | Partnered with Pflag Canada through our Fido™ brand to provide tablets and free wireless plans to their chapters across Canada, in addition to a donation of $150,000. |
• | Awarded the Ted Rogers Scholarship to over 400 young people to pursue post-secondary education. |
Rogers Communications Inc. | 3 | Second Quarter 2020 |
Rogers Communications Inc. | 4 | Second Quarter 2020 |
Three months ended June 30 | Six months ended June 30 | ||||||||||||||||
(In millions of dollars, except margins and per share amounts) | 2020 | 2019 | % Chg | 2020 | 2019 | % Chg | |||||||||||
Revenue | |||||||||||||||||
Wireless | 1,934 | 2,244 | (14 | ) | 4,011 | 4,433 | (10 | ) | |||||||||
Cable | 966 | 997 | (3 | ) | 1,939 | 1,973 | (2 | ) | |||||||||
Media | 296 | 591 | (50 | ) | 708 | 1,059 | (33 | ) | |||||||||
Corporate items and intercompany eliminations | (41 | ) | (52 | ) | (21 | ) | (87 | ) | (98 | ) | (11 | ) | |||||
Revenue | 3,155 | 3,780 | (17 | ) | 6,571 | 7,367 | (11 | ) | |||||||||
Total service revenue 1 | 2,797 | 3,345 | (16 | ) | 5,846 | 6,488 | (10 | ) | |||||||||
Adjusted EBITDA 2 | |||||||||||||||||
Wireless | 918 | 1,128 | (19 | ) | 1,944 | 2,143 | (9 | ) | |||||||||
Cable | 454 | 478 | (5 | ) | 907 | 923 | (2 | ) | |||||||||
Media | (35 | ) | 72 | (149 | ) | (120 | ) | (12 | ) | n/m | |||||||
Corporate items and intercompany eliminations | (43 | ) | (43 | ) | — | (102 | ) | (84 | ) | 21 | |||||||
Adjusted EBITDA 2 | 1,294 | 1,635 | (21 | ) | 2,629 | 2,970 | (11 | ) | |||||||||
Adjusted EBITDA margin 2 | 41.0 | % | 43.3 | % | (2.3 | pts) | 40.0 | % | 40.3 | % | (0.3 | pts) | |||||
Net income | 279 | 591 | (53 | ) | 631 | 982 | (36 | ) | |||||||||
Basic earnings per share | $0.55 | $1.15 | (52 | ) | $1.25 | $1.91 | (35 | ) | |||||||||
Diluted earnings per share | $0.54 | $1.15 | (53 | ) | $1.21 | $1.90 | (36 | ) | |||||||||
Adjusted net income 2 | 310 | 597 | (48 | ) | 677 | 1,002 | (32 | ) | |||||||||
Adjusted basic earnings per share 2 | $0.61 | $1.17 | (48 | ) | $1.34 | $1.95 | (31 | ) | |||||||||
Adjusted diluted earnings per share 2 | $0.60 | $1.16 | (48 | ) | $1.30 | $1.94 | (33 | ) | |||||||||
Capital expenditures | 559 | 742 | (25 | ) | 1,152 | 1,359 | (15 | ) | |||||||||
Cash provided by operating activities | 1,429 | 1,057 | 35 | 2,388 | 2,055 | 16 | |||||||||||
Free cash flow 2 | 468 | 609 | (23 | ) | 930 | 1,014 | (8 | ) | |||||||||
2 | Adjusted EBITDA, adjusted net income, and free cash flow are non-GAAP measures and should not be considered substitutes or alternatives for GAAP measures. These are not defined terms under IFRS and do not have standard meanings, so may not be a reliable way to compare us to other companies. See "Non-GAAP Measures and Related Performance Measures" for information about these measures, including how we calculate them and the ratios in which they are used. |
Rogers Communications Inc. | 5 | Second Quarter 2020 |
Three months ended June 30 | Six months ended June 30 | ||||||||||||
(In millions of dollars, except margins) | 2020 | 2019 | % Chg | 2020 | 2019 | % Chg | |||||||
Revenue | |||||||||||||
Service revenue | 1,578 | 1,813 | (13 | ) | 3,290 | 3,560 | (8 | ) | |||||
Equipment revenue | 356 | 431 | (17 | ) | 721 | 873 | (17 | ) | |||||
Revenue | 1,934 | 2,244 | (14 | ) | 4,011 | 4,433 | (10 | ) | |||||
Operating expenses | |||||||||||||
Cost of equipment | 337 | 467 | (28 | ) | 711 | 968 | (27 | ) | |||||
Other operating expenses | 679 | 649 | 5 | 1,356 | 1,322 | 3 | |||||||
Operating expenses | 1,016 | 1,116 | (9 | ) | 2,067 | 2,290 | (10 | ) | |||||
Adjusted EBITDA | 918 | 1,128 | (19 | ) | 1,944 | 2,143 | (9 | ) | |||||
Adjusted EBITDA margin | 47.5 | % | 50.3 | % | (2.8 | pts) | 48.5 | % | 48.3 | % | 0.2 | pts | |
Capital expenditures | 254 | 390 | (35 | ) | 535 | 672 | (20 | ) | |||||
Three months ended June 30 | Six months ended June 30 | ||||||||||||||
(In thousands, except churn, blended ABPU, and blended ARPU) | 2020 | 2019 | Chg | 2020 | 2019 | Chg | |||||||||
Postpaid | |||||||||||||||
Gross additions | 216 | 351 | (135 | ) | 473 | 646 | (173 | ) | |||||||
Net (losses) additions | (1 | ) | 77 | (78 | ) | (7 | ) | 100 | (107 | ) | |||||
Total postpaid subscribers 2 | 9,431 | 9,257 | 174 | 9,431 | 9,257 | 174 | |||||||||
Churn (monthly) | 0.77 | % | 0.99 | % | (0.22 | pts) | 0.85 | % | 0.99 | % | (0.14 | pts) | |||
Prepaid | |||||||||||||||
Gross additions | 119 | 199 | (80 | ) | 260 | 370 | (110 | ) | |||||||
Net (losses) additions | (66 | ) | 8 | (74 | ) | (132 | ) | (48 | ) | (84 | ) | ||||
Total prepaid subscribers 2 | 1,270 | 1,451 | (181 | ) | 1,270 | 1,451 | (181 | ) | |||||||
Churn (monthly) | 4.73 | % | 4.43 | % | 0.30 | pts | 4.86 | % | 4.57 | % | 0.29 | pts | |||
Blended ABPU (monthly) | $61.57 | $67.16 | ($5.59 | ) | $63.37 | $65.81 | ($2.44 | ) | |||||||
Blended ARPU (monthly) | $49.09 | $56.73 | ($7.64 | ) | $50.98 | $55.36 | ($4.38 | ) | |||||||
1 | Subscriber counts, subscriber churn, blended ABPU, and blended ARPU are key performance indicators. See "Key Performance Indicators". |
2 | As at end of period. |
• | lower roaming revenue, due to global travel restrictions during COVID-19 and waiving fees until April 30, 2020; |
• | a decrease in overage revenue as a result of strong customer adoption of our Rogers Infinite unlimited data plans and lower wireless data usage as customers spent more time at home on WiFi; |
• | a decrease in certain fees, partially from waivers provided to customers during the COVID-19 pandemic, starting in March through June 30, 2020; and |
• | fewer net additions for both postpaid and prepaid services given the slow market and as most of our stores were closed due to COVID-19. |
Rogers Communications Inc. | 6 | Second Quarter 2020 |
• | lower gross additions and device upgrades by existing customers, in part due to the COVID-19 pandemic; partially offset by |
• | a shift in the product mix of device sales towards higher-value devices; and |
• | lower promotional activity in consideration of changing economic conditions. |
• | lower gross additions and device upgrades by existing customers, in part due to the COVID-19 pandemic; partially offset by |
• | a shift in the product mix of device sales towards higher-value devices. |
• | higher bad debt expense due to changing economic conditions during the COVID-19 pandemic; partially offset by |
• | lower commissions based on lower volumes and lower frontline staff costs. |
Rogers Communications Inc. | 7 | Second Quarter 2020 |
Three months ended June 30 | Six months ended June 30 | ||||||||||||
(In millions of dollars, except margins) | 2020 | 2019 | % Chg | 2020 | 2019 | % Chg | |||||||
Service revenue | 964 | 993 | (3 | ) | 1,935 | 1,967 | (2 | ) | |||||
Equipment revenue | 2 | 4 | (50 | ) | 4 | 6 | (33 | ) | |||||
Revenue | 966 | 997 | (3 | ) | 1,939 | 1,973 | (2 | ) | |||||
Operating expenses | 512 | 519 | (1 | ) | 1,032 | 1,050 | (2 | ) | |||||
Adjusted EBITDA | 454 | 478 | (5 | ) | 907 | 923 | (2 | ) | |||||
Adjusted EBITDA margin | 47.0 | % | 47.9 | % | (0.9 | pts) | 46.8 | % | 46.8 | % | — | ||
Capital expenditures | 245 | 285 | (14 | ) | 496 | 574 | (14 | ) | |||||
Three months ended June 30 | Six months ended June 30 | ||||||||||||
(In thousands, except ARPA and penetration) | 2020 | 2019 | Chg | 2020 | 2019 | Chg | |||||||
Internet | |||||||||||||
Net additions | 5 | 22 | (17 | ) | 22 | 36 | (14 | ) | |||||
Total Internet subscribers 2 | 2,556 | 2,466 | 90 | 2,556 | 2,466 | 90 | |||||||
Ignite TV | |||||||||||||
Net additions | 18 | 66 | (48 | ) | 109 | 113 | (4 | ) | |||||
Total Ignite TV subscribers 2 | 435 | 155 | 280 | 435 | 155 | 280 | |||||||
Homes passed 2 | 4,517 | 4,412 | 105 | 4,517 | 4,412 | 105 | |||||||
Customer relationships | |||||||||||||
Net losses | (7 | ) | — | (7 | ) | (5 | ) | (1 | ) | (4 | ) | ||
Total customer relationships 2 | 2,505 | 2,488 | 17 | 2,505 | 2,488 | 17 | |||||||
ARPA (monthly) | $128.12 | $133.24 | ($5.12 | ) | $128.53 | $131.89 | ($3.36 | ) | |||||
Penetration 2 | 55.5 | % | 56.4 | % | (0.9 | pts) | 55.5 | % | 56.4 | % | (0.9 | pts) | |
1 | Subscriber results are key performance indicators. See "Key Performance Indicators". |
2 | As at end of period. |
• | a 4% decrease this quarter and a 3% year to date decrease in ARPA as a result of bundled pricing constructs that provide home phone for a lower incremental cost and waiving certain fees and the programs implemented to help customers during the COVID-19 pandemic, partially offset by the impact of Internet service pricing changes in 2019; partially offset by |
• | the increase in total customer relationships over the past year, due to growth in our Internet and Ignite TV subscriber bases, partially offset by declines in our legacy television and home phone subscriber bases; and |
• | the movement of Internet customers to higher speed and usage tiers in our Ignite Internet™ offerings. |
• | lower employee costs due to fewer subscriber additions and increased self-installation and other cost efficiencies; partially offset by |
• | higher bad debt expense due to changing economic conditions during the COVID-19 pandemic. |
Rogers Communications Inc. | 8 | Second Quarter 2020 |
Rogers Communications Inc. | 9 | Second Quarter 2020 |
Three months ended June 30 | Six months ended June 30 | ||||||||||||
(In millions of dollars, except margins) | 2020 | 2019 | % Chg | 2020 | 2019 | % Chg | |||||||
Revenue | 296 | 591 | (50 | ) | 708 | 1,059 | (33 | ) | |||||
Operating expenses | 331 | 519 | (36 | ) | 828 | 1,071 | (23 | ) | |||||
Adjusted EBITDA | (35 | ) | 72 | (149 | ) | (120 | ) | (12 | ) | n/m | |||
Adjusted EBITDA margin | (11.8 | )% | 12.2 | % | (24.0 | pts) | (16.9 | )% | (1.1 | )% | (15.8 | pts) | |
Capital expenditures | 13 | 17 | (24 | ) | 25 | 39 | (36 | ) | |||||
• | lower advertising revenue as a result of softness in the advertising market due to COVID-19; and |
• | lower sports revenue, including at the Toronto Blue Jays, primarily as a result of the suspension of major sports leagues due to COVID-19. |
• | lower sports-related costs, including lower programming costs and Toronto Blue Jays player payroll and game-day costs as a result of the suspension of major sports leagues; and |
• | lower general operating costs as a result of reduced operating activity and cost efficiencies. |
Rogers Communications Inc. | 10 | Second Quarter 2020 |
Three months ended June 30 | Six months ended June 30 | ||||||||||||
(In millions of dollars, except capital intensity) | 2020 | 2019 | % Chg | 2020 | 2019 | % Chg | |||||||
Wireless | 254 | 390 | (35 | ) | 535 | 672 | (20 | ) | |||||
Cable | 245 | 285 | (14 | ) | 496 | 574 | (14 | ) | |||||
Media | 13 | 17 | (24 | ) | 25 | 39 | (36 | ) | |||||
Corporate | 47 | 50 | (6 | ) | 96 | 74 | 30 | ||||||
Capital expenditures 1 | 559 | 742 | (25 | ) | 1,152 | 1,359 | (15 | ) | |||||
Capital intensity 2 | 17.7 | % | 19.6 | % | (1.9 | pts) | 17.5 | % | 18.4 | % | (0.9 | pts) | |
1 | Includes additions to property, plant and equipment net of proceeds on disposition, but does not include expenditures for spectrum licences or additions to right-of-use assets. |
2 | As defined. See "Key Performance Indicators". |
Rogers Communications Inc. | 11 | Second Quarter 2020 |
Three months ended June 30 | Six months ended June 30 | ||||||||||||
(In millions of dollars) | 2020 | 2019 | % Chg | 2020 | 2019 | % Chg | |||||||
Adjusted EBITDA 1 | 1,294 | 1,635 | (21 | ) | 2,629 | 2,970 | (11 | ) | |||||
Deduct (add): | |||||||||||||
Depreciation and amortization | 650 | 614 | 6 | 1,289 | 1,223 | 5 | |||||||
Restructuring, acquisition and other | 42 | 39 | 8 | 63 | 59 | 7 | |||||||
Finance costs | 214 | 206 | 4 | 434 | 395 | 10 | |||||||
Other expense (income) | 7 | (1 | ) | n/m | (7 | ) | (14 | ) | (50 | ) | |||
Income tax expense | 102 | 186 | (45 | ) | 219 | 325 | (33 | ) | |||||
Net income | 279 | 591 | (53 | ) | 631 | 982 | (36 | ) | |||||
1 | Adjusted EBITDA is a non-GAAP measure and should not be considered a substitute or alternative for GAAP measures. It is not a defined term under IFRS and does not have a standard meaning, so may not be a reliable way to compare us to other companies. See "Non-GAAP Measures and Related Performance Measures" for information about this measure, including how we calculate it. |
Three months ended June 30 | Six months ended June 30 | ||||||||||||
(In millions of dollars) | 2020 | 2019 | % Chg | 2020 | 2019 | % Chg | |||||||
Depreciation of property, plant and equipment | 594 | 567 | 5 | 1,182 | 1,131 | 5 | |||||||
Depreciation of right-of-use assets | 54 | 42 | 29 | 102 | 83 | 23 | |||||||
Amortization | 2 | 5 | (60 | ) | 5 | 9 | (44 | ) | |||||
Total depreciation and amortization | 650 | 614 | 6 | 1,289 | 1,223 | 5 | |||||||
Three months ended June 30 | Six months ended June 30 | |||||||||||
(In millions of dollars) | 2020 | 2019 | % Chg | 2020 | 2019 | % Chg | ||||||
Interest on borrowings 1 | 197 | 187 | 5 | 389 | 360 | 8 | ||||||
Interest on lease liabilities | 18 | 15 | 20 | 35 | 29 | 21 | ||||||
Interest on post-employment benefits liability | 4 | 3 | 33 | 7 | 6 | 17 | ||||||
(Gain) loss on foreign exchange | (23 | ) | (27 | ) | (15 | ) | 109 | (72 | ) | n/m | ||
Change in fair value of derivative instruments | 17 | 29 | (41 | ) | (109 | ) | 73 | n/m | ||||
Capitalized interest | (5 | ) | (4 | ) | 25 | (10 | ) | (9 | ) | 11 | ||
Other | 6 | 3 | 100 | 13 | 8 | 63 | ||||||
Total finance costs | 214 | 206 | 4 | 434 | 395 | 10 | ||||||
Rogers Communications Inc. | 12 | Second Quarter 2020 |
• | higher outstanding debt as a result of our debt issuances over the past year; partially offset by |
• | a lower weighted average cost of borrowing on our outstanding debt. |
Three months ended June 30 | Six months ended June 30 | ||||||||
(In millions of dollars, except tax rates) | 2020 | 2019 | 2020 | 2019 | |||||
Statutory income tax rate | 26.6 | % | 26.7 | % | 26.6 | % | 26.7 | % | |
Income before income tax expense | 381 | 777 | 850 | 1,307 | |||||
Computed income tax expense | 101 | 207 | 226 | 349 | |||||
(Decrease) increase in income tax expense resulting from: | |||||||||
Non-(taxable) deductible stock-based compensation | (1 | ) | — | (3 | ) | 1 | |||
Non-deductible portion of equity losses | 3 | 2 | 2 | 1 | |||||
Income tax adjustment, legislative tax change | — | (23 | ) | — | (23 | ) | |||
Other items | (1 | ) | — | (6 | ) | (3 | ) | ||
Total income tax expense | 102 | 186 | 219 | 325 | |||||
Effective income tax rate | 26.8 | % | 23.9 | % | 25.8 | % | 24.9 | % | |
Cash income taxes paid | 75 | 101 | 168 | 246 | |||||
Three months ended June 30 | Six months ended June 30 | ||||||||||||||||
(In millions of dollars, except per share amounts) | 2020 | 2019 | % Chg | 2020 | 2019 | % Chg | |||||||||||
Net income | 279 | 591 | (53 | ) | 631 | 982 | (36 | ) | |||||||||
Basic earnings per share | $0.55 | $1.15 | (52 | ) | $1.25 | $1.91 | (35 | ) | |||||||||
Diluted earnings per share | $0.54 | $1.15 | (53 | ) | $1.21 | $1.90 | (36 | ) | |||||||||
Rogers Communications Inc. | 13 | Second Quarter 2020 |
Three months ended June 30 | Six months ended June 30 | ||||||||||||||||
(In millions of dollars, except per share amounts) | 2020 | 2019 | % Chg | 2020 | 2019 | % Chg | |||||||||||
Adjusted EBITDA 1 | 1,294 | 1,635 | (21 | ) | 2,629 | 2,970 | (11 | ) | |||||||||
Deduct: | |||||||||||||||||
Depreciation and amortization | 650 | 614 | 6 | 1,289 | 1,223 | 5 | |||||||||||
Finance costs | 214 | 206 | 4 | 434 | 395 | 10 | |||||||||||
Other expense (income) | 7 | (1 | ) | n/m | (7 | ) | (14 | ) | (50 | ) | |||||||
Income tax expense 2 | 113 | 219 | (48 | ) | 236 | 364 | (35 | ) | |||||||||
Adjusted net income 1 | 310 | 597 | (48 | ) | 677 | 1,002 | (32 | ) | |||||||||
Adjusted basic earnings per share 1 | $0.61 | $1.17 | (48 | ) | $1.34 | $1.95 | (31 | ) | |||||||||
Adjusted diluted earnings per share 1 | $0.60 | $1.16 | (48 | ) | $1.30 | $1.94 | (33 | ) | |||||||||
1 | Adjusted EBITDA and adjusted net income are non-GAAP measures and should not be considered substitutes or alternatives for GAAP measures. These are not defined terms under IFRS and do not have standard meanings, so may not be a reliable way to compare us to other companies. See "Non-GAAP Measures and Related Performance Measures" for information about these measures, including how we calculate them and the ratios in which they are used. |
2 | Income tax expense excludes recoveries of $11 million and $17 million (2019 - recoveries of $10 million and $16 million) for the three and six months ended June 30, 2020, related to the income tax impact for adjusted items. Income tax expense also excludes a $23 million recovery as a result of legislative tax changes for the three and six months ended June 30, 2019. |
Rogers Communications Inc. | 14 | Second Quarter 2020 |
Three months ended June 30 | Six months ended June 30 | ||||||||
(In millions of dollars) | 2020 | 2019 | 2020 | 2019 | |||||
Cash provided by operating activities before changes in non-cash working capital items, income taxes paid, and interest paid | 1,347 | 1,506 | 2,785 | 2,882 | |||||
Change in non-cash operating working capital items | 355 | (209 | ) | 169 | (222 | ) | |||
Cash provided by operating activities before income taxes paid and interest paid | 1,702 | 1,297 | 2,954 | 2,660 | |||||
Income taxes paid | (75 | ) | (101 | ) | (168 | ) | (246 | ) | |
Interest paid | (198 | ) | (139 | ) | (398 | ) | (359 | ) | |
Cash provided by operating activities | 1,429 | 1,057 | 2,388 | 2,055 | |||||
Investing activities: | |||||||||
Capital expenditures | (559 | ) | (742 | ) | (1,152 | ) | (1,359 | ) | |
Additions to program rights | (7 | ) | (7 | ) | (22 | ) | (14 | ) | |
Changes in non-cash working capital related to capital expenditures and intangible assets | (25 | ) | 26 | (154 | ) | (81 | ) | ||
Acquisitions and other strategic transactions, net of cash acquired | — | (1,731 | ) | — | (1,731 | ) | |||
Other | (9 | ) | (7 | ) | (28 | ) | (10 | ) | |
Cash used in investing activities | (600 | ) | (2,461 | ) | (1,356 | ) | (3,195 | ) | |
Financing activities: | |||||||||
Net repayments of short-term borrowings | (310 | ) | (642 | ) | (1,727 | ) | (212 | ) | |
Net (repayment) issuance of long-term debt | (345 | ) | 2,676 | 2,540 | 2,276 | ||||
Net (payments) proceeds on settlement of debt derivatives and forward contracts | (10 | ) | (93 | ) | 80 | (104 | ) | ||
Principal payments of lease liabilities | (48 | ) | (38 | ) | (98 | ) | (79 | ) | |
Transaction costs incurred | (5 | ) | (33 | ) | (21 | ) | (33 | ) | |
Repurchase of Class B Non-Voting Shares | — | (69 | ) | — | (205 | ) | |||
Dividends paid | (252 | ) | (257 | ) | (505 | ) | (504 | ) | |
Cash (used in) provided by financing activities | (970 | ) | 1,544 | 269 | 1,139 | ||||
Change in cash and cash equivalents | (141 | ) | 140 | 1,301 | (1 | ) | |||
Cash and cash equivalents, beginning of period | 1,936 | 264 | 494 | 405 | |||||
Cash and cash equivalents, end of period | 1,795 | 404 | 1,795 | 404 | |||||
Rogers Communications Inc. | 15 | Second Quarter 2020 |
As at June 30 | As at December 31 | |||
(In millions of dollars) | 2020 | 2019 | ||
Accounts receivable securitization program | 650 | 650 | ||
US commercial paper program | — | 1,588 | ||
Total short-term borrowings | 650 | 2,238 | ||
Three months ended June 30, 2020 | Six months ended June 30, 2020 | ||||||||||||
(In millions of dollars, except exchange rates) | Notional (US$) | Exchange rate | Notional (Cdn$) | Notional (US$) | Exchange rate | Notional (Cdn$) | |||||||
Proceeds received from US commercial paper | 189 | 1.413 | 267 | 2,867 | 1.333 | 3,823 | |||||||
Repayment of US commercial paper | (412 | ) | 1.400 | (577 | ) | (4,097 | ) | 1.355 | (5,550 | ) | |||
Net repayment of US commercial paper | (310 | ) | (1,727 | ) | |||||||||
Net repayment of short-term borrowings | (310 | ) | (1,727 | ) | |||||||||
Three months ended June 30, 2019 | Six months ended June 30, 2019 | ||||||||||||
(In millions of dollars, except exchange rates) | Notional (US$) | Exchange rate | Notional (Cdn$) | Notional (US$) | Exchange rate | Notional (Cdn$) | |||||||
Proceeds received from US commercial paper | 2,960 | 1.342 | 3,972 | 6,818 | 1.335 | 9,104 | |||||||
Repayment of US commercial paper | (3,440 | ) | 1.340 | (4,611 | ) | (6,985 | ) | 1.333 | (9,313 | ) | |||
Net repayment of US commercial paper | (639 | ) | (209 | ) | |||||||||
Proceeds received from credit facilities | 420 | 1.336 | 561 | 420 | 1.336 | 561 | |||||||
Repayment of credit facilities | (420 | ) | 1.343 | (564 | ) | (420 | ) | 1.343 | (564 | ) | |||
Net repayment of credit facilities | (3 | ) | (3 | ) | |||||||||
Net repayment of short-term borrowings | (642 | ) | (212 | ) | |||||||||
Rogers Communications Inc. | 16 | Second Quarter 2020 |
Three months ended June 30, 2020 | Six months ended June 30, 2020 | ||||||||||||
(In millions of dollars, except exchange rates) | Notional (US$) | Exchange rate | Notional (Cdn$) | Notional (US$) | Exchange rate | Notional (Cdn$) | |||||||
Credit facility borrowings (US$) | — | — | — | 970 | 1.428 | 1,385 | |||||||
Credit facility repayments (US$) | (970 | ) | 1.406 | (1,364 | ) | (970 | ) | 1.406 | (1,364 | ) | |||
Net (repayments) borrowings under credit facilities | (1,364 | ) | 21 | ||||||||||
Senior note issuances (Cdn$) | — | 1,500 | |||||||||||
Senior note issuances (US$) | 750 | 1.359 | 1,019 | 750 | 1.359 | 1,019 | |||||||
Net issuance of senior notes | 1,019 | 2,519 | |||||||||||
Net (repayment) issuance of long-term debt | (345 | ) | 2,540 | ||||||||||
Three months ended June 30, 2019 | Six months ended June 30, 2019 | ||||||||||||
(In millions of dollars, except exchange rates) | Notional (US$) | Exchange rate | Notional (Cdn$) | Notional (US$) | Exchange rate | Notional (Cdn$) | |||||||
Senior note issuances (Cdn$) | 1,000 | 1,000 | |||||||||||
Senior note issuances (US$) | 1,250 | 1.341 | 1,676 | 1,250 | 1.341 | 1,676 | |||||||
Total senior note issuances | 2,676 | 2,676 | |||||||||||
Senior note repayments (Cdn$) | — | (400 | ) | ||||||||||
Net issuance of senior notes | 2,676 | 2,276 | |||||||||||
Net issuance of long-term debt | 2,676 | 2,276 | |||||||||||
Three months ended June 30 | Six months ended June 30 | ||||||||
(In millions of dollars) | 2020 | 2019 | 2020 | 2019 | |||||
Long-term debt net of transaction costs, beginning of period | 19,825 | 13,724 | 15,967 | 14,290 | |||||
Net (repayment) issuance of long-term debt | (345 | ) | 2,676 | 2,540 | 2,276 | ||||
(Gain) loss on foreign exchange | (470 | ) | (207 | ) | 516 | (376 | ) | ||
Deferred transaction costs incurred | (5 | ) | (33 | ) | (21 | ) | (33 | ) | |
Amortization of deferred transaction costs | 3 | 3 | 6 | 6 | |||||
Long-term debt net of transaction costs, end of period | 19,008 | 16,163 | 19,008 | 16,163 | |||||
Rogers Communications Inc. | 17 | Second Quarter 2020 |
Declaration date | Record date | Payment date | Dividend per share (dollars) | Dividends paid (in millions of dollars) | ||
January 22, 2020 | March 10, 2020 | April 1, 2020 | 0.50 | 252 | ||
April 21, 2020 | June 10, 2020 | July 2, 2020 | 0.50 | 252 | ||
January 24, 2019 | March 12, 2019 | April 1, 2019 | 0.50 | 257 | ||
April 18, 2019 | June 10, 2019 | July 2, 2019 | 0.50 | 256 | ||
June 5, 2019 | September 9, 2019 | October 1, 2019 | 0.50 | 256 | ||
October 23, 2019 | December 11, 2019 | January 2, 2020 | 0.50 | 253 | ||
Three months ended June 30 | Six months ended June 30 | ||||||||||||
(In millions of dollars) | 2020 | 2019 | % Chg | 2020 | 2019 | % Chg | |||||||
Adjusted EBITDA 1 | 1,294 | 1,635 | (21 | ) | 2,629 | 2,970 | (11 | ) | |||||
Deduct: | |||||||||||||
Capital expenditures 2 | 559 | 742 | (25 | ) | 1,152 | 1,359 | (15 | ) | |||||
Interest on borrowings, net of capitalized interest | 192 | 183 | 5 | 379 | 351 | 8 | |||||||
Cash income taxes 3 | 75 | 101 | (26 | ) | 168 | 246 | (32 | ) | |||||
Free cash flow 1 | 468 | 609 | (23 | ) | 930 | 1,014 | (8 | ) | |||||
1 | Adjusted EBITDA and free cash flow are non-GAAP measures and should not be considered substitutes or alternatives for GAAP measures. These are not defined terms under IFRS and do not have standard meanings, so may not be a reliable way to compare us to other companies. See "Non-GAAP Measures and Related Performance Measures" for information about these measures, including how we calculate them and the ratios in which they are used. |
2 | Includes additions to property, plant and equipment net of proceeds on disposition, but does not include expenditures for spectrum licences or additions to right-of-use assets. |
3 | Cash income taxes are net of refunds received. |
Rogers Communications Inc. | 18 | Second Quarter 2020 |
As at | As at | ||||||||
June 30 | December 31 | ||||||||
(In millions of dollars) | 2020 | 2019 | $ Chg | % Chg | Explanation of significant changes | ||||
Assets | |||||||||
Current assets: | |||||||||
Cash and cash equivalents | 1,795 | 494 | 1,301 | n/m | See "Managing our Liquidity and Financial Resources". | ||||
Accounts receivable | 1,621 | 2,304 | (683 | ) | (30 | ) | Primarily reflects decreases in revenue due to the effects of COVID-19 and the increase in allowance for doubtful accounts due to the changing economic conditions during COVID-19. | ||
Inventories | 319 | 460 | (141 | ) | (31 | ) | Reflects a decrease in Wireless handset inventories. | ||
Current portion of contract assets | 910 | 1,234 | (324 | ) | (26 | ) | Reflects our transition of consumer offerings to device financing agreements. | ||
Other current assets | 855 | 524 | 331 | 63 | Primarily reflects an increase in financing receivables. | ||||
Current portion of derivative instruments | 94 | 101 | (7 | ) | (7 | ) | n/m | ||
Total current assets | 5,594 | 5,117 | 477 | 9 | |||||
Property, plant and equipment | 14,048 | 13,934 | 114 | 1 | Primarily reflects capital expenditures and additions to right-of-use assets, partially offset by depreciation expense. | ||||
Intangible assets | 8,883 | 8,905 | (22 | ) | — | n/m | |||
Investments | 2,520 | 2,830 | (310 | ) | (11 | ) | Primarily reflects fair value decreases for certain publicly traded investments. | ||
Derivative instruments | 2,771 | 1,478 | 1,293 | 87 | Primarily reflects changes in market values of certain debt derivatives as a result of changes in the Canadian and US interest rate environments and the depreciation of the Cdn$ relative to the US$. See "Financial Risk Management". | ||||
Contract assets | 252 | 557 | (305 | ) | (55 | ) | Reflects our transition of consumer offerings to device financing agreements. | ||
Other long-term assets | 534 | 275 | 259 | 94 | Reflects an increase in financing receivables. | ||||
Goodwill | 3,935 | 3,923 | 12 | — | n/m | ||||
Total assets | 38,537 | 37,019 | 1,518 | 4 | |||||
Liabilities and shareholders' equity | |||||||||
Current liabilities: | |||||||||
Short-term borrowings | 650 | 2,238 | (1,588 | ) | (71 | ) | Reflects a decrease in borrowings under our US CP program. | ||
Accounts payable and accrued liabilities | 2,340 | 3,033 | (693 | ) | (23 | ) | Reflects reduced spending as a result of the effects of COVID-19, and business seasonality. | ||
Income tax payable | 299 | 48 | 251 | n/m | Reflects the excess of current income tax expense over tax installments paid. | ||||
Other current liabilities | 103 | 141 | (38 | ) | (27 | ) | n/m | ||
Contract liabilities | 297 | 224 | 73 | 33 | Primarily reflects an increase in contract liabilities related to device financing contracts. | ||||
Current portion of long-term debt | 1,450 | — | 1,450 | — | Reflects the reclassification to current of our $1,450 million senior notes due March 2021. | ||||
Current portion of lease liabilities | 271 | 230 | 41 | 18 | Reflects liabilities related to new leases entered. | ||||
Current portion of derivative instruments | 9 | 50 | (41 | ) | (82 | ) | Primarily reflects the settlement of certain debt derivatives related to our US CP borrowings. See "Financial Risk Management". | ||
Total current liabilities | 5,419 | 5,964 | (545 | ) | (9 | ) | |||
Provisions | 36 | 36 | — | — | n/m | ||||
Long-term debt | 17,558 | 15,967 | 1,591 | 10 | Reflects the issuance of $1.5 billion of senior notes due March 2027, the issuance of US$750 million of senior notes due March 2022, and changes as a result of the depreciation of the Cdn$ relative to the US$, partially offset by the reclassification to current of our $1,450 million senior notes. See "Managing our Liquidity and Financial Resources". | ||||
Derivative instruments | 12 | 90 | (78 | ) | (87 | ) | Primarily reflects changes in market values of certain debt derivatives as a result of changes in the Canadian and US interest rate environments and the depreciation of the Cdn$ relative to the US$. See "Financial Risk Management". | ||
Lease liabilities | 1,574 | 1,495 | 79 | 5 | Reflects liabilities related to new leases entered. | ||||
Other long-term liabilities | 567 | 614 | (47 | ) | (8 | ) | n/m | ||
Deferred tax liabilities | 3,398 | 3,437 | (39 | ) | (1 | ) | n/m | ||
Total liabilities | 28,564 | 27,603 | 961 | 3 | |||||
Shareholders' equity | 9,973 | 9,416 | 557 | 6 | Reflects changes in retained earnings and equity reserves. | ||||
Total liabilities and shareholders' equity | 38,537 | 37,019 | 1,518 | 4 | |||||
Rogers Communications Inc. | 19 | Second Quarter 2020 |
As at June 30, 2020 | Total available | Drawn | Letters of credit | Net available | ||||
(In millions of dollars) | ||||||||
Bank credit facilities: | ||||||||
Revolving | 3,200 | — | 8 | 3,192 | ||||
Outstanding letters of credit | 101 | — | 101 | — | ||||
Total bank credit facilities | 3,301 | — | 109 | 3,192 | ||||
Accounts receivable securitization | 1,050 | 650 | — | 400 | ||||
Cash and cash equivalents | 1,795 | — | — | 1,795 | ||||
Total | 6,146 | 650 | 109 | 5,387 | ||||
As at December 31, 2019 | Total available | Drawn | Letters of credit | US CP program 1 | Net available | |||||
(In millions of dollars) | ||||||||||
Bank credit facilities: | ||||||||||
Revolving | 3,200 | — | 8 | 1,593 | 1,599 | |||||
Outstanding letters of credit | 101 | — | 101 | — | — | |||||
Total bank credit facilities | 3,301 | — | 109 | 1,593 | 1,599 | |||||
Accounts receivable securitization | 1,050 | 650 | — | — | 400 | |||||
Cash and cash equivalents | 494 | — | — | — | 494 | |||||
Total | 4,845 | 650 | 109 | 1,593 | 2,493 | |||||
1 | The US CP program amounts are gross of the discount on issuance. |
Issuance | Standard & Poor's | Moody's | Fitch |
Corporate credit issuer default rating 1 | BBB+ with a stable outlook | Baa1 with a stable outlook | BBB+ with a stable outlook |
Senior unsecured debt 1 | BBB+ with a stable outlook | Baa1 with a stable outlook | BBB+ with a stable outlook |
US commercial paper 1 | A-2 | P-2 | N/A 2 |
1 | Unchanged in the quarter. |
2 | We have not sought a rating from Fitch for our short-term obligations. |
Rogers Communications Inc. | 20 | Second Quarter 2020 |
As at June 30 | As at December 31 | |||
(In millions of dollars, except ratios) | 2020 | 2019 | ||
Long-term debt 1 | 19,186 | 16,130 | ||
Net debt derivative assets valued without any adjustment for credit risk 2 | (2,960 | ) | (1,414 | ) |
Short-term borrowings | 650 | 2,238 | ||
Lease liabilities | 1,845 | 1,725 | ||
Cash and cash equivalents | (1,795 | ) | (494 | ) |
Adjusted net debt 3 | 16,926 | 18,185 | ||
Divided by: trailing 12-month adjusted EBITDA 3 | 5,871 | 6,212 | ||
Debt leverage ratio 3 | 2.9 | 2.9 | ||
1 | Includes current and long-term portion of long-term debt before deferred transaction costs and discounts. See "Reconciliation of adjusted net debt and debt leverage ratio" in "Non-GAAP Measures and Related Performance Measures" for the calculation of this amount. |
2 | For purposes of calculating adjusted net debt and debt leverage ratio, we believe including debt derivatives valued without adjustment for credit risk is commonly used to evaluate debt leverage and for market valuation and transactional purposes. |
3 | Adjusted net debt and adjusted EBITDA are non-GAAP measures and should not be considered substitutes or alternatives for GAAP measures. These are not defined terms under IFRS and do not have standard meanings, so may not be a reliable way to compare us to other companies. See "Non-GAAP Measures and Related Performance Measures" for information about these measures, including how we calculate them and the ratios in which they are used. |
As at June 30 | As at December 31 | |||
2020 | 2019 | |||
Common shares outstanding 1 | ||||
Class A Voting Shares | 111,154,811 | 111,154,811 | ||
Class B Non-Voting Shares | 393,770,507 | 393,770,507 | ||
Total common shares | 504,925,318 | 504,925,318 | ||
Options to purchase Class B Non-Voting Shares | ||||
Outstanding options | 4,726,634 | 3,154,795 | ||
Outstanding options exercisable | 1,426,207 | 993,645 | ||
1 | Holders of our Class B Non-Voting Shares are entitled to receive notice of and to attend shareholder meetings; however, they are not entitled to vote at these meetings except as required by law or stipulated by stock exchanges. If an offer is made to purchase outstanding Class A Shares, there is no requirement under applicable law or our constating documents that an offer be made for the outstanding Class B Non-Voting Shares, and there is no other protection available to shareholders under our constating documents. If an offer is made to purchase both classes of shares, the offer for the Class A Shares may be made on different terms than the offer to the holders of Class B Non-Voting Shares. |
Rogers Communications Inc. | 21 | Second Quarter 2020 |
Three months ended June 30, 2020 | Six months ended June 30, 2020 | ||||||||||||
(In millions of dollars, except exchange rates) | Notional (US$) | Exchange rate | Notional (Cdn$) | Notional (US$) | Exchange rate | Notional (Cdn$) | |||||||
Credit facilities | |||||||||||||
Debt derivatives entered | — | — | — | 970 | 1.428 | 1,385 | |||||||
Debt derivatives settled | 970 | 1.406 | 1,364 | 970 | 1.406 | 1,364 | |||||||
Net cash paid | (21 | ) | (21 | ) | |||||||||
US commercial paper program | |||||||||||||
Debt derivatives entered | 190 | 1.405 | 267 | 2,868 | 1.333 | 3,823 | |||||||
Debt derivatives settled | 411 | 1.375 | 565 | 4,089 | 1.330 | 5,438 | |||||||
Net cash received | 11 | 101 | |||||||||||
Three months ended June 30, 2019 | Six months ended June 30, 2019 | ||||||||||||
(In millions of dollars, except exchange rates) | Notional (US$) | Exchange rate | Notional (Cdn$) | Notional (US$) | Exchange rate | Notional (Cdn$) | |||||||
Credit facilities | |||||||||||||
Debt derivatives entered | 420 | 1.336 | 561 | 420 | 1.336 | 561 | |||||||
Debt derivatives settled | 420 | 1.343 | 564 | 420 | 1.343 | 564 | |||||||
Net cash received | 3 | 3 | |||||||||||
US commercial paper program | |||||||||||||
Debt derivatives entered | 2,960 | 1.342 | 3,972 | 6,818 | 1.335 | 9,104 | |||||||
Debt derivatives settled | 3,433 | 1.336 | 4,586 | 6,969 | 1.333 | 9,287 | |||||||
Net cash received | 15 | 4 | |||||||||||
Rogers Communications Inc. | 22 | Second Quarter 2020 |
(In millions of dollars, except interest rates) | ||||||||||
US$ | Hedging effect | |||||||||
Effective date | Principal/Notional amount (US$) | Maturity date | Coupon rate | Fixed hedged (Cdn$) interest rate 1 | Equivalent (Cdn$) | |||||
2020 issuances | ||||||||||
June 22, 2020 | 750 | 2022 | USD LIBOR + 0.60% | 0.955 | % | 1,019 | ||||
2019 issuances | ||||||||||
April 30, 2019 | 1,250 | 2049 | 4.350 | % | 4.173 | % | 1,676 | |||
1 | Converting from a fixed US$ coupon rate to a weighted average Cdn$ fixed rate. |
Three months ended June 30, 2020 | Six months ended June 30, 2020 | ||||||||||||
(In millions of dollars, except exchange rates) | Notional (US$) | Exchange rate | Notional (Cdn$) | Notional (US$) | Exchange rate | Notional (Cdn$) | |||||||
Debt derivatives entered | 49 | 1.367 | 67 | 90 | 1.400 | 126 | |||||||
Debt derivatives settled | 10 | 1.300 | 13 | 16 | 1.313 | 21 | |||||||
Three months ended June 30, 2020 | Six months ended June 30, 2020 | ||||||||||||
(In millions of dollars, except exchange rates) | Notional (US$) | Exchange rate | Notional (Cdn$) | Notional (US$) | Exchange rate | Notional (Cdn$) | |||||||
Expenditure derivatives entered | 744 | 1.376 | 1,024 | 1,086 | 1.365 | 1,482 | |||||||
Expenditure derivatives settled | 255 | 1.302 | 332 | 480 | 1.300 | 624 | |||||||
Three months ended June 30, 2019 | Six months ended June 30, 2019 | ||||||||||||
(In millions of dollars, except exchange rates) | Notional (US$) | Exchange rate | Notional (Cdn$) | Notional (US$) | Exchange rate | Notional (Cdn$) | |||||||
Expenditure derivatives entered | 540 | 1.330 | 718 | 780 | 1.322 | 1,031 | |||||||
Expenditure derivatives settled | 240 | 1.254 | 301 | 450 | 1.249 | 562 | |||||||
Rogers Communications Inc. | 23 | Second Quarter 2020 |
As at June 30, 2020 | ||||||||
(In millions of dollars, except exchange rates) | Notional amount (US$) | Exchange rate | Notional amount (Cdn$) | Fair value (Cdn$) | ||||
Debt derivatives accounted for as cash flow hedges: | ||||||||
As assets | 9,107 | 1.2076 | 10,998 | 2,811 | ||||
As liabilities | 86 | 1.3980 | 120 | (3 | ) | |||
Net mark-to-market debt derivative asset | 2,808 | |||||||
Expenditure derivatives accounted for as cash flow hedges: | ||||||||
As assets | 852 | 1.3106 | 1,117 | 40 | ||||
As liabilities | 744 | 1.3815 | 1,028 | (17 | ) | |||
Net mark-to-market expenditure derivative asset | 23 | |||||||
Equity derivatives not accounted for as hedges: | ||||||||
As assets | — | — | 193 | 14 | ||||
As liabilities | — | — | 45 | (1 | ) | |||
Net mark-to-market equity derivative asset | 13 | |||||||
Net mark-to-market asset | 2,844 | |||||||
Rogers Communications Inc. | 24 | Second Quarter 2020 |
As at December 31, 2019 | ||||||||
(In millions of dollars, except exchange rates) | Notional amount (US$) | Exchange rate | Notional amount (Cdn$) | Fair value (Cdn$) | ||||
Debt derivatives accounted for as cash flow hedges: | ||||||||
As assets | 5,800 | 1.1357 | 6,587 | 1,508 | ||||
As liabilities | 2,570 | 1.3263 | 3,409 | (96 | ) | |||
Short-term debt derivatives not accounted for as hedges: | ||||||||
As liabilities | 1,223 | 1.3227 | 1,618 | (29 | ) | |||
Net mark-to-market debt derivative asset | 1,383 | |||||||
Expenditure derivatives accounted for as cash flow hedges: | ||||||||
As assets | 270 | 1.2391 | 335 | 16 | ||||
As liabilities | 720 | 1.3228 | 952 | (15 | ) | |||
Net mark-to-market expenditure derivative asset | 1 | |||||||
Equity derivatives not accounted for as hedges: | ||||||||
As assets | — | — | 223 | 55 | ||||
Net mark-to-market asset | 1,439 | |||||||
Rogers Communications Inc. | 25 | Second Quarter 2020 |
• | the risk of a material reduction in demand for our products and services due to businesses closing or downsizing, job losses and associated financial hardship or, more generally, a declining level of retail activity, which may lead to a decline in revenue as a result of: |
• | lower Wireless subscriber activity, including lower equipment revenue; |
• | the continued suspension of major sports leagues and associated programming; |
• | services provided to our customers at no cost, such as long distance calling, roaming, and free television channels; |
• | lower roaming and overage revenue as customers are unable or unwilling to travel and increasingly stay home; and |
• | customers downgrading or cancelling their services; |
• | an increase in delinquent or unpaid bills, which may lead to increased bad debt expense; |
• | issues delivering certain products and services, or maintaining or upgrading our networks, due to store closures and supply chain disruptions; |
Rogers Communications Inc. | 26 | Second Quarter 2020 |
• | additional capital expenditures to maintain or expand our networks in order to accommodate substantially increased network usage; and |
• | higher costs for new capital. |
• | Changes to the Conceptual Framework, seeking to provide improvements to concepts surrounding various financial reporting considerations and existing IFRS standards. |
• | Amendments to IAS 1, Presentation of Financial Statements and IAS 8, Accounting Policies, Changes in Accounting Estimates and Errors, clarifying the definition of "material". |
Rogers Communications Inc. | 27 | Second Quarter 2020 |
• | Amendments to IFRS 9, Financial Instruments (IFRS 9), IAS 39, Financial Instruments: Recognition and Measurement (IAS 39), and IFRS 7, Financial Instruments: Disclosures (IFRS 7), Interest Rate Benchmark Reform, detailing the fundamental reform of major interest rate benchmarks being undertaken globally to replace or redefine Inter-Bank Offered Rates (IBORs) with alternative nearly risk-free benchmark rates (referred to as "IBOR reform"). There is significant uncertainty over the timing of when the replacements for IBORs will be effective and what those replacements will be. We will actively monitor the IBOR reform and consider circumstances as we renew or enter into new financial instrument contracts. |
• | IFRS 17, Insurance Contracts, a replacement of IFRS 4, Insurance Contracts, that aims to provide consistency in the application of accounting for insurance contracts. |
Three months ended June 30 | Six months ended June 30 | ||||||||
(In millions of dollars) | 2020 | 2019 | 2020 | 2019 | |||||
Printing services | — | 3 | 1 | 4 | |||||
Rogers Communications Inc. | 28 | Second Quarter 2020 |
• | subscriber counts; |
• | Wireless; |
• | Cable; and |
• | homes passed (Cable); |
• | Wireless subscriber churn (churn); |
• | Wireless blended average billings per user (ABPU); |
• | Wireless blended average revenue per user |
• | Cable average revenue per account (ARPA); |
• | Cable customer relationships; |
• | Cable market penetration (penetration); |
• | capital intensity; and |
• | total service revenue. |
• | Cable Ignite TV and Internet subscribers are represented by a dwelling unit. |
• | When there is more than one unit in a single dwelling, such as an apartment building, each tenant with cable service is counted as an individual subscriber, whether the service is invoiced separately or included in the tenant's rent. Institutional units, such as hospitals or hotels, are each considered one subscriber. |
• | Cable Ignite TV and Internet subscribers include only those subscribers who have service installed and operating, and who are being billed accordingly. |
• | Subscriber counts exclude certain business services delivered over our fibre network and data centre infrastructure, and circuit-switched local and long distance voice services and legacy data services where access is delivered using leased third-party network elements and tariffed ILEC services. |
Rogers Communications Inc. | 29 | Second Quarter 2020 |
Non-GAAP measure or related performance measure | Why we use it | How we calculate it | Most comparable IFRS financial measure | ||
Adjusted EBITDA Adjusted EBITDA margin | ● | To evaluate the performance of our businesses, and when making decisions about the ongoing operations of the business and our ability to generate cash flows. | Adjusted EBITDA: Net income add (deduct) income tax expense (recovery); finance costs; depreciation and amortization; other expense (income); restructuring, acquisition and other; and loss (gain) on disposition of property, plant and equipment. Adjusted EBITDA margin: Adjusted EBITDA divided by revenue. | Net income | |
● | We believe that certain investors and analysts use adjusted EBITDA to measure our ability to service debt and to meet other payment obligations. | ||||
● | We also use it as one component in determining short-term incentive compensation for all management employees. | ||||
Adjusted net income Adjusted basic and 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: Net 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; and income tax adjustments on these items, including adjustments as a result of legislative changes. Adjusted basic and diluted earnings per share: Adjusted net income and adjusted net income including the dilutive effect of stock-based compensation divided by basic and diluted weighted average shares outstanding. | Net income Basic and diluted earnings per share | |
Free cash flow | ● | To show how much cash we have available to repay debt and reinvest in our company, which is an important indicator of our financial strength and performance. | Adjusted EBITDA deduct capital expenditures; interest on borrowings net of capitalized interest; and cash income taxes. | Cash provided by operating activities | |
● | We believe that some investors and analysts use free cash flow to value a business and its underlying assets. | ||||
Adjusted net debt | ● | To conduct valuation-related analysis and make decisions about capital structure. | Total long-term debt add (deduct) current portion of long-term debt; deferred transaction costs and discounts; net debt derivative (assets) liabilities; credit risk adjustment related to net debt derivatives; current portion of lease liabilities; lease liabilities; bank advances (cash and cash equivalents); and short-term borrowings. | Long-term debt | |
● | We believe this helps investors and analysts analyze our enterprise and equity value and assess our leverage. | ||||
Debt leverage ratio | ● | To conduct valuation-related analysis and make decisions about capital structure. | Adjusted net debt (defined above) divided by 12-month trailing adjusted EBITDA (defined above). | Long-term debt divided by net income | |
● | We believe this helps investors and analysts analyze our enterprise and equity value and assess our leverage. | ||||
Rogers Communications Inc. | 30 | Second Quarter 2020 |
Three months ended June 30 | Six months ended June 30 | ||||||||
(In millions of dollars) | 2020 | 2019 | 2020 | 2019 | |||||
Net income | 279 | 591 | 631 | 982 | |||||
Add: | |||||||||
Income tax expense | 102 | 186 | 219 | 325 | |||||
Finance costs | 214 | 206 | 434 | 395 | |||||
Depreciation and amortization | 650 | 614 | 1,289 | 1,223 | |||||
EBITDA | 1,245 | 1,597 | 2,573 | 2,925 | |||||
Add (deduct): | |||||||||
Other expense (income) | 7 | (1 | ) | (7 | ) | (14 | ) | ||
Restructuring, acquisition and other | 42 | 39 | 63 | 59 | |||||
Adjusted EBITDA | 1,294 | 1,635 | 2,629 | 2,970 | |||||
Three months ended June 30 | Six months ended June 30 | ||||||||
(In millions of dollars, except margins) | 2020 | 2019 | 2020 | 2019 | |||||
Adjusted EBITDA | 1,294 | 1,635 | 2,629 | 2,970 | |||||
Divided by: total revenue | 3,155 | 3,780 | 6,571 | 7,367 | |||||
Adjusted EBITDA margin | 41.0 | % | 43.3 | % | 40.0 | % | 40.3 | % | |
Three months ended June 30 | Six months ended June 30 | ||||||||
(In millions of dollars) | 2020 | 2019 | 2020 | 2019 | |||||
Net income | 279 | 591 | 631 | 982 | |||||
Add (deduct): | |||||||||
Restructuring, acquisition and other | 42 | 39 | 63 | 59 | |||||
Income tax impact of above items | (11 | ) | (10 | ) | (17 | ) | (16 | ) | |
Income tax adjustment, legislative tax change | — | (23 | ) | — | (23 | ) | |||
Adjusted net income | 310 | 597 | 677 | 1,002 | |||||
Rogers Communications Inc. | 31 | Second Quarter 2020 |
Three months ended June 30 | Six months ended June 30 | ||||||||||||
(In millions of dollars, except per share amounts; number of shares outstanding in millions) | 2020 | 2019 | 2020 | 2019 | |||||||||
Adjusted basic earnings per share: | |||||||||||||
Adjusted net income | 310 | 597 | 677 | 1,002 | |||||||||
Divided by: | |||||||||||||
Weighted average number of shares outstanding | 505 | 512 | 505 | 513 | |||||||||
Adjusted basic earnings per share | $0.61 | $1.17 | $1.34 | $1.95 | |||||||||
Adjusted diluted earnings per share: | |||||||||||||
Diluted adjusted net income | 304 | 595 | 660 | 1,001 | |||||||||
Divided by: | |||||||||||||
Diluted weighted average number of shares outstanding | 506 | 514 | 506 | 515 | |||||||||
Adjusted diluted earnings per share | $0.60 | $1.16 | $1.30 | $1.94 | |||||||||
Three months ended June 30 | Six months ended June 30 | ||||||||
(In millions of dollars) | 2020 | 2019 | 2020 | 2019 | |||||
Cash provided by operating activities | 1,429 | 1,057 | 2,388 | 2,055 | |||||
Add (deduct): | |||||||||
Capital expenditures | (559 | ) | (742 | ) | (1,152 | ) | (1,359 | ) | |
Interest on borrowings, net of capitalized interest | (192 | ) | (183 | ) | (379 | ) | (351 | ) | |
Interest paid | 198 | 139 | 398 | 359 | |||||
Restructuring, acquisition and other | 42 | 39 | 63 | 59 | |||||
Program rights amortization | (16 | ) | (22 | ) | (38 | ) | (41 | ) | |
Net change in contract asset balances | (390 | ) | 20 | (716 | ) | 29 | |||
Net change in financing receivable balances | 291 | — | 550 | — | |||||
Change in non-cash operating working capital items | (355 | ) | 209 | (169 | ) | 222 | |||
Other adjustments | 20 | 92 | (15 | ) | 41 | ||||
Free cash flow | 468 | 609 | 930 | 1,014 | |||||
Rogers Communications Inc. | 32 | Second Quarter 2020 |
As at June 30 | As at December 31 | |||
(In millions of dollars) | 2020 | 2019 | ||
Current portion of long-term debt | 1,450 | — | ||
Long-term debt | 17,558 | 15,967 | ||
Deferred transaction costs and discounts | 178 | 163 | ||
19,186 | 16,130 | |||
Add (deduct): | ||||
Net debt derivative assets | (2,808 | ) | (1,383 | ) |
Credit risk adjustment related to net debt derivative assets | (152 | ) | (31 | ) |
Short-term borrowings | 650 | 2,238 | ||
Current portion of lease liabilities | 271 | 230 | ||
Lease liabilities | 1,574 | 1,495 | ||
Cash and cash equivalents | (1,795 | ) | (494 | ) |
Adjusted net debt | 16,926 | 18,185 | ||
As at June 30 | As at December 31 | |||
(In millions of dollars, except ratios) | 2020 | 2019 | ||
Adjusted net debt | 16,926 | 18,185 | ||
Divided by: trailing 12-month adjusted EBITDA | 5,871 | 6,212 | ||
Debt leverage ratio | 2.9 | 2.9 | ||
Rogers Communications Inc. | 33 | Second Quarter 2020 |
2020 | 2019 | 2018 1 | |||||||||||||||||||||||
(In millions of dollars, except per share amounts) | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | |||||||||||||||||
Revenue | |||||||||||||||||||||||||
Wireless | 1,934 | 2,077 | 2,493 | 2,324 | 2,244 | 2,189 | 2,464 | 2,331 | |||||||||||||||||
Cable | 966 | 973 | 987 | 994 | 997 | 976 | 989 | 983 | |||||||||||||||||
Media | 296 | 412 | 530 | 483 | 591 | 468 | 540 | 488 | |||||||||||||||||
Corporate items and intercompany eliminations | (41 | ) | (46 | ) | (58 | ) | (47 | ) | (52 | ) | (46 | ) | (55 | ) | (33 | ) | |||||||||
Total revenue | 3,155 | 3,416 | 3,952 | 3,754 | 3,780 | 3,587 | 3,938 | 3,769 | |||||||||||||||||
Total service revenue 2 | 2,797 | 3,049 | 3,244 | 3,233 | 3,345 | 3,143 | 3,276 | 3,271 | |||||||||||||||||
Adjusted EBITDA 3 | |||||||||||||||||||||||||
Wireless | 918 | 1,026 | 1,064 | 1,138 | 1,128 | 1,015 | 1,028 | 1,099 | |||||||||||||||||
Cable | 454 | 453 | 497 | 499 | 478 | 445 | 489 | 490 | |||||||||||||||||
Media | (35 | ) | (85 | ) | 22 | 130 | 72 | (84 | ) | 40 | 73 | ||||||||||||||
Corporate items and intercompany eliminations | (43 | ) | (59 | ) | (53 | ) | (55 | ) | (43 | ) | (41 | ) | (36 | ) | (42 | ) | |||||||||
Adjusted EBITDA | 1,294 | 1,335 | 1,530 | 1,712 | 1,635 | 1,335 | 1,521 | 1,620 | |||||||||||||||||
Deduct (add): | |||||||||||||||||||||||||
Depreciation and amortization | 650 | 639 | 638 | 627 | 614 | 609 | 564 | 558 | |||||||||||||||||
Gain on disposition of property, plant and equipment | — | — | — | — | — | — | — | (5 | ) | ||||||||||||||||
Restructuring, acquisition and other | 42 | 21 | 38 | 42 | 39 | 20 | 94 | 47 | |||||||||||||||||
Finance costs | 214 | 220 | 230 | 215 | 206 | 189 | 205 | 176 | |||||||||||||||||
Other expense (income) | 7 | (14 | ) | (12 | ) | 16 | (1 | ) | (13 | ) | (26 | ) | 15 | ||||||||||||
Net income before income tax expense | 381 | 469 | 636 | 812 | 777 | 530 | 684 | 829 | |||||||||||||||||
Income tax expense | 102 | 117 | 168 | 219 | 186 | 139 | 182 | 235 | |||||||||||||||||
Net income | 279 | 352 | 468 | 593 | 591 | 391 | 502 | 594 | |||||||||||||||||
Earnings per share: | |||||||||||||||||||||||||
Basic | $0.55 | $0.70 | $0.92 | $1.16 | $1.15 | $0.76 | $0.97 | $1.15 | |||||||||||||||||
Diluted | $0.54 | $0.68 | $0.92 | $1.14 | $1.15 | $0.76 | $0.97 | $1.15 | |||||||||||||||||
Net income | 279 | 352 | 468 | 593 | 591 | 391 | 502 | 594 | |||||||||||||||||
Add (deduct): | |||||||||||||||||||||||||
Restructuring, acquisition and other | 42 | 21 | 38 | 42 | 39 | 20 | 94 | 47 | |||||||||||||||||
Loss on bond forward derivatives | — | — | — | — | — | — | 21 | — | |||||||||||||||||
Loss on repayment of long-term debt | — | — | 19 | — | — | — | — | — | |||||||||||||||||
Gain on disposition of property, plant and equipment | — | — | — | — | — | — | — | (5 | ) | ||||||||||||||||
Income tax impact of above items | (11 | ) | (6 | ) | (14 | ) | (13 | ) | (10 | ) | (6 | ) | (32 | ) | (11 | ) | |||||||||
Income tax adjustment, legislative tax change | — | — | — | — | (23 | ) | — | — | — | ||||||||||||||||
Adjusted net income 3 | 310 | 367 | 511 | 622 | 597 | 405 | 585 | 625 | |||||||||||||||||
Adjusted earnings per share 3: | |||||||||||||||||||||||||
Basic | $0.61 | $0.73 | $1.00 | $1.22 | $1.17 | $0.79 | $1.14 | $1.21 | |||||||||||||||||
Diluted | $0.60 | $0.71 | $1.00 | $1.19 | $1.16 | $0.78 | $1.13 | $1.21 | |||||||||||||||||
Capital expenditures | 559 | 593 | 791 | 657 | 742 | 617 | 828 | 700 | |||||||||||||||||
Cash provided by operating activities | 1,429 | 959 | 1,166 | 1,305 | 1,057 | 998 | 1,051 | 1,304 | |||||||||||||||||
Free cash flow 3 | 468 | 462 | 497 | 767 | 609 | 405 | 471 | 627 | |||||||||||||||||
1 | 2018 reported figures have not been restated applying IFRS 16. See our 2019 Annual MD&A for more information. |
2 | As defined. See "Key Performance Indicators". |
3 | Adjusted EBITDA, adjusted net income, and free cash flow are non-GAAP measures and should not be considered substitutes or alternatives for GAAP measures. These are not defined terms under IFRS and do not have standard meanings, so may not be a reliable way to compare us to other companies. See "Non-GAAP Measures and Related Performance Measures" for information about these measures, including how we calculate them and the ratios in which they are used. |
Rogers Communications Inc. | 34 | Second Quarter 2020 |
Three months ended June 30 | RCI 1,2 | RCCI 1,2 | Non-guarantor subsidiaries 1,2 | Consolidating adjustments 1,2 | Total | |||||||||||||||
(unaudited) (In millions of dollars) | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | ||||||||||
Selected Statements of Income data measure: | ||||||||||||||||||||
Revenue | — | — | 2,887 | 3,224 | 314 | 610 | (46 | ) | (54 | ) | 3,155 | 3,780 | ||||||||
Net income (loss) | 279 | 591 | 251 | 485 | (21 | ) | 65 | (230 | ) | (550 | ) | 279 | 591 | |||||||
Six months ended June 30 | RCI 1,2 | RCCI 1,2 | Non-guarantor subsidiaries 1,2 | Consolidating adjustments 1,2 | Total | |||||||||||||||
(unaudited) (In millions of dollars) | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | ||||||||||
Selected Statements of Income data measure: | ||||||||||||||||||||
Revenue | — | — | 5,920 | 6,372 | 748 | 1,098 | (97 | ) | (103 | ) | 6,571 | 7,367 | ||||||||
Net income (loss) | 631 | 982 | 598 | 861 | 54 | 19 | (652 | ) | (880 | ) | 631 | 982 | ||||||||
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) | Jun. 30 2020 | Dec. 31 2019 | Jun. 30 2020 | Dec. 31 2019 | Jun. 30 2020 | Dec. 31 2019 | Jun. 30 2020 | Dec. 31 2019 | Jun. 30 2020 | Dec. 31 2019 | ||||||||||
Selected Statements of Financial Position data measure: | ||||||||||||||||||||
Current assets | 26,287 | 26,571 | 25,283 | 24,447 | 9,682 | 10,552 | (55,658 | ) | (56,453 | ) | 5,594 | 5,117 | ||||||||
Non-current assets | 31,791 | 30,048 | 24,540 | 26,342 | 3,758 | 3,710 | (27,146 | ) | (28,198 | ) | 32,943 | 31,902 | ||||||||
Current liabilities | 25,732 | 26,550 | 27,705 | 29,201 | 9,254 | 8,278 | (57,272 | ) | (58,065 | ) | 5,419 | 5,964 | ||||||||
Non-current liabilities | 19,584 | 17,869 | 4,795 | 4,938 | 139 | 138 | (1,373 | ) | (1,306 | ) | 23,145 | 21,639 | ||||||||
1 | For the purposes of this table, investments in subsidiary companies are accounted for by the equity method. |
2 | Amounts recorded in current liabilities and non-current liabilities for RCCI do not include any obligations arising as a result of being a guarantor or co-obligor, as the case may be, under any of RCI's long-term debt. |
Rogers Communications Inc. | 35 | Second Quarter 2020 |
• | typically includes words like could, expect, may, anticipate, assume, believe, intend, estimate, plan, project, guidance, outlook, target, and similar expressions, although not all forward-looking information includes them; |
• | includes conclusions, forecasts, and projections that are based on our current objectives and strategies and on estimates, expectations, assumptions, and other factors, most of which are confidential and proprietary and that we believe to have been reasonable at the time they were applied but may prove to be incorrect; and |
• | was approved by our management on the date of this MD&A. |
• | revenue; |
• | total service revenue; |
• | adjusted EBITDA; |
• | capital expenditures; |
• | cash income tax payments; |
• | free cash flow; |
• | dividend payments; |
• | the growth of new products and services; |
• | expected growth in subscribers and the services to which they subscribe; |
• | the cost of acquiring and retaining subscribers and deployment of new services; |
• | continued cost reductions and efficiency improvements; |
• | traction against our debt leverage ratio; |
• | statements relating to plans we have implemented in response to the COVID-19 pandemic and its impact on us; and |
• | all other statements that are not historical facts. |
• | general economic and industry growth rates; |
• | currency exchange rates and interest rates; |
• | product pricing levels and competitive intensity; |
• | subscriber growth; |
• | pricing, usage, and churn rates; |
• | changes in government regulation; |
• | technology deployment; |
• | availability of devices; |
• | timing of new product launches; |
• | content and equipment costs; |
• | the integration of acquisitions; |
• | industry structure and stability; and |
• | the impact of the COVID-19 pandemic on our operations, liquidity, financial condition, or results. |
• | regulatory changes; |
• | technological changes; |
• | economic, geopolitical, and other conditions affecting commercial activity; |
• | unanticipated changes in content or equipment costs; |
• | changing conditions in the entertainment, information, and communications industries; |
• | the integration of acquisitions; |
• | litigation and tax matters; |
• | the level of competitive intensity; |
• | the emergence of new opportunities; |
• | external threats, such as epidemics, pandemics, and other public health crises, natural disasters, or cyberattacks, among others; and |
• | new interpretations and new accounting standards from accounting standards bodies. |
Rogers Communications Inc. | 36 | Second Quarter 2020 |
Rogers Communications Inc. | 37 | Second Quarter 2020 |

Rogers Communications Inc. | 1 | Second Quarter 2020 |
Three months ended June 30 | Six months ended June 30 | ||||||||||
Note | 2020 | 2019 | 2020 | 2019 | |||||||
Revenue | 4 | 3,155 | 3,780 | 6,571 | 7,367 | ||||||
Operating expenses: | |||||||||||
Operating costs | 5 | 1,861 | 2,145 | 3,942 | 4,397 | ||||||
Depreciation and amortization | 650 | 614 | 1,289 | 1,223 | |||||||
Restructuring, acquisition and other | 6 | 42 | 39 | 63 | 59 | ||||||
Finance costs | 7 | 214 | 206 | 434 | 395 | ||||||
Other expense (income) | 8 | 7 | (1 | ) | (7 | ) | (14 | ) | |||
Income before income tax expense | 381 | 777 | 850 | 1,307 | |||||||
Income tax expense | 102 | 186 | 219 | 325 | |||||||
Net income for the period | 279 | 591 | 631 | 982 | |||||||
Earnings per share: | |||||||||||
Basic | 9 | $0.55 | $1.15 | $1.25 | $1.91 | ||||||
Diluted | 9 | $0.54 | $1.15 | $1.21 | $1.90 | ||||||
Rogers Communications Inc. | 2 | Second Quarter 2020 |
Three months ended June 30 | Six months ended June 30 | ||||||||
2020 | 2019 | 2020 | 2019 | ||||||
Net income for the period | 279 | 591 | 631 | 982 | |||||
Other comprehensive (loss) income: | |||||||||
Items that will not be reclassified to income: | |||||||||
Equity investments measured at fair value through other comprehensive income (FVTOCI): | |||||||||
(Decrease) increase in fair value | (17 | ) | 124 | (305 | ) | 436 | |||
Related income tax recovery (expense) | 2 | (16 | ) | 40 | (60 | ) | |||
Equity investments measured at FVTOCI | (15 | ) | 108 | (265 | ) | 376 | |||
Items that may subsequently be reclassified to income: | |||||||||
Cash flow hedging derivative instruments: | |||||||||
Unrealized (loss) gain in fair value of derivative instruments | (761 | ) | 4 | 1,487 | (334 | ) | |||
Reclassification to net income of loss (gain) on debt derivatives | 465 | 207 | (535 | ) | 376 | ||||
Reclassification to net income or property, plant and equipment of gain on expenditure derivatives | (16 | ) | (18 | ) | (36 | ) | (34 | ) | |
Reclassification to net income for accrued interest | (16 | ) | (12 | ) | (29 | ) | (24 | ) | |
Related income tax recovery (expense) | 97 | (24 | ) | (194 | ) | 40 | |||
Cash flow hedging derivative instruments | (231 | ) | 157 | 693 | 24 | ||||
Share of other comprehensive (loss) income of equity-accounted investments, net of tax | (6 | ) | (3 | ) | 3 | (6 | ) | ||
Other comprehensive (loss) income for the period | (252 | ) | 262 | 431 | 394 | ||||
Comprehensive income for the period | 27 | 853 | 1,062 | 1,376 | |||||
Rogers Communications Inc. | 3 | Second Quarter 2020 |
As at June 30 | As at December 31 | |||||
Note | 2020 | 2019 | ||||
Assets | ||||||
Current assets: | ||||||
Cash and cash equivalents | 1,795 | 494 | ||||
Accounts receivable | 1,621 | 2,304 | ||||
Inventories | 319 | 460 | ||||
Current portion of contract assets | 910 | 1,234 | ||||
Other current assets | 855 | 524 | ||||
Current portion of derivative instruments | 10 | 94 | 101 | |||
Total current assets | 5,594 | 5,117 | ||||
Property, plant and equipment | 14,048 | 13,934 | ||||
Intangible assets | 8,883 | 8,905 | ||||
Investments | 11 | 2,520 | 2,830 | |||
Derivative instruments | 10 | 2,771 | 1,478 | |||
Contract assets | 252 | 557 | ||||
Other long-term assets | 534 | 275 | ||||
Goodwill | 3,935 | 3,923 | ||||
Total assets | 38,537 | 37,019 | ||||
Liabilities and shareholders' equity | ||||||
Current liabilities: | ||||||
Short-term borrowings | 12 | 650 | 2,238 | |||
Accounts payable and accrued liabilities | 2,340 | 3,033 | ||||
Income tax payable | 299 | 48 | ||||
Other current liabilities | 103 | 141 | ||||
Contract liabilities | 297 | 224 | ||||
Current portion of long-term debt | 13 | 1,450 | — | |||
Current portion of lease liabilities | 14 | 271 | 230 | |||
Current portion of derivative instruments | 10 | 9 | 50 | |||
Total current liabilities | 5,419 | 5,964 | ||||
Provisions | 36 | 36 | ||||
Long-term debt | 13 | 17,558 | 15,967 | |||
Derivative instruments | 10 | 12 | 90 | |||
Lease liabilities | 14 | 1,574 | 1,495 | |||
Other long-term liabilities | 567 | 614 | ||||
Deferred tax liabilities | 3,398 | 3,437 | ||||
Total liabilities | 28,564 | 27,603 | ||||
Shareholders' equity | 15 | 9,973 | 9,416 | |||
Total liabilities and shareholders' equity | 38,537 | 37,019 | ||||
Subsequent event | 15 | |||||
Contingent liabilities | 18 | |||||
Rogers Communications Inc. | 4 | Second Quarter 2020 |
Class A Voting Shares | Class B Non-Voting Shares | |||||||||||||||||
Six months ended June 30, 2020 | Amount | Number of shares (000s) | Amount | Number of shares (000s) | Retained earnings | FVTOCI investment reserve | Hedging reserve | Equity investment reserve | Total shareholders' equity | |||||||||
Balances, January 1, 2020 | 71 | 111,154 | 397 | 393,771 | 7,419 | 1,265 | 263 | 1 | 9,416 | |||||||||
Net income for the period | — | — | — | — | 631 | — | — | — | 631 | |||||||||
Other comprehensive income (loss): | ||||||||||||||||||
FVTOCI investments, net of tax | — | — | — | — | — | (265 | ) | — | — | (265 | ) | |||||||
Derivative instruments accounted for as hedges, net of tax | — | — | — | — | — | — | 693 | — | 693 | |||||||||
Share of equity-accounted investments, net of tax | — | — | — | — | — | — | — | 3 | 3 | |||||||||
Total other comprehensive income (loss) | — | — | — | — | — | (265 | ) | 693 | 3 | 431 | ||||||||
Comprehensive income for the period | — | — | — | — | 631 | (265 | ) | 693 | 3 | 1,062 | ||||||||
Reclassification to retained earnings for disposition of FVTOCI investments | — | — | — | — | 4 | (4 | ) | — | — | — | ||||||||
Transactions with shareholders recorded directly in equity: | ||||||||||||||||||
Dividends declared | — | — | — | — | (505 | ) | — | — | — | (505 | ) | |||||||
Total transactions with shareholders | — | — | — | — | (505 | ) | — | — | — | (505 | ) | |||||||
Balances, June 30, 2020 | 71 | 111,154 | 397 | 393,771 | 7,549 | 996 | 956 | 4 | 9,973 | |||||||||
Class A Voting Shares | Class B Non-Voting Shares | |||||||||||||||||
Six months ended June 30, 2019 | Amount | Number of shares (000s) | Amount | Number of shares (000s) | Retained earnings | FVTOCI investment reserve | Hedging reserve | Equity investment reserve | Total shareholders' equity | |||||||||
Balances, January 1, 2019 | 71 | 111,155 | 406 | 403,657 | 7,159 | 636 | (125 | ) | 9 | 8,156 | ||||||||
Net income for the period | — | — | — | — | 982 | — | — | — | 982 | |||||||||
Other comprehensive income (loss): | ||||||||||||||||||
FVTOCI investments, net of tax | — | — | — | — | — | 376 | — | — | 376 | |||||||||
Derivative instruments accounted for as hedges, net of tax | — | — | — | — | — | — | 24 | — | 24 | |||||||||
Share of equity-accounted investments, net of tax | — | — | — | — | — | — | — | (6 | ) | (6 | ) | |||||||
Total other comprehensive income (loss) | — | — | — | — | — | 376 | 24 | (6 | ) | 394 | ||||||||
Comprehensive income for the period | — | — | — | — | 982 | 376 | 24 | (6 | ) | 1,376 | ||||||||
Reclassification to retained earnings for disposition of FVTOCI investments | — | — | — | — | 13 | (13 | ) | — | — | — | ||||||||
Transactions with shareholders recorded directly in equity: | ||||||||||||||||||
Repurchase of Class B Non-Voting Shares | — | — | (3 | ) | (2,898 | ) | (202 | ) | — | — | — | (205 | ) | |||||
Dividends declared | — | — | — | — | (513 | ) | — | — | — | (513 | ) | |||||||
Share class exchange | — | (1 | ) | — | 1 | — | — | — | — | — | ||||||||
Total transactions with shareholders | — | (1 | ) | (3 | ) | (2,897 | ) | (715 | ) | — | — | — | (718 | ) | ||||
Balances, June 30, 2019 | 71 | 111,154 | 403 | 400,760 | 7,439 | 999 | (101 | ) | 3 | 8,814 | ||||||||
Rogers Communications Inc. | 5 | Second Quarter 2020 |
Three months ended June 30 | Six months ended June 30 | ||||||||||
Note | 2020 | 2019 | 2020 | 2019 | |||||||
Operating activities: | |||||||||||
Net income for the period | 279 | 591 | 631 | 982 | |||||||
Adjustments to reconcile net income to cash provided by operating activities: | |||||||||||
Depreciation and amortization | 650 | 614 | 1,289 | 1,223 | |||||||
Program rights amortization | 16 | 22 | 38 | 41 | |||||||
Finance costs | 7 | 214 | 206 | 434 | 395 | ||||||
Income tax expense | 102 | 186 | 219 | 325 | |||||||
Post-employment benefits contributions, net of expense | (80 | ) | (123 | ) | (68 | ) | (115 | ) | |||
Net change in contract asset balances | 390 | (20 | ) | 716 | (29 | ) | |||||
Net change in financing receivable balances | 4 | (291 | ) | — | (550 | ) | — | ||||
Other | 67 | 30 | 76 | 60 | |||||||
Cash provided by operating activities before changes in non-cash working capital items, income taxes paid, and interest paid | 1,347 | 1,506 | 2,785 | 2,882 | |||||||
Change in non-cash operating working capital items | 19 | 355 | (209 | ) | 169 | (222 | ) | ||||
Cash provided by operating activities before income taxes paid and interest paid | 1,702 | 1,297 | 2,954 | 2,660 | |||||||
Income taxes paid | (75 | ) | (101 | ) | (168 | ) | (246 | ) | |||
Interest paid | (198 | ) | (139 | ) | (398 | ) | (359 | ) | |||
Cash provided by operating activities | 1,429 | 1,057 | 2,388 | 2,055 | |||||||
Investing activities: | |||||||||||
Capital expenditures | (559 | ) | (742 | ) | (1,152 | ) | (1,359 | ) | |||
Additions to program rights | (7 | ) | (7 | ) | (22 | ) | (14 | ) | |||
Changes in non-cash working capital related to capital expenditures and intangible assets | (25 | ) | 26 | (154 | ) | (81 | ) | ||||
Acquisitions and other strategic transactions, net of cash acquired | 11 | — | (1,731 | ) | — | (1,731 | ) | ||||
Other | (9 | ) | (7 | ) | (28 | ) | (10 | ) | |||
Cash used in investing activities | (600 | ) | (2,461 | ) | (1,356 | ) | (3,195 | ) | |||
Financing activities: | |||||||||||
Net repayment of short-term borrowings | 12 | (310 | ) | (642 | ) | (1,727 | ) | (212 | ) | ||
Net (repayment) issuance of long-term debt | 13 | (345 | ) | 2,676 | 2,540 | 2,276 | |||||
Net (payments) proceeds on settlement of debt derivatives and forward contracts | 10 | (10 | ) | (93 | ) | 80 | (104 | ) | |||
Principal payments of lease liabilities | 14 | (48 | ) | (38 | ) | (98 | ) | (79 | ) | ||
Transaction costs incurred | 13 | (5 | ) | (33 | ) | (21 | ) | (33 | ) | ||
Repurchase of Class B Non-Voting Shares | 15 | — | (69 | ) | — | (205 | ) | ||||
Dividends paid | (252 | ) | (257 | ) | (505 | ) | (504 | ) | |||
Cash (used in) provided by financing activities | (970 | ) | 1,544 | 269 | 1,139 | ||||||
Change in cash and cash equivalents | (141 | ) | 140 | 1,301 | (1 | ) | |||||
Cash and cash equivalents, beginning of period | 1,936 | 264 | 494 | 405 | |||||||
Cash and cash equivalents, end of period | 1,795 | 404 | 1,795 | 404 | |||||||
Rogers Communications Inc. | 6 | Second Quarter 2020 |
Notes to the Interim Condensed Consolidated Financial Statements (unaudited) | ||
Segment | Principal activities |
Wireless | Wireless telecommunications operations for Canadian consumers and businesses. |
Cable | Cable telecommunications operations, including Internet, television, telephony (phone), and smart home monitoring services for Canadian consumers and businesses, and network connectivity through our fibre network and data centre assets to support a range of voice, data, networking, hosting, and cloud-based services for the business, public sector, and carrier wholesale markets. |
Media | A diversified portfolio of media properties, including sports media and entertainment, television and radio broadcasting, specialty channels, multi-platform shopping, and digital media. |
Rogers Communications Inc. | 7 | Second Quarter 2020 |
Notes to the Interim Condensed Consolidated Financial Statements (unaudited) | ||
• | Changes to the Conceptual Framework, seeking to provide improvements to concepts surrounding various financial reporting considerations and existing IFRS standards. |
• | Amendments to IAS 1, Presentation of Financial Statements and IAS 8, Accounting Policies, Changes in Accounting Estimates and Errors, clarifying the definition of "material". |
• | Amendments to IFRS 9, Financial Instruments (IFRS 9), IAS 39, Financial Instruments: Recognition and Measurement (IAS 39), and IFRS 7, Financial Instruments: Disclosures (IFRS 7), Interest Rate Benchmark Reform, detailing the fundamental reform of major interest rate benchmarks being undertaken globally to replace or redefine Inter-Bank Offered Rates (IBORs) with alternative nearly risk-free benchmark rates (referred to as "IBOR reform"). There is significant uncertainty over the timing of when the replacements for IBORs will be effective and what those replacements will be. We will actively monitor the IBOR reform and consider circumstances as we renew or enter into new financial instrument contracts. |
• | IFRS 17, Insurance Contracts, a replacement of IFRS 4, Insurance Contracts, that aims to provide consistency in the application of accounting for insurance contracts. |
Three months ended June 30, 2020 | Note | Wireless | Cable | Media | Corporate items and eliminations | Consolidated totals | ||||||
(In millions of dollars) | ||||||||||||
Revenue | 4 | 1,934 | 966 | 296 | (41 | ) | 3,155 | |||||
Operating costs | 5 | 1,016 | 512 | 331 | 2 | 1,861 | ||||||
Adjusted EBITDA | 918 | 454 | (35 | ) | (43 | ) | 1,294 | |||||
Depreciation and amortization | 650 | |||||||||||
Restructuring, acquisition and other | 6 | 42 | ||||||||||
Finance costs | 7 | 214 | ||||||||||
Other expense | 8 | 7 | ||||||||||
Income before income taxes | 381 | |||||||||||
Rogers Communications Inc. | 8 | Second Quarter 2020 |
Notes to the Interim Condensed Consolidated Financial Statements (unaudited) | ||
Three months ended June 30, 2019 | Note | Wireless | Cable | Media | Corporate items and eliminations | Consolidated totals | ||||||
(In millions of dollars) | ||||||||||||
Revenue | 4 | 2,244 | 997 | 591 | (52 | ) | 3,780 | |||||
Operating costs | 5 | 1,116 | 519 | 519 | (9 | ) | 2,145 | |||||
Adjusted EBITDA | 1,128 | 478 | 72 | (43 | ) | 1,635 | ||||||
Depreciation and amortization | 614 | |||||||||||
Restructuring, acquisition and other | 6 | 39 | ||||||||||
Finance costs | 7 | 206 | ||||||||||
Other income | 8 | (1 | ) | |||||||||
Income before income taxes | 777 | |||||||||||
Six months ended June 30, 2020 | Note | Wireless | Cable | Media | Corporate items and eliminations | Consolidated totals | ||||||
(In millions of dollars) | ||||||||||||
Revenue | 4 | 4,011 | 1,939 | 708 | (87 | ) | 6,571 | |||||
Operating costs | 5 | 2,067 | 1,032 | 828 | 15 | 3,942 | ||||||
Adjusted EBITDA | 1,944 | 907 | (120 | ) | (102 | ) | 2,629 | |||||
Depreciation and amortization | 1,289 | |||||||||||
Restructuring, acquisition and other | 6 | 63 | ||||||||||
Finance costs | 7 | 434 | ||||||||||
Other income | 8 | (7 | ) | |||||||||
Income before income taxes | 850 | |||||||||||
Six months ended June 30, 2019 | Note | Wireless | Cable | Media | Corporate items and eliminations | Consolidated totals | ||||||
(In millions of dollars) | ||||||||||||
Revenue | 4 | 4,433 | 1,973 | 1,059 | (98 | ) | 7,367 | |||||
Operating costs | 5 | 2,290 | 1,050 | 1,071 | (14 | ) | 4,397 | |||||
Adjusted EBITDA | 2,143 | 923 | (12 | ) | (84 | ) | 2,970 | |||||
Depreciation and amortization | 1,223 | |||||||||||
Restructuring, acquisition and other | 6 | 59 | ||||||||||
Finance costs | 7 | 395 | ||||||||||
Other income | 8 | (14 | ) | |||||||||
Income before income taxes | 1,307 | |||||||||||
Rogers Communications Inc. | 9 | Second Quarter 2020 |
Notes to the Interim Condensed Consolidated Financial Statements (unaudited) | ||
Three months ended June 30 | Six months ended June 30 | ||||||||
(In millions of dollars) | 2020 | 2019 | 2020 | 2019 | |||||
Wireless | |||||||||
Service revenue | 1,578 | 1,813 | 3,290 | 3,560 | |||||
Equipment revenue | 356 | 431 | 721 | 873 | |||||
Total Wireless | 1,934 | 2,244 | 4,011 | 4,433 | |||||
Cable | |||||||||
Service revenue | 964 | 993 | 1,935 | 1,967 | |||||
Equipment revenue | 2 | 4 | 4 | 6 | |||||
Total Cable | 966 | 997 | 1,939 | 1,973 | |||||
Total Media | 296 | 591 | 708 | 1,059 | |||||
Corporate items and intercompany eliminations | (41 | ) | (52 | ) | (87 | ) | (98 | ) | |
Total revenue | 3,155 | 3,780 | 6,571 | 7,367 | |||||
As at June 30 | As at December 31 | |||
(In millions of dollars) | 2020 | 2019 | ||
Current financing receivables | 373 | 72 | ||
Long-term financing receivables | 289 | 40 | ||
Total financing receivables | 662 | 112 | ||
Three months ended June 30 | Six months ended June 30 | ||||||||
(In millions of dollars) | 2020 | 2019 | 2020 | 2019 | |||||
Cost of equipment sales | 339 | 473 | 717 | 979 | |||||
Merchandise for resale | 62 | 53 | 116 | 109 | |||||
Other external purchases | 1,017 | 1,096 | 2,149 | 2,243 | |||||
Employee salaries, benefits, and stock-based compensation | 443 | 523 | 960 | 1,066 | |||||
Total operating costs | 1,861 | 2,145 | 3,942 | 4,397 | |||||
Rogers Communications Inc. | 10 | Second Quarter 2020 |
Notes to the Interim Condensed Consolidated Financial Statements (unaudited) | ||
Three months ended June 30 | Six months ended June 30 | |||||||||
(In millions of dollars) | Note | 2020 | 2019 | 2020 | 2019 | |||||
Interest on borrowings 1 | 197 | 187 | 389 | 360 | ||||||
Interest on lease liabilities | 14 | 18 | 15 | 35 | 29 | |||||
Interest on post-employment benefits liability | 4 | 3 | 7 | 6 | ||||||
(Gain) loss on foreign exchange | (23 | ) | (27 | ) | 109 | (72 | ) | |||
Change in fair value of derivative instruments | 17 | 29 | (109 | ) | 73 | |||||
Capitalized interest | (5 | ) | (4 | ) | (10 | ) | (9 | ) | ||
Other | 6 | 3 | 13 | 8 | ||||||
Total finance costs | 214 | 206 | 434 | 395 | ||||||
1 | Interest on borrowings includes interest on short-term borrowings and on long-term debt. |
Three months ended June 30 | Six months ended June 30 | ||||||||
(In millions of dollars) | 2020 | 2019 | 2020 | 2019 | |||||
Losses from associates and joint ventures | 15 | 9 | 12 | 3 | |||||
Other investment income | (8 | ) | (10 | ) | (19 | ) | (17 | ) | |
Total other expense (income) | 7 | (1 | ) | (7 | ) | (14 | ) | ||
Three months ended June 30 | Six months ended June 30 | |||||||||
(In millions of dollars, except per share amounts) | 2020 | 2019 | 2020 | 2019 | ||||||
Numerator (basic) - Net income for the period | 279 | 591 | 631 | 982 | ||||||
Denominator - Number of shares (in millions): | ||||||||||
Weighted average number of shares outstanding - basic | 505 | 512 | 505 | 513 | ||||||
Effect of dilutive securities (in millions): | ||||||||||
Employee stock options and restricted share units | 1 | 2 | 1 | 2 | ||||||
Weighted average number of shares outstanding - diluted | 506 | 514 | 506 | 515 | ||||||
Earnings per share: | ||||||||||
Basic | $0.55 | $1.15 | $1.25 | $1.91 | ||||||
Diluted | $0.54 | $1.15 | $1.21 | $1.90 | ||||||
Rogers Communications Inc. | 11 | Second Quarter 2020 |
Notes to the Interim Condensed Consolidated Financial Statements (unaudited) | ||
Three months ended June 30, 2020 | Six months ended June 30, 2020 | ||||||||||||
(In millions of dollars, except exchange rates) | Notional (US$) | Exchange rate | Notional (Cdn$) | Notional (US$) | Exchange rate | Notional (Cdn$) | |||||||
Credit facilities | |||||||||||||
Debt derivatives entered | — | — | — | 970 | 1.428 | 1,385 | |||||||
Debt derivatives settled | 970 | 1.406 | 1,364 | 970 | 1.406 | 1,364 | |||||||
Net cash paid | (21 | ) | (21 | ) | |||||||||
US commercial paper program | |||||||||||||
Debt derivatives entered | 190 | 1.405 | 267 | 2,868 | 1.333 | 3,823 | |||||||
Debt derivatives settled | 411 | 1.375 | 565 | 4,089 | 1.330 | 5,438 | |||||||
Net cash received | 11 | 101 | |||||||||||
Three months ended June 30, 2019 | Six months ended June 30, 2019 | ||||||||||||
(In millions of dollars, except exchange rates) | Notional (US$) | Exchange rate | Notional (Cdn$) | Notional (US$) | Exchange rate | Notional (Cdn$) | |||||||
Credit facilities | |||||||||||||
Debt derivatives entered | 420 | 1.336 | 561 | 420 | 1.336 | 561 | |||||||
Debt derivatives settled | 420 | 1.343 | 564 | 420 | 1.343 | 564 | |||||||
Net cash received | 3 | 3 | |||||||||||
US commercial paper program | |||||||||||||
Debt derivatives entered | 2,960 | 1.342 | 3,972 | 6,818 | 1.335 | 9,104 | |||||||
Debt derivatives settled | 3,433 | 1.336 | 4,586 | 6,969 | 1.333 | 9,287 | |||||||
Net cash received | 15 | 4 | |||||||||||
Rogers Communications Inc. | 12 | Second Quarter 2020 |
Notes to the Interim Condensed Consolidated Financial Statements (unaudited) | ||
(In millions of dollars, except interest rates) | ||||||||||
US$ | Hedging effect | |||||||||
Effective date | Principal/Notional amount (US$) | Maturity date | Coupon rate | Fixed hedged (Cdn$) interest rate 1 | Equivalent (Cdn$) | |||||
2020 issuances | ||||||||||
June 22, 2020 | 750 | 2022 | USD LIBOR + 0.60% | 0.955 | % | 1,019 | ||||
2019 issuances | ||||||||||
April 30, 2019 | 1,250 | 2049 | 4.350 | % | 4.173 | % | 1,676 | |||
1 | Converting from a fixed US$ coupon rate to a weighted average Cdn$ fixed rate. |
Three months ended June 30, 2020 | Six months ended June 30, 2020 | ||||||||||||
(In millions of dollars, except exchange rates) | Notional (US$) | Exchange rate | Notional (Cdn$) | Notional (US$) | Exchange rate | Notional (Cdn$) | |||||||
Debt derivatives entered | 49 | 1.367 | 67 | 90 | 1.400 | 126 | |||||||
Debt derivatives settled | 10 | 1.300 | 13 | 16 | 1.313 | 21 | |||||||
Three months ended June 30, 2020 | Six months ended June 30, 2020 | ||||||||||||
(In millions of dollars, except exchange rates) | Notional (US$) | Exchange rate | Notional (Cdn$) | Notional (US$) | Exchange rate | Notional (Cdn$) | |||||||
Expenditure derivatives entered | 744 | 1.376 | 1,024 | 1,086 | 1.365 | 1,482 | |||||||
Expenditure derivatives settled | 255 | 1.302 | 332 | 480 | 1.300 | 624 | |||||||
Three months ended June 30, 2019 | Six months ended June 30, 2019 | ||||||||||||
(In millions of dollars, except exchange rates) | Notional (US$) | Exchange rate | Notional (Cdn$) | Notional (US$) | Exchange rate | Notional (Cdn$) | |||||||
Expenditure derivatives entered | 540 | 1.330 | 718 | 780 | 1.322 | 1,031 | |||||||
Expenditure derivatives settled | 240 | 1.254 | 301 | 450 | 1.249 | 562 | |||||||
Rogers Communications Inc. | 13 | Second Quarter 2020 |
Notes to the Interim Condensed Consolidated Financial Statements (unaudited) | ||
• | financial assets and financial liabilities in Level 1 are valued by referring to quoted prices in active markets for identical assets and liabilities; |
• | financial assets and financial liabilities in Level 2 are valued using inputs based on observable market data, either directly or indirectly, other than the quoted prices; and |
• | Level 3 valuations are based on inputs that are not based on observable market data. |
Rogers Communications Inc. | 14 | Second Quarter 2020 |
Notes to the Interim Condensed Consolidated Financial Statements (unaudited) | ||
Carrying value | Fair value (Level 1) | Fair value (Level 2) | ||||||||||
As at June 30 | As at Dec. 31 | As at June 30 | As at Dec. 31 | As at June 30 | As at Dec. 31 | |||||||
(In millions of dollars) | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | ||||||
Financial assets | ||||||||||||
Investments, measured at fair value: | ||||||||||||
Investments in publicly traded companies | 1,529 | 1,831 | 1,529 | 1,831 | — | — | ||||||
Derivatives: | ||||||||||||
Debt derivatives accounted for as cash flow hedges | 2,811 | 1,508 | — | — | 2,811 | 1,508 | ||||||
Expenditure derivatives accounted for as cash flow hedges | 40 | 16 | — | — | 40 | 16 | ||||||
Equity derivatives not accounted for as hedges | 14 | 55 | — | — | 14 | 55 | ||||||
Total financial assets | 4,394 | 3,410 | 1,529 | 1,831 | 2,865 | 1,579 | ||||||
Financial liabilities | ||||||||||||
Derivatives: | ||||||||||||
Debt derivatives accounted for as cash flow hedges | 3 | 96 | — | — | 3 | 96 | ||||||
Debt derivatives not accounted for as hedges | — | 29 | — | — | — | 29 | ||||||
Expenditure derivatives accounted for as cash flow hedges | 17 | 15 | — | — | 17 | 15 | ||||||
Equity derivatives not accounted as cash flow hedges | 1 | — | — | — | 1 | — | ||||||
Total financial liabilities | 21 | 140 | — | — | 21 | 140 | ||||||
As at June 30, 2020 | As at December 31, 2019 | |||||||
(In millions of dollars) | Carrying amount | Fair value 1 | Carrying amount | Fair value 1 | ||||
Long-term debt (including current portion) | 19,008 | 22,639 | 15,967 | 18,354 | ||||
1 | Long-term debt (including current portion) is measured at Level 2 in the three-level fair value hierarchy. |
As at June 30 | As at December 31 | |||
(In millions of dollars) | 2020 | 2019 | ||
Investments in: | ||||
Publicly traded companies | 1,529 | 1,831 | ||
Private companies | 97 | 107 | ||
Investments, measured at FVTOCI | 1,626 | 1,938 | ||
Investments, associates and joint ventures | 894 | 892 | ||
Total investments | 2,520 | 2,830 | ||
Rogers Communications Inc. | 15 | Second Quarter 2020 |
Notes to the Interim Condensed Consolidated Financial Statements (unaudited) | ||
As at June 30 | As at December 31 | |||
(In millions of dollars) | 2020 | 2019 | ||
Accounts receivable securitization program | 650 | 650 | ||
US commercial paper program | — | 1,588 | ||
Total short-term borrowings | 650 | 2,238 | ||
Three months ended June 30, 2020 | Six months ended June 30, 2020 | ||||||||||||
Notional | Exchange | Notional | Notional | Exchange | Notional | ||||||||
(In millions of dollars, except exchange rates) | (US$) | rate | (Cdn$) | (US$) | rate | (Cdn$) | |||||||
Proceeds received from US commercial paper | 189 | 1.413 | 267 | 2,867 | 1.333 | 3,823 | |||||||
Repayment of US commercial paper | (412 | ) | 1.400 | (577 | ) | (4,097 | ) | 1.355 | (5,550 | ) | |||
Net repayment of US commercial paper | (310 | ) | (1,727 | ) | |||||||||
Net repayment of short-term borrowings | (310 | ) | (1,727 | ) | |||||||||
Three months ended June 30, 2019 | Six months ended June 30, 2019 | ||||||||||||
Notional | Exchange | Notional | Notional | Exchange | Notional | ||||||||
(In millions of dollars, except exchange rates) | (US$) | rate | (Cdn$) | (US$) | rate | (Cdn$) | |||||||
Proceeds received from US commercial paper | 2,960 | 1.342 | 3,972 | 6,818 | 1.335 | 9,104 | |||||||
Repayment of US commercial paper | (3,440 | ) | 1.340 | (4,611 | ) | (6,985 | ) | 1.333 | (9,313 | ) | |||
Net repayment of US commercial paper | (639 | ) | (209 | ) | |||||||||
Proceeds received from credit facilities | 420 | 1.336 | 561 | 420 | 1.336 | 561 | |||||||
Repayment of credit facilities | (420 | ) | 1.343 | (564 | ) | (420 | ) | 1.343 | (564 | ) | |||
Net repayment of credit facilities | (3 | ) | (3 | ) | |||||||||
Net repayment of short-term borrowings | (642 | ) | (212 | ) | |||||||||
As at June 30 | As at December 31 | |||
(In millions of dollars) | 2020 | 2019 | ||
Trade accounts receivable sold to buyer as security | 1,002 | 1,359 | ||
Short-term borrowings from buyer | (650 | ) | (650 | ) |
Overcollateralization | 352 | 709 | ||
Rogers Communications Inc. | 16 | Second Quarter 2020 |
Notes to the Interim Condensed Consolidated Financial Statements (unaudited) | ||
Three months ended June 30, 2020 | Six months ended June 30, 2020 | ||||||||||||
Notional | Exchange | Notional | Notional | Exchange | Notional | ||||||||
(In millions of dollars, except exchange rates) | (US$) | rate | (Cdn$) | (US$) | rate | (Cdn$) | |||||||
US commercial paper program, beginning of period | 223 | 1.417 | 316 | 1,223 | 1.298 | 1,588 | |||||||
Net repayment of US commercial paper | (223 | ) | 1.390 | (310 | ) | (1,230 | ) | 1.404 | (1,727 | ) | |||
Discounts on issuance 1 | — | — | — | 7 | 1.429 | 10 | |||||||
(Gain) loss on foreign exchange 1 | (6 | ) | 129 | ||||||||||
US commercial paper program, end of period | — | — | — | — | — | — | |||||||
Three months ended June 30, 2019 | Six months ended June 30, 2019 | ||||||||||||
Notional | Exchange | Notional | Notional | Exchange | Notional | ||||||||
(In millions of dollars, except exchange rates) | (US$) | rate | (Cdn$) | (US$) | rate | (Cdn$) | |||||||
US commercial paper program, beginning of period | 1,495 | 1.336 | 1,998 | 1,178 | 1.362 | 1,605 | |||||||
Net repayment of US commercial paper | (480 | ) | 1.331 | (639 | ) | (167 | ) | 1.251 | (209 | ) | |||
Discounts on issuance 1 | 8 | 1.500 | 12 | 12 | 1.500 | 18 | |||||||
Gain on foreign exchange 1 | (32 | ) | (75 | ) | |||||||||
US commercial paper program, end of period | 1,023 | 1.309 | 1,339 | 1,023 | 1.309 | 1,339 | |||||||
Rogers Communications Inc. | 17 | Second Quarter 2020 |
Notes to the Interim Condensed Consolidated Financial Statements (unaudited) | ||
Principal amount | Interest rate | As at June 30 | As at December 31 | |||||||
(In millions of dollars, except interest rates) | Due date | 2020 | 2019 | |||||||
Senior notes | 2021 | 1,450 | 5.340 | % | 1,450 | 1,450 | ||||
Senior notes | 2022 | 600 | 4.000 | % | 600 | 600 | ||||
Senior notes | 2022 | US | 750 | Floating | 1,022 | — | ||||
Senior notes | 2023 | US | 500 | 3.000 | % | 681 | 649 | |||
Senior notes | 2023 | US | 850 | 4.100 | % | 1,158 | 1,104 | |||
Senior notes | 2024 | 600 | 4.000 | % | 600 | 600 | ||||
Senior notes | 2025 | US | 700 | 3.625 | % | 954 | 909 | |||
Senior notes | 2026 | US | 500 | 2.900 | % | 681 | 649 | |||
Senior notes | 2027 | 1,500 | 3.650 | % | 1,500 | — | ||||
Senior notes | 2029 | 1,000 | 3.250 | % | 1,000 | 1,000 | ||||
Senior debentures 1 | 2032 | US | 200 | 8.750 | % | 273 | 260 | |||
Senior notes | 2038 | US | 350 | 7.500 | % | 477 | 455 | |||
Senior notes | 2039 | 500 | 6.680 | % | 500 | 500 | ||||
Senior notes | 2040 | 800 | 6.110 | % | 800 | 800 | ||||
Senior notes | 2041 | 400 | 6.560 | % | 400 | 400 | ||||
Senior notes | 2043 | US | 500 | 4.500 | % | 681 | 649 | |||
Senior notes | 2043 | US | 650 | 5.450 | % | 886 | 844 | |||
Senior notes | 2044 | US | 1,050 | 5.000 | % | 1,432 | 1,365 | |||
Senior notes | 2048 | US | 750 | 4.300 | % | 1,022 | 973 | |||
Senior notes | 2049 | US | 1,250 | 4.350 | % | 1,705 | 1,624 | |||
Senior notes | 2049 | US | 1,000 | 3.700 | % | 1,364 | 1,299 | |||
19,186 | 16,130 | |||||||||
Deferred transaction costs and discounts | (178 | ) | (163 | ) | ||||||
Less current portion | (1,450 | ) | — | |||||||
Total long-term debt | 17,558 | 15,967 | ||||||||
1 | Senior debentures originally issued by Rogers Cable Inc. which are unsecured obligations of RCI and for which RCCI was an unsecured guarantor as at June 30, 2020 and December 31, 2019. |
Rogers Communications Inc. | 18 | Second Quarter 2020 |
Notes to the Interim Condensed Consolidated Financial Statements (unaudited) | ||
Three months ended June 30, 2020 | Six months ended June 30, 2020 | ||||||||||||
(In millions of dollars, except exchange rates) | Notional | Exchange | Notional | Notional | Exchange | Notional | |||||||
(US$) | rate | (Cdn$) | (US$) | rate | (Cdn$) | ||||||||
Credit facility borrowings (US$) | — | — | — | 970 | 1.428 | 1,385 | |||||||
Credit facility repayments (US$) | (970 | ) | 1.406 | (1,364 | ) | (970 | ) | 1.406 | (1,364 | ) | |||
Net (repayments) borrowings under credit facilities | (1,364 | ) | 21 | ||||||||||
Senior note issuances (Cdn$) | — | 1,500 | |||||||||||
Senior note issuances (US$) | 750 | 1.359 | 1,019 | 750 | 1.359 | 1,019 | |||||||
Total issuance of senior notes | 1,019 | 2,519 | |||||||||||
Net (repayment) issuance of long-term debt | (345 | ) | 2,540 | ||||||||||
Three months ended June 30, 2019 | Six months ended June 30, 2019 | ||||||||||||
(In millions of dollars, except exchange rates) | Notional | Exchange | Notional | Notional | Exchange | Notional | |||||||
(US$) | rate | (Cdn$) | (US$) | rate | (Cdn$) | ||||||||
Senior notes issuances (Cdn$) | 1,000 | 1,000 | |||||||||||
Senior note issuances (US$) | 1,250 | 1.341 | 1,676 | 1,250 | 1.341 | 1,676 | |||||||
Total issuances of senior notes | 2,676 | 2,676 | |||||||||||
Senior note repayments (Cdn$) | — | (400 | ) | ||||||||||
Net issuance of senior notes | 2,676 | 2,276 | |||||||||||
Net issuance of long-term debt | 2,676 | 2,276 | |||||||||||
Three months ended June 30 | Six months ended June 30 | ||||||||
(In millions of dollars) | 2020 | 2019 | 2020 | 2019 | |||||
Long-term debt net of transaction costs, beginning of period | 19,825 | 13,724 | 15,967 | 14,290 | |||||
Net (repayment) issuance of long-term debt | (345 | ) | 2,676 | 2,540 | 2,276 | ||||
(Gain) loss on foreign exchange | (470 | ) | (207 | ) | 516 | (376 | ) | ||
Deferred transaction costs incurred | (5 | ) | (33 | ) | (21 | ) | (33 | ) | |
Amortization of deferred transaction costs | 3 | 3 | 6 | 6 | |||||
Long-term debt net of transaction costs, end of period | 19,008 | 16,163 | 19,008 | 16,163 | |||||
Rogers Communications Inc. | 19 | Second Quarter 2020 |
Notes to the Interim Condensed Consolidated Financial Statements (unaudited) | ||
Three months ended June 30 | Six months ended June 30 | ||||||||
(In millions of dollars) | 2020 | 2019 | 2020 | 2019 | |||||
Lease liabilities, beginning of period | 1,810 | 1,558 | 1,725 | 1,545 | |||||
Net additions | 82 | 82 | 216 | 134 | |||||
Interest on lease liabilities | 18 | 15 | 35 | 29 | |||||
Interest payments on lease liabilities | (16 | ) | (11 | ) | (33 | ) | (21 | ) | |
Principal payments of lease liabilities | (48 | ) | (38 | ) | (98 | ) | (79 | ) | |
Other | (1 | ) | 2 | — | — | ||||
Lease liabilities, end of period | 1,845 | 1,608 | 1,845 | 1,608 | |||||
Date declared | Date paid | Dividend per share (dollars) | |
January 22, 2020 | April 1, 2020 | 0.50 | |
April 21, 2020 | July 2, 2020 | 0.50 | |
January 24, 2019 | April 1, 2019 | 0.50 | |
April 18, 2019 | July 2, 2019 | 0.50 | |
June 5, 2019 | October 1, 2019 | 0.50 | |
October 23, 2019 | January 2, 2020 | 0.50 | |
2.00 | |||
Rogers Communications Inc. | 20 | Second Quarter 2020 |
Notes to the Interim Condensed Consolidated Financial Statements (unaudited) | ||
Rogers Communications Inc. | 21 | Second Quarter 2020 |
Notes to the Interim Condensed Consolidated Financial Statements (unaudited) | ||
Three months ended June 30 | Six months ended June 30 | ||||||||
(In millions of dollars) | 2020 | 2019 | 2020 | 2019 | |||||
Stock options | (3 | ) | — | (10 | ) | 5 | |||
Restricted share units | 8 | 11 | 16 | 27 | |||||
Deferred share units | (5 | ) | — | (13 | ) | 9 | |||
Equity derivative effect, net of interest receipt | 19 | 5 | 44 | (8 | ) | ||||
Total stock-based compensation expense | 19 | 16 | 37 | 33 | |||||
Three months ended June 30, 2020 | Six months ended June 30, 2020 | |||||||
(In number of units, except prices) | Number of options | Weighted average exercise price | Number of options | Weighted average exercise price | ||||
Outstanding, beginning of period | 4,726,634 | $62.10 | 3,154,795 | $61.82 | ||||
Granted | — | — | 1,598,590 | $62.56 | ||||
Exercised | — | — | (17,230 | ) | $54.80 | |||
Forfeited | — | — | (9,521 | ) | $58.45 | |||
Outstanding, end of period | 4,726,634 | $62.10 | 4,726,634 | $62.10 | ||||
Exercisable, end of period | 1,426,207 | $56.48 | 1,426,207 | $56.48 | ||||
Three months ended June 30, 2019 | Six months ended June 30, 2019 | |||||||
(In number of units, except prices) | Number of options | Weighted average exercise price | Number of options | Weighted average exercise price | ||||
Outstanding, beginning of period | 3,087,432 | $61.39 | 2,719,612 | $53.22 | ||||
Granted | — | — | 1,040,170 | $73.00 | ||||
Exercised | (14,665 | ) | $51.98 | (687,015 | ) | $46.41 | ||
Outstanding, end of period | 3,072,767 | $61.43 | 3,072,767 | $61.43 | ||||
Exercisable, end of period | 1,012,894 | $52.06 | 1,012,894 | $52.06 | ||||
Rogers Communications Inc. | 22 | Second Quarter 2020 |
Notes to the Interim Condensed Consolidated Financial Statements (unaudited) | ||
Three months ended June 30 | Six months ended June 30 | ||||||||
(In number of units) | 2020 | 2019 | 2020 | 2019 | |||||
Outstanding, beginning of period | 2,882,983 | 2,424,981 | 2,472,774 | 2,218,925 | |||||
Granted and reinvested dividends | 56,704 | 49,221 | 926,494 | 778,199 | |||||
Exercised | (106,194 | ) | (23,073 | ) | (526,411 | ) | (520,482 | ) | |
Forfeited | (34,304 | ) | (51,080 | ) | (73,668 | ) | (76,593 | ) | |
Outstanding, end of period | 2,799,189 | 2,400,049 | 2,799,189 | 2,400,049 | |||||
Three months ended June 30 | Six months ended June 30 | ||||||||
(In number of units) | 2020 | 2019 | 2020 | 2019 | |||||
Outstanding, beginning of period | 1,658,154 | 1,890,385 | 1,741,884 | 2,004,440 | |||||
Granted and reinvested dividends | 24,982 | 22,576 | 43,406 | 59,444 | |||||
Exercised | (12,387 | ) | (41,718 | ) | (105,064 | ) | (184,347 | ) | |
Forfeited | — | (3,468 | ) | (9,477 | ) | (11,762 | ) | ||
Outstanding, end of period | 1,670,749 | 1,867,775 | 1,670,749 | 1,867,775 | |||||
Three months ended June 30 | Six months ended June 30 | ||||||||
(In millions of dollars) | 2020 | 2019 | 2020 | 2019 | |||||
Printing services | — | 3 | 1 | 4 | |||||
Three months ended June 30 | Six months ended June 30 | ||||||||
(In millions of dollars) | 2020 | 2019 | 2020 | 2019 | |||||
Accounts receivable | 360 | (104 | ) | 626 | (29 | ) | |||
Inventories | 105 | 2 | 141 | 7 | |||||
Other current assets | (4 | ) | 2 | (69 | ) | (43 | ) | ||
Accounts payable and accrued liabilities | (77 | ) | (28 | ) | (516 | ) | (133 | ) | |
Contract and other liabilities | (29 | ) | (81 | ) | (13 | ) | (24 | ) | |
Total change in non-cash operating working capital items | 355 | (209 | ) | 169 | (222 | ) | |||
Rogers Communications Inc. | 23 | Second Quarter 2020 |
![]() | Exhibit 99.3 |
• | World-class networks and a strong balance sheet position Rogers Communications well as Canadians move through COVID-19 phases |
• | Awarded best wireless network in Canada for second year in a row by umlaut; ranked number one in the Canada Wireless Network Quality Study by J.D. Power in the West and Ontario |
• | Liquidity position of $5.4 billion; free cash flow of $468 million, including increased bad debt provision of $90 million |
• | Rogers Infinite™ unlimited data plans now at approximately 1.9 million total subscribers, up 36% in 2020 |
• | Monthly postpaid churn of 0.77% |
• | Wireless results reflect full quarter impact of COVID-19 economic shutdown |
• | Postpaid subscribers flat; majority of retail locations remained closed |
• | Service revenue down 13%, adjusted EBITDA down 19% |
• | Cable results include 5,000 net new Internet subscribers and 18,000 net new Ignite TV™ subscribers despite significantly reduced consumer activity |
• | Revenue down 3%, adjusted EBITDA down 5% |
• | Media results reflect continued suspension of live professional sports broadcasting |
• | Paid $252 million in dividends and declared a quarterly dividend of $0.50 per share |
Three months ended June 30 | Six months ended June 30 | ||||||||||||||||
(In millions of Canadian dollars, except per share amounts, unaudited) | 2020 | 2019 | % Chg | 2020 | 2019 | % Chg | |||||||||||
Total revenue | 3,155 | 3,780 | (17 | ) | 6,571 | 7,367 | (11 | ) | |||||||||
Total service revenue 1 | 2,797 | 3,345 | (16 | ) | 5,846 | 6,488 | (10 | ) | |||||||||
Adjusted EBITDA 2 | 1,294 | 1,635 | (21 | ) | 2,629 | 2,970 | (11 | ) | |||||||||
Net income | 279 | 591 | (53 | ) | 631 | 982 | (36 | ) | |||||||||
Adjusted net income 2 | 310 | 597 | (48 | ) | 677 | 1,002 | (32 | ) | |||||||||
Diluted earnings per share | $0.54 | $1.15 | (53 | ) | $1.21 | $1.90 | (36 | ) | |||||||||
Adjusted diluted earnings per share 2 | $0.60 | $1.16 | (48 | ) | $1.30 | $1.94 | (33 | ) | |||||||||
Cash provided by operating activities | 1,429 | 1,057 | 35 | 2,388 | 2,055 | 16 | |||||||||||
Free cash flow 2 | 468 | 609 | (23 | ) | 930 | 1,014 | (8 | ) | |||||||||
1 | As defined. See "Key Performance Indicators". |
2 | As defined. See "Non-GAAP Measures and Related Performance Measures". These measures should not be considered substitutes or alternatives for GAAP measures. These are not defined terms under IFRS and do not have standard meanings, so may not be a reliable way to compare us to other companies. |
Rogers Communications Inc. | 1 | Second Quarter 2020 |
• | Increased digital adoption; decreased calls to our customer care agents by over 20%. |
• | Moved to 100% Canadian-based customer care agents as part of a multi-year plan to improve the customer experience and do the right thing for Canada. |
• | Launched Blitzz, a remote visual assistance tool, with our technical support team to enable prompt virtual assistance and reduce the need to deploy field technicians for installation and service calls. |
• | Recently awarded best wireless network in Canada for the second year in a row by umlaut, the global leader in mobile network benchmarking. |
• | In April, ranked number one in the Canada Wireless Network Quality Study by J.D. Power in the West and Ontario. |
• | Partnered with the University of British Columbia and the City of Kelowna to launch Canada’s first 5G pilot of smart city transportation technology in the downtown core of Kelowna. |
• | Established the Rogers Internet of Things Chair with the University of Calgary to advance innovative Internet of Things research. |
• | Continued to add capacity and manage traffic to ensure customers remained connected during the COVID-19 pandemic. |
• | Leveraged our media assets to drive meaningful change and advance inclusion and diversity, including a primetime special Ending Racism: What Will it Take?, virtual Speakers Corner™, a new digital series LIVE: #Cityline Real on Race, and a new Sportsnet interview series Top of HER Game™. |
• | Announced Citytv’s 2020/2021 primetime schedule featuring four new shows and 21 returning series, building on a 37% increase of primetime viewership on Citytv™ between March and May from last year. |
• | Provided free access for our TV customers to a rotation selection of channels throughout the quarter through to June 30. |
• | Ended the quarter with a strong balance sheet with available liquidity of $5.4 billion, including $1.8 billion of cash, an increase of $2.9 billion from December 31, 2019. |
• | Decreased capital intensity by 1.9 percentage points through careful capital expenditure management. |
• | Maintained our focus on long-term strategic growth despite the short-term economic downturn. |
Rogers Communications Inc. | 2 | Second Quarter 2020 |
• | Achieved an all-time high score of 93% for employee pride in a company-wide pulse survey during the COVID-19 pandemic, six points above best-in-class. |
• | Launched the National Wellness Fund for our employees, providing increased benefits for mental health, access to virtual health care, financial well-being support, and access to Helm Life Online Activities to support parents with young children at home. This was funded through temporary reductions in executive and Board compensation. |
• | Recognized Pride Month and National Indigenous Peoples’ Day with virtual events to promote inclusiveness across the company. |
• | Implemented a permanent work-from-home model for our Ottawa customer care team and launched virtual leadership training for all frontline teams as part of the work-from-home program during the COVID-19 pandemic. |
• | Launched the Step Up to the Plate program with Jays Care Foundation to fill 390,000 hampers of food housed at Rogers Centre™ and distribute eight million meals in support of Food Banks Canada. |
• | Raised approximately $1 million through the Hearts and Smiles campaign in support of The Frontline Fund to help Canada’s frontline health care workers during the COVID-19 pandemic. |
• | Provided devices and free wireless plans to participating women’s shelters across Canada. |
• | Partnered with Pflag Canada through our Fido™ brand to provide tablets and free wireless plans to their chapters across Canada, in addition to a donation of $150,000. |
• | Awarded the Ted Rogers Scholarship to over 400 young people to pursue post-secondary education. |
Rogers Communications Inc. | 3 | Second Quarter 2020 |
Rogers Communications Inc. | 4 | Second Quarter 2020 |
Investment community contact | Media contact |
Paul Carpino | Sarah Schmidt |
647.435.6470 | 647.643.6397 |
paul.carpino@rci.rogers.com | sarah.schmidt@rci.rogers.com |
• | July 22, 2020 |
• | 8:00 a.m. Eastern Time |
• | webcast available at investors.rogers.com |
• | media are welcome to participate on a listen-only basis |
Rogers Communications Inc. | 5 | Second Quarter 2020 |
Rogers Communications Inc. | 6 | Second Quarter 2020 |
Segment | Principal activities |
Wireless | Wireless telecommunications operations for Canadian consumers and businesses. |
Cable | Cable telecommunications operations, including Internet, television, telephony (phone), and smart home monitoring services for Canadian consumers and businesses, and network connectivity through our fibre network and data centre assets to support a range of voice, data, networking, hosting, and cloud-based services for the business, public sector, and carrier wholesale markets. |
Media | A diversified portfolio of media properties, including sports media and entertainment, television and radio broadcasting, specialty channels, multi-platform shopping, and digital media. |
Rogers Communications Inc. | 7 | Second Quarter 2020 |
Three months ended June 30 | Six months ended June 30 | ||||||||||||||||
(In millions of dollars, except margins and per share amounts) | 2020 | 2019 | % Chg | 2020 | 2019 | % Chg | |||||||||||
Revenue | |||||||||||||||||
Wireless | 1,934 | 2,244 | (14 | ) | 4,011 | 4,433 | (10 | ) | |||||||||
Cable | 966 | 997 | (3 | ) | 1,939 | 1,973 | (2 | ) | |||||||||
Media | 296 | 591 | (50 | ) | 708 | 1,059 | (33 | ) | |||||||||
Corporate items and intercompany eliminations | (41 | ) | (52 | ) | (21 | ) | (87 | ) | (98 | ) | (11 | ) | |||||
Revenue | 3,155 | 3,780 | (17 | ) | 6,571 | 7,367 | (11 | ) | |||||||||
Total service revenue 1 | 2,797 | 3,345 | (16 | ) | 5,846 | 6,488 | (10 | ) | |||||||||
Adjusted EBITDA 2 | |||||||||||||||||
Wireless | 918 | 1,128 | (19 | ) | 1,944 | 2,143 | (9 | ) | |||||||||
Cable | 454 | 478 | (5 | ) | 907 | 923 | (2 | ) | |||||||||
Media | (35 | ) | 72 | (149 | ) | (120 | ) | (12 | ) | n/m | |||||||
Corporate items and intercompany eliminations | (43 | ) | (43 | ) | — | (102 | ) | (84 | ) | 21 | |||||||
Adjusted EBITDA 2 | 1,294 | 1,635 | (21 | ) | 2,629 | 2,970 | (11 | ) | |||||||||
Adjusted EBITDA margin 2 | 41.0 | % | 43.3 | % | (2.3 | pts) | 40.0 | % | 40.3 | % | (0.3 | pts) | |||||
Net income | 279 | 591 | (53 | ) | 631 | 982 | (36 | ) | |||||||||
Basic earnings per share | $0.55 | $1.15 | (52 | ) | $1.25 | $1.91 | (35 | ) | |||||||||
Diluted earnings per share | $0.54 | $1.15 | (53 | ) | $1.21 | $1.90 | (36 | ) | |||||||||
Adjusted net income 2 | 310 | 597 | (48 | ) | 677 | 1,002 | (32 | ) | |||||||||
Adjusted basic earnings per share 2 | $0.61 | $1.17 | (48 | ) | $1.34 | $1.95 | (31 | ) | |||||||||
Adjusted diluted earnings per share 2 | $0.60 | $1.16 | (48 | ) | $1.30 | $1.94 | (33 | ) | |||||||||
Capital expenditures | 559 | 742 | (25 | ) | 1,152 | 1,359 | (15 | ) | |||||||||
Cash provided by operating activities | 1,429 | 1,057 | 35 | 2,388 | 2,055 | 16 | |||||||||||
Free cash flow 2 | 468 | 609 | (23 | ) | 930 | 1,014 | (8 | ) | |||||||||
2 | Adjusted EBITDA, adjusted net income, and free cash flow are non-GAAP measures and should not be considered substitutes or alternatives for GAAP measures. These are not defined terms under IFRS and do not have standard meanings, so may not be a reliable way to compare us to other companies. See "Non-GAAP Measures and Related Performance Measures" for information about these measures, including how we calculate them and the ratios in which they are used. |
Rogers Communications Inc. | 8 | Second Quarter 2020 |
Three months ended June 30 | Six months ended June 30 | ||||||||||||
(In millions of dollars, except margins) | 2020 | 2019 | % Chg | 2020 | 2019 | % Chg | |||||||
Revenue | |||||||||||||
Service revenue | 1,578 | 1,813 | (13 | ) | 3,290 | 3,560 | (8 | ) | |||||
Equipment revenue | 356 | 431 | (17 | ) | 721 | 873 | (17 | ) | |||||
Revenue | 1,934 | 2,244 | (14 | ) | 4,011 | 4,433 | (10 | ) | |||||
Operating expenses | |||||||||||||
Cost of equipment | 337 | 467 | (28 | ) | 711 | 968 | (27 | ) | |||||
Other operating expenses | 679 | 649 | 5 | 1,356 | 1,322 | 3 | |||||||
Operating expenses | 1,016 | 1,116 | (9 | ) | 2,067 | 2,290 | (10 | ) | |||||
Adjusted EBITDA | 918 | 1,128 | (19 | ) | 1,944 | 2,143 | (9 | ) | |||||
Adjusted EBITDA margin | 47.5 | % | 50.3 | % | (2.8 | pts) | 48.5 | % | 48.3 | % | 0.2 | pts | |
Capital expenditures | 254 | 390 | (35 | ) | 535 | 672 | (20 | ) | |||||
Three months ended June 30 | Six months ended June 30 | ||||||||||||||
(In thousands, except churn, blended ABPU, and blended ARPU) | 2020 | 2019 | Chg | 2020 | 2019 | Chg | |||||||||
Postpaid | |||||||||||||||
Gross additions | 216 | 351 | (135 | ) | 473 | 646 | (173 | ) | |||||||
Net (losses) additions | (1 | ) | 77 | (78 | ) | (7 | ) | 100 | (107 | ) | |||||
Total postpaid subscribers 2 | 9,431 | 9,257 | 174 | 9,431 | 9,257 | 174 | |||||||||
Churn (monthly) | 0.77 | % | 0.99 | % | (0.22 | pts) | 0.85 | % | 0.99 | % | (0.14 | pts) | |||
Prepaid | |||||||||||||||
Gross additions | 119 | 199 | (80 | ) | 260 | 370 | (110 | ) | |||||||
Net (losses) additions | (66 | ) | 8 | (74 | ) | (132 | ) | (48 | ) | (84 | ) | ||||
Total prepaid subscribers 2 | 1,270 | 1,451 | (181 | ) | 1,270 | 1,451 | (181 | ) | |||||||
Churn (monthly) | 4.73 | % | 4.43 | % | 0.30 | pts | 4.86 | % | 4.57 | % | 0.29 | pts | |||
Blended ABPU (monthly) | $61.57 | $67.16 | ($5.59 | ) | $63.37 | $65.81 | ($2.44 | ) | |||||||
Blended ARPU (monthly) | $49.09 | $56.73 | ($7.64 | ) | $50.98 | $55.36 | ($4.38 | ) | |||||||
1 | Subscriber counts, subscriber churn, blended ABPU, and blended ARPU are key performance indicators. See "Key Performance Indicators". |
2 | As at end of period. |
• | lower roaming revenue, due to global travel restrictions during COVID-19 and waiving fees until April 30, 2020; |
• | a decrease in overage revenue as a result of strong customer adoption of our Rogers Infinite unlimited data plans and lower wireless data usage as customers spent more time at home on WiFi; |
• | a decrease in certain fees, partially from waivers provided to customers during the COVID-19 pandemic, starting in March through June 30, 2020; and |
• | fewer net additions for both postpaid and prepaid services given the slow market and as most of our stores were closed due to COVID-19. |
Rogers Communications Inc. | 9 | Second Quarter 2020 |
• | lower gross additions and device upgrades by existing customers, in part due to the COVID-19 pandemic; partially offset by |
• | a shift in the product mix of device sales towards higher-value devices; and |
• | lower promotional activity in consideration of changing economic conditions. |
• | lower gross additions and device upgrades by existing customers, in part due to the COVID-19 pandemic; partially offset by |
• | a shift in the product mix of device sales towards higher-value devices. |
• | higher bad debt expense due to changing economic conditions during the COVID-19 pandemic; partially offset by |
• | lower commissions based on lower volumes and lower frontline staff costs. |
Rogers Communications Inc. | 10 | Second Quarter 2020 |
Three months ended June 30 | Six months ended June 30 | ||||||||||||
(In millions of dollars, except margins) | 2020 | 2019 | % Chg | 2020 | 2019 | % Chg | |||||||
Service revenue | 964 | 993 | (3 | ) | 1,935 | 1,967 | (2 | ) | |||||
Equipment revenue | 2 | 4 | (50 | ) | 4 | 6 | (33 | ) | |||||
Revenue | 966 | 997 | (3 | ) | 1,939 | 1,973 | (2 | ) | |||||
Operating expenses | 512 | 519 | (1 | ) | 1,032 | 1,050 | (2 | ) | |||||
Adjusted EBITDA | 454 | 478 | (5 | ) | 907 | 923 | (2 | ) | |||||
Adjusted EBITDA margin | 47.0 | % | 47.9 | % | (0.9 | pts) | 46.8 | % | 46.8 | % | — | ||
Capital expenditures | 245 | 285 | (14 | ) | 496 | 574 | (14 | ) | |||||
Three months ended June 30 | Six months ended June 30 | ||||||||||||
(In thousands, except ARPA and penetration) | 2020 | 2019 | Chg | 2020 | 2019 | Chg | |||||||
Internet | |||||||||||||
Net additions | 5 | 22 | (17 | ) | 22 | 36 | (14 | ) | |||||
Total Internet subscribers 2 | 2,556 | 2,466 | 90 | 2,556 | 2,466 | 90 | |||||||
Ignite TV | |||||||||||||
Net additions | 18 | 66 | (48 | ) | 109 | 113 | (4 | ) | |||||
Total Ignite TV subscribers 2 | 435 | 155 | 280 | 435 | 155 | 280 | |||||||
Homes passed 2 | 4,517 | 4,412 | 105 | 4,517 | 4,412 | 105 | |||||||
Customer relationships | |||||||||||||
Net losses | (7 | ) | — | (7 | ) | (5 | ) | (1 | ) | (4 | ) | ||
Total customer relationships 2 | 2,505 | 2,488 | 17 | 2,505 | 2,488 | 17 | |||||||
ARPA (monthly) | $128.12 | $133.24 | ($5.12 | ) | $128.53 | $131.89 | ($3.36 | ) | |||||
Penetration 2 | 55.5 | % | 56.4 | % | (0.9 | pts) | 55.5 | % | 56.4 | % | (0.9 | pts) | |
1 | Subscriber results are key performance indicators. See "Key Performance Indicators". |
2 | As at end of period. |
• | a 4% decrease this quarter and a 3% year to date decrease in ARPA as a result of bundled pricing constructs that provide home phone for a lower incremental cost and waiving certain fees and the programs implemented to help customers during the COVID-19 pandemic, partially offset by the impact of Internet service pricing changes in 2019; partially offset by |
• | the increase in total customer relationships over the past year, due to growth in our Internet and Ignite TV subscriber bases, partially offset by declines in our legacy television and home phone subscriber bases; and |
• | the movement of Internet customers to higher speed and usage tiers in our Ignite Internet™ offerings. |
• | lower employee costs due to fewer subscriber additions and increased self-installation and other cost efficiencies; partially offset by |
• | higher bad debt expense due to changing economic conditions during the COVID-19 pandemic. |
Rogers Communications Inc. | 11 | Second Quarter 2020 |
Rogers Communications Inc. | 12 | Second Quarter 2020 |
Three months ended June 30 | Six months ended June 30 | ||||||||||||
(In millions of dollars, except margins) | 2020 | 2019 | % Chg | 2020 | 2019 | % Chg | |||||||
Revenue | 296 | 591 | (50 | ) | 708 | 1,059 | (33 | ) | |||||
Operating expenses | 331 | 519 | (36 | ) | 828 | 1,071 | (23 | ) | |||||
Adjusted EBITDA | (35 | ) | 72 | (149 | ) | (120 | ) | (12 | ) | n/m | |||
Adjusted EBITDA margin | (11.8 | )% | 12.2 | % | (24.0 | pts) | (16.9 | )% | (1.1 | )% | (15.8 | pts) | |
Capital expenditures | 13 | 17 | (24 | ) | 25 | 39 | (36 | ) | |||||
• | lower advertising revenue as a result of softness in the advertising market due to COVID-19; and |
• | lower sports revenue, including at the Toronto Blue Jays, primarily as a result of the suspension of major sports leagues due to COVID-19. |
• | lower sports-related costs, including lower programming costs and Toronto Blue Jays player payroll and game-day costs as a result of the suspension of major sports leagues; and |
• | lower general operating costs as a result of reduced operating activity and cost efficiencies. |
Rogers Communications Inc. | 13 | Second Quarter 2020 |
Three months ended June 30 | Six months ended June 30 | ||||||||||||
(In millions of dollars, except capital intensity) | 2020 | 2019 | % Chg | 2020 | 2019 | % Chg | |||||||
Wireless | 254 | 390 | (35 | ) | 535 | 672 | (20 | ) | |||||
Cable | 245 | 285 | (14 | ) | 496 | 574 | (14 | ) | |||||
Media | 13 | 17 | (24 | ) | 25 | 39 | (36 | ) | |||||
Corporate | 47 | 50 | (6 | ) | 96 | 74 | 30 | ||||||
Capital expenditures 1 | 559 | 742 | (25 | ) | 1,152 | 1,359 | (15 | ) | |||||
Capital intensity 2 | 17.7 | % | 19.6 | % | (1.9 | pts) | 17.5 | % | 18.4 | % | (0.9 | pts) | |
1 | Includes additions to property, plant and equipment net of proceeds on disposition, but does not include expenditures for spectrum licences or additions to right-of-use assets. |
2 | As defined. See "Key Performance Indicators". |
Rogers Communications Inc. | 14 | Second Quarter 2020 |
Rogers Communications Inc. | 15 | Second Quarter 2020 |
• | the risk of a material reduction in demand for our products and services due to businesses closing or downsizing, job losses and associated financial hardship or, more generally, a declining level of retail activity, which may lead to a decline in revenue as a result of: |
• | lower Wireless subscriber activity, including lower equipment revenue; |
• | the continued suspension of major sports leagues and associated programming; |
• | services provided to our customers at no cost, such as long distance calling, roaming, and free television channels; |
• | lower roaming and overage revenue as customers are unable or unwilling to travel and increasingly stay home; and |
• | customers downgrading or cancelling their services; |
• | an increase in delinquent or unpaid bills, which may lead to increased bad debt expense; |
• | issues delivering certain products and services, or maintaining or upgrading our networks, due to store closures and supply chain disruptions; |
• | additional capital expenditures to maintain or expand our networks in order to accommodate substantially increased network usage; and |
• | higher costs for new capital. |
Rogers Communications Inc. | 16 | Second Quarter 2020 |
• | subscriber counts; |
• | Wireless; |
• | Cable; and |
• | homes passed (Cable); |
• | Wireless subscriber churn (churn); |
• | Wireless blended average billings per user (ABPU); |
• | Wireless blended average revenue per user |
• | Cable average revenue per account (ARPA); |
• | Cable customer relationships; |
• | Cable market penetration (penetration); |
• | capital intensity; and |
• | total service revenue. |
• | Cable Ignite TV and Internet subscribers are represented by a dwelling unit. |
• | When there is more than one unit in a single dwelling, such as an apartment building, each tenant with cable service is counted as an individual subscriber, whether the service is invoiced separately or included in the tenant's rent. Institutional units, such as hospitals or hotels, are each considered one subscriber. |
• | Cable Ignite TV and Internet subscribers include only those subscribers who have service installed and operating, and who are being billed accordingly. |
• | Subscriber counts exclude certain business services delivered over our fibre network and data centre infrastructure, and circuit-switched local and long distance voice services and legacy data services where access is delivered using leased third-party network elements and tariffed ILEC services. |
Rogers Communications Inc. | 17 | Second Quarter 2020 |
Rogers Communications Inc. | 18 | Second Quarter 2020 |
Non-GAAP measure or related performance measure | Why we use it | How we calculate it | Most comparable IFRS financial measure | ||
Adjusted EBITDA Adjusted EBITDA margin | ● | To evaluate the performance of our businesses, and when making decisions about the ongoing operations of the business and our ability to generate cash flows. | Adjusted EBITDA: Net income add (deduct) income tax expense (recovery); finance costs; depreciation and amortization; other expense (income); restructuring, acquisition and other; and loss (gain) on disposition of property, plant and equipment. Adjusted EBITDA margin: Adjusted EBITDA divided by revenue. | Net income | |
● | We believe that certain investors and analysts use adjusted EBITDA to measure our ability to service debt and to meet other payment obligations. | ||||
● | We also use it as one component in determining short-term incentive compensation for all management employees. | ||||
Adjusted net income Adjusted basic and 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: Net 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; and income tax adjustments on these items, including adjustments as a result of legislative changes. Adjusted basic and diluted earnings per share: Adjusted net income and adjusted net income including the dilutive effect of stock-based compensation divided by basic and diluted weighted average shares outstanding. | Net income Basic and diluted earnings per share | |
Free cash flow | ● | To show how much cash we have available to repay debt and reinvest in our company, which is an important indicator of our financial strength and performance. | Adjusted EBITDA deduct capital expenditures; interest on borrowings net of capitalized interest; and cash income taxes. | Cash provided by operating activities | |
● | We believe that some investors and analysts use free cash flow to value a business and its underlying assets. | ||||
Adjusted net debt | ● | To conduct valuation-related analysis and make decisions about capital structure. | Total long-term debt add (deduct) current portion of long-term debt; deferred transaction costs and discounts; net debt derivative (assets) liabilities; credit risk adjustment related to net debt derivatives; current portion of lease liabilities; lease liabilities; bank advances (cash and cash equivalents); and short-term borrowings. | Long-term debt | |
● | We believe this helps investors and analysts analyze our enterprise and equity value and assess our leverage. | ||||
Debt leverage ratio | ● | To conduct valuation-related analysis and make decisions about capital structure. | Adjusted net debt (defined above) divided by 12-month trailing adjusted EBITDA (defined above). | Long-term debt divided by net income | |
● | We believe this helps investors and analysts analyze our enterprise and equity value and assess our leverage. | ||||
Rogers Communications Inc. | 19 | Second Quarter 2020 |
Three months ended June 30 | Six months ended June 30 | ||||||||
(In millions of dollars) | 2020 | 2019 | 2020 | 2019 | |||||
Net income | 279 | 591 | 631 | 982 | |||||
Add: | |||||||||
Income tax expense | 102 | 186 | 219 | 325 | |||||
Finance costs | 214 | 206 | 434 | 395 | |||||
Depreciation and amortization | 650 | 614 | 1,289 | 1,223 | |||||
EBITDA | 1,245 | 1,597 | 2,573 | 2,925 | |||||
Add (deduct): | |||||||||
Other income | 7 | (1 | ) | (7 | ) | (14 | ) | ||
Restructuring, acquisition and other | 42 | 39 | 63 | 59 | |||||
Adjusted EBITDA | 1,294 | 1,635 | 2,629 | 2,970 | |||||
Three months ended June 30 | Six months ended June 30 | ||||||||
(In millions of dollars, except margins) | 2020 | 2019 | 2020 | 2019 | |||||
Adjusted EBITDA | 1,294 | 1,635 | 2,629 | 2,970 | |||||
Divided by: total revenue | 3,155 | 3,780 | 6,571 | 7,367 | |||||
Adjusted EBITDA margin | 41.0 | % | 43.3 | % | 40.0 | % | 40.3 | % | |
Three months ended June 30 | Six months ended June 30 | ||||||||
(In millions of dollars) | 2020 | 2019 | 2020 | 2019 | |||||
Net income | 279 | 591 | 631 | 982 | |||||
Add (deduct): | |||||||||
Restructuring, acquisition and other | 42 | 39 | 63 | 59 | |||||
Income tax impact of above items | (11 | ) | (10 | ) | (17 | ) | (16 | ) | |
Income tax adjustment, legislative tax change | — | (23 | ) | — | (23 | ) | |||
Adjusted net income | 310 | 597 | 677 | 1,002 | |||||
Rogers Communications Inc. | 20 | Second Quarter 2020 |
Three months ended June 30 | Six months ended June 30 | ||||||||||||
(In millions of dollars, except per share amounts; number of shares outstanding in millions) | 2020 | 2019 | 2020 | 2019 | |||||||||
Adjusted basic earnings per share: | |||||||||||||
Adjusted net income | 310 | 597 | 677 | 1,002 | |||||||||
Divided by: | |||||||||||||
Weighted average number of shares outstanding | 505 | 512 | 505 | 513 | |||||||||
Adjusted basic earnings per share | $0.61 | $1.17 | $1.34 | $1.95 | |||||||||
Adjusted diluted earnings per share: | |||||||||||||
Diluted adjusted net income | 304 | 595 | 660 | 1,001 | |||||||||
Divided by: | |||||||||||||
Diluted weighted average number of shares outstanding | 506 | 514 | 506 | 515 | |||||||||
Adjusted diluted earnings per share | $0.60 | $1.16 | $1.30 | $1.94 | |||||||||
Three months ended June 30 | Six months ended June 30 | ||||||||
(In millions of dollars) | 2020 | 2019 | 2020 | 2019 | |||||
Cash provided by operating activities | 1,429 | 1,057 | 2,388 | 2,055 | |||||
Add (deduct): | |||||||||
Capital expenditures | (559 | ) | (742 | ) | (1,152 | ) | (1,359 | ) | |
Interest on borrowings, net of capitalized interest | (192 | ) | (183 | ) | (379 | ) | (351 | ) | |
Interest paid | 198 | 139 | 398 | 359 | |||||
Restructuring, acquisition and other | 42 | 39 | 63 | 59 | |||||
Program rights amortization | (16 | ) | (22 | ) | (38 | ) | (41 | ) | |
Net change in contract asset balances | (390 | ) | 20 | (716 | ) | 29 | |||
Net change in financing receivable balances | 291 | — | 550 | — | |||||
Change in non-cash operating working capital items | (355 | ) | 209 | (169 | ) | 222 | |||
Other adjustments | 20 | 92 | (15 | ) | 41 | ||||
Free cash flow | 468 | 609 | 930 | 1,014 | |||||
Rogers Communications Inc. | 21 | Second Quarter 2020 |
As at June 30 | As at December 31 | |||
(In millions of dollars) | 2020 | 2019 | ||
Current portion of long-term debt | 1,450 | — | ||
Long-term debt | 17,558 | 15,967 | ||
Deferred transaction costs and discounts | 178 | 163 | ||
19,186 | 16,130 | |||
Add (deduct): | ||||
Net debt derivative assets | (2,808 | ) | (1,383 | ) |
Credit risk adjustment related to net debt derivative assets | (152 | ) | (31 | ) |
Short-term borrowings | 650 | 2,238 | ||
Current portion of lease liabilities | 271 | 230 | ||
Lease liabilities | 1,574 | 1,495 | ||
Cash and cash equivalents | (1,795 | ) | (494 | ) |
Adjusted net debt | 16,926 | 18,185 | ||
As at June 30 | As at December 31 | |||
(In millions of dollars, except ratios) | 2020 | 2019 | ||
Adjusted net debt | 16,926 | 18,185 | ||
Divided by: trailing 12-month adjusted EBITDA | 5,871 | 6,212 | ||
Debt leverage ratio | 2.9 | 2.9 | ||
Rogers Communications Inc. | 22 | Second Quarter 2020 |
Three months ended June 30 | Six months ended June 30 | ||||||||
2020 | 2019 | 2020 | 2019 | ||||||
Revenue | 3,155 | 3,780 | 6,571 | 7,367 | |||||
Operating expenses: | |||||||||
Operating costs | 1,861 | 2,145 | 3,942 | 4,397 | |||||
Depreciation and amortization | 650 | 614 | 1,289 | 1,223 | |||||
Restructuring, acquisition and other | 42 | 39 | 63 | 59 | |||||
Finance costs | 214 | 206 | 434 | 395 | |||||
Other expense (income) | 7 | (1 | ) | (7 | ) | (14 | ) | ||
Income before income tax expense | 381 | 777 | 850 | 1,307 | |||||
Income tax expense | 102 | 186 | 219 | 325 | |||||
Net income for the period | 279 | 591 | 631 | 982 | |||||
Earnings per share: | |||||||||
Basic | $0.55 | $1.15 | $1.25 | $1.91 | |||||
Diluted | $0.54 | $1.15 | $1.21 | $1.90 | |||||
Rogers Communications Inc. | 23 | Second Quarter 2020 |
As at June 30 | As at December 31 | |||
2020 | 2019 | |||
Assets | ||||
Current assets: | ||||
Cash and cash equivalents | 1,795 | 494 | ||
Accounts receivable | 1,621 | 2,304 | ||
Inventories | 319 | 460 | ||
Current portion of contract assets | 910 | 1,234 | ||
Other current assets | 855 | 524 | ||
Current portion of derivative instruments | 94 | 101 | ||
Total current assets | 5,594 | 5,117 | ||
Property, plant and equipment | 14,048 | 13,934 | ||
Intangible assets | 8,883 | 8,905 | ||
Investments | 2,520 | 2,830 | ||
Derivative instruments | 2,771 | 1,478 | ||
Contract assets | 252 | 557 | ||
Other long-term assets | 534 | 275 | ||
Goodwill | 3,935 | 3,923 | ||
Total assets | 38,537 | 37,019 | ||
Liabilities and shareholders' equity | ||||
Current liabilities: | ||||
Short-term borrowings | 650 | 2,238 | ||
Accounts payable and accrued liabilities | 2,340 | 3,033 | ||
Income tax payable | 299 | 48 | ||
Other current liabilities | 103 | 141 | ||
Contract liabilities | 297 | 224 | ||
Current portion of long-term debt | 1,450 | — | ||
Current portion of lease liabilities | 271 | 230 | ||
Current portion of derivative instruments | 9 | 50 | ||
Total current liabilities | 5,419 | 5,964 | ||
Provisions | 36 | 36 | ||
Long-term debt | 17,558 | 15,967 | ||
Derivative instruments | 12 | 90 | ||
Lease liabilities | 1,574 | 1,495 | ||
Other long-term liabilities | 567 | 614 | ||
Deferred tax liabilities | 3,398 | 3,437 | ||
Total liabilities | 28,564 | 27,603 | ||
Shareholders' equity | 9,973 | 9,416 | ||
Total liabilities and shareholders' equity | 38,537 | 37,019 | ||
Rogers Communications Inc. | 24 | Second Quarter 2020 |
Three months ended June 30 | Six months ended June 30 | ||||||||
2020 | 2019 | 2020 | 2019 | ||||||
Operating activities: | |||||||||
Net income for the period | 279 | 591 | 631 | 982 | |||||
Adjustments to reconcile net income to cash provided by operating activities: | |||||||||
Depreciation and amortization | 650 | 614 | 1,289 | 1,223 | |||||
Program rights amortization | 16 | 22 | 38 | 41 | |||||
Finance costs | 214 | 206 | 434 | 395 | |||||
Income tax expense | 102 | 186 | 219 | 325 | |||||
Post-employment benefits contributions, net of expense | (80 | ) | (123 | ) | (68 | ) | (115 | ) | |
Net change in contract asset balances | 390 | (20 | ) | 716 | (29 | ) | |||
Net change in financing receivable balances | (291 | ) | — | (550 | ) | — | |||
Other | 67 | 30 | 76 | 60 | |||||
Cash provided by operating activities before changes in non-cash working capital items, income taxes paid, and interest paid | 1,347 | 1,506 | 2,785 | 2,882 | |||||
Change in non-cash operating working capital items | 355 | (209 | ) | 169 | (222 | ) | |||
Cash provided by operating activities before income taxes paid and interest paid | 1,702 | 1,297 | 2,954 | 2,660 | |||||
Income taxes paid | (75 | ) | (101 | ) | (168 | ) | (246 | ) | |
Interest paid | (198 | ) | (139 | ) | (398 | ) | (359 | ) | |
Cash provided by operating activities | 1,429 | 1,057 | 2,388 | 2,055 | |||||
Investing activities: | |||||||||
Capital expenditures | (559 | ) | (742 | ) | (1,152 | ) | (1,359 | ) | |
Additions to program rights | (7 | ) | (7 | ) | (22 | ) | (14 | ) | |
Changes in non-cash working capital related to capital expenditures and intangible assets | (25 | ) | 26 | (154 | ) | (81 | ) | ||
Acquisitions and other strategic transactions, net of cash acquired | — | (1,731 | ) | — | (1,731 | ) | |||
Other | (9 | ) | (7 | ) | (28 | ) | (10 | ) | |
Cash used in investing activities | (600 | ) | (2,461 | ) | (1,356 | ) | (3,195 | ) | |
Financing activities: | |||||||||
Net repayment of short-term borrowings | (310 | ) | (642 | ) | (1,727 | ) | (212 | ) | |
Net (repayment) issuance of long-term debt | (345 | ) | 2,676 | 2,540 | 2,276 | ||||
Net (payments) proceeds on settlement of debt derivatives and forward contracts | (10 | ) | (93 | ) | 80 | (104 | ) | ||
Principal payments of lease liabilities | (48 | ) | (38 | ) | (98 | ) | (79 | ) | |
Transaction costs incurred | (5 | ) | (33 | ) | (21 | ) | (33 | ) | |
Repurchase of Class B Non-Voting Shares | — | (69 | ) | — | (205 | ) | |||
Dividends paid | (252 | ) | (257 | ) | (505 | ) | (504 | ) | |
Cash (used in) provided by financing activities | (970 | ) | 1,544 | 269 | 1,139 | ||||
Change in cash and cash equivalents | (141 | ) | 140 | 1,301 | (1 | ) | |||
Cash and cash equivalents, beginning of period | 1,936 | 264 | 494 | 405 | |||||
Cash and cash equivalents, end of period | 1,795 | 404 | 1,795 | 404 | |||||
Rogers Communications Inc. | 25 | Second Quarter 2020 |
• | typically includes words like could, expect, may, anticipate, assume, believe, intend, estimate, plan, project, guidance, outlook, target, and similar expressions, although not all forward-looking information includes them; |
• | includes conclusions, forecasts, and projections that are based on our current objectives and strategies and on estimates, expectations, assumptions, and other factors, most of which are confidential and proprietary and that we believe to have been reasonable at the time they were applied but may prove to be incorrect; and |
• | was approved by our management on the date of this earnings release. |
• | revenue; |
• | total service revenue; |
• | adjusted EBITDA; |
• | capital expenditures; |
• | cash income tax payments; |
• | free cash flow; |
• | dividend payments; |
• | the growth of new products and services; |
• | expected growth in subscribers and the services to which they subscribe; |
• | the cost of acquiring and retaining subscribers and deployment of new services; |
• | continued cost reductions and efficiency improvements; |
• | traction against our debt leverage ratio; |
• | statements relating to plans we have implemented in response to the COVID-19 pandemic and its impact on us; and |
• | all other statements that are not historical facts. |
• | general economic and industry growth rates; |
• | currency exchange rates and interest rates; |
• | product pricing levels and competitive intensity; |
• | subscriber growth; |
• | pricing, usage, and churn rates; |
• | changes in government regulation; |
• | technology deployment; |
• | availability of devices; |
• | timing of new product launches; |
• | content and equipment costs; |
• | the integration of acquisitions; |
• | industry structure and stability; and |
• | the impact of the COVID-19 pandemic on our operations, liquidity, financial condition, or results. |
• | regulatory changes; |
• | technological changes; |
• | economic, geopolitical, and other conditions affecting commercial activity; |
• | unanticipated changes in content or equipment costs; |
• | changing conditions in the entertainment, information, and communications industries; |
• | the integration of acquisitions; |
• | litigation and tax matters; |
• | the level of competitive intensity; |
• | the emergence of new opportunities; |
• | external threats, such as epidemics, pandemics, and other public health crises, natural disasters, or cyberattacks, among others; and |
• | new interpretations and new accounting standards from accounting standards bodies. |
Rogers Communications Inc. | 26 | Second Quarter 2020 |
Rogers Communications Inc. | 27 | Second Quarter 2020 |