Bell Canada Enterprises reports first quarter results

- Solid revenue and EBITDA growth
    - Continuing operational improvements
    - Project Galileo delivers on service and savings

    (All figures are in Cdn$, unless otherwise indicated)

    MONTREAL,(Québec),May 4 2005 --
For the first quarter of 2005, BCE
Inc. (TSX, NYSE: BCE) reported revenues of $4.9 billion, up 4.8% and EBITDA(1)
of $1.9 billion, up 5.1% when compared to the same period last year. Operating
income increased by 5.4% year over year to reach $1.1 billion. Earnings per
share (EPS) were $0.51, an increase of one cent over EPS before gains reported
in the first quarter of 2004.(2)
    "This is a solid start to the year. Our revenue and EBITDA performance
continued to improve reflecting progress on many fronts across the business,"
said Michael Sabia, President and CEO of Bell Canada Enterprises.
"Contributing to our financial results were cost savings of $120 million
realized from initiatives under Project Galileo and the benefits of last
year's employee departure program. In addition, top line growth was driven by
a 6.6% increase in our data revenues reflecting in part the good performance
of our DSL service this quarter."
    In December 2004, Bell Canada outlined three key priorities driving its
strategy to deliver unrivaled communications to its customers while setting
the standard in Internet Protocol (IP).  During the first quarter the Company
made progress in all three areas, for example:

    - Delivering an enhanced customer experience while significantly lowering
      our costs. We substantially reduced provisioning time for large
      Enterprise customers with the launch of a new standardized IP-Virtual
      Private Network (IP-VPN) solution. In the consumer segment, we made
      progress on initiatives to improve first call resolution - resolving a
      customer issue on the first contact.  At the same time, we took
      initiatives to improve order resolution - ensuring that products and
      services are delivered as specified by the customer.

    - Delivering abundant, reliable and secure bandwidth that can provide all
      the services of the future.  Fibre-to-the-node (FTTN) roll-out
      accelerated with the provisioning of 386 additional neighbourhood
      nodes, more than all of 2004, for a total of 762.

    - Providing next generation services that customers want. Bell Canada
      introduced several next generation services, including Bell Digital
      Voice, our feature-rich Voice over Internet Protocol (VoIP) product and
      Bell 10-4, a combined "walkie talkie" and cell phone service.

    "We continue to deliver on our plan to redefine Bell Canada," added Mr.
Sabia. "Despite some temporary softness in our Mobility unit during the first
part of the quarter, the operational transformation of our business is very
much on track."

    Key operational achievements

    High-speed Internet

    Sympatico high-speed Internet additions of 128,000 in the first three
months of the year represented the strongest quarterly increase in the last
three years. The high-speed subscriber base increased to over 1.9 million by
the end of the quarter, up by approximately 24% over the first quarter of last
year. This increase was largely driven by our footprint expansion and focused
marketing activities. Subscriptions to Value-Added Services (VAS) such as MSN
Premium, Security Services and Home Networking grew by 142,000 - more than
double the number a year ago.
    Sympatico.MSN continued to be the country's most popular online
destination with 84% of all online Canadians visiting the site. Portal
revenues increased by over 185% and VAS revenues by 121%, year over year.
    Bell introduced services providing enhanced customer care, both online
and in our call centres. The virtual Emily(TM) service, a user-friendly self-
help tool, allows customers to resolve technical issues themselves, resulting
in fewer calls to our customer care centres.
    First call resolution rates continued to improve thanks to advanced
applications that allow customer service representatives to remotely assess
and resolve customer technical issues. New subscribers, especially those new
to the Internet, appreciate this as Internet access installation, by its
nature, prompts more customer queries than other services.

    Video

    ExpressVu net additions for the quarter were 29,000, representing an 81%
increase, year over year. Total subscribers grew to reach more than 1.5
million, or a 9% increase over the first quarter of 2004. Our lower churn rate
of 0.8% compared to 0.9% in the first quarter of last year was also a
contributing factor to this solid growth.
    Revenues increased by 7% year-over-year despite the absence of National
Hockey League (NHL) programming. This impact was mitigated at the end of the
quarter by a pricing increase which was communicated to customers in January
and began to flow through in March.
    Disciplined cost containment, including the negotiation of a favourable
supply contract for set-top boxes, resulted in a lower cost of acquisition in
the quarter and positive EBITDA for ExpressVu.

    Wireless

    Wireless added 82,000 new subscribers to our customer base during the
quarter compared to 92,000 in first quarter of last year.
    Prepaid net activations were strong particularly in January and February
with approximately 42,000 subscribers added during the quarter. Christmas
promotions led to a high level of activations of new prepaid subscribers in
January and the March launch of Virgin Mobile further contributed to the
strong prepaid total for the quarter.
    Postpaid net activations for the quarter totaled almost 40,000 with the
majority of these coming in the second half of the quarter, as a result of
promotions initiated in March. The launch of Bell's 10-4 walkie-talkie service
in March contributed to the increasing momentum in postpaid activations, a
trend which continued into April.
     In the quarter, approximately 45,000 non-paying postpaid accounts were
cancelled resulting in net additions of 37,000. Blended churn was 1.6% per
month, up from 1.3% in the first quarter of last year, largely as a function
of the cancellation of these non-paying postpaid accounts. Absent our decision
to cancel these accounts, the underlying rate of churn would have continued at
1.2%.
    Revenues grew by 9.5% year-over-year and were in line with subscriber
growth of 10%. ARPU declined to approximately $46 from $47 in the first
quarter of the previous year. EBITDA margin was again above 40% reflecting
effective cost containment and lower cost of acquisition during the quarter.

    Consumer segment highlights

    Consumer segment revenues grew by 1.7%, year over year, to $1.9 billion,
with our strategy of simplification and cost management driving an increase in
EBITDA for the quarter.
    Bell introduced Bell Digital Voice, our feature-rich consumer VoIP
service, in Québec City, Sherbrooke and Trois-Rivières. Customer reaction has
been positive and we are satisfied with the early acquisition numbers and the
insights gathered through our initial offering in this next generation
services market.
    In the first quarter, more than 107,000 customers signed on to the
Digital Bundle. Furthermore, 46% of our customers added at least one new
service, deepening their relationship with Bell. We now have over 554,000
bundle customers who have taken advantage of the offer since the launch of the
program. Also, by the end of the quarter, over 820,000 customers had chosen
Bell's One Bill for their wireline, Internet and video services.

    Business segment highlights

    Revenue growth during the first quarter in the business segment was the
strongest since the creation in 2003 of two distinct business units to serve
this market. Business segment revenues were $1,478 million this quarter or 3%
higher compared to the first quarter of 2004. But most importantly, increases
in data, wireless and terminal sales and other revenues more than offset
declines in long distance and local and access revenues.
    In our small and medium-sized business unit (SMB), performance was driven
by our Virtual Chief Information Officer (VCIO) strategy and in Enterprise, by
Internet Protocol (IP) and other advanced solutions.

    Small and Medium Business

    Sales of bundled services were ahead of expectations while Value Added
Services (VAS) revenues grew at 38% for the quarter and showed continuing
signs of acceleration.
    Bell completed the acquisition of Nexxlink Technologies Inc. and
announced that we would combine it with Charon Systems Inc., which was
acquired in 2004, into a new wholly-owned subsidiary to be named Bell Business
Solutions. With 1,100 IT professionals and offices in major centres across the
country, we have bolstered our ability to act as a technology advisor to small
and medium businesses.
    Bell completed customer trials and in April launched PC Care and Network
Care which provide technical support for critical needs including
connectivity, software and hardware, as well as for networking. This unique
service offers live telephone or online assistance as well as onsite support
from a technical expert, 24 hours a day, 7 days a week, further strengthening
our position as the VCIO for the SMB market.

    Enterprise

    Enterprise added 13,000 IP-enabled voice lines on customer premises
equipment during the quarter for a total of 158,000. Sales of Value Added
Solutions (VAS), including security, contact centre management and other
solutions, increased by 47% year over year.
    The migration of Bell customers to IP continued throughout the quarter
with close to 100 customers, including leading organizations such as the Jean
Coutu Group, adopting our technology. An innovation centre affiliated with the
University of Toronto which connects scientists with the business community,
also adopted our IP solution during the quarter.
    The VAS growth strategy is showing strong momentum. Enterprise announced
a four-year, $17.3 million contract with the National Bank of Canada to
provide integrated call centre solutions and telephony. In addition, The
Institutional Trade Management Solution (ITMS) which enables near real-time
trading was implemented for Desjardins Securities and several other leading
financial institutions.
    In February, Bell Canada launched Bell Security Solutions Inc. (BSSI),
which provides network and information security solutions to government and
the private sector. Enterprise customers can now benefit from end-to-end IP
security solutions with access to more than 200 security professionals coast-
to-coast through a single point of contact.

    Telesat Canada

    Telesat's revenues grew by approximately 29% to $108 million. This growth
was due in part to its acquisition of The SpaceConnection, Inc., a provider of
satellite transmission services to major television networks and cable
programmers in the U.S. It also stemmed from revenues from Anik F2, the
world's first satellite to commercialize the Ka-band, and from ExpressVu's use
of the Nimiq 3 satellite.
    The Anik F3 satellite program is proceeding well, with launch scheduled
for the second half of 2006. The Anik F1R satellite is now in the final stages
of system testing, with launch scheduled for mid-summer. Anik F1R should be
ready for service in the fourth quarter of 2005.

    Bell Globemedia

    Bell Globemedia's revenues for the first quarter increased by 4.1% over
the same period last year to reach $356 million. Improved profitability both
at CTV and The Globe and Mail delivered an impressive 60% increase in
operating income over the same period last year.
    CTV's strong schedule continued to lead the way in Canada with 18 of the
top 20 regularly scheduled programs among all viewers in the September 2004 to
March 2005 time period. This was a major factor driving an increase of 5.7% in
television advertising revenues compared to the first quarter of last year.
    Strong growth in advertising revenues in conventional and specialty
television helped offset the loss of advertising on hockey broadcasts on the
sports specialty channels TSN and RDS.
    Bell Globemedia subscriber revenues grew by 4.1% this quarter reflecting
specialty channel growth and online subscription growth at The Globe and Mail.
According to the latest NADBank and PMB statistics, The Globe and Mail
continues to lead its national competitor in readership by 60% on weekdays and
78% on Saturdays.

    BCE Financial Performance

    Revenues for the quarter were $4,859 million compared to $4,638 million
for the first quarter of last year, representing a 4.8% increase. Operating
income for this quarter was $1,066 million, up 5.4% from last year's
$1,011 million first quarter result.
    EBITDA was $1,938 million, an increase of 5.1% from $1,844 million last
year while EBITDA margin increased to 39.9% from 39.8% last year. Net earnings
applicable to common shares for the first quarter were $474 million ($0.51 per
common share), slightly above net earnings of $470 million (also $0.51 per
common share) last year. Net earnings in the first quarter of 2004 included a
gain of $7 million related to the disposition of the e-health operations of
BCE Emergis.
    Cash from operating activities was $939 million during the quarter. Free
cash flow(3) was negative $162 million, down from $256 million in the first
quarter of 2004. This was due to a number of anticipated impacts including
cash taxes paid and higher pension and other benefit plan payments which more
than offset EBITDA growth and lower interest payments. With first quarter free
cash flow results in-line with our plan, BCE expects to achieve its free cash
flow target of $700 to $900 million for 2005.


    Bell Canada Statutory Results

    Bell Canada "statutory" includes Bell Canada, and Bell Canada's interests
in Aliant, Bell ExpressVu (at 52%), and other Canadian telcos.

    In the first quarter of 2005, Bell Canada's reported statutory revenue
was $4.2 billion, up 2.5% compared to the same period last year. Net earnings
applicable to common shares were $528 million in the first quarter of 2005,
compared to net earnings applicable to common shares of $548 million for the
same period last year, a decrease of 3.6%.

    Outlook

    BCE Inc. confirmed its annual full year 2005 guidance, as previously
    issued:
    -------------------------------------------------------------------------
                                                                  Guidance
                                                                     2005E
    -------------------------------------------------------------------------
    Revenue Growth                                 greater or equal to GDP
    -------------------------------------------------------------------------
    Galileo Savings                                              $500-600M
    -------------------------------------------------------------------------
    EPS(a)                                             Single digit growth
    -------------------------------------------------------------------------
    Free Cash Flow(b)                                         $700 - $900M
    -------------------------------------------------------------------------
    Bell Canada Capital Intensity(c)                             18% - 19%
    -------------------------------------------------------------------------
    Cellular and PCS Subscriber Growth                             10%-15%
    -------------------------------------------------------------------------
    High Speed Internet Subscriber Growth                          15%-20%
    -------------------------------------------------------------------------
    Video Subscriber Growth                                        10%-15%
    -------------------------------------------------------------------------

    (a)  Before net investment gains/losses, or impairment or restructuring
         charges.
    (b)  Cash from operating activities less capital expenditures, total
         dividends and other investing activities (please see note 2 for
         additional details).
    (c)  Capital expenditures as a percentage of revenues.

    About BCE

    BCE is Canada's largest communications company. Through its 27 million
customer connections, BCE provides the most comprehensive and innovative suite
of communication services to residential and business customers in Canada.
Under the Bell brand, the company's services include local, long distance and
wireless phone services, high-speed and wireless Internet access, IP-broadband
services, value-added business solutions and direct-to-home satellite and VDSL
television services. Other BCE businesses include Canada's premier media
company, Bell Globemedia, and Telesat Canada, a pioneer and world leader in
satellite operations and systems management. BCE shares are listed in Canada,
the United States and Europe.

    Notes

    (1) The term EBITDA (earnings before interest, taxes, depreciation and
amortization) does not have any standardized meaning prescribed by Canadian
generally accepted accounting principles (GAAP). Please refer to the section
of BCE Inc.'s 2005 First Quarter MD&A, dated May 3, 2005, entitled "Non-GAAP
Financial Measures" included in this news release for more details on EBITDA
including a reconciliation of EBITDA to operating income.

    (2) Net earnings and EPS before restructuring and other items and net
gains on investments do not have any standardized meaning prescribed by GAAP.
Please refer to the section of BCE Inc.'s 2005 First Quarter MD&A, dated
May 3, 2005, entitled "Non-GAAP Financial Measures" included in this news
release for more details on net earnings and EPS before restructuring and
other items and net gains on investments including a reconciliation to net
earnings applicable to common shares on a total and per share basis.

    (3) We define free cash flow as cash from operating activities after
capital expenditures, total dividends and other investing activities. Free
cash flow does not have any standardized meaning prescribed by GAAP. Please
refer to the section of BCE Inc.'s 2005 First Quarter MD&A, dated May 3, 2005,
entitled "Non-GAAP Financial Measures" included in this news release for more
details on free cash flow including a reconciliation of free cash flow to cash
from operating activities. For 2005, we expect to generate approximately $700
million to $900 million in free cash flow. This amount reflects expected cash
from operating activities of approximately $5.9 billion to $6.1 billion less
capital expenditures, total dividends and other investing activities.

    BCE 2005 First Quarter Financial Information

    BCE's 2005 First Quarter Shareholder Report (which contains BCE's 2005
first quarter MD&A and unaudited consolidated financial statements) and other
relevant financial materials are available at www.bce.ca/en/investors, under
"Investor Briefcase". BCE's 2005 First Quarter Shareholder Report is also
available on the Web site maintained by the Canadian securities regulators at
www.sedar.com. It is also available upon request from BCE's
Investor Relations
Department (e-mail: investor.relations@bce.ca, tel.:
1 800 339-6353;
fax: (514) 786-3970.

    BCE's 2005 First Quarter Shareholder Report will be sent to BCE's
shareholders who have requested to receive it, on or about May 11, 2005.

    Call with Financial Analysts

    BCE will hold a teleconference for financial analysts to discuss its
first quarter results on Wednesday, May 4, 2005 at 8:00 a.m. (Eastern). Media
are welcome to participate on a listen only basis. Michael Sabia, President
and Chief Executive Officer, and Siim Vanaselja, Chief Financial Officer, will
be present for this teleconference.
    To participate, please dial (416) 405-9328 or 1-800-387-6216 shortly
before the start of the call. This teleconference will also be Webcast live
(audio only) on our Web site at www.bce.ca . An archive will be
available for
90 days.

    Call with the Media

    BCE will hold a teleconference for media to discuss its first quarter
results on Wednesday, May 4, 2005 at 1:30 p.m. (Eastern). Michael Sabia,
President and Chief Executive Officer, will be present for this
teleconference.
    To participate, please dial (416) 405-9310 or 1-877-211-7911 shortly
before 1:30 p.m. This teleconference will also be Webcast live (audio only) on
our Web site at www.bce.ca . An archive will be available for 90
days.

    Caution Concerning Forward-Looking Statements

    Certain statements made in this news release, including, but not limited
to, the statements appearing under the "Outlook" section, and other statements
that are not historical facts, are forward-looking and are subject to
important risks, uncertainties and assumptions. The results or events
predicted in these forward- looking statements may differ materially from
actual results or events. These statements do not reflect the potential impact
of any non-recurring or other special items or of any dispositions,
monetizations, mergers, acquisitions, other business combinations or other
transactions that may be announced or that may occur after the date hereof.
For a description of risks that could cause actual results or events to differ
materially from current expectations please refer to the section entitled
"Risks That Could Affect Our Business" contained in BCE Inc.'s Annual
Information Form for the year ended December 31, 2004 filed by BCE Inc. with
the Canadian securities commissions (available at www.bce.ca or on
SEDAR at
www.sedar.com) and with the U.S. Securities and Exchange
Commission under Form
40-F (available on EDGAR at www.sec.gov) as updated in BCE Inc.'s
2005 First
Quarter MD&A dated May 3, 2005, included in this news release, under the
section entitled "Risks That Could Affect Our Business". The forward-looking
statements contained in this news release represent our expectations as of May
4, 2005 and, accordingly, are subject to change after such date. However, we
disclaim any intention or obligation to update any forward-looking statements,
whether as a result of new information or otherwise.

    THE QUARTER AT A GLANCE

    The Quarter at a Glance(1) This section reviews the key measures we use
to assess our performance and how our results in Q1 2005 compare to our
results in Q1 2004.

    This quarter, we continued to make significant progress on our strategic
initiatives and on growing our business profitably. Our revenues grew by 4.8%
at BCE and by 2.5% at Bell Canada. Driven by revenue growth and our focus on
cost reduction, our operating income grew 5.4% at BCE and by 2.3% at Bell
Canada.
    Our Consumer segment continued to grow revenues, but at a slower pace, as
strong growth in Internet access was tempered by a slower rate of growth in
wireless.
    Our Business segment continued to grow revenues at a faster pace, driven
by our Virtual Chief Information Officer (VCIO) strategy in our small and
medium-sized businesses (SMB) unit and by focusing on value-added services
(VAS) and Internet Protocol (IP) based connectivity in our Enterprise unit.
    Bell Globemedia continued to demonstrate strong financial performance,
driven by higher advertising revenue reflecting strong television ratings as
CTV Television held 18 of the top 20 regularly scheduled programs from
September 2004 to March 2005.
    Telesat also had a strong quarter, reflecting revenue gains from Ka-band
revenues on its Anik F2 satellite, growth in Interactive Distance Learning
services and its investment in a provider of programming-related satellite
transmission services to major U.S. television networks and cable programmers.

    (1) Certain statements made in this Quarter at a Glance including, but
        not limited to, our 2005 free cash flow target, and other statements
        that are not historical facts, are forward-looking statements and are
        subject to important risks, uncertainties and assumptions. Forward-
        looking statements may include words such as anticipate, believe,
        could, expect, goal, guidance, intend, may, objective, outlook, plan,
        seek, should, strive, target and will. Forward-looking statements in
        this Quarter at a Glance describe our expectations at May 3, 2005.
        The results or events predicted in the forward-looking statements
        contained in this Quarter at a Glance may differ materially from
        actual results or events. For additional information on forward-
        looking statements and on factors that could cause actual results or
        events to differ materially from our current expectations, please
        refer to the sections entitled About Forward-Looking Statements and
        Risks That Could Affect Our Business contained in BCE Inc.'s 2005
        First Quarter MD&A dated May 3, 2005.

    <<
    Customer Connections

                                                        Q1 2005  31-MAR-05
    CONNECTIONS                                             NET     CONNEC-
    (IN THOUSANDS)                                  ACTIVATIONS      TIONS
    -------------------------------------------------------------------------
    Wireless                                                 37(*)   4,962
    DSL                                                     128      1,936
    ExpressVu                                                29      1,532
    NAS                                                     (60)    12,845
    -------------------------------------------------------------------------
    -------------------------------------------------------------------------

    (*)82,000 before cancellation of 45,000 non-paying customer accounts.

    To view BCE chart Growth in EOP Connections please click here.
    http://files.newswire.ca/175/01E.jpg

    - Wireless - We added 37,000 net subscribers to our customer base during
      the quarter, compared with 92,000 in Q1 2004. The net subscriber
      additions in the quarter reflect the cancellation of 45,000 non-paying
      customer accounts. Before the cancellation of these customer accounts,
      we added 82,000 new subscribers. As a result, blended churn for the
      first quarter increased, year-over-year, from 1.3% to 1.6% per month.
    - High-Speed Internet - Our high-speed Internet business added 128,000
      customers this quarter, growing our subscriber base by 23.5% over last
      year to 1,936,000. Subscriptions to Sympatico's value-added solutions
      more than doubled compared with Q1 2004, to reach an end of period
      count of 766,000.
    - Video - We activated 29,000 new subscribers on a net basis in our video
      business, representing an increase of 81% over the 16,000 net
      activations we achieved in Q1 2004.
    - Network Access Services (NAS) - Our NAS in service declined by 60,000
      this quarter and by 1.3% compared with Q1 2004, reflecting a slight
      increase in the rate of decline compared with previous quarters.

    Operating Revenues

    To view BCE chart Revenues please click here.
    http://files.newswire.ca/175/02E.jpg

    Our revenues this quarter were $4,859 million, or 4.8% higher than the
same period last year. This growth reflected higher revenue performance at
Bell Canada driven by increases in the Business segment, particularly in data
and wireless, and by growth in the Consumer and Aliant segments. Focused
execution of our VCIO, VAS and IP strategies, including recent acquisitions,
contributed to this growth. Double digit revenue growth at CGI and Telesat and
single digit growth at Bell Globemedia also increased revenue performance.

    Operating Income and EBITDA(2)

    To view BCE chart EBITDA please click here.
    http://files.newswire.ca/175/03E.jpg

    (2) EBITDA, free cash flow and net earnings excluding the impact of
        restructuring and other items and net gains on investments do not
        have any standardized meaning prescribed by Canadian generally
        accepted accounting principles (GAAP) and are therefore unlikely to
        be comparable to similar measures presented by other companies. For
        more details on these measures, including a reconciliation to the
        most comparable GAAP measure, please refer to the section entitled
        Non-GAAP Financial Measures contained in BCE Inc.'s 2005 First
        Quarter MD&A dated May 3, 2005.

    Operating income this quarter was $1,066 million, up $55 million or 5.4%
compared with the same period last year. Higher revenues and cost savings from
our Galileo program more than offset higher net benefit plans cost and
amortization expenses.
    Our EBITDA for the quarter was $1,938 million, an increase of $94 million
or 5.1% compared with last year, reflecting increases in all segments. Bell
Canada's EBITDA this quarter was $1,815 million, or 3.4% higher than last
year.
    Our EBITDA margin of 39.9% in the quarter was up 0.1 percentage points
compared with Q1 2004. Bell Canada's EBITDA margin of 43.1% reflects an
increase of 0.4 percentage points over the same period last year.

    Net Earnings / Earnings Per Share

    To view BCE chart EPS please click here.
    http://files.newswire.ca/175/04E.jpg


    Net earnings applicable to common shares for Q1 2005 were $474 million,
or $0.51 per common share, similar to net earnings of $470 million for the
same period last year. Included in the first quarter earnings this year were
$2 million of net gains on investments and restructuring and other items
compared with $6 million in Q1 2004. Excluding the impact of these items, net
earnings of $472 million, or $0.51 per common share, were up $8 million or
$0.01 per share representing an increase of 2.0% over last year.(2) This
improvement stemmed mainly from growth in operations and lower interest
expense which was partly offset by the significant increase in net benefit
plans cost, higher amortization expense and lower foreign exchange gains
realized this quarter.

    Capital Expenditures

    To view BCE chart Capital Expenditures please click here.
    http://files.newswire.ca/175/05E.jpg


    Capital expenditures totalled $737 million in the first quarter. As a
percentage of revenues, capital expenditures increased to 15.2% from 14.7% in
Q1 of last year. The year-over-year increase in spending relates to an
increased investment in next generation service platforms including
investments in the expansion of our fiber-to-the-node footprint, IPTV, and the
acquisition of spectrum licences.

    Free cash flow(2)

    To view BCE chart Free Cash Flow please click here.
    http://files.newswire.ca/175/06E.jpg


    Our free cash flow this quarter was negative $162 million, down from free
cash flow of $256 million in the first quarter of last year, due to a number
of anticipated impacts, which more than offset our growth in EBITDA and lower
interest payments. These impacts were:

    - an increase in income taxes paid, primarily related to the final
      installment for 2004;
    - higher pension and other benefit plan payments, stemming primarily from
      a voluntary contribution by Aliant;
    - restructuring payments related to employee departure programs announced
      last year at Bell Canada and Aliant;
    - higher capital expenditures;
    - the proceeds of Telesat insurance claims in Q1 2004 which did not recur
      this year.

    With first quarter free cash flow results in line with our plan, we
expect to achieve our free cash flow target for 2005.

    (2) EBITDA, free cash flow and net earnings excluding the impact of
        restructuring and other items and net gains on investments do not
        have any standardized meaning prescribed by Canadian generally
        accepted accounting principles (GAAP) and are therefore unlikely to
        be comparable to similar measures presented by other companies. For
        more details on these measures, including a reconciliation to the
        most comparable GAAP measure, please refer to the section entitled
        Non-GAAP Financial Measures contained in BCE Inc.'s 2005 First
        Quarter MD&A dated May 3, 2005.

    MANAGEMENT'S DISCUSSION AND ANALYSIS

    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
first quarter of 2005 when reading this MD&A. We also encourage you to read
BCE Inc.'s MD&A for the year ended December 31, 2004 dated March 2, 2005
(BCE 2004 MD&A).

    You will find more information about BCE, including BCE Inc.'s annual
information form for the year ended December 31, 2004 (BCE 2004 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 .

    This management's discussion and analysis of financial condition and
results of operations (MD&A) comments on BCE's operations, performance and
financial condition for the three months (Q1) ended March 31, 2005 and 2004.

    About Forward-Looking Statements

    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,
should, strive, target and will.

    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.
    Unless otherwise mentioned in this MD&A, the outlooks provided in the BCE
2004 MD&A dated March 2, 2005 remain unchanged.
    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 at
      May 3, 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 dispositions, 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. The
      financial impact of such transactions and non-recurring and other
      special items can be complex and necessarily depends on the facts
      particular to each of them. Accordingly, the expected impact cannot be
      meaningfully described in the abstract or presented in the same manner
      as known risks affecting our business.
    - 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 throughout this MD&A and, in particular, in
Risks That Could Affect Our Business.

    Non-GAAP Financial Measures

    This section describes the non-GAAP financial measures we used in the
MD&A to explain our financial results. It also provides reconciliations of the
non-GAAP financial measures to the most comparable Canadian GAAP financial
measures.

    EBITDA

    We define EBITDA (earnings before interest, taxes, depreciation and
amortization) as operating revenues less operating expenses, which means it
represents operating income before amortization expense, net benefit plans
cost, and restructuring and other items.

    The term EBITDA 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.
    The most comparable Canadian GAAP financial measure is operating income.
The tables below are reconciliations of EBITDA to operating income on a
consolidated basis for BCE and Bell Canada.

    BCE                                                 Q1 2005     Q1 2004
    -------------------------------------------------------------------------
    EBITDA                                                1,938       1,844
    Amortization expense                                   (773)       (767)
    Net benefit plans cost                                 (103)        (63)
    Restructuring and other items                             4          (3)
    -------------------------------------------------------------------------
    Operating income                                      1,066       1,011
    -------------------------------------------------------------------------
    -------------------------------------------------------------------------

    BELL CANADA                                         Q1 2005     Q1 2004
    -------------------------------------------------------------------------
    EBITDA                                                1,815       1,755
    Amortization expense                                   (732)       (732)
    Net benefit plans cost                                 (106)        (60)
    Restructuring and other items                             5          (3)
    -------------------------------------------------------------------------
    Operating income                                        982         960
    -------------------------------------------------------------------------
    -------------------------------------------------------------------------

    Operating Income Before Restructuring and Other Items

    The term operating income before restructuring and other items does not
have any standardized meaning prescribed by Canadian GAAP. It is therefore
unlikely to be comparable to similar measures presented by other companies.
    We use operating income before restructuring and other items, among other
measures, to assess the operating performance of our ongoing businesses
without the effects of restructuring and other items. We exclude these items
because they affect the comparability of our financial results and could
potentially distort the analysis of trends in business performance. The
exclusion of these items does not imply they are non-recurring.
    The most comparable Canadian GAAP financial measure is operating income.
The table below is a reconciliation of operating income to operating income
before restructuring and other items on a consolidated basis.

                                                        Q1 2005     Q1 2004
    -------------------------------------------------------------------------
    Operating income                                      1,066       1,011
    Restructuring and other items                            (4)          3
    -------------------------------------------------------------------------
    Operating income before restructuring
     and other items                                      1,062       1,014
    -------------------------------------------------------------------------
    -------------------------------------------------------------------------

    Net Earnings Before Restructuring and Other Items and Net Gains on
    Investments

    The term net earnings before restructuring and other items and net gains
on investments does not have any standardized meaning prescribed by Canadian
GAAP. It is therefore unlikely to be comparable to similar measures presented
by other companies.
    We use net earnings before restructuring and other items and net gains on
investments, among other measures, to assess the operating performance of our
ongoing business without the effects of after-tax restructuring and other
items and net gains on investments.
    We exclude these items because they affect the comparability of our
financial results and could potentially distort the analysis of trends in
business performance. The exclusion of these items does not imply they are non-
recurring.
    The most comparable Canadian GAAP financial measure is net earnings
applicable to common shares. The table below is a reconciliation of net
earnings applicable to common shares to net earnings before restructuring and
other items and net gains on investments on a consolidated basis and per
common share.

    Free Cash Flow

    We define free cash flow as cash from operating activities after capital
expenditures, total dividends and other investing activities.

    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.

                                      Q1 2005                 Q1 2004
                                  TOTAL   PER SHARE       TOTAL   PER SHARE
    -------------------------------------------------------------------------
    Net earnings applicable
     to common shares               474        0.51         470        0.51
    Restructuring and other items    (2)          -           1           -
    Net gains on investments          -           -          (7)      (0.01)
    -------------------------------------------------------------------------

    Net earnings before
     restructuring and other items
     and net gains on investments   472        0.51         464        0.50
    -------------------------------------------------------------------------
    -------------------------------------------------------------------------

    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. The table below is a reconciliation of free cash flow to
cash from operating activities on a consolidated basis.

                                                        Q1 2005     Q1 2004
    -------------------------------------------------------------------------
    Cash from operating activities                          939       1,260
    Capital expenditures                                   (737)       (681)
    Total dividends paid                                   (349)       (342)
    Other investing activities                              (15)         19
    -------------------------------------------------------------------------
    Free cash flow                                         (162)        256
    -------------------------------------------------------------------------
    -------------------------------------------------------------------------

    About Our Business

    An overview of our products and services and our objectives and strategy
are described in the BCE 2004 MD&A.

    Strategic Priorities

    We have three key priorities supporting our strategy to deliver
unrivalled integrated communications to customers, while taking a leadership
position in setting the standard in IP. During the quarter, we made
significant progress on each of these priorities.

    1) Delivering an enhanced customer experience while significantly
       lowering costs (our Galileo program)

    In our Consumer segment:

    - We gained 107,000 subscriptions to the Bell Bundle (a combination of
      wireless, Internet and video services in one offer) this quarter.
      During the quarter, almost half of bundle activations included the sale
      of at least one new service. At the end of the quarter, we had 554,000
      subscribers with bundles.
    - The $5 long distance bundle introduced last June gained 90,000
      customers this quarter, bringing total sales since launch to 319,000
    - At the end of the quarter, we had over 820,000 customers enjoying the
      benefits of a single bill for their wireline, Internet, and video
      services. We have also made solid progress toward our plan to include
      wireless services on our single bill and to introduce a new simplified
      single bill and plan to implement these changes this year.
    - We introduced 'Online Emily', an online, interactive, virtual customer
      service agent, and 'Internet Care', an online and phone support service
      on popular Internet-related products, to provide an enhanced customer
      support experience for Sympatico Internet customers
    - Virgin Mobile, our joint venture with the Virgin Group, was launched,
      offering wireless services to the key youth market under the dynamic
      Virgin brand
    - We increased our ownership of Entourage Technology Solutions Inc.
      (Entourage) from 33% to 100%. Entourage provides installation and
      repair services to major communities across Ontario and Québec. This
      acquisition will enable us to further simplify the customer experience
      with an end-to-end service strategy.

    In our Business segment:

    - We made significant progress on our key objective of having 100% of our
      core traffic moved to a pervasive national IP multi-protocol label
      switching (IP-MPLS) network by the end of 2006. At the end of Q1, 67%
      of the traffic on our core network was IP-based.
    - As part of our strategy shift to IP, we continued the process of
      discontinuing legacy data services by adding to the list of services
      that we no longer sell to customers who do not use them now. In Q1,
      this list was expanded by 11 services.
    - We also began providing our Internet Protocol Virtual Private Network
      (IP-VPN) service based on standardized deployment processes that will
      deliver an enhanced customer experience in a far more efficient manner.
      With these changes, service provisioning times are expected to be
      dramatically shortened.

    Overall, our various initiatives led to cost reductions this quarter of
$120 million. These savings were primarily from:

    - The employee departures that took place in Q4 2004;
    - Procurement savings reducing cost of acquisition;
    - Improvements in cost of goods sold.

    2) Deliver abundant bandwidth to enable next-generation services

    We continued our fiber-to-the-node (FTTN) rollout by deploying another
386 neighbourhood nodes, raising the total number of nodes served to 762. We
are not yet providing video services through these nodes.
    We also made solid progress in the deployment of very high bit rate DSL
(VDSL) to large multiple-dwelling units (MDUs). By the end of the quarter, we
had signed access agreements with 414 buildings and had provisioned VDSL in
254 buildings.

    3) Create next-generation services to drive future growth

    In Q1, our Consumer segment:

    - Introduced Digital Voice, our feature-rich voice-over-IP (VoIP)
      offering in Québec City, Sherbrooke and Trois-Rivières
    - Enhanced our suite of DSL services by upgrading our DSL Basic offering
      from 128 Kbps to 256 Kbps and by launching Basic Lite DSL (at 128 Kbps)
      in the Ontario market
    - Launched '10-4', a new service that allows customers to use their cell
      phones as a walkie-talkie to communicate with up to five other users at
      the push of a button
    - Launched Sympatico/MSN Video channel, enabling customers to create
      customized playlists of streaming video clips, and enhanced our
      Sympatico.MSN music site, enabling customers to watch music videos,
      download ring tones and buy music in one place.

    Our small and medium-sized businesses (SMB) unit:

    - Completed the acquisition of Nexxlink Technologies Inc. (Nexxlink), a
      Montreal based IT solutions provider, and announced it will combine
      Nexxlink with Charon Systems Inc., which was acquired in 2004, into a
      new wholly-owned subsidiary to be named Bell Business Solutions Inc.
      which will provide leading IT solutions to the SMB customers across
      Canada
    - Launched PC Care and Network Care, two new Virtual Chief Information
      Officer (VCIO) solutions providing software and technical support for
      SMB customer PC's and networks
    - Announced technical trials of a VoIP offering for SMB customers
    - Announced a partnership with Sproqit Technologies to deliver remote
      access from a Personal Digital Assistant (PDA) to all desktop
      applications.

    Our Enterprise unit:

    - Has sold 158,000 IP enabled lines on customer premises equipment (CPE)
      to date
    - Launched Bell Security Solutions Inc., to provide integrated, end-to-
      end network and information security solutions to customers nationwide.

    We also announced an alliance with Clearwire Corporation (Clearwire)
whereby Bell Canada will become Clearwire's exclusive strategic partner for
the provision of VoIP services in the United States. This alliance will enable
us to develop our capabilities with the wireless broadband data technology
provided by Clearwire.

    Quarterly Financial Information

    The table below shows selected consolidated financial data for the eight
most recently completed quarters.

                                               2005
                                                 Q1          Q4          Q3
    -------------------------------------------------------------------------

    Operating revenues                        4,859       4,986       4,778
    EBITDA                                    1,938       1,831       1,936
    Amortization expense                       (773)       (803)       (769)
    Net benefit plans cost                     (103)        (67)        (61)
    Restructuring and other items                 4        (126)     (1,081)
    -------------------------------------------------------------------------
    Operating income                          1,066         835          25
    Earnings from continuing operations         492         367         102
    Discontinued operations                      (1)         (2)         (2)
    Extraordinary gain                            -          69           -
    Net earnings                                491         434         100
    Net earnings applicable to common shares    474         417          82

    Included in net earnings:
    Net gains on investments
    Continuing operations                         1          64         325
    Discontinued operations                      (1)         (2)         (2)
    Restructuring and other items                 2         (62)       (725)

    Net earnings per common share
    Continuing operations - basic              0.51        0.38        0.09
    Continuing operations - diluted            0.51        0.38        0.09
    Net earnings - basic                       0.51        0.45        0.09
    Net earnings - diluted                     0.51        0.45        0.09
    Average number of common shares
     outstanding (millions)                   926.2       925.3       924.6
    -------------------------------------------------------------------------
    -------------------------------------------------------------------------



                                               2004
                                                 Q2          Q1          Q4
    -------------------------------------------------------------------------
    Operating revenues                        4,779       4,638       4,815
    EBITDA                                    1,953       1,844       1,847
    Amortization expense                       (769)       (767)       (775)
    Net benefit plans cost                      (65)        (63)        (46)
    Restructuring and other items               (14)         (3)        (13)
    -------------------------------------------------------------------------
    Operating income                          1,105       1,011       1,013
    Earnings from continuing operations         544         485         486
    Discontinued operations                      27           3         (86)
    Extraordinary gain                            -           -           -
    Net earnings                                571         488         400
    Net earnings applicable to common shares    554         470         386

    Included in net earnings:
    Net gains on investments
    Continuing operations                         -           -          84
    Discontinued operations                      31           7         (94)
    Restructuring and other items                16          (1)         (9)

    Net earnings per common share
    Continuing operations - basic              0.57        0.51        0.50
    Continuing operations - diluted            0.57        0.51        0.50
    Net earnings - basic                       0.60        0.51        0.41
    Net earnings - diluted                     0.60        0.51        0.41
    Average number of common shares
     outstanding (millions)                   924.3       924.1       923.4

    -------------------------------------------------------------------------
    -------------------------------------------------------------------------



                                                           2003
                                                             Q3          Q2
    -------------------------------------------------------------------------
    Operating revenues                                    4,624       4,670
    EBITDA                                                1,895       1,895
    Amortization expense                                   (801)       (774)
    Net benefit plans cost                                  (44)        (43)
    Restructuring and other items                            (1)          -
    -------------------------------------------------------------------------
    Operating income                                      1,049       1,078
    Earnings from continuing operations                     453         466
    Discontinued operations                                  11          12
    Extraordinary gain                                        -           -
    Net earnings                                            464         478
    Net earnings applicable to common shares                446         461

    Included in net earnings:
    Net gains on investments
    Continuing operations                                     -           -
    Discontinued operations                                   8           -
    Restructuring and other items                             6           -

    Net earnings per common share
    Continuing operations - basic                          0.48        0.49
    Continuing operations - diluted                        0.47        0.49
    Net earnings - basic                                   0.49        0.50
    Net earnings - diluted                                 0.48        0.50
    Average number of common shares
     outstanding (millions)                               921.5       919.3
    -------------------------------------------------------------------------
    -------------------------------------------------------------------------


    Financial Results Analysis

    This section provides detailed information and analysis about our
performance in Q1 2005 compared to Q1 2004. It focuses on our consolidated
operating results and provides financial information for each of our operating
segments.


    Consolidated Analysis

                                            Q1 2005     Q1 2004    % CHANGE
    -------------------------------------------------------------------------
    Operating revenues                        4,859       4,638         4.8%
    Operating expenses                       (2,921)     (2,794)       (4.5%)
    -------------------------------------------------------------------------
    EBITDA                                    1,938       1,844         5.1%
    Amortization expense                       (773)       (767)       (0.8%)
    Net benefit plans cost                     (103)        (63)      (63.5%)
    Restructuring and other items                 4          (3)        n.m.
    -------------------------------------------------------------------------
    Operating income                          1,066       1,011         5.4%
    Other income                                  7          36       (80.6%)
    Interest expense                           (247)       (252)        2.0%
    -------------------------------------------------------------------------
    Pre-tax earnings from continuing
     operations                                 826         795         3.9%
    Income taxes                               (271)       (262)       (3.4%)
    Non-controlling interest                    (63)        (48)      (31.3%)
    -------------------------------------------------------------------------
    Earnings from continuing operations         492         485         1.4%
    Discontinued operations                      (1)          3         n.m.
    -------------------------------------------------------------------------
    Net earnings                                491         488         0.6%
    Dividends on preferred shares               (17)        (18)        5.6%
    -------------------------------------------------------------------------
    Net earnings applicable to common shares    474         470         0.9%
    -------------------------------------------------------------------------
    EPS                                        0.51        0.51           -
    -------------------------------------------------------------------------
    -------------------------------------------------------------------------

    n.m.: not meaningful

    Operating revenues

    To view BCE chart Segment Revenues please click here.
    http://files.newswire.ca/175/07E.jpg

    Our revenues this quarter were $4,859 million, or 4.8% higher than the
same period last year. This is the fifth consecutive quarter that our revenue
growth rate has improved. This growth reflected higher revenue performance at
Bell Canada driven by increases in the Business segment, particularly in data
and wireless, and by growth in the Consumer and Aliant segments. Focused
execution of our VCIO, VAS and IP strategies, including recent acquisitions,
contributed to this growth. The Other BCE segment also contributed to our
revenue growth, with double digit revenue growth at CGI and Telesat and single
digit growth at Bell Globemedia.

    Operating income

    To view BCE chart Consolidated Operating Income please click here.
    http://files.newswire.ca/175/08E.jpg

    Our operating income this quarter was $1,066 million, or 5.4% higher than
the same period last year reflecting our strong revenue growth and the impact
of cost savings initiatives and lower acquisitions costs partly offset by
increases in wireless bad debt expense, net benefit plans cost and
amortization expense.
    At Bell Canada, our various initiatives generated $120 million in cost
savings this quarter. These savings were primarily from:

    - The employee departures that took place in Q4 2004;
    - Procurement savings reducing cost of acquisition;
    - Improvements in cost of goods sold.

    EBITDA

    Our EBITDA for the quarter was $1,938 million, an increase of $94 million
or 5.1% compared with last year, reflecting increases in all segments. Bell
Canada's EBITDA this quarter was $1,815 million, or 3.4% higher than last
year, reflecting EBITDA improvements in wireline, wireless, and video.
    Wireless EBITDA increased by 14.5% this quarter reflecting wireless
revenue growth and lower costs of acquiring customers. These factors more than
offset higher bad debt expense and led to a 1.8 percentage point margin
improvement. Video EBITDA also increased this quarter reflecting revenue
growth and lower costs of acquiring customers.
    The cost of acquisition (COA) for video services in the first quarter of
2005 decreased by 28.4% to $473 per gross activation from $661 per gross
activation in the same quarter one year earlier. The significant improvement
can be attributed primarily to lower set-top-box (STB) pricing, reflecting the
negotiation of a favourable supply contract, and the increased purchasing
power of a stronger Canadian dollar, partially offset by a higher number of
customers taking second STBs.
    Wireless COA improved 18.0% to $373 per gross activation in the first
quarter of 2005 from $455 per gross activation in the same quarter one year
earlier. The decrease was driven primarily by a higher percentage of prepaid
gross activations and volume rebates from handset manufacturers.

    Amortization expense

    Amortization expense increased 0.8% or $6 million to $773 million in Q1
2005, compared to Q1 2004. This was a result of an increase in our capital
asset base from capital spending that continues to be higher than asset
retirements.

    Net benefit plans cost

    The net benefit plans cost increased by 64% or $40 million to
$103 million in Q1 2005, compared to Q1 2004. The increase resulted mainly
from:
    - a reduction in the discount rate from 6.5% to 6.2%, which resulted in
      an increase in the accrued benefit obligation of our pension plans
    - a reduction in plan asset base due to the amortization of investment
      losses experienced in 2001 and 2002
    - fully amortizing in 2004 the savings relating to the transitional asset
      that arose upon the adoption of new accounting rules in 1987
    - an increase in the pension obligations from the early retirement
      program implemented in 2004.

    Restructuring and other items

    We recorded a credit for restructuring and other items of $4 million in
Q1 2005, which included a $25 million credit for the reversal of restructuring
provisions that were no longer necessary, since the actual payments made to
employees were lower than estimated. We recognized a $21 million charge mainly
for relocating employees and closing real estate facilities that are no longer
needed because of the reduction in the workforce from the 2004 employee
departure program.

    Net earnings / Earnings per Share (EPS)

    Net earnings applicable to common shares for Q1 2005 were $474 million,
or $0.51 per common share, essentially flat compared with net earnings of
$470 million or $0.51 per common share for the same period last year. The
improvements in EBITDA and interest expense were offset by higher net benefit
plans cost and amortization expense.

    Segmented Analysis

    OPERATING REVENUES                      Q1 2005     Q1 2004      CHANGE
    -------------------------------------------------------------------------
    Consumer                                  1,856       1,825         1.7%
    Business                                  1,478       1,435         3.0%
    Aliant                                      524         504         4.0%
    Other Bell Canada                           479         474         1.1%
    Inter-segment eliminations                 (128)       (132)        3.0%
    -------------------------------------------------------------------------
    Bell Canada                               4,209       4,106         2.5%
    Other BCE                                   748         651        14.9%
    Inter-segment eliminations                  (98)       (119)       17.6%
    -------------------------------------------------------------------------
    Total operating revenues                  4,859       4,638         4.8%
    -------------------------------------------------------------------------
    -------------------------------------------------------------------------


    OPERATING INCOME                        Q1 2005     Q1 2004      CHANGE
    -------------------------------------------------------------------------
    Consumer                                    526         526           -
    Business                                    240         241        (0.4%)
    Aliant                                       87          82         6.1%
    Other Bell Canada                           129         111        16.2%
    -------------------------------------------------------------------------
    Bell Canada Consolidated                    982         960         2.3%
    Other BCE                                    84          51        64.7%
    -------------------------------------------------------------------------
    Total operating income                    1,066       1,011         5.4%
    -------------------------------------------------------------------------
    -------------------------------------------------------------------------

    Consumer revenues

    To view BCE chart Consumer Revenues please click here.
    http://files.newswire.ca/175/09E.jpg

    Consumer revenues this quarter grew by 1.7% to $1,856 million reflecting
continued strength in our growth services, such as Internet access, wireless
and video driven by gains in the respective subscriber bases of these
services. Growth in these services more than offset declines in long distance
and local and access revenues.

    Wireless

    Consumer wireless revenues for Q1 2005 increased year-over-year, mainly
as a result of a higher average number of customers in our subscriber base
compared to Q1 2004. Revenue growth during the quarter was impacted by an
increased number of postpaid customers in collection status whose wireless
services were suspended for account non-payment. Due to last year's billing
delays stemming from our billing system migration, a large number of postpaid
customers accumulated past due balances because of their inability to pay
multiple invoices that were received within a relatively short period of time.
Revenues for Q1 were also impacted by the issuance of billing and retention
credits to compensate customers for billing errors and delays that occurred
following implementation of the new billing platform. Moreover, as we
addressed higher-than-normal call volumes regarding customer billing inquiries
early in the first quarter, our call centre agents were limited in their
ability to sell additional services to new and existing customers. (For
further information about our wireless subscriber base, please see Wireless
within our Product Line Analysis.)

    Video

    To view BCE chart Video Revenues please click here.
    http://files.newswire.ca/175/10E.jpg


    To view BCE chart Video Subscribers please click here.
    http://files.newswire.ca/175/11E.jpg


    Video revenues grew by 6.8%, year-over-year, to $221 million this quarter
from $207 million last year, mainly as a result of a higher average number of
subscribers. We added 29,000 net new video customers in the first quarter of
2005, an 81% increase compared with the 16,000 net activations achieved for
the same quarter in 2004. This brought our total video customer base to
1,532,000, compared with 1,403,000 customers at the end of Q1 2004. The
notable improvement in net activations was driven by the positive impact of
our STB rental program, VDSL growth, traction from certain marketing
initiatives at our own stores and with third-party retailers, as well as by
aggressive churn management.
    Our video churn rate of 0.8% per month in Q1 2005, represented a further
0.1 percentage point improvement compared with the first quarter of 2004. This
year-over-year improvement can be attributed primarily to the continued
success of our bundled services market strategy and the requirement that, as
of August 1, 2004, all new video customers have contracts. At the end of the
first quarter of 2005, approximately one-third of our video customers
subscribed either to a one or two-year contract.
    Average revenue per user (ARPU) for the first quarter remained flat year-
over-year at $48 per month, mainly as a result of lower pay per view revenues
due to the NHL lockout and bundle discounts. This impact was mitigated, in
part, by a shift in the product mix towards higher priced programming packages
and an increase in the number of customers taking additional STBs.

    Data

    Consumer data revenues grew this quarter driven by growth of
approximately 23% in our High-Speed Internet subscriber base and an increase
in revenues from our Sympatico.MSN.ca web portal.
    Consumer high-speed Internet net additions were stronger this quarter
over last year, aided by footprint expansion, focused selling efforts,
improved retention strategies and the introduction of our Basic Lite service
in the Ontario market. Bell Sympatico value-added services (VAS) such as MSN
Premium, Desktop Anti-Virus and Desktop Firewall added 142,000 subscriptions
this quarter to reach a total of 766,000 subscriptions, more than double the
number of a year ago.
    Our Sympatico.MSN.ca portal currently averages 15.1 million unique
visitors per month, or 84% of online Canadians.

    Wireline

    Local and access revenues declined for the quarter compared with the same
period last year due mainly to NAS declines (leading to both lower NAS
revenues and related SmartTouch feature revenues), partly offset by higher
revenues from wireline insurance and maintenance plans. NAS decreased as a
result of losses to competitive local exchange carriers (CLECs) and continued
pressure from growth in high-speed Internet access which reduces the need for
second telephone lines. NAS declines also increased in the quarter due to an
increase in customers substituting wireline with wireless telephone service
and the launch of a low-priced cable telephony offering in certain of our
Québec markets as well as from losses to other VoIP providers.
    Long distance revenues in Q1 2005 were lower than the same period in 2004
reflecting both lower average revenue per minute (ARPM) as well as lower
volumes of conversation minutes, partially offset by the success of
international prepaid calling card sales. ARPM declines reflect competition
from non-traditional long distance providers, the impact of our $5 Long
Distance Bundle, and loss of higher priced overseas minutes. Despite usage
gains stemming from our bundle, overall minute volumes declined slightly
reflecting losses to non-traditional long distance providers.

    Consumer operating income

    To view BCE chart Consumer Operating Income please click here.
    http://files.newswire.ca/175/12E.jpg

    The Consumer segment achieved operating income of $526 million this
quarter, unchanged from the same period in 2004. Increases in net benefit
plans cost, amortization expenses, and wireless bad debt expense offset
Consumer segment EBITDA growth from revenue gains and the benefits of cost
savings initiatives.
    Wireless bad debt expense increased significantly compared with the first
quarter of the previous year. Due to billing delays during the second half of
2004, many of our customers received several invoices within a relatively
short period of time which they were unable to pay. In February, we launched
several initiatives to contact our customers and arrange for payment terms to
lessen their financial strain. While these initiatives have demonstrated
success to date, we increased our level of provision to account for potential
future non-payment.

    Business revenues

    To view BCE chart Business Revenues please click here.
    http://files.newswire.ca/175/13E.jpg

    Business segment revenues were $1,478 million this quarter, or 3.0%
higher compared with Q1 2004. Increases in data, wireless and terminal sales
and other revenues were partially offset by declines in long distance and
local and access revenues.

    Enterprise

    Revenues from enterprise customers increased this quarter as increases in
wireless, data, and terminal sales and other revenues more than offset
declines in local and access and long distance revenues.
    Our IP-based connectivity and VAS revenues continue to grow
significantly. VAS revenues grew by 47% this quarter compared with the same
period last year.
    The migration to IP continued throughout the quarter with close to 100
customers, including the Jean Coutu Group, adopting our solution. Gowling
Lafleur Henderson LLP, a Canadian law firm, has migrated its eight offices and
2,200 lines across the country to an IP network. The MaRS Discovery District,
an innovation centre affiliated with the University of Toronto aimed at
connecting scientists with the business community, also adopted our IP
solution.
    We also announced a four-year, $17.3 million contract with the National
Bank of Canada to provide integrated call centre solutions and telephone
services. In addition, the Institutional Trade Management Solution (ITMS)
which enables near real-time trading was implemented for Desjardins Securities
and other financial institutions.

    SMB

    Revenues from SMB customers increased this quarter as increases in data,
wireless and terminal sales and other revenues more than offset revenue
declines in long distance and local and access revenues. The recent business
acquisition of Nexxlink, combined with improved rates of growth from Accutel
Conferencing Systems Inc. (Accutel) and Charon Systems Inc. (Charon) acquired
in 2004, contributed significantly to this quarter's growth. Continued growth
in DSL high-speed Internet access services and VAS also contributed to data
revenue growth. Subscriptions to VAS increased by 10,000 this quarter, ending
the quarter with 93,000 subscribers. Long distance revenues declined due to
significant competitive pricing pressures and the weakening of 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 this quarter. However, data
revenues decreased, reflecting lower construction revenue compared with last
year from a contract to build a next generation network for the Government of
Alberta (GOA).

    Group Telecom

    In November 2004, we acquired the Canadian operations of 360networks
Corporation (360networks) as well as certain U.S. network assets. This
acquisition increased our customer base and gave us an extensive fibre network
across major cities in Western Canada.
    The Business segment now reflects the retail portion of this acquisition,
operating in Western Canada as the Group Telecom unit within Bell Canada.

    Business operating income

    To view BCE chart Business Operating Income please click here.
    http://files.newswire.ca/175/14E.jpg

    Business segment operating income this quarter was $240 million, or 0.4%
lower than the same period last year, as higher amortization expenses and net
benefits plans costs more than offset strong EBITDA growth from revenue gains
and the impact of cost savings initiatives.
    In the Enterprise unit operating income increased this quarter reflecting
revenue growth and cost savings initiatives, partially offset by the operating
expenses of businesses acquired over the past year (Infostream Technologies
Inc. and Elix Inc.).
    Our SMB unit incurred higher salary expenses and cost of goods sold
related to its business acquisitions (Nexxlink, Accutel Conferencing Systems
Inc. and Charon Systems Inc.).
    Bell West incurred lower cost of goods sold related to the GOA contract
this quarter. Salary expenses at Bell West are higher this year reflecting a
growing workforce to support business growth in Western Canada.

    Aliant revenues

    To view BCE chart Aliant Revenues please click here.
    http://files.newswire.ca/175/15E.jpg

    Aliant segment revenues of $524 million for the quarter increased 4.0%
compared with the same period last year. Strong growth in wireless and
Internet services and IT and other product sales for the quarter offset
declines in other areas due to regulatory restrictions, which relate to
bundling and packaging of local service with other non-regulated services and
to limitations in customer win-back promotions, and the impacts of
competition.
    Aliant's wireless revenue grew 12.8% in the quarter over the same period
last year. The growth was driven by a year-over-year increase of 9.6% in
Aliant's wireless customer base, including a 23.7% increase in digital
customers, reflecting a strong market position supported by a comprehensive
dealer network, attractive pricing offers and extensive service area coverage.
In addition, ARPU was up $3 compared with last year, reflecting the impacts of
a higher percentage of customers subscribing to digital service, higher usage
and increased customer adoption of features.
    Data revenues for the quarter declined as higher Internet revenues were
more than offset by other data revenue declines from the continued
rationalization of circuit networks by customers and price reductions. The
continued increase in Internet revenues stemmed from increased popularity of
enhanced services and year-over-year subscriber growth of 5.3%, reflecting a
23.7% growth in Aliant's high-speed Internet customer base. High-speed
customer additions in the quarter grew by 54.6% over the same period last
year. The higher subscriber base reflects the expansion of high-speed Internet
service into new areas, attractive introductory offers and an emphasis on
bundling with other products and services. Average revenue per customer
declined due to the impact of the aggressive introductory offers that began in
late 2004 and ended in the first quarter, limiting revenue growth to 5.7% over
the first quarter of 2004.
    Intense long distance competition and substitution of long distance
calling with Internet and wireless options by customers resulted in long
distance revenue declines for the quarter compared with the same period last
year. Consumer long distance revenues have declined due to competitive losses
and reduced minute volumes from 'block of minute' plans and 'free' minute
promotions. Business long distance revenue declines continued to reflect the
impact of competitive pressures and rate restructuring.
    Local and access revenues in the first quarter declined over the same
period last year. This reflects a 1.5% decline in the NAS customer base
resulting from competitive losses and technology substitution. Enhanced
service feature revenue also declined as more customers received bundling
discounts.
    Terminal sales and other revenues increased for the quarter as a result
of higher product sales.

    Aliant operating income

    Aliant's operating income for the first quarter was $87 million
reflecting an increase of $5 million, or 6.1%, compared with the same period
last year reflecting revenue growth partially offset by the impact of the
Canadian Radio-television and Telecommunications Commission's (CRTC) decision
with respect to Competitor Digital Network services (the CDN decision) and an
increase in pension and other post-employment benefits cost. The CDN decision
has led to the lowering of prices of many services provided to competitors on
a going forward basis. Operating expense increases required to drive revenue
growth were offset by sound expense management, including the productivity
savings from Aliant's 2004 voluntary early retirement incentive program.

    Other Bell Canada revenues

    Other Bell Canada segment revenues for the quarter were $479 million, or
1.1% higher compared with the same period last year. Our wholesale unit had
higher revenues resulting from the acquisition of the wholesale portion of
360networks in the fourth quarter of last year partly offset by lower revenues
resulting from the CDN decision. This increase also reflects a favourable
ruling by the CRTC with respect to subsidies for serving high cost areas at
Télébec.

    Other Bell Canada operating income

    Operating income for the Other Bell Canada segment was $129 million this
quarter, or 16.2% higher than Q1 2004. Cost savings initiatives and the impact
of the favourable high-cost serving area ruling for Télébec, offset the impact
of the CDN decision to our wholesale unit. Operating income also reflects the
positive impact of a $25 million credit for the reversal of restructuring
provisions that were no longer necessary, since the actual payments were lower
than expected, partly offset by a $19 million charge for relocating employees
and closing real estate facilities that are no longer needed because of the
employee departure program.

    Other BCE revenues

                                                                          %
                                            Q1 2005     Q1 2004      CHANGE
    -------------------------------------------------------------------------

    Bell Globemedia                             356         342         4.1%
    Telesat                                     108          84        28.6%
    CGI                                         273         214        27.6%
    Other                                        11          11         0.0%
    -------------------------------------------------------------------------
    Other BCE revenues                          748         651        14.9%
    -------------------------------------------------------------------------
    -------------------------------------------------------------------------

    Revenues from the Other BCE segment for the first quarter of the year
were $748 million or 14.9% higher than Q1 2004. This increase reflects higher
revenues at Bell Globemedia, Telesat and CGI.
    Bell Globemedia's revenues for the quarter totalled $356 million, up 4.1%
from Q1 of last year. Television advertising revenues grew by 5.7% reflecting
the strength of CTV's schedule, which included 18 of the top 20 regularly
scheduled programs from September 2004 to March 2005. Strong growth in
advertising revenues in conventional and specialty television helped offset
the loss of advertising on hockey broadcasts on our sports specialty channels
TSN and RDS.
    Bell Globemedia's subscriber revenues grew by 4.1% this quarter
reflecting specialty channel growth and online subscription growth at The
Globe and Mail.
    Telesat's revenues increased by 28.6% to $108 million this quarter as a
result of its acquisition of The SpaceConnection Inc. (SpaceConnection),
Ka-band revenues from Anik F2, and higher revenues from broadcast services and
Interactive Distance Learning services. SpaceConnection was acquired in
January 2005 and is a provider of programming-related satellite transmission
services to major U.S. television networks and cable programmers.
    Anik F2 began commercial service in October 2004 and was the world's
first satellite to commercialize the Ka frequency band, enabling two-way high
speed Internet access services to consumers and businesses in Canada and the
U.S. Telesat has recently established distribution arrangements with Barrett
Xplore Inc. (Barrett), a wireless broadband service provider, Télébec, and
NorthernTel to deliver two-way high-speed Internet access to Canadians in
rural and remote communities using the Ka frequency band of Anik F2.
    Our share of CGI revenues was $273 million this quarter compared with
$214 million in the same period last year with the growth in revenue
reflecting CGI's acquisition of American Management Systems Inc. (AMS) in May
2004.

    Other BCE operating income

    Operating income for the Other BCE segment grew by 65% this quarter to
$84 million driven by growth in operating income in Bell Globemedia, Telesat
and CGI.
    Bell Globemedia's operating income grew by 60% reflecting revenue gains
and cost savings. Telesat's operating income grew by 19.4%, resulting from
strong revenue growth partly offset by SpaceConnection's operating expenses
and higher amortization related to Anik F2 and SpaceConnection. CGI's
operating income grew by 19.0% reflecting its acquisition of AMS.

    Product Line Analysis

                                                                          %
                                            Q1 2005     Q1 2004      CHANGE
    -------------------------------------------------------------------------
    Local and access                          1,368       1,379        (0.8%)
    Long distance                               538         606       (11.2%)
    Wireless                                    713         651         9.5%
    Data                                        951         892         6.6%
    Video                                       221         207         6.8%
    Terminal sales and other                    418         371        12.7%
    -------------------------------------------------------------------------
    Total Bell Canada Consolidated            4,209       4,106         2.5%
    -------------------------------------------------------------------------
    -------------------------------------------------------------------------

    Local and access

    To view BCE chart Local and Access Revenues please click here.
    http://files.newswire.ca/175/16E.jpg

    Local and access revenues of $1,368 million for the quarter declined by
0.8% compared with last year mainly as a result of lower network access
services (NAS) and lower SmartTouch feature revenues, partly offset by gains
from wireline insurance and maintenance plans.
    NAS in service declined by 172,000 or 1.3% over the first quarter of 2004
as a result of losses to CLECs and continued pressure from growth in
high-speed Internet access which reduces the need for second telephone lines.
The rate of residential NAS declines also increased this quarter with an
increase in customers substituting wireline with wireless telephone service
and the launch of an aggressively-priced cable telephony offering in certain
of our Québec markets as well as from losses to VoIP providers.

    Long distance

    To view BCE chart Long Distance Revenues please click here.
    http://files.newswire.ca/175/17E.jpg

    Long distance revenues were $538 million for the quarter, reflecting a
year-over-year decrease of 11.2% compared with the same period in 2004. Lower
long distance revenues affected both our Consumer and Business markets. The
Consumer segment long distance revenues were lower than the same period in
2004, reflecting both lower ARPM as well as lower volumes of conversation
minutes partially offset by the success of international prepaid calling card
sales. Business segment long distance revenues were lower as a result of lower
minute volumes and pricing declines resulting from competitive pressures.
    Overall, minute volumes increased slightly this quarter to 4,588 million
conversation minutes, or by 0.2%, compared with Q1 2004. However, ARPM
decreased this quarter to $0.107, reflecting a decrease of $0.013 reflecting
competitive pressures and the acceleration of our bundle take-up rate.

    Wireless

    To view BCE chart Wireless Subscribers please click here.
    http://files.newswire.ca/175/18E.jpg

    To view BCE chart Wireless Revenues please click here.
    http://files.newswire.ca/175/19E.jpg

                                                                          %
                                            Q1 2005     Q1 2004      CHANGE
    -------------------------------------------------------------------------
    ARPU ($/month)                               46          47        (2.1%)
      Postpaid                                   57          59        (3.4%)
      Prepaid                                    11          11         0.0%
    Cellular & PCS Gross
      Activations (k)                           277         261         6.1%
      Postpaid                                  193         204        (5.4%)
      Prepaid                                    84          57        47.4%
    Churn (average per month)                   1.6%        1.3%    (0.3 pts)
      Postpaid                                  1.6%        1.1%    (0.5 pts)
      Prepaid                                   1.8%        1.7%    (0.1 pts)
    Cellular & PCS Net
      Activations (k) (1)                        37          92       (59.8%)
      Postpaid (1)                               (5)         69         n.m.
      Prepaid (1)                                42          23        82.6%
    Cellular & PCS
      Subscribers (k)                         4,962       4,504        10.2%
      Postpaid                                3,719       3,422         8.7%
      Prepaid                                 1,243       1,082        14.9%
    -------------------------------------------------------------------------
    -------------------------------------------------------------------------
    n.m.: not meaningful

       (1) We added 82,000 new customers in Q1 2005 (40,000 postpaid
           customers and 42,000 prepaid customers) and cancelled 45,000 non-
           paying postpaid customer accounts.


    Wireless service revenues of $713 million for the quarter represented an
increase of 9.5%, compared with the first quarter of 2004. This year-over-year
improvement was driven by subscriber growth of 10.2%, partly offset by a
decline in blended ARPU.
    Gross wireless activations increased by 6.1% in the first quarter of 2005
to 277,000, up from 261,000 for the same period last year. The growth in the
total number of gross activations was driven by a 47% improvement in prepaid
activations that was partly offset by a slight decline in postpaid
activations. Postpaid gross activations started slowly in the first two months
of 2005, reflecting our limited number of marketing promotions and the
extension by some of our competitors of their fourth-quarter Christmas
promotions. However, we made significant progress in March, directly as a
result of a series of new promotions that were launched to combat ongoing
competitive pressures, as well as the positive customer response to the
introduction of our new '10-4' service. Our prepaid growth reflected an
increase in the number of new activations early in the new year, brought about
by strong sales of our very successful Grab 'n Go offer during the December
holiday season, and to the added consumer attention that prepaid offers
received following the launch of service in Canada by Virgin Mobile. Postpaid
subscribers continue to represent a large majority of our gross activations,
representing 70% of total gross activations, compared with 78% in Q1 2004.
    Our postpaid churn rate for the first quarter of 2005 reached 1.6%,
compared with 1.1% last year, due primarily to the cancellation of 45,000 non-
paying customer accounts. As we addressed accounts receivable issues related
to our billing system migration, we tightened our credit policies with respect
to customers who had elected to temporarily suspend their service with Bell
Mobility but had not reactivated their service within a reasonable period of
time. In addition, we cancelled a number of postpaid subscriber accounts who
were in default of our credit policy, but to whom we granted extensions as a
result of billing delays. Prepaid churn for the quarter also increased
slightly to 1.8% compared with 1.7% for Q1 2004. Accordingly, our blended
churn rate for the quarter increased to 1.6% this year from 1.3% last year.
    Before the cancellation of 45,000 postpaid customer accounts, we added
82,000 new customers during Q1 2005 (40,000 postpaid customers and 42,000
prepaid customers). Prepaid net additions of 42,000 this quarter were
significantly higher than the 23,000 prepaid net additions last year, due
mainly to a higher number of prepaid gross activations. As a result of higher
postpaid churn, our postpaid subscriber base decreased by 5,000 customers
during the first quarter, compared with the net addition of 69,000 postpaid
subscribers during the same period in 2004. Accordingly, our total net
additions amounted to 37,000.
    Our total cellular and PCS subscriber base totaled 4,962,000 as at
March 31, 2005 of which 75% were postpaid customers, compared with a total
cellular and PCS subscriber base of 4,504,000 at the end of the first quarter
of 2004, of which 76% were postpaid. Including paging subscribers, our total
wireless customer base reached 5,366,000.
    Despite higher value-added service and data revenues per subscriber, our
blended ARPU decreased by $1 to $46 per month. The decline was caused
primarily by the suspension of wireless services for postpaid customers in
default of our credit policy, and the application of customer billing and
retention credits precipitated by invoicing delays last year. These items
affected postpaid ARPU, which decreased to $57 per month in Q1 2005 from $59
in Q1 2004. However, we saw a progressive improvement in ARPU during the
quarter as billing adjustments and retention credits declined steadily,
returning to more normal levels by the end of March. Prepaid ARPU remained
flat, year-over-year, at $11 per month.

    Data

    To view BCE chart Data Revenues please click here.
    http://files.newswire.ca/175/20E.jpg

    To view BCE chart High-Speed Internet Subscribers please click here.
    http://files.newswire.ca/175/21E.jpg

    Data revenues of $951 million in Q1 2005 increased by 6.6% compared with
the same period last year, reflecting our highest rate of data revenue growth
since Q2 2002. The improvement was a result of growth in high-speed Internet,
VAS, and IP-based services, which more than offset declines from lower
construction revenues from the GOA contract, legacy data revenues and price
competition. Our growth in VAS was in part due to the various business
acquisitions completed over the last twelve months.
    The number of high-speed Internet subscribers increased by 128,000 this
quarter to reach a total subscriber count of 1,936,000. The additions achieved
this quarter were driven by an expansion of the footprint combined with
focused selling efforts, improved retention strategies and the introduction of
our Basic Lite service in the Ontario market. Our high-speed Internet access
footprint in Ontario and Québec reaches 84% of homes and business lines passed
compared with 80% at the same time last year.
    Total dial-up customers decreased to 696,000 at the end of the quarter
from 836,000 at the end of Q1 2004, as dial-up customers migrated to higher-
speed Internet services.

    Video

    See discussion under Consumer Segment.

    Terminal sales and other

    Terminal sales and other revenues were $418 million this quarter, or
12.7% higher than the same period last year, reflecting growth in Aliant's
equipment sales. Our revenue growth also reflects the impact of several
business acquisitions.

    Other Items

    Other income

    Other income decreased 81% or $29 million to $7 million in Q1 2005,
compared to Q1 2004, reflecting decreases in:

       - equity income due mainly to the sale of our 15.96% interest in
         Manitoba Telecom Services Inc. (MTS)
       - interest income due to lower average cash balances
       - foreign exchange gains.

    Interest expense

    Interest expense declined 2.0% or $5 million to $247 million in Q1 2005,
compared to Q1 2004. This was a result of lower average debt levels, mainly
from the net debt repayments made in the last twelve months.

    Income taxes

    Income taxes increased 3.4% or $9 million to $271 million in Q1 2005,
compared to Q1 2004. The increase was primarily from higher pre-tax earnings.
The effective tax rate was 32.8% in Q1 2005 and 33.0% in Q1 2004.

    Non-controlling interest

    Non-controlling interest increased 31% or $15 million to $63 million in
Q1 2005, compared to Q1 2004. The increase was mainly a result of:

       - the impact of purchasing MTS' 40% interest in Bell West in August
         2004. Before August 2004, Bell West's net losses resulted in a
         reduction of non-controlling interest.
       - higher net earnings at Bell Globemedia.

    Financial and Capital Management

    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.

    Financial and Capital Structure

    Capital Structure

                                                        Q1 2005     Q4 2004
    -------------------------------------------------------------------------
    Debt due within one year                              1,428       1,276
    Long-term debt                                       12,280      11,809
    Less: Cash and cash equivalents                        (526)       (380)
    -------------------------------------------------------------------------
    Total net debt                                       13,182      12,705
    Non-controlling interest                              2,914       2,908
    Total shareholders' equity                           14,208      14,024
    -------------------------------------------------------------------------
    Total capitalization                                 30,304      29,637
    -------------------------------------------------------------------------
    Net debt to capitalization                             43.5%       42.9%
    -------------------------------------------------------------------------
    Outstanding share data (in millions)
    Common shares                                         926.4       925.9
    Stock options                                          28.2        28.5
    -------------------------------------------------------------------------
    -------------------------------------------------------------------------

    Our net debt to capitalization ratio was 43.5% at the end of Q1 2005,
compared to 42.9% at the end of 2004. This resulted from higher net debt,
partly offset by an increase in total shareholders' equity.
    Net debt increased by $477 million to $13,182 million in Q1 2005.
Negative free cash flow of $162 million and $209 million in business
acquisitions and other investments caused the increase.
    Total shareholders' equity increased $184 million to $14,208 million in
Q1 2005. This mainly represents the net earnings remaining after the dividends
we declared on common and preferred shares in Q1 2005.

    Cash Flows

    The table below is a summary of the flow of cash into and out of BCE in
Q1 2005 and Q1 2004.

                                                        Q1 2005     Q4 2004
    -------------------------------------------------------------------------
    Cash from operating activities                          939       1,260
    Capital expenditures                                   (737)       (681)
    Other investing activities                              (15)         19
    Cash dividends paid on common shares                   (278)       (277)
    Cash dividends paid on preferred shares                 (21)        (22)
    Cash dividends paid by subsidiaries to
     non-controlling interest                               (50)        (43)
    -------------------------------------------------------------------------
    Free cash flow                                         (162)        256
    Business acquisitions                                   (83)        (59)
    Business dispositions                                     -          16
    Change in investments accounted for under
     the cost and equity methods                           (126)          6
    Issue of common shares                                    9           4
    Net issuance of debt instruments                        546         411
    Financing activities of subsidiaries
     with third parties                                     (17)        (35)
    Other financing activities                              (30)        (48)
    Cash provided by discontinued operations                  9         238
    -------------------------------------------------------------------------
    Net increase in cash and cash equivalents               146         789
    -------------------------------------------------------------------------
    -------------------------------------------------------------------------

    Free cash flow

    Free cash flow was negative $162 million in Q1 2005, compared to positive
$256 million in Q1 2004. The decrease of $418 million year-over-year is mainly
due to lower cash from operating activities and higher capital expenditures.

    Cash from operating activities

    Cash from operating activities decreased 25% or $321 million to
$939 million in Q1 2005, compared to Q1 2004. This was mainly a result of:

       - approximately $200 million in income taxes paid in Q1 2005 related
         to the final installments for the 2004 fiscal year
       - an increase of $64 million in pension and other benefit plan
         payments, due mainly to Aliant's voluntary contribution of
         $60 million in Q1 2005
       - an increase of $82 million in payments relating to the employee
         departure programs at Bell Canada and Aliant.

    These were partly offset by improved operating performance in Q1 2005 as
a result of higher EBITDA and lower interest costs.

    Capital expenditures

    Capital expenditures were $737 million in Q1 2005, or 15.2% of revenues.
This was 8.2% higher than the capital expenditures of $681 million, or 14.7%
of revenues, in Q1 2004. The increase reflects mainly the strategic
investments in the Consumer segment, which include the FTTN rollout, VDSL
deployment, IPTV platform and the acquisition of spectrum licences.

    Other investing activities

    Cash from other investing activities decreased by $34 million in Q1 2005,
compared to Q1 2004. In Q1 2004, cash from other investing activities included
$43 million of insurance proceeds that Telesat received for a malfunction on
the Anik F1 satellite.

    Cash dividends paid on common shares

    We paid a dividend of $0.30 per common share in Q1 2005, which is the
same as the dividend we paid in Q1 2004.
    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 to be paid on April
15, 2005, subject to declaration by the board of directors, we expect to pay
quarterly dividends on BCE Inc.'s common shares of approximately $306 million,
based on the revised dividend policy. This assumes that there are no
significant changes in the number of outstanding common shares. These
quarterly dividends equal $0.33 per common share, based on approximately
926 million common shares outstanding at March 31, 2005.

    Business acquisitions

    We invested $83 million in business acquisitions in Q1 2005. This
consisted mainly of Bell Canada's acquisition of an 89% interest in Nexxlink.
The remaining 11% interest was acquired in April 2005.
    We invested $59 million in business acquisitions in Q1 2004. This
consisted mainly of:

       - Bell Canada's purchase of a 100% interest in Accutel Conferencing
         Systems Inc. (Canada) and certain branches of Accutel Conferencing
         Systems (U.S.) (collectively, Accutel) for $48 million
       - Bell Canada's purchase of a 75.8% interest in Elix Inc. (Elix) for
         $10 million.

    Change in investments accounted for under the cost and equity methods

    In Q1 2005, Bell Canada invested US $100M for an approximate 12% interest
in Clearwire, a privately-held company that offers advanced IP-based wireless
broadband communications services. Bell Canada is now Clearwire's exclusive
strategic partner in the U.S. and preferred provider beyond North America of
VoIP and other value-added IP services and applications.

    Debt instruments

    We issued $546 million of debt (net of repayments) in Q1 2005. In
particular, Bell Canada issued $700 million in debentures. We also repaid
$155 million of notes payable and bank advances, mainly at Bell Canada.
    We issued $411 million of debt (net of repayments) in Q1 2004. The
issuances were mainly at Bell Canada, which issued $450 million in debentures,
and Bell Globemedia, which issued $300 million of senior notes and withdrew
$490 million under its credit facilities. The repayments were at BCE Inc.,
which repaid $351 million in retractable preferred shares, Bell Globemedia,
which repaid $355 million under its credit facilities, and Bell Canada, which
repaid $126 million in debentures.

    Cash relating to discontinued operations

    There was no significant cash provided by discontinued operations in Q1
2005.
    Cash provided by discontinued operations was $238 million in Q1 2004.
This consisted mainly of net cash proceeds of $285 million from the sale of
Emergis' U.S. health operations and $90 million of cash generated from
Emergis' operations. This was partly offset by the deconsolidation of Emergis'
cash on hand of $137 million at December 31, 2003.

    Transactions with Related Parties

    Bell Canada International Inc. (BCI) loss utilization transaction

    On April 15, 2005, 3787915 Canada Inc., a wholly-owned subsidiary of Bell
Canada, acquired $17 billion in preferred shares from 3787923 Canada Inc., a
wholly-owned subsidiary of BCI. 3787923 Canada Inc. used the proceeds to
advance $17 billion to BCI through a subordinated interest-free loan. BCI then
advanced $17 billion to 3787915 Canada Inc. by way of a subordinated interest-
bearing demand loan, the funds being used to repay a daylight loan granted to
3787915 Canada Inc. to make the initial preferred share investment.
    The dividend rate on the preferred shares is equal to 5.1% which is
essentially the same as the interest rate on the loan. This transaction is
part of a tax loss consolidation strategy that follows the transaction steps
laid out in an advanced tax ruling granted by the Canada Revenue Agency to
Bell Canada and BCI.
    3787915 Canada Inc. has the legal right to offset the demand loan payable
to BCI and the investment in preferred shares of 3787923 Canada Inc. Since
3787915 Canada Inc. intends to do this, we will present these items and the
related interest expense and dividend income on a net basis. The tax savings
resulting from the interest expense will be presented as a reduction of income
tax expense.

    Credit Ratings

    Our key credit ratings at May 3, 2005 remained unchanged from those
listed in the BCE 2004 MD&A.

    Liquidity

    Our sources of liquidity and cash requirements remain substantially
unchanged from those described in the BCE 2004 MD&A.

    Commitment under the 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 under the deferral account to be approximately
$179 million at March 31, 2005 and anticipate that it will be reduced to
approximately $130 million by December 31, 2005, primarily due to the impact
of the CDN decision. We expect to clear most of this amount in 2006 by
implementing the initiatives that are approved by the CRTC for this purpose.

    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 BCE 2004 AIF.

    Lawsuits related to Teleglobe Inc. (Teleglobe)

    Teleglobe Lending Syndicate Lawsuit

    As indicated in the BCE 2004 AIF, a lawsuit was filed in the Ontario
Superior Court of Justice on July 12, 2002 against BCE Inc. by certain of the
members of the Teleglobe and Teleglobe Holdings (U.S.) Corporation lending
syndicate. BNP Paribas (Canada), which had advanced approximately US
$50 million to Teleglobe, notified BCE Inc. that it will shortly file a notice
of discontinuance with the Court and will therefore no longer be a plaintiff
in this action. Following such discontinuance, the damages sought by the
remaining plaintiffs will amount to approximately US $1.04 billion (down from
approximately US $1.09 billion), plus interest and costs, representing
approximately 83% (down from approximately 87%) of the US $1.25 billion that
the members of the lending syndicate advanced to Teleglobe and Teleglobe
Holdings (U.S.) Corporation.

    BNP Paribas (Canada) Lawsuit

    As indicated in the BCE 2004 AIF, a lawsuit was filed by BNP Paribas
(Canada) in the Ontario Superior Court of Justice on December 23, 2004 against
BCE Inc. and five former directors of Teleglobe. The statement of claim was
finally served on the defendants, subject to their right of challenging
jurisdiction, on April 15, 2005.

    Teleglobe Unsecured Creditors Lawsuit

    As indicated in the BCE 2004 AIF, a lawsuit was filed in the United
States Bankruptcy Court for the District of Delaware against BCE Inc. and the
former directors and officers of Teleglobe and certain of its subsidiaries on
May 26, 2004. 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 action is
now pending in the District Court for the District of Delaware.
    On September 15, 2004, BCE Inc. and the other defendants filed a motion
to dismiss the action for lack of standing and for failure to state a claim.
On March 23, 2005, the District Court for the District of Delaware denied
defendants' motion to dismiss because the Court believes the case requires a
fact-intensive analysis.

    Lawsuit related to Bell Globemedia

    As indicated in the BCE 2004 AIF, on February 5, 2001, Bell Globemedia
Publishing Inc., a subsidiary of Bell Globemedia, was added as a defendant to
a class action lawsuit relating to copyright infringement. The claim is that
The Globe and Mail newspaper and magazines do not have the right to archive
and publish certain freelanced and employee material from the newspaper or
magazines in any format other than print. In 2001, the Ontario Superior Court
of Justice rejected the plaintiff's motion for partial summary judgment
(including the rejection of a requested injunction at this stage) on certain
proposed common issues.
    The plaintiff appealed this decision, and the defendants cross-appealed
on some issues. The Ontario Court of Appeal provided its majority decision on
October 6, 2004, and affirmed the initial refusal of summary judgment by the
original motions judge. Each of the plaintiff and the defendants has filed an
application with the Supreme Court of Canada, seeking leave to appeal to that
court from the ruling of the Court of Appeal. On April 21, 2005, the plaintiff
and the defendants have been granted leave to appeal to the Supreme Court of
Canada.

    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.

    For a more complete description of the risks that could affect our
business, please see the section entitled Risks That Could Affect Our Business
set out on pages 32 to 41 of the BCE 2004 AIF filed by BCE Inc. with the
Canadian securities commissions (available on BCE Inc.'s site at www.bce.ca
and on SEDAR at www.sedar.com) and with the U.S. Securities and
Exchange
Commission (SEC) under Form 40-F (available on EDGAR at www.sec.gov), as
updated in this MD&A.

    Please also refer to the BCE 2004 AIF for a detailed description of:

       - the principal legal proceedings involving BCE;
       - certain regulatory initiatives and proceedings concerning the Bell
         Canada companies.

    Please see Recent Developments in Legal Proceedings in this MD&A for a
description of new legal proceedings involving us and of recent developments,
since the BCE 2004 AIF, in the principal legal proceedings involving us.
    In addition, please see Updates to the Description of Risks in this MD&A
for a description of recent developments, since the BCE 2004 AIF, in the
principal regulatory initiatives and proceedings concerning the Bell Canada
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 what its
consequences may be, the actual effect of any event on our business could be
materially different from what we currently anticipate. In addition, the risks
described below and elsewhere in this MD&A do not include all possible risks,
and there may be other risks of which we are currently not aware.
    In the BCE 2004 AIF, we provided a detailed review of the risks that
could affect our financial condition, results of operations or business and
that could cause actual results to differ materially from those expressed in
our forward-looking statements. This detailed description of risks is updated
in this MD&A. These risks include risks associated with:

       - our ability to implement our strategies and plans in order to
         produce the expected benefits and growth prospects, including
         meeting targets for revenue, earnings per share, free cash flow and
         capital intensity;
       - our ability to implement the significant changes in our processes,
         in how we approach our markets, and in how we develop and deliver
         products and services, required by our strategic direction;
       - general economic and market conditions and the level of consumer
         confidence and spending, and the demand for, and prices of, our
         products and services;
       - the intensity of competitive activity from both traditional and new
         competitors, Canadian or foreign, including cross-platform
         competition, which is increasing following the introduction of new
         technologies such as Voice over Internet Protocol (VoIP) which have
         reduced barriers to entry that existed in the industry, and its
         impact on our ability to retain existing, and attract new,
         customers, and on pricing strategies and financial results;
       - our ability to improve productivity and contain capital intensity
         while maintaining quality of services;
       - our ability to anticipate, and respond to, changes in technology,
         industry standards and client needs and migrate to and deploy new
         technologies, including VoIP, and offer new products and services
         rapidly and achieve market acceptance thereof;
       - the availability and cost of capital required to implement our
         business plan and fund capital and other expenditures;
       - our ability to find suitable companies to acquire or to partner
         with;
       - the impact of pending or future litigation and of adverse changes in
         laws or regulations, including tax laws, or in how they are
         interpreted, or of adverse regulatory initiatives or proceedings,
         including decisions by the CRTC, affecting our ability to compete
         effectively, including, more specifically, decisions concerning the
         regulation of VoIP services;
       - the risk of litigation should BCE Inc. or Bell Canada stop funding a
         subsidiary or change the nature of its investment, or dispose of all
         or part of its interest, in a subsidiary;
       - the risk of increased pension plan contributions;
       - our ability to effectively manage labour relations, negotiate
         satisfactory labour agreements, including new agreements replacing
         expired labour agreements, while avoiding work stoppages, and
         maintain service to customers and minimize disruptions during
         strikes and other work stoppages;
       - events affecting the functionality of our networks or of the
         networks of other telecommunications carriers on which we rely to
         provide our services;
       - our ability to improve and upgrade, on a timely basis, our various
         IT systems and software on which many aspects of our businesses,
         including customer billing, depend;
       - stock market volatility;
       - the risk that Bell Canada could incur higher than currently
         anticipated costs in completing acceptance of a high-speed Internet
         network by the Government of Alberta;
       - the risk that licences on which we rely to provide services might be
         revoked or not renewed when they expire;
       - our ability to retain major customers;
       - the risk that the amount of the expected annual savings relating to
         Bell Canada's 2004 employee voluntary departure program will be
         lower than anticipated due to various factors including the
         incurrence of outsourcing, replacement and other costs;
       - health concerns about radio frequency emissions; and
       - launch and in-orbit risks and the ability to obtain appropriate
         insurance coverage at favourable rates, concerning Telesat's
         satellites, certain of which are used by Bell ExpressVu to provide
         services.

    Updates to the Description of Risks

    The following are updates to the description of risks contained in the
section entitled Risks That Could Affect Our Business set out on pages 32 to
41 of the BCE 2004 AIF. For ease of reference, the updates to the description
of risks below have been presented under the same headings and in the same
order contained in the section entitled Risks That Could Affect Our Business
set out in the BCE 2004 AIF.

    Risks That Could Affect All BCE Group Companies

    Renegotiating labour agreements

    On April 30, 2005, Bell Canada completed the purchase of all the issued
and outstanding shares that it did not already own of Entourage Technology
Solutions Inc. ("Entourage"), its installation and repair supplier. Entourage
has 1,400 technicians in Ontario and 900 technicians in Québec, all unionized
with the Communications Energy and Paperworkers' Union ("CEP"). The collective
agreements between Entourage and the CEP expired on September 30, 2004 and the
Ontario technicians went on strike on March 24, 2005. During the week of
April 4, 2005, a final offer was made to both the Ontario and Québec
technicians. The offer was rejected by the Ontario technicians who continue to
be on strike, while the Québec technicians approved the new collective
agreement. Although Bell Canada has implemented a number of measures seeking
to minimize disruptions and ensure that customers continue to receive normal
service in Ontario, there is no assurance that service to Bell Canada's
customers will not be adversely affected should the strike in Ontario
continue.

    Software and system upgrades

    As indicated in the BCE 2004 AIF, many aspects of the BCE group
companies' businesses including, but not limited to, customer billing, depend
to a large extent on various IP systems and software, which must be improved
and upgraded on a regular basis and replaced from time to time. For example,
last year, Bell Mobility migrated its wireless customers to a new billing
platform which provided additional features and functionality and which also
enabled the consolidation of wireless into a single bill. As we addressed
accounts receivable concerns related to this billing system migration in the
first quarter of 2005, we cancelled a number of postpaid subscriber accounts
which were in default of our credit policy, but to whom we had granted payment
extensions or term payment options as a result of billing delays, and we
increased our allowance for doubtful accounts. Although we believe that the
adjustments made to our postpaid subscriber base in the first quarter of 2005
reflect non-paying subscriber accounts relating to our billing conversion,
there is a risk that there could be additional cancellations of postpaid
subscriber accounts, leading to a possible increase in churn and wireless bad
debt expense.

    Risks That Could Affect Certain BCE Group Companies

    Bell Canada companies

    Changes to Wireline Regulation

    Retail quality of service indicators
    On March 24, 2005, the CRTC released Decision 2005-17 which, among other
things, established the rate adjustment plan to be applied when incumbent
telephone companies do not meet mandated standards of quality of service
provided to their retail customers. As a result of this decision, incumbent
telephone companies are subject to a penalty mechanism when they do not meet
one or more service standards for their retail services. For Bell Canada, the
amount of the potential penalty could be as much as approximately $251 million
annually. For the initial period of July 1, 2002 to December 31, 2004, Bell
Canada was not required to pay any penalty. For Aliant, the CRTC determined
that it did not meet certain service standards during the period January 1,
2004 to December 31, 2004. Aliant has applied to the CRTC for an exclusion
from having to pay a penalty due to its labour disruption last year, as
allowed for in the decision.

    Allstream and Call-Net application concerning customer-specific
    arrangements
    As indicated in the BCE 2004 AIF, on January 23, 2004, Allstream Inc. and
Call-Net Enterprises Inc. filed a joint application asking the CRTC to order
Bell Canada to stop providing service under any customer-specific arrangements
that were filed with the CRTC but not yet approved. On April 7, 2005, the CRTC
issued its decision denying their application.

    Application Seeking Consistent Regulation
    On April 4, 2005, the CRTC issued a decision concerning the 9-1-1
obligations of VoIP service providers. The CRTC announced that it will issue
its decision on the balance of the issues related to the regulatory framework
for VoIP on or before May 12, 2005.

    Forbearance from regulation of local exchange services
    On April 28, 2005, the CRTC issued a public notice asking for comments on
a framework for forbearance from the regulation of residential and business
local exchange services offered by the incumbent telephone companies. The
rules resulting from this public notice are intended to clarify the conditions
under which Bell Canada and the other incumbent telephone companies will be
able to seek regulatory forbearance for local exchange services. The CRTC will
also address Aliant's April 2004 application which requested forbearance from
the regulation of specified residential wireline local services in 32
exchanges. The CRTC plans to issue a decision in March 2006. Bell Canada's and
the other incumbent telephone companies' flexibility to compete could be
adversely affected in the event that the CRTC, in its decision, establishes
onerous conditions to be satisfied in order for the incumbent telephone
companies to obtain regulatory forbearance of residential and business local
exchange services.

    Price floor safeguards for retail services
    On April 29, 2005, the CRTC issued its decision on price floor safeguards
(minimum prices for the regulated services of incumbent telephone companies)
and other related issues. In this decision, the CRTC rejected most of its
preliminary proposals (set out in its October 23, 2003 public notice on
changes to minimum prices) to change the pricing and bundling rules that apply
to the incumbent telephone companies and modified others. The CRTC's
preliminary proposals, if implemented, would have resulted in significantly
higher price floors for services offered to residential, small and medium
business and enterprise customers. The CRTC also denied an application by
Rogers Communications Inc. to prohibit the incumbent telephone companies from
bundling residential tariffed services with forborne services.
    Notably, the CRTC made no changes to the imputation test (a test that
must be satisfied based on studies that demonstrate that revenues derived from
a service exceed its costs) requirements for customer-specific arrangements,
though it reminded the incumbent telephone companies to provide sufficient
costing information in support of their tariff applications, in the format
required by the CRTC, or risk a CRTC denial of such tariff applications.
    Although the CRTC decision rejected most of its preliminary proposals, it
made minor changes to the imputation tests to be satisfied by incumbent
telephone companies with respect to stand-alone services, generally offered in
bundles, and term and volume contracts. In some circumstances, the changes
will, in the future, result in higher price floors for new services and
bundles which could negatively limit Bell Canada's ability to compete.

    Wireless Number Portability
    As indicated in the BCE 2004 AIF, the Government of Canada in its Budget
2005 announced that it intended to ask the CRTC to implement in Canada
wireless number portability, which will enable customers to retain the same
phone number when changing service provider within the same local serving
area. The Government of Canada has defined wireless number portability as
including the ability for customers to retain their telephone number when
changing from wireline to wireless service providers and vice versa, as well
as when changing between wireless service providers. On April 21, 2005, the
Canadian Wireless Telecommunications Association (CWTA), of which Bell
Mobility is a member, announced that the members of the CWTA agreed to
implement wireless number portability in Canada. The CWTA also announced that
it will contract an independent consultant to develop an implementation plan,
expected to be completed by September 1, 2005.

    Bell ExpressVu
    On March 31, 2005, the Québec Superior Court overruled the Court of
Québec's decision in R. v. D'Argy and Theriault and upheld the constitutional
validity of the provisions of the Radiocommunication Act (Canada) making it a
criminal offence to manufacture, offer for sale or sell any device used to
decode an encrypted subscription signal relating to the unauthorized reception
of satellite signals. The defendants have been granted leave to appeal the
ruling of the Québec Superior Court to the Québec Court of Appeal.

    Telesat

    Telesat has placed launch insurance and one year of in-orbit insurance
for Anik F1R covering its approximate book value.

    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 BCE 2004 MD&A.
    We have not had any significant changes in the accounting standards or
our accounting policies other than those described in the BCE 2004 MD&A.

    CONSOLIDATED STATEMENTS OF OPERATIONS

    FOR THE THREE MONTHS ENDED MARCH 31
    (in $ millions, except share amounts) (unaudited)      2005        2004
    -------------------------------------------------------------------------
    Operating revenues                                    4,859       4,638
    -------------------------------------------------------------------------
    Operating expenses                                   (2,921)     (2,794)
    Amortization expense                                   (773)       (767)
    Net benefit plans cost (Note 3)                        (103)        (63)
    Restructuring and other items (Note 4)                    4          (3)
    -------------------------------------------------------------------------
    Total operating expenses                             (3,793)     (3,627)
    -------------------------------------------------------------------------
    Operating income                                      1,066       1,011
    Other income                                              7          36
    Interest expense                                       (247)       (252)
    -------------------------------------------------------------------------
    Pre-tax earnings from continuing operations             826         795
    Income taxes                                           (271)       (262)
    Non-controlling interest                                (63)        (48)
    -------------------------------------------------------------------------
    Earnings from continuing operations                     492         485
    Discontinued operations                                  (1)          3
    -------------------------------------------------------------------------
    Net earnings                                            491         488
    Dividends on preferred shares                           (17)        (18)
    -------------------------------------------------------------------------
    Net earnings applicable to common shares                474         470
    -------------------------------------------------------------------------
    Net earnings per common share - basic
      Continuing operations                                0.51        0.51
      Discontinued operations                                 -           -
      Net earnings                                         0.51        0.51
    Net earnings per common share - diluted
      Continuing operations                                0.51        0.51
      Discontinued operations                                 -           -
      Net earnings                                         0.51        0.51
    Dividends per common share                             0.33        0.30
    Average number of common shares
     outstanding - basic (millions)                       926.2       924.1
    -------------------------------------------------------------------------
    -------------------------------------------------------------------------



    CONSOLIDATED STATEMENTS OF DEFICIT

    FOR THE THREE MONTHS ENDED MARCH 31
    (in $ millions) (unaudited)                            2005        2004
    -------------------------------------------------------------------------
    Balance at beginning of period, as
     previously reported                                 (5,424)     (5,837)
    Accounting policy change (Note 1)                        (8)         (8)
    -------------------------------------------------------------------------
    Balance at beginning of period, as restated          (5,432)     (5,845)
      Net earnings                                          491         488
      Dividends declared on preferred shares                (17)        (18)
      Dividends declared on common shares                  (306)       (277)
      Other                                                   -          (1)
    -------------------------------------------------------------------------
    Balance at end of period                             (5,264)     (5,653)
    -------------------------------------------------------------------------
    -------------------------------------------------------------------------



    CONSOLIDATED BALANCE SHEETS
                                                                   DECEMBER
                                                       MARCH 31,         31,
    (in $ millions) (unaudited)                            2005        2004
    -------------------------------------------------------------------------
    Assets
    Current assets
      Cash and cash equivalents                             526         380
      Accounts receivable                                 2,074       2,096
      Other current assets                                1,364       1,212
    -------------------------------------------------------------------------
    Total current assets                                  3,964       3,688
    Capital assets                                       21,376      21,398
    Other long-term assets                                2,747       2,656
    Indefinite-life intangible assets                     2,951       2,916
    Goodwill                                              8,482       8,413
    Non-current assets of discontinued operations            50          50
    -------------------------------------------------------------------------
    Total assets                                         39,570      39,121
    -------------------------------------------------------------------------

    Liabilities
    Current liabilities
      Accounts payable and accrued liabilities            3,313       3,692
      Interest payable                                      283         183
      Dividends payable                                     325         297
      Debt due within one year                            1,428       1,276
    -------------------------------------------------------------------------
    Total current liabilities                             5,349       5,448
    Long-term debt                                       12,280      11,809
    Other long-term liabilities                           4,819       4,932
    -------------------------------------------------------------------------
    Total liabilities                                    22,448      22,189
    -------------------------------------------------------------------------
    Non-controlling interest                              2,914       2,908
    -------------------------------------------------------------------------
    Shareholders' equity
    Preferred shares                                      1,670       1,670
    -------------------------------------------------------------------------
    Common shareholders' equity
      Common shares                                      16,790      16,781
      Contributed surplus                                 1,065       1,061
      Deficit                                            (5,264)     (5,432)
      Currency translation adjustment                       (53)        (56)
    -------------------------------------------------------------------------
    Total common shareholders' equity                    12,538      12,354
    -------------------------------------------------------------------------
    Total shareholders' equity                           14,208      14,024
    -------------------------------------------------------------------------
    Total liabilities and shareholders' equity           39,570      39,121
    -------------------------------------------------------------------------
    -------------------------------------------------------------------------



    CONSOLIDATED STATEMENTS OF CASH FLOWS

    FOR THE THREE MONTHS ENDED MARCH 31
    (in $ millions) (unaudited)                            2005        2004
    -------------------------------------------------------------------------
    Cash flows from operating activities
    Earnings from continuing operations                     492         485
    Adjustments to reconcile earnings from
     continuing operations to cash flows from
     operating activities:
      Amortization expense                                  773         767
      Net benefit plans cost                                103          63
      Restructuring and other items                          (4)          3
      Net gains on investments                               (2)         (5)
      Future income taxes                                   109          54
      Non-controlling interest                               63          48
      Contributions to employee pension plans               (94)        (29)
      Other employee future benefit plan payments           (23)        (24)
      Payments of restructuring and other items            (101)        (19)
      Operating assets and liabilities                     (377)        (83)
    -------------------------------------------------------------------------
    Cash flows from operating activities                    939       1,260
    -------------------------------------------------------------------------
    Cash flows from investing activities
    Capital expenditures                                   (737)       (681)
    Business acquisitions                                   (83)        (59)
    Business dispositions                                     -          16
    Change in investments accounted for under
     the cost and equity methods                           (126)          6
    Other investing activities                              (15)         19
    -------------------------------------------------------------------------
    Cash flows used in investing activities                (961)       (699)
    -------------------------------------------------------------------------
    Cash flows from financing activities
    Increase (decrease) in notes payable
     and bank advances                                     (155)         19
    Issue of long-term debt                                 785       1,326
    Repayment of long-term debt                             (84)       (934)
    Issue of common shares                                    9           4
    Issue of equity securities by subsidiaries
     to non-controlling interest                              -           7
    Redemption of equity securities by
     subsidiaries from non-controlling interest             (17)        (42)
    Cash dividends paid on common shares                   (278)       (277)
    Cash dividends paid on preferred shares                 (21)        (22)
    Cash dividends paid by subsidiaries to
     non-controlling interest                               (50)        (43)
    Other financing activities                              (30)        (48)
    -------------------------------------------------------------------------
    Cash flows from (used in) financing activities          159         (10)
    -------------------------------------------------------------------------
    Cash provided by continuing operations                  137         551
    Cash provided by discontinued operations                  9         238
    -------------------------------------------------------------------------
    Net increase in cash and cash equivalents               146         789
    Cash and cash equivalents at beginning of period        380         722
    -------------------------------------------------------------------------
    Cash and cash equivalents at end of period              526       1,511
    -------------------------------------------------------------------------
      Consists of:
        Cash and cash equivalents of continuing operations  526       1,135
        Cash and cash equivalents of discontinued operations  -         376
    -------------------------------------------------------------------------
    Total                                                   526       1,511
    -------------------------------------------------------------------------
    -------------------------------------------------------------------------

    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


    Note 1: Significant accounting policies

    The interim consolidated financial statements should be read in
conjunction with BCE Inc.'s annual consolidated financial statements for the
year ended December 31, 2004, on pages 82 to 121 of BCE Inc.'s 2004 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.

    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, 2004, 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 change in accounting policy for Aliant Inc.'s (Aliant) method of
         recognizing revenues and expenses in our directory business
         effective January 2005, as described below
       - the change in classification to discontinued operations for minor
         business dispositions.

    Change in accounting policy

    Effective January 1, 2005, we defer and amortize revenues and expenses
from Aliant's directory business over the period of circulation, which is
usually 12 months. Prior to January 1, 2005, we recognized revenues and
expenses from Aliant's directory business on the publication date. The impact
on our consolidated statements of operations for the three months ended March
31, 2005 and the comparative period was negligible and we did not restate the
statements of operations for prior periods. At December 31, 2004, this
resulted in:

       - a decrease of $23 million in accounts receivable
       - an increase of $1 million in other current assets
       - a decrease of $8 million in accounts payable and accrued liabilities
       - a decrease of $6 million in non-controlling interest
       - an increase of $8 million in the deficit.


    Note 2: Segmented information

    The table below is a summary of financial information by segment.

    FOR THE THREE MONTHS ENDED MARCH 31                    2005        2004
    -------------------------------------------------------------------------
    Operating revenues
    Consumer           External                           1,839       1,813
                       Inter-segment                         17          12
    -------------------------------------------------------------------------
                                                          1,856       1,825
    -------------------------------------------------------------------------
    Business           External                           1,434       1,354
                       Inter-segment                         44          81
    -------------------------------------------------------------------------
                                                          1,478       1,435
    -------------------------------------------------------------------------
    Aliant             External                             488         464
                       Inter-segment                         36          40
    -------------------------------------------------------------------------
                                                            524         504
    -------------------------------------------------------------------------
    Other Bell Canada  External                             434         438
                       Inter-segment                         45          36
    -------------------------------------------------------------------------
                                                            479         474
    -------------------------------------------------------------------------
    Inter-segment eliminations - Bell Canada               (128)       (132)
    -------------------------------------------------------------------------
    Bell Canada                                           4,209       4,106
    -------------------------------------------------------------------------
    Other BCE          External                             664         569
                       Inter-segment                         84          82
    -------------------------------------------------------------------------
                                                            748         651
    -------------------------------------------------------------------------
    Inter-segment eliminations - Other                      (98)       (119)
    -------------------------------------------------------------------------
    Total operating revenues                              4,859       4,638
    -------------------------------------------------------------------------
    Operating income
    Consumer                                                526         526
    Business                                                240         241
    Aliant                                                   87          82
    Other Bell Canada                                       129         111
    -------------------------------------------------------------------------
    Bell Canada                                             982         960
    Other BCE                                                84          51
    -------------------------------------------------------------------------
    Total operating income                                1,066       1,011
    Other income                                              7          36
    Interest expense                                       (247)       (252)
    Income taxes                                           (271)       (262)
    Non-controlling interest                                (63)        (48)
    -------------------------------------------------------------------------
    Earnings from continuing operations                     492         485
    -------------------------------------------------------------------------
    -------------------------------------------------------------------------


    Note 3: Employee benefit plans

    The table below shows the components of the net benefit plans cost.

                                   PENSION BENEFITS         OTHER BENEFITS
    FOR THE THREE MONTHS
     ENDED MARCH 31                2005        2004        2005        2004
    -------------------------------------------------------------------------
    Current service cost             60          60           9           8
    Interest cost on accrued
     benefit obligation             219         201          27          26
    Expected return on plan assets (237)       (237)         (2)         (2)
    Amortization of past
     service costs                    2           2           -           -
    Amortization of net
     actuarial losses                26           8           -           -
    Amortization of transitional
     (asset) obligation              (1)        (11)          6           7
    Increase (decrease) in
     valuation allowance             (6)          1           -           -
    -------------------------------------------------------------------------
    Net benefit plans cost           63          24          40          39
    -------------------------------------------------------------------------
    Comprised of:
      Defined benefit plans cost     56          21          40          39
      Defined contribution
       plans cost                     7           3           -           -
    -------------------------------------------------------------------------
    -------------------------------------------------------------------------

    The table below shows the amounts we contributed to the defined benefit
and defined contribution plans and the payments made to beneficiaries under
other employee future benefit plans.

                                   PENSION BENEFITS         OTHER BENEFITS
    FOR THE THREE MONTHS
     ENDED MARCH 31                2005        2004        2005        2004
    -------------------------------------------------------------------------
    Aliant                           81          19           1           1
    Bell Canada                       7           5          22          23
    Bell Globemedia                   4           3           -           -
    BCE Inc.                          2           2           -           -
    -------------------------------------------------------------------------
    Total                            94          29          23          24
    -------------------------------------------------------------------------
    Comprised of:
      Contributions to defined
       benefit plans                 91          26          23          24
      Contributions to defined
       contribution plans             3           3           -           -
    -------------------------------------------------------------------------
    -------------------------------------------------------------------------


    Note 4: Restructuring and other items

    Employee departure programs

    The table below provides an update on the liability relating to the
employee departure programs which were implemented in 2004.

                                               BELL                   CONSO-
                                             CANADA      ALIANT     LIDATED
    -------------------------------------------------------------------------
    Balance in accounts payable and accrued
     liabilities at December 31, 2004           120          67         187
    Less:
      Cash payments                             (48)        (33)        (81)
      Reversal of excess provision              (25)          -         (25)
    -------------------------------------------------------------------------
    Balance in accounts payable and accrued
     liabilities at March 31, 2005               47          34          81
    -------------------------------------------------------------------------
    -------------------------------------------------------------------------

    During the first quarter of 2005, we recorded a pre-tax charge of $21
million primarily for relocating employees and closing real estate facilities
that are no longer needed because of the employee departure program. We expect
to spend approximately $45 million in the future for similar costs that will
be expensed as incurred. These charges were offset by a credit of $25 million
relating to the reversal of restructuring provisions that were no longer
necessary since the actual payments were lower than estimated.


    Note 5: Stock-based compensation plans

    Restricted share units (RSUs)

    The table below is a summary of the status of RSUs.

                                                                  NUMBER OF
                                                                       RSUs
    -------------------------------------------------------------------------
    Outstanding, January 1, 2005                                  1,996,522
    Granted                                                         187,130
    Dividends credited                                               20,032
    Expired/forfeited                                               (30,625)
    -------------------------------------------------------------------------
    Outstanding, March 31, 2005                                   2,173,059
    -------------------------------------------------------------------------
    Vested, March 31, 2005                                                -
    -------------------------------------------------------------------------
    -------------------------------------------------------------------------

    For the three months ended March 31, 2005 and March 31, 2004, we recorded
compensation expense for RSUs of $9 million and $4 million, respectively.

    BCE Inc. stock options

    The table below is a summary of the status of BCE Inc.'s stock option
programs.

                                                                   WEIGHTED
                                                                    AVERAGE
                                                         NUMBER    EXERCISE
                                                      OF SHARES       PRICE
    -------------------------------------------------------------------------
    Outstanding, January 1, 2005                     28,481,679         $32
    Granted                                             477,524         $29
    Exercised                                          (438,096)        $20
    Expired/forfeited                                  (311,069)        $35
    -------------------------------------------------------------------------
    Outstanding, March 31, 2005                      28,210,038         $32
    -------------------------------------------------------------------------
    Exercisable, March 31, 2005                      17,500,109         $34
    -------------------------------------------------------------------------
    -------------------------------------------------------------------------

    Assumptions used in stock option pricing model

    The table below shows the assumptions used to determine the stock-based
compensation expense using the Black-Scholes option pricing model.

    FOR THE PERIOD ENDED MARCH 31                          2005        2004
    -------------------------------------------------------------------------
    Compensation expense ($ millions)                         6           8
    Number of stock options granted                     477,524   5,394,776
    Weighted average fair value per option granted ($)        3           3
    Weighted average assumptions
      Dividend yield                                        4.5%        4.0%
      Expected volatility                                    24%         27%
      Risk-free interest rate                               3.3%        3.1%
      Expected life (years)                                 3.6         3.5
    -------------------------------------------------------------------------
    -------------------------------------------------------------------------
     >>

    Note 6: Subsequent events

    Bell Canada International Inc. (BCI) loss utilization transaction

    On April 15, 2005, 3787915 Canada Inc., a wholly-owned subsidiary of Bell
Canada, acquired $17 billion in preferred shares from 3787923 Canada Inc., a
wholly-owned subsidiary of BCI. 3787923 Canada Inc. used the proceeds to
advance $17 billion to BCI through a subordinated interest-free loan. BCI then
advanced $17 billion to 3787915 Canada Inc. by way of a subordinated interest-
bearing demand loan, the funds being used to repay a daylight loan granted to
3787915 Canada Inc. to make the initial preferred share investment.
    The dividend rate on the preferred shares is equal to 5.1% which is
essentially the same as the interest rate on the loan. This transaction is
part of a tax loss consolidation strategy that follows the transaction steps
laid out in an advanced tax ruling granted by the Canada Revenue Agency to
Bell Canada and BCI.
    3787915 Canada Inc. has the legal right to offset the demand loan payable
to BCI and the investment in preferred shares of 3787923 Canada Inc. Since
3787915 Canada Inc. intends to do this, we will present these items and the
related interest expense and dividend income on a net basis. The tax savings
resulting from the interest expense will be presented as a reduction of income
tax expense.

    Teleglobe Lending Syndicate Lawsuit

    As indicated in Note 24 to BCE's audited Consolidated Financial
Statements for the year ended December 31, 2004, a lawsuit was filed in the
Ontario Superior Court of Justice on July 12, 2002 against BCE Inc. by certain
of the members of the Teleglobe and Teleglobe Holdings (U.S.) Corporation
lending syndicate. BNP Paribas (Canada), which had advanced approximately US
$50M to Teleglobe, notified BCE Inc. that it will shortly file a notice of
discontinuance with the Court and will therefore no longer be a plaintiff in
this action. Following such discontinuance the damages sought by the remaining
plaintiffs will amount to approximately US $1.04 billion (down from
approximately US $1.09 billion), plus interest and costs, representing
approximately 83% (down from approximately 87%) of the US $1.25 billion that
the members of the lending syndicate advanced to Teleglobe and Teleglobe
Holdings (U.S.) Corporation.



For further information: Nathalie Moreau, Communications,
(514) 391-2007, 1 877 391-2007, na.moreau@bell.ca; George
Walker, Investor
relations, (514) 870-2488, george.walker@bell.ca
To request a free copy of this organization's annual report, please go to
http://www.newswire.ca and click on reports@cnw .
 
  Go to Press Releases Index

Legal Notice
Last modified on March 3, 2008
© 2010 BCE Inc. ALL Rights Reserved.