| Disclosure of detailed information about borrowings |
| | | | | | | | | | As at December 31 | | (In millions of dollars) | 2025 | 2024 | | | | | Receivables securitization program | 2,000 | | 2,000 | | | US commercial paper program (net of the discount on issuance) | — | | 452 | | Non-revolving credit facility borrowings (net of the discount on issuance) | 2,000 | | 507 | | | | | | Total short-term borrowings | 4,000 | | 2,959 | |
Below is a summary of the activity relating to our short-term borrowings for the years ended December 31, 2025 and 2024. | | | | | | | | | | | | | | | | | | | | | | | | | Year ended December 31, 2025 | | Year ended December 31, 2024 | | Notional | Exchange | Notional | | Notional | Exchange | Notional | | (In millions of dollars, except exchange rates) | (US$) | rate | (Cdn$) | | (US$) | rate | (Cdn$) | | | | | | | | | | Proceeds received from receivables securitization | | | 400 | | | | | 800 | | | Repayment of receivables securitization | | | (400) | | | | | (400) | | | Net proceeds received from receivables securitization | | | — | | | | | 400 | | | | | | | | | | | Proceeds received from US commercial paper | 517 | | 1.410 | | 729 | | | 2,009 | | 1.373 | | 2,759 | | | Repayment of US commercial paper | (835) | | 1.413 | | (1,180) | | | (1,819) | | 1.371 | | (2,494) | | | Net (repayment of) proceeds received from US commercial paper | | | (451) | | | | | 265 | | | | | | | | | | Proceeds received from non-revolving credit facilities (Cdn$) 1 | | | 2,000 | | | | | — | | Proceeds received from non-revolving credit facilities (US$) 1 | 5,397 | | 1.386 | | 7,479 | | | 2,899 | | 1.378 | | 3,996 | | | | | | | | | | | | | | | | | | | | | | | | | | | Repayment of non-revolving credit facilities (US$) | (5,749) | | 1.393 | | (8,007) | | | (2,547) | | 1.383 | | (3,523) | | | | | | | | | | | | | | | | | | | Net proceeds received from non-revolving credit facilities | | | 1,472 | | | | | 473 | | | | | | | | | | | Net proceeds received from short-term borrowings | | | 1,021 | | | | | 1,138 | |
1 Borrowings under our non-revolving facility matured and are (were, for the US$ facility) reissued regularly, such that until repaid, we maintain net outstanding borrowings equivalent to the then-current credit limit on the reissue dates. Below is a summary of the activity relating to our US CP program for the years ended December 31, 2025 and 2024. | | | | | | | | | | | | | | | | | | | | | | | | | Year ended December 31, 2025 | | Year ended December 31, 2024 | | Notional | Exchange | Notional | | Notional | Exchange | Notional | | (In millions of dollars, except exchange rates) | (US$) | rate | (Cdn$) | | (US$) | rate | (Cdn$) | | | | | | | | | | US commercial paper, beginning of year | 314 | | 1.439 | | 452 | | | 113 | | 1.327 | | 150 | | | Net (repayment of) proceeds received from US commercial paper | (318) | | 1.418 | | (451) | | | 190 | | 1.395 | | 265 | | Discounts on issuance 1 | 4 | | n/m | 6 | | | 11 | | 1.364 | | 15 | | Loss (gain) on foreign exchange 1 | | | (7) | | | | | 22 | | | | | | | | | | | US commercial paper, end of year | — | | — | | — | | | 314 | | 1.439 | | 452 | |
n/m - not meaningful 1 Included in "finance costs". Below is a summary of the activity relating to our non-revolving credit facilities for the years ended December 31, 2025 and 2024. | | | | | | | | | | Years ended December 31 | | (In millions of dollars) | 2025 | 2024 | | | | | Non-revolving credit facility, beginning of year | 507 | | — | | | Net proceeds received from non-revolving credit facilities | 1,472 | | 473 | | | | | Loss on foreign exchange 1 | 21 | | 34 | | | | | | Non-revolving credit facility, end of year | 2,000 | | 507 | |
1 Included in "finance costs". | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | As at December 31 | | (In millions of dollars, except interest rates) | Par call date | Due date | | Principal amount | Interest rate | 2025 | 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | Bank credit facilities (Cdn$ portion) | | | | | Floating | 415 | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Term loan facility | | | | | Floating | — | | 1,001 | | | | | | | | | | | | | | | | | | | | | | | | | | Canada Infrastructure Bank credit facility | | 2052 | | | 1.000 | % | 134 | | 64 | | | Senior notes | | Mar 2025 | US | 1,000 | | 2.950 | % | — | | 1,439 | | | Senior notes | | Apr 2025 | | 1,250 | | 3.100 | % | — | | 1,250 | | | Senior notes | | Dec 2025 | US | 700 | | 3.625 | % | — | | 1,007 | | | Senior notes | n/a | Sep 2026 | | 500 | | 5.650 | % | 500 | | 500 | | | Senior notes | Aug 2026 | Nov 2026 | US | 500 | | 2.900 | % | 686 | | 718 | | Senior notes 1 | Dec 2026 | Mar 2027 | | 300 | | 3.800 | % | 300 | | 300 | | | Senior notes | Jan 2027 | Mar 2027 | | 1,500 | | 3.650 | % | 1,500 | | 1,500 | | | Senior notes | Feb 2027 | Mar 2027 | US | 1,300 | | 3.200 | % | 1,784 | | 1,871 | | | Senior notes | Aug 2028 | Sep 2028 | | 1,000 | | 5.700 | % | 1,000 | | 1,000 | | Senior notes 1 | Aug 2028 | Nov 2028 | | 500 | | 4.400 | % | 500 | | 500 | | | Senior notes | Jan 2029 | Feb 2029 | US | 1,250 | | 5.000 | % | 1,716 | | 1,799 | | | Senior notes | Feb 2029 | Apr 2029 | | 1,000 | | 3.750 | % | 1,000 | | 1,000 | | | Senior notes | Feb 2029 | May 2029 | | 700 | | 3.250 | % | 700 | | 1,000 | | Senior notes 1 | Sep 2029 | Dec 2029 | | 159 | | 3.300 | % | 159 | | 500 | | | Senior notes | Jul 2030 | Sep 2030 | | 500 | | 5.800 | % | 500 | | 500 | | Senior notes 1 | Sep 2030 | Dec 2030 | | 210 | | 2.900 | % | 210 | | 500 | | | Senior notes | Dec 2031 | Mar 2032 | US | 2,000 | | 3.800 | % | 2,745 | | 2,878 | | | Senior notes | Jan 2032 | Apr 2032 | | 1,000 | | 4.250 | % | 1,000 | | 1,000 | | Senior debentures 2 | n/a | May 2032 | US | 200 | | 8.750 | % | 275 | | 288 | | | Senior notes | Jun 2033 | Sep 2033 | | 1,000 | | 5.900 | % | 1,000 | | 1,000 | | Senior notes | Nov 2033 | Feb 2034 | US | 1,250 | | 5.300 | % | 1,716 | | 1,799 | | | Senior notes | n/a | Aug 2038 | US | 350 | | 7.500 | % | 480 | | 504 | | | Senior notes | n/a | Nov 2039 | | 500 | | 6.680 | % | 500 | | 500 | | Senior notes 1 | n/a | Nov 2039 | | 1,450 | | 6.750 | % | 1,450 | | 1,450 | | | Senior notes | Feb 2040 | Aug 2040 | | 800 | | 6.110 | % | 800 | | 800 | | | Senior notes | Sep 2040 | Mar 2041 | | 400 | | 6.560 | % | 400 | | 400 | | | Senior notes | Sep 2041 | Mar 2042 | US | 750 | | 4.500 | % | 1,029 | | 1,079 | | | Senior notes | Sep 2042 | Mar 2043 | US | 382 | | 4.500 | % | 524 | | 719 | | | Senior notes | Apr 2043 | Oct 2043 | US | 650 | | 5.450 | % | 892 | | 935 | | | Senior notes | Sep 2043 | Mar 2044 | US | 752 | | 5.000 | % | 1,032 | | 1,511 | | | Senior notes | Aug 2047 | Feb 2048 | US | 506 | | 4.300 | % | 694 | | 1,079 | | | Senior notes | Nov 2048 | May 2049 | US | 630 | | 4.350 | % | 865 | | 1,799 | | | Senior notes | May 2049 | Nov 2049 | US | 541 | | 3.700 | % | 743 | | 1,439 | | Senior notes 1 | Jun 2049 | Dec 2049 | | 26 | | 4.250 | % | 26 | | 300 | | | Senior notes | Sep 2051 | Mar 2052 | US | 2,000 | | 4.550 | % | 2,745 | | 2,878 | | | Senior notes | Oct 2051 | Apr 2052 | | 1,000 | | 5.250 | % | 1,000 | | 1,000 | | Subordinated notes 3 | Feb 2030 | Apr 2055 | US | 1,100 | | 7.000 | % | 1,510 | | — | | Subordinated notes 3 | Feb 2035 | Apr 2055 | US | 1,000 | | 7.125 | % | 1,373 | | — | | Subordinated notes 3 | Feb 2030 | Apr 2055 | | 1,000 | | 5.625 | % | 1,000 | | — | | Subordinated notes 3 | Dec 2026 | Dec 2081 | | 2,000 | | 5.000 | % | 2,000 | | 2,000 | | Subordinated notes 3 | Mar 2027 | Mar 2082 | US | 750 | | 5.250 | % | 1,029 | | 1,079 | | | | | | | | 37,932 | | 42,886 | | | Deferred transaction costs and discounts | | | | | | (795) | | (951) | | Deferred government grant liability | | | | | | (79) | | (39) | | | Less current portion | | | | | | (1,186) | | (3,696) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Total long-term debt | | | | | | 35,872 | | 38,200 | | | | | | | | | |
1 Senior notes originally issued by Shaw Communications Inc. which are unsecured obligations of RCI and for which RCCI was an unsecured guarantor as at December 31, 2025 and 2024. 2 Senior debentures originally issued by Rogers Cable Inc. which are unsecured obligations of RCI and for which RCCI was an unsecured guarantor as at December 31, 2025 and 2024. 3 The subordinated notes can be redeemed at par on the noted par call date or on any subsequent interest payment date. The tables below summarize the activity relating to our long-term debt for the years ended December 31, 2025 and 2024. | | | | | | | | | | | | | | | | | | | | | | | | | Year ended December 31, 2025 | | Year ended December 31, 2024 | | (In millions of dollars, except exchange rates) | Notional | Exchange | Notional | | Notional | Exchange | Notional | | (US$) | rate | (Cdn$) | | (US$) | rate | (Cdn$) | | | | | | | | | | Credit facility borrowings (Cdn$) | | | 216 | | | | | 64 | | | Credit facility borrowings (US$) | 1,325 | | 1.367 | | 1,811 | | | — | | — | | — | | | Total credit facility borrowings | | | 2,027 | | | | | 64 | | | | | | | | | | | Credit facility repayments (Cdn$) | | | (30) | | | | | — | | | Credit facility repayments (US$) | (1,325) | | 1.361 | | (1,803) | | | — | | — | | — | | | Total credit facility repayments | | | (1,833) | | | | | — | | | | | | | | | | | Net borrowings under credit facilities | | | 194 | | | | | 64 | | | | | | | | | | Term loan facility net borrowings (US$) 1 | 1 | | n/m | 6 | | | 8 | | n/m | 18 | | Term loan facility net repayments (US$) | (697) | | 1.380 | | (962) | | | (2,553) | | 1.352 | | (3,452) | | | Net repayments under term loan facility | | | (956) | | | | | (3,434) | | | | | | | | | | | | | | | | | | | Senior note issuances (US$) | — | | — | | — | | | 2,500 | | 1.347 | | 3,367 | | | Total senior note issuances | | | — | | | | | 3,367 | | | | | | | | | | | Senior note repayments (Cdn$) | | | (2,397) | | | | | (1,100) | | | Senior note repayments (US$) | (3,112) | | 1.390 | | (4,326) | | | — | | — | | — | | | Total senior note repayments | | | (6,723) | | | | | (1,100) | | | | | | | | | | | Net (repayment) issuance of senior notes | | | (6,723) | | | | | 2,267 | | | | | | | | | | | Subordinated note issuances (Cdn$) | | | 1,000 | | | | | — | | | Subordinated note issuances (US$) | 2,100 | | 1.432 | | 3,007 | | | — | | — | | — | | | Total subordinated note issuances | | | 4,007 | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | Net repayment of long-term debt | | | (3,478) | | | | | (1,103) | |
1 Borrowings under our term loan facility mature and are reissued regularly, such that until repaid, we maintain net outstanding borrowings equivalent to the then-current credit limit on the reissue dates. | | | | | | | | | | | | | | Years ended December 31 | | (In millions of dollars) | Note | 2025 | 2024 | | | | | Long-term debt, beginning of year | | 41,896 | | 40,855 | | | Net (repayment) issuance of long-term debt | | (3,478) | | (1,103) | | | | | | | Discount on principal amount of senior notes repurchased in connection with tender offer | | (504) | | — | | Increase in government grant liability related to Canada Infrastructure Bank facility | | (43) | | (39) | | Long-term debt assumed through the MLSE Transaction | | 298 | | — | | | (Gain) loss on foreign exchange | | (1,272) | | 2,094 | | | Deferred transaction costs derecognized (incurred) | | 31 | | (52) | | | Amortization of deferred transaction costs | | 130 | | 141 | | | | | | Long-term debt, end of year | | 37,058 | | 41,896 | | | | | | | Current | | 1,186 | | 3,696 | | | Long-term | | 35,872 | | 38,200 | | | | | | Long-term debt, end of year | | 37,058 | | 41,896 | |
Below is a summary of the senior and subordinated notes we issued in 2025 and 2024. | | | | | | | | | | | | | | | | | | | | | | | | | (In millions of dollars, except interest rates and discounts) | | Issue price per $1,000 principal amount | Total gross proceeds 1 (Cdn$) | Transaction costs and discounts 2 (Cdn$) | | Date issued | | Principal amount | Due date | Interest rate | | | | | | | | | | 2025 issuances | | | | | | | | February 12, 2025 (subordinated) 3 | US | 1,100 | | 2055 | 7.000 | % | 1,000.00 | | 1,575 | | 21 | February 12, 2025 (subordinated) 3 | US | 1,000 | | 2055 | 7.125 | % | 1,000.00 | | 1,432 | | 19 | February 12, 2025 (subordinated) 3 | | 1,000 | | 2055 | 5.625 | % | 999.83 | | 1,000 | | 11 | | | | | | | | | | 2024 issuances | | | | | | | | | February 9, 2024 (senior) | US | 1,250 | | 2029 | 5.000 | % | 997.14 | | 1,684 | | 20 | | February 9, 2024 (senior) | US | 1,250 | | 2034 | 5.300 | % | 991.19 | | 1,683 | | 30 |
1 Gross proceeds before transaction costs, discounts, and premiums. 2 Transaction costs, discounts, and premiums are included as deferred transaction costs and discounts in the carrying value of the long-term debt, and recognized in net income using the effective interest method. 3 Deferred transaction costs and discounts (if any) in the carrying value of the subordinated notes are recognized in net income using the effective interest method. The three issuances of subordinated notes due 2055 can be redeemed at par on February 15, 2030, February 15, 2035, and February 15, 2030, respectively, or on any subsequent interest payment date.
|