BCE INC — Regulatory Filings 2005

Feb 2, 2005

6-K 1 bceform6ksr.htm Q4 2004 SHAREHOLDER REPORT HTML PUBLIC "-//W3C//DTD HTML 4.01 Transitional//EN" Untitled Document

SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549

FORM 6-K

REPORT OF FOREIGN PRIVATE ISSUER

Pursuant to Rule 13a-16 or 15d-16 under the Securities Exchange Act of 1934

For the month of: February 2005 Commission File Number: 1-8481

BCE Inc. (Translation of Registrant’s name into English)

MARKER FORMAT-SHEET="Para Flush"

1000, rue de La Gauchetière Ouest, Bureau 3700, Montréal, Québec H3B 4Y7, (514) 397-7000 (Address of principal executive offices)

Indicate by check mark whether the Registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

Form 20-F Form 40-F X

Indicate by check mark whether the Registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.

MARKER FORMAT-SHEET="Left Head Bold"

Yes No X

If "Yes" is marked, indicate below the file number assigned to the Registrant in connection with Rule 12g3-2(b): 82-_____.

Only the BCE Inc. Management's Discussion and Analysis for the quarter ended December 31, 2004 and the BCE Inc. unaudited interim consolidated financial statements for the quarter ended December 31, 2004, included on pages 2 to 44 and 45 to 55, respectively, of the BCE Inc. 2004 Fourth Quarter Shareholder Report filed with this Form 6-K are incorporated by reference in the registration statements filed by BCE Inc. with the Securities and Exchange Commission on Form F-3 (Registration No. 333-12130), Form S-8 (Registration No. 333-12780), Form S-8 (Registration No. 333-12802) and Form S-8 (Registration No. 333-12804). Except for the foregoing, no other document or portion of document filed with this Form 6-K is incorporated by reference in BCE Inc.’s registration statements. Notwithstanding any reference to BCE’s Web site on the World Wide Web in the documents attached hereto, the information contained in BCE’s site or any other site on the World Wide Web referred to in BCE’s site is not a part of this Form 6-K and, therefore, is not filed with the Securities and Exchange Commission.

CONTENTS
MD&A	2
About Our Business	3
The Year in
Review	4
The Quarter
at a Glance	9
Financial
Results Analysis	12
Financial
and Capital Management	24
Risks
That Could Affect Our Business	28
Our Accounting
Policies	44
Supplementary
Financial Information	44
Consolidated
Financial Statements	45
Notes
to Consolidated Financial Statements	48

| In this MD&A, we , us , our and BCE mean BCE Inc., its subsidiaries and
joint ventures. All amounts in this MD&A are in millions of Canadian dollars,
except where otherwise noted. Please refer to the unaudited consolidated financial statements for the
fourth quarter of 2004 when reading this MD&A. We also encourage
you to read BCE Inc.’s MD&A for the year ended December 31, 2003
dated March 10, 2004 (2003 MD&A). You will find more information about BCE, including BCE Inc.’s
Annual Information Form for the year ended December 31, 2003
(2003 AIF) and recent financial reports, on BCE Inc.’s website
at www.bce.ca, on SEDAR at www.sedar.com and on EDGAR at www.sec.gov. A
statement we make is forward-looking when it uses what we know and expect
today to make a statement about the future. Forward-looking statements
may include words such as anticipate, believe , could , expect , goal , guidance, intend , may , objective , outlook , plan , seek , strive, target and will . | Management’s
Discussion and Analysis This management’s discussion
and analysis of financial condition and results of operations (MD&A)
comments on BCE’s operations, financial condition and cash flows
for the three months (Q4) and twelve months ended December 31, 2004
and 2003. ABOUT FORWARD-LOOKING STATEMENTS Securities laws encourage
companies to disclose forward-looking information so that investors can
get a better understanding of the company’s future prospects and
make informed investment decisions. This MD&A contains
forward-looking statements about BCE’s objectives, strategies, financial
condition, results of operations, cash flows and businesses. These statements
are “forward-looking” because they are based on our current
expectations, estimates and assumptions about the markets we operate in,
the Canadian economic environment and our ability to attract and retain
customers and to manage network assets and operating costs. It
is important to know that: forward-looking statements
in this MD&A describe our expectations on February 1, 2005 our actual results could
be materially different from what we expect if known or unknown risks
affect our business, or if our estimates or assumptions turn out to
be inaccurate. As a result, we cannot guarantee that any forward-looking
statement will materialize and, accordingly, you are cautioned not to
place undue reliance on these forward-looking statements. forward-looking statements
do not take into account the effect that transactions or non-recurring
or other special items announced or occurring after the statements are
made may have on our business. For example, they do not include the
effect of sales of assets, monetizations, mergers, acquisitions, other
business combinations or transactions, asset write-downs or other charges
announced or occurring after forward-looking statements are made. we disclaim any intention
and assume no obligation to update any forward-looking statement even
if new information becomes available, as a result of future events or
for any other reason. Risks
that could cause our actual results to materially differ from our current
expectations are discussed in this MD&A including, in particular,
in Risks That Could Affect Our Business . |
| --- | --- |
| We
define EBITDA as operating revenues less operating expenses, which means
it represents operating income before amortization expense, net benefit
plans cost, and restructuring and other items. | NON-GAAP FINANCIAL
MEASURES EBITDA The term, EBITDA (earnings before interest, taxes, depreciation and amortization),
does not have any standardized meaning prescribed by Canadian generally
accepted accounting principles (GAAP). It is therefore unlikely to be
comparable to similar measures presented by other companies. EBITDA is
presented on a consistent basis from period to period. We use EBITDA, among other measures, to
assess the operating performance of our ongoing businesses without the
effects of amortization expense, net benefit plans cost, and restructuring
and other items. We exclude amortization expense and net benefit plans
cost because they largely depend on the accounting methods and assumptions
a company uses, as well as non-operating factors, such as the historical
cost of capital assets and the fund performance of a company’s pension
plans. We exclude restructuring and other items because they are transitional
in nature. EBITDA allows us to compare our operating
performance on a consistent basis. We believe that certain investors and
analysts use EBITDA to measure a company’s ability to service debt
and to meet other payment obligations, or as a common valuation measurement
in the telecommunications industry. |

2 2004 Quarterly Report Bell Canada Enterprises

EBITDA should not be confused with net cash flows from operating activities. The most comparable Canadian GAAP financial measure is operating income which is discussed in the Financial Results Analysis section of this MD&A. The tables below are reconciliations of EBITDA to operating income on a consolidated basis for BCE and Bell Canada.

BCE — EBITDA	Q4 2004 — 1,831		Q4 2003 — 1,847		FY 2004 — 7,564		FY 2003 — 7,410
Amortization
expense	(803	)	(775	)	(3,108	)	(3,100	)
Net
benefit plans cost	(67	)	(46	)	(256	)	(175	)
Restructuring
and other items	(126	)	(13	)	(1,224	)	(14	)
Operating income	835		1,013		2,976		4,121
Bell Canada	Q4 2004		Q4 2003		FY 2004		FY 2003
EBITDA	1,679		1,731		7,111		7,001
Amortization
expense	(763	)	(742	)	(2,962	)	(2,970	)
Net
benefit plans cost	(62	)	(46	)	(235	)	(181	)
Restructuring
and other items	(123	)	(13	)	(1,219	)	(14	)
Operating income	731		930		2,695		3,836

| We define free cash flow as
cash from operating activities after capital expenditures, total dividends
and other investing activities. | FREE CASH FLOW The term, free cash flow,
does not have any standardized meaning prescribed by Canadian GAAP. It
is therefore unlikely to be comparable to similar measures presented by
other companies. Free cash flow is presented on a consistent basis from
period to period. We consider free cash flow to be an important
indicator of the financial strength and performance of our business because
it shows how much cash is available to repay debt and to reinvest in our
company. We believe that certain investors and analysts use free cash
flow when valuing a business and its underlying assets. The most comparable Canadian GAAP financial
measure is cash from operating activities. You will find a reconciliation
of free cash flow to cash from operating activities on a consolidated
basis in Financial and Capital Management . |
| --- | --- |
| Video
services are television services provided to customers through our direct-to-home
(DTH) satellites or by very high-speed digital subscriber line (VDSL)
equipment. | About
our Business BCE is Canada’s largest communications company. Starting in the first
quarter of 2004, we report our results of operations under five segments:
Consumer, Business, Aliant, Other Bell Canada and Other BCE. Our
reporting structure reflects how we manage our business and how we classify
our operations for planning and measuring performance. Therefore, in addition
to discussing our consolidated operating results in this MD&A, we
discuss the operating results of each of our segments. See Note 2 to the
unaudited consolidated financial statements for information about our
segments. The Consumer segment provides local telephone,
long distance, wireless, Internet access, video and other services to
Bell Canada’s residential customers mainly in Ontario and Québec.
Wireless services are also offered in Western Canada and video services
are provided nationwide. The Business segment provides local telephone,
long distance, wireless, data, including Internet access, and other services
to Bell Canada’s small and medium-sized businesses (SMB) and
large enterprise customers in Ontario and Québec, as well as business
customers in Western Canada. The Aliant segment provides local telephone,
long distance, wireless, data, including Internet access, and other services
to residential and business customers in Atlantic Canada and represents
the operations of our subsidiary, Aliant Inc. (Aliant). |

3 2004 Quarterly Report Bell Canada Enterprises

| | The
Other Bell Canada segment includes Bell Canada's wholesale business,
and the financial results of Télébec Limited Partnership
(Télébec), NorthernTel Limited Partnership (NorthernTel)
and Northwestel Inc. (Northwestel). Our wholesale business provides
local telephone, long distance, wireless, data and other services to competitors
who resell these services. Télébec, NorthernTel and Northwestel
provide telecommunications services to less populated areas in Québec,
Ontario and Canada’s northern territories. The Other BCE segment includes the financial
results of our media, satellite and information technology (IT) businesses,
as well as the costs incurred by our corporate office. This segment includes
Bell Globemedia Inc. (Bell Globemedia), Telesat Canada
(Telesat) and CGI Group Inc. (CGI). In classifying our operations for planning
and measuring performance, all restructuring and other items at Bell Canada
and its subsidiaries (excluding Aliant) are included in the Other Bell Canada
segment. In Q2 2004, we took another step forward
in simplifying our operations by selling our 64% interest in BCE Emergis Inc.
(Emergis) by way of a secondary public offering. Effective May 2004,
we started presenting the financial results of Emergis as discontinued
operations. Emergis was presented previously in the Other BCE segment. In Q3 2004, we acquired full ownership
of Bell West Inc. (Bell West) by completing the purchase
of Manitoba Telecom Services Inc’s (MTS) 40% interest in Bell West. On November 19, 2004, we completed
the acquisition of the Canadian operations of 360networks Corporation
(360networks), as well as certain related interconnected U.S. network
assets. Following the purchase, Bell Canada sold the retail customer
operations in central and eastern Canada to Call-Net Enterprises Inc.
This acquisition gives us an extensive fiber network across major cities
in Western Canada. Financial results for the retail portion of this acquisition
will be included in the Business segment and the wholesale portion will
be included in the Other Bell Canada segment. The products and services we provide and
our objectives and strategy remain substantially unchanged from those
described in the BCE 2003 MD&A. |
| --- | --- |
| This section reviews the key
measures we use to assess our performance and how our results in 2004
compare to our results in 2003. | The
Year in Review The results for 2004 demonstrate steady progress on our strategic
objectives. We set a solid foundation for future growth, simplification
of our customers’ experience and the transformation of our cost structure. In the Consumer segment, we achieved solid
revenue and operating income growth, while maintaining strong levels of
customer acquisitions and loyalty. Bundle subscriptions significantly
exceeded our expectations for the year. In the Business segment, we grew our base
of IP-based services and value-added solutions (VAS) within our SMB and
Enterprise markets and expanded our presence in Western Canada. Overall,
Business revenues grew modestly, despite increased competitive pressures,
significant impacts from our exit from the low-margin cabling business,
the completion of the Hydro-Québec outsourcing contract and lower
revenues from Bell West’s contract with the Government of Alberta
(GOA) for the construction of the SuperNet. The improved momentum in our
IP-connectivity and VAS business, combined with strong cost containment,
led to operating income growth. In the Other Bell Canada segment, market
challenges persisted throughout the year for our wholesale business. While
full year revenues declined, this was in part due to our decision in the
fourth quarter of 2003 to exit certain low-margin contracts and promotional
offers for international switched minutes. In the last three quarters
of the year, the rate of decline stabilized. In the Other BCE segment, Bell Globemedia
delivered strong revenue and operating performance compared to last year,
largely driven by higher television advertising revenue. Higher advertising
revenue resulted from CTV Inc. (CTV)’s programming line-up which
included the majority of the top 20 programs |

4 2004 Quarterly Report Bell Canada Enterprises

| | in each season.
The improvement in revenue, combined with cost savings, contributed to significantly
higher operating performance compared to 2003. Telesat’s revenues
improved in 2004 as an increase in telecommunications revenue more
than offset declines in consulting fees. CGI’s revenues also increased
due to its acquisition of American Management Systems Incorporated (AMS)
in May 2004. |
| --- | --- |
| ● | CUSTOMER CONNECTIONS Wireless –
Our total cellular and PCS subscriber base grew by 513,000 in 2004,
or 11.6%, to 4,925,000 reflecting a similar level of net additions as 2003.
We also improved blended and postpaid churn by 0.1 and 0.2 percentage
points, respectively, over 2003. High-Speed
Internet – Our DSL high-speed
Internet business added 350,000 customers in 2004, increasing our
DSL customer base by 24% to 1,808,000. The additions achieved in 2004
were slightly lower than the 358,000 subscribers acquired in 2003.
We also more than doubled our subscriptions to Sympatico value-added
solutions over Q4 2003, to reach an end of period count of 624,000. Video –
We gained momentum in our video business in 2004, ending the year
with over 1.5 million subscribers, growing by 8.4% over 2003. During
the year, we had 116,000 net activations, an increase of 40% over 2003.
Bell ExpressVu achieved its target in the deployment of VDSL to
multiple-dwelling units (MDUs), signing 335 buildings by year end. Network Access
Services (NAS) – Our NAS levels
declined by 146,000, or 1.1%, a similar rate of decline as in the prior
year. |
| ● | OPERATING
REVENUES Revenues of $19,193 million
for the year increased 2.4% over last year, a rate of growth which exceeded
our 2003 performance. Bell Canada contributed most of the increase
despite the trailing effects of the implementation of a new wireless billing
system and a prolonged labour disruption at Aliant. Bell Canada’s
revenue growth reflects improved performance in the Consumer segment stemming
from stronger wireless, Internet access and video services, along with
higher IP-connectivity and VAS revenues in the Business segment. Revenue
growth was enhanced further by higher revenues at CGI, resulting from
the AMS acquisition, and at Bell Globemedia, resulting from higher
television advertising revenues due to strong ratings performance. OPERATING INCOME AND EBITDA Operating income for the
year of $2,976 million was $1,145 million lower than last year,
mainly as a result of restructuring and other items of $1,224 million
during 2004. The cost of the employee departure programs announced
at Bell Canada in June of this year, encompassing a total of
5,052 employees, and at Aliant, announced in the fourth quarter this year
encompassing a total of 693 employees, amounted to $1,063 million.
In addition, the labour disruption at Aliant had an estimated negative
impact of $68 million on operating income. Operating income before
restructuring and other items for the year of $4,200 million was
$65 million higher than last year despite the estimated negative
impact of $68 million of the Aliant labour disruption. This increase reflects
the EBITDA growth, partially offset by higher net benefit plans cost. EBITDA grew to $7,564 million this
year, or 2.1% higher compared to 2003 EBITDA (3.0% excluding the
estimated negative impact of $71 million from the Aliant labour disruption).
EBITDA growth at Bell Canada was driven by continued improvement
in wireless, Internet access and video services growth engines. Wireless
EBITDA grew significantly, driving a 5.2 percentage point margin improvement
despite adverse impacts of the implementation of a new billing system. Margin erosion in our legacy services was
offset by a continued focus on productivity as well as EBITDA contributions
from IP-connectivity, VAS and Virtual Chief Information Officer (VCIO)
revenue gains in our Business segment. |

5 2004 Quarterly Report Bell Canada Enterprises

| | The
Other BCE units also contributed to the overall EBITDA growth. Bell Globemedia’s
EBITDA improvement reflects a higher level of television advertising revenue
and benefits from cost savings. CGI reflects the benefit of the AMS acquisition. Our EBITDA margin for the year was 39.4%,
down 0.1 percentage points from 2003, reflecting a lower EBITDA margin
at CGI and higher corporate expenses, which more than offset margin improvement
at Bell Canada. Bell Canada’s EBITDA margin of 42.4% reflected
a 0.3 percentage point improvement over last year. We achieved this by
better managing acquisition costs per gross activation, particularly in
the wireless business, and by placing a greater emphasis on more profitable
contracts within the Enterprise and wholesale markets. The negative impact
of the Aliant employee strike and the cost of the billing system migration
partly offset the improvement at Bell Canada. |
| --- | --- |
| ROE
(return on common shareholders’ equity) is calculated as net earnings
applicable to common shares as a percentage of average common shareholders’
equity. | NET
EARNINGS / EARNINGS PER SHARE Net
earnings applicable to common shares for 2004 were $1,523 million,
or $1.65 per common share. This compared to net earnings of $1,744 million,
or $1.90 per common share in 2003. ROE was 12.5% in 2004, compared
to 15.1% last year. Included in 2004 net earnings were net losses
of $349 million, or $0.37 per common share, consisting primarily
of: restructuring and other
items of $772 million after tax or $0.83 per share, mainly relating
to the employee departure programs announced at Bell Canada ($647 million)
and Aliant ($24 million) partly offset by: net gains of $423 million
from the sales of our 15.96% investment in MTS and our remaining interest
in YPG General Partner Inc., the sale of our interest in Emergis
and a $69 million extraordinary gain on the purchase of 360networks
reflecting the excess of the fair value of the net assets acquired over
the purchase price. This
compared to net losses of $5 million included in 2003 net earnings
due to the loss on sale of Emergis’ U.S. Health operations, which
was partly offset by a gain on sale of an interest in YPG General Partner Inc. Excluding the impact of these items, net
earnings grew 7.0% to $1,872 million, or $2.02 per share in 2004,
an increase of $123 million, or $0.12 per share, yielding an ROE
of 15.2%, which is similar to last year. This increase reflected the improvement
in operating income and lower interest expense. CAPITAL EXPENDITURES For the full year, capital
expenditures of $3,364 million were $197 million, or 6.2% higher
than 2003. Capital spending as a percentage of revenues this year
was 17.5%, compared to 16.9% last year. Capital intensity at Bell Canada
also increased from 17.4% to 18.0% . Bell Canada capital spending
in 2004 reflected a mix of higher investment in the growth areas
of the business and reduced expenditures in legacy areas. Our key strategic
investments this year included the migration to one national IP-Multi-Protocol
Label System (MPLS) network, our VDSL deployment strategy, our DSL footprint
expansion facilitated through the deployment of new high-density remotes,
and productivity enhancement initiatives. Higher spending related to satellite
builds at Telesat also contributed to the increase. CASH FROM OPERATING ACTIVITIES
AND FREE CASH FLOW Cash from operating activities
for 2004 totalled $5,519 million, down $449 million compared
to last year. The decline resulted mainly from cash tax refunds of $440 million
received in 2003 that did not recur this year, higher cash payments
related to the employee departure programs and higher working capital
requirements, partly offset by the receipt of $75 million from the
settlement of lawsuits against MTS and Allstream Inc. |

6 2004 Quarterly Report Bell Canada Enterprises

We generated free cash flow for the year totalling $898 million or $1,092 million before restructuring and other items. Compared to 2003, free cash flow was down $691 million, mainly reflecting the $449 million decline in cash from operating activities and higher capital expenditures of $197 million. Our net debt to total capitalization ratio improved to 42.8% at December 31, 2004, from 44.0% at the end of last year. The improvement reflects a reduction in net debt of $610 million, which was driven by $898 million of free cash flow, cash proceeds of approximately $1 billion on our sales of MTS, YPG General Partner Inc. and Emergis, less $1.3 billion of business acquisitions including Bell West and 360networks. This was complemented by an increase in shareholders’ equity, which reflects the excess of net earnings over dividends of approximately $400 million. EXECUTING ON OUR PRIORITIES Setting the Standard in Internet Protocol (IP) In December 2003, we announced our multi-year plan to lead change in the industry and set the standard in the IP world. At that time, we identified two key objectives and during 2004, we made significant progress on each of those objectives. The first of these objectives is to have 100% of our core traffic moved to a pervasive national IP MPLS network by the end of 2006. At the end of 2004, 61% of the traffic on our core network was IP based During 2004, we began the process of discontinuing several legacy data services by announcing that we would stop selling these services to customers who do not use them currently. This list of legacy services now includes Frame Relay, ATM, Megastream, Bell Electronic Business Network services, some business long distance services from the VNet portfolio and some packet services from the Datapac portfolio. Our second objective is for 90% of customers to have access to a full suite of IP services by the end of 2006. At the end of 2004, our DSL footprint in Ontario and Québec reached 83% of homes and business lines passed compared to 80% at the end of 2003. This increase was in part due to the deployment of new high-density remotes which began in April of 2004. By year end, we had deployed 376 of these remotes. Throughout 2004, we enhanced our suite of IP services by: Upgrading our Sympatico DSL services by increasing our High Speed Edition to 3 Mbps from 1.5 Mbps and our Ultra service from 3 Mbps to 4 Mbps Launching our Global IP suite of network services, including the Global IP VPN service Launching our Managed IP Telephony service for Enterprise customers Launching ProConnect for small and medium businesses (SMBs) By year end, Bell Canada had sold over 145,000 IP enabled lines on customer premises equipment (CPE). Simplicity and Service During 2004, we continued to make progress in simplifying the customer experience and in delivering simple and innovative services to our customers. In our Consumer segment, we gained 118,000 subscriptions to The Bell Bundle (a combination of wireless, Internet and video services in one offer) in the fourth quarter bringing our total sales since our launch in September of last year to 431,000. Over the year, 48% of new Bundle activations, 49% of Q4 activations and 51% of December activations included the sale of at least one new service. Our $5 Long Distance bundle introduced in June was also extremely successful with approximately 229,000 customers by year-end.

7 2004 Quarterly Report Bell Canada Enterprises

During the year, Bell ExpressVu announced a major overhaul of its service to stimulate growth and invigorate the business. This included program repackaging and All-in-One pricing principles. Bell ExpressVu also initiated service on Nimiq 3, a high powered direct broadcast satellite to boost capacity and to enhance signal quality. Bell ExpressVu made solid progress in the deployment of VDSL to MDUs. By the end of the year, we had signed access agreements with 335 buildings. On December 15, 2004, we announced the launch of a five year, $1.2 billion program to extend the reach and speed of our broadband network to some 4.3 million households, or approximately 85% of urban households in the Québec City to Windsor corridor, by 2008. This will give us the capability to deliver terrestrial video service to these households. Earlier in Q4, we received CRTC approval for our broadcast licence application to deliver video services terrestrially to single family units (SFUs). In wireless, Bell Mobility completed the migration of all customer accounts to a new billing platform that will enable the consolidation of all services into our single bill. Delays in billing during this migration prompted many enquiries to call centres from customers in the third and the fourth quarters. Despite the employment of over 600 additional call centre representatives, the high volume of calls meant customers experienced service disruptions in these quarters. Call centre volume has been reducing during the quarter, although average handling time per call still remains higher than normal. In addition, we announced a joint venture with the Virgin Group which will offer wireless services to the key youth market under the dynamic Virgin brand. Bell Mobility maintained its leadership in innovation in 2004 with its launch of leading-edge wireless location-based services and phone-to-phone video messaging service. We announced that we will trial technology that will seamlessly integrate services across Bell Mobility’s wireless network with Bell Sympatico’s DSL wireless home network. We are also trialing Canada’s first Evolution, Data Optimized (EVDO) network, providing wireless broadband speeds up to six times faster than data speeds available today. Our Sympatico unit enhanced the customer experience this year with: The launch of Sympatico.MSN.ca, a single portal combining the best features and Internet tools of MSN Canada Co. with the broadband content and innovative services of Sympatico.ca The introduction of MSN Premium The launch of Sympatico Home Networking (an integrated wireless high-speed modem and router solution) We also made significant advancements in improving the customer experience in our corporate stores. A 30% reduction in activation time helped generate an increase of 15% in average revenue per store. As part of our strategy to become the technology advisor of choice to SMB customers, we: Launched Productivity Pak (a self-serve bundle of tools that enable SMB customers to more easily access and share information) and ProConnect (a fully managed service enabling the sharing of information easily, securely and affordably across the most extensive private IP-based network in Canada) Acquired IT solutions provider Charon Systems Inc. (Charon) and, on January 27, 2005, an 86% interest in IT solutions provider Nexxlink Technologies Inc. (Nexxlink) Announced an initiative with Microsoft Canada Co. on December 14, 2004, whereby Bell Canada will combine telecommunications services and Microsoft software-based solutions to bring SMB customers reliable, secure, productivity enhancing services at affordable prices. For Enterprise customers, we launched our Managed IP Telephony service. We also enhanced our portfolio of value-added services through the acquisitions of: Infostream Technologies Inc. (Infostream), a systems and storage technology firm, to address customer needs for secure and reliable information storage and redundant back-up capabilities Approximately 76% of Elix Inc. (Elix), a provider of call routing and management systems, IT application integration, and design and implementation of electronic voice-driven response systems The security business of Emergis

8 2004 Quarterly Report Bell Canada Enterprises

| | Telesat’s
Anik F2 satellite began commercial operation in October and
became the world’s first satellite to commercialize the Ka frequency
band. This frequency band delivers two-way broadband services enabling
high-speed satellite services to consumers and businesses in Canada and
the U.S. New labour agreements During the year, Bell Canada reached
a new four-year agreement with approximately 7,100 technicians represented
by the Communications, Energy and Paperworkers Union of Canada (CEP).
This agreement will expire in November 2007. Aliant reached an agreement with approximately
4,300 unionized employees represented by the Council of Atlantic Telecommunications
Unions (CATU), ending a lengthy labour disruption. This agreement will
expire in December 2007. Rewarding Shareholders On December 15, 2004, having
achieved, by the end of 2004, strong sustainable free cash flow generation,
a solid capital structure and traction on our strategic initiatives, we
announced a 10% or $0.12 per share increase in our annual dividend on
BCE Inc. common shares. |
| --- | --- |
| This section reviews the key
measures we use to assess our performance and how our results in Q4 2004
compare to our results in Q4 2003. | The
Quarter at a Glance We delivered Q4 revenue
growth of 3.5% at BCE and 1.3% at Bell Canada, an improvement in
our rate of growth for the fourth consecutive quarter. Consolidated operating
income at BCE this quarter was down 17.6% driven by restructuring and
other items mainly related to Aliant’s employee departure program,
costs associated with the new wireless billing platform, the residual
impact of the Aliant labour disruption, higher costs of acquisition in
our Consumer segment and cost pressures in the Business and Wholesale
segments. In our Consumer business, in the fourth
quarter, due to the holiday season, customer acquisitions are typically
higher. This quarter, customer acquisitions and bundle sales increased
compared to last year and grew our Consumer revenues by 2.3% . Operating
income was down 1.5%, impacted by higher costs of acquisition driven by
increased customer wins particularly in wireless services. Working through
the remaining effects of our wireless billing conversion had a negative
impact on both Consumer revenues and operating expenses. In our Business segment, while competitive
pricing pressures persisted, we continued to grow within the SMB market
and to increase our IP-based connectivity and VAS within the Enterprise
market. Bell Globemedia continued to demonstrate
strong financial performance, driven by advertising revenues that reflected
strong television ratings as CTV Television held 16 of the top 20 regularly
scheduled programs during the fall season. |
| ● | CUSTOMER CONNECTIONS Wireless –
We grew our wireless subscriber base by 217,000 customers this quarter,
outpacing Q4 2003 net activations by 14.8%. Blended churn of 1.4%
and postpaid churn of 1.2% for the fourth quarter were stable year over
year. High-Speed Internet – Our DSL
high-speed Internet business added 91,000 customers this quarter. Subscriptions
to Sympatico’s value-added solutions more than doubled compared
to Q4 2003, to reach an end of year count of 624,000. Video –
Net additions of 43,000 in our video business were 23% higher than the
net additions achieved in Q4 last year. Network Access Services
(NAS) – Our
NAS in service declined by 57,000 this quarter and by 1.1% compared
to Q4 2003, a similar rate of decline to previous quarters. |

9 2004 Quarterly Report Bell Canada Enterprises

| ● | OPERATING
REVENUES We achieved revenues of $4,989 million
this quarter, reflecting a year-over-year increase of 3.5% and a fourth
consecutive quarter of improved growth rates. This growth reflected higher
revenue performance at Bell Canada driven primarily by increases in wireless,
Internet and video services and revenues stemming from the acquisition
in November of 360networks included in our Wholesale unit. These
increases were partly offset by the negative impact of the Aliant strike.
Higher revenues at CGI resulting from the AMS acquisition and stronger
advertising revenues at Bell Globemedia also contributed to the overall
revenue growth. OPERATING INCOME AND EBITDA Operating income for the quarter
was $835 million, down $178 million compared to the same period
last year. This decrease resulted from the recognition of restructuring
and other items in the amount of $126 million in the quarter related
to Aliant’s employee departure program and costs related to the relocation
of employees and the closure of excess real estate facilities at Bell
Canada. Operating income
before restructuring and other items for the quarter was $961 million,
down $65 million compared to the same period last year reflecting
the impacts of: new wireless billing system
implementation costs, particularly call centre costs residual effects of the
Aliant strike higher cost of acquisition
expense from higher wireless gross activations completion of the Hydro-Québec
contract and other cost pressures in Enterprise. This
quarter’s results also reflect a higher net benefit plans cost compared
to last year and accelerated depreciation expense related to our wireless
legacy prepaid platform replacement. Our EBITDA for the fourth quarter of 2004
totalled $1,831 million, down slightly from $1,847 million in
the fourth quarter of last year. This decrease was partially offset by growth
in the other BCE units, principally Bell Globemedia from high television
advertising revenues and cost savings. Our EBITDA margin declined to 36.7%, which
was 1.6 percentage points lower than Q4 2003. |
| --- | --- |
| ● | NET
EARNINGS / EARNINGS PER SHARE Net earnings applicable to common shares for Q4 2004 were $417 million,
or $0.45 per common share. This compared to net earnings of $386 million,
or $0.41 per common share, in the fourth quarter last year. Included in
this quarter’s net earnings were a $69 million extraordinary
gain on the purchase of the Canadian operations of 360networks which was
offset by costs of $69 million mainly for the employee departure
program at Aliant and other restructuring and other items. This compared
to net losses of $19 million in Q4 2003. In 2003, the loss
on the sale of Emergis’ U.S. Health operations was partly offset
by the gain on the sale of an interest in YPG General Partner Inc. Excluding the impact of these items, net
earnings were $417 million, or $0.45 per common share for the quarter,
up $0.03 per common share representing an increase of 7.1% over Q4 2003.
The increase stemmed mainly from lower interest expense and a $0.04 charge
in Q4 last year relating to an increase in our net future income
tax liability when the Ontario government increased corporate income tax
rates. |

10 2004 Quarterly Report Bell Canada Enterprises

CAPITAL EXPENDITURES Capital expenditures totalled $1,046 million in the fourth quarter. As a percentage of revenues, capital expenditures declined to 21.0% from 22.4% in Q4 of last year. The decline related to reduced spending on our new wireless billing platform. Expenditures were incurred in Q4 2003 in preparation for the May 2004 wireless billing conversion and spending on this project is now largely complete. In Q4, we continued to invest in rolling out our DSL footprint and VDSL strategies. CASH FROM OPERATING ACTIVITIES AND FREE CASH FLOW Cash from operating activities for Q4 2004 totalled $1,307 million, down $291 million compared to the same period last year, reflecting, in part, higher cash payments related to employee departure programs and changes in working capital. We resolved many invoicing delays associated with the new billing platform in the quarter, bringing our accounts receivable balances to more normal levels at year end. Negative free cash flow of $95 million this quarter compared to positive free cash flow of $184 million in Q4 2003 due to lower cash from operating activities, partly offset by lower capital expenditures.

11 2004 Quarterly Report Bell Canada Enterprises

| This
section provides detailed information and analysis about our performance
in Q4 2004 compared to Q4 2003. It focuses on our consolidated
operating results and provides financial information for each of our reportable
operating segments. | Q4 2004 | | Q4 2003 | | %
change | | FY 2004 | | FY 2003 | | %
change | |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Consumer | 1,911 | | 1,868 | | 2.3 | % | 7,502 | | 7,203 | | 4.2 | % |
| Business | 1,535 | | 1,516 | | 1.3 | % | 5,851 | | 5,827 | | 0.4 | % |
| Aliant | 506 | | 527 | | (4.0 | %) | 2,033 | | 2,059 | | (1.3 | %) |
| Other
Bell Canada | 511 | | 468 | | 9.2 | % | 1,939 | | 2,015 | | (3.8 | %) |
| Inter-segment
eliminations | (160 | ) | (133 | ) | (20.3 | %) | (538 | ) | (490 | ) | (9.8 | %) |
| Bell Canada | 4,303 | | 4,246 | | 1.3 | % | 16,787 | | 16,614 | | 1.0 | % |
| Other
BCE | 800 | | 697 | | 14.8 | % | 2,861 | | 2,597 | | 10.2 | % |
| Inter-segment
eliminations | (114 | ) | (125 | ) | 8.8 | % | (455 | ) | (474 | ) | 4.0 | % |
| Total
operating revenues | 4,989 | | 4,818 | | 3.5 | % | 19,193 | | 18,737 | | 2.4 | % |

BY SEGMENT Consumer Consumer revenues in the fourth quarter grew by 2.3% to $1,911 million and 4.2% to $7,502 million on a full-year basis reflecting continued strength in our wireless, Internet access and video businesses driven by strong gains in the subscribers for these services. Growth in these revenue streams more than offset steady rates of decline in long distance and local and access revenues. Wireless Consumer wireless revenues for Q4 2004 and on a full-year basis grew by 15.9% and 15.2%, respectively, compared to the same periods in 2003. These increases were achieved through strong subscriber growth, particularly as a result of the sales programs initiated during the first 4 months of the year. Although revenue performance was solid, we believe that our call centre’s focus on handling billing inquiries following the implementation of our new billing platform somewhat diminished our ability to sell more services to our customers and delayed the implementation of planned price increases. Video Video revenues for the fourth quarter 2004 grew to $219 million and to $850 million for the full year, reflecting increases of 9.5% and 12.0%, respectively, compared to the same periods last year driven by year over year growth in our subscriber base and average revenue per unit (ARPU). Our total video customer base reached 1,503,000, up 8.4% compared to 1,387,000 customers at the end of 2003. Growth in video was driven by net activations of 43,000 in the fourth quarter and 116,000 for the full year, which were significantly higher than the 35,000 and 83,000 achieved for the same periods in 2003. The growth in net activations was stimulated by the continued success of the Bell Bundle, as well as initiatives focussed on churn containment which resulted in the lowest churn level since 2001. One of the initiatives is Bell ExpressVu’s move to provide services to new DTH customers strictly on a contract basis. As of August 1, 2004, all new DTH customers must opt for a one or two-year contract. ARPU per month of $49 for video services increased $1 for the quarter and $3 for the full year compared to the same periods last year. The increase in ARPU for the quarter was mainly driven by the elimination of promotional programming discounts in Q3 2004, more customers paying for a second receiver, and higher pay per view revenues. The increase in ARPU for the year was also positively impacted by the $2 to $3 rate increase on specific programming packages introduced on February 1, 2003 and the introduction of the $2.99 system access charge for all customers effective April 28, 2003.

12 2004 Quarterly Report Bell Canada Enterprises

Our focus on customer retention resulted in a reduction in churn for both the quarter and full year when compared to the same periods last year. Churn for the quarter was 0.8% reflecting a 0.2 percentage point improvement when compared to Q4 2003. Churn for the full year was 1.0% reflecting a 0.1 percentage point improvement compared to full year 2003. Data Consumer data revenues grew 20% for the quarter and 21% on a full-year basis. This was driven by growth of 22% in our High-Speed Internet subscriber base and a 49% increase in revenues from our Sympatico.MSN.ca web portal. Consumer DSL net additions this quarter were up slightly over last year despite increased competitive activity. Bell Sympatico value-added services such as MSN Premium, Security Services and Home Networking added 171,000 subscriptions this quarter and 337,000 on a full-year basis. Our MSN Premium subscriptions this quarter have increased 118% over Q3 2004. Wireline Local and access revenues declined slightly for the quarter and on a full-year basis compared to the same periods last year. Lower NAS revenues and related SmartTouch feature revenues partly offset higher revenues from wireline insurance and maintenance plans. Long distance revenues in Q4 2004 and on a full-year basis were down compared to the same periods in 2003 primarily as a result of volume declines in domestic, overseas and US minutes reflecting competition from non-traditional long distance providers, partially offset by strong sales of pre paid cards. Fourth quarter 2004 wireline revenues also decreased relative to Q4 2003 due to the pricing impact of the $5 Long Distance Bundle which had an increased take rate during the quarter. The reduction in higher priced overseas minutes and the impact of the $5 Long Distance Bundle also led to a lower average wireline revenue per minute in Q4 2004 and on a full-year basis. Business Business segment revenues were $1,535 million this quarter and $5,851 million for the year, or 1.3% and 0.4% higher, respectively, compared to the same periods in 2003. In each case, increases in wireless revenues driven by subscriber growth and terminal sales and other revenues were offset by declines in long distance, data and local and access revenues. On November 19, 2004, we completed the acquisition of the Canadian operations of 360networks. The Business segment includes the financial results for the retail portion of this acquisition from that date. Enterprise Revenues from enterprise customers decreased this quarter as declines in long distance and data revenues more than offset increases in wireless and terminal sales and other revenues. On a full-year basis, the revenue decline also reflected lower local and access services. Data revenues declined reflecting the completion of the Hydro-Québec outsourcing contract. Despite the overall decline in data revenue from enterprise customers, our IP-based connectivity and VAS revenues continued to grow significantly. IP-based connectivity and VAS service revenues grew from 22% of enterprise data revenues in 2003 to 43% in 2004. By year-end, over 65% of our Enterprise customers utilized some element of our VAS portfolio. On December 10, 2004, we announced the signing of a seven-year, $140 million, exclusive out-sourcing agreement with Manulife Financial for the provisioning and management of its IP-based voice and data services. The outsourcing arrangement will lever our VAS capabilities by using BCE Connexim, Bell Canada’s outsourcing and professional services unit, providing an end-to-end solution that reduces and simplifies Manulife Financial’s transition to IP. Our outsourcing capabilities play a key role in our strategy of securing the connectivity business of our enterprise customers and preventing possible disinter-mediation by systems integrators.

13 2004 Quarterly Report Bell Canada Enterprises

Other significant contract wins this quarter included a three-year, $66 million contract with Fédération des Caisses Desjardins du Québec for a point-of-sale solution across Canada to perform debit transactions, a five-year, $28 million contract with Ministère du développement économique et régional du Québec for its portal, and a five-year, $5.8 million contract with La Senza Inc. which will be our first customer to deploy a full IP VPN network to its 300 sites. SMB Revenues from SMB customers increased this quarter and for the year as increases in data, wireless and terminal sales and other revenues more than offset revenue declines in long distance and local and access. Recent business acquisitions, such as Accutel Conferencing Systems Inc. (Accutel) and Charon, contributed to revenue growth, as did our continued growth in DSL high-speed Internet access services and value-added solutions services. Subscriptions to VAS increased by 18,000 this quarter and we closed the year at 83,000. Long distance revenues declined due to competitive pricing pressures and lower usage in our payphone business. Local and access revenues were also lower in our payphone business. Bell West Bell West continued to grow its customer base leading to increases in local and access and long distance revenues both this quarter and on a full-year basis. In 2001, we were awarded a contract by the GOA to build a next generation network (SuperNet) to bring high-speed Internet and broadband capabilities to rural communities in Alberta. Mechanical construction of the network was completed in December 2004. Data revenues increased this quarter reflecting higher GOA construction revenue compared to Q4 of 2003. On a year over year basis, data revenues declined as a result of lower GOA construction revenue in the amount of approximately $43 million as this contract nears completion. Aliant Aliant segment revenues of $506 million for the quarter and $2,033 million for the year declined 4.0% and 1.3%, respectively, compared to the same periods last year. The labour disruption that commenced on April 23, 2004 and concluded on September 20, 2004 negatively impacted revenues for the quarter by an estimated $14 million bringing the total estimated revenue impact for the year to about $40 million. The strike resulted in fewer new installations and wireless and Internet activations, slower product sales, lower data growth and the offering of promotional long distance rates. Strong wireless and Internet services growth for the quarter and on a year-to-date basis was more than offset by declines in other areas due to the on going impact of regulatory restriction and competition. Aliant’s wireless revenue grew 13.5% in the quarter and 15.4% on a year-to-date basis over the same periods last year. The growth was driven by a year-over-year increase of 9.6% in Aliant’s wireless customer base, including a 26% increase in digital customers, reflecting a positive response to the extensive dealer-supported network, attractive pricing offers and the expansion of digital cellular service into new areas. In addition, ARPU was up $3 on a year-to-date basis compared to last year, reflecting the impacts of a higher percentage of customers subscribing to digital service, higher usage and increased customer adoption of features. Intense long distance competition, the difficulty in maintaining win-back efforts during the labour disruption and substitution of long distance calling with Internet and wireless options by customers resulted in long distance revenue declines for the quarter and the year. Consumer minute volumes were down due to customer losses to competition and the capping of minutes on certain long-distance plans in late 2003. Business long distance pricing declines continued to reflect the impact of competitive pressures, as did long distance volume declines, in addition to a reduction of contact centre activity.

14 2004 Quarterly Report Bell Canada Enterprises

Data revenues for the quarter and on a full year basis declined slightly as higher Internet revenues were more than offset by other data revenue declines from the scaleback of marketing and sales efforts during the labour disruption and the continued rationalization of circuit networks by customers. The continued increase in Internet revenues stemmed from increased popularity of enhanced services and year-over-year subscriber growth of 6%, reflecting 21% growth in Aliant’s high-speed Internet customer base. The higher subscriber base reflected the expansion of high-speed Internet service into new areas, attractive introductory offers, an emphasis on bundling with other products and services as well as dealer and on-line sales channels initiatives. Terminal sales and other revenues declined for the quarter and for the year as a result of slower product sales during the labour disruption and the divestiture of non-core operations in the second and third quarters, which resulted in a reduction in IT service revenue. Other Bell Canada Other Bell Canada segment revenues for the quarter were $511 million, or 9.2% higher, compared to the same period last year. Higher revenues in our Wholesale unit resulting mainly from the acquisition of the Canadian operations of 360networks in the fourth quarter this year and increased long distance revenues due to higher switched minute volumes more than offset the impact of competitive pricing pressures. On a full year basis, revenues were $1,939 million, or 3.8% lower, compared to last year reflecting declines in the Wholesale unit stemming from lower long distance and data revenues resulting from price competition, and from customers migrating services to their own network facilities. Last year we also decided to exit certain contracts and promotional offers for international switched minutes that had low margins.

| Other BCE | Q4 2004 | Q4 2003 | %
change | FY 2004 | FY 2003 | %
change |
| --- | --- | --- | --- | --- | --- | --- |
| Bell Globemedia | 405 | 375 | 8.0 % | 1,420 | 1,363 | 4.2 % |
| Telesat | 102 | 99 | 3.0 % | 362 | 345 | 4.9 % |
| CGI | 274 | 208 | 31.7 % | 1,019 | 838 | 21.6 % |
| Other | 19 | 15 | 26.7 % | 60 | 51 | 17.6 % |
| Other BCE revenues | 800 | 697 | 14.8 % | 2,861 | 2,597 | 10.2 % |
| Other BCE segment revenues were $800 million this quarter and $2,861 million
for the year or 14.8% and 10.2% higher compared to the same periods in 2003.
In each case, revenue growth was driven by CGI’s acquisition of AMS
in May 2004, as well as higher revenues at Bell Globemedia and
Telesat. Bell Globemedia’s revenue grew
8.0% to $405 million this quarter and by 4.2% to $1,420 million
for the year. Television advertising grew by 8.1% this quarter and by
8.0% for the year reflecting the strength of CTV’s schedule, which
included 16 of the top 20 shows this fall. The NHL lockout had a positive
impact on advertising on CTV’s conventional television channels,
as hockey sponsors sought alternate advertising opportunities which helped
offset the loss of advertising on hockey broadcasts on our specialty channels
TSN and RDS. Bell Globemedia’s subscriber revenue
grew 11.6% this quarter and by 2.4% in 2004 compared to 2003
reflecting specialty channel subscription growth and subscription and
newstand cover price increases at The Globe and Mail. Production and other
revenue declined 4.3% this quarter and 13.8% for the year as a result
of the sale of a 50% interest in Dome Productions Inc. in January 2004. | | | | | | |

15 2004 Quarterly Report Bell Canada Enterprises

●
BY
BELL CANADA CONSOLIDATED PRODUCT LINES
	Q4 2004	Q4 2003	%
change		FY 2004	FY 2003	%
change
Local
and access	1,397	1,401	(0.3	%)	5,572	5,601	(0.5	%)
Long
distance	560	602	(7.0	%)	2,327	2,544	(8.5	%)
Wireless	742	658	12.8	%	2,818	2,461	14.5	%
Data	963	955	0.8	%	3,640	3,717	(2.1	%)
Video	219	200	9.5	%	850	759	12.0	%
Terminal
sales and other	422	430	(1.9	%)	1,580	1,532	3.1	%
Total Bell Canada
Consolidated	4,303	4,246	1.3	%	16,787	16,614	1.0	%
Local and access Local and access revenues of $1,397 million
for the quarter and $5,572 million for the full year declined slightly
by 0.3% and 0.5% compared to the respective periods last year mainly as
a result of lower network access services (NAS) and lower SmartTouch feature
revenues, partly offset by revenue gains from wireline insurance and maintenance
plans. NAS in service declined by 146,000 or 1.1%
over the fourth quarter of 2003 as a result of continued pressure
from growth in high-speed Internet access which reduces the need for second
telephone lines, losses from competition, and customers substituting wireline
with wireless telephone service. Long Distance Long distance revenues were $560 million
for the quarter and $2,327 million on a full-year basis, reflecting
year-over-year decreases of 7.0% and 8.5%, respectively, compared to the
same periods in 2003. These declines stemmed from lower long distance
revenues in both our Consumer and Business markets. The Consumer segment
reflected lower minute volumes and lower domestic rates, as well as the
pricing impact of increased subscriptions to the $5 Long Distance Bundle.
The Business segment was impacted by volume and price declines resulting
from competitive pressures. Overall, minute volumes this quarter declined
2.7% to 4,559 million and 5.6% to 18,070 million on a full-year basis
compared to the same periods last year. ARPM also decreased in the quarter
to $0.109, reflecting a decrease of 10.7% impacted mainly from the acceleration
of our bundle take-up rate. On a full-year basis, ARPM declined slightly
by $0.007 compared to last year.

16 2004 Quarterly Report Bell Canada Enterprises

Wireless Wireless service revenues of $742 million for the quarter and $2,818 million on a full-year basis increased 12.8% and 14.5%, respectively, over the same periods last year. Revenue increases were driven by subscriber growth of 11.6%, as well as an ARPU increase of $1 per month for the full-year results. Revenue growth was impacted by our call centre’s focus on handling the high volume of billing inquiries after the migration to a new billing platform, diminishing our ability to sell more services to our customers and to implement planned price increases. Our total cellular and PCS subscriber base reached 4,925,000 at the end of the fourth quarter. Net additions of 217,000 for the fourth quarter were higher than the net additions of 189,000 in Q4 2003. For the year, net activations were 513,000, essentially unchanged over last year. Despite the transfer to the new billing platform and increased competitive pressures, we achieved solid subscriber growth through focussed marketing campaigns and strong churn management. As a result, blended churn of 1.4% and postpaid churn of 1.2% in Q4 2004 were unchanged compared to the same period last year. On a full-year basis, blended churn of 1.3% and postpaid churn of 1.1% improved by 0.1 and 0.2 percentage points, respectively, over 2003. Including paging subscribers, our total wireless customer base totalled 5,352,000. For the quarter, gross activations from post-paid rate plans decreased to 71% of the total gross activations due to a very successful Grab ’n Go prepaid offer. On a full-year basis, 75% of gross activations came from post-paid rate plans, compared with 80% for 2003. We ended the year with 76% of our total cellular and PCS subscriber base consisting of post-paid customers, unchanged from the end of Q4 2003. Total ARPU of $50 for the quarter was unchanged over Q4 2003, while post-paid ARPU was down $1 over the same period last year. Post-paid ARPU was impacted by issues surrounding the migration of customers to the new billing system including delayed price increases, billing adjustments and the cancelling of late payment fees. Prepaid ARPU of $13 for Q4 2004 was up $1 over last year due to increased revenues from higher usage. On a full-year basis, both blended ARPU of $49 and post-paid ARPU of $61 increased $1 over the same periods last year, driven by increased revenues from value-added services, such as Message Centre and Call Display, data and long distance services, as well as higher usage. To further strengthen our wireless data revenues, we announced plans to rollout the fastest and most advanced wireless data network in Canada through EVDO technology. This will allow users to download data on their mobile devices up to six times faster than the fastest wireless network currently available in Canada. With speeds of up to 2.4 Mbps, customers will be able to use data-rich content and run applications such as e-mail, video messaging, gaming, video conferencing, telematics and streaming entertainment. Data Data revenues of $963 million in Q4 2004 increased slightly by 0.8% compared to $955 million in the same period last year. The improvement was a result of growth in high-speed Internet services, revenues related to acquisitions and revenues from the GOA contract, which more than offset declines from the completion of the Hydro-Québec outsourcing contract and price competition. On a full-year basis, data revenues of $3,640 million in 2004 were 2.1% lower than 2003, as growth in high-speed Internet services and revenues related to acquisitions were more than offset by lower construction revenues related to the GOA contract, declines resulting from competitive pricing and volume pressures including wholesale customers migrating their traffic onto their own networks, the completion of the Hydro-Québec contract, and our exit from the low margin cabling business.

17 2004 Quarterly Report Bell Canada Enterprises

●
OPERATING
INCOME
	Q4 2004	Q4 2003	%
change		FY 2004		FY 2003	%
change
Consumer	464	471	(1.5	%)	2,119		2,019	5.0	%
Business	183	199	(8.0	%)	896		781	14.7	%
Aliant	23	108	(78.7	%)	268		415	(35.4	%)
Other
Bell Canada	61	152	(59.9	%)	(588	)	621	(194.7	%)
Bell Canada
Consolidated	731	930	(21.4	%)	2,695		3,836	(29.7	%)
Other
BCE	104	83	25.3	%	281		285	(1.4	%)
Total operating income	835	1,013	(17.6	%)	2,976		4,121	(27.8	%)
CONSOLIDATED Our operating income of
$835 million for the fourth quarter and $2,976 million for the
year reflected declines of $178 million and $1,145 million,
respectively, compared to the same periods last year. These decreases
resulted from the recognition of restructuring and other items of $126 million
in the quarter and $1,224 million for the year mainly related to
Bell Canada’s and Aliant’s employee departure programs
and other charges consisting primarily of closure costs for excess facilities
and asset write-downs. In June 2004, Bell Canada announced
a two-phase voluntary employee departure program. Under this program,
5,052 employees or approximately 11% of Bell Canada’s workforce
elected to receive a package. By year end, approximately 4,900 employees
had left the company. During the fourth quarter, Aliant offered
a voluntary early retirement program to eligible employees. The offer
was accepted by 693 employees, or 8% of Aliant’s workforce. Of these
employees, about 400 had left the company by January 1, 2005, with
the remainder scheduled to leave through the early part of 2005.

18 2004 Quarterly Report Bell Canada Enterprises

Excluding the impact of the restructuring and other items, operating income of $961 million for the quarter was down $65 million compared to the same period last year. This decline resulted mainly from increases in operating expenses, amortization expense and a higher net benefit plans cost which more than offset the contribution from higher revenues. The higher operating expenses for the quarter were driven by higher costs of acquisition related to subscriber increases in wireless, higher salaries mainly from the 2.8% wage increase effective December 1, 2004 for CEP members, higher contact centre agent costs to support increased call handling times associated with our new wireless billing conversion, as well as the negative residual impact of Aliant’s labour disruption. On a full year basis, operating income excluding the impact of the restructuring and other items reached $4,200 million, reflecting an increase of $65 million stemming from operating income growth in our Consumer and Business segments as well as improvements in Bell Globemedia and Telesat in the Other BCE Segment, driven by the underlying growth in these sectors. Wireless costs of acquisition (COA) of $402 per gross activation in the quarter and $411 on a full-year basis improved by $43 and $15, respectively, over the same periods last year, driven primarily from more targeted and cost-effective advertising campaigns. COA for video services for the quarter of $537 per gross activation improved $44 compared to the same period last year as a result of lower set-top box pricing, partly offset by a higher number of customers taking second receivers as a result of our 2TV bundle and free installation promotion. For the year, video COA of $571 per gross activation was up $39 due to more customers taking a second receiver and aggressive retail pricing by competitors. Amortization expense of $803 million for the quarter increased $28 million primarily due to a higher capital asset base and accelerated full amortization of the wireless legacy prepaid platform. Amortization expense of $3,108 million for the full year was stable compared to 2003. The impact of our higher capital asset base was offset by lower amortization from an increase in the estimated useful life of Bell Canada’s internal use software from 3 to 4 years, effective October 1, 2003. Net benefit plans cost totalled $67 million for the quarter and $256 million year-to-date, increases of $21 million and $81 million compared to the same periods last year. These increases resulted primarily from a higher accrued benefit obligation based on our most recent actuarial valuation. BY SEGMENT Consumer The Consumer segment achieved operating income of $464 million in the quarter, or 1.5% lower, and $2,119 million for the year, or 5.0%, higher compared to the same periods in 2003. For the full year, growth reflected the increase in revenues partially offset by increased operating expenses related to salaries, cost of goods sold and higher net benefit plans cost compared to the full year of 2003. For the fourth quarter, the decline in operating income was caused by the accelerated full amortization of the wireless legacy prepaid platform and the costs of activating more subscribers. In addition, higher costs were driven by the increase in the number of contact centre agents to support increased customer handling time associated with the Bell Bundle and increased call volumes resulting from the implementation of the new billing platform. Business On a full-year basis, despite essentially flat revenue growth, business segment operating income was $896 million, or 14.7% higher than 2003. Our strategy of driving the shift to IP with improved profitability through ongoing productivity has traction and is delivering.

19 2004 Quarterly Report Bell Canada Enterprises

Business segment operating income this quarter was $183 million or 8.0% lower than the same period last year reflecting some unusual pressures which included: the completion of the Hydro-Québec contract in Q4 2003. At the end of the contract, there were some additional asset sales to Hydro-Québec that exacerbated the impact of this contract in Q4. the costs of the mobility billing conversion. costs associated with the workforce realignment due to the restructuring program executed during the quarter which led to the departure of 2,000 employees associated with the Business segment. The costs were primarily related to preparation and training for Q1 2005, especially in customer service network operations which suffered the bulk of the departures. In the Enterprise unit operating income declined for the quarter mainly as a result of the completion of the Hydro-Québec contract in 2003, and cost pressures, in part due to the impact of the implementation of the wireless billing system. On a full-year basis, the Enterprise unit achieved strong operating income growth reflecting our focus on more profitable contracts, as well as overall productivity which led to reductions in cost of goods sold, partly offset by higher operating expenses of acquired businesses during the year (Infostream and Elix). Our SMB unit incurred higher salary expenses and cost of goods sold related to its increased revenues from business acquisitions (Accutel and Charon). Bell West incurred lower cost of goods sold related to the GOA contract this quarter and on a full-year basis. Salary expenses at Bell West are higher this year reflecting a growing workforce. Aliant Aliant’s operating income for the fourth quarter was $23 million and was $268 million for the year reflecting declines of $85 million, or 79%, and $147 million, or 35%, respectively, compared to the same periods last year. The estimated impact of the labour disruption on operating income during the fourth quarter and on a year-to-date basis was approximately $13 million and $68 million, respectively. Operating expenses were negatively impacted by the labour disruption by an estimated $31 million year-to-date. Costs incurred during the labour disruption consisted primarily of security requirements and property repairs to enable operations to continue with relatively few interruptions and to ensure the safety of employees, up-front costs to train and equip management employees for their new roles and overtime costs to meet increased customer demand during the third and fourth quarters, a traditionally busy period. During the fourth quarter, Aliant offered a voluntary early retirement program to eligible employees. The offer resulted in a charge of $67 million, or $24 million after taxes and non-controlling interest, in the fourth quarter. In addition, the year-over-year operating income declines reflected higher operating expenses from growth in wireless and Internet services relating to costs of acquisition, increased customer service levels, an increase in net benefit plans cost, normal wage and annual salary adjustments and higher amortization expense resulting from a higher proportion of capital spending in broadband and wireless assets in recent years that have shorter depreciable lives. These increases were partly offset by lower operating costs stemming from the Xwave restructuring in 2003 and the divesture of non-core operations in the second and third quarters. Other Bell Canada Operating income for the Other Bell Canada segment was $61 million this quarter, or 60% lower than the comparable period in 2003, reflecting restructuring and other charges of $56 million related mostly to the relocation of employees and closure of excess real estate facilities as well as higher salary costs and higher cost of goods sold within our Wholesale unit.

20 2004 Quarterly Report Bell Canada Enterprises

On a full-year basis, the Other Bell Canada segment had operating losses of $588 million compared to operating income of $621 million in 2003 due to restructuring and other items of $1,147 million related mostly to the voluntary employee departure program announced in June 2004. Underlying operating performance, before restructuring items, decreased by 29% this quarter and 9.7% on a full-year basis compared to the same periods last year. The decrease reflected higher costs associated with increased volumes of cross-border carrier exchange traffic and repricing for data and long distance services. Other BCE Operating income for the Other BCE segment grew by 25% this quarter to $104 million. Growth in operating income at Bell Globemedia, Telesat and CGI offset higher corporate expenses. On a full-year basis, the Other BCE segment had operating income of $281 million, 1.4% lower than 2003 as higher corporate expenses more than offset higher operating income at Bell Globemedia, Telesat and CGI. Both Bell Globemedia’s and Telesat’s operating income grew due to revenue growth and cost savings. CGI’s operating income grew reflecting its acquisition of AMS. Corporate expenses increased reflecting higher net benefit plans cost and an increased level of corporate activities.

| OTHER
ITEMS | Q4 2004 | | Q4 2003 | | %
change | | FY 2004 | | FY 2003 | | %
change | |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Operating income | 835 | | 1,013 | | (17.6 | %) | 2,976 | | 4,121 | | (27.8 | %) |
| Other income | 18 | | 127 | | (85.8 | %) | 411 | | 175 | | 134.9 | % |
| Interest expense | (247 | ) | (266 | ) | 7.1 | % | (1,005 | ) | (1,105 | ) | 9.0 | % |
| Pre-tax
earnings from continuing operations | 606 | | 874 | | (30.7 | %) | 2,382 | | 3,191 | | (25.4 | %) |
| Income taxes | (199 | ) | (331 | ) | 39.9 | % | (710 | ) | (1,119 | ) | 36.6 | % |
| Non-controlling interest | (40 | ) | (57 | ) | 29.8 | % | (174 | ) | (201 | ) | 13.4 | % |
| Earnings from continuing operations | 367 | | 486 | | (24.5 | %) | 1,498 | | 1,871 | | (19.9 | %) |
| Discontinued operations | (2 | ) | (86 | ) | 97.7 | % | 26 | | (56 | ) | 146.4 | % |
| Net earnings before extraordinary
gain | 365 | | 400 | | (8.8 | %) | 1,524 | | 1,815 | | (16.0 | %) |
| Extraordinary gain | 69 | | – | | n.m. | | 69 | | – | | n.m. | |
| Net
earnings | 434 | | 400 | | 8.5 | % | 1,593 | | 1,815 | | (12.2 | %) |
| Dividends on preferred shares | (17 | ) | (14 | ) | (21.4 | %) | (70 | ) | (64 | ) | (9.4 | %) |
| Premium
on redemption of preferred shares | – | | – | | – | | – | | (7 | ) | n.m. | |
| Net earnings applicable to
common shares | 417 | | 386 | | 8.0 | % | 1,523 | | 1,744 | | (12.7 | %) |
| EPS | 0.45 | | 0.41 | | 9.8 | % | 1.65 | | 1.90 | | (13.2 | %) |
| n.m.:
not meaningful | | | | | | | | | | | | |

EPS improved by $0.04 to $0.45 in Q4 2004, compared to Q4 2003. Factors increasing EPS included non-recurring items of $0.01 relating to net gains on investments and restructuring and other items, higher future income taxes of $0.04 in Q4 2003 following the increase in corporate tax rate made by the Ontario government, an increase in other miscellaneous income of $0.03 and a decline in interest expense of $0.01. Factors decreasing EPS resulted from a shortfall in EBITDA of $0.02, an increase in amortization expense of $0.02 and an increase in net benefit plans cost of $0.01. For 2004, EPS decreased by $0.25 to $1.65, compared to 2003. Non-recurring items of $0.37 relating to restructuring and other items and net gains on investments, an increase in net benefit plans cost of $0.05, lower foreign exchange gains of $0.03 and a decline in other miscellaneous income of $0.02 contributed to the decrease. These decreases were offset partly by improvements in EBITDA of $0.11, a decline in interest expense of $0.07 and the impact of the increase in the Ontario tax rate.

21 2004 Quarterly Report Bell Canada Enterprises

OTHER INCOME Other income of $18 million in Q4 2004 decreased $109 million compared to the same period last year. The decline mainly relates to a decrease in net gains on investments as a 3.66% interest in YPG General Partner Inc. was sold in Q4 2003 for a gain of $120 million partly offset by a $44 million loss from the write-down of a number of our cost-accounted investments. In addition, interest income was lower due to lower average cash balances in 2004. For the full year 2004, other income increased by $236 million to $411 million, compared to the same period last year. The increase mainly relates to: a gain of $108 million from the sale of Bell Canada’s remaining 3.24% interest in YPG General Partner Inc. for net cash proceeds of $123 million. Capital loss carryforwards fully sheltered the taxes on the gain. a gain of $217 million from the sale of BCE Inc.’s 15.96% interest in MTS for net cash proceeds of $584 million. On August 1, 2004, as a result of a corporate reorganization, the MTS shares were transferred from Bell Canada to BCE Inc. This reorganization ensured that capital loss carryforwards at BCE Inc. would be available to fully shelter the taxes on the gain. These were partly offset by a $120 million gain from the sale of a 3.66% interest in YPG General Partner Inc. for net cash proceeds of $135 million in Q4 2003. We also had higher miscellaneous income in 2004, partly offset by higher foreign exchange gains in 2003. In April 2003, we entered into forward contracts to hedge U.S.$200 million of long-term debt at Bell Canada that had not been hedged previously. This removed the foreign currency risk on the principal amount of that debt, which has minimized the effect of foreign exchange in 2004. INTEREST EXPENSE Interest expense of $247 million in Q4 2004 and $1,005 million for the full year of 2004 showed a 7.1% and a 9.0% decline, respectively, compared to the same periods last year due to $815 million of debt repayments (net of issues) year-over-year. The decline in average debt levels was driven mainly by positive free cash flows. The average interest rate on our outstanding debt in Q4 2004 and on for the full year was 7.1% which is comparable to the same periods last year. INCOME TAXES Income tax expense of $199 million in Q4 2004 and $710 million for 2004 represents a 40% and 37% reduction, respectively, compared to the same periods last year mainly from: lower pre-tax earnings no tax on the gains on sale of MTS and YPG General Partner Inc. in Q3 2004 due to the availability of capital loss carryforwards, partly offset by restructuring charges in Q3 2004 related to future lease costs for excess facilities which are not tax deductible $14 million of additional future income tax expense in Q4 2003 when the Ontario government raised corporate tax rates to 14% for 2004 and subsequent years the reduction in the statutory income tax rate to 34.3% in 2004 from 35.4% in 2003 also contributed to a reduction in the effective tax rate in the quarter. As a result of these items, the effective tax rate was 29.8% for the full year of 2004 compared to 35.1% in the same period last year. NON-CONTROLLING INTEREST Non-controlling interest of $40 million in Q4 2004 represents a 30% decrease compared to the same period last year. The decrease was due to lower earnings at Aliant as a result of the restructuring charge, partly offset by the impact of purchasing MTS’s interest in Bell West.

22 2004 Quarterly Report Bell Canada Enterprises

For the full year of 2004, non-controlling interest of $174 million was 13.4% lower compared to the same period last year. The decrease resulted from: a higher net loss at Bell West due to the loss on the GOA SuperNet contract in Q2 2004 lower earnings at Aliant as a result of the strike and the restructuring charge partly offset by higher earnings at Bell Globemedia and Bell Nordiq. DISCONTINUED OPERATIONS The net gain from discontinued operations of $26 million in 2004 consisted of: a gain of $58 million on the sale of our 63.9% interest in Emergis in the second quarter partly offset by our share of Emergis’ operating losses of $44 million. The net loss from discontinued operations of $56 million in 2003 consisted of a loss of $160 million relating to Emergis’ sale of its U.S. Health operations in the fourth quarter. The loss was partly offset by: net gains of $56 million on our share of Aliant’s sales of its emerging business and remote communication segments net gains of $39 million from the use of available loss carryforwards that were applied against taxes payable on Bell Canada’s sale of its 3.24% interest in YPG General Partner Inc. and Aliant’s sale of its investment in Stratos Global Corporation (Stratos). our share of operating gains from the discontinued businesses of $9 million. EXTRAORDINARY GAIN We purchased the Canadian operations of 360networks in the fourth quarter of 2004 for $293 million in cash. The fair value of the net assets acquired exceeded the purchase price by approximately $227 million. This resulted in negative goodwill which is presented as an extraordinary gain in the statement of operations. For accounting purposes, the excess was eliminated by: reducing the amounts assigned to the acquired non-monetary assets (e.g. capital and intangible assets) to nil recognizing the balance of $69 million as an extraordinary gain.

23 2004 Quarterly Report Bell Canada Enterprises

| This section tells you how we
manage our cash and capital resources to carry out our strategy and deliver
financial results. It provides an analysis of our financial condition,
cash flows and liquidity on a consolidated basis. — At
December 31 | 2004 | | 2003 | |
| --- | --- | --- | --- | --- |
| Debt
due within one year | 1,276 | | 1,519 | |
| Long-term
debt | 11,809 | | 12,381 | |
| Less:
Cash and cash equivalents | (380 | ) | (585 | ) |
| Total net debt | 12,705 | | 13,315 | |
| Non-controlling interest | 2,914 | | 3,403 | |
| Total shareholders’
equity | 14,032 | | 13,573 | |
| Total capitalization | 29,651 | | 30,291 | |
| Net debt to capitalization | 42.8 | % | 44.0 | % |
| Outstanding share data
at end of period (in millions) | | | | |
| Common
shares | 925.9 | | 924.0 | |
| Stock
options | 28.5 | | 25.8 | |

Our net debt to capitalization ratio was 42.8% at the end of 2004, an improvement from 44.0% at the end of 2003. This reflected lower net debt and higher total shareholders’ equity, partly offset by lower non-controlling interest. Net debt was reduced by $610 million to $12,705 million in 2004. This was driven mainly by $898 million of free cash flow generated in 2004 and approximately $1 billion of net cash proceeds from the disposition of our 15.96% interest in MTS ($584 million), our 63.9% interest in Emergis ($315 million) and our remaining 3.24% interest in YPG General Partner Inc. ($123 million). We invested $1.3 billion in acquisitions in 2004. Non-controlling interest declined by $489 million driven by Bell Canada’s purchase of MTS’s 40% interest in Bell West and the sale of our investment in Emergis. Total shareholders’ equity increased $459 million to $14,032 million in 2004. This was mainly a result of $413 million of net earnings in excess of the dividends declared on common and preferred shares in 2004.

| SUMMARY
OF CASH FLOWS | Q4 2004 | | Q4 2003 | | FY 2004 | | FY 2003 | |
| --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Cash
from operating activities | 1,307 | | 1,598 | | 5,519 | | 5,968 | |
| Capital
expenditures | (1,046 | ) | (1,079 | ) | (3,364 | ) | (3,167 | ) |
| Other
investing activities | (9 | ) | (7 | ) | 124 | | 62 | |
| Cash
dividends paid on preferred shares | (21 | ) | (22 | ) | (85 | ) | (61 | ) |
| Cash
dividends paid by subsidiaries to non-controlling interest | (49 | ) | (47 | ) | (188 | ) | (184 | ) |
| Free cash flow before common dividends | 182 | | 443 | | 2,006 | | 2,618 | |
| Cash
dividends paid on common shares | (277 | ) | (259 | ) | (1,108 | ) | (1,029 | ) |
| Free cash flow | (95 | ) | 184 | | 898 | | 1,589 | |
| Business
acquisitions | (347 | ) | (42 | ) | (1,299 | ) | (115 | ) |
| Business
dispositions | – | | – | | 20 | | 55 | |
| Change
in investments accounted for under the cost and equity methods | (38 | ) | 156 | | 655 | | 163 | |
| Net
issuance of equity instruments | 16 | | 5 | | 32 | | 172 | |
| Net
repayment of debt instruments | (523 | ) | (1,480 | ) | (740 | ) | (1,781 | ) |
| Financing
activities of subsidiaries with third parties | 1 | | (15 | ) | (50 | ) | 24 | |
| Cash
provided by (used in) discontinued operations | (3 | ) | 338 | | 193 | | 355 | |
| Other
financing activities | (17 | ) | (41 | ) | (51 | ) | (46 | ) |
| Net increase (decrease) in cash and cash equivalents | (1,006 | ) | (895 | ) | (342 | ) | 416 | |

24 2004 Quarterly Report Bell Canada Enterprises

CASH FROM OPERATING ACTIVITIES Cash from operating activities decreased 18.2% or $291 million to $1,307 million in Q4 2004, compared to Q4 2003. This was the result of a $187 million increase in restructuring cash payments relating mainly to the voluntary employee departure program and changes in working capital, partially offset by higher cash collections at Bell Mobility as accounts receivable returned to more normal levels in Q4. For the full year of 2004, cash from operating activities decreased 7.5%, or $449 million, to $5,519 million, compared to 2003. This was mainly the result of the receipt of one-time cash tax refunds of $440 million for the full year of 2003, a $129 million increase in restructuring cash payments and changes in working capital, partly offset by the settlement payment of $75 million from MTS. CAPITAL EXPENDITURES We continue to make investments to expand and update our networks and to meet customer demand for new services. Capital expenditures were $1,046 million in Q4 2004, or 21% of revenues. This was relatively stable compared with capital expenditures of $1,079 million, or 22.4% of revenues, for the same period last year. For the full year of 2004, capital expenditures were $3.4 billion, or 17.5% of revenues, up from $3.2 billion, or 16.9% of revenues, for the same period last year. The increase reflects a mix of higher spending in the growth businesses and reduced spending in the legacy areas. In addition, the construction of Telesat’s new satellites contributed to the increase in capital expenditures for the full year of 2004. Declines in capital spending at Aliant resulted from the work disruption. Bell Canada’s capital intensity ratio (capital expenditures divided by operating revenues) decreased to 22.9% in Q4 2004 compared to 23.3% in Q4 2003. For the full year of 2004, Bell Canada’s capital intensity ratio increased to 18.0%, compared to 17.4% for the full year of 2003. Bell Canada’s capital expenditures accounted for 90% of our capital expenditures for the full year of 2004 and 91% of our capital expenditures for the full year of 2003. OTHER INVESTING ACTIVITIES Cash from other investing activities of $124 million for the full year of 2004 included $179 million of insurance proceeds that Telesat received for a malfunction on the Anik F1 satellite. Cash from other investing activities of $62 million for the full year of 2003 included: $83 million of proceeds from the settlement of dividend rate swaps. These swaps hedged dividend payments on some of BCE Inc.’s preferred shares. $68 million of insurance proceeds that Telesat and ExpressVu received for a malfunction on the Nimiq 2 satellite. COMMON DIVIDENDS We paid a dividend of $0.30 per common share in Q4 2004. This was the same as the dividend we paid in Q4 2003. We realized a cash benefit of $18 million in Q4 2003 ($73 million for the full year of 2003) because we issued treasury shares to fund BCE Inc.’s dividend reinvestment plan instead of buying shares on the open market. Effective Q1 2004, we started buying all of the shares needed for the dividend reinvestment plan on the open market to avoid dilution. This removed any further cash benefits related to issuing treasury shares. As a result, total cash dividends paid on common shares increased 6.9% or $18 million to $277 million in Q4 2004, compared to Q4 2003 and 7.7% or $79 million to $1,108 million for the full year of 2004, compared to 2003.

25 2004 Quarterly Report Bell Canada Enterprises

BUSINESS ACQUISITIONS We invested $347 million in business acquisitions in Q4 2004. This consisted of: Bell Canada’s acquisition of the Canadian operations of 360networks for $293 million other business acquisitions at Bell Canada, CGI and Aliant totalling $54 million. Business acquisitions of $1.3 billion for the full year of 2004 included: Bell Canada’s acquisition of MTS’s 40% interest in Bell West for $646 million business acquisitions at Bell Canada of $138 million, which included purchases by Enterprise and SMB our 28.9% proportionate share of the cash paid for CGI’s acquisition of AMS of $171 million. We invested $115 million in business acquisitions for the full year of 2003. This consisted mainly of: our proportionate share of the cash paid for CGI’s acquisition of Cognicase Inc. Bell Canada’s purchase of an additional 30% interest in Connexim Limited Partnership, bringing its total interest to 100%. BUSINESS DISPOSITIONS We received $55 million for business dispositions for the full year of 2003 for Bell Canada’s sale of its 89.9% ownership interest in Certen Inc. (Certen). Bell Canada received $89 million in cash, which was reduced by $34 million of Certen’s cash and cash equivalents at the time of sale. CHANGE IN INVESTMENTS ACCOUNTED FOR UNDER THE COST AND EQUITY METHODS In Q3 2004, we sold our remaining 3.24% interest in YPG General Partner Inc. for net cash proceeds of $123 million and our 15.96% interest in MTS for net cash proceeds of $584 million. In Q4 2003, we sold a 3.66% interest in YPG General Partner Inc. for net cash proceeds of $135 million. In Q4 2003, Bell Globemedia also sold its 14.5% interest in Artisan Entertainment Inc. for cash proceeds of $24 million. EQUITY INSTRUMENTS In 2003, BCE Inc. issued 20 million Series AC preferred shares for $510 million and redeemed 14 million Series U preferred shares for $357 million, which included a $7 million premium on redemption. DEBT INSTRUMENTS We made $523 million of debt repayments (net of issuances) in Q4 2004 and $740 million of debt repayments (net of issuances) for the full year of 2004. The repayments were mainly at Bell Canada, BCE Inc. and Bell Globemedia. At Bell Canada, the repayments included the Series EB debentures for $200 million, the Series DZ debentures for $126 million, the Series M-15 debentures for $500 million and the Series DU debentures for $126 million. In 2004, BCE Inc. redeemed all of its outstanding Series P retractable preferred shares for $351 million. The issuances were mainly at Bell Canada and Bell Globemedia. Bell Canada issued Series M-17 debentures for $450 million and Bell Globemedia issued $300 million of senior notes. CASH RELATING TO DISCONTINUED OPERATIONS For the full year of 2004, cash provided by discontinued operations of $193 million consisted mainly of the net cash proceeds of $315 million from the sale of our investment in Emergis which were partly offset by the deconsolidation of Emergis’ cash on hand of $137 million at December 31, 2003. For the full year of 2003, cash provided by discontinued operations of $355 million consisted mainly of net cash proceeds of $320 million on Aliant’s sale of its 53.2% interest in Stratos.

26 2004 Quarterly Report Bell Canada Enterprises

| CREDIT
RATINGS In June 2004, Standard
& Poor’s, a division of The McGraw-Hill Companies, Inc.
(S&P), upgraded BCE Inc.’s preferred shares rating. The
table below lists BCE Inc.’s and Bell Canada’s key
credit ratings at February 1, 2005. | | | | | | |
| --- | --- | --- | --- | --- | --- | --- |
| | | BCE Inc. | | | Bell Canada | |
| | S&P | DBRS (1) | Moody’s (2) | S&P | DBRS (1) | Moody’s |
| Commercial paper | A-1
(mid) / stable | R-1
(low) / stable | P-2
/ stable | A-1
(mid) / stable | R-1
(mid) / stable | P-2
/ stable |
| Extendable
commercial notes | A-1
(mid) / stable | R-1
(low) / stable | – | A-1
(mid) / stable | R-1
(mid) / stable | – |
| Long-term
debt | A-
/ stable | A
/ stable | Baa1
/ stable | A
/ stable | A
(high) / stable | A3
/ stable |
| Preferred shares | P-2
(high) / stable | Pfd-2
/ stable | – | P-2
(high) / stable | Pfd-2
(high) / stable | – |

| (1) | Dominion
Bond Rating Service Limited (DBRS) |
| --- | --- |
| (2) | Moody’s
Investors Service Inc. (Moody’s) |

LIQUIDITY Our ability to generate cash in the short and long term and to provide for planned growth and to fund development activities, depends on our sources of liquidity and on our cash requirements. Our sources of liquidity and cash requirements remain substantially unchanged from those described in the 2003 MD&A, except as discussed below. Dividends In December 2004, the board of directors of BCE Inc. approved an increase of 10% or $0.12 per common share in the annual dividend on BCE Inc.’s common shares. As a result, starting with the quarterly dividend payable on April 15, 2005, we expect to pay quarterly dividends on BCE Inc.’s common shares of approximately $305 million, based on the revised dividend policy. This assumes that there are no significant changes to the number of outstanding common shares. These quarterly dividends equal $0.33 per common share, based on approximately 925 million common shares outstanding at December 31, 2004. Commitment under CRTC deferral account The deferral account is a mechanism resulting from the CRTC’s second price cap decision of May 2002, which requires us to fund initiatives such as service improvements, reduced customer rates and/or customer rebates. We estimate our commitment relating to the deferral account to be approximately $202 million at December 31, 2004. Provision for contract loss In 2001, we entered into a contract with the Government of Alberta to build a next generation network to bring high-speed internet and broadband capabilities to rural communities in Alberta. During the second quarter of 2004, as part of our regular update of the estimated costs to complete construction of the network, potential cost overruns were identified. We recorded a provision of $110 million for this contract in the second quarter of 2004. Mechanical construction of the network was completed in December 2004 and an additional provision of $18 million was recorded in the fourth quarter of 2004. Acceptance of the network by the Government of Alberta was due by January 24, 2005. Bell Canada is currently in discussions with the Government of Alberta to extend acceptance until the end of the third quarter of 2005 by which time acceptance is now expected to be completed. There is a risk that we could incur higher than currently anticipated costs in completing the acceptance of the network by the Government of Alberta. RECENT DEVELOPMENTS IN LEGAL PROCEEDINGS This section provides a description of new legal proceedings involving BCE and of recent developments in certain of the legal proceedings involving BCE described in the 2003 AIF as subsequently updated in BCE Inc.’s 2004 First Quarter MD&A dated May 4, 2004 (BCE 2004 First Quarter MD&A), BCE Inc.’s 2004 Second Quarter MD&A dated August 3, 2004 (BCE 2004 Second Quarter MD&A) and BCE Inc.’s 2004 Third Quarter MD&A dated November 2, 2004 (BCE 2004 Third Quarter MD&A).

27 2004 Quarterly Report Bell Canada Enterprises

| LAWSUITS
RELATED TO TELEGLOBE INC. (TELEGLOBE) BNP Paribas (Canada) On December 23, 2004, BNP Paribas (Canada), one of the
plaintiffs in the Teleglobe lending syndicate lawsuit action against BCE Inc.,
filed a statement of claim with the Ontario Superior Court of Justice.
The action is against BCE Inc. and five former directors of Teleglobe Inc.
The statement of claim alleges oppression against the former directors
and breach of contract against BCE Inc. BNP Paribas (Canada) seeks
US$50 million in damages. Teleglobe Inc. was at the relevant
time a subsidiary of BCE Inc. Pursuant to standard policies and subject
to applicable law, the five former directors of Teleglobe Inc. are
entitled to seek indemnification from BCE Inc. in connection with
this lawsuit. While the final outcome of any legal proceeding
cannot be predicted with certainty, based upon information currently available,
BCE Inc. is of the view that it, and the other defendants, have strong
defences in respect of the foregoing lawsuit and they intend to vigorously
defend their position. |
| --- |
| Risks
That Could Affect Our Business This section describes
general risks that could affect all BCE group companies and specific risks
that could affect BCE Inc. and certain of the other BCE group companies. A risk is the possibility that an event
might happen in the future that could have a negative effect on the financial
condition, results of operations or business of one or more BCE group
companies. Part of managing our business is to understand what these potential
risks could be and to minimize them where we can. Because no one can predict whether an event
will happen or its consequences, the actual effect of any event on our
business could be materially different from what we currently anticipate.
In addition, this description of risks does not include all possible risks,
and there may be other risks that we are currently not aware of. Bell Canada is our most important subsidiary,
which means our financial performance depends in large part on how well
Bell Canada performs financially. The risks that could affect Bell Canada
and its subsidiaries are more likely to have a significant impact on our
financial condition, results of operations and business than the risks
that could affect other BCE group companies. RISKS THAT COULD AFFECT ALL BCE GROUP
COMPANIES STRATEGIES AND PLANS We plan to achieve our business
objectives through various strategies and plans. The strategy for Bell Canada
companies (which includes Bell Canada, Aliant and their respective
subsidiaries) is to lead change in the industry and set the standard for
IP-based communications while continuing to deliver on our goals of innovation,
simplicity and service, and efficiency. The key elements of the strategies
and plans of the Bell Canada companies include: evolving from multiple
service-specific networks to a single IP-based network providing new services
to meet customers’ needs by introducing innovative technologies,
including Voice over Internet Protocol (VoIP), very high speed digital
subscriber line (VDSL), as well as the roll-out of our next generation
EVDO (Evolution, Data Optimized) wireless data network that will deliver
higher speed wireless data services to customers, and providing professional
services to customers in related areas such as network management security
and network enabled business applications maintaining and improving
customer satisfaction by simplifying all aspects of the customer’s
experience, including call centres, billing and contact at the point
of sale |

28 2004 Quarterly Report Bell Canada Enterprises

increasing the number of customers who buy multiple products by focusing our marketing and sales efforts by customer segment. This includes offering bundled services to consumers and service packages to businesses. lowering costs by improving efficiency in all areas of product and service delivery, including installation, activation and call centres. Our strategic direction involves significant changes in our processes, in how we approach our markets, and in how we develop and deliver products and services. This means we will need to be responsive in adapting to these changes. It also means that a shift in employee skills will be necessary. We will need to spend capital to implement our strategies and to carry out our plans. However, the actual amounts of capital required and the actual returns from these investments could differ materially from our current expectations. At this time, we cannot accurately determine the effect that moving to a single IP-based network could have on our results of operations. We also cannot be certain that Bell Canada will meet its targeted timing to complete the network conversion. If we are unable to achieve our business objectives, our financial performance, including our growth prospects, could be hurt. This could have a material and negative effect on our results of operations. ECONOMIC AND MARKET CONDITIONS Our business is affected by general economic conditions, consumer confidence and spending, and the demand for, and the prices of, our products and services. When there is a decline in economic growth, and in retail and commercial activity, there tends to be a lower demand for our products and services. During these periods, customers may delay buying our products and services, or reduce or discontinue using them. Weak economic conditions may negatively affect our profitability and cash flows from operations. They could also negatively affect the financial condition and credit risk of our customers, which could increase uncertainty about our ability to collect receivables and potentially increase our bad debt expenses. INCREASING COMPETITION We face intense competition from traditional competitors, as well as from new entrants to the markets we operate in. We compete not only with other telecommunications, media, television, satellite and information technology service providers, but also with other businesses and industries. These include cable, software and Internet companies, a variety of companies that offer network services, such as providers of business information systems and system integrators, and other companies that deal with, or have access to, customers through various communications networks. Many of our competitors have substantial financial, marketing, personnel and technological resources. Other competitors have recently emerged, or may emerge in the future, from restructurings with reduced debt and a stronger financial position. This means that they could have more financial flexibility to price their products and services at competitive rates. Competition affects our pricing strategies and reduces our revenues and profitability. It could also affect our ability to retain existing customers and attract new ones. Competition puts us under constant pressure to keep our prices competitive. It forces us to continue to reduce costs, manage expenses and increase productivity. This means that we need to be able to anticipate and respond quickly to the constant changes in our businesses and markets. We already have several domestic and foreign competitors, but the number of well resourced foreign competitors with a presence in Canada could increase in the future. Over the past two years, the Canadian government has reviewed the foreign ownership restrictions that apply to telecommunications carriers and to broadcasting distribution undertakings (BDUs). Removing or easing the limits on foreign ownership could result in foreign companies entering the Canadian market by making acquisitions or invest-

29 2004 Quarterly Report Bell Canada Enterprises

ments. This could result in greater access to capital for our competitors or the arrival of new competitors with global scale, which would increase competitive pressure. It is impossible to predict the outcome or to assess how any change in foreign ownership restrictions may affect us because the government has not completed its review of these matters. We expect competition to increase given advanced applications and related services that are delivered over IP. This could lead to customers buying these applications and related services from competitors and the Bell Canada companies providing only IP access services to these customers. This result could materially and negatively affect our financial performance. Wireline and Long Distance We experience significant competition in long distance from dial-around providers, pre-paid card providers, VoIP service providers and others, and from traditional competitors, such as inter-exchange carriers and resellers. These alternative technologies, products and services are now making significant inroads in our legacy services which typically represent our higher margin business. Contracts for long distance services to large business customers are very competitive. Customers may choose to switch to competitors that offer lower prices to gain market share and are less concerned about the quality of service or impact on their earnings. We also face increasing cross-platform competition as customers substitute traditional services with new technologies. For example, our wireline business competes with VoIP services, wireless and Internet services, including chat services, instant messaging and e-mail. Certain wireless providers, for example, are now specifically targeting our wireline business in their marketing campaigns. We also expect to face competitive pressure from cable companies as they implement voice services over their networks and from other emerging competitors such as electrical utilities. Several Canadian cable companies have announced plans to introduce voice telephony services in 2005. We expect competition to intensify as growth in Internet and wireless services continues and new technologies are developed. We have announced our intention to launch our own Consumer VoIP services, but there is no assurance that they will attract a sustainable customer base. VoIP service providers are competing in the marketplace to take business away from our products and services. Competition from VoIP service providers is already reducing our current share of local and long distance services, and could have a material and negative effect on our future revenues and profitability. Certain VoIP technology implementations do not require service providers to own or rent physical networks, which gives other competitors increased access to this market. As competition from these service providers develops, it could have a material and negative effect on our future revenues and profitability. Technology substitution, and VoIP in particular, has reduced barriers to entry in the industry. This has allowed competitors with far lower investments in financial, marketing, personnel and technological resources to rapidly launch new products and services and to gain market share. This trend is expected to accelerate in the future, which could materially and negatively affect our financial performance. These competitive factors suggest that our wireline accesses and long distance volumes will continue to decline in the future. Continued decline will lead to reduced economies of scale in those businesses and, in turn, lower margins. Our strategy will be to mitigate these declines by building the business for newer growth services, but the margins on newer services will likely be less than the margins on legacy services. If the legacy services decline faster than the rate of growth of our newer services, our financial performance will be negatively and materially affected. Internet Access Cable companies and independent Internet service providers (ISPs) have increased competition in the broadband and Internet access services business. In particular, competition from cable companies has focused on increased bandwidth and discounted pricing on bundles. Competition has led to pricing for Internet access in Canada that is among the lowest in the world.

30 2004 Quarterly Report Bell Canada Enterprises

In addition, service providers that are funded by regional electrical utilities may continue to develop and market services that compete directly with Bell Canada’s Internet access and broadband services. Developments in wireless broadband services may also result in increased competition in certain geographic areas. This could materially and negatively affect the financial performance of our Internet access services business. Wireless The Canadian wireless telecommunications industry is also highly competitive. We compete directly with other wireless service providers that have aggressive product and service introductions, pricing and marketing, and with wireline service providers. We expect competition to intensify as new technologies, products and services (such as VoIP) are developed. The acquisition of Microcell Telecommunications Inc. by Rogers Wireless Inc. may lead to stronger competition in the wireless business from both companies. This could affect industry pricing and other factors which could materially and negatively affect the financial performance of the Bell Canada companies. Video Bell ExpressVu competes directly with another direct-to-home (DTH) satellite television provider and with cable companies across Canada. These cable companies have recently upgraded their networks, operational systems and services, which could improve their competitiveness. This could materially and negatively affect the financial performance of Bell ExpressVu. IMPROVING PRODUCTIVITY AND CONTAINING CAPITAL INTENSITY We continue to implement several productivity improvements while containing our capital intensity. There will be a material and negative effect on our profitability if we do not continue to successfully implement these productivity improvements, reduce costs and manage capital intensity while maintaining the quality of our service. For example, we must reduce the price of certain services offered by the Bell Canada companies, that are subject to regulatory price caps, each year between 2002 and 2006. In addition, we have reduced our prices in some business data services that are not regulated in order to remain competitive and we may have to continue doing so in the future. The profits of the Bell Canada companies will decline if they cannot lower their expenses at the same rate. There would also be a material and negative effect on our profitability if market factors or other regulatory actions result in lower revenues and we cannot reduce our expenses at the same rate. Many productivity improvements require capital expenditures to implement systems that automate or assist in our operations. There is no assurance that these investments will be effective in delivering the planned productivity improvements. ANTICIPATING TECHNOLOGICAL CHANGE We operate in markets that are experiencing constant technological change, evolving industry standards, changing client needs, frequent new product and service introductions, and short product life cycles. Our success will depend in large part on how well we can anticipate and respond to changes in industry standards and client needs, and how quickly and efficiently we can introduce new products, services and technologies, and upgrade existing ones. We may face additional financial risks as we develop new products, services and technologies, and update our networks to stay competitive. Newer technologies, for example, may quickly become obsolete or may need more capital than expected. Development could be delayed for reasons beyond our control. Substantial investments usually need to be made before new technologies prove to be commercially viable. There is also a significant risk that current regulation could be expanded to apply to newer tech-

31 2004 Quarterly Report Bell Canada Enterprises

nologies. A regulatory change could delay our launch of new services and restrict our ability to market these services if, for example, new pricing rules or marketing or bundling restrictions were introduced or existing ones extended. The Bell Canada companies are in the process of moving their core circuit-based infrastructure to IP technology. This should allow them to: offer integrated voice, data and video services offer a range of valuable network enabled business solutions to large business customers improve capital efficiency improve operating efficiency, including our efficiency in introducing and supporting services. As part of this move, the Bell Canada companies also plan to discontinue certain services that are based on circuit-based infrastructure. This is a necessary component of improving capital and operating efficiencies. In some cases, this could be delayed or prevented by customers or regulatory actions. If the Bell Canada companies cannot discontinue these services as planned, they will not be able to achieve improvements as expected. There is no assurance that we will be successful in developing, implementing and marketing new technologies, products, services or enhancements in a reasonable time, or that they will have a market. There is also no assurance that efficiencies will increase as expected. New products or services that use new or evolving technologies could make our existing ones unmarketable or cause their prices to fall. LIQUIDITY Our ability to generate cash and to maintain capacity to meet our financial obligations and provide for planned growth depends on our cash requirements and on our sources of liquidity. Our cash requirements may be affected by the risks associated with our contingencies, off-balance sheet arrangements, derivative instruments and assumptions built in our business plan. In general, we finance our capital needs in four ways: from cash generated by our operations or investments by borrowing from commercial banks through debt and equity offerings in the capital markets by selling or otherwise disposing of assets. Financing through equity offerings would dilute the holdings of existing equity investors. An increased level of debt financing could lower our credit ratings, increase our borrowing costs and give us less flexibility to take advantage of business opportunities. Our ability to raise financing depends on our ability to access the capital markets and the syndicated commercial loan market. The cost of funding depends largely on market conditions, and the outlook for our business and our credit ratings at the time capital is raised. If our credit ratings are downgraded, our cost of funding could significantly increase. In addition, participants in the capital and syndicated commercial loan markets have internal policies limiting their ability to invest in, or extend credit to, any single borrower or group of borrowers or to a particular industry. BCE Inc. and some of its subsidiaries have entered into renewable credit facilities with various financial institutions. They include facilities serving as back-up facilities for issuing commercial paper. There is no assurance that these facilities will be renewed at favourable terms. We need significant amounts of cash to implement our business plan. This includes cash for capital expenditures to provide our services, dividend payments and payment of our contractual obligations, including repayment and refinancing of our outstanding debt.

32 2004 Quarterly Report Bell Canada Enterprises

Our plan in 2005 is to generate enough cash from our operating activities to pay for capital expenditures and dividends. We expect to pay contractual obligations maturing in 2005 from cash on hand, from cash generated from our operations or by issuing debt. If actual results are different from our business plan or if the assumptions in our business plan change, we may have to raise more funds than expected by issuing debt or equity, borrowing from banks or selling or otherwise disposing of assets. If we cannot raise the capital we need upon acceptable terms, we may have to: limit our ongoing capital expenditures limit our investment in new businesses try to raise additional capital by selling or otherwise disposing of assets. Any of these possibilities could have a material and negative effect on our cash flow from operations and growth prospects. RELIANCE ON MAJOR CUSTOMERS An important amount of revenue earned by the BCE group of companies, including Bell Canada, comes from a small number of major customers. If we lose contracts with these major customers and cannot replace them, it could have a material and negative effect on our financial results. MAKING ACQUISITIONS Our growth strategy includes making strategic acquisitions and entering into joint ventures. There is no assurance that we will find suitable companies to acquire or to partner with, or that we will have the financial resources needed to complete any acquisition or to enter into any joint venture. There could also be difficulties in integrating the operations of acquired companies with our existing operations or in operating joint ventures. LITIGATION, REGULATORY MATTERS AND CHANGES IN LAWS Pending or future litigation, regulatory initiatives or regulatory proceedings could have a material and negative effect on our businesses, operating results and financial condition. Changes in laws or regulations or in how they are interpreted, and the adoption of new laws or regulations, including changes in, or the adoption of, new tax laws that result in higher tax rates or new taxes, could also materially and negatively affect us. Any claim by a third party, with or without merit, that a significant part of our business infringes on its intellectual property could also materially and negatively affect us. Please see the BCE 2003 AIF for a detailed description of: the principal legal proceedings involving BCE certain regulatory initiatives and proceedings affecting the Bell Canada companies. Please see Recent Developments in Legal Proceedings in the BCE 2004 First Quarter MD&A, BCE 2004 Second Quarter MD&A, BCE 2004 Third Quarter MD&A and in this MD&A for a description of recent developments, since the BCE 2003 AIF, in the principal legal proceedings involving us. In addition, please refer to the discussion in this MD&A under Risks that could affect certain BCE group companies – Bell Canada companies – Changes to wireline regulations for a description of certain regulatory initiatives and proceedings that could affect the Bell Canada companies. FUNDING AND CONTROL OF SUBSIDIARIES BCE Inc. and Bell Canada are currently funding, directly or indirectly, and may, in the future, continue to fund the operating losses of some of their subsidiaries, but they are under no obligation to continue doing so. If BCE Inc. or Bell Canada decides to stop funding any of its subsidiaries and that subsidiary does not have other sources of funding, this would have a material and negative effect on the subsidiary’s results of operations and financial condition and on the value of its securities.

33 2004 Quarterly Report Bell Canada Enterprises

In addition, BCE Inc. and Bell Canada do not have to remain the majority holder of, or maintain their current level or nature of ownership in, any subsidiary, unless they have agreed otherwise. The announcement of a decision by BCE Inc. or Bell Canada to change the nature of its investment in a subsidiary, to dispose of some or all of its interest in a subsidiary, or any other similar decision could have a material and negative effect on the subsidiary’s results of operations and financial condition and on the value of its securities. If BCE Inc. or Bell Canada stops funding a subsidiary, changes the nature of its investment or disposes of all or part of its interest in a subsidiary, stakeholders or creditors of the subsidiary might decide to take legal action against BCE Inc. or Bell Canada, respectively. For example, certain members of the lending syndicate of Teleglobe Inc. (Teleglobe), a former subsidiary of BCE Inc., and other creditors of Teleglobe have launched lawsuits against BCE Inc. following its decision to stop funding Teleglobe. You will find a description of these lawsuits in the BCE 2003 AIF under Legal proceedings we are involved in as updated in the BCE 2004 First Quarter MD&A, BCE 2004 Second Quarter MD&A, BCE 2004 Third Quarter MD&A and in this MD&A under Recent Developments in Legal Proceedings . While we believe that these kinds of claims have no legal foundation, they could negatively affect the market price of BCE Inc.’s or Bell Canada’s securities. BCE Inc. and Bell Canada could have to devote considerable management time and resources in responding to any such claim. PENSION FUND CONTRIBUTIONS Most of our pension plans had pension fund surpluses as of our most recent actuarial valuation. As a result, we have not had to make regular contributions to the pension funds in the past few years. The decline in the capital markets in 2001 and 2002, combined with historically low interest rates and early retirement programs recently offered to employees, have significantly reduced the pension fund surpluses. This has negatively affected our net earnings. Our pension plan assets had returns slightly above our expectations in 2004. There is no assurance that similar returns will continue. If returns on pension plan assets decline again in the future or if interest rates further decrease, the surpluses would also continue to decline. This could have a material and negative effect on our results of operations. Following the completion of the next periodic actuarial valuation, we might have to significantly increase our contributions to our pension funds in 2005 which could have a material and negative effect on BCE Inc.’s earnings per share. RENEGOTIATING LABOUR AGREEMENTS Approximately 41% of our employees are represented by unions and are covered by collective agreements. The following important collective agreements have expired: the collective agreements relating to CTV Television Inc. employees at Calgary/Edmonton, representing approximately 150 employees and at Ottawa, representing approximately 65 employees, expired on September 30, 2004 and December 31, 2004, respectively. Negotiations continue regarding the renewal of both collective agreements. The following important collective agreements expire on or before December 31, 2005: the collective agreement between the Canadian Telecommunications Employees’ Association (CTEA) and Bell Canada representing approximately 10,000 clerical and associated employees. This collective agreement will expire on May 31, 2005. Negotiations are scheduled to begin in February 2005. certain collective agreements, representing approximately 170 CTV Television Inc employees, will expire as follows: Sault Ste. Marie on April 8, 2005, RDS Montreal on April 15, 2005, Cape Breton, New Brunswick, North Bay, and Saskatoon on August 31, 2005; and the collective agreement representing approximately 395 Globe and Mail employees will expire on July 1, 2005.

34 2004 Quarterly Report Bell Canada Enterprises

Renegotiating collective agreements could result in higher labour costs and work disruptions, including work stoppages or work slowdowns. Difficulties in renegotiations or other labour unrest could significantly hurt our businesses, operating results and financial condition. Although Bell Canada has a program to implement a number of measures seeking to minimize disruptions and ensure that customers continue to receive normal service during labour disruptions, there can be no assurance that service to Bell Canada’s customers would not be adversely affected should a strike occur. EVENTS AFFECTING OUR NETWORKS Network failures could materially hurt our business, including our customer relationships and operating results. Our operations depend on how well we protect our networks, our equipment, our applications and the information stored in our data centres against damage from fire, natural disaster, power loss, hacking, computer viruses, disabling devices, acts of war or terrorism, and other events. Our operations also depend on the timely replacement and maintenance of our networks and equipment. Any of these events could cause our operations to be shut down indefinitely. Our network is connected with the networks of other telecommunications carriers, and we rely on them to deliver some of our services. Any of the events mentioned in the previous paragraph, as well as strikes or other work disruptions, bankruptcies, technical difficulties or other events affecting the networks of these other carriers, could also hurt our business, including our customer relationships and operating results. VOLUNTARY DEPARTURE PROGRAMS In 2004, we announced an early retirement program and early departure program for Bell Canada employees. We estimate annual savings of approximately $390 million relating to these programs from lower salaries, bonuses and non-pension benefits. There is a risk that the amount we expect to save each year from these programs will be lower than anticipated due to various factors including the incurrence of outsourcing, replacement and other costs. RISKS THAT COULD AFFECT BCE INC. HOLDING COMPANY STRUCTURE BCE Inc. is a holding company. That means it does not carry on any significant operations and has no major sources of income or assets of its own, other than the interests it has in its subsidiaries, joint ventures and significantly influenced companies. BCE Inc.’s cash flow and its ability to service its debt and to pay dividends on its shares all depend on dividends or other distributions it receives from its subsidiaries, joint ventures and significantly influenced companies and, in particular, from Bell Canada. BCE Inc.’s subsidiaries, joint ventures and significantly influenced companies are separate legal entities. They do not have to pay dividends or make any other distributions to BCE Inc. STOCK MARKET VOLATILITY The stock markets have experienced significant volatility over the last few years, which has affected the market price and trading volumes of the shares of many telecommunications companies in particular. Differences between BCE Inc.’s actual or anticipated financial results and the published expectations of financial analysts may also contribute to volatility in BCE Inc.’s common shares. A major decline in the capital markets in general, or an adjustment in the market price or trading volumes of BCE Inc.’s common shares or other securities, may materially and negatively affect our ability to raise capital, issue debt, retain employees, make strategic acquisitions or enter into joint ventures.

35 2004 Quarterly Report Bell Canada Enterprises

RISKS THAT COULD AFFECT CERTAIN BCE GROUP COMPANIES BELL CANADA COMPANIES Contract with the Government of Alberta In 2001, we entered into a contract with the Government of Alberta to build a next generation network to bring high-speed internet and broadband capabilities to rural communities in Alberta. During the second quarter of 2004, as part of our regular update of the estimated costs to complete construction of the network, potential cost overruns were identified. We recorded a provision of $110 million for this contract in the second quarter of 2004. Mechanical construction of the network was completed in December 2004 and an additional provision of $18 million was recorded in the fourth quarter of 2004. Acceptance of the network by the Government of Alberta was due by January 24, 2005. Bell Canada is currently in discussions with the Government of Alberta to extend acceptance until the end of the third quarter of 2005 by which time acceptance is now expected to be completed. There is a risk that we could incur higher than currently anticipated costs in completing the acceptance of the network by the Government of Alberta. Changes to Wireline Regulations Decision on Incumbent Affiliates The business of the Bell Canada companies is affected by decisions made by various regulatory agencies, including the Canadian Radio-television and Telecommunications Commission (CRTC). Many of these decisions balance requests from competitors for access to facilities, such as the telecommunications networks, switching and transmission facilities, and other network infrastructure of incumbent telephone companies, with the rights of the incumbent telephone companies to compete reasonably freely. Second Price Cap decision In May 2002, the CRTC issued decisions relating to new price cap rules that will govern incumbent telephone companies for a four-year period starting in June 2002. These decisions: set a 3.5% productivity factor on many capped services. This may require the Bell Canada companies to reduce prices for these services extended price cap regulation to more services reduced the prices that incumbent telephone companies can charge competitors for services set procedures for enforcing standards of service quality effectively froze rates for residential services. The CRTC also established a deferral account and, on March 24, 2004, initiated a public proceeding inviting proposals on the disposition of the amounts accumulated in the accounts of the incumbent telephone companies during the first two years of the price cap period. The balance in Bell Canada’s deferral account at December 31, 2004 was estimated to total approximately $202 million. On May 19, 2004, Bell Canada filed its proposal, as part of the public proceeding initiated by the CRTC on March 24, 2004, asking for approval to use some of the funds in its deferral account to implement the following initiatives: expand its broadband services to certain areas that are not economically viable to serve under its commercial broadband program; reduce rates for some of its optional local services; and implement network upgrades required to support Bell Canada’s High Probability of Call Completion feature. This feature would give designated calls on the Bell Canada network a higher probability of completion under normal network loads and when the Public Switched Telephone Network (PSTN) is busy and experiencing call blocking conditions. It is expected that this proceeding will close in the second half of 2005.

36 2004 Quarterly Report Bell Canada Enterprises

If the CRTC does not approve Bell Canada’s proposals, there is a risk that the funds in the deferral account could be used in a way that could have a negative financial effect on Bell Canada. Competitor Digital Network Access Service In the second price cap decision , the CRTC also required Bell Canada and the other incumbent telephone companies to offer Digital Network Access (DNA) service to competitive telecommunications service providers (such digital network access service offered to competitive telecommunications service providers being referred to as CDNA service) at prices below their then current retail prices. The scope of the existing CDNA service required to be provided by Bell Canada and the other incumbent telephone companies is currently under review by the CRTC and a decision is expected in the first quarter of 2005. A decision to expand the scope of the CDNA service would result in a further decrease in the Bell Canada companies’ CDNA service revenues and potentially a reduction in retail service rates. Retail Quality of Service Indicators Also, pursuant to the second price cap decision , incumbent telephone companies are subject to an interim penalty mechanism for retail quality of service under which 5% of annual revenues of total local retail business and residential services that are regulated are at risk. In the case of Bell Canada, the maximum potential penalty amount could represent up to approximately $262 million annually. The interim penalty mechanism applies to 13 retail quality of service indicators, each of which is at risk for a maximum potential penalty of $20 million annually. If the CRTC standard for any indicator is not met on an annual average basis, the penalty payable with respect to that indicator could range from a minimum of $5 million up to $20 million. The penalty payable would depend on the amount by which actual results for the indicator deviated from the CRTC standard. This interim regime is currently under review in the proceeding initiated by Public Notice 2003-3, Retail quality of service rate adjustment plan and related issues . A decision in that proceeding has not yet been rendered. Based on actual results year-to-date, it is not expected that any penalties will be payable by Bell Canada for the penalty period starting on July 1, 2004 and ending on June 30, 2005. Decision on incumbent affiliates On December 12, 2002, the CRTC released its decision on incumbent affiliates, which requires Bell Canada and its carrier affiliates to receive CRTC approval on contracts that bundle tariffed and non-tariffed products and services. This means that: all existing contracts that bundle tariffed and non-tariffed products and services must be filed with the CRTC for approval all new contracts that bundle tariffed and non-tariffed products and services must receive CRTC approval before they are carried out carrier affiliates must meet the same approval requirements as Bell Canada on products and services they offer in Bell Canada’s operating territory. On September 23, 2003, the CRTC issued a decision that requires Bell Canada and its carrier affiliates to include a detailed description of the bundled services they provide to customers when they file tariffs with the CRTC. The customer’s name will be kept confidential, but the pricing and service arrangements it has with the Bell Canada companies will be available on the public record. This decision increased the regulatory burden for Bell Canada and its carrier affiliates at both the wholesale and retail levels. It could also cause some of their large customers to choose another preferred supplier, which could have a material and negative effect on their results of operations. Bell Canada’s appeal of this decision to the Federal Court of Canada was dismissed on September 14, 2004. As a result, Bell Canada has submitted tariffs for CRTC approval for those contracts with bundles that have not yet expired in order to provide more detailed descriptions of the bundled services.

37 2004 Quarterly Report Bell Canada Enterprises

Allstream and Call-Net application concerning customer-specific arrangements On January 23, 2004, Allstream Corp. (Allstream) and Call-Net Enterprises Inc. (Call-Net) filed a joint application asking the CRTC to order Bell Canada to stop providing service under any customer-specific arrangements that are currently filed with the CRTC and are not yet approved. Allstream and Call-Net have proposed that Bell Canada should only provide services to these customers under its general tariff. Bell Canada provided its comments opposing all aspects of this application. If the CRTC grants it, Bell Canada will be required to cancel contracts with many of its enterprise customers and, in some cases, to reprice services. This could have a material and negative effect on Bell Canada’s ability to offer new services to the large business customer market on competitive terms and conditions. Public notice on changes to minimum prices On October 23, 2003, the CRTC issued a public notice asking for comments on its preliminary view that revised rules may be needed for setting minimum prices for the regulated services of incumbent telephone companies and for how they price their services, service bundles and customer contracts. The CRTC sought comments on proposed pricing restrictions on volume or term contracts for retail tariffed services. It issued an amended public notice on December 8, 2003. The record of this proceeding was completed with the filing of arguments on June 11, 2004 and reply arguments on June 25, 2004. If the CRTC determines the proposals are to be implemented as proposed, the Bell Canada companies will be required to increase the minimum prices they charge for regulated services. This would negatively limit their ability to compete. Application seeking consistent regulation On November 6, 2003, Bell Canada filed an application requesting that the CRTC start a public hearing to review how similar services offered by cable companies and telephone companies are regulated. This would allow consistent rules to be developed that recognize and support the growing competition between these sectors. Bell Canada also requested that this proceeding address any rules that might be needed to govern VoIP services provided by cable companies and others. On April 7, 2004, the CRTC invited comments on its preliminary views on the regulation of VoIP services and invited interested parties to participate in a public consultation on the regulatory framework for VoIP. The CRTC’s preliminary view is that VoIP services using telephone numbers that conform to the North American Numbering Plan (NANP) and allow subscribers to call or receive calls from any telephone with access to the Public Switched Telephone Network (PSTN) are functionally the same as switched telecommunications services. The CRTC’s preliminary conclusion is that when incumbent telephone companies provide VoIP services in their incumbent territories, they should be required to respect their existing tariffs or to file proposed tariffs where required, to conform with the regulatory rules that apply. The CRTC also provided preliminary views on 9-1-1 services, message relay service and privacy safeguards provided by local VoIP service providers. Bell Canada provided its comments to the CRTC on June 18, 2004. The CRTC held the public consultation on the regulatory framework for VoIP from September 21 to 23, 2004. Bell Canada filed reply comments on October 13, 2004. A decision is expected in the first quarter or early in the second quarter of 2005. There is a risk that the CRTC might decide to regulate VoIP services provided by the Bell Canada companies and other incumbent telephone companies but not the VoIP services provided by certain other competitors, including cable companies in particular. These proceedings could determine the rules for competition with other service providers and limit the ability of Bell Canada companies to compete in the future.

38 2004 Quarterly Report Bell Canada Enterprises

The CRTC has included a “Proceeding on Regulatory Symmetry” in its 2005-2006 Work Plan. If cable companies and the incumbent telephone companies are subject to different regulations for similar services, and specifically for similar bundles of services, the incumbent telephone companies would be at a competitive disadvantage which could have a material and negative effect on their revenues and profitability. Licences for Broadcasting On November 18, 2004, the CRTC issued Broadcasting Decision CRTC 2004-496, which approved Bell Canada’s applications for licences to operate terrestrial broadcasting distribution undertakings, using its wireline facilities, to serve large cities in Southern Ontario and Québec. Bell Canada will be licensed under the same terms and conditions that apply to major cable operators, without any delays or other conditions that would negatively affect its ability to compete with them. The licences will expire on August 31, 2011 and Bell Canada is required to have the terrestrial broadcasting distribution undertakings operational no later than November 18, 2006. Licences and Changes to Wireless Regulation Companies must have a spectrum licence to operate cellular, PCS and other radio-telecommunications systems in Canada. The Minister of Industry awards spectrum licences, through a variety of methods, at his or her discretion under the Radiocommunication Act . As a result of a recent Industry Canada decision, Bell Mobility’s and Aliant Telecom Inc. / MT&T Mobility Inc.’s cellular and PCS licences, which would have expired on March 31, 2006, will now expire in 2011. The PCS licences that were awarded in the 2001 PCS auction will expire on November 29, 2011. As a result, these Bell Canada companies’ cellular and PCS licences are now classified as spectrum licences with a 10-year licence term. While we expect that they will be renewed at term, there is no assurance that this will happen. Industry Canada can revoke a company’s licence at any time if the company does not comply with the licence’s conditions. While we believe that we comply with the conditions of our licences, there is no assurance that Industry Canada will agree. Should there be a disagreement, this could have a material and negative effect on the Bell Canada companies. In October 2001, the Minister of Industry announced plans for a national review of Industry Canada’s procedures for approving and placing wireless and radio towers in Canada, including a review of the role of municipal authorities in the approval process. If the consultation process results in more municipal involvement in the approval process, there is a risk that it could significantly slow the expansion of wireless networks in Canada. This could have a material and negative effect on the operations of the Bell Canada companies. The final report from the National Antenna Tower Policy Review Committee was filed with Industry Canada in September 2004. Industry Canada is now reviewing the report and considering what next steps, if any, it will take, after which it may invite comments from interested parties, including the wireless carriers, on the report and its recommendations. It is not possible to predict at this time if or when any action might be taken on the findings of the report. Increased Accidents From Using Cellphones Some studies suggest that using handheld cellphones while driving may result in more accidents. It is possible that this could lead to new regulations or legislation banning the use of handheld cellphones while driving, as it has in Newfoundland and Labrador and in several U.S. states. If this happens, cellphone use in vehicles could decline, which would negatively affect the business of the Bell Canada companies. Competition Bureau’s Investigation Concerning System Access Fees On December 9, 2004 Bell Canada was notified by the Competition Bureau that the Commissioner of Competition had initiated an inquiry under the misleading advertising provisions of the Competition Act concerning Bell Mobility Inc.’s (“Bell Mobility”) description or representation of system access

39 2004 Quarterly Report Bell Canada Enterprises

fees (“SAFs”) and was served with a court order, under section 11 of the Competition Act , compelling Bell Mobility to produce certain records and other information that would be relevant to the Competition Bureau’s investigation. SAFs are charged on a monthly basis to Bell Mobility cellular subscribers to assist Bell Mobility to recover certain costs associated with its mobile communications network. These costs include maintenance costs, the installation of new equipment, retrofitting of new technologies and fees for spectrum licences. These costs also include the recovery of the Contribution Tax (charged by the CRTC to support telephone services in rural and remote areas of Canada). Bell Mobility may be subjected to financial penalties (either by way of fines, administrative monetary penalties, and /or demands for restitution of a portion of the SAFs charged to cellular subscribers) if it is found to have contravened the misleading advertising provisions of the Competition Act . Health Concerns About Radio Frequency Emissions It has been suggested that some radio frequency emissions from cellphones may be linked to certain medical conditions. In addition, some interest groups have requested investigations into claims that digital transmissions from handsets used with digital wireless technologies pose health concerns and cause interference with hearing aids and other medical devices. This could lead to additional government regulation, which could have a material and negative effect on the business of the Bell Canada companies. In addition, actual or perceived health risks of wireless communications devices could result in fewer new network subscribers, lower network usage per subscriber, higher churn rates, product liability lawsuits or less outside financing available to the wireless communications industry. Any of these would have a negative effect on the business of the Bell Canada companies. BELL EXPRESSVU Bell ExpressVu Limited Partnership (Bell ExpressVu) currently uses three satellites, Nimiq 1, Nimiq 2 and Nimiq 3 for its video services. Telesat Canada (Telesat) operates or directs the operation of these satellites. In order to restore the backup capacity for Bell ExpressVu, which was diminished by the partial failure of Nimiq 2, Telesat reached an agreement with DirecTV for an existing, spare in-orbit satellite. Telesat received approval from Industry Canada to relocate this satellite to the orbital slots currently occupied by Nimiq 1 or Nimiq 2. In July 2004, the CRTC granted final approval to the agreement between Bell ExpressVu and Telesat to lease the full capacity of Nimiq 3. Satellites are subject to significant risks. Any loss, failure, manufacturing defects, damage or destruction of these satellites, of Bell ExpressVu’s terrestrial broadcasting infrastructure, or of Telesat’s tracking, telemetry and control facilities that operate the satellites, could have a material and negative effect on Bell ExpressVu’s results of operations and financial condition. Please see Risks that could affect certain BCE group companies – Telesat for more information on the risks relating to Telesat’s satellites. Bell ExpressVu is subject to programming and carriage requirements under CRTC regulation. Changes to the regulations that govern broadcasting could negatively affect Bell ExpressVu’s competitive position or the cost of providing its services. Bell ExpressVu’s DTH satellite television distribution undertaking licence was renewed in March 2004 and expires on August 31, 2010. Bell ExpressVu continues to face competition from unregulated U.S. DTH satellite television services that are illegally sold in Canada. In response, it is participating in legal actions that are challenging the sale of U.S. DTH satellite television equipment in Canada. While Bell ExpressVu has been successful in increasing its share of the satellite television market despite this competition, there is no assurance that it will continue to do so. On October 28, 2004, the Court of Québec ruled in R. v. D’Argy and Theriault that the provisions in the Radiocommunication Act (Canada) which make it a criminal offence to manufacture, offer for sale or sell any device used to decode an encrypted subscription signal in connection with the unauthorized

40 2004 Quarterly Report Bell Canada Enterprises

reception of satellite signals violate the freedom of expression rights enshrined in the Canadian Charter of Rights and Freedoms . The Canadian Department of Justice has launched an appeal of this decision to the Superior Court of Québec. It remains a criminal offence throughout Canada to manufacture, offer for sale or sell any device used to engage in the unauthorized reception of satellite signals. If this decision is ultimately upheld by the courts and Parliament does not enact new provisions criminalizing the unauthorized reception of satellite signals, Bell ExpressVu may face increasing loss of revenue from the unauthorized reception of satellite signals. Bell ExpressVu faces a loss of revenue resulting from the theft of its services. It is taking numerous actions to reduce these losses, including legal action, investigations, implementing electronic countermeasures targeted at illegal devices, leading information campaigns and developing new technology. Bell ExpressVu introduced a “smart” card swap for its authorized digital receivers beginning in 2004. The “smart” card swap is being introduced in phases and expected to be fully implemented by late 2005. The new security system is designed to block unauthorized reception of Bell ExpressVu signals. As with any technology-based security system, the possibility that security may be compromised at some point in the future can not be eliminated with absolute certainty. BELL GLOBEMEDIA Dependence on Advertising A large part of Bell Globemedia’s revenue from its television and print businesses comes from advertising revenues. Bell Globemedia’s advertising revenues are affected by competitive pressures, including its ability to attract and retain viewers and readers. In addition, the amount advertisers spend is directly related to economic growth. An economic downturn tends to make it more difficult for Bell Globemedia to maintain or increase revenues. Advertisers have historically been sensitive to general economic cycles and, as a result, Bell Globemedia’s business, financial condition and results of operations could be materially and negatively affected by a downturn in the economy. In addition, most of Bell Globemedia’s advertising contracts are short-term contracts that the advertiser can cancel on short notice. Increasing Fragmentation in Television Markets Television advertising revenue largely depends on the number of viewers and the attractiveness of programming in a given market. The viewing market has become increasingly fragmented over the past decade and this trend is expected to continue as new services and technologies increase the choices available to consumers. As a result, there is no assurance that Bell Globemedia will be able to maintain or increase its advertising revenues or its ability to reach or retain viewers with attractive programming. Revenues From Distributing Television Services A significant portion of revenues from CTV’s specialty television operations comes from contractual arrangements with distributors who are mainly cable and DTH operators. Competition has increased in the specialty television market. As a result, there is no assurance that contracts with distributors will be renewed on equally favourable terms. Increased Competition for Fewer Print Customers Print advertising revenue largely depends on circulation and readership. The existence of a competing national newspaper and commuter papers in Toronto has increased competition, while the total circulation and readership of Canadian newspapers has continued to decline. This has resulted in higher costs, more competition in advertising rates and lower profit margins at The Globe and Mail. Broadcast Licences and CRTC Decisions Each of CTV’s conventional and specialty services operates under licences issued by the CRTC for a fixed term of up to seven years. These licences are subject to the requirements of the Broadcasting Act , the policies and decisions of the CRTC, and the conditions of each licensing or renewal decision, all of which

41 2004 Quarterly Report Bell Canada Enterprises

may change. While these are expected to be renewed at the appropriate times, there can be no assurance that any or all of CTV’s licences will be renewed. Any renewals, changes or amendments to licences and any decisions by the CRTC from time to time that affect the industry as a whole or CTV may have a material and negative effect on Bell Globemedia. TELESAT Satellite risks There is a risk that the delivery of Telesat’s satellites under construction could be delayed as a result of delays in the construction of the satellites, a delay in the construction of the launch vehicle, the failure of a launch vehicle that is similar to the model which Telesat intends to use to launch a satellite, or the unavailability of a reliable launch opportunity. This delay in delivery could have an adverse effect on Telesat’s ability to provide service and could result in additional costs. Telesat seeks to mitigate the impact of such a delay through various contractual measures including late delivery charges and by planning for contingency measures as required. There is a risk that Telesat’s satellites currently under construction, or satellites built in the future, may not be successfully launched and deployed. Once Telesat’s satellites are in orbit, there is a risk that a failure could prevent them from completing their commercial mission of providing uninterruped service to customers. Telesat has a number of measures in place that seek to protect itself against continuity of service risk. These measures include engineering satellites with on-board redundancies by including spare equipment on the satellite, standard testing programs that provide high confidence of performance levels, or retaining and obtaining redundant capacity on either the same or another in-orbit satellite, and the purchase of insurance. Where economically feasible, and where insurance coverage is available on commercially reasonable terms and conditions, Telesat seeks to protect itself against some of the consequences of launch and in-orbit failures by purchasing satellite insurance. However, there is no assurance that Telesat will be able to obtain or renew launch and in-orbit insurance coverage for its satellites for the full satellite value, nor is there any assurance that coverage will be obtained at a favourable premium rate. Telesat currently maintains insurance on in-orbit satellites as follows: Nimiq 1 – insured until the second quarter of 2005 for approximately its book value; Anik F2 – insured until the third quarter of 2007 for approximately two thirds of its book value. In the event of a total failure of the Anik F2 satellite, the after-tax accounting loss is estimated at $110 million to $115 million. In December 2004, Telesat ceased to insure its interest in the residual value of Nimiq 2, following the arrival on-orbit of the leased satellite Nimiq 3 (formerly DirecTV3) a satellite which complements the capacity of Nimiqs 1 and 2, and which, following operational changes, could be used to provide capacity and continuity of service in the event of either a Nimiq 1 or a Nimiq 2 failure. In August 2001, the manufacturer of the Anik F1 satellite advised Telesat of a gradual decline in power on the satellite. Telesat believes some of the satellite’s core services will be affected in mid-to-late 2005. Anik F1R is expected to replace Anik F1 in time to ensure that service to Anik F1’s customers will not be interrupted. Telesat had insurance in place to cover the power loss on Anik F1 and filed a claim with its insurers in December 2002. In March 2004 Telesat and its insurers reached a final settlement agreement. The settlement calls for an initial payment in 2004 of US $136.2 million and an additional payment of US $49.1 million in 2007 if the power level on Anik F1 degrades as predicted by the manufacturer. In the event that the power level on Anik F1 is better than predicted, the amount of the payment(s) will be adjusted by applying a formula which is included in the settlement documentation and could result

42 2004 Quarterly Report Bell Canada Enterprises

in either a pro-rated payment to Telesat of the additional US $49.1 million or a pro-rated repayment of up to a maximum of US $36.1 million to be made by Telesat to the insurers. The initial payment has been received. Power levels continue to degrade as predicted. In December 2004, Telesat received commitments for launch and in-orbit insurance coverage, covering the launch and first year of in-orbit life, for the approximate book value of Anik F1R, subject to the completion of documentation. Telesat has signed a contract with EADS Astrium, SAS, a European satellite manufacturer, for construction of the Anik F3 satellite. Anik F3 is expected to be available for service in the second half of 2006. During 2005, subject to insurance availability and market conditions, Telesat will review, and if appropriate, commence the placement of launch and in-orbit insurance coverage for Anik F3. However, there is no assurance that Telesat will be able to obtain launch and in-orbit insurance coverage for the full value of Anik F3, nor is there any assurance that coverage will be obtained at a favourable premium rate. CGI Long Sales Cycle for Major Outsourcing Contracts The average sales cycle for large outsourcing contracts typically ranges from 6 to 18 months, with some extending over 24 months. If current market conditions prevail or worsen, the average sales cycle could become even longer and affect CGI Group Inc.’s (CGI) ability to meet its growth targets. Foreign Currency Risks CGI’s increased international business volume could expose CGI to greater foreign currency exchange risks, which could adversely impact its operating results. CGI has a hedging strategy in place seeking to protect itself, to the extent possible, against foreign currency exposure. Early Termination Risk If CGI failed to deliver its services according to contractual agreements, some of its clients could elect to terminate their contracts before the agreed expiry date. This could have a material and negative effect on CGI’s results of operations and business.

43 2004 Quarterly Report Bell Canada Enterprises

Our Accounting Policies We have prepared our consolidated financial statements according to Canadian GAAP. See Note 1 to the consolidated financial statements for more information about the accounting principles we used to prepare our financial statements. The key estimates and assumptions that management has made under these principles and their impact on the amounts reported in the financial statements and notes remain substantially unchanged from those described in the 2003 MD&A. We have not had any changes in the accounting standards or our accounting policies other than those described in the 2003 MD&A.

| Supplementary
Financial Information The table below shows selected
consolidated financial data for the eight most recently completed quarters. | | | | | | | | | | | | |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| | | | 2004 | | | | | | | 2003 | | |
| | Q4 | | Q3 | | Q2 | Q1 | | Q4 | | Q3 | Q2 | Q1 |
| Operating
revenues | 4,989 | | 4,781 | | 4,782 | 4,641 | | 4,818 | | 4,627 | 4,673 | 4,619 |
| Operating
income | 835 | | 25 | | 1,105 | 1,011 | | 1,013 | | 1,049 | 1,078 | 981 |
| Earnings
from continuing operations | 367 | | 102 | | 544 | 485 | | 486 | | 453 | 466 | 466 |
| Discontinued
operations | (2 | ) | (2 | ) | 27 | 3 | | (86 | ) | 11 | 12 | 7 |
| Extraordinary
gain | 69 | | – | | – | – | | – | | – | – | – |
| Net
earnings | 434 | | 100 | | 571 | 488 | | 400 | | 464 | 478 | 473 |
| Net
earnings applicable to common shares | 417 | | 82 | | 554 | 470 | | 386 | | 446 | 461 | 451 |
| Included in net
earnings: | | | | | | | | | | | | |
| Net
gains on investments | | | | | | | | | | | | |
| Continuing
operations | 64 | | 325 | | – | – | | 84 | | – | – | – |
| Discontinued operations | (2 | ) | (2 | ) | 31 | 7 | | (94 | ) | 8 | – | – |
| Restructuring
and other items | (62 | ) | (725 | ) | 16 | (1 | ) | (9 | ) | 6 | – | – |
| Net earnings per common share: | | | | | | | | | | | | |
| Continuing
operations – basic | 0.38 | | 0.09 | | 0.57 | 0.51 | | 0.50 | | 0.48 | 0.49 | 0.49 |
| Continuing
operations – diluted | 0.38 | | 0.09 | | 0.57 | 0.51 | | 0.50 | | 0.47 | 0.49 | 0.49 |
| Net
earnings – basic | 0.45 | | 0.09 | | 0.60 | 0.51 | | 0.41 | | 0.49 | 0.50 | 0.50 |
| Net
earnings – diluted | 0.45 | | 0.09 | | 0.60 | 0.51 | | 0.41 | | 0.48 | 0.50 | 0.50 |
| Average
number of common shares outstanding (millions) | 925.3 | | 924.6 | | 924.3 | 924.1 | | 923.4 | | 921.5 | 919.3 | 917.1 |

44 2004 Quarterly Report Bell Canada Enterprises

| Consolidated
Financial Statements Consolidated Statements
of Operations | | | | | | | | |
| --- | --- | --- | --- | --- | --- | --- | --- | --- |
| For the period ended December 31 | Three months | | | | Twelve months | | | |
| (in
$ millions, except share amounts) (unaudited) | 2004 | | 2003 | | 2004 | | 2003 | |
| Operating revenues | 4,989 | | 4,818 | | 19,193 | | 18,737 | |
| Operating expenses | (3,158 | ) | (2,971 | ) | (11,629 | ) | (11,327 | ) |
| Amortization expense | (803 | ) | (775 | ) | (3,108 | ) | (3,100 | ) |
| Net
benefit plans cost (Note 4) | (67 | ) | (46 | ) | (256 | ) | (175 | ) |
| Restructuring
and other items (Note 5) | (126 | ) | (13 | ) | (1,224 | ) | (14 | ) |
| Total operating expenses | (4,154 | ) | (3,805 | ) | (16,217 | ) | (14,616 | ) |
| Operating income | 835 | | 1,013 | | 2,976 | | 4,121 | |
| Other
income (Note 6) | 18 | | 127 | | 411 | | 175 | |
| Interest
expense | (247 | ) | (266 | ) | (1,005 | ) | (1,105 | ) |
| Pre-tax earnings from
continuing operations | 606 | | 874 | | 2,382 | | 3,191 | |
| Income
taxes | (199 | ) | (331 | ) | (710 | ) | (1,119 | ) |
| Non-controlling
interest | (40 | ) | (57 | ) | (174 | ) | (201 | ) |
| Earnings from continuing
operations | 367 | | 486 | | 1,498 | | 1,871 | |
| Discontinued
operations (Note 7) | (2 | ) | (86 | ) | 26 | | (56 | ) |
| Net earnings before extraordinary gain | 365 | | 400 | | 1,524 | | 1,815 | |
| Extraordinary
gain (Note 3) | 69 | | – | | 69 | | – | |
| Net earnings | 434 | | 400 | | 1,593 | | 1,815 | |
| Dividends
on preferred shares | (17 | ) | (14 | ) | (70 | ) | (64 | ) |
| Premium
on redemption of preferred shares | – | | – | | – | | (7 | ) |
| Net earnings applicable
to common shares | 417 | | 386 | | 1,523 | | 1,744 | |
| Net earnings per common
share – basic | | | | | | | | |
| Continuing
operations | 0.38 | | 0.50 | | 1.55 | | 1.96 | |
| Discontinued
operations | – | | (0.09 | ) | 0.03 | | (0.06 | ) |
| Extraordinary
gain | 0.07 | | – | | 0.07 | | – | |
| Net
earnings | 0.45 | | 0.41 | | 1.65 | | 1.90 | |
| Net earnings per common
share – diluted | | | | | | | | |
| Continuing
operations | 0.38 | | 0.50 | | 1.55 | | 1.95 | |
| Discontinued
operations | – | | (0.09 | ) | 0.03 | | (0.06 | ) |
| Extraordinary
gain | 0.07 | | – | | 0.07 | | – | |
| Net
earnings | 0.45 | | 0.41 | | 1.65 | | 1.89 | |
| Dividends per common share | 0.30 | | 0.30 | | 1.20 | | 1.20 | |
| Average
number of common shares outstanding – basic (millions) | 925.3 | | 923.4 | | 924.6 | | 920.3 | |

| Consolidated
Statements of Deficit | | | | | | | | |
| --- | --- | --- | --- | --- | --- | --- | --- | --- |
| For the period ended December 31 | Three months | | | | Twelve months | | | |
| (in
$ millions) (unaudited) | 2004 | | 2003 | | 2004 | | 2003 | |
| Balance
at beginning of period, as previously reported | (5,563 | ) | (5,937 | ) | (5,830 | ) | (6,435 | ) |
| Accounting
policy change for asset retirement obligations (Note 1) | – | | (7 | ) | (7 | ) | (7 | ) |
| Balance at beginning of
period, as restated | (5,563 | ) | (5,944 | ) | (5,837 | ) | (6,442 | ) |
| Consolidation
of variable interest entity | – | | – | | – | | (25 | ) |
| Net
earnings applicable to common shares | 417 | | 386 | | 1,523 | | 1,744 | |
| Dividends
declared on common shares | (278 | ) | (277 | ) | (1,110 | ) | (1,105 | ) |
| Other | – | | (2 | ) | – | | (9 | ) |
| Balance at end of period | (5,424 | ) | (5,837 | ) | (5,424 | ) | (5,837 | ) |

45 2004 Quarterly Report Bell Canada Enterprises

| Consolidated
Balance Sheets — At
December 31 (in $ millions) (unaudited) | 2004 | | 2003 | |
| --- | --- | --- | --- | --- |
| ASSETS | | | | |
| Current assets | | | | |
| Cash
and cash equivalents | 380 | | 585 | |
| Accounts
receivable | 2,119 | | 2,061 | |
| Other
current assets | 1,211 | | 739 | |
| Current
assets of discontinued operations | – | | 280 | |
| Total current assets | 3,710 | | 3,665 | |
| Capital assets | 21,398 | | 21,114 | |
| Other long-term assets | 2,656 | | 3,459 | |
| Indefinite-life intangible assets | 2,916 | | 2,910 | |
| Goodwill | 8,413 | | 7,761 | |
| Non-current assets of discontinued
operations | 50 | | 511 | |
| Total assets | 39,143 | | 39,420 | |
| LIABILITIES | | | | |
| Current liabilities | | | | |
| Accounts
payable and accrued liabilities | 3,700 | | 3,046 | |
| Interest
payable | 183 | | 194 | |
| Dividends
payable | 297 | | 294 | |
| Debt
due within one year | 1,276 | | 1,519 | |
| Current
liabilities of discontinued operations | – | | 285 | |
| Total current liabilities | 5,456 | | 5,338 | |
| Long-term debt | 11,809 | | 12,381 | |
| Other long-term liabilities | 4,932 | | 4,705 | |
| Non-current liabilities of discontinued
operations | – | | 20 | |
| Total liabilities | 22,197 | | 22,444 | |
| Non-controlling interest | 2,914 | | 3,403 | |
| SHAREHOLDERS’ EQUITY | | | | |
| Preferred shares | 1,670 | | 1,670 | |
| Common shareholders’ equity | | | | |
| Common
shares | 16,781 | | 16,749 | |
| Contributed
surplus | 1,061 | | 1,037 | |
| Deficit | (5,424 | ) | (5,837 | ) |
| Currency
translation adjustment | (56 | ) | (46 | ) |
| Total common shareholders’ equity | 12,362 | | 11,903 | |
| Total shareholders’ equity | 14,032 | | 13,573 | |
| Total liabilities and shareholders’
equity | 39,143 | | 39,420 | |

46 2004 Quarterly Report Bell Canada Enterprises

| Consolidated
Statements of Cash Flows | | | | | | | | |
| --- | --- | --- | --- | --- | --- | --- | --- | --- |
| For the period ended December 31 | Three months | | | | Twelve months | | | |
| (in
$ millions) (unaudited) | 2004 | | 2003 | | 2004 | | 2003 | |
| Cash flows from operating
activities | | | | | | | | |
| Earnings
from continuing operations | 367 | | 486 | | 1,498 | | 1,871 | |
| Adjustments
to reconcile earnings from continuing operations to cash flows from
operating activities: | | | | | | | | |
| Amortization
expense | 803 | | 775 | | 3,108 | | 3,100 | |
| Net
benefit plans cost | 67 | | 46 | | 256 | | 175 | |
| Restructuring
and other items | 126 | | 13 | | 1,224 | | 14 | |
| Net
(gains) losses on investments | 12 | | (76 | ) | (319 | ) | (76 | ) |
| Future
income taxes | 62 | | 207 | | (34 | ) | 418 | |
| Non-controlling
interest | 40 | | 57 | | 174 | | 201 | |
| Contributions
to employee pension plans | (24 | ) | (87 | ) | (112 | ) | (160 | ) |
| Other
employee future benefit plan payments | (22 | ) | (23 | ) | (81 | ) | (87 | ) |
| Payments
of restructuring and other items | (214 | ) | (27 | ) | (253 | ) | (124 | ) |
| Change
in operating assets and liabilities | 90 | | 227 | | 58 | | 636 | |
| Cash from operating activities | 1,307 | | 1,598 | | 5,519 | | 5,968 | |
| Cash flows from investing
activities | | | | | | | | |
| Capital
expenditures | (1,046 | ) | (1,079 | ) | (3,364 | ) | (3,167 | ) |
| Business
acquisitions | (347 | ) | (42 | ) | (1,299 | ) | (115 | ) |
| Business
dispositions | – | | – | | 20 | | 55 | |
| Change
in investments accounted for under the cost and equity methods | (38 | ) | 156 | | 655 | | 163 | |
| Other
investing activities | (9 | ) | (7 | ) | 124 | | 62 | |
| Cash used in investing
activities | (1,440 | ) | (972 | ) | (3,864 | ) | (3,002 | ) |
| Cash flows from financing
activities | | | | | | | | |
| Increase
(decrease) in notes payable and bank advances | 7 | | (53 | ) | 130 | | (295 | ) |
| Issue
of long-term debt | 111 | | 105 | | 1,521 | | 1,986 | |
| Repayment
of long-term debt | (641 | ) | (1,532 | ) | (2,391 | ) | (3,472 | ) |
| Issue
of common shares | 16 | | 5 | | 32 | | 19 | |
| Issue
of preferred shares | – | | – | | – | | 510 | |
| Redemption
of preferred shares | – | | – | | – | | (357 | ) |
| Issue of equity securities by
subsidiaries to non-controlling interest | 1 | | 19 | | 8 | | 132 | |
| Redemption
of equity securities by subsidiaries from non-controlling interest | – | | (34 | ) | (58 | ) | (108 | ) |
| Cash
dividends paid on common shares | (277 | ) | (259 | ) | (1,108 | ) | (1,029 | ) |
| Cash
dividends paid on preferred shares | (21 | ) | (22 | ) | (85 | ) | (61 | ) |
| Cash
dividends paid by subsidiaries to non-controlling interest | (49 | ) | (47 | ) | (188 | ) | (184 | ) |
| Other
financing activities | (17 | ) | (41 | ) | (51 | ) | (46 | ) |
| Cash used in financing activities | (870 | ) | (1,859 | ) | (2,190 | ) | (2,905 | ) |
| Cash
provided by (used in) continuing operations | (1,003 | ) | (1,233 | ) | (535 | ) | 61 | |
| Cash
provided by (used in) discontinued operations | (3 | ) | 338 | | 193 | | 355 | |
| Net
increase (decrease) in cash and cash equivalents | (1,006 | ) | (895 | ) | (342 | ) | 416 | |
| Cash
and cash equivalents at beginning of period | 1,386 | | 1,617 | | 722 | | 306 | |
| Cash and cash equivalents at end of
period | 380 | | 722 | | 380 | | 722 | |
| Consists
of: | | | | | | | | |
| Cash
and cash equivalents of continuing operations | 380 | | 585 | | 380 | | 585 | |
| Cash
and cash equivalents of discontinued operations | – | | 137 | | – | | 137 | |
| Total | 380 | | 722 | | 380 | | 722 | |

47 2004 Quarterly Report Bell Canada Enterprises

The interim consolidated financial statements should be read in conjunction with BCE Inc.’s annual consolidated financial statements for the year ended December 31, 2003, on pages 64 to 101 of BCE Inc.’s 2003 annual report. These notes are unaudited. All amounts are in millions of Canadian dollars, except where noted. We, us, our and BCE mean BCE Inc., its subsidiaries and joint ventures. Notes to Consolidated Financial Statements NOTE 1. SIGNIFICANT ACCOUNTING POLICIES We have prepared the consolidated financial statements in accordance with Canadian generally accepted accounting principles (GAAP) using the same basis of presentation and accounting policies as outlined in Note 1 to the annual consolidated financial statements for the year ended December 31, 2003, except as noted below. Comparative figures We have reclassified some of the figures for the comparative periods in the consolidated financial statements to make them consistent with the presentation for the current period. We have restated financial information for previous periods to reflect: the adoption of section 3110 of the CICA Handbook, Asset retirement obligations , effective January 2004, as described below the change in classification to discontinued operations for BCE Emergis Inc. (Emergis) and other minor business dispositions. Change in accounting policy Effective January 1, 2004, we retroactively adopted section 3110 of the CICA Handbook, Asset retirement obligations .The impact on our consolidated statements of operations for the three months and year ended December 31, 2004 and the comparative periods was negligible. At December 31, 2003 and 2002, this resulted in: an increase of $6 million in capital assets an increase of $17 million in other long-term liabilities a decrease of $4 million in future income tax liabilities an increase of $7 million in the deficit. Stock-based compensation plans Starting in 2004, we made a number of prospective changes to the key features in our stock-based compensation plans, which included transferring approximately 50% of the value of the long-term incentive plan, under which stock options are granted, into a new mid-term plan which uses restricted share units (RSUs). We record compensation expense for each RSU granted that equals the market value of a BCE Inc. common share at the date of grant prorated over the vesting period. The compensation expense is adjusted for future changes in the market value of BCE Inc. common shares until the vesting date. The cumulative effect of the change in value is recognized in the period of the change. Subject to compliance with minimum share ownership requirements for certain employees, vested RSUs will be paid in BCE Inc. common shares purchased on the open market or in cash, whichever the holder chooses. NOTE 2. SEGMENTED INFORMATION In the first quarter of 2004, we started reporting our results of operations under five segments: Consumer, Business, Aliant, Other Bell Canada and Other BCE . Our reporting structure reflects how we manage our business and how we classify our operations for planning and measuring performance. The Consumer segment provides local telephone, long distance, wireless, Internet access, video and other services to Bell Canada’s residential customers mainly in Ontario and Québec. Wireless services are also offered in Western Canada and video services are provided nationwide. The Business segment provides local telephone, long distance, wireless, data, including Internet access, and other services to Bell Canada’s small and medium-sized businesses (SMB) and large enterprise customers in Ontario and Québec, as well as business customers in Western Canada through Bell West Inc. (Bell West). The Aliant segment provides local telephone, long distance, wireless, data, including Internet access, and other services to residential and business customers in Atlantic Canada and represents the operations of our subsidiary, Aliant Inc. (Aliant). The Other Bell Canada segment includes Bell Canada’s wholesale business, and the financial results of Télébec Limited Partnership (Télébec), NorthernTel Limited Partnership (NorthernTel) and Northwestel Inc. (Northwestel). Our wholesale business provides local telephone, long distance, data and other services to competitors who resell these services. Télébec, NorthernTel and Northwestel provide telecommunications services to less populated areas in Québec, Ontario and Canada’s northern territories. The Other BCE segment includes the financial results of our media, satellite and information technology (IT) activities as well as the costs incurred by our corporate office. This segment includes Bell Globemedia Inc. (Bell Globemedia), Telesat Canada (Telesat) and CGI Group Inc. (CGI). In classifying our operations for planning and measuring performance, all restructuring and other items at Bell Canada and its subsidiaries (excluding Aliant) are included in the Other Bell Canada segment and not allocated to the Consumer and Business segments.

48 2004 Quarterly Report Bell Canada Enterprises

| NOTE
2. SEGMENTED INFORMATION (continued) | | | | | | | | | |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| | | Three months | | | | Twelve months | | | |
| For the period ended December 31 | | 2004 | | 2003 | | 2004 | | 2003 | |
| Operating revenues | | | | | | | | | |
| Consumer | External | 1,888 | | 1,846 | | 7,440 | | 7,142 | |
| | Inter-segment | 23 | | 22 | | 62 | | 61 | |
| | | 1,911 | | 1,868 | | 7,502 | | 7,203 | |
| Business | External | 1,483 | | 1,445 | | 5,622 | | 5,544 | |
| | Inter-segment | 52 | | 71 | | 229 | | 283 | |
| | | 1,535 | | 1,516 | | 5,851 | | 5,827 | |
| Aliant | External | 473 | | 487 | | 1,894 | | 1,909 | |
| | Inter-segment | 33 | | 40 | | 139 | | 150 | |
| | | 506 | | 527 | | 2,033 | | 2,059 | |
| Other
Bell Canada | External | 442 | | 429 | | 1,736 | | 1,868 | |
| | Inter-segment | 69 | | 39 | | 203 | | 147 | |
| | | 511 | | 468 | | 1,939 | | 2,015 | |
| Inter-segment eliminations –
Bell Canada | | (160 | ) | (133 | ) | (538 | ) | (490 | ) |
| Bell Canada | | 4,303 | | 4,246 | | 16,787 | | 16,614 | |
| Other
BCE | External | 703 | | 611 | | 2,501 | | 2,274 | |
| | Inter-segment | 97 | | 86 | | 360 | | 323 | |
| | | 800 | | 697 | | 2,861 | | 2,597 | |
| Inter-segment eliminations –
Other | | (114 | ) | (125 | ) | (455 | ) | (474 | ) |
| Total operating revenues | | 4,989 | | 4,818 | | 19,193 | | 18,737 | |
| Operating income | | | | | | | | | |
| Consumer | | 464 | | 471 | | 2,119 | | 2,019 | |
| Business | | 183 | | 199 | | 896 | | 781 | |
| Aliant | | 23 | | 108 | | 268 | | 415 | |
| Other
Bell Canada | | 61 | | 152 | | (588 | ) | 621 | |
| Bell Canada | | 731 | | 930 | | 2,695 | | 3,836 | |
| Other
BCE | | 104 | | 83 | | 281 | | 285 | |
| Total operating income | | 835 | | 1,013 | | 2,976 | | 4,121 | |
| Other
income | | 18 | | 127 | | 411 | | 175 | |
| Interest
expense | | (247 | ) | (266 | ) | (1,005 | ) | (1,105 | ) |
| Income
taxes | | (199 | ) | (331 | ) | (710 | ) | (1,119 | ) |
| Non-controlling
interest | | (40 | ) | (57 | ) | (174 | ) | (201 | ) |
| Earnings from continuing
operations | | 367 | | 486 | | 1,498 | | 1,871 | |

The consolidated statements of operations include the results of acquired businesses from the date they were acquired. NOTE 3. BUSINESS ACQUISITIONS We made a number of business acquisitions in 2004 including: Canadian operations of 360networks Corporation (360networks) – In November 2004, Bell Canada acquired the Canadian operations of 360networks, a telecommunications service provider. The purchase included the shares of 360networks’ subsidiary GT Group Telecom Services Corporation and certain related interconnected U.S. network assets. Following the purchase, Bell Canada sold the retail customer operations in central and eastern Canada to Call-Net Enterprises Inc. (Call-Net) and, for a share of revenues, now provides to Call-Net network facilities and other operations and support services to allow Call-Net to service such customer base. The fair value of the net assets acquired exceeded the purchase price. For accounting purposes, the excess was eliminated by: reducing the amounts assigned to the acquired non-monetary assets to nil recognizing the balance of $69 million as an extraordinary gain in our consolidated statement of operations. Our 28.9% proportionate share of CGI’s acquisition of AGTI Consulting Services Inc. (AGTI) – In November 2004, CGI acquired 51% of AGTI. CGI now owns 100% of AGTI. Prior to the acquisition, CGI proportionately consolidated AGTI. AGTI provides business and IT consulting, project and change management, and productivity improvement services.

49 2004 Quarterly Report Bell Canada Enterprises

NOTE 3. BUSINESS ACQUISITIONS (continued) DownEast Mobility Limited (DownEast) – In October 2004, Aliant acquired 100% of the outstanding shares of DownEast, a communication solutions retailer. Bell West – In August 2004, Bell Canada acquired Manitoba Telecom Services Inc.’s (MTS) 40% interest in Bell West. Bell Canada now owns 100% of Bell West. Infostream Technologies Inc. (Infostream) – In May 2004, Bell Canada acquired 100% of the outstanding common shares of Infostream. Infostream is a systems and storage technology firm that provides networking solutions for Voice over Internet Protocol (VoIP), storage area networks and network management. Charon Systems Inc. (Charon) – In May 2004, Bell Canada acquired 100% of the assets of Charon. Charon is a full-service information technology (IT) solutions provider that specializes in server-based computing, systems integration, IT security, software development and IT consulting. Our 28.9% proportionate share of CGI’s acquisition of American Management Systems Incorporated (AMS) – In May 2004, CGI acquired 100% of the outstanding common shares of AMS. AMS is a business and technology consulting firm to government and to the healthcare, financial services and telecommunications industries. Elix Inc. (Elix) – In March 2004, Bell Canada acquired 75.8% of the outstanding shares of Elix. Elix offers technology consulting, integration and implementation of call routing and management systems, IT application integration and design and implementation of electronic voice-driven response systems. Accutel Conferencing Systems Inc. (Canada) and Accutel Conferencing Systems Corp (U.S.) (collectively Accutel) – In February 2004, Bell Canada acquired 100% of the outstanding common shares of Accutel, which provides teleconferencing services. The table below provides a summary of all business acquisitions made in 2004. The purchase price allocation for all 2004 acquisitions is based on estimates. The final purchase price allocation for each business acquisition is expected to be complete within 12 months of the acquisition date. Of the goodwill acquired in 2004: $451 million relates to the Business segment, $166 million relates to the Other BCE segment, $75 million relates to the Other Bell Canada segment, $31 million relates to the Aliant segment and $4 million relates to the Consumer segment. $18 million is deductible for tax purposes.

| | 360networks | | 40% interest in Bell West | | BCE’s
proportionate share of AMS | | All
other business acquisitions | | Total | |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Consideration received: | | | | | | | | | | |
| Non-cash
working capital | (9 | ) | – | | (59 | ) | 11 | | (57 | ) |
| Capital
assets | – | | (15 | ) | 90 | | 16 | | 91 | |
| Other
long-term assets | 429 | | 5 | | – | | 10 | | 444 | |
| Goodwill | – | | 395 | | 161 | | 171 | | 727 | |
| Long-term
debt | – | | – | | – | | – | | – | |
| Other
long-term liabilities | (58 | ) | – | | (21 | ) | – | | (79 | ) |
| Non-controlling
interest | – | | 261 | | – | | – | | 261 | |
| | 362 | | 646 | | 171 | | 208 | | 1,387 | |
| Cash and cash equivalents (bank indebtedness) at acquisition | – | | – | | 13 | | (3 | ) | 10 | |
| Net assets acquired | 362 | | 646 | | 184 | | 205 | | 1,397 | |
| Extraordinary gain | 69 | | – | | – | | – | | 69 | |
| Consideration given: | | | | | | | | | | |
| Cash | 283 | | 645 | | 178 | | 185 | | 1,291 | |
| Acquisition
costs | 10 | | 1 | | 6 | | 1 | | 18 | |
| Issuance
of shares | | | | | | | 15 | | 15 | |
| Future
cash payment | – | | – | | – | | 4 | | 4 | |
| | 293 | | 646 | | 184 | | 205 | | 1,328 | |

50 2004 Quarterly Report Bell Canada Enterprises

| NOTE
4. EMPLOYEE BENEFIT PLANS The table below shows the
components of the net benefit plans cost. | | | | | | | | | | | | | | | | |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| | | | Three months | | | | | | | | Twelve months | | | | | |
| | Pension benefits | | | | Other benefits | | | | Pension benefits | | | | Other benefits | | | |
| For
the period ended December 31 | 2004 | | 2003 | | 2004 | | 2003 | | 2004 | | 2003 | | 2004 | | 2003 | |
| Current
service cost | 61 | | 56 | | 8 | | 8 | | 243 | | 222 | | 31 | | 31 | |
| Interest
cost on accrued benefit obligation | 202 | | 189 | | 26 | | 27 | | 806 | | 757 | | 104 | | 105 | |
| Expected
return on plan assets | (239 | ) | (234 | ) | (3 | ) | (2 | ) | (953 | ) | (935 | ) | (10 | ) | (9 | ) |
| Amortization
of past service costs | 3 | | 2 | | – | | – | | 10 | | 9 | | – | | – | |
| Amortization
of net actuarial losses | 9 | | 6 | | – | | – | | 33 | | 23 | | 1 | | – | |
| Amortization
of transitional (asset) obligation | (11 | ) | (11 | ) | 8 | | 8 | | (44 | ) | (44 | ) | 30 | | 30 | |
| Increase
(decrease) in valuation allowance | 1 | | (3 | ) | – | | – | | 3 | | (12 | ) | – | | – | |
| Other | 2 | | – | | – | | – | | 2 | | (2 | ) | – | | – | |
| Net benefit plans cost | 28 | | 5 | | 39 | | 41 | | 100 | | 18 | | 156 | | 157 | |
| The
table below shows the amounts we contributed to the pension benefit plans
and the payments made to beneficiaries under other employee future benefit
plans. | | | | | | | | | | | | | | | | |

	Pension benefits	Three months	Other benefits		Pension benefits	Twelve months	Other benefits
For the period ended December 31	2004	2003	2004	2003	2004	2003	2004	2003
Aliant	13	74	1	1	67	125	4	4
Bell Canada	6	8	21	22	20	17	77	83
Bell Globemedia	4	3	–	–	17	11	–	–
BCE Inc.	1	2	–	–	8	7	–	–
Total	24	87	22	23	112	160	81	87

| NOTE
5. RESTRUCTURING AND OTHER ITEMS | | | | | | | | |
| --- | --- | --- | --- | --- | --- | --- | --- | --- |
| | Three months | | | | Twelve months | | | |
| For the period ended December 31 | 2004 | | 2003 | | 2004 | | 2003 | |
| Employee
departure programs | (78 | ) | – | | (1,063 | ) | – | |
| Settlement
with MTS | – | | – | | 75 | | – | |
| Provision
for contract loss | (18 | ) | – | | (128 | ) | – | |
| Other
charges | (30 | ) | (13 | ) | (108 | ) | (14 | ) |
| Restructuring and other
items | (126 | ) | (13 | ) | (1,224 | ) | (14 | ) |
| Employee departure program – Bell Canada During the third quarter of 2004, we recorded a pre-tax charge
of $985 million ($647 million after taxes) related to the employee
departure program, which was announced by Bell Canada in June 2004.
The cost was included in the Other Bell Canada segment. The program
consisted of two phases: the first phase was an
early retirement plan and 3,965 employees chose to receive a package
that included a cash allowance, immediate pension benefits, an additional
guaranteed pension payable up to 65 years of age, career transition
services and post-employment benefits. the second phase was a
departure plan and 1,087 employees elected to receive a special cash
allowance. During
the fourth quarter of 2004, we recorded a pre-tax charge of $11 million
($7 million after taxes) for the relocation of employees and closure
of excess real estate facilities that are no longer needed as a result
of the employee departure program. We expect to incur an additional amount
of approximately $65 million in the future for similar costs that
will be expensed as incurred. Almost all of the employees who chose to
take advantage of the program left Bell Canada in 2004. The
rest will leave during 2005. Employee departure program
– Aliant During the fourth quarter of 2004, Aliant recorded a pre-tax
restructuring charge of $67 million ($24 million after taxes
and non-controlling interest). Under the plan, 693 employees chose to
receive a package that included a cash allowance. The program is expected
to be complete by the end of 2005. | | | | | | | | |

51 2004 Quarterly Report Bell Canada Enterprises

| NOTE
5. RESTRUCTURING AND OTHER ITEMS (continued) The
table below provides a summary of the costs recognized in 2004, as
well as the corresponding liability at December 31, 2004. | Bell Canada | | Aliant | Consolidated | |
| --- | --- | --- | --- | --- | --- |
| Employee
departure program costs | 985 | | 67 | 1,052 | |
| Less: | | | | | |
| Cash
payments | (194 | ) | – | (194 | ) |
| Pension and
other post-retirement benefits applied to: | | | | – | |
| Other
long-term assets | (660 | ) | – | (660 | ) |
| Other
long-tem liabilities | (11 | ) | – | (11 | ) |
| Balance in accounts payable
and accrued liabilities at December 31, 2004 | 120 | | 67 | 187 | |
| Settlement with MTS On May 20, 2004, Bell Canada
filed a lawsuit against MTS after MTS announced it would purchase Allstream Inc.
(Allstream). Bell Canada sought damages and an injunction that would
prevent MTS from breaching the terms and conditions of the commercial
agreements it had with Bell Canada. On June 3, 2004, Bell Canada
also filed a lawsuit against Allstream seeking damages related to the
same announcement. On June 30, 2004, BCE Inc.
reached an agreement with MTS to settle the lawsuits. The terms of the
settlement included: a payment of $75 million
by MTS to Bell Canada, for unwinding various commercial agreements.
This settlement was recorded in the second quarter of 2004 and
received on August 3, 2004 the removal of contractual
competitive restrictions to allow Bell Canada and MTS to compete
freely with each other, effective June 30, 2004 the orderly disposition
of our interest in MTS. Our voting rights in MTS were waived after receiving
the $75 million payment. We sold our interest in MTS in September 2004.
See Note 6, Other income, for more information. a premium payment to us
by MTS in the event there is a change in control of MTS before 2006.
The payment willequal the appreciation in MTS’s share price from
the time of our divestiture to the time of any takeover transaction the provision of wholesale
services between Bell Canada and MTS on a preferred supplier basis. Provision for contract
loss In
2001, we entered into a contract with the Government of Alberta to build
a next generation network to bring high-speed internet and broadband capabilities
to rural communities in Alberta. During the second quarter of 2004, as
part of our regular update of the estimated costs to complete construction
of the network, potential cost overruns were identified. We recorded a
provision of $110 million for this contract in the second quarter of 2004.
Mechanical construction of the network was completed in December 2004
and an additional provision of $18 million was recorded in the fourth
quarter of 2004. Other charges During the three months and year
ended December 31, 2004, we recorded other pre-tax charges totalling
$30 million and $108 million, respectively. These costs consisted
mostly of future lease costs for excess facilities, asset write-downs
and other provisions, net of a reversal of previously recorded restructuring
charges that were no longer necessary because of the introduction of a
new voluntary employee departure program. | | | | | |

52 2004 Quarterly Report Bell Canada Enterprises

| NOTE
6. OTHER INCOME | | | | | | |
| --- | --- | --- | --- | --- | --- | --- |
| | Three Months | | | Twelve Months | | |
| For the period ended December 31 | 2004 | | 2003 | 2004 | 2003 | |
| Net
gains (losses) on investments | (12 | ) | 76 | 319 | 76 | |
| Interest
income | 10 | | 22 | 32 | 69 | |
| Foreign
currency gains | 7 | | 1 | 3 | 33 | |
| Other | 13 | | 28 | 57 | (3 | ) |
| Other income | 18 | | 127 | 411 | 175 | |
| In 2004,
net gains on investments of $319 million included: a gain of $108 million
from the sale of Bell Canada’s remaining 3.24% interest in
YPG General Partner Inc. for net cash proceeds of $123 million a gain of $217 million
realized from the sale of BCE’s 15.96% interest in MTS for net
cash proceeds of $584 million. On August 1, 2004, the MTS
shares were transferred from Bell Canada to BCE Inc. as part
of a corporate reorganization. The purpose of this reorganization was
to ensure that capital loss carryforwards at BCE Inc. would be
available to be utilized against the gain on the sale of the MTS shares. Capital loss carryforwards were available to be utilized against the
taxes on these sales. other net losses on investments
of $6 million. | | | | | | |

| NOTE
7. DISCONTINUED OPERATIONS | | | | | | | |
| --- | --- | --- | --- | --- | --- | --- | --- |
| | Three months | | | | Twelve months | | |
| For the period ended December 31 | 2004 | | 2003 | | 2004 | 2003 | |
| Emergis | (2 | ) | (178 | ) | 23 | (154 | ) |
| Other | – | | 92 | | 3 | 98 | |
| Net gain (loss) from discontinued operations | (2 | ) | (86 | ) | 26 | (56 | ) |

| | The
table below provides a summarized statement of operations for the discontinued
operations. | | | | | | | | |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| | | Three months | | | | Twelve months | | | |
| | For the period ended December 31 | 2004 | | 2003 | | 2004 | | 2003 | |
| | Revenue | – | | 197 | | 128 | | 962 | |
| | Operating gain (loss) from discontinued operations, before tax | – | | (9 | ) | (52 | ) | 67 | |
| | Gain (loss) from discontinued operations, before tax | (2 | ) | (80 | ) | 70 | | (70 | ) |
| | Income tax expense on operating gain (loss) | – | | (7 | ) | (11 | ) | (30 | ) |
| | Income tax recovery (expense) on gain (loss) | – | | 18 | | (3 | ) | 17 | |
| | Non-controlling interest | – | | (8 | ) | 22 | | (40 | ) |
| | Net gain from discontinued operations | (2 | ) | (86 | ) | 26 | | (56 | ) |
| Emergis
provides eBusiness solutions to the financial services industry in North
America and the health industry in Canada. It automates transactions between
companies and allows them to interact and transact electronically while
its Security business provides organizations with the related security
services. | Sale of Emergis In May 2004, our board of directors approved the sale of our
63.9% interest in Emergis. In June 2004, BCE completed the sale of
its interest in Emergis by way of a secondary public offering. In
June 2004, Bell Canada paid $49 million to Emergis for: the purchase of Emergis’
Security business the early termination of
the Bell Legacy Contract on June 30, 2004 rather than December 31, 2004 the transfer of related
intellectual property to Bell Canada. These
transactions were recorded on a net basis. The net proceeds from the sale
of Emergis were $285 million (net of $22 million of selling
costs and $49 million consideration given to Emergis). The gain on
the transaction was $58 million, which was recorded in 2004. The operating loss includes a future income
tax asset impairment charge of $56 million ($36 million after
non-controlling interest), which Emergis recorded before the sale as a
result of the unwinding of tax loss utilization strategies between Emergis,
4122780 Canada Inc. (a wholly-owned subsidiary of Emergis) and Bell Canada. Emergis was presented previously in the
Other BCE segment. | | | | | | | | |

53 2004 Quarterly Report Bell Canada Enterprises

| NOTE
8. STOCK-BASED COMPENSATION PLANS Restricted share units The table below
is a summary of the status of RSUs. | | |
| --- | --- | --- |
| | Number
of | |
| | RSUs | |
| Outstanding, January 1, 2004 | – | |
| Granted | 2,047,599 | |
| Expired/forfeited | (51,077 | ) |
| Outstanding, December 31, 2004 | 1,996,522 | |
| Exercisable, December 31, 2004 | – | |

| For
the three months and year ended December 31, 2004, we recorded
compensation expense for RSUs of $8 million and $25 million,
respectively. BCE Inc. stock
options The table below
is a summary of the status of BCE Inc.’s stock option programs. | Number of shares | | Weighted average exercise price |
| --- | --- | --- | --- |
| Outstanding, January 1, 2004 | 25,750,720 | | $32 |
| Granted | 5,911,576 | | $30 |
| Exercised | (1,946,864 | ) | $16 |
| Expired/forfeited | (1,233,753 | ) | $34 |
| Outstanding, December 31, 2004 | 28,481,679 | | $32 |
| Exercisable, December 31, 2004 | 14,633,433 | | $34 |

| Assumptions
used in stock-option pricing model The table below shows the
assumptions used to determine the stock-based compensation expense based
on the Black-Scholes option pricing model. | Three months | | Twelve months | |
| --- | --- | --- | --- | --- |
| For
the period ended December 31 | 2004 | 2003 | 2004 | 2003 |
| Compensation expense ($ millions) | 6 | 7 | 29 | 26 |
| Number of stock options granted | 322,100 | 80,000 | 5,911,576 | 6,008,051 |
| Weighted average fair value per option granted ($) | 3 | 7 | 4 | 6 |
| Weighted average assumptions | | | | |
| Dividend
yield | 4.2 % | 3.7 % | 4.0 % | 3.6 % |
| Expected
volatility | 25 % | 30 % | 27 % | 30 % |
| Risk-free
interest rate | 3.3 % | 3.8 % | 3.1 % | 4.0 % |
| Expected
life (years) | 3.5 | 4.5 | 3.5 | 4.5 |
| Starting
in 2004, most of the stock options granted contain specific performance
targets that must be met before the option can be exercised. This is reflected
in the calculation of the weighted average fair value per option granted. | | | | |

54 2004 Quarterly Report Bell Canada Enterprises

NOTE 9. COMMITMENTS AND CONTINGENCIES Litigation Teleglobe unsecured creditors lawsuit On May 26, 2004, a lawsuit was filed in the United States Bankruptcy Court for the District of Delaware. The United States District Court for the District of Delaware subsequently withdrew the reference from the Bankruptcy Court and the matter is now pending in the District Court for the District of Delaware. The lawsuit is against BCE Inc. and ten former directors and officers of Teleglobe Inc. and certain of its subsidiaries. The plaintiffs are comprised of Teleglobe Communications Corporation, certain of its affiliated debtors and debtors in possession, and the Official Committee of Unsecured Creditors of these debtors. The lawsuit alleges breach of an alleged funding commitment of BCE Inc. towards the debtors, promissory estoppel, misrepresentation by BCE Inc. and breach and aiding and abetting breaches of fiduciary duty by the defendants. The plaintiffs seek an unspecified amount of damages against the defendants. While no one can predict the outcome of any legal proceeding, based on information currently available, BCE Inc. believes that it has strong defences, and it intends to vigorously defend its position. NOTE 10. SUBSEQUENT EVENT Acquisition of Nexxlink Technologies Inc. (Nexxlink) On January 24, 2005, Bell Canada has taken up 9,488,489 common shares of Nexxlink, representing approximately 86.3% of the aggregate number of common shares outstanding (on a fully-diluted basis) for a total of $57 million in cash under a tender offer. On January 27, 2005, Bell Canada paid for all shares tendered. Bell Canada intends to acquire all of the outstanding common shares not tendered. Nexxlink is an IT solutions provider.

55 2004 Quarterly Report Bell Canada Enterprises

| BCE Inc. 1000, rue de La
Gauchetière Ouest Bureau 3700 Montréal (Québec) H3B 4Y7 www.bce.ca Communications e-mail: bcecomms@bce.ca tel:1 888 932-6666 fax: (514) 870-4385 | For
further information concerning the Dividend Reinvestment and Stock Purchase
Plan (DRP), direct deposit of dividend payments, the elimination of multiple
mailings or the receipt of quarterly reports, please contact: Computershare
Trust Company of Canada 100 University Avenue, 9th Floor, Toronto, Ontario M5J 2Y1 tel: (514) 982-7555 or 1 800 561-0934 fax: (416) 263-9394 or 1 888 453-0330 e-mail: bce@computershare.com |
| --- | --- |
| ● | PRINTED
IN CANADA 05-01 BCE-4E |

BCE Investor Relations

| Sophie
Argiriou | 514-786-8145 | sophie.argiriou@bell.ca |
| --- | --- | --- |
| George
Walker | 514-870-2488 | george.walker@bell.ca |

BCE Consolidated (1) Consolidated Operational Data

| ($ millions, except
per share amounts) — Operating revenues | 4,989 | | Q4 2003 — 4,818 | | 171 | | % change — 3.5 | | 19,193 | | 18,737 | | 456 | | % change — 2.4 | % |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Operating
expenses | (3,158 | ) | (2,971 | ) | (187 | ) | (6.3 | %) | (11,629 | ) | (11,327 | ) | (302 | ) | (2.7 | %) |
| EBITDA (2) | 1,831 | | 1,847 | | (16 | ) | (0.9 | %) | 7,564 | | 7,410 | | 154 | | 2.1 | % |
| EBITDA margin (3) | 36.7 | % | 38.3 | % | | | (1.6) | pts | 39.4 | % | 39.5 | % | | | (0.1) | pts |
| Amortization expense | (803 | ) | (775 | ) | (28) | | (3.6 | %) | (3,108 | ) | (3,100 | ) | (8 | ) | (0.3 | %) |
| Net benefit
plans cost | (67 | ) | (46 | ) | (21) | | (45.7 | %) | (256 | ) | (175 | ) | (81 | ) | (46.3 | %) |
| Restructuring and other items | (126 | ) | (13 | ) | (113 | ) | n.m. | | (1,224 | ) | (14 | ) | (1,210 | ) | n.m. | |
| Operating income | 835 | | 1,013 | | (178 | ) | (17.6 | %) | 2,976 | | 4,121 | | (1,145 | ) | (27.8 | %) |
| Other income | 18 | | 127 | | (109 | ) | (85.8 | %) | 411 | | 175 | | 236 | | n.m. | |
| Interest
expense | (247 | ) | (266 | ) | 19 | | 7.1 | % | (1,005 | ) | (1,105 | ) | 100 | | 9.0 | % |
| Pre-tax
earnings from continuing operations | 606 | | 874 | | (268) | | (30.7 | %) | 2,382 | | 3,191 | | (809 | ) | (25.4 | %) |
| Income taxes | (199 | ) | (331 | ) | 132 | | 39.9 | % | (710 | ) | (1,119 | ) | 409 | | 36.6 | % |
| Non-controlling interest | (40 | ) | (57 | ) | 17 | | 29.8 | % | (174 | ) | (201 | ) | 27 | | 13.4 | % |
| Earnings from continuing operations | 367 | | 486 | | (119) | | (24.5 | %) | 1,498 | | 1,871 | | (373 | ) | (19.9 | %) |
| Discontinued operations | (2 | ) | (86 | ) | 84 | | 97.7 | % | 26 | | (56 | ) | 82 | | n.m. | |
| Net earnings
before extraordinary gain | 365 | | 400 | | (35) | | (8.8 | %) | 1,524 | | 1,815 | | (291 | ) | (16.0 | %) |
| Extraordinary
gain | 69 | | - | | 69 | | n.m. | | 69 | | - | | 69 | | n.m. | |
| Net earnings | 434 | | 400 | | 34 | | 8.5 | % | 1,593 | | 1,815 | | (222 | ) | (12.2 | %) |
| Dividends on preferred
shares | (17 | ) | (14 | ) | (3 | ) | (21.4 | %) | (70 | ) | (64 | ) | (6 | ) | (9.4 | %) |
| Premium on redemption
of preferred shares | - | | - | | - | | n.m. | | - | | (7 | ) | 7 | | n.m. | |
| Net earnings
applicable to common shares | 417 | | 386 | | 31 | | 8.0 | % | 1,523 | | 1,744 | | (221 | ) | (12.7 | %) |
| Net earnings
per common share - basic | | | | | | | | | | | | | | | | |
| Continuing operations | $ 0.38 | $ | 0.50 | | $ (0.12) | | (24.0 | %) | $ 1.55 | | $ 1.96 | | $ (0.41 | ) | (20.9 | %) |
| Discontinued operations | $ - | $ | (0.09 | ) | $ 0.09 | | n.m. | | $ 0.03 | | $ (0.06 | ) | $ 0.09 | | n.m. | |
| Extraordinary
gain | $ 0.07 | $ | - | | $ 0.07 | | n.m. | | $ 0.07 | | $ - | | $ 0.07 | | n.m. | |
| Net earnings | $ 0.45 | $ | 0.41 | | $ 0.04 | | 9.8 | % | $ 1.65 | | $ 1.90 | | $ (0.25 | ) | (13.2 | %) |
| Net earnings
per common share - diluted | | | | | | | | | | | | | | | | |
| Continuing operations | $ 0.38 | $ | 0.50 | | $ (0.12) | | (24.0 | %) | $ 1.55 | | $ 1.95 | | $ (0.40 | ) | (20.5 | %) |
| Discontinued operations | $ - | $ | (0.09 | ) | $ 0.09 | | n.m. | | $ 0.03 | | $ (0.06 | ) | $ 0.09 | | n.m. | |
| Extraordinary
gain | $ 0.07 | $ | - | | $ 0.07 | | n.m. | | $ 0.07 | | $ - | | $ 0.07 | | n.m. | |
| Net earnings | $ 0.45 | $ | 0.41 | | $ 0.04 | | 9.8 | % | $ 1.65 | | $ 1.89 | | $ (0.24 | ) | (12.7 | %) |
| Dividends per common share | $ 0.30 | $ | 0.30 | | $ - | | 0.0 | % | $ 1.20 | | $ 1.20 | | $ - | | 0.0 | % |
| Average number of common shares outstanding - basic (millions) | 925.3 | | 923.4 | | | | | | 924.6 | | 920.3 | | | | | |
| The following
items are included in net earnings: | | | | | | | | | | | | | | | | |
| Net gains on sale of investments
and dilution gains | | | | | | | | | | | | | | | | |
| Continuing operations | 64 | | 84 | | | | | | 389 | | 84 | | | | | |
| Discontinued operations | (2 | ) | (94 | ) | | | | | 34 | | (86 | ) | | | | |
| Restructuring and other items | (62 | ) | (9 | ) | | | | | (772 | ) | (3 | ) | | | | |
| Total | - | | (19 | ) | | | | | (349 | ) | (5 | ) | | | | |
| Impact
on net earnings per share | $ - | $ | (0.01 | ) | | | | | $ (0.37 | ) | $ - | | | | | |
| n.m. : not
meaningful | | | | | | | | | | | | | | | | |

BCE Inc. Supplementary Financial Information - Fourth Quarter 2004 Page 2

BCE Consolidated (1) Consolidated Operational Data - Historical Trend

| ($ millions,
except per share amounts) — Operating revenues | 19,193 | | 4,989 | | Q3 04 — 4,781 | | 4,782 | | Q1 04 — 4,641 | | Total 2003 — 18,737 | | 4,818 | | 4,627 | | Q2 03 — 4,673 | | Q1 03 — 4,619 | |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Operating
expenses | (11,629 | ) | (3,158 | ) | (2,845 | ) | (2,829 | ) | (2,797 | ) | (11,327 | ) | (2,971 | ) | (2,732 | ) | (2,778 | ) | (2,846 | ) |
| EBITDA (2) | 7,564 | | 1,831 | | 1,936 | | 1,953 | | 1,844 | | 7,410 | | 1,847 | | 1,895 | | 1,895 | | 1,773 | |
| EBITDA
margin (3) | 39.4 | % | 36.7 | % | 40.5 | % | 40.8 | % | 39.7 | % | 39.5 | % | 38.3 | % | 41.0 | % | 40.6 | % | 38.4 | % |
| Amortization expense | (3,108 | ) | (803 | ) | (769 | ) | (769 | ) | (767 | ) | (3,100 | ) | (775 | ) | (801 | ) | (774 | ) | (750 | ) |
| Net benefit
plans cost | (256 | ) | (67 | ) | (61 | ) | (65 | ) | (63 | ) | (175 | ) | (46 | ) | (44 | ) | (43 | ) | (42 | ) |
| Restructuring and other items | (1,224 | ) | (126 | ) | (1,081 | ) | (14 | ) | (3 | ) | (14 | ) | (13 | ) | (1 | ) | - | | - | |
| Operating income | 2,976 | | 835 | | 25 | | 1,105 | | 1,011 | | 4,121 | | 1,013 | | 1,049 | | 1,078 | | 981 | |
| Other income | 411 | | 18 | | 333 | | 24 | | 36 | | 175 | | 127 | | 1 | | 2 | | 45 | |
| Interest
expense | (1,005 | ) | (247 | ) | (253 | ) | (253 | ) | (252 | ) | (1,105 | ) | (266 | ) | (270 | ) | (289 | ) | (280 | ) |
| Pre-tax earnings from continuing operations | 2,382 | | 606 | | 105 | | 876 | | 795 | | 3,191 | | 874 | | 780 | | 791 | | 746 | |
| Income taxes | (710 | ) | (199 | ) | 44 | | (293 | ) | (262 | ) | (1,119 | ) | (331 | ) | (282 | ) | (268 | ) | (238 | ) |
| Non-controlling interest | (174 | ) | (40 | ) | (47 | ) | (39 | ) | (48 | ) | (201 | ) | (57 | ) | (45 | ) | (57 | ) | (42 | ) |
| Earnings from continuing operations | 1,498 | | 367 | | 102 | | 544 | | 485 | | 1,871 | | 486 | | 453 | | 466 | | 466 | |
| Discontinued operations | 26 | | (2 | ) | (2 | ) | 27 | | 3 | | (56 | ) | (86 | ) | 11 | | 12 | | 7 | |
| Net earnings
before extraordinary gain | 1,524 | | 365 | | 100 | | 571 | | 488 | | 1,815 | | 400 | | 464 | | 478 | | 473 | |
| Extraordinary
gain | 69 | | 69 | | - | | - | | - | | - | | - | | - | | - | | - | |
| Net earnings | 1,593 | | 434 | | 100 | | 571 | | 488 | | 1,815 | | 400 | | 464 | | 478 | | 473 | |
| Dividends on preferred
shares | (70 | ) | (17 | ) | (18 | ) | (17 | ) | (18 | ) | (64 | ) | (14 | ) | (18 | ) | (17 | ) | (15 | ) |
| Premium on redemption
of preferred shares | - | | - | | - | | - | | - | | (7 | ) | - | | - | | - | | (7 | ) |
| Net earnings
applicable to common shares | 1,523 | | 417 | | 82 | | 554 | | 470 | | 1,744 | | 386 | | 446 | | 461 | | 451 | |
| Net earnings
per common share - basic | | | | | | | | | | | | | | | | | | | | |
| Continuing operations | $ 1.55 | | $ 0.38 | $ | 0.09 | | $ 0.57 | $ | 0.51 | $ | 1.96 | | $ 0.50 | | $ 0.48 | $ | 0.49 | $ | 0.49 | |
| Discontinued operations | $ 0.03 | | $ - | $ | - | | $ 0.03 | $ | - | $ | (0.06 | ) | $ (0.09 | ) | $ 0.01 | $ | 0.01 | $ | 0.01 | |
| Extraordinary gain | $ 0.07 | | $ 0.07 | $ | - | | $ - | $ | - | $ | - | | $ - | | $ - | $ | - | $ | - | |
| Net earnings | $ 1.65 | | $ 0.45 | $ | 0.09 | | $ 0.60 | $ | 0.51 | $ | 1.90 | | $ 0.41 | | $ 0.49 | $ | 0.50 | $ | 0.50 | |
| Net earnings
per common share - diluted | | | | | | | | | | | | | | | | | | | | |
| Continuing operations | $ 1.55 | | $ 0.38 | $ | 0.09 | | $ 0.57 | $ | 0.51 | $ | 1.95 | | $ 0.50 | | $ 0.47 | $ | 0.49 | $ | 0.49 | |
| Discontinued operations | $ 0.03 | | $ - | $ | - | | $ 0.03 | $ | - | $ | (0.06 | ) | $ (0.09 | ) | $ 0.01 | $ | 0.01 | $ | 0.01 | |
| Extraordinary gain | $ 0.07 | | $ 0.07 | $ | - | | $ - | $ | - | $ | - | | $ - | | $ - | $ | - | $ | - | |
| Net earnings | $ 1.65 | | $ 0.45 | $ | 0.09 | | $ 0.60 | $ | 0.51 | $ | 1.89 | | $ 0.41 | | $ 0.48 | $ | 0.50 | $ | 0.50 | |
| Dividends per common share | $ 1.20 | | $ 0.30 | $ | 0.30 | | $ 0.30 | $ | 0.30 | $ | 1.20 | | $ 0.30 | | $ 0.30 | $ | 0.30 | $ | 0.30 | |
| Average number of common shares outstanding - basic (millions) | 924.6 | | 925.3 | | 924.6 | | 924.3 | | 924.1 | | 920.3 | | 923.4 | | 921.5 | | 919.3 | | 917.1 | |
| The following
items are included in net earnings: | | | | | | | | | | | | | | | | | | | | |
| Net gains on sale of investments
and dilution gains | | | | | | | | | | | | | | | | | | | | |
| Continuing operations | 389 | | 64 | | 325 | | - | | - | | 84 | | 84 | | - | | - | | - | |
| Discontinued operations | 34 | | (2 | ) | (2 | ) | 31 | | 7 | | (86 | ) | (94 | ) | 8 | | - | | - | |
| Restructuring and other items | (772 | ) | (62 | ) | (725 | ) | 16 | | (1 | ) | (3 | ) | (9 | ) | 6 | | - | | - | |
| Total | (349 | ) | - | | (402 | ) | 47 | | 6 | | (5 | ) | (19 | ) | 14 | | - | | - | |
| Impact
on net earnings per share | $ (0.37 | ) | $ - | $ | (0.43 | ) | $ 0.05 | $ | 0.01 | $ | - | | $ (0.01 | ) | $ 0.01 | $ | - | $ | - | |

BCE Inc. Supplementary Financial Information - Fourth Quarter 2004 Page 3

BCE Consolidated (1) Segmented Data

| ($ millions,
except where otherwise indicated) | Q4 2004 | | Q4 2003 | | $ change | % change | | | Total 2004 | | Total 2003 | | $ change | | % change | |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Revenues | | | | | | | | | | | | | | | | |
| Consumer | 1,911 | | 1,868 | | 43 | | 2.3 | % | 7,502 | | 7,203 | | 299 | | 4.2 | % |
| Business | 1,535 | | 1,516 | | 19 | | 1.3 | % | 5,851 | | 5,827 | | 24 | | 0.4 | % |
| Aliant | 506 | | 527 | | (21 | ) | (4.0 | %) | 2,033 | | 2,059 | | (26 | ) | (1.3 | %) |
| Other Bell
Canada | 511 | | 468 | | 43 | | 9.2 | % | 1,939 | | 2,015 | | (76 | ) | (3.8 | %) |
| Inter-segment
eliminations | (160 | ) | (133 | ) | (27 | ) | (20.3 | %) | (538 | ) | (490 | ) | (48 | ) | (9.8 | %) |
| Total
Bell Canada | 4,303 | | 4,246 | | 57 | | 1.3 | % | 16,787 | | 16,614 | | 173 | | 1.0 | % |
| Other
BCE | | | | | | | | | | | | | | | | |
| Bell Globemedia | 405 | | 375 | | 30 | | 8.0 | % | 1,420 | | 1,363 | | 57 | | 4.2 | % |
| Advertising | 306 | | 283 | | 23 | | 8.1 | % | 1,041 | | 978 | | 63 | | 6.4 | % |
| Subscriber | 77 | | 69 | | 8 | | 11.6 | % | 298 | | 291 | | 7 | | 2.4 | % |
| Production and Sundry | 22 | | 23 | | (1 | ) | (4.3 | %) | 81 | | 94 | | (13 | ) | (13.8 | %) |
| Telesat | 102 | | 99 | | 3 | | 3.0 | % | 362 | | 345 | | 17 | | 4.9 | % |
| CGI | 274 | | 208 | | 66 | | 31.7 | % | 1,019 | | 838 | | 181 | | 21.6 | % |
| Other | 19 | | 15 | | 4 | | 26.7 | % | 60 | | 51 | | 9 | | 17.6 | % |
| Total Other BCE | 800 | | 697 | | 103 | | 14.8 | % | 2,861 | | 2,597 | | 264 | | 10.2 | % |
| Inter-segment eliminations | (114 | ) | (125 | ) | 11 | | 8.8 | % | (455 | ) | (474 | ) | 19 | | 4.0 | % |
| Total revenues | 4,989 | | 4,818 | | 171 | | 3.5 | % | 19,193 | | 18,737 | | 456 | | 2.4 | % |
| Operating Income | | | | | | | | | | | | | | | | |
| Consumer | 464 | | 471 | | (7 | ) | (1.5 | %) | 2,119 | | 2,019 | | 100 | | 5.0 | % |
| Business | 183 | | 199 | | (16 | ) | (8.0 | %) | 896 | | 781 | | 115 | | 14.7 | % |
| Aliant | 23 | | 108 | | (85 | ) | (78.7 | %) | 268 | | 415 | | (147 | ) | (35.4 | %) |
| Other Bell
Canada | 61 | | 152 | | (91 | ) | (59.9 | %) | (588 | ) | 621 | | (1,209 | ) | n.m. | |
| Total
Bell Canada | 731 | | 930 | | (199 | ) | (21.4 | %) | 2,695 | | 3,836 | | (1,141 | ) | (29.7 | %) |
| Other
BCE | | | | | | | | | | | | | | | | |
| Bell Globemedia | 103 | | 66 | | 37 | | 56.1 | % | 240 | | 167 | | 73 | | 43.7 | % |
| Telesat | 37 | | 33 | | 4 | | 12.1 | % | 141 | | 124 | | 17 | | 13.7 | % |
| CGI | 24 | | 22 | | 2 | | 9.1 | % | 94 | | 91 | | 3 | | 3.3 | % |
| Other | (60 | ) | (38 | ) | (22 | ) | (57.9 | %) | (194 | ) | (97 | ) | (97 | ) | n.m. | |
| Total Other BCE | 104 | | 83 | | 21 | | 25.3 | % | 281 | | 285 | | (4 | ) | (1.4 | %) |
| Total
Operating Income | 835 | | (1,013 | ) | (178 | ) | (17.6 | %) | 2,976 | | 4,121 | | (1,145 | ) | (27.8 | %) |
| Capital
expenditures (4) | | | | | | | | | | | | | | | | |
| Consumer | 459 | | 485 | | 26 | | 5.4 | % | 1,481 | | 1,287 | | (194 | ) | (15.1 | %) |
| Business | 289 | | 286 | | (3 | ) | (1.0 | %) | 898 | | 936 | | 38 | | 4.1 | % |
| Aliant | 114 | | 97 | | (17 | ) | (17.5 | %) | 295 | | 333 | | 38 | | 11.4 | % |
| Other Bell
Canada | 123 | | 123 | | - | | 0.0 | % | 352 | | 336 | | (16 | ) | (4.8 | %) |
| Total
Bell Canada | 985 | | 991 | | 6 | | 0.6 | % | 3,026 | | 2,892 | | (134 | ) | (4.6 | %) |
| Other
BCE | | | | | | | | | | | | | | | | |
| Telesat | 40 | | 43 | | 3 | | 7.0 | % | 257 | | 159 | | (98 | ) | (61.6 | %) |
| Other | 21 | | 45 | | 24 | | 53.3 | % | 81 | | 116 | | 35 | | 30.2 | % |
| Total capital expenditures | 1,046 | | 1,079 | | 33 | | 3.1 | % | 3,364 | | 3,167 | | (197 | ) | (6.2 | %) |

BCE Inc. Supplementary Financial Information - Fourth Quarter 2004 Page 4

BCE Consolidated (1) Segmented Data - Historical Trend

| ($ millions,
except where otherwise indicated) | Total 2004 | | Q4 04 | | Q3 04 | | Q2 04 | | Q1 04 | | Total 2003 | | Q4 03 | | Q3 03 | | Q2 03 | | Q1 03 | |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Revenues | | | | | | | | | | | | | | | | | | | | |
| Consumer | 7,502 | | 1,911 | | 1,908 | | 1,858 | | 1,825 | | 7,203 | | 1,868 | | 1,838 | | 1,768 | | 1,729 | |
| Business | 5,851 | | 1,535 | | 1,440 | | 1,441 | | 1,435 | | 5,827 | | 1,516 | | 1,440 | | 1,452 | | 1,419 | |
| Aliant | 2,033 | | 506 | | 497 | | 526 | | 504 | | 2,059 | | 527 | | 514 | | 517 | | 501 | |
| Other
Bell Canada | 1,939 | | 511 | | 486 | | 468 | | 474 | | 2,015 | | 468 | | 478 | | 517 | | 552 | |
| Inter-segment eliminations | (538 | ) | (160 | ) | (125 | ) | (121 | ) | (132 | ) | (490 | ) | (133 | ) | (115 | ) | (124 | ) | (118 | ) |
| Total Bell
Canada | 16,787 | | 4,303 | | 4,206 | | 4,172 | | 4,106 | | 16,614 | | 4,246 | | 4,155 | | 4,130 | | 4,083 | |
| Other
BCE | | | | | | | | | | | | | | | | | | | | |
| Bell Globemedia | 1,420 | | 405 | | 302 | | 371 | | 342 | | 1,363 | | 375 | | 296 | | 357 | | 335 | |
| Advertising | 1,041 | | 306 | | 209 | | 277 | | 249 | | 978 | | 283 | | 201 | | 259 | | 235 | |
| Subscriber | 298 | | 77 | | 73 | | 74 | | 74 | | 291 | | 69 | | 73 | | 75 | | 74 | |
| Production and Sundry | 81 | | 22 | | 20 | | 20 | | 19 | | 94 | | 23 | | 22 | | 23 | | 26 | |
| Telesat | 362 | | 102 | | 91 | | 85 | | 84 | | 345 | | 99 | | 84 | | 83 | | 79 | |
| CGI | 1,019 | | 274 | | 277 | | 251 | | 217 | | 838 | | 208 | | 203 | | 211 | | 216 | |
| Other | 60 | | 19 | | 12 | | 18 | | 11 | | 51 | | 15 | | 13 | | 13 | | 10 | |
| Total Other BCE | 2,861 | | 800 | | 682 | | 725 | | 654 | | 2,597 | | 697 | | 596 | | 664 | | 640 | |
| Inter-segment eliminations | (455 | ) | (114 | ) | (107 | ) | (115 | ) | (119 | ) | (474 | ) | (125 | ) | (124 | ) | (121 | ) | (104 | ) |
| Total
revenues | 19,193 | | 4,989 | | 4,781 | | 4,782 | | 4,641 | | 18,737 | | 4,818 | | 4,627 | | 4,673 | | 4,619 | |
| Operating Income | | | | | | | | | | | | | | | | | | | | |
| Consumer | 2,119 | | 464 | | 569 | | 560 | | 526 | | 2,019 | | 471 | | 552 | | 503 | | 493 | |
| Business | 896 | | 183 | | 245 | | 227 | | 241 | | 781 | | 199 | | 193 | | 199 | | 190 | |
| Aliant | 268 | | 23 | | 71 | | 92 | | 82 | | 415 | | 108 | | 104 | | 122 | | 81 | |
| Other Bell Canada | (588 | ) | 61 | | (898 | ) | 138 | | 111 | | 621 | | 152 | | 163 | | 144 | | 162 | |
| Total Bell Canada | 2,695 | | 731 | | (13 | ) | 1,017 | | 960 | | 3,836 | | 930 | | 1,012 | | 968 | | 926 | |
| Other BCE | | | | | | | | | | | | | | | | | | | | |
| Bell Globemedia | 240 | | 103 | | 23 | | 74 | | 40 | | 167 | | 66 | | 20 | | 62 | | 19 | |
| Telesat | 141 | | 37 | | 39 | | 34 | | 31 | | 124 | | 33 | | 28 | | 31 | | 32 | |
| CGI | 94 | | 24 | | 24 | | 25 | | 21 | | 91 | | 22 | | 23 | | 24 | | 22 | |
| Other | (194 | ) | (60 | ) | (48 | ) | (45 | ) | (41 | ) | (97 | ) | (38 | ) | (34 | ) | (7 | ) | (18 | ) |
| Total Other BCE | 281 | | 104 | | 38 | | 88 | | 51 | | 285 | | 83 | | 37 | | 110 | | 55 | |
| Total Operating Income | 2,976 | | 835 | | 25 | | 1,105 | | 1,011 | | 4,121 | | 1,013 | | 1,049 | | 1,078 | | 981 | |
| Capital Expenditures (4) | | | | | | | | | | | | | | | | | | | | |
| Consumer | 1,481 | | 459 | | 406 | | 354 | | 262 | | 1,287 | | 485 | | 307 | | 287 | | 208 | |
| Business | 898 | | 289 | | 154 | | 258 | | 197 | | 936 | | 286 | | 228 | | 229 | | 193 | |
| Aliant | 295 | | 114 | | 51 | | 45 | | 85 | | 333 | | 97 | | 92 | | 73 | | 71 | |
| Other Bell Canada | 352 | | 123 | | 125 | | 58 | | 46 | | 336 | | 123 | | 81 | | 70 | | 62 | |
| Total
Bell Canada | 3,026 | | 985 | | 736 | | 715 | | 590 | | 2,892 | | 991 | | 708 | | 659 | | 534 | |
| Other BCE | | | | | | | | | | | | | | | | | | | | |
| Telesat | 257 | | 40 | | 64 | | 88 | | 65 | | 159 | | 43 | | 64 | | 16 | | 36 | |
| Other | 81 | | 21 | | 11 | | 23 | | 26 | | 116 | | 45 | | 19 | | 31 | | 21 | |
| Total capital expenditures | 3,364 | | 1,046 | | 811 | | 826 | | 681 | | 3,167 | | 1,079 | | 791 | | 706 | | 591 | |

BCE Inc. Supplementary Financial Information - Fourth Quarter 2004 Page 5

BCE Consolidated (1) Consolidated Balance Sheet Data

| ($ millions, except
where otherwise indicated) | December
31 2004 | | September
30 2004 | | June
30 2004 | | March
31 2004 | | December
31 2003 | |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| ASSETS | | | | | | | | | | |
| Current
assets | | | | | | | | | | |
| Cash
and cash equivalents | 380 | | 1,386 | | 577 | | 1,135 | | 585 | |
| Accounts
receivable | 2,119 | | 2,491 | | 2,292 | | 2,267 | | 2,061 | |
| Other
current assets | 1,211 | | 892 | | 900 | | 869 | | 739 | |
| Current
assets of discontinued operations | - | | - | | 8 | | 447 | | 280 | |
| Total
current assets | 3,710 | | 4,769 | | 3,777 | | 4,718 | | 3,665 | |
| Capital
assets | 21,398 | | 21,111 | | 20,995 | | 20,833 | | 21,114 | |
| Other
long-term assets | 2,656 | | 2,494 | | 3,609 | | 3,475 | | 3,459 | |
| Indefinite-life
intangible assets | 2,916 | | 2,910 | | 2,910 | | 2,910 | | 2,910 | |
| Goodwill | 8,413 | | 8,368 | | 7,987 | | 7,803 | | 7,761 | |
| Non-current
assets of discontinued operations | 50 | | 50 | | 50 | | 310 | | 511 | |
| Total
assets | 39,143 | | 39,702 | | 39,328 | | 40,049 | | 39,420 | |
| LIABILITIES | | | | | | | | | | |
| Current
liabilities | | | | | | | | | | |
| Accounts
payable and accrued liabilities | 3,700 | | 3,932 | | 3,151 | | 3,002 | | 3,046 | |
| Interest
payable | 183 | | 307 | | 199 | | 305 | | 194 | |
| Dividends
payable | 297 | | 298 | | 298 | | 295 | | 294 | |
| Debt
due within one year | 1,276 | | 1,516 | | 1,030 | | 1,156 | | 1,519 | |
| Current
liabilities of discontinued operations | - | | - | | - | | 214 | | 285 | |
| Total
current liabilities | 5,456 | | 6,053 | | 4,678 | | 4,972 | | 5,338 | |
| Long-term
debt | 11,809 | | 12,076 | | 12,492 | | 13,112 | | 12,381 | |
| Other
long-term liabilities | 4,932 | | 4,790 | | 4,884 | | 4,768 | | 4,705 | |
| Non-current
liabilities of discontinued operations | - | | - | | - | | 20 | | 20 | |
| Total
liabilities | 22,197 | | 22,919 | | 22,054 | | 22,872 | | 22,444 | |
| Non-controlling
interest | 2,914 | | 2,904 | | 3,203 | | 3,385 | | 3,403 | |
| SHAREHOLDERS'
EQUITY | | | | | | | | | | |
| Preferred
shares | 1,670 | | 1,670 | | 1,670 | | 1,670 | | 1,670 | |
| Common
shareholders' equity | | | | | | | | | | |
| Common
shares | 16,781 | | 16,765 | | 16,757 | | 16,753 | | 16,749 | |
| Contributed
surplus | 1,061 | | 1,052 | | 1,043 | | 1,045 | | 1,037 | |
| Deficit | (5,424 | ) | (5,563 | ) | (5,368 | ) | (5,645 | ) | (5,837 | ) |
| Currency
translation adjustment | (56 | ) | (45 | ) | (31 | ) | (31 | ) | (46 | ) |
| Total
common shareholders' equity | 12,362 | | 12,209 | | 12,401 | | 12,122 | | 11,903 | |
| Total
shareholders' equity | 14,032 | | 13,879 | | 14,071 | | 13,792 | | 13,573 | |
| Total
liabilities and shareholders' equity | 39,143 | | 39,702 | | 39,328 | | 40,049 | | 39,420 | |
| Number
of common shares outstanding | 925.9 | | 924.9 | | 924.5 | | 924.2 | | 924.0 | |

| Key
ratios — Net debt :
Total Capitalization | 42.8% | 42.1% | 42.8% | 43.3% | 44.0% |
| --- | --- | --- | --- | --- | --- |
| Net debt :
Trailing 12 month EBITDA | 1.68 | 1.61 | 1.72 | 1.76 | 1.80 |
| EBITDA : Interest
(trailing 12 month) | 7.53 | 7.40 | 7.24 | 6.95 | 6.71 |

BCE Inc. Supplementary Financial Information - Fourth Quarter 2004 Page 6

BCE Consolidated Consolidated Cash Flow Data

| ($
millions, except where otherwise indicated) | Q4 2004 | | Q4 2003 | | $
change | | Total 2004 | | Total 2003 | | $ change | |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Cash
flows from operating activities | | | | | | | | | | | | |
| Earnings
from continuing operations | 367 | | 486 | | (119 | ) | 1,498 | | 1,871 | | (373 | ) |
| Adjustments
to reconcile earnings from continuing operations to cash flows from operating
activities: | | | | | | | | | | | | |
| Amortization
expense | 803 | | 775 | | 28 | | 3,108 | | 3,100 | | 8 | |
| Net
benefit plans cost | 67 | | 46 | | 21 | | 256 | | 175 | | 81 | |
| Restructuring
and other items | 126 | | 13 | | 113 | | 1,224 | | 14 | | 1,210 | |
| Net
(gains) loss on investments | 12 | | (76 | ) | 88 | | (319 | ) | (76 | ) | (243 | ) |
| Future
income taxes | 62 | | 207 | | (145 | ) | (34 | ) | 418 | | (452 | ) |
| Non-controlling
interest | 40 | | 57 | | (17 | ) | 174 | | 201 | | (27 | ) |
| Contributions
to employee pension plans | (24 | ) | (87 | ) | 63 | | (112 | ) | (160 | ) | 48 | |
| Other
employee future benefit plan payments | (22 | ) | (23 | ) | 1 | | (81 | ) | (87 | ) | 6 | |
| Payments
of restructuring and other items | (214 | ) | (27 | ) | (187 | ) | (253 | ) | (124 | ) | (129 | ) |
| Change
in operating assets and liabilities | 90 | | 227 | | (137 | ) | 58 | | 636 | | (578 | ) |
| | 1,307 | | 1,598 | | (291 | ) | 5,519 | | 5,968 | | (449 | ) |
| Capital
expenditures | (1,046 | ) | (1,079 | ) | 33 | | (3,364 | ) | (3,167 | ) | (197 | ) |
| Other
investing activities | (9 | ) | (7 | ) | (2 | ) | 124 | | 62 | | 62 | |
| Cash
dividends paid on preferred shares | (21 | ) | (22 | ) | 1 | | (85 | ) | (61 | ) | (24 | ) |
| Cash
dividends paid by subsidiaries to non-controlling interest | (49 | ) | (47 | ) | (2 | ) | (188 | ) | (184 | ) | (4 | ) |
| Free
Cash Flow from operations, before common dividends (2) | 182 | | 443 | | (261 | ) | 2,006 | | 2,618 | | (612 | ) |
| Cash
dividends paid on common shares | (277 | ) | (259 | ) | (18 | ) | (1,108 | ) | (1,029 | ) | (79 | ) |
| Free
Cash Flow from operations, after common dividends (2) | (95 | ) | 184 | | (279 | ) | 898 | | 1,589 | | (691 | ) |
| Business
acquisitions | (347 | ) | (42 | ) | (305 | ) | (1,299 | ) | (115 | ) | (1,184 | ) |
| Business
dispositions | - | | - | | - | | 20 | | 55 | | (35 | ) |
| Change
in investments accounted for under the cost and equity methods | (38 | ) | 156 | | (194 | ) | 655 | | 163 | | 492 | |
| Free
Cash Flow after investments and divestitures | (480 | ) | 298 | | (778 | ) | 274 | | 1,692 | | (1,418 | ) |
| Other
financing activities | | | | | | | | | | | | |
| Increase
(decrease) in notes payable and bank advances | 7 | | (53 | ) | 60 | | 130 | | (295 | ) | 425 | |
| Issue
of long-term debt | 111 | | 105 | | 6 | | 1,521 | | 1,986 | | (465 | ) |
| Repayment
of long-term debt | (641 | ) | (1,532 | ) | 891 | | (2,391 | ) | (3,472 | ) | 1,081 | |
| Issue
of common shares | 16 | | 5 | | 11 | | 32 | | 19 | | 13 | |
| Issue
of preferred shares | - | | - | | - | | - | | 510 | | (510 | ) |
| Redemption
of preferred shares | - | | - | | - | | - | | (357 | ) | 357 | |
| Issue
of equity securities by subsidiaries to non-controlling interest | 1 | | 19 | | (18 | ) | 8 | | 132 | | (124 | ) |
| Redemption
of equity securities by subsidiaries from non-controlling interest | - | | (34 | ) | 34 | | (58 | ) | (108 | ) | 50 | |
| Other
financing activities | (17 | ) | (4 1 | ) | 24 | | (51 | ) | (46 | ) | (5 | ) |
| | (523 | ) | (1,531 | ) | 1,008 | | (809 | ) | (1,631 | ) | 822 | |
| Cash
provided by (used in) continuing operations | (1,003 | ) | (1,233 | ) | 230 | | (535 | ) | 61 | | (596 | ) |
| Cash
provided by (used in) discontinued operations | (3 | ) | 338 | | (341 | ) | 193 | | 355 | | (162 | ) |
| Net
increase (decrease) in cash and cash equivalents | (1,006 | ) | (895 | ) | (111 | ) | (342 | ) | 416 | | (758 | ) |
| Cash
and cash equivalents at beginning of period | 1,386 | | 1,617 | | (231 | ) | 722 | | 306 | | 416 | |
| Cash
and cash equivalents at end of period | 380 | | 722 | | (342 | ) | 380 | | 722 | | (342 | ) |
| Consists
of: | | | | | | | | | | | | |
| Cash
and cash equivalents of continuing operations | 380 | | 585 | | (205 | ) | 380 | | 585 | | (205 | ) |
| Cash
and cash equivalents of discontinued operations | - | | 137 | | (137 | ) | - | | 137 | | (137 | ) |
| Total | 380 | | 722 | | (342 | ) | 380 | | 722 | | (342 | ) |

| Other
information — Capital
expenditures as a percentage of revenues | 21.0% | 22.4% | 1.4
pts | | 17.5% | 16.9% | (0.6)
pts | |
| --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Cash
flow per share (5) | $ 0.28 | $ 0.56 | $ (0.28 | ) | $ 2.33 | $ 3.04 | $ (0.71 | ) |
| Annualized
cash flow yield (6) | 2.7% | 6.8% | (0.0)
pts | | 7.5% | 9.8% | (0.0)
pts | |
| Common
dividend payout | 66.4% | 67.1% | (0.7)
pts | | 72.8% | 59.0% | 13.8
pts | |

BCE Inc. Supplementary Financial Information - Fourth Quarter 2004 Page 7

BCE Consolidated Consolidated Cash Flow Data — Historical Trend

| ($
millions, except where otherwise indicated) | | | Q4
04 | | Q3
04 | | Q2
04 | | Q1
04 | | Total 2003 | | Q4
03 | | Q3
03 | | Q2
03 | | Q1
03 | |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Cash
flows from operating activities | | | | | | | | | | | | | | | | | | | | |
| Earnings
from continuing operations | 1,498 | | 367 | | 102 | | 544 | | 485 | | 1,871 | | 486 | | 453 | | 466 | | 466 | |
| Adjustments to reconcile earnings from continuing operations to cash flows from operating activities: | | | | | | | | | | | | | | | | | | | | |
| Amortization
expense | 3,100 | | 803 | | 769 | | 769 | | 767 | | 3,100 | | 775 | | 801 | | 774 | | 750 | |
| Net
benefit plans cost | 256 | | 67 | | 61 | | 65 | | 63 | | 175 | | 46 | | 44 | | 43 | | 42 | |
| Restructuring
and other items | 1,224 | | 126 | | 1,081 | | 14 | | 3 | | 14 | | 13 | | 1 | | - | | - | |
| Net
(gains) loss on investments | (319 | ) | 12 | | (325 | ) | (1 | ) | (5 | ) | (76 | ) | (76 | ) | - | | - | | - | |
| Future
income taxes | (34 | ) | 62 | | (183 | ) | 33 | | 54 | | 418 | | 207 | | 134 | | 99 | | (22 | ) |
| Non-controlling
interest | 174 | | 40 | | 47 | | 39 | | 48 | | 201 | | 57 | | 45 | | 57 | | 42 | |
| Contributions
to employee pension plans | (112 | ) | (24 | ) | (32 | ) | (27 | ) | (29 | ) | (160 | ) | (87 | ) | (46 | ) | (21 | ) | (6 | ) |
| Other
employee future benefit plan payments | (81 | ) | (22 | ) | (13 | ) | (22 | ) | (24 | ) | (87 | ) | (23 | ) | (22 | ) | (21 | ) | (21 | ) |
| Payments
of restructuring and other items | (253 | ) | (214 | ) | (12 | ) | (8 | ) | (19 | ) | (124 | ) | (27 | ) | (23 | ) | (20 | ) | (54 | ) |
| Change
in operating assets and liabilities | 58 | | 90 | | 333 | | (282 | ) | (83 | ) | 636 | | 227 | | 431 | | 10 | | (32 | ) |
| | 5,519 | | 1,307 | | 1,828 | | 1,124 | | 1,260 | | 5,968 | | 1,598 | | 1,818 | | 1,387 | | 1,165 | |
| Capital
expenditures | ( 3,364 | ) | ( 1,046 | ) | ( 811 | ) | (826 | ) | (681 | ) | (3,167 | ) | (1,079 | ) | (791 | ) | (706 | ) | (591 | ) |
| Other
investing activities | 124 | | (9 | ) | (2 | ) | 116 | | 19 | | 62 | | (7 | ) | 155 | | (44 | ) | (42 | ) |
| Cash
dividends paid on preferred shares | (85 | ) | (21 | ) | (21 | ) | (21 | ) | (22 | ) | (61 | ) | (22 | ) | (14 | ) | (14 | ) | (11 | ) |
| Cash
dividends paid by subsidiaries to non-controlling interest | ( 188 | ) | (49 | ) | (44 | ) | (52 | ) | (43 | ) | (184 | ) | (47 | ) | (38 | ) | (55 | ) | (44 | ) |
| Free
Cash Flow from operations, before common dividends (2) | 2,006 | | 182 | | 950 | | 341 | | 533 | | 2,618 | | 443 | | 1,130 | | 568 | | 477 | |
| Cash
dividends paid on common shares | (1,108 | ) | (277 | ) | (277 | ) | (277 | ) | (277 | ) | (1,029 | ) | (259 | ) | (259 | ) | (254 | ) | (257 | ) |
| Free
Cash Flow from operations, after common dividends (2) | 898 | | (95 | ) | 673 | | 64 | | 256 | | 1,589 | | 184 | | 871 | | 314 | | 220 | |
| Business
acquisitions | (1,299 | ) | (347 | ) | (646 | ) | (247 | ) | (59 | ) | (115 | ) | (42 | ) | (3 | ) | (7 | ) | (63 | ) |
| Business
dispositions | 20 | | - | | 4 | | - | | 16 | | 55 | | - | | 55 | | - | | - | |
| Change
in investments accounted for under the cost and equity methods | 655 | | (38 | ) | 695 | | (8 | ) | 6 | | 163 | | 156 | | 1 | | (1 | ) | 7 | |
| Free
Cash Flow after investments and divestitures | 274 | | (480 | ) | 726 | | (191 | ) | 219 | | 1,692 | | 298 | | 924 | | 306 | | 164 | |
| Other
financing activities | | | | | | | | | | | | | | | | | | | | |
| Increase
(decrease) in notes payable and bank advances | 130 | | 7 | | 173 | | (69 | ) | 19 | | (295 | ) | (53 | ) | (73 | ) | (55 | ) | (114 | ) |
| Issue
of long-term debt | 1,521 | | 111 | | 10 | | 74 | | 1,326 | | 1,986 | | 105 | | 17 | | 72 | | 1,792 | |
| Repayment
of long-term debt | (2,391 | ) | (641 | ) | (98 | ) | (718 | ) | (934 | ) | (3,472 | ) | (1,532 | ) | (123 | ) | (1,457 | ) | (360 | ) |
| Issue
of common shares | 32 | | 16 | | 8 | | 4 | | 4 | | 19 | | 5 | | 5 | | 4 | | 5 | |
| Issue
of preferred shares | - | | - | | - | | - | | - | | 510 | | - | | - | | - | | 510 | |
| Redemption
of preferred shares | - | | - | | - | | - | | - | | (357 | ) | - | | - | | - | | (357 | ) |
| Issue
of equity securities and convertible debentures by subsidiaries to non-controlling
interest | 8 | | 1 | | - | | - | | 7 | | 132 | | 19 | | 24 | | 16 | | 73 | |
| Redemption
of equity securities by subsidiaries from non-controlling interest | (58 | ) | - | | (4 | ) | (12 | ) | (42 | ) | (108 | ) | (34 | ) | (39 | ) | (16 | ) | (19 | ) |
| Other
financing activities | ( 51 | ) | ( 17 | ) | ( 18 | ) | 32 | | (48 | ) | (46 | ) | (41 | ) | 56 | | (59 | ) | (2 | ) |
| | (809 | ) | (523 | ) | 71 | | (689 | ) | 332 | | (1,631 | ) | (1,531 | ) | (133 | ) | (1,495 | ) | 1,528 | |
| Cash provided
by (used in) continuing operations | (535 | ) | (1,003 | ) | 797 | | (880 | ) | 551 | | 61 | | (1,233 | ) | 791 | | (1,189 | ) | 1,692 | |
| Cash provided
by (used in) discontinued operations | 193 | | (3 | ) | 12 | | (54 | ) | 238 | | 355 | | 338 | | 30 | | (3 | ) | (10 | ) |
| Net increase
(decrease) in cash and cash equivalents | (342 | ) | (1,006 | ) | 809 | | (934 | ) | 789 | | 416 | | (895 | ) | 821 | | (1,192 | ) | 1,682 | |
| Cash and
cash equivalents at beginning of period | 722 | | 1,386 | | 577 | | 1,511 | | 722 | | 306 | | 1,617 | | 796 | | 1,988 | | 306 | |
| Cash
and cash equivalents at end of period | 380 | | 380 | | 1,386 | | 577 | | 1,511 | | 722 | | 722 | | 1,617 | | 796 | | 1,988 | |
| Consists
of: | | | | | | | | | | | | | | | | | | | | |
| Cash
and cash equivalents of continuing operations | 380 | | 380 | | 1,386 | | 577 | | 1,135 | | 585 | | 585 | | 1,476 | | 684 | | 1,855 | |
| Cash
and cash equivalents of discontinued operations | - | | - | | - | | - | | 376 | | 137 | | 137 | | 141 | | 112 | | 133 | |
| Total | 380 | | 380 | | 1,386 | | 577 | | 1,511 | | 722 | | 722 | | 1,617 | | 796 | | 1,988 | |
| Other
information | | | | | | | | | | | | | | | | | | | | |
| Capital
expenditures as a percentage of revenues | 17.5 % | | 21.0 % | | 17.0 % | | 17.3% | | 14.7% | | 16.9% | | 22.4% | | 17.1% | | 15.1% | | 12.8% | |
| Cash flow
per share (5) | $ 2.33 | $ | 0.28 | $ | 1.10 | $ | 0.32 | $ | 0.63 | $ | 3.04 | $ | 0.56 | $ | 1.11 | $ | 0.74 | $ | 0.63 | |
| Annualized
cash flow yield (6) | 7.5% | | 2.7% | | 15.1% | | 5.5% | | 8.4% | | 9.8% | | 6.8% | | 16.8% | | 8.0% | | 7.6% | |
| Common
dividend payout | 72.8 % | | 66.4 % | | 337.8 % | | 50.0% | | 58.9% | | 59.0% | | 67.1% | | 58.1% | | 55.1% | | 57.0% | |

BCE Inc. Supplementary Financial Information - Fourth Quarter 2004 Page 8

Proportionate Net Debt, Preferreds and EBITDA

BCE Corporate and Bell Canada Net debt and preferreds

| At December
31, 2004 ($ millions, except where otherwise indicated) — Bank indebtedness
/ (cash and cash equivalents) | Bell
Canada (excl. Aliant) — 106 | | Aliant — (138 | Bell Canada Statutory — (32 | ) | Inter-company eliminations — - | | Total Bell Canada — (32 | BCE
Inc. Corporate — (99 | ) |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Long-term
debt | 8,422 | | 744 | 9,166 | | (387 | ) | 8,779 | 2,000 | |
| Debt due
within one year | 1,189 | | 163 | 1,352 | | (77 | ) | 1,275 | - | |
| Long-term
note receivable from BCH | (498 | ) | - | (498 | ) | 498 | | - | - | |
| PPA fair
value increment (7) | - | | - | - | | - | | 113 | - | |
| Net
debt | 9,219 | | 769 | 9,988 | | 34 | | 10,135 | 1,901 | |
| Preferred
shares - Bell Canada (8) | 1,100 | | - | 1,100 | | - | | 1,100 | - | |
| Preferred
shares - Aliant (8) | - | | 172 | 172 | | - | | 172 | - | |
| Perpetual
Preferred shares - BCE | - | | - | - | | - | | - | 1,670 | |
| Nortel
common shares at market | - | | - | - | | - | | - | (59 | ) |
| Net
debt and preferreds | 10,319 | | 941 | 11,260 | | 34 | | 11,407 | 3,512 | |

Proportionate net debt and preferreds, Trailing EBITDA

| For
the quarter ended December 31, 2004 ($ millions, except
where otherwise indicated) | % owned by BCE | Propor- tionate net debt and preferreds | | TOTAL
EBITDA | | | | | | | | | | PROPORTIONATE
EBITDA | | | | | | | | | |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| | | | | Q4
04 | | Q3
04 | | Q2
04 | | Q1
04 | | Trailing | | Q4
04 | | Q3
04 | | Q2
04 | | Q1
04 | | Trailing | |
| Bell Canada
(excluding Aliant) | 100% | 10,466 | * | 1,469 | | 1,669 | | 1,612 | | 1,549 | | 6,299 | | 1,469 | | 1,669 | | 1,612 | | 1,549 | | 6,299 | |
| Aliant | 53.2% | 501 | | 210 | | 187 | | 209 | | 206 | | 812 | | 112 | | 99 | | 112 | | 110 | | 433 | |
| Total
Bell Canada Consolidated | | 10,967 | | 1,679 | | 1,856 | | 1,821 | | 1,755 | | 7,111 | | 1,581 | | 1,768 | | 1,724 | | 1,659 | | 6,732 | |
| Other
BCE | | | | | | | | | | | | | | | | | | | | | | | |
| Bell Globemedia | 68.5% | 321 | | 124 | | 43 | | 93 | | 56 | | 316 | | 73 | | 22 | | 54 | | 34 | | 183 | |
| Telesat | 100% | 178 | | 60 | | 60 | | 54 | | 54 | | 228 | | 60 | | 60 | | 54 | | 54 | | 228 | |
| CGI | 28.9% | 62 | | 40 | | 38 | | 37 | | 31 | | 146 | | 40 | | 38 | | 37 | | 31 | | 146 | |
| Corporate
and other | 100% | 3,525 | | (47 | ) | (35 | ) | (31 | ) | (32 | ) | (145 | ) | (47 | ) | (35 | ) | (31 | ) | (32 | ) | (145 | ) |
| Total Other
BCE | 100% | 4,086 | | 177 | | 106 | | 153 | | 109 | | 545 | | 126 | | 85 | | 114 | | 87 | | 412 | |
| Inter-segment
eliminations | | | | (25 | ) | (26 | ) | (21 | ) | (20 | ) | (92 | ) | (25 | ) | (26 | ) | (21 | ) | (20 | ) | (92 | ) |
| Total | | 15,053 | | 1,831 | | 1,936 | | 1,953 | | 1,844 | | 7,564 | | 1,682 | | 1,827 | | 1,817 | | 1,726 | | 7,052 | |

• Calculated the following way: Bell Canada (excl. Aliant) net debt and preferred of $10,319 million plus $34 million of inter-company eliminations plus $113 million PPA fair value increment.

BCE inc. Supplementary Financial Information - Fourth Quarter 2004 Page 9

Bell Canada Consolidated (1) Operational Data

| ($
millions, except where otherwise indicated) | Q4 2004 | | Q4 2003 | | $
change | | %
change | | Total 2004 | | Total 2003 | | $ change | | %
change | |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Revenues | | | | | | | | | | | | | | | | |
| Local and
access | 1,397 | | 1,401 | | (4 | ) | (0.3 | %) | 5,572 | | 5,601 | | (29 | ) | (0.5 | %) |
| Long distance | 560 | | 602 | | (42 | ) | (7.0 | %) | 2,327 | | 2,544 | | (217 | ) | (8.5 | %) |
| Wireless | 742 | | 658 | | 84 | | 12.8 | % | 2,818 | | 2,461 | | 357 | | 14.5 | % |
| Data | 963 | | 955 | | 8 | | 0.8 | % | 3,640 | | 3,717 | | (77 | ) | (2.1 | %) |
| Video | 219 | | 200 | | 19 | | 9.5 | % | 850 | | 759 | | 91 | | 12.0 | % |
| Terminal
sales and other | 422 | | 430 | | (8 | ) | (1.9 | %) | 1,580 | | 1,532 | | 48 | | 3.1 | % |
| Total
operating revenues | 4,303 | | 4,246 | | 57 | | 1.3 | % | 16,787 | | 16,614 | | 173 | | 1.0 | % |
| Operating
expenses | (2,624 | ) | (2,515 | ) | (109 | ) | (4.3 | %) | (9,676 | ) | (9,613 | ) | (63 | ) | (0.7% | %) |
| EBITDA | 1,679 | | 1,731 | | (52 | ) | (3.0 | %) | 7,111 | | 7,001 | | 110 | | 1.6 | % |
| EBITDA
margin (%) | 39.0 | % | 40.8 | % | | | (1.8) pts | | 42.4 | % | 42.1 | % | | | 0.3 pts | |
| Amortization
expense | (763 | ) | (742 | ) | (21 | ) | (2.8 | %) | (2,962 | ) | (2,970 | ) | 8 | | 0.3 | % |
| Net benefit
plans cost | (62 | ) | (46 | ) | (16 | ) | (34.8 | %) | (235 | ) | (181 | ) | (54 | ) | (29.8 | %) |
| Restructuring
and other items | (123 | ) | (13 | ) | (110 | ) | n.m. | | (1,219 | ) | (14 | ) | (1,205 | ) | n.m. | |
| Operating
income | 731 | | 930 | | (199 | ) | (21.4 . | % ) | 2,695 | | 3,836 | | (1,141 | ) | (29.7 | %) |
| Other income | 20 | | 135 | | (115 | ) | (85.2 | %) | 183 | | 217 | | (34 | ) | (15.7 | %) |
| Interest
expense | (212 | ) | (231 | ) | 19 | | 8.2 | % | (863 | ) | (945 | ) | 82 | | 8.7 | % |
| Pre-tax
earnings from continuing operations | 539 | | 834 | | (295 | ) | (35.4 | %) | 2,015 | | 3,108 | | (1,093 | ) | (35.2 | %) |
| Income
taxes | (140 | ) | (209 | ) | 69 | | 33.0 | % | (506 | ) | (787 | ) | 281 | | 35.7 | % |
| Non-controlling
interest | 8 | | 1 | | 7 | | n.m. | | 9 | | (53 | ) | 62 | | n.m. | |
| Earnings
from continuing operations | 407 | | 626 | | (219 | ) | (35.0 | % ) | 1,518 | | 2,268 | | (750 | ) | (33.1 | %) |
| Discontinued
operations | - | | 53 | | (53 | ) | n.m. | | - | | 59 | | (59 | ) | n.m. | |
| Net
earnings before extraordinary gain | 407 | | 679 | | (272 | ) | (40.1 | ) | 1,518 | | 2,327 | | (809 | ) | (34.8 | %) |
| Extraordinary
gain | 69 | | - | | 69 | | n.m . | | 69 | | - | | 69 | | n.m. | |
| Net
earnings | 476 | | 679 | | (203 | ) | (29.9 | %) | 1,587 | | 2,327 | | (740 | ) | (31.8 | %) |
| Dividends
on preferred shares | (11 | ) | (9 | ) | (2 | ) | (22.2 | %) | (60 | ) | (58 | ) | (2 | ) | (3.4. | %) |
| Interest
on equity-settled notes | - | | - | | - | | n.m. | | - | | (25 | ) | 25 | | n.m.. | |
| Net
earnings applicable to common shares | 465 | | 670 | | (205 | ) | (30.6 | %) | 1,527 | | 2,244 | | (717 | ) | (32.0 | %) |
| Other
information | | | | | | | | | | | | | | | | |
| Cash
flow information | | | | | | | | | | | | | | | | |
| Free
Cash Flow (FCF) | | | | | | | | | | | | | | | | |
| Cash from
operating activities | 1,293 | | 1,547 | | (254 | ) | (16.4 | %) | 5,333 | | 5,366 | | (33 | ) | (0.6 | %) |
| Capital
expenditures | (985 | ) | (991 | ) | 6 | | 0.6 | % | (3,026 | ) | (2,892 | ) | (134 | ) | (4.6 | %) |
| Dividends
and distributions | (351 | ) | (523 | ) | 172 | | 32.9 | % | (1,736 | ) | (2,081 | ) | 345 | | 16.6 | % |
| Interest
on equity-settled notes | - | | - | | - | | n.m. | | - | | (47 | ) | 47 | | n.m. | |
| Other investing
items | (8 | ) | 3 | | (11 | ) | n.m. | | (15 | ) | 47 | | (62 | ) | n.m. | |
| Total | (51 | ) | 36 | | (87 | ) | n.m. | | 556 | | 393 | | 163 | | (41.5 | %) |
| Capital
expenditures as a percentage of revenues (%) | 22.9 | % | 23.3 | % | | | 0.4 | pts | 18.0 | % | 17.4 | % | - | | (0.6) | pts |
| Balance
Sheet Information | Dec.
31 | | Dec.
31 | | | | | | | | | | | | | |
| | 2004 | | 2003 | | | | | | | | | | | | | |
| Capital
Structure Net Debt | | | | | | | | | | | | | | | | |
| Long-term
debt | 9,166 | | 10,024 | | | | | | | | | | | | | |
| Debt due
within one year | 1,352 | | 1,165 | | | | | | | | | | | | | |
| Less: Cash
and cash equivalents | (32 | ) | (398 | ) | | | | | | | | | | | | |
| Total
Net Debt | 10,486 | | 10,791 | | | | | | | | | | | | | |
| Non-controlling
interest | 1,235 | | 1,627 | | | | | | | | | | | | | |
| Total shareholders'
equity | 9,678 | | 9,520 | | | | | | | | | | | | | |
| Total
Capitalization | 21,399 | | 21,938 | | | | | | | | | | | | | |
| Net Debt:
Total Capitalization | 49.0 | % | 49.2 | % | | | | | | | | | | | | |
| Net Debt:
Trailing 12 month EBITDA | 1.47 | | 1.54 | | | | | | | | | | | | | |
| EBITDA
: Interest (trailing 12 month) | 8.24 | | 7.41 | | | | | | | | | | | | | |

BCE Inc. Supplementary Financial Information - Fourth Quarter 2004 Page 10

Bell Canada Consolidated (1) Operational Data - Historical Trend

| ($
millions, except where otherwise indicated) | Total 2004 | | Q4
04 | | Q3
04 | | Q2
04 | | Q1
04 | | Total 2003 | | Q4
03 | | Q3
03 | | Q2
03 | | Q1
03 | |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Revenues | | | | | | | | | | | | | | | | | | | | |
| Local and
access | 5,572 | | 1,397 | | 1,395 | | 1,401 | | 1,379 | | 5,601 | | 1,401 | | 1,410 | | 1,404 | | 1,386 | |
| Long distance | 2,327 | | 560 | | 589 | | 572 | | 606 | | 2,544 | | 602 | | 641 | | 615 | | 686 | |
| Wireless | 2,818 | | 742 | | 727 | | 698 | | 651 | | 2,461 | | 658 | | 645 | | 607 | | 551 | |
| Data | 3,640 | | 963 | | 915 | | 870 | | 892 | | 3,717 | | 955 | | 906 | | 936 | | 920 | |
| Video | 850 | | 219 | | 213 | | 211 | | 207 | | 759 | | 200 | | 192 | | 190 | | 177 | |
| Terminal
sales and other | 1,580 | | 422 | | 367 | | 420 | | 371 | | 1,532 | | 430 | | 361 | | 378 | | 363 | |
| Total
operating revenues | 16,787 | | 4,303 | | 4,206 | | 4,17 2 | | 4,106 | | 16,614 | | 4,246 | | 4,155 | | 4,130 | | 4,083 | |
| Operating
expenses | (9,676 | ) | (2,624 | ) | (2,350 | ) | (2,351 | ) | (2,351 | ) | (9,613 | ) | (2,515 | ) | (2,338 | ) | (2,370 | ) | (2,390 | ) |
| EBITDA | 7,111 | | 1,679 | | 1,856 | | 1,821 | | 1,755 | | 7,001 | | 1,731 | | 1,817 | | 1,760 | | 1,693 | |
| EBITDA
margin (%) | 42.4 | % | 39.0 | % | 44.1 | % | 43.6 | % | 42.7 | % | 42.1 | % | 40.8 | % | 43.7 | % | 42.6 | % | 41.5 | % |
| Amortization
expense | (2,962 | ) | (763 | ) | (734 | ) | (733 | ) | (732 | ) | (2,970 | ) | (742 | ) | (758 | ) | (747 | ) | (723 | ) |
| Net benefit
plans cost | (235 | ) | (62 | ) | (55 | ) | (58 | ) | (60 | ) | (181 | ) | (46 | ) | (46 | ) | (45 | ) | (44 | ) |
| Restructuring
and other items | (1,219 | ) | (123 | ) | (1,080 | ) | (13 | ) | (3 | ) | (14 | ) | (13 | ) | (1 | ) | - | | - | |
| Operating
income (loss) | 2,695 | | 731 | | (13 | ) | 1,017 | | 960 | | 3,836 | | 930 | | 1,012 | | 968 | | 926 | |
| Other income | 183 | | 20 | | 114 | | 19 | | 30 | | 217 | | 135 | | 3 | | 35 | | 44 | |
| Interest
expense | (863 | ) | (212 | ) | (215 | ) | (216 | ) | (220 | ) | (945 | ) | (231 | ) | (239 | ) | (232 | ) | (243 | ) |
| Pre-tax
earnings (loss) from continuing operations | 2,015 | | 539 | | (114 | ) | 820 | | 770 | | 3,108 | | 834 | | 776 | | 771 | | 727 | |
| Income
taxes | (506 | ) | (140 | ) | 75 | | (245 | ) | (196 | ) | (787 | ) | (209 | ) | (196 | ) | (199 | ) | (183 | ) |
| Non-controlling
interest | 9 | | 8 | | 2 | | 9 | | (10 | ) | (53 | ) | 1 | | (13 | ) | (22 | ) | (19 | ) |
| Earnings
(loss) from continuing operations | 1,518 | | 407 | | (37 | ) | 584 | | 564 | | 2,268 | | 626 | | 567 | | 550 | | 525 | |
| Discontinued
operations | - | | - | | - | | - | | - | | 59 | | 53 | | - | | 5 | | 1 | |
| Net
earnings (loss) before extraordinary gain | 1,518 | | 407 | | (37 | ) | 584 | | 564 | | 2,327 | | 679 | | 567 | | 555 | | 526 | |
| Extraordinary
Gain | 69 | | 69 | | | | | | | | | | | | | | | | | |
| Net
earnings (loss) | 1,587 | | 476 | | | | 584 | | 564 | | 2,327 | | 679 | | 567 | | 555 | | 526 | |
| Dividends
on preferred shares | (60 | ) | (11 | ) | (16 | ) | (17 | ) | (16 | ) | (58 | ) | (9 | ) | (17 | ) | (16 | ) | (16 | ) |
| Interest
on equity-settled notes | - | | - | | - | | - | | - | | (25 | ) | - | | - | | (10 | ) | (15 | ) |
| Net
earnings (loss) applicable to common shares | 1,527 | | 465 | | (53 | ) | 567 | | 548 | | 2,244 | | 670 | | 550 | | 529 | | 495 | |
| Other
information | | | | | | | | | | | | | | | | | | | | |
| Cash
flow information | | | | | | | | | | | | | | | | | | | | |
| Free
Cash Flow (FCF) | | | | | | | | | | | | | | | | | | | | |
| Cash from
operating activities | 5,333 | | 1,293 | | 1,756 | | 1,089 | | 1,195 | | 5,366 | | 1,547 | | 1,728 | | 1,229 | | 862 | |
| Capital
expenditures | (3,026 | ) | (985 | ) | (736 | ) | (715 | ) | (590 | ) | (2,892 | ) | (991 | ) | (708 | ) | (659 | ) | (534 | ) |
| Dividends
and distributions | (1,736 | ) | (351 | ) | (445 | ) | (437 | ) | (503 | ) | (2,081 | ) | (523 | ) | (465 | ) | (704 | ) | (389 | ) |
| Interest
on equity-settled notes | - | | - | | - | | - | | - | | (47 | ) | - | | - | | (24 | ) | (23 | ) |
| Other investing
items | (15 | ) | (8 | ) | 1 | | (1 | ) | (7 | ) | 47 | | 3 | | 52 | | (5 | ) | (3 | ) |
| Total | 556 | | (51 | ) | 576 | | (64 | ) | 95 | | 393 | | 36 | | 607 | | (163 | ) | (87 | ) |
| Capital
expenditures as a percentage of revenues (%) | 18.0 | % | 22.9 | % | 17.5 | % | 17.1 | % | 14.4 | % | 17.4 | % | 23.3 | % | 17.0 | % | 16.0 | % | 13.1 | % |
| Balance
Sheet Information | | | Dec.
31 | | Sep.
30 | | June
30 | | March
31 | | Dec. 31 | | | | | | | | | |
| Capital
Structure | | | 2004 | | 2004 | | 2004 | | 2004 | | 2003 | | | | | | | | | |
| Net
Debt | | | | | | | | | | | | | | | | | | | | |
| Long-term
debt | | | 9,166 | | 9,362 | | 9,674 | | 10,331 | | 10,024 | | | | | | | | | |
| Debt due
within one year | | | 1,352 | | 1,658 | | 1,269 | | 1,111 | | 1,165 | | | | | | | | | |
| Less: Cash
and cash equivalents | | | (32 | ) | (499 | ) | (422 | ) | (1,112 | ) | (398 | ) | | | | | | | | |
| Total
Net Debt | | | 10,486 | | 10,521 | | 10,521 | | 10,330 | | 10,791 | | | | | | | | | |
| Non-controlling
interest | | | 1,235 | | 1,230 | | 1,559 | | 1,608 | | 1,627 | | | | | | | | | |
| Total shareholders'
equity | | | 9,678 | | 9,150 | | 9,851 | | 9,682 | | 9,520 | | | | | | | | | |
| Total
Capitalization | | | 21,399 | | 20,901 | | 21,931 | | 21,620 | | 21,938 | | | | | | | | | |
| Net Debt:
Total Capitalization | | | 49.0 | % | 5 0 .3 | % | 48.0 | % | 47.8 | % | 49.2 | % | | | | | | | | |
| Net Debt
: Trailing 12 month EBITDA | | | 1.47 | | 1.47 | | 1.48 | | 1.46 | | 1.54 | | | | | | | | | |
| EBITDA
: Interest (trailing 12 month) | | | 8.24 | | 8.12 | | 7.86 | | 7.66 | | 7.41 | | | | | | | | | |

BCE Inc. Supplementary Financial Information - Fourth Quarter 2004 Page 11

Bell Canada Consolidated (1) Statistical Data

| | Q4 2004 | | Q4 2003 | | %
change | | Total 2004 | | Total 2003 | | %
change | |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Wireline | | | | | | | | | | | | |
| Local | | | | | | | | | | | | |
| Network
access services (k) | | | | | | | | | | | | |
| Residential | | | | | | | 3,392 | | 8,511 | | (1.4 | %) |
| Business | | | | | | | 4,513 | | 4,540 | | (0.6 | %) |
| Total | | | | | | | 12,905 | | 13,051 | | (1.1 | %) |
| SmartTouch
feature revenues ($M) | 233 | | 240 | | (2.9 | %) | 939 | | 955 | | (1.7 | %) |
| Long
Distance (LD) | | | | | | | | | | | | |
| Conversation
minutes (M) | 4,559 | | 4,685 | | (2.7 | %) | 18,070 | | 19,132 | | (5.6 | %) |
| Average
revenue per minute ($) | 0.109 | | 0.122 | | (10.7 | %) | 0.117 | | 0.124 | | (5.6 | %) |
| Data | | | | | | | | | | | | |
| Equivalent
access lines (9) (k) - Ontario and Quebec | | | | | | | | | | | | |
| Digital
equivalent access lines (k) | | | | | | | 4,335 | | 3,867 | | 12.1 | % |
| Internet
subscribers (10) (k) | | | | | | | | | | | | |
| DSL High
Speed Internet net activations (k) (11) | 91 | | 86 | | 5.8 | % | 350 | | 358 | | (2.2 | %) |
| DSL High
Speed Internet subscribers (k) (11) | | | | | | | 1,808 | | 1,458 | | 24.0 | % |
| Dial-up
Internet subscribers (k) | | | | | | | 743 | | 869 | | (14.5 | %) |
| | | | | | | | 2,551 | | 2,327 | | 9.6 | % |
| Wireless | | | | | | | | | | | | |
| Cellular
& PCS Net activations (k) | | | | | | | | | | | | |
| Pre-paid | 88 | | 33 | | n.m. | | 142 | | 101 | | (40.6 | %) |
| Post-paid | 129 | | 156 | | (17.3 | %) | 371 | | 413 | | (10.2 | %) |
| | 217 | | 189 | | 14.8 | % | 513 | | 514 | | (0.2 | %) |
| Cellular
& PCS subscribers (k) | | | | | | | | | | | | |
| Pre-paid | | | | | | | 1,201 | | 1,059 | | 13.4 | % |
| Post-paid | | | | | | | 3,724 | | 3,353 | | 11.1 | % |
| | | | | | | | 4,925 | | 4,412 | | 11.6 | % |
| Average
revenue per unit (ARPU) ($/month) | 50 | | 50 | | 0.0 | % | 49 | | 48 | | 2.1 | % |
| Pre-paid | 13 | | 12 | | 8.3 | % | 12 | | 12 | | 0.0 | % |
| Post-paid | 61 | | 62 | | (1.6 | % ) | 61 | | 60 | | 1.7 | % |
| Churn
(%) (average per month) | 1.4 | % | 1.4 | % | 0.0 | pts | 1.3 | % | 1.4 | % | 0.1 | pts |
| Pre-paid | 1.9 | % | 1.8 | % | (0.1) | pts | 1.9 | % | 1.9 | % | 0.0 | pts |
| Post-paid | 1.2 | % | 1.2 | % | 0.0 | pts | 1.1 | % | 1.3 | % | 0.2 | pts |
| Usage
per subscriber (min/month) | n/a | | 240 | | n/a | | n/a | | 228 | | n/a | |
| Cost
of acquisition (COA) (12) ($/sub) | 402 | | 445 | | 9.7 | % | 411 | | 426 | | 3.5 | % |
| Wireless
EBITDA ($ millions) | 274 | | 229 | | 19.7 | % | 1,187 | | 918 | | 29.3 | % |
| Wireless
EBITDA margin (13) | 36.2 | % | 34.0 | % | 2.2 | pts | 41.5 | % | 36.3 | % | 5.2 | pts |
| Wireless
capital expenditures ($ millions) | 125 | | 169 | | 26.0 | % | 362 | | 408 | | 11.3 | % |
| Paging
subscribers (k) | | | | | | | 427 | | 524 | | (18.5 | %) |
| Paging
average revenue per unit ($/month) | 9 | | 10 | | (10.0 | %) | 10 | | 10 | | 0.0 | % |
| Video
(DTH and VDSL) | | | | | | | | | | | | |
| Total
subscribers (k) | | | | | | | 1,503 | | 1,387 | | 8.4 | % |
| Net
subscriber activations (k) | 43 | | 35 | | 22.9 | % | 116 | | 83 | | 39.8 | % |
| ARPU
($/month) | 49 | | 48 | | 2.1 | % | 49 | | 46 | | 6.5 | % |
| COA
($/sub) | 537 | | 581 | | 7.6 | % | 571 | | 532 | | (7.3 | %) |
| Video
EBITDA ($ millions) | (4 | ) | (21 | ) | 81.0 | | (19 | ) | (45 | ) | 57.8 | % |
| Churn
(%) (average per month) | 0.8 | % | 1.0 | % | 0.2 | pts | 1.0 | % | 1.1 | % | 0.1 | pts |

BCE Inc Supplementary Financial Information - Fourth Quarter 2004 Page 12

Bell Canada Consolidated (1) Statistical Data — Historical Trend

| | Total 2004 | | Q4
04 | | Q3
04 | | Q2
04 | Q1
04 | Total
2003 | | Q4
03 | | Q3
03 | | Q2
03 | | Q1
03 | |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Wireline | | | | | | | | | | | | | | | | | | |
| Local | | | | | | | | | | | | | | | | | | |
| Network
access services (k) | | | | | | | | | | | | | | | | | | |
| Residential | | | 8,392 | | 8,427 | | 8,390 | 8,476 | | | 8,511 | | 8,539 | | 8,504 | | 8,566 | |
| Business | | | 4,513 | | 4,535 | | 4,548 | 4,541 | | | 4,540 | | 4,549 | | 4,564 | | 4,577 | |
| Total | | | 12,905 | | 12,962 | | 12,938 | 13,017 | | | 13,051 | | 13,088 | | 13,068 | | 13,143 | |
| SmartTouch
feature revenues ($M) | 939 | | 233 | | 234 | | 235 | 237 | 955 | | 240 | | 239 | | 239 | | 237 | |
| Long
Distance (LD) | | | | | | | | | | | | | | | | | | |
| Conversation
minutes (M) | 18,070 | | 4,559 | | 4,435 | | 4,498 | 4,578 | 19,132 | | 4,685 | | 4,664 | | 4,911 | | 4,872 | |
| Average
revenue per minute ($) | 0.117 | | 0.109 | | 0.120 | | 0.118 | 0.120 | 0.124 | | 0.122 | | 0.128 | | 0.120 | | 0.124 | |
| Data | | | | | | | | | | | | | | | | | | |
| Equivalent
access lines (9) (k) - Ontario and Quebec | | | | | | | | | | | | | | | | | | |
| Digital
equivalent access lines (k) | | | 4,335 | | 4,197 | | 4,083 | 3,983 | | | 3,867 | | 3,771 | | 3,708 | | 3,704 | |
| Internet
subscribers (10) (k) | | | | | | | | | | | | | | | | | | |
| DSL High
Speed Internet net activations (k) (11) | 350 | | 91 | | 84 | | 65 | 110 | 358 | | 86 | | 101 | | 79 | | 92 | |
| DSL High
Speed Internet subscribers (k) (11) | | | 1,808 | | 1,717 | | 1,633 | 1,568 | | | 1,458 | | 1,372 | | 1,271 | | 1,192 | |
| Dial-up
Internet subscribers (k) | | | 743 | | 775 | | 807 | 836 | | | 869 | | 892 | | 911 | | 940 | |
| | | | 2,551 | | 2,492 | | 2,440 | 2,404 | | | 2,327 | | 2,264 | | 2,182 | | 2,132 | |
| Wireless | | | | | | | | | | | | | | | | | | |
| Cellular
& PCS Net activations (k) | | | | | | | | | | | | | | | | | | |
| Pre-paid | 142 | | 88 | | 14 | | 17 | 23 | 101 | | 33 | | 23 | | 27 | | 18 | |
| Post-paid | 371 | | 129 | | 95 | | 78 | 69 | 413 | | 156 | | 101 | | 104 | | 52 | |
| | 513 | | 217 | | 109 | | 95 | 92 | 514 | | 189 | | 124 | | 131 | | 70 | |
| Cellular
& PCS subscribers (k) | | | | | | | | | | | | | | | | | | |
| Pre-paid | | | 1,201 | | 1,113 | | 1,099 | 1,082 | | | 1,059 | | 1,026 | | 1,003 | | 976 | |
| Post-paid | | | 3,724 | | 3,595 | | 3,500 | 3,422 | | | 3,353 | | 3,197 | | 3,096 | | 2,992 | |
| | | | 4,925 | | 4,708 | | 4,599 | 4,504 | | | 4,412 | | 4,223 | | 4,099 | | 3,968 | |
| Average
revenue per unit (ARPU) ($/month) | 49 | | 50 | | 50 | | 50 | 47 | 48 | | 50 | | 50 | | 48 | | 45 | |
| Pre-paid | 12 | | 13 | | 12 | | 11 | 11 | 12 | | 12 | | 13 | | 12 | | 11 | |
| Post-paid | 61 | | 61 | | 63 | | 62 | 59 | 60 | | 62 | | 62 | | 60 | | 56 | |
| Churn (%)
(average per month) | 1.3 | % | 1.4 | % | 1.2 | % | 1.3 % | 1.3 % | 1.4 | % | 1.4 | % | 1.4 | % | 1.4 | % | 1.4 | % |
| Pre-paid | 1.9 | % | 1.9 | % | 1.9 | % | 1.9 % | 1.7 % | 1.9 | % | 1.8 | % | 1.8 | % | 1.9 | % | 1.9 | % |
| Post-paid | 1.1 | % | 1.2 | % | 1.0 | % | 1.1 % | 1.1 % | 1.3 | % | 1.2 | % | 1.3 | % | 1.3 | % | 1.3 | % |
| Usage per
subscriber (min/month) | n/a | | n/a | | n/a | | n / a | 223 | 228 | | 240 | | 231 | | 237 | | 203 | |
| Cost of
acquisition (COA) (12) ($/sub) | 411 | | 402 | | 381 | | 413 | 455 | 426 | | 445 | | 425 | | 435 | | 387 | |
| Wireless
EBITDA ($ millions) | 1,187 | | 274 | | 334 | | 317 | 262 | 918 | | 229 | | 251 | | 219 | | 219 | |
| Wireless
EBITDA margin (13) | 41.5 | % | 36.2 | % | 45.4 | % | 44.9 % | 39.6 % | 36.3 | % | 34.0 | % | 38.0 | % | 35.3 | % | 38.4 | % |
| Wireless
capital expenditures ($ millions) | 362 | | 125 | | 95 | | 77 | 65 | 408 | | 169 | | 88 | | 81 | | 70 | |
| Paging
subscribers (k) | | | 427 | | 449 | | 469 | 493 | | | 524 | | 549 | | 581 | | 606 | |
| Paging
average revenue per unit ($/month) | 10 | | 9 | | 10 | | 10 | 10 | 10 | | 10 | | 10 | | 10 | | 10 | |
| Video
(DTH and VDSL) | | | | | | | | | | | | | | | | | | |
| Total subscribers
(k) | | | 1,503 | | 1,460 | | 1,427 | 1,403 | | | 1,387 | | 1,352 | | 1,335 | | 1,317 | |
| Net subscriber
activations (k) | 116 | | 43 | | 33 | | 24 | 16 | 83 | | 35 | | 17 | | 18 | | 13 | |
| ARPU ($/month) | 49 | | 49 | | 48 | | 49 | 48 | 46 | | 48 | | 47 | | 47 | | 44 | |
| COA ($/sub) | 571 | | 537 | | 548 | | 570 | 661 | 532 | | 581 | | 507 | | 533 | | 493 | |
| Video EBITDA
($ millions) | (19 | ) | (4 | ) | (16 | ) | - | 1 | (45 | ) | (21 | ) | (9 | ) | (9 | ) | (6 | ) |
| Churn (%)
(average per month) | 1.0 | % | 0.8 | % | 1.1 | % | 1.0 % | 0.9 % | 1.1 | % | 1.0 | % | 1.4 | % | 1.1 | % | 1.0 | % |

BCE Inc. Supplementary Financial Information - Fourth Quarter 2004 Page 13

Accompanying Notes

| (1) | We
have reclassified some of the figures for the comparative period to make
them consistent with the current period's presentation. |
| --- | --- |
| (2) | Non-GAAP Financial Measures |
| | EBITDA The term,
EBITDA (earnings before interest, taxes, depreciation and amortization),
does not have any standardized meaning prescribed by Canadian generally
accepted accounting principles (GAAP). It is therefore unlikely to be
comparable to similar measures presented by other companies. EBITDA is
presented on a consistent basis from period to period. We
define EBITDA as operating revenues less operating expenses, which means
it represents operating income before amortization expense, net benefit
plans cost, and restructuring and other items. We
use EBITDA, among other measures, to assess the operating performance
of our ongoing businesses without the effects of amortization expense,
net benefit plans cost, and restructuring and other items. We exclude
amortization expense and net benefit plans cost because they largely depend
on the accounting methods and assumptions a company uses, as well as non-operating
factors, such as the historical cost of capital assets and the fund performance
of a company’s pension plans. We exclude restructuring and other
items because they are transitional in nature. EBITDA
allows us to compare our operating performance on a consistent basis.
We believe that certain investors and analysts use EBITDA to measure a
company’s ability to service debt and to meet other payment obligations,
or as a common valuation measurement in the telecommunications industry. EBITDA
should not be confused with net cash flows from operating activities.
The most comparable Canadian GAAP financial measure is operating income. |
| | FREE
CASH FLOW The term, free cash flow, does not have any standardized meaning prescribed
by Canadian GAAP. It is therefore unlikely to be comparable to similar
measures presented by other companies. Free cash flow is presented on
a consistent basis from period to period. We
define free cash flow as cash from operating activities after capital
expenditures, total dividends and other investing activities. We
consider free cash flow to be an important indicator of the financial
strength and performance of our business because it shows how much cash
is available to repay debt and to reinvest in our company. We believe
that certain investors and analysts use free cash flow when valuing a
business and its underlying assets. The most comparable
Canadian GAAP financial measure is cash from operating activities. |
| (3) | EBITDA
margin is calculated as follows: |
| | EBITDA |
| | Operating
revenues |
| (4) | Total Wireless
capital expenditures are included in the Consumer segment. |
| (5) | Cash flow
per share is calculated as follows: |
| | Cash
flow from operations less capital expenditures |
| | Average
number of common shares outstanding during the period |

BCE Inc. Supplementary Financial Information – Fourth Quarter 2004 Page 14

Accompanying Notes (continued)

| (6) | Annualized cash flow
yield is calculated as follows: |
| --- | --- |
| | Free cash
flow from operations before common dividends |
| | Number of common shares
outstanding at end of period multiplied by share price at end of period |
| | Note: to annualize,
multiply the most recent quarter’s resultant by 4. |
| (7) | Reflects
an increase in the total Bell Canada debt as a result of the completion
of the purchase price allocation (PPA) relating to the repurchase of SBC’s
20% interest in Bell Canada, which resulted in an increase in long-term
debt of $165 million. This increase in long-term debt will be applied
against interest expense ($11 million in Q4 2004) over the remaining terms
of the related long-term debt. |
| (8) | At
the BCE Consolidated level, 3 rd Party Preferred Shares reflected
in the financial statements of subsidiaries are included in non-controlling
interest on the balance sheet. |
| (9) | Digital
equivalent access lines are derived by converting low capacity data lines
(DS-3 and lower) to the equivalent number of voice grade access lines.
Broadband equivalent access lines are derived by converting high capacity
data lines (higher than DS-3) to the equivalent number of voice grade
access lines. |

| Conversion
factors | |
| --- | --- |
| DS-0 | 1 |
| Basic ISDN | 2 |
| Primary
ISDN | 23 |
| DS-1, DEA | 24 |
| DS-3 | 672 |
| OC-3 | 2,016 |
| OC-12 | 8,064 |
| OC-48 | 32,256 |
| OC-192 | 129,024 |
| 10
Base T | 155 |
| 100
Base T | 1,554 |
| Gigabit
E | 15,554 |

| (10) | DSL
High Speed Internet subscribers include consumer, business and wholesale.
Dial-up Internet subscribers include consumer and business. |
| --- | --- |
| (11) | As
part of our billing improvement program, we identified 49,000 High Speed
Internet subscriber accounts that were not cancelled when they became
inactive. As a result, prior period subscribers have been restated. |
| (12) | Includes
allocation of selling costs from Bell Canada and excludes costs of migrating
from analog to digital. Cost of Acquisition (COA) per subscriber is reflected
on a consolidated basis. |
| (13) | Wireless
EBITDA margins are calculated based on total Wireless operating revenues
(i.e. external revenues as shown on pages 10 and 11 plus inter-company
revenues). |

BCE Inc. Supplementary Financial Information – Fourth Quarter 2004 Page 15

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

BCE Inc.
(signed) Michael
T. Boychuk
Michael T. Boychuk
Senior Vice-President
and Treasurer
Date: February
2, 2005