| For the month of: | November 2022 | Commission File Number: | 1-8481 | ||||||||
BCE Inc. | |||||
| By: | (signed) Glen LeBlanc | ||||
| Glen LeBlanc Executive Vice-President and Chief Financial Officer | |||||
| Date: | November 3, 2022 | ||||
Exhibit 99.1
MD&A
Management’s discussion and analysis
In this management’s discussion and analysis (MD&A), we, us, our, BCE and the company mean, as the context may require, either BCE Inc. or, collectively, BCE Inc., Bell Canada, their subsidiaries, joint arrangements and associates. Bell means, as the context may require, either Bell Canada or, collectively, Bell Canada, its subsidiaries, joint arrangements and associates.
All amounts in this MD&A are in millions of Canadian dollars, except where noted. Please refer to section 8, Non-GAAP financial measures, other financial measures and key performance indicators (KPIs) on pages 34 to 38 for a list of defined non-GAAP financial measures, other financial measures and KPIs.
Please refer to BCE’s unaudited consolidated financial statements for the third quarter of 2022 (Q3 2022 Financial Statements) when reading this MD&A. We also encourage you to read BCE’s MD&A for the year ended December 31, 2021 dated March 3, 2022 (BCE 2021 Annual MD&A) as updated in BCE’s MD&A for the first quarter of 2022 dated May 4, 2022 (BCE 2022 First Quarter MD&A) and BCE’s MD&A for the second quarter of 2022 dated August 3, 2022 (BCE 2022 Second Quarter MD&A). In preparing this MD&A, we have taken into account information available to us up to November 2, 2022, the date of this MD&A, unless otherwise stated.
You will find additional information relating to BCE, including BCE’s annual information form for the year ended December 31, 2021 dated March 3, 2022 (BCE 2021 AIF) and recent financial reports, including the BCE 2021 Annual MD&A, the BCE 2022 First Quarter MD&A and the BCE 2022 Second Quarter MD&A, on BCE’s website at BCE.ca, on SEDAR at sedar.com and on EDGAR at sec.gov.
Documents and other information contained in BCE’s website or in any other site referred to in BCE’s website or in this MD&A are not part of this MD&A and are not incorporated by reference herein.
This MD&A comments on our business operations, performance, financial position and other matters for the three months (Q3) and nine months (YTD) ended September 30, 2022 and 2021.
CAUTION REGARDING FORWARD-LOOKING STATEMENTS
This MD&A and, in particular, but without limitation, section 1.2, Key corporate and business developments, the section and sub-sections entitled Assumptions, section 3.1, Bell Wireless – Key business developments, section 3.2, Bell Wireline – Key business developments, and section 4.7, Liquidity, contain forward-looking statements. These forward-looking statements include, without limitation, statements relating to BCE’s anticipated capital expenditures, network deployment plans and the benefits expected to result therefrom, our plans to deliver faster wireless and Internet speeds and Wi-Fi technology and related offerings, the expectation that our available liquidity (as defined in section 4.7, Liquidity) will be sufficient to meet our anticipated cash requirements for the remainder of 2022, the expected completion of the proposed acquisition of Distributel Communications Limited (Distributel) and the benefits expected to result therefrom, Bell Ventures’ planned investments in early-stage and growth companies that provide advanced technology solutions, potential future purchases by BCE of its preferred shares pursuant to a normal course issuer bid (NCIB), BCE’s business outlook, objectives, plans and strategic priorities, and other statements that do not refer to historical facts. 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 are typically identified by the words assumption, goal, guidance, objective, outlook, project, strategy, target, and other similar expressions or future or conditional verbs such as aim, anticipate, believe, could, expect, intend, may, plan, seek, should, strive and will. All such forward-looking statements are made pursuant to the safe harbour provisions of applicable Canadian securities laws and of the United States (U.S.) Private Securities Litigation Reform Act of 1995.
Unless otherwise indicated by us, forward-looking statements in this MD&A describe our expectations as at November 2, 2022 and, accordingly, are subject to change after that date. Except as may be required by applicable securities laws, we do not undertake any obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
Forward-looking statements, by their very nature, are subject to inherent risks and uncertainties and are based on several assumptions, both general and specific, which give rise to the possibility that actual results or events could differ materially from our expectations expressed in, or implied by, such forward-looking statements and that our business outlook, objectives, plans and strategic priorities may not be achieved. These statements are not guarantees of future performance or events, and we caution you against relying on any of these forward-looking statements. Forward-looking statements are presented in this MD&A for the purpose of assisting investors and others in understanding our objectives, strategic priorities and business outlook as well as our anticipated operating environment. Readers are cautioned, however, that such information may not be appropriate for other purposes.
We have made certain economic, market, operational and other assumptions in preparing the forward-looking statements contained in this MD&A and, in particular, but without limitation, the forward-looking statements contained in the previously mentioned sections of this MD&A. These assumptions include, without limitation, the assumptions described in the section and sub-sections of this MD&A entitled Assumptions, which section and sub-sections are incorporated by reference in this cautionary statement. Subject to various factors including, without limitation, the future impacts of the COVID-19 pandemic, of the conflict between Russia and Ukraine and of general economic conditions, which are difficult to predict, we believe that our assumptions were reasonable at November 2, 2022. If our assumptions turn out to be inaccurate, our actual results could be materially different from what we expect.
Important risk factors that could cause actual results or events to differ materially from those expressed in, or implied by, the previously-mentioned forward-looking statements and other forward-looking statements contained in this MD&A, include, but are not limited to: the adverse effects of the COVID-19 pandemic, including from the restrictive measures implemented or to be implemented as a result thereof, and the adverse effects of the conflict between Russia and Ukraine, including from the economic sanctions imposed or to be imposed as a result thereof, and supply chain disruptions resulting therefrom; adverse economic and financial market conditions, including from inflationary pressures, rising interest rates, increasing risk of recession, the COVID-19 pandemic and the conflict between Russia and Ukraine; a declining level of retail and commercial activity, and the resulting negative impact on the demand for, and prices of, our products and services; the intensity of competitive activity including from new and emerging competitors; the level of technological substitution and the presence of alternative service providers contributing to disruptions and disintermediation in each of our business segments; changing customer behaviour and the expansion of over-the-top (OTT) television (TV) and other alternative service providers, as well as the fragmentation of, and changes in, the advertising market; rising content costs and challenges in our ability to acquire or develop key content; the proliferation of content piracy; higher Canadian smartphone penetration and reduced or slower immigration flow; regulatory initiatives, proceedings and decisions, government consultations and government positions that affect us and influence our business including, without limitation, concerning the conditions and prices at which access to our networks may be mandated and spectrum may be acquired in auctions; the inability to protect our
BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT | 1
MD&A
physical and non-physical assets from events such as information security attacks, which risk may be exacerbated by the conflict between Russia and Ukraine, unauthorized access or entry, fire and natural disasters; the failure to implement effective data governance; the failure to evolve and transform our networks, systems and operations using next-generation technologies while lowering our cost structure; the inability to drive a positive customer experience; the failure to attract, develop and retain a diverse and talented team capable of furthering our strategic imperatives; labour disruptions and shortages; the failure to maintain operational networks; service interruptions or outages due to legacy infrastructure and the possibility of instability as we transition towards converged wireline and wireless networks; the failure by us, or by other telecommunications carriers on which we rely to provide services, to complete planned and sufficient testing, maintenance, replacement or upgrade of our or their networks, equipment and other facilities, which could disrupt our operations including through network failures; the risk that we may need to incur significant unplanned capital expenditures to provide additional capacity and reduce network congestion; the complexity of our operations; the failure to implement or maintain highly effective processes and information technology (IT) systems; events affecting the functionality of, and our ability to protect, test, maintain, replace and upgrade, our networks, IT systems, equipment and other facilities; in-orbit and other operational risks to which the satellites used to provide our satellite TV services are subject; our dependence on third-party suppliers, outsourcers, and consultants to provide an uninterrupted supply of the products and services we need; the failure of our vendor selection, governance and oversight processes, including our management of supplier risk in the areas of security, data governance and responsible procurement; the quality of our products and services and the extent to which they may be subject to defects or fail to comply with applicable government regulations and standards; the inability to access adequate sources of capital and generate sufficient cash flows from operating activities to meet our cash requirements, fund capital expenditures and provide for planned growth; uncertainty as to whether dividends will be declared by BCE’s board of directors or whether the dividend on common shares will be increased; the inability to manage various credit, liquidity and market risks; new or higher taxes due to new tax laws or changes thereto or in the interpretation thereof, and the inability to predict the outcome of government audits; the failure to reduce costs, as well as unexpected increases in costs, and the inability to generate anticipated benefits from acquisitions and corporate restructurings; the failure to evolve practices to effectively monitor and control fraudulent activities; pension obligation volatility and increased contributions to post-employment benefit plans; unfavourable resolution of legal proceedings; the failure to develop and implement strong corporate governance practices and compliance frameworks and to comply with legal and regulatory obligations; the failure to recognize and adequately respond to climate change and other environmental concerns and expectations; pandemics, epidemics and other health risks, including health concerns about radio frequency emissions from wireless communications devices and equipment; the inability to adequately manage social issues; and internal factors, such as the failure to implement sufficient corporate and business initiatives, as well as various external factors which could challenge our ability to achieve our environmental, social and governance (ESG) targets including, without limitation, those related to greenhouse gas (GHG) emissions reduction and diversity, equity and inclusion.
We caution that the foregoing list of risk factors is not exhaustive and other factors could also materially adversely affect us. Please see section 9, Business risks of the BCE 2021 Annual MD&A for a more complete description of the above-mentioned and other risks, which section, and the other sections of the BCE 2021 Annual MD&A referred to therein, are incorporated by reference in this cautionary statement. In addition, please see section 4.8, Litigation in the BCE 2022 First Quarter MD&A and in this MD&A for an update to the legal proceedings described in the BCE 2021 AIF, which sections 4.8 are incorporated by reference in this cautionary statement. Please also see section 6, Regulatory environment in the BCE 2022 First Quarter MD&A, in the BCE 2022 Second Quarter MD&A and in this MD&A for an update to the regulatory initiatives and proceedings described in the BCE 2021 Annual MD&A, which sections 6 are incorporated by reference in this cautionary statement. Please also see section 7, Business risks in the BCE 2022 First Quarter MD&A and in the BCE 2022 Second Quarter MD&A for an update to the description of the risk factors relating to the COVID-19 pandemic and general economic conditions described in the BCE 2021 Annual MD&A and for a description of the risk factors relating to the conflict between Russia and Ukraine, which sections 7 are incorporated by reference in this cautionary statement. Any of those risks could cause actual results or events to differ materially from our expectations expressed in, or implied by, the forward-looking statements set out in this MD&A. Except for the updates set out in section 4.8, Litigation, in section 6, Regulatory environment and in section 7, Business risks of the BCE 2022 First Quarter MD&A; in section 6, Regulatory environment and in section 7, Business risks in the BCE 2022 Second Quarter MD&A; as well as in section 4.8, Litigation and in section 6, Regulatory environment in this MD&A, the risks described in the BCE 2021 Annual MD&A remain substantially unchanged.
Forward-looking statements contained in this MD&A for periods beyond 2022 involve longer-term assumptions and estimates than forward-looking statements for 2022 and are consequently subject to greater uncertainty. In particular, the nature and value of capital expenditures planned to be made by BCE assume our ability to access or generate the necessary sources of capital as well as access the necessary equipment and labour. However, there can be no assurance that the required sources of capital, equipment and labour will be available with the result that the actual nature and value of capital expenditures made by BCE, as well as the timing thereof, could materially differ from current expectations. Forward-looking statements for periods beyond 2022 further assume, unless otherwise indicated, that the risks described above and in section 9, Business risks of the BCE 2021 Annual MD&A will remain substantially unchanged during such periods, except for an assumed improvement in the risks related to the COVID-19 pandemic in future years.
Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial may also have a material adverse effect on our business, financial condition, liquidity, financial results or reputation. From time to time, we consider potential acquisitions, dispositions, mergers, business combinations, investments, monetizations, joint ventures and other transactions, some of which may be significant. Except as otherwise indicated by us, forward-looking statements do not reflect the potential impact of any such transactions or of special items that may be announced or that may occur after November 2, 2022. The financial impact of these transactions and special items can be complex and depends on facts particular to each of them. We therefore cannot describe the expected impact in a meaningful way, or in the same way we present known risks affecting our business.
2 | BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT
1 MD&A Overview
1 Overview
In April 2022, the International Financial Reporting Interpretations Committee (IFRIC) issued an agenda decision clarifying that an entity should present a demand deposit with restrictions on use arising from a contract with a third party as cash and cash equivalents in the statements of financial position and cash flows, unless those restrictions change the nature of the deposit such that it no longer meets the definition of cash in IAS 7.
In Q2 2022, we applied this agenda decision retrospectively, to each prior period presented, the impact of which was limited to the classification of funding of $97 million received in Q1 2021 under a subsidy agreement with the Government of Québec. For further details, see section 7, Accounting policies in this MD&A.
1.1 Financial highlights
BCE Q3 2022 SELECTED QUARTERLY INFORMATION
| Operating revenues | Net earnings | Adjusted EBITDA (1) | ||
| $6,024 | $771 | $2,588 | ||
| million | million | million | ||
| +3.2% vs. Q3 2021 | (5.2%) vs. Q3 2021 | +1.2% vs. Q3 2021 | ||
| Net earnings attributable | Adjusted net earnings (1) | Cash flows from | Free cash flow (1) | |||
| to common shareholders | operating activities | |||||
| $715 | $801 | $1,996 | $642 | |||
| million | million | million | million | |||
| (5.5%) vs. Q3 2021 | +7.1% vs. Q3 2021 | +12.5% vs. Q3 2021 | +13.4% vs. Q3 2021 | |||
|
BCE CUSTOMER CONNECTIONS
| ||||||
| Wireless | Retail high-speed | Retail TV (2) | Retail residential network | |||
| Total mobile phones | Internet (2) | access services (NAS) lines (2) | ||||
| +5.1% | +6.6% | +0.2% | (7.5%) | |||
| 9.8 million subscribers | 4.1 million subscribers | 2.7 million subscribers | 2.2 million subscribers | |||
| at September 30, 2022 | at September 30, 2022 | at September 30, 2022 | at September 30, 2022 | |||
| (1) | Adjusted EBITDA is a total of segments measure, and adjusted net earnings and free cash flow are non-GAAP financial measures. See section 8.3, Total of segments measures and section 8.1, Non-GAAP financial measures in this MD&A for more information on these measures. |
| (2) | In Q1 2022, as a result of the acquisition of EBOX and other related companies, our retail high-speed Internet, retail Internet protocol television (IPTV) and retail residential NAS lines subscriber bases increased by 67,090, 9,025 and 3,456 subscribers, respectively. |
BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT | 3
1 MD&A Overview
BCE INCOME STATEMENTS – SELECTED INFORMATION
| Q3 2022 | Q3 2021 | $ CHANGE | % CHANGE | YTD 2022 | YTD 2021 | $ CHANGE | % CHANGE | |||||||||||||||||||||||||
| Operating revenues |
||||||||||||||||||||||||||||||||
| Service |
5,193 | 5,099 | 94 | 1.8% | 15,603 | 15,107 | 496 | 3.3% | ||||||||||||||||||||||||
| Product |
831 | 737 | 94 | 12.8% | 2,132 | 2,133 | (1 | ) | – | |||||||||||||||||||||||
| Total operating revenues |
6,024 | 5,836 | 188 | 3.2% | 17,735 | 17,240 | 495 | 2.9% | ||||||||||||||||||||||||
| Operating costs |
(3,436 | ) | (3,278 | ) | (158 | ) | (4.8%) | (9,973 | ) | (9,777 | ) | (196 | ) | (2.0%) | ||||||||||||||||||
| Adjusted EBITDA |
2,588 | 2,558 | 30 | 1.2% | 7,762 | 7,463 | 299 | 4.0% | ||||||||||||||||||||||||
| Adjusted EBITDA margin (1) |
43.0 | % | 43.8 | % | (0.8) pt | s | 43.8 | % | 43.3 | % | 0.5 pts | |||||||||||||||||||||
| Net earnings attributable to: |
||||||||||||||||||||||||||||||||
| Common shareholders |
715 | 757 | (42 | ) | (5.5%) | 2,188 | 2,084 | 104 | 5.0% | |||||||||||||||||||||||
| Preferred shareholders |
39 | 34 | 5 | 14.7% | 108 | 98 | 10 | 10.2% | ||||||||||||||||||||||||
|
Non-controlling interest |
17 | 22 | (5 | ) | (22.7%) | 63 | 52 | 11 | 21.2% | |||||||||||||||||||||||
| Net earnings |
771 | 813 | (42 | ) | (5.2%) | 2,359 | 2,234 | 125 | 5.6% | |||||||||||||||||||||||
| Adjusted net earnings |
801 | 748 | 53 | 7.1% | 2,403 | 2,203 | 200 | 9.1% | ||||||||||||||||||||||||
| Net earnings per common share (EPS) |
0.78 | 0.83 | (0.05 | ) | (6.0%) | 2.40 | 2.30 | 0.10 | 4.3% | |||||||||||||||||||||||
| Adjusted EPS (2) |
0.88 | 0.82 | 0.06 | 7.3% | 2.64 | 2.43 | 0.21 | 8.6% | ||||||||||||||||||||||||
|
(1) Adjusted EBITDA margin is defined as adjusted EBITDA divided by operating revenues.
(2) Adjusted EPS is a non-GAAP ratio. Refer to section 8.2, Non-GAAP ratios in this MD&A for more information on this measure.
|
| |||||||||||||||||||||||||||||||
|
BCE STATEMENTS OF CASH FLOWS – SELECTED INFORMATION
|
| |||||||||||||||||||||||||||||||
| Q3 2022 | Q3 2021 | $ CHANGE | % CHANGE | YTD 2022 | YTD 2021 | $ CHANGE | % CHANGE | |||||||||||||||||||||||||
| Cash flows from operating activities |
1,996 | 1,774 | 222 | 12.5% | 6,309 | 6,265 | 44 | 0.7% | ||||||||||||||||||||||||
| Capital expenditures |
(1,317 | ) | (1,164 | ) | (153 | ) | (13.1%) | (3,495 | ) | (3,386 | ) | (109 | ) | (3.2%) | ||||||||||||||||||
| Free cash flow |
642 | 566 | 76 | 13.4% | 2,691 | 2,751 | (60 | ) | (2.2%) | |||||||||||||||||||||||
Q3 2022 FINANCIAL HIGHLIGHTS
BCE operating revenues grew by 3.2% in Q3 2022, compared to the same period last year, resulting from greater year-over-year service revenues of 1.8%, mainly due to strong wireless and Internet performance, partly offset by continued erosion in voice, and satellite TV revenues and lower business solutions services revenue. Bell Media service revenues were stable year over year as lower advertising revenues, due to decreased demand by advertisers as a result of the current economic uncertainty, was essentially offset by higher subscriber revenues. Product revenues also contributed to the overall growth of BCE operating revenues, with a 12.8% year over year increase, primarily due to greater sales mix of premium mobile phones, along with higher equipment sales in our large business market.
Net earnings decreased by $42 million in the third quarter of 2022, compared to the same period last year, mainly due to higher other expense, higher depreciation and amortization, higher interest expense, and higher impairment of assets, partly offset by lower income taxes, higher adjusted EBITDA, lower severance, acquisition and other costs and a higher net return on post-employment benefit plans.
BCE’s adjusted EBITDA increased by 1.2% in Q3 2022, compared to the same period last year, driven by growth in our Bell Wireless segment, partly offset by declines in our Bell Wireline and Bell Media segments. The year-over-year growth in adjusted EBITDA reflected higher revenues, moderated by greater operating costs. This drove a corresponding adjusted EBITDA margin of 43.0% in Q3 2022, down 0.8 pts over the same period last year, due to a higher proportion of low-margin product sales in our total revenue base, storm-related costs, primarily related to Hurricane Fiona, and inflationary expense pressures, partly offset by higher service revenue flow-through.
BCE’s EPS of $0.78 in Q3 2022 decreased by $0.05 compared to the same period last year.
In the third quarter of 2022, adjusted net earnings, which excludes the impact of severance, acquisition and other costs, net mark-to-market gains (losses) on derivatives used to economically hedge equity settled share-based compensation plans, net equity gains (losses) on investments in associates and joint ventures, net gains (losses) on investments, early debt redemption costs, impairment of assets and discontinued operations, net of tax and NCI, was $801 million, or $0.88 per common share, compared to $748 million, or $0.82 per common share, for the same period last year.
Cash flows from operating activities in the third quarter of 2022 increased by $222 million, compared to the same period last year, mainly due to lower income taxes paid, lower contributions to post-employment benefit plans due to a partial contribution holiday in 2022 and higher adjusted EBITDA, partly offset by lower cash from working capital, and higher interest paid.
Free cash flow in Q3 2022 increased by $76 million, compared to the same period last year, mainly due to higher cash flows from operating activities, excluding cash from acquisition and other costs paid, partly offset by higher capital expenditures.
4 | BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT
1 MD&A Overview
1.2 Key corporate and business developments
This section contains forward-looking statements, including relating to the expected completion of the proposed acquisition of Distributel and the benefits expected to result therefrom, Bell Ventures’ planned investments in early-stage and growth companies that provide advanced technology solutions, and potential future purchases by BCE of its preferred shares pursuant to a NCIB. Refer to the section Caution regarding forward-looking statements at the beginning of this MD&A.
BELL WINS CLEAN50 AWARDS FOR ENVIRONMENTAL INNOVATION AND ACCOMPLISHMENT
Bell was named the inaugural GHG Reductions Champion by Canada’s Clean50 Awards in recognition of our success reducing the GHG emissions intensity of our operations. In 2021, we surpassed our target by an additional 15%, with our GHG emissions per network usage showing a 55% improvement compared with our 2019 baseline. In addition, Bell’s solar-powered remote communication towers initiative was named one of the Clean50 Top Projects for 2023, ranking it among the most innovative and inspiring sustainability projects undertaken in Canada in the last two years.
ACQUISITION OF DISTRIBUTEL
On September 2, 2022, Bell announced it plans to acquire Distributel, a national independent communications provider offering a wide range of consumer, business and wholesale communications services. The acquisition of Distributel is expected to support Bell’s strategy to grow residential and business customers. The transaction is valued at up to $335 million, based on the achievement of certain performance objectives, and is expected to close by the end of the year, subject to closing conditions, including regulatory approvals. With this acquisition, Distributel will continue delivering world class, innovative products and services to Canadian consumers and businesses across the country.
LAUNCH OF BELL VENTURES
On October 25, 2022, Bell introduced Bell Ventures, its corporate venture capital initiative to encourage development of early-stage and growth companies that harness the power of Bell’s networks to drive growth and adoption of advanced technological solutions. Building on Bell’s history of innovation and investments, Bell Ventures is a natural extension of Bell’s purpose to advance how Canadians connect with each other and the world. Bell Ventures will invest in early-stage and growth companies that provide advanced technology solutions that will further differentiate Bell’s Fifth Generation (5G) and fibre networks and deliver solutions for its customers, including in the areas of network security, Internet of Things (IoT), robotics, telematics, clean technology (clean tech), augmented / virtual reality (AR/VR), and the metaverse.
APPOINTMENT TO BCE’S BOARD OF DIRECTORS
On October 21, 2022, Louis Vachon was appointed to the BCE Board of Directors. Mr. Vachon will also join the Board’s Management Resources and Compensation Committee and Risk and Pension Fund Committee. Mr. Vachon is an Operating Partner at J.C. Flowers & Co. Previously, he was President and Chief Executive Officer of the National Bank of Canada, from June 2007 to November 2021. Mr. Vachon is also a corporate director who serves on the board of directors of Alimentation Couche-Tard Inc., Groupe CH Inc., MDA Ltd. and Molson Coors Beverage Company, and is involved with a number of social and cultural organizations. He holds a master’s degree in International Finance from Tufts’ Fletcher School, a bachelor’s degree in economics from Bates College, and is a Chartered Financial Analyst. Mr. Vachon is a recipient of the Global Citizens Award from the United Nations Association in Canada, a Member of the Order of Canada, an Officer of the National Order of Québec, a Knight of the Order of Montréal, and was appointed Honorary Lieutenant-Colonel of Les Fusiliers Mont-Royal.
RENEWAL OF NORMAL COURSE ISSUER BID FOR BCE FIRST PREFERRED SHARES
On November 2, 2022, BCE’s Board of Directors authorized the company to renew its NCIB to purchase for cancellation up to 10% of the public float of each series of BCE’s outstanding First Preferred Shares (Preferred Shares) that are listed on the Toronto Stock Exchange (TSX). The NCIB will extend from November 9, 2022 to November 8, 2023, or an earlier date should BCE complete its purchases under the NCIB. Under the NCIB, BCE is authorized to repurchase up to 799,890 Series R Preferred Shares, 212,826 Series S Preferred Shares, 587,013 Series T Preferred Shares, 807,929 Series Y Preferred Shares, 191,850 Series Z Preferred Shares, 1,230,766 Series AA Preferred Shares, 768,873 Series AB Preferred Shares, 1,002,799 Series AC Preferred Shares, 996,320 Series AD Preferred Shares, 651,291 Series AE Preferred Shares, 948,148 Series AF Preferred Shares, 897,953 Series AG Preferred Shares, 501,757 Series AH Preferred Shares, 953,504 Series AI Preferred Shares, 446,496 Series AJ Preferred Shares, 2,319,031 Series AK Preferred Shares, 179,938 Series AL Preferred Shares, 1,043,997 Series AM Preferred Shares, 105,472 Series AN Preferred Shares and 920,000 Series AQ Preferred Shares, representing approximately 10% of the public float in respect of each series of Preferred Shares. The actual number of Preferred Shares to be repurchased under the NCIB and the timing of such repurchases will be at BCE’s discretion and shall be subject to the limitations set out by the TSX. BCE is making this NCIB because it believes that, from time to time, the Preferred Shares may trade in price ranges that do not fully reflect their value. BCE believes that, in such circumstances, the repurchase of its Preferred Shares represents an appropriate use of its available funds. A copy of BCE’s Notice of Intention to Commence a Normal Course Issuer Bid through the facilities of the TSX may be obtained, without charge, by contacting BCE’s Investor Relations department at investor.relations@bce.ca or by phone at 1-800-339-6353.
BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT | 5
1 MD&A Overview
1.3 Assumptions
As at the date of this MD&A, our forward-looking statements set out in the BCE 2021 Annual MD&A, as updated or supplemented in the BCE 2022 First Quarter MD&A, in the BCE 2022 Second Quarter MD&A and in this MD&A, are based on certain assumptions including, without limitation, the following assumptions as well as the various assumptions referred to under the sub-sections entitled Assumptions set out in section 3, Business segment analysis of this MD&A.
ASSUMPTIONS ABOUT THE CANADIAN ECONOMY
We have made certain assumptions concerning the Canadian economy. As almost all public health restrictions in Canada have been lifted, pandemic-related effects on consumer demand are assumed to have dissipated. In addition, we have assumed:
| • | Slowing economic growth, given the Bank of Canada’s most recent estimated growth in Canadian gross domestic product of 3.25% in 2022, representing a decrease from the earlier estimate of 3.5% |
| • | Elevated consumer price index (CPI) inflation as the demand for goods and services is outpacing the economy’s ability to supply them |
| • | Tight labour market |
| • | Slowing household spending growth as higher interest rates weigh on disposable income |
| • | Slowing business investment growth due to higher financing costs, softening demand and moderating capacity constraints |
| • | Higher interest rates |
| • | Higher immigration |
| • | The conflict between Russia and Ukraine affecting the Canadian economy through elevated food and gasoline prices |
| • | Canadian dollar expected to remain near current levels. Further movements may be impacted by the degree of strength of the U.S. dollar, interest rates and changes in commodity prices. |
MARKET ASSUMPTIONS
| • | A consistently high level of wireline and wireless competition in consumer, business and wholesale markets |
| • | Higher, but slowing, wireless industry penetration |
| • | A shrinking data and voice connectivity market as business customers migrate to lower-priced telecommunications solutions or alternative OTT competitors |
| • | The current advertising market is adversely impacted due to economic uncertainty resulting from inflationary pressures, increasing risk of recession and ongoing supply chain challenges |
| • | Declines in broadcasting distribution undertaking (BDU) subscribers driven by increasing competition from the continued rollout of subscription video-on-demand (SVOD) streaming services together with further scaling of OTT aggregators |
ASSUMPTIONS UNDERLYING EXPECTED REDUCTIONS IN CONTRIBUTIONS TO OUR DB PENSION PLANS
| • | At the relevant time, our defined benefit (DB) pension plans will remain in funded positions with going concern surpluses and maintain solvency ratios that exceed the minimum legal requirements for a contribution holiday to be taken |
| • | No significant declines in our DB pension plans’ financial position due to declines in investment returns or interest rates |
| • | No material experience losses from other unforeseen events such as through litigation or changes in laws, regulations or actuarial standards |
6 | BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT
2 MD&A Consolidated financial analysis
2 Consolidated financial analysis
This section provides detailed information and analysis about BCE’s performance in Q3 and YTD 2022 compared with Q3 and YTD 2021. It focuses on BCE’s consolidated operating results and provides financial information for our Bell Wireless, Bell Wireline and Bell Media business segments. For further discussion and analysis of our business segments, refer to section 3, Business segment analysis.
2.1 BCE consolidated income statements
| Q3 2022 | Q3 2021 | $ CHANGE | % CHANGE | YTD 2022 | YTD 2021 | $ CHANGE | % CHANGE | |||||||||||||||||||||||||
| Operating revenues |
||||||||||||||||||||||||||||||||
| Service |
5,193 | 5,099 | 94 | 1.8% | 15,603 | 15,107 | 496 | 3.3% | ||||||||||||||||||||||||
| Product |
831 | 737 | 94 | 12.8% | 2,132 | 2,133 | (1 | ) | – | |||||||||||||||||||||||
| Total operating revenues |
6,024 | 5,836 | 188 | 3.2% | 17,735 | 17,240 | 495 | 2.9% | ||||||||||||||||||||||||
| Operating costs |
(3,436 | ) | (3,278 | ) | (158 | ) | (4.8%) | (9,973 | ) | (9,777 | ) | (196 | ) | (2.0%) | ||||||||||||||||||
| Adjusted EBITDA |
2,588 | 2,558 | 30 | 1.2% | 7,762 | 7,463 | 299 | 4.0% | ||||||||||||||||||||||||
| Adjusted EBITDA margin |
43.0 | % | 43.8 | % | (0.8) pts | 43.8 | % | 43.3 | % | 0.5 pts | ||||||||||||||||||||||
| Severance, acquisition and other costs |
(22 | ) | (50 | ) | 28 | 56.0% | (75 | ) | (146 | ) | 71 | 48.6% | ||||||||||||||||||||
| Depreciation |
(914 | ) | (902 | ) | (12 | ) | (1.3%) | (2,738 | ) | (2,702 | ) | (36 | ) | (1.3%) | ||||||||||||||||||
| Amortization |
(267 | ) | (245 | ) | (22 | ) | (9.0%) | (793 | ) | (731 | ) | (62 | ) | (8.5%) | ||||||||||||||||||
| Finance costs |
||||||||||||||||||||||||||||||||
| Interest expense |
(298 | ) | (272 | ) | (26 | ) | (9.6%) | (827 | ) | (807 | ) | (20 | ) | (2.5%) | ||||||||||||||||||
| Net return (interest) on post-employment benefit plans |
13 | (5 | ) | 18 | n.m. | 38 | (15 | ) | 53 | n.m. | ||||||||||||||||||||||
| Impairment of assets |
(21 | ) | – | (21 | ) | n.m. | (129 | ) | (167 | ) | 38 | 22.8% | ||||||||||||||||||||
| Other (expense) income |
(130 | ) | 35 | (165 | ) | n.m. | (134 | ) | 134 | (268 | ) | n.m. | ||||||||||||||||||||
| Income taxes |
(178 | ) | (306 | ) | 128 | 41.8% | (745 | ) | (795 | ) | 50 | 6.3% | ||||||||||||||||||||
| Net earnings |
771 | 813 | (42 | ) | (5.2%) | 2,359 | 2,234 | 125 | 5.6% | |||||||||||||||||||||||
| Net earnings attributable to: |
||||||||||||||||||||||||||||||||
| Common shareholders |
715 | 757 | (42 | ) | (5.5%) | 2,188 | 2,084 | 104 | 5.0% | |||||||||||||||||||||||
| Preferred shareholders |
39 | 34 | 5 | 14.7% | 108 | 98 | 10 | 10.2% | ||||||||||||||||||||||||
|
Non-controlling interest |
17 | 22 | (5 | ) | (22.7%) | 63 | 52 | 11 | 21.2% | |||||||||||||||||||||||
| Net earnings |
771 | 813 | (42 | ) | (5.2%) | 2,359 | 2,234 | 125 | 5.6% | |||||||||||||||||||||||
| Adjusted net earnings |
801 | 748 | 53 | 7.1% | 2,403 | 2,203 | 200 | 9.1% | ||||||||||||||||||||||||
| EPS |
0.78 | 0.83 | (0.05 | ) | (6.0%) | 2.40 | 2.30 | 0.10 | 4.3% | |||||||||||||||||||||||
| Adjusted EPS |
0.88 | 0.82 | 0.06 | 7.3% | 2.64 | 2.43 | 0.21 | 8.6% | ||||||||||||||||||||||||
n.m.: not meaningful
2.2 Customer connections
BCE NET ACTIVATIONS (LOSSES)
| Q3 2022 | Q3 2021 | % CHANGE | YTD 2022 | YTD 2021 | % CHANGE | |||||||||||||||||||
| Wireless mobile phone net subscriber activations (losses) |
224,343 | 136,464 | 64.4 | % | 367,280 | 185,116 | 98.4 | % | ||||||||||||||||
| Postpaid |
167,798 | 114,821 | 46.1 | % | 285,225 | 192,179 | 48.4 | % | ||||||||||||||||
| Prepaid |
56,545 | 21,643 | n. | m. | 82,055 | (7,063 | ) | n. | m. | |||||||||||||||
| Wireless mobile connected devices net subscriber activations |
49,044 | 33,035 | 48.5 | % | 97,577 | 154,643 | (36.9 | %) | ||||||||||||||||
| Wireline retail high-speed Internet net subscriber activations |
89,652 | 65,779 | 36.3 | % | 138,296 | 104,667 | 32.1 | % | ||||||||||||||||
| Wireline retail TV net subscriber activations (losses) |
10,853 | 10,521 | 3.2 | % | (9,035 | ) | (3,519 | ) | n. | m. | ||||||||||||||
| IPTV |
38,093 | 31,641 | 20.4 | % | 54,191 | 46,877 | 15.6 | % | ||||||||||||||||
| Satellite |
(27,240 | ) | (21,120 | ) | (29.0 | %) | (63,226 | ) | (50,396 | ) | (25.5 | %) | ||||||||||||
| Wireline retail residential NAS lines net losses |
(42,853 | ) | (42,755 | ) | (0.2 | %) | (137,910 | ) | (145,116 | ) | 5.0 | % | ||||||||||||
| Total services net activations |
331,039 | 203,044 | 63.0 | % | 456,208 | 295,791 | 54.2 | % | ||||||||||||||||
n.m.: not meaningful
BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT | 7
2 MD&A Consolidated financial analysis
TOTAL BCE CUSTOMER CONNECTIONS
| Q3 2022 | Q3 2021 | % CHANGE | ||||||||||
| Wireless mobile phone subscribers |
9,826,465 | 9,349,459 | 5.1 | % | ||||||||
| Postpaid |
8,915,270 | 8,520,518 | 4.6 | % | ||||||||
| Prepaid |
911,195 | 828,941 | 9.9 | % | ||||||||
| Wireless mobile connected devices subscribers |
2,347,371 | 2,210,796 | 6.2 | % | ||||||||
| Wireline retail high-speed Internet subscribers (1) |
4,067,039 | 3,814,035 | 6.6 | % | ||||||||
| Wireline retail TV subscribers (1) |
2,735,000 | 2,728,961 | 0.2 | % | ||||||||
| IPTV (1) |
1,945,657 | 1,853,250 | 5.0 | % | ||||||||
| Satellite |
789,343 | 875,711 | (9.9 | %) | ||||||||
| Wireline retail residential NAS lines (1) |
2,164,151 | 2,338,816 | (7.5 | %) | ||||||||
| Total services subscribers |
21,140,026 | 20,442,067 | 3.4 | % | ||||||||
| (1) | In Q1 2022, as a result of the acquisition of EBOX and other related companies, our retail high-speed Internet, retail IPTV and retail residential NAS lines subscriber bases increased by 67,090, 9,025 and 3,456 subscribers, respectively. |
BCE added 331,039 net retail subscriber activations in Q3 2022, increasing by 63.0% compared to the same period last year. The net retail subscriber activations in Q3 2022 consisted of:
| • | 224,343 wireless mobile phone net subscriber activations, along with 49,044 wireless mobile connected devices net subscriber activations |
| • | 89,652 retail high-speed Internet net subscriber activations |
| • | 10,853 retail TV net subscriber activations comprised of 38,093 retail IPTV net subscriber activations, offset in part by 27,240 retail satellite TV net subscriber losses |
| • | 42,853 retail residential NAS lines net losses |
In the first nine months of the year, BCE had 456,208 net retail subscriber activations, increasing by 54.2% compared to the same period in 2021. The year-to-date net retail subscriber activations were comprised of:
| • | 367,280 wireless mobile phone net subscriber activations, coupled with 97,577 wireless mobile connected devices net subscriber activations |
| • | 138,296 retail high-speed Internet net subscriber activations |
| • | 9,035 retail TV net subscriber losses comprised of 63,226 retail satellite TV net subscriber losses, offset in part by 54,191 retail IPTV net subscriber activations |
| • | 137,910 retail residential NAS lines net losses |
At September 30, 2022, BCE’s retail subscriber connections totaled 21,140,026, up 3.4% year over year, and consisted of:
| • | 9,826,465 wireless mobile phone subscribers, up 5.1% year over year, and 2,347,371 wireless mobile connected devices subscribers, up 6.2% year over year |
| • | 4,067,039 retail high-speed Internet subscribers, 6.6% higher year over year |
| • | 2,735,000 total retail TV subscribers, up 0.2% over the same period last year, comprised of 1,945,657 retail IPTV subscribers, up 5.0% year over year, and 789,343 retail satellite TV subscribers, down 9.9% year over year |
| • | 2,164,151 retail residential NAS lines, down 7.5% year over year |
2.3 Operating revenues
| BCE | BCE | |||
| Revenues | Revenues | |||
| (in $ millions) | (in $ millions) | |||
|
|
||||
|
|
|
| Q3 2022 | Q3 2021 | $ CHANGE | % CHANGE | YTD 2022 | YTD 2021 | $ CHANGE | % CHANGE | |||||||||||||||||||||||||
| Bell Wireless |
2,466 | 2,296 | 170 | 7.4 | % | 6,922 | 6,524 | 398 | 6.1 | % | ||||||||||||||||||||||
| Bell Wireline |
3,046 | 3,015 | 31 | 1.0 | % | 9,054 | 9,099 | (45 | ) | (0.5 | %) | |||||||||||||||||||||
| Bell Media |
719 | 719 | – | – | 2,365 | 2,187 | 178 | 8.1 | % | |||||||||||||||||||||||
| Inter-segment eliminations |
(207 | ) | (194 | ) | (13 | ) | (6.7 | %) | (606 | ) | (570 | ) | (36 | ) | (6.3 | %) | ||||||||||||||||
| Total BCE operating revenues |
6,024 | 5,836 | 188 | 3.2 | % | 17,735 | 17,240 | 495 | 2.9 | % | ||||||||||||||||||||||
8 | BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT
2 MD&A Consolidated financial analysis
BCE
Total BCE operating revenues increased by 3.2% in Q3 2022, and by 2.9% in the first nine months of the year, compared to the same periods last year. BCE service revenues of $5,193 million in Q3 2022 and $15,603 million in the first nine months of the year, grew by 1.8% and 3.3%, respectively, over the same periods in 2021. Product revenues of $831 million in Q3 2022 increased by 12.8%, while year-to-date product revenues of $2,132 million remained stable year over year.
The increase in year-over-year operating revenue in Q3 2022 was driven by growth in our Bell Wireless and Bell Wireline segments, whereas our Bell Media segment remained stable compared to last year. During the first nine months of the year, the growth was due to increases in our Bell Wireless and Bell Media segments, offset in part by a decline in our Bell Wireline segment. Bell Wireless operating revenues increased by 7.4% in Q3 2022 and by 6.1% in the first nine months of the year, due to higher service revenues of 7.0%, and 7.8%, respectively, along with higher product revenues of 8.6% and 1.6%, respectively. Bell Media operating revenues remained unchanged in Q3 2022, compared to Q3 2021, but grew by 8.1% year to date, driven by higher subscriber, advertising and other revenues. Bell Wireline operating revenues increased by 1.0% in Q3 2022, compared to the same period last year, resulting from product revenue growth of 46.3%, moderated in part by a service revenue decline of 0.4%. However, during the first nine months of the year, operating revenues declined by 0.5%, compared to the same period in 2021, driven by lower product revenues of 7.2%, as well as service revenue declines of 0.2%.
2.4 Operating costs
| BCE | BCE | |
| Operating cost profile | Operating cost profile | |
| Q3 2021 | Q3 2022 | |
|
|
| |
| BCE | BCE | |
| Operating cost profile | Operating cost profile | |
| YTD 2021 | YTD 2022 | |
|
|
| |
| Q3 2022 | Q3 2021 | $ CHANGE | % CHANGE | YTD 2022 | YTD 2021 | $ CHANGE | % CHANGE | |||||||||||||||||||||||||
| Bell Wireless |
(1,377 | ) | (1,286 | ) | (91) | (7.1%) | (3,775 | ) | (3,622 | ) | (153 | ) | (4.2%) | |||||||||||||||||||
| Bell Wireline |
(1,729 | ) | (1,682 | ) | (47) | (2.8%) | (5,055 | ) | (5,110 | ) | 55 | 1.1% | ||||||||||||||||||||
| Bell Media |
(537 | ) | (504 | ) | (33) | (6.5%) | (1,749 | ) | (1,615 | ) | (134 | ) | (8.3%) | |||||||||||||||||||
| Inter-segment eliminations |
207 | 194 | 13 | 6.7% | 606 | 570 | 36 | 6.3% | ||||||||||||||||||||||||
| Total BCE operating costs |
(3,436 | ) | (3,278 | ) | (158) | (4.8%) | (9,973 | ) | (9,777 | ) | (196 | ) | (2.0%) | |||||||||||||||||||
| (1) | Cost of revenues includes costs of wireless devices and other equipment sold, network and content costs, and payments to other carriers. |
| (2) | Labour costs (net of capitalized costs) include wages, salaries and related taxes and benefits, post-employment benefit plans service cost, and other labour costs, including contractor and outsourcing costs. |
| (3) | Other operating costs include marketing, advertising and sales commission costs, bad debt expense, taxes other than income taxes, IT costs, professional service fees and rent. |
BCE
BCE operating costs increased by 4.8% in Q3 2022 and by 2.0% in the first nine months of the year, compared to the same periods in 2021. The higher Q3 2022 year-over-year expenses were driven by increases in Bell Wireless of 7.1%, Bell Wireline of 2.8% and Bell Media of 6.5%, whereas the higher year-to-date expenses were driven by greater expenses in Bell Wireless of 4.2% and in Bell Media of 8.3%, partly offset by lower expenses in Bell Wireline of 1.1%.
BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT | 9
2 MD&A Consolidated financial analysis
2.5 Net earnings
| BCE | BCE | |||
| Net earnings | Net earnings | |||
| (in $ millions) | (in $ millions) | |||
|
|
|
|||
Net earnings in the third quarter of 2022 decreased by $42 million compared to the same period last year, mainly due to higher other expense, higher depreciation and amortization, higher interest expense, and higher impairment of assets, partly offset by lower income taxes, higher adjusted EBITDA, lower severance, acquisition and other costs and a higher net return on post-employment benefit plans.
Net earnings on a year-to-date basis in 2022 increased by $125 million, compared to the same period last year, mainly due to higher adjusted EBITDA, lower severance, acquisition and other costs, higher net return on post-employment benefit plans, lower income taxes and lower impairment of assets, partly offset by higher other expense, higher amortization and depreciation and higher interest expense.
2.6 Adjusted EBITDA
| BCE | BCE | |||
| Adjusted EBITDA | Adjusted EBITDA | |||
| (in $ millions) | (in $ millions) | |||
|
|
|
|||
| Q3 2022 | Q3 2021 | $ CHANGE | % CHANGE | YTD 2022 | YTD 2021 | $ CHANGE | % CHANGE | |||||||||||||||||||||||||
| Bell Wireless |
1,089 | 1,010 | 79 | 7.8% | 3,147 | 2,902 | 245 | 8.4% | ||||||||||||||||||||||||
| Bell Wireline |
1,317 | 1,333 | (16 | ) | (1.2% | ) | 3,999 | 3,989 | 10 | 0.3% | ||||||||||||||||||||||
| Bell Media |
182 | 215 | (33 | ) | (15.3% | ) | 616 | 572 | 44 | 7.7% | ||||||||||||||||||||||
| Total BCE adjusted EBITDA |
2,588 | 2,558 | 30 | 1.2% | 7,762 | 7,463 | 299 | 4.0% | ||||||||||||||||||||||||
BCE
BCE’s adjusted EBITDA increased by 1.2% in Q3 2022 and by 4.0% in the first nine months of the year, compared to the same periods in 2021. The growth in Q3 2022 was driven by an increase in our Bell Wireless segment, offset in part by declines in our Bell Media and Bell Wireline segments. The increase in the first nine months of the year reflected growth across all three of our segments.
The year-over-year growth in adjusted EBITDA for Q3 2022 and for the first nine months of the year was driven by higher operating revenues, partly offset by greater operating costs. Adjusted EBITDA margin in Q3 2022 of 43.0%, declined by 0.8 pts over the same period last year, due to an increased proportion of low-margin product sales in our total revenue base, storm-related costs, primarily related to Hurricane Fiona, and inflationary cost pressures, partly offset by greater service revenue flow-through. During the first nine months of the year, adjusted EBITDA margin of 43.8% increased by 0.5 pts over the same period last year, mainly due to higher service revenue flow-through and a decreased proportion of low-margin product sales in our total revenue base, partly offset by storm-related costs and inflationary cost pressures.
10 | BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT
2 MD&A Consolidated financial analysis
2.7 Severance, acquisition and other costs
2022
Severance, acquisition and other costs of $22 million in the third quarter of 2022 and $75 million on a year-to-date basis included:
| • | Severance costs of $9 million in Q3 2022 and $65 million on a year-to-date basis related to involuntary and voluntary employee terminations |
| • | Acquisition and other costs of $13 million in Q3 2022 and $10 million on a year-to-date basis |
2021
Severance, acquisition and other costs of $50 million in the third quarter of 2021 and $146 million on a year-to-date basis included:
| • | Severance costs of $25 million in Q3 2021 and $129 million on a year-to-date basis related to involuntary and voluntary employee terminations |
| • | Acquisition and other costs of $25 million in Q3 2021 and $17 million on a year-to-date basis |
2.8 Depreciation and amortization
DEPRECIATION
Depreciation in the third quarter and on a year-to-date basis in 2022 increased by $12 million and $36 million, respectively, compared to the same periods in 2021, mainly due to a higher asset base as we continued to invest in our broadband and wireless networks as well as our IPTV services, partly offset by lower accelerated depreciation of Fourth Generation (4G) network elements as we transition to 5G.
AMORTIZATION
Amortization in the third quarter and on a year-to-date basis in 2022 increased by $22 million and $62 million, respectively, compared to the same periods in 2021, mainly due to a higher asset base.
2.9 Finance costs
INTEREST EXPENSE
Interest expense in the third quarter and on a year-to-date basis in 2022 increased by $26 million and $20 million, respectively, compared to the same periods last year, mainly due to higher average debt balances and higher average interest rates, partly offset by higher capitalized interest.
NET RETURN (INTEREST) ON POST-EMPLOYMENT BENEFIT PLANS
Net return (interest) on our post-employment benefit plans is based on market conditions that existed at the beginning of the year as well as the net post-employment benefit plan asset (liability). On January 1, 2022, the discount rate was 3.2% compared to 2.6% on January 1, 2021.
In the third quarter and on a year-to-date basis in 2022, net return on post-employment benefit increased by $18 million and $53 million, respectively, compared to the same periods last year, as a result of a net asset position in our post-employment benefits plans at the beginning of 2022 compared to a net obligation position at the beginning of 2021, and due to a higher discount rate in 2022.
The impacts of changes in market conditions during the year are recognized in other comprehensive income (OCI).
2.10 Impairment of assets
2022
Impairment charges for the three and nine months ended September 30, 2022 of $21 million and $129 million, respectively, relate mainly to right-of-use assets for certain office spaces we ceased using as part of our real estate optimization strategy as a result of our hybrid work policy.
2021
During the second quarter of 2021, we identified indicators of impairment for our Bell Media radio markets, notably a decline in advertising revenue and an increase in the discount rate resulting from the impact of the ongoing COVID-19 pandemic. Accordingly, impairment testing was required for our group of radio cash-generating units (CGUs).
During Q2 2021, we recognized $163 million of impairment charges for various radio markets within our Bell Media segment. These charges included $150 million allocated to indefinite-life intangible assets for broadcast licences, and $13 million to property, plant and equipment mainly for buildings and network infrastructure and equipment.
BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT | 11
2 MD&A Consolidated financial analysis
2.11 Other (expense) income
2022
Other expense of $130 million in the third quarter of 2022 mainly included net mark-to-market losses on derivatives used to economically hedge equity settled share-based compensation plans and losses on operations from our equity investments.
Other expense of $134 million on a year-to-date basis in 2022 mainly included net mark-to-market losses on derivatives used to economically hedge equity settled share-based compensation plans, losses on our equity investments which included a loss on BCE’s share of an obligation to repurchase at fair value the minority interest in one of BCE’s joint ventures, and early debt redemption costs, partly offset by gains on investments mainly related to the sale of our wholly-owned subsidiary, 6362222 Canada Inc. (Createch), and an obligation to repurchase at fair value the minority interest in one of our subsidiaries.
2021
Other income of $35 million and $134 million in the third quarter and on a year-to-date basis in 2021, respectively, included net mark-to-market gains on derivatives used to economically hedge equity settled share-based compensation plans, partly offset by losses on our equity investments, which included a loss on BCE’s share of an obligation to repurchase at fair value the minority interest in one of BCE’s joint ventures in Q2 2021. Additionally, on a year-to-date basis in 2021, other income included early debt redemption costs.
2.12 Income taxes
Income taxes in the third quarter of 2022 decreased by $128 million compared to the same period in 2021, mainly due to a higher value of uncertain tax positions favourably resolved in 2022 compared to 2021 and lower taxable income.
Income taxes on a year-to-date basis in 2022 decreased by $50 million compared to the same period in 2021, mainly due to a higher value of uncertain tax positions favourably resolved in 2022 compared to 2021, partly offset by higher taxable income.
2.13 Net earnings attributable to common shareholders and EPS
Net earnings attributable to common shareholders in the third quarter of 2022 of $715 million, decreased by $42 million, compared to the same period last year, mainly due to higher other expense, higher depreciation and amortization, higher interest expense, and higher impairment of assets, partly offset by lower income taxes, higher adjusted EBITDA, lower severance, acquisition and other costs and a higher net return on post-employment benefit plans.
Net earnings attributable to common shareholders on a year-to-date basis in 2022 of $2,188 million increased $104 million compared to the same period last year, mainly due to higher adjusted EBITDA, lower severance, acquisition and other costs, higher net return on post-employment benefit plans, lower income taxes and lower impairment of assets, partly offset by higher other expense, higher amortization and depreciation and higher interest expense.
BCE’s EPS of $0.78 in Q3 2022 decreased by $0.05, compared to the same period last year. BCE’s EPS of $2.40 on a year-to-date basis in 2022 increased by $0.10, compared to the same period last year.
In the third quarter of 2022, adjusted net earnings, which excludes the impact of severance, acquisition and other costs, net mark-to-market gains (losses) on derivatives used to economically hedge equity settled share-based compensation plans, net equity gains (losses) on investments in associates and joint ventures, net gains (losses) on investments, early debt redemption costs, impairment of assets and discontinued operations, net of tax and NCI, was $801 million, or $0.88 per common share, compared to $748 million, or $0.82 per common share, for the same period last year. Adjusted net earnings in the first nine months of 2022 was $2,403 million, or $2.64 per common share, compared to $2,203 million, or $2.43 per common share, for the first nine months of 2021.
12 | BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT
3 MD&A Business segment analysis – Bell Wireless
3 Business segment analysis
3.1 Bell Wireless
This section contains forward-looking statements, including relating to our network deployment plans and the benefits expected to result therefrom. Refer to the section Caution regarding forward-looking statements at the beginning of this MD&A.
KEY BUSINESS DEVELOPMENTS
EXPANSION OF 5G+ AND 5G NETWORKS
Earlier this summer, Bell announced the availability of 5G+ service in southern Ontario. On September 20, 2022, Bell announced the expansion of 5G+ service to more communities across the province, including Hamilton, Markham, Middlesex Centre, North Dumfries, Puslinch and Thames Centre. Bell will continue to expand 5G+ across the country and is on track to offer coverage to approximately 40% of the Canadian population by the end of 2022. Bell also announced the expansion of its 5G service to 84 more communities in Alberta, New Brunswick, Newfoundland and Labrador, Nova Scotia, Ontario, Prince Edward Island and Québec. Bell’s award-winning 5G network is now available in all 10 Canadian provinces.
BELL AWARDED CANADA’S FASTEST MOBILE NETWORK BY PCMAG FOR THIRD CONSECUTIVE YEAR
Bell’s wireless network was awarded fastest in Canada for the third year in a row in PCMag’s 2022 Fastest Mobile Networks Canada report, the annual study of mobile network performance across the country. The report also ranks Bell’s 5G network as fastest in the country, scoring fastest in 22 of the 31 cities and rural areas tested, including Toronto, Calgary and Edmonton.
FINANCIAL PERFORMANCE ANALYSIS
Q3 2022 PERFORMANCE HIGHLIGHTS
| Bell Wireless | Bell Wireless | |||
| Revenues | Adjusted EBITDA | |||
| (in $ millions) | (in $ millions) | |||
| (% adjusted EBITDA margin) | ||||
|
|
|||
| Bell Wireless | Bell Wireless | |||
| Revenues | Adjusted EBITDA | |||
| (in $ millions) | (in $ millions) | |||
| (% adjusted EBITDA margin) | ||||
|
|
|||
BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT | 13
3 MD&A Business segment analysis – Bell Wireless
| Total mobile phone | Mobile phone | Mobile phone | Mobile phone | Mobile phone blended | ||||
| subscriber growth | postpaid | prepaid | postpaid churn | average revenue per | ||||
| net subscriber | net subscriber | in Q3 2022 | user (ARPU) (1) | |||||
| activations | activations | per month | ||||||
| +5.1% | 167,798 | 56,545 | 0.90% | +2.2% | ||||
| Q3 2022 vs. Q3 2021 | in Q3 2022 | in Q3 2022 | improved 0.03 pts | Q3 2022: $60.76 | ||||
| vs. Q3 2021 | Q3 2021: $59.47 | |||||||
| (1) | Mobile phone blended ARPU is calculated by dividing wireless operating service revenues by the average mobile phone subscriber base for the specified period and is expressed as a dollar unit per month. |
BELL WIRELESS RESULTS
REVENUES
| Q3 2022 | Q3 2021 | $ CHANGE | % CHANGE | YTD 2022 | YTD 2021 | $ CHANGE | % CHANGE | |||||||||||||||||||||||||
| External service revenues |
1,759 | 1,642 | 117 | 7.1% | 5,086 | 4,714 | 372 | 7.9% | ||||||||||||||||||||||||
| Inter-segment service revenues |
10 | 12 | (2 | ) | (16.7% | ) | 32 | 34 | (2 | ) | (5.9% | ) | ||||||||||||||||||||
| Operating service revenues |
1,769 | 1,654 | 115 | 7.0% | 5,118 | 4,748 | 370 | 7.8% | ||||||||||||||||||||||||
| External product revenues |
692 | 642 | 50 | 7.8% | 1,797 | 1,772 | 25 | 1.4% | ||||||||||||||||||||||||
| Inter-segment product revenues |
5 | – | 5 | n.m. | 7 | 4 | 3 | 75.0% | ||||||||||||||||||||||||
| Operating product revenues |
697 | 642 | 55 | 8.6% | 1,804 | 1,776 | 28 | 1.6% | ||||||||||||||||||||||||
| Bell Wireless operating revenues |
2,466 | 2,296 | 170 | 7.4% | 6,922 | 6,524 | 398 | 6.1% | ||||||||||||||||||||||||
n.m.: not meaningful
Bell Wireless operating revenues increased by 7.4% in Q3 2022 and by 6.1% in the first nine months of the year, compared to the same periods last year, due to both higher service revenues and product revenues.
Service revenues increased by 7.0% in Q3 2022 and by 7.8% year to date, compared to the same periods last year, driven by:
| • | Continued growth in our mobile phone and connected device subscriber bases |
| • | Higher roaming revenues due to increased international travel resulting from the easing of COVID-19 global travel restrictions |
| • | Flow-through of rate increases |
These factors were partly offset by:
| • | Lower data overages driven by greater customer adoption of monthly plans with higher data thresholds, including unlimited plans |
Product revenues increased by 8.6% in Q3 2022 and by 1.6% in the first nine months of the year, compared to the same periods in 2021, mainly driven by a greater sales mix of premium mobile phones. In the first nine months of the year this was partly offset by lower volumes, mainly reduced number of upgrades.
OPERATING COSTS AND ADJUSTED EBITDA
| Q3 2022 | Q3 2021 | $ CHANGE | % CHANGE | YTD 2022 | YTD 2021 | $ CHANGE | % CHANGE | |||||||||||||||||||||||||
| Operating costs |
(1,377 | ) | (1,286 | ) | (91 | ) | (7.1% | ) | (3,775 | ) | (3,622 | ) | (153 | ) | (4.2% | ) | ||||||||||||||||
| Adjusted EBITDA |
1,089 | 1,010 | 79 | 7.8% | 3,147 | 2,902 | 245 | 8.4% | ||||||||||||||||||||||||
| Adjusted EBITDA margin |
44.2 | % | 44.0 | % | 0.2 p | ts | 45.5 | % | 44.5 | % | 1.0 p | ts | ||||||||||||||||||||
Bell Wireless operating costs increased by 7.1% in Q3 2022 and by 4.2% year to date, compared to the same periods last year, driven by:
| • | Higher cost of goods sold due to increased product revenues |
| • | Higher network operating costs from the continued deployment of our mobile 5G network, including costs relating to Hurricane Fiona |
| • | Greater payments to other carriers corresponding to the higher roaming revenues |
Bell Wireless adjusted EBITDA increased by 7.8% in Q3 2022 and by 8.4% in the first nine months of the year, compared to the same periods in 2021, due to greater operating revenues, moderated by higher operating costs. Adjusted EBITDA margin of 44.2% in Q3 2022 and 45.5% year to date, increased by 0.2 pts and 1.0 pts, respectively, compared to the same periods last year, primarily driven by the flow-through of service revenue growth.
14 | BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT
3 MD&A Business segment analysis – Bell Wireless
BELL WIRELESS OPERATING METRICS
| Q3 2022 | Q3 2021 | CHANGE | % CHANGE | YTD 2022 | YTD 2021 | CHANGE | % CHANGE | |||||||||||||||||||||||||
| Mobile phones |
||||||||||||||||||||||||||||||||
| Blended ARPU ($/month) |
60.76 | 59.47 | 1.29 | 2.2% | 59.44 | 57.34 | 2.10 | 3.7% | ||||||||||||||||||||||||
| Gross subscriber activations |
583,700 | 470,165 | 113,535 | 24.1% | 1,348,878 | 1,158,695 | 190,183 | 16.4% | ||||||||||||||||||||||||
| Postpaid |
391,165 | 336,328 | 54,837 | 16.3% | 888,478 | 828,038 | 60,440 | 7.3% | ||||||||||||||||||||||||
| Prepaid |
192,535 | 133,837 | 58,698 | 43.9% | 460,400 | 330,657 | 129,743 | 39.2% | ||||||||||||||||||||||||
| Net subscriber activations (losses) |
224,343 | 136,464 | 87,879 | 64.4% | 367,280 | 185,116 | 182,164 | 98.4% | ||||||||||||||||||||||||
| Postpaid |
167,798 | 114,821 | 52,977 | 46.1% | 285,225 | 192,179 | 93,046 | 48.4% | ||||||||||||||||||||||||
| Prepaid |
56,545 | 21,643 | 34,902 | n.m. | 82,055 | (7,063 | ) | 89,118 | n.m. | |||||||||||||||||||||||
| Blended churn % (average per month) |
1.24 | % | 1.21 | % | (0.03) pts | 1.15 | % | 1.18 | % | 0.03 pts | ||||||||||||||||||||||
| Postpaid |
0.90 | % | 0.93 | % | 0.03 pts | 0.82 | % | 0.88 | % | 0.06 pts | ||||||||||||||||||||||
| Prepaid |
4.58 | % | 4.15 | % | (0.43) pts | 4.53 | % | 4.27 | % | (0.26) pts | ||||||||||||||||||||||
| Subscribers |
9,826,465 | 9,349,459 | 477,006 | 5.1% | 9,826,465 | 9,349,459 | 477,006 | 5.1% | ||||||||||||||||||||||||
| Postpaid |
8,915,270 | 8,520,518 | 394,752 | 4.6% | 8,915,270 | 8,520,518 | 394,752 | 4.6% | ||||||||||||||||||||||||
| Prepaid |
911,195 | 828,941 | 82,254 | 9.9% | 911,195 | 828,941 | 82,254 | 9.9% | ||||||||||||||||||||||||
| Mobile connected devices |
||||||||||||||||||||||||||||||||
| Net subscriber activations |
49,044 | 33,035 | 16,009 | 48.5% | 97,577 | 154,643 | (57,066 | ) | (36.9%) | |||||||||||||||||||||||
| Subscribers |
2,347,371 | 2,210,796 | 136,575 | 6.2% | 2,347,371 | 2,210,796 | 136,575 | 6.2% | ||||||||||||||||||||||||
n.m.: not meaningful
Mobile phone blended ARPU of $60.76 in Q3 2022 and $59.44 year to date increased by 2.2% and 3.7%, respectively, compared to the same periods last year, reflecting our continued focus on high-quality subscriber growth. The year-over-year increase was driven by:
| • | Higher roaming revenues due to increased international travel resulting from the easing of COVID-19 global travel restrictions |
| • | Flow-through of rate increases |
These factors were partly offset by:
| • | Lower data overages driven by greater customer adoption of monthly plans with higher data thresholds, including unlimited plans |
Mobile phone gross subscriber activations increased by 24.1% in Q3 2022 and by 16.4% in the first nine months of the year, compared to the same periods in 2021, due to both higher prepaid and postpaid gross subscriber activations.
| • | Mobile phone postpaid gross subscriber activations increased by 16.3% in Q3 2022 and by 7.3% year to date, compared to the same periods last year, driven by increased immigration due to the easing of COVID-19 restrictions, greater business customer demand, higher retail store traffic, continued 5G momentum and an increased focus on bundling wireless services with Internet |
| • | Mobile phone prepaid gross subscriber activations grew by 43.9% in Q3 2022 and by 39.2% year to date, compared to the same periods last year, due to greater market activity driven by increased immigration and travel to Canada as a result of the easing of COVID-19 restrictions |
Mobile phone net subscriber activations increased by 64.4% in Q3 2022 and by 98.4% in the first nine months of the year, compared to the same periods last year, due to both higher postpaid and prepaid net subscriber activations.
| • | Mobile phone postpaid net subscriber activations increased by 46.1% in Q3 2022, compared to the same period last year, driven by greater gross activations, partly offset by higher subscriber deactivations. In the first nine months of the year, net subscriber activations increased by 48.4%, compared to the same period last year, driven by greater gross activations and fewer subscriber deactivations. |
| • | Mobile phone prepaid net subscriber activations increased by 34,902 in Q3 2022 and by 89,118 year to date, compared to the same periods last year, due to higher gross activations, partly offset by greater subscriber deactivations |
Mobile phone blended churn of 1.24% in Q3 2022, increased by 0.03 pts, compared to the same period last year. Conversely, blended churn of 1.15% in the first nine months of the year, improved by 0.03 pts, compared to the same period in 2021.
| • | Mobile phone postpaid churn of 0.90% in Q3 2022 and 0.82% year to date, improved by 0.03 pts and 0.06 pts, respectively, compared to the same periods last year, reflecting our continued investment in customer experience, retention and mobile networks |
| • | Mobile phone prepaid churn of 4.58% in Q3 2022 and 4.53% year to date, increased by 0.43 pts and 0.26 pts, respectively, compared to the same periods last year, due to higher year-over-year customer deactivations, as a result of greater market activity |
Mobile phone subscribers at September 30, 2022 totaled 9,826,465, an increase of 5.1%, from 9,349,459 subscribers reported at the end of Q3 2021. This consisted of 8,915,270 postpaid subscribers, an increase of 4.6% from 8,520,518 subscribers at the end of Q3 2021, and 911,195 prepaid subscribers, an increase of 9.9% from 828,941 subscribers at the end of Q3 2021.
Mobile connected device net subscriber activations increased by 16,009 subscribers in Q3 2022, compared to the same period last year, due to lower data device deactivations and higher demand for IoT solutions, including connected car subscriptions. In the first nine months of the year, net subscriber activations declined by 57,066, compared to the same period in 2021, due to greater business IoT deactivations driven largely by one customer and higher net losses from data devices, primarily fewer tablet activations.
Mobile connected device subscribers at September 30, 2022 totaled 2,347,371, an increase of 6.2% from 2,210,796 subscribers reported at the end of Q3 2021.
BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT | 15
3 MD&A Business segment analysis – Bell Wireless
ASSUMPTIONS
As at the date of this MD&A, our forward-looking statements set out in the BCE 2021 Annual MD&A, as updated or supplemented in the BCE 2022 First Quarter MD&A, in the BCE 2022 Second Quarter MD&A and in this MD&A, are based on certain assumptions including, without limitation, the following assumptions and the assumptions referred to in each of the other business segment discussions set out in this section 3, Business segment analysis, as well as the economic, market and other assumptions referred to in section 1.3, Assumptions, of this MD&A.
| • | Maintain our market share of national operators’ wireless postpaid mobile phone net additions and growth of our prepaid subscriber base |
| • | Continued strong competitive intensity and promotional activity across all regions and market segments |
| • | Ongoing expansion and deployment of 5G and 5G+ wireless networks, offering competitive coverage and quality |
| • | Continued diversification of our distribution strategy with a focus on expanding direct-to-consumer (DTC) and online transactions |
| • | Growth in mobile phone blended ARPU, driven by growth in 5G subscriptions, and increased roaming revenue from the easing of travel restrictions implemented as a result of the COVID-19 pandemic, partly offset by reduced data overage revenue due to the continued adoption of unlimited plans |
| • | Accelerating business customer adoption of advanced 5G, 5G+ and IoT solutions |
| • | Improving wireless handset device availability in addition to stable device pricing and margins |
| • | Realization of cost savings related to operational efficiencies enabled by changes in consumer behaviour, digital adoption, product and service enhancements, new call centre and digital investments and other improvements to the customer service experience |
| • | No adverse material financial, operational or competitive consequences of changes in or implementation of regulations affecting our wireless business |
16 | BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT
3 MD&A Business segment analysis – Bell Wireline
3.2 Bell Wireline
This section contains forward-looking statements, including relating to BCE’s anticipated capital expenditures, network deployment plans and the benefits expected to result therefrom, and our plans to deliver faster Internet speeds and Wi-Fi technology and related offerings. Refer to the section Caution regarding forward-looking statements at the beginning of this MD&A.
KEY BUSINESS DEVELOPMENTS
INTRODUCTION OF BELL FIBE GIGABIT 8.0 WITH NORTH AMERICA’S FASTEST INTERNET SPEEDS
Bell introduced Bell Fibe Gigabit 8.0, with symmetrical download and upload speeds of 8 gigabits per second (Gbps), in eligible areas of Toronto. These gigabit (Gb) speeds are the fastest available in the market today among major Internet service providers (ISPs) in North America. Bell will continue to expand availability of Bell Fibe Gigabit 8.0 across its footprint over the coming months, in addition to continuing work on its aggressive fibre buildout, with plans to reach up to 900,000 more homes and businesses across much of Canada with fibre connections this year.
Bell Fibe Gigabit 8.0 includes the new Giga Hub with Wi-Fi 6E, enabling Gb Wi-Fi speeds up to two times faster for connected devices shared in the home than Wi-Fi 6E solutions offered today by other major Canadian ISPs. Wi-Fi 6E is the next evolution of Wi-Fi, enabling faster speeds and lower latency when used with a compatible device and allows customers to work, learn, video chat, stream and game online on any or all of their household devices simultaneously. Bell Giga Hub with Wi-Fi 6E is also now available for customers throughout Ontario and Québec.
EXPANSION OF ALL-FIBRE INTERNET SERVICE
On August 4, 2022, Bell announced a large-scale investment in broadband infrastructure as part of the Ontario Accelerated High Speed Internet Program (AHSIP). Bell is investing over $650 million in partnership with a Government of Ontario investment of $484 million for this historic program. Bell will deploy its all-fibre network to over 80,000 homes and businesses in underserved regions across Ontario as part of AHSIP by 2025. Another benefit from its participation in AHSIP is that Bell will also fully fund fibre deployment to an additional 37,000 homes and businesses in the vicinity of its AHSIP build to reach even more Canadians with this leading broadband technology.
Bell also announced the expansion of pure fibre Internet service to homes and businesses in the Ontario communities of Barrie and Owen Sound and in 7 more communities across rural Manitoba as part of Bell’s capital expenditure acceleration program to invest in national next-generation network infrastructure. Fully funded by Bell, this broadband expansion program will provide fast and high-capacity 100% fibre connections with Internet download speeds of up to 3 Gbps in select areas and access to leading Bell services such as Fibe TV. By the end of this year, Bell will have invested approximately $14 billion in capital expenditures since 2020, including planned capital expenditures of approximately $5 billion in 2022, to accelerate the rollout of its broadband fibre, 5G and rural networks.
FINANCIAL PERFORMANCE ANALYSIS
Q3 2022 PERFORMANCE HIGHLIGHTS
| Bell Wireline | Bell Wireline |
|||
| Revenues | Adjusted EBITDA |
|||
| (in $ millions) | (in $ millions) |
|||
| (% adjusted EBITDA margin) |
||||
|
|
|||
| Bell Wireline | Bell Wireline |
|||
| Revenues | Adjusted EBITDA |
|||
| (in $ millions) | (in $ millions) |
|||
| (% adjusted EBITDA margin) |
||||
|
|
BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT | 17
3 MD&A Business segment analysis – Bell Wireline
| Retail high-speed Internet (1) |
Retail high-speed Internet |
Retail TV (1) | Retail IPTV | Retail residential NAS lines (1) | ||||
| +6.6% | 89,652 | +0.2% | 38,093 | (7.5%) | ||||
| Subscriber growth Q3 2022 vs. Q3 2021 |
Total net subscriber activations |
Subscriber growth Q3 2022 vs. Q3 2021 |
Total net subscriber activations |
Subscriber decline Q3 2022 vs. Q3 2021 | ||||
| in Q3 2022 | in Q3 2022 | |||||||
|
|
||||||||
| (1) | In Q1 2022, as a result of the acquisition of EBOX and other related companies, our retail high-speed Internet, retail IPTV and retail residential NAS lines subscriber bases increased by 67,090, 9,025 and 3,456 subscribers, respectively. |
BELL WIRELINE RESULTS
REVENUES
| Q3 2022 | Q3 2021 | $ CHANGE | % CHANGE | YTD 2022 | YTD 2021 | $ CHANGE | % CHANGE | |||||||||||||||||||||||||
| Data |
1,987 | 1,976 | 11 | 0.6% | 5,914 | 5,885 | 29 | 0.5% | ||||||||||||||||||||||||
| Voice |
739 | 778 | (39 | ) | (5.0%) | 2,266 | 2,375 | (109 | ) | (4.6%) | ||||||||||||||||||||||
| Other services |
77 | 73 | 4 | 5.5% | 232 | 214 | 18 | 8.4% | ||||||||||||||||||||||||
| External service revenues |
2,803 | 2,827 | (24 | ) | (0.8%) | 8,412 | 8,474 | (62 | ) | (0.7%) | ||||||||||||||||||||||
| Inter-segment service revenues |
104 | 93 | 11 | 11.8% | 307 | 264 | 43 | 16.3% | ||||||||||||||||||||||||
| Operating service revenues |
2,907 | 2,920 | (13 | ) | (0.4%) | 8,719 | 8,738 | (19 | ) | (0.2%) | ||||||||||||||||||||||
| Data |
130 | 86 | 44 | 51.2% | 302 | 331 | (29 | ) | (8.8%) | |||||||||||||||||||||||
| Equipment and other |
9 | 9 | – | – | 33 | 30 | 3 | 10.0% | ||||||||||||||||||||||||
| External product revenues |
139 | 95 | 44 | 46.3% | 335 | 361 | (26 | ) | (7.2%) | |||||||||||||||||||||||
| Operating product revenues |
139 | 95 | 44 | 46.3% | 335 | 361 | (26 | ) | (7.2%) | |||||||||||||||||||||||
| Bell Wireline operating revenues |
3,046 | 3,015 | 31 | 1.0% | 9,054 | 9,099 | (45 | ) | (0.5%) | |||||||||||||||||||||||
Bell Wireline operating revenues increased by 1.0% in Q3 2022, compared to Q3 2021, driven by growth in product, data and other services revenue, partly offset by continued voice revenue erosion. Conversely, during the first nine months of the year, operating revenue declined by 0.5%, compared to the same period last year, resulting from ongoing voice erosion and lower product sales, partly offset by growth in data and other services revenue.
Bell Wireline operating service revenues decreased by 0.4% in Q3 2022 and by 0.2% in the first nine months of the year, compared to the same periods last year.
| • | Data revenues increased by 0.6% in Q3 2022, and by 0.5% year to date, compared to the same periods in 2021, driven by: |
| • | Greater retail Internet and IPTV subscriber bases, coupled with the flow-through of residential rate increases |
| • | The acquisition of EBOX and other related companies in February 2022 |
These factors were partly offset by:
| • | Higher acquisition, retention and bundle discounts on residential services |
| • | Decreased business solutions services revenue including the impact of the sale of our wholly-owned subsidiary Createch on March 1, 2022 |
| • | Continued decline in our satellite TV subscriber base |
| • | Legacy data and Internet protocol (IP) data services revenue erosion |
Additionally, in the first nine months of the year, year-over-year revenues were favourably affected by the Q2 2021 unfavourable retroactive impact from
the Canadian
Radio-television and Telecommunications Commission (CRTC) decision on wholesale high-speed Internet access services of $44 million, which did not recur this year.
| • | Voice revenues declined by 5.0% in Q3 2022, and by 4.6% in the first nine months of the year, compared to the same periods last year, attributable to: |
| • | Ongoing retail residential NAS line erosion, as well as business voice erosion, mainly due to technological substitution to wireless and Internet based services |
| • | Reduced sales of international wholesale long distance minutes |
These factors were partly offset by:
| • | Flow-through of residential rate increases |
| • | Other services revenues grew by 5.5% in Q3 2022 and by 8.4% in the first nine months of the year, compared to the same periods last year, driven by greater data and analytics related revenues |
Bell Wireline operating product revenues increased by 46.3% in Q3 2022, compared to Q3 2021, mainly due to timing of spend within 2022, as well as delayed spending from prior year, by large business customers. The year-to-date decline of 7.2% over the same period in 2021 was unfavourably impacted by global supply chain challenges.
18 | BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT
3 MD&A Business segment analysis – Bell Wireline
OPERATING COSTS AND ADJUSTED EBITDA
| Q3 2022 | Q3 2021 | $ CHANGE | % CHANGE | YTD 2022 | YTD 2021 | $ CHANGE | % CHANGE | |||||||||||||||||||||||||
| Operating costs |
(1,729 | ) | (1,682 | ) | (47 | ) | (2.8%) | (5,055 | ) | (5,110 | ) | 55 | 1.1% | |||||||||||||||||||
| Adjusted EBITDA |
1,317 | 1,333 | (16 | ) | (1.2%) | 3,999 | 3,989 | 10 | 0.3% | |||||||||||||||||||||||
| Adjusted EBITDA margin |
43.2 | % | 44.2 | % | (1.0) pts | 44.2 | % | 43.8 | % | 0.4 p | ts | |||||||||||||||||||||
Bell Wireline operating costs increased by 2.8% in Q3 2022, compared to Q3 2021, due to:
| • | Higher product cost of goods sold, driven by the greater year-over-year product revenues |
| • | Increased repairs expense related to storm damages, primarily due to Hurricane Fiona |
| • | Inflationary pressures mainly impacting fuel, utilities and salaries expenses |
These factors were partly offset by:
| • | Lower payments to other carriers and business solutions services costs, driven by lower associated revenues |
| • | Decreased TV programming and content costs due to package mix along with lower related revenues |
During the first nine months of the year, operating costs declined by 1.1%, compared to the same period last year, mainly due to lower product cost of goods sold, attributable to lower product revenues, labour savings driven by lower call volumes to our customer service centres, employee redeployment in 2021 due to the COVID-19 pandemic and workforce reductions, along with the other factors listed above.
Bell Wireline adjusted EBITDA decreased by 1.2% in Q3 2022, compared to Q3 2021, from greater operating expenses, offset in part by higher year-over-year operating revenues. Conversely, during the first nine months of the year, adjusted EBITDA increased by 0.3%, compared to the same period last year, from reduced operating costs, moderated in part by lower operating revenues. Adjusted EBITDA margin of 43.2% in Q3 2022, decreased by 1.0 pts over Q3 2021, due to an increased proportion of low-margin product sales in our total revenue base, the impact of storm-related costs, and continued inflationary cost pressures. During the first nine months of the year, adjusted EBITDA margin of 44.2% increased by 0.4 pts, over the same period in 2021, resulting from a decreased proportion of low-margin product sales in our total revenue base, as well as the retroactive impact of the CRTC decision on wholesale high-speed Internet access services in Q2 2021 which did not recur this year, partly offset by storm-related costs and inflationary cost pressures.
BELL WIRELINE OPERATING METRICS
DATA
Retail high-speed Internet
| Q3 2022 | Q3 2021 | CHANGE | % CHANGE | YTD 2022 | YTD 2021 | CHANGE | % CHANGE | |||||||||||||||||||||||||
| Retail net subscriber activations |
89,652 | 65,779 | 23,873 | 36.3% | 138,296 | 104,667 | 33,629 | 32.1% | ||||||||||||||||||||||||
| Retail subscribers (1) |
4,067,039 | 3,814,035 | 253,004 | 6.6% | 4,067,039 | 3,814,035 | 253,004 | 6.6% | ||||||||||||||||||||||||
| (1) | In Q1 2022, as a result of the acquisition of EBOX and other related companies, our retail high-speed Internet subscriber base increased by 67,090 subscribers. |
Retail high-speed Internet net subscriber activations increased by 36.3% in Q3 2022, and by 32.1% in the first nine months of the year, compared to the same periods last year, attributable to strong residential net activations resulting from continued growth in our fibre-to-the-premise (FTTP) footprint, greater promotional offers including bundled service offerings and higher back to school activity, partly offset by greater competitive intensity.
Retail high-speed Internet subscribers totaled 4,067,039 at September 30, 2022, up 6.6% from 3,814,035 subscribers reported at the end of Q3 2021.
Retail TV
| Q3 2022 | Q3 2021 | CHANGE | % CHANGE | YTD 2022 | YTD 2021 | CHANGE | % CHANGE | |||||||||||||||||||||||||
| Retail net subscriber activations (losses) |
10,853 | 10,521 | 332 | 3.2% | (9,035 | ) | (3,519 | ) | (5,516 | ) | n.m. | |||||||||||||||||||||
| IPTV |
38,093 | 31,641 | 6,452 | 20.4% | 54,191 | 46,877 | 7,314 | 15.6% | ||||||||||||||||||||||||
| Satellite |
(27,240 | ) | (21,120 | ) | (6,120 | ) | (29.0% | ) | (63,226 | ) | (50,396 | ) | (12,830 | ) | (25.5% | ) | ||||||||||||||||
| Total retail subscribers (1) |
2,735,000 | 2,728,961 | 6,039 | 0.2% | 2,735,000 | 2,728,961 | 6,039 | 0.2% | ||||||||||||||||||||||||
| IPTV (1) |
1,945,657 | 1,853,250 | 92,407 | 5.0% | 1,945,657 | 1,853,250 | 92,407 | 5.0% | ||||||||||||||||||||||||
| Satellite |
789,343 | 875,711 | (86,368 | ) | (9.9% | ) | 789,343 | 875,711 | (86,368 | ) | (9.9% | ) | ||||||||||||||||||||
n.m.: not meaningful
| (1) | In Q1 2022, as a result of the acquisition of EBOX and other related companies, our retail IPTV subscriber base increased by 9,025 subscribers. |
Retail IPTV net subscriber activations increased by 20.4% in Q3 2022 and by 15.6% year to date, compared to the same periods in 2021, resulting from greater activations due to increased Internet pull-through, higher student activity, and greater promotional offers, partly offset by higher deactivations, which are returning to pre-pandemic levels, increased competitive intensity, and greater substitution with OTT services.
Retail satellite TV net subscriber losses increased by 29.0% in Q3 2022 and by 25.5% in the first nine months of the year, compared to the same periods last year, driven by aggressive offers from cable competitors, particularly in rural areas.
Total retail TV net subscriber activations (IPTV and satellite TV combined) increased by 3.2% in Q3 2022, compared to Q3 2021, driven by higher IPTV net activations, offset in part by greater satellite TV net losses. Conversely, during the first nine months of the year, total retail TV net subscriber losses increased by 5,516, compared to the same period last year, from higher satellite TV net losses, offset in part by increased IPTV net activations.
Retail IPTV subscribers at September 30, 2022 totaled 1,945,657, up 5.0% from 1,853,250 subscribers reported at the end of Q3 2021.
Retail satellite TV subscribers at September 30, 2022 totaled 789,343, down 9.9% from 875,711 subscribers reported at the end of Q3 2021.
BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT | 19
3 MD&A Business segment analysis – Bell Wireline
Total retail TV subscribers (IPTV and satellite TV combined) at September 30, 2022 were 2,735,000 representing a 0.2% increase from 2,728,961 subscribers at the end of Q3 2021.
Voice
| Q3 2022 | Q3 2021 | CHANGE | % CHANGE | YTD 2022 | YTD 2021 | CHANGE | % CHANGE | |||||||||||||||||||||||||
| Retail residential NAS lines net losses |
(42,853) | (42,755) | (98) | (0.2%) | (137,910) | (145,116) | 7,206 | 5.0% | ||||||||||||||||||||||||
| Retail residential NAS lines (1) |
2,164,151 | 2,338,816 | (174,665) | (7.5%) | 2,164,151 | 2,338,816 | (174,665) | (7.5%) | ||||||||||||||||||||||||
| (1) | In Q1 2022, as a result of the acquisition of EBOX and other related companies, our retail residential NAS lines subscriber base increased by 3,456 subscribers. |
Retail residential NAS lines net losses remained essentially stable in Q3 2022, increasing by 0.2% compared to Q3 2021. During the first nine months of the year, retail residential NAS lines net losses improved by 5.0%, compared to the same period last year, driven by lower deactivations in Q1 2022 due to the COVID-19 pandemic, partly offset by reduced activations.
Retail residential NAS lines at September 30, 2022 of 2,164,151 declined by 7.5% from 2,338,816 lines reported at the end of Q3 2021. This represented an improvement over the 7.8% rate of erosion experienced in Q3 2021, mainly from fewer deactivations.
ASSUMPTIONS
As at the date of this MD&A, our forward-looking statements set out in the BCE 2021 Annual MD&A, as updated or supplemented in the BCE 2022 First Quarter MD&A, in the BCE 2022 Second Quarter MD&A and in this MD&A, are based on certain assumptions including, without limitation, the following assumptions and the assumptions referred to in each of the other business segment discussions set out in this section 3, Business segment analysis, as well as the economic, market and other assumptions referred to in section 1.3, Assumptions, of this MD&A.
| • | Further deployment of direct fibre to more homes and businesses within our wireline footprint |
| • | Continued growth in retail Internet and IPTV subscribers |
| • | Increasing wireless and Internet-based technological substitution |
| • | Continued aggressive residential service bundle offers from cable TV competitors in our local wireline areas, moderated by growing our share of competitive residential service bundles |
| • | Continued large business customer migration to IP-based systems |
| • | Ongoing competitive repricing pressures in our business and wholesale markets |
| • | Continued competitive intensity in our small and medium-sized business markets as cable operators and other telecommunications competitors continue to intensify their focus on business customers |
| • | Traditional high-margin product categories challenged by large global cloud and OTT providers of business voice and data solutions expanding into Canada with on-demand services |
| • | Accelerating customer adoption of OTT services resulting in downsizing of TV packages |
| • | Growing consumption of OTT TV services and on-demand streaming video, as well as the proliferation of devices, such as tablets, that consume large quantities of bandwidth, will require ongoing capital investment |
| • | Realization of cost savings related to operating efficiencies enabled by a growing direct fibre footprint, changes in consumer behaviour and product innovation, expanding self-serve capabilities, other improvements to the customer service experience, management workforce reductions including attrition and retirements, and lower contracted rates from our suppliers |
| • | No adverse material financial, operational or competitive consequences of changes in or implementation of regulations affecting our wireline business |
20 | BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT
3 MD&A Business segment analysis – Bell Media
3.3 Bell Media
KEY BUSINESS DEVELOPMENTS
PARTNERSHIP WITH LIONSGATE FOR CO-DEVELOPMENT DEAL
On September 13, 2022, Bell Media and Lionsgate announced they have teamed up for a co-development deal to produce comedy and drama TV series for the global market. The multiyear partnership enables Lionsgate to act as the global distributor outside Canada for select Bell Media original programming that is produced locally in English and French, including projects Bell Media co-develops with Lionsgate. In Canada, Bell Media distributes projects developed under the partnership. Through this partnership, the companies are committing to work together to seek unique projects and create original Canadian programming that is relevant and relatable to audiences worldwide.
EXPANSION OF ASTRAL IN ALBERTA WITH IMAGINE OUTDOOR PREMIUM DIGITAL NETWORK
Astral Media Inc. (Astral), Canada’s leading out-of-home (OOH) advertising solution provider, acquired Imagine Outdoor Advertising Ltd.’s (Imagine Outdoor) entire digital OOH advertising network in Alberta as of September 1, 2022. The new digital screens bring Astral’s total digital inventory in Alberta to 39 faces, allowing more opportunities for clients to launch impactful and seamless campaigns across the province. The 12 new screens in Calgary and Edmonton range in size between 10 x 20 feet and 12 x 11 feet, and are located alongside major highways and streets, allowing for maximum exposure to audiences.
FINANCIAL PERFORMANCE ANALYSIS
Q3 2022 PERFORMANCE HIGHLIGHTS
| Bell Media | Bell Media | |
| Revenues | Adjusted EBITDA | |
| (in $ millions) | (in $ millions) | |
|
| |
| Bell Media | Bell Media | |
| Revenues | Adjusted EBITDA | |
| (in $ millions) | (in $ millions) | |
|
| |
BELL MEDIA RESULTS
REVENUES
| Q3 2022 | Q3 2021 | $ CHANGE | % CHANGE | YTD 2022 | YTD 2021 | $ CHANGE | % CHANGE | |||||||||||||||||||||||||
| External revenues |
631 | 630 | 1 | 0.2% | 2,105 | 1,919 | 186 | 9.7% | ||||||||||||||||||||||||
| Inter-segment revenues |
88 | 89 | (1) | (1.1%) | 260 | 268 | (8) | (3.0%) | ||||||||||||||||||||||||
| Bell Media operating revenues |
719 | 719 | – | – | 2,365 | 2,187 | 178 | 8.1% | ||||||||||||||||||||||||
BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT | 21
3 MD&A Business segment analysis – Bell Media
Bell Media operating revenues remained stable in Q3 2022, compared to the same period last year, as higher subscriber revenue was offset by lower advertising revenue. Year to date operating revenues increased by 8.1%, compared to the same period last year, driven by higher subscriber, other and advertising revenues. This included continued growth in digital revenue (1) of 40% in Q3 2022 and 58% year to date, compared to the same periods last year.
| • | Advertising revenues declined by 2.3% in Q3 2022, compared to the same period last year, due to a slowdown in TV and radio advertising demand driven by the current economic uncertainty resulting from inflationary pressures, a potential recession and ongoing supply chain challenges. Additionally, Q3 2021 advertising revenues also benefited from the federal election. This was partly offset by higher OOH revenues due to the ongoing recovery from the effects of the COVID-19 pandemic. In the first nine months of the year, advertising revenues grew by 3.6% over last year, mainly from higher OOH and radio advertising revenues due to the ongoing recovery from the effects of the COVID-19 pandemic. TV advertising revenues in the first nine months of the year increased modestly mainly due to growth in specialty TV revenues, partly offset by lower conventional TV revenues. |
| • | Subscriber revenues grew by 2.2% in Q3 2022 and by 9.2% year to date, compared to the same periods last year, primarily from the continued growth in Crave DTC subscribers. Year-to-date revenues also benefited from the impact of a one-time retroactive adjustment related to a contract with a Canadian TV distributor in Q1 2022. |
| • | Other revenues were essentially stable in Q3 2022, compared to the same period last year. However, year-to-date other revenues increased year over year due to the return of the Formula 1 (F1) Canadian Grand Prix in Q2 2022, which was cancelled in 2021 due to the COVID-19 pandemic. |
OPERATING COSTS AND ADJUSTED EBITDA
| Q3 2022 | Q3 2021 | $ CHANGE | % CHANGE | YTD 2022 | YTD 2021 | $ CHANGE | % CHANGE | |||||||||||||||||||||||||
|
Operating costs
|
(537) | (504) | (33) | (6.5% | ) | (1,749 | ) | (1,615 | ) | (134 | ) | (8.3% | ) | |||||||||||||||||||
| Adjusted EBITDA
|
182 | 215 | (33) | (15.3% | ) | 616 | 572 | 44 | 7.7% | |||||||||||||||||||||||
| Adjusted EBITDA margin
|
25.3% | 29.9% | (4.6) | pts | 26.0 | % | 26.2 | % | (0.2) | pts | ||||||||||||||||||||||
Bell Media operating costs increased by 6.5% in Q3 2022 and by 8.3% in the first nine months of the year, compared to the same periods last year, due to higher programming and production costs from the return to regular sports broadcast schedules and entertainment programming content deliveries, as 2021 was impacted by COVID-19 related delays. The increase in year-to-date operating costs also reflected higher costs related to the return of the F1 Canadian Grand Prix and the temporary waiving in Q1 2021 of CRTC Part I and II broadcasting license fees due to the COVID-19 pandemic.
Bell Media adjusted EBITDA declined by 15.3% in Q3 2022, compared to the same period last year, due to higher operating costs. Year-to-date adjusted EBITDA grew by 7.7% year over year, driven by higher operating revenues, partly offset by greater operating costs.
ASSUMPTIONS
As at the date of this MD&A, our forward-looking statements set out in the BCE 2021 Annual MD&A, as updated or supplemented in the BCE 2022 First Quarter MD&A, in the BCE 2022 Second Quarter MD&A and in this MD&A, are based on certain assumptions including, without limitation, the following assumptions and the assumptions referred to in each of the other business segment discussions set out in this section 3, Business segment analysis, as well as the economic, market and other assumptions referred to in section 1.3, Assumptions, of this MD&A.
| • | Overall revenue expected to reflect continued scaling of our strategic audience management (SAM) TV and Bell demand-side-platform (DSP) buying platforms, as well as DTC subscriber growth |
| • | Continued escalation of media content costs to secure quality programming, as well as the continued return to normal volumes of entertainment programming |
| • | Continued scaling of Crave through broader content offering, user experience improvements and Crave Mobile |
| • | Continued investment in Noovo original programming to better serve our French-language customers with a wider array of content on their preferred platforms |
| • | Leveraging of first-party data to improve targeting, advertisement delivery and attribution |
| • | Ability to successfully acquire and produce highly rated programming and differentiated content |
| • | Building and maintaining strategic supply arrangements for content across all screens and platforms |
| • | No adverse material financial, operational or competitive consequences of changes in or implementation of regulations affecting our media business |
| (1) | Digital revenues are comprised of advertising revenue from digital platforms including web sites, mobile apps, connected TV apps and OOH digital assets/platforms, as well as advertising procured through Bell digital buying platforms and subscription revenue from DTC services and Video on Demand services. |
22 | BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT
4 MD&A Financial and capital management
4 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.
4.1 Net debt (1)
| SEPTEMBER 30, 2022 | DECEMBER 31, 2021 | $ CHANGE | % CHANGE | |||||||||||||
| Long-term debt |
26,767 | 27,048 | (281 | ) | (1.0%) | |||||||||||
| Debt due within one year |
4,686 | 2,625 | 2,061 | 78.5% | ||||||||||||
| 50% of preferred shares (2) |
1,943 | 2,002 | (59 | ) | (2.9%) | |||||||||||
| Cash |
(583 | ) | (289 | ) | (294 | ) | n.m. | |||||||||
| Cash equivalents |
(150 | ) | – | (150 | ) | n.m. | ||||||||||
| Net debt |
32,663 | 31,386 | 1,277 | 4.1% | ||||||||||||
n.m.: not meaningful
| (1) | Net debt is a non-GAAP financial measure. See section 8.1, Non-GAAP financial measures in this MD&A for more information on this measure. |
| (2) | 50% of outstanding preferred shares of $3,885 million and $4,003 million at September 30, 2022 and December 31, 2021, respectively, are classified as debt consistent with the treatment by some credit rating agencies. |
The increase of $2,061 million in debt due within one year and the decrease of $281 million in long-term debt was due to:
| • | the issuance by Bell Canada of Series US-7 Notes, with a total principal amount of $750 million in U.S. dollars ($954 million in Canadian dollars). The Notes are fully and unconditionally guaranteed by BCE. |
| • | an increase in our securitized receivables of $700 million |
| • | an increase in our notes payable (net of repayments) of $622 million |
| • | an increase of $504 million mainly due to foreign exchange fluctuations on hedged U.S. debt |
Partly offset by:
| • | the early redemption of Series M-26 medium-term note (MTN) debentures with a total principal amount of $1 billion in Canadian dollars |
The increase in cash and cash equivalents of $294 million and $150 million, respectively, was mainly due to:
| • | $6,309 million of cash flows from operating activities |
| • | $945 million of issuance of long-term debt |
| • | $700 million increase in securitized receivables |
| • | $622 million increase in notes payable |
| • | $169 million from the issuance of common shares under our employee stock option plan |
Partly offset by:
| • | $3,495 million of capital expenditures |
| • | $2,473 million of dividends paid on BCE common shares |
| • | $1,773 million repayment of long-term debt |
| • | $206 million paid for the purchase on the open market of BCE common shares for the settlement of share-based payments |
| • | $142 million paid, net of cash acquired, mainly for the acquisition of EBOX and other related companies |
| • | $115 million paid for the repurchase of preferred shares |
| • | $94 million of dividends paid on BCE preferred shares |
4.2 Outstanding share data
| COMMON SHARES OUTSTANDING |
NUMBER OF SHARES |
|||
| Outstanding, January 1, 2022 |
909,018,871 | |||
| Shares issued under employee stock option plan |
2,923,759 | |||
| Outstanding, September 30, 2022 |
911,942,630 | |||
BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT | 23
4 MD&A Financial and capital management
| STOCK OPTIONS OUTSTANDING | NUMBER OF OPTIONS |
WEIGHTED AVERAGE EXERCISE PRICE ($) |
||||||
| Outstanding, January 1, 2022 |
10,778,724 | 60 | ||||||
| Exercised (1) |
(2,923,759 | ) | 58 | |||||
| Forfeited or expired |
(23,624 | ) | 65 | |||||
| Outstanding, September 30, 2022 |
7,831,341 | 61 | ||||||
| Exercisable, September 30, 2022 |
4,568,421 | 58 | ||||||
| (1) | The weighted average market share price for options exercised during the nine months ended September 30, 2022 was $69. |
4.3 Cash flows
| Q3 2022 | Q3 2021 | $ CHANGE | % CHANGE | YTD 2022 | YTD 2021 | $ CHANGE | % CHANGE | |||||||||||||||||||||||||
| Cash flows from operating activities |
1,996 | 1,774 | 222 | 12.5% | 6,309 | 6,265 | 44 | 0.7% | ||||||||||||||||||||||||
| Capital expenditures |
(1,317 | ) | (1,164 | ) | (153 | ) | (13.1% | ) | (3,495 | ) | (3,386 | ) | (109 | ) | (3.2%) | |||||||||||||||||
| Cash dividends paid on preferred shares |
(27 | ) | (31 | ) | 4 | 12.9% | (94 | ) | (93 | ) | (1 | ) | (1.1%) | |||||||||||||||||||
| Cash dividends paid by subsidiaries to non-controlling interest |
(11 | ) | (13 | ) | 2 | 15.4% | (36 | ) | (41 | ) | 5 | 12.2% | ||||||||||||||||||||
| Acquisition and other costs paid |
1 | – | 1 | n.m. | 7 | 6 | 1 | 16.7% | ||||||||||||||||||||||||
| Free cash flow |
642 | 566 | 76 | 13.4% | 2,691 | 2,751 | (60 | ) | (2.2%) | |||||||||||||||||||||||
| Business acquisitions |
(3 | ) | (1 | ) | (2 | ) | n.m. | (142 | ) | (12 | ) | (130 | ) | n.m. | ||||||||||||||||||
| Business dispositions |
(1 | ) | – | (1 | ) | n.m. | 53 | – | 53 | n.m. | ||||||||||||||||||||||
| Acquisition and other costs paid |
(1 | ) | – | (1 | ) | n.m. | (7 | ) | (6 | ) | (1 | ) | (16.7%) | |||||||||||||||||||
| Spectrum licences |
(3 | ) | (418 | ) | 415 | 99.3% | (3 | ) | (418 | ) | 415 | 99.3% | ||||||||||||||||||||
| Other investing activities |
(8 | ) | (11 | ) | 3 | 27.3% | 9 | (49 | ) | 58 | n.m. | |||||||||||||||||||||
| (Decrease) increase in notes payable |
(34 | ) | (322 | ) | 288 | 89.4% | 622 | (368 | ) | 990 | n.m. | |||||||||||||||||||||
| Increase (decrease) in securitized receivables |
700 | (7 | ) | 707 | n.m. | 700 | (20 | ) | 720 | n.m. | ||||||||||||||||||||||
| Issue of long-term debt |
– | 1,570 | (1,570 | ) | (100.0% | ) | 945 | 4,985 | (4,040 | ) | (81.0%) | |||||||||||||||||||||
| Repayment of long-term debt |
(270 | ) | (249 | ) | (21 | ) | (8.4% | ) | (1,773 | ) | (2,516 | ) | 743 | 29.5% | ||||||||||||||||||
| Issue of common shares |
1 | 172 | (171 | ) | (99.4% | ) | 169 | 245 | (76 | ) | (31.0%) | |||||||||||||||||||||
| Purchase of shares for settlement of share-based payments |
(49 | ) | (83 | ) | 34 | 41.0% | (206 | ) | (245 | ) | 39 | 15.9% | ||||||||||||||||||||
| Repurchase of preferred shares |
– | – | – | – | (115 | ) | – | (115 | ) | n.m. | ||||||||||||||||||||||
| Cash dividends paid on common shares |
(839 | ) | (793 | ) | (46 | ) | (5.8% | ) | (2,473 | ) | (2,337 | ) | (136 | ) | (5.8%) | |||||||||||||||||
| Other financing activities |
2 | (14 | ) | 16 | n.m. | (26 | ) | 22 | (48 | ) | n.m. | |||||||||||||||||||||
| Net (decrease) increase in cash |
(13 | ) | 329 | (342 | ) | n.m. | 294 | 1,951 | (1,657 | ) | (84.9%) | |||||||||||||||||||||
| Net increase in cash equivalents |
150 | 81 | 69 | 85.2% | 150 | 81 | 69 | 85.2% | ||||||||||||||||||||||||
n.m.: not meaningful
CASH FLOWS FROM OPERATING ACTIVITIES AND FREE CASH FLOW
Cash flows from operating activities in the third quarter of 2022 increased by $222 million, compared to the same period last year, mainly due to lower income taxes paid, lower contributions to post-employment benefit plans due to a partial contribution holiday in 2022 and higher adjusted EBITDA, partly offset by lower cash from working capital, and higher interest paid.
Cash flows from operating activities in the first nine months of 2022 increased by $44 million, compared to the same period last year, mainly due to higher adjusted EBITDA, lower income taxes paid, lower contributions to post-employment benefit plans due to a partial contribution holiday in 2022, lower severance and other costs paid, partly offset by lower cash from working capital reflecting the timing of supplier payments and higher inventory, and higher interest paid.
Free cash flow in the third quarter of 2022 increased by $76 million, compared to the same period last year, mainly due to higher cash flows from operating activities, excluding cash from acquisition and other costs paid, partly offset by higher capital expenditures.
Free cash flow in the first nine months of 2022 decreased by $60 million, compared to the same period last year, mainly due to higher capital expenditures, partly offset by higher cash flows from operating activities, excluding cash from acquisition and other costs paid.
24 | BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT
4 MD&A Financial and capital management
CAPITAL EXPENDITURES
| Q3 2022 | Q3 2021 | $ CHANGE | % CHANGE | YTD 2022 | YTD 2021 | $ CHANGE | % CHANGE | |||||||||||||||||||||||||
| Bell Wireless |
248 | 255 | 7 | 2.7 | % | 776 | 847 | 71 | 8.4% | |||||||||||||||||||||||
| Capital intensity (1) |
10.1 | % | 11.1 | % | 1.0 | pts | 11.2 | % | 13.0 | % | 1.8 p | ts | ||||||||||||||||||||
| Bell Wireline |
1,038 | 884 | (154 | ) | (17.4 | %) | 2,636 | 2,471 | (165 | ) | (6.7% | ) | ||||||||||||||||||||
| Capital intensity |
34.1 | % | 29.3 | % | (4.8 | ) pts | 29.1 | % | 27.2 | % | (1.9) p | ts | ||||||||||||||||||||
| Bell Media |
31 | 25 | (6 | ) | (24.0 | %) | 83 | 68 | (15 | ) | (22.1% | ) | ||||||||||||||||||||
| Capital intensity |
4.3 | % | 3.5 | % | (0.8 | ) pts | 3.5 | % | 3.1 | % | (0.4) p | ts | ||||||||||||||||||||
| BCE |
1,317 | 1,164 | (153 | ) | (13.1 | %) | 3,495 | 3,386 | (109 | ) | (3.2% | ) | ||||||||||||||||||||
| Capital intensity |
21.9 | % | 19.9 | % | (2.0 | ) pts | 19.7 | % | 19.6 | % | (0.1) p | ts | ||||||||||||||||||||
| (1) | Capital intensity is defined as capital expenditures divided by operating revenues. |
BCE capital expenditures of $1,317 million in Q3 2022 and $3,495 million in the first nine months of the year increased by 13.1% or $153 million and by 3.2% or $109 million, respectively, compared to the same periods last year. This represented a capital intensity ratio of 21.9% in Q3 2022 and 19.7% year to date, up 2.0 pts and 0.1 pts, respectively, over the same periods in 2021. The variances reflected the following:
| • | Lower capital spending in our wireless segment of $7 million in Q3 2022 and $71 million year to date, compared to the same periods last year, mainly due to slower pace of spending as we continue to execute on the deployment of our mobile 5G network |
| • | Higher capital spending in our wireline segment of $154 million in Q3 2022 and $165 million year to date, compared to the same periods last year, primarily due to the continued accelerated rollout of our FTTP network to more homes and businesses, partly offset by lower year-over-year investment in the buildout of our wireless-to-the-premise (WTTP) network, which was essentially completed at the end of last year |
| • | Higher capital expenditures at Bell Media of $6 million in Q3 2022 and $15 million year to date, compared to the same periods last year, mainly due to greater investment in new generation media content editing infrastructure. |
BUSINESS ACQUISITIONS
In February 2022, Bell acquired EBOX and other related companies, which provide Internet, telephone and TV services to consumers and businesses in Québec and parts of Ontario for a total cash consideration of $153 million ($139 million net of cash acquired).
BUSINESS DISPOSITIONS
On March 1, 2022, we completed the previously announced sale of our wholly-owned subsidiary, Createch. We recorded cash proceeds of $54 million.
DEBT INSTRUMENTS
2022
In the third quarter of 2022, we issued debt, net of issuances. This included:
| • | $700 million increase in securitized receivables |
Partly offset by:
| • | $270 million repayment of long-term debt comprised of net payments of leases and other debt |
| • | $34 million repayment (net of issuances) of notes payable |
In the first nine months of 2022, we issued debt, net of repayments. This included:
| • | $945 million issuance of long-term debt comprised of the issuance of Series US-7 Notes, with a total principal amount of $750 million in U.S. dollars ($954 million in Canadian dollars), partly offset by a $9 million discount on our debt issuance |
| • | $700 million increase in securitized receivables |
| • | $622 million issuance (net of repayments) of notes payable |
Partly offset by:
| • | $1,773 million repayment of long-term debt comprised of the early redemption of Series M-26 MTN debentures with a total principal amount of $1 billion in Canadian dollars, and net payments of leases and other debt of $773 million |
2021
In the third quarter of 2021, we issued debt, net of repayments. This included:
| • | $1,570 million issuance of long-term debt comprised of the issuance of Series US-5 and Series US-6 Notes, with total principal amounts of $600 million and $650 million in U.S. dollars, respectively ($755 million and $818 million in Canadian dollars, respectively), partly offset by $3 million of discounts on our debt issuances |
BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT | 25
4 MD&A Financial and capital management
Partly offset by:
| • | $322 million repayment (net of issuances) of notes payable and bank advances |
| • | $249 million repayment of long-term debt due to net payments of leases and other debt |
| • | $7 million decrease in securitized receivables |
In the first nine months of 2021, we issued debt, net of repayments. This included:
| • | $4,985 million issuance of long-term debt comprised of the issuance of Series US-3, Series US-4, Series US-5 and Series US-6 Notes, with total principal amounts of $600 million, $500 million, $600 million and $650 million in U.S. dollars, respectively ($747 million, $623 million, $755 million and $818 million in Canadian dollars, respectively), and the issuance of Series M-54, Series M-55 and Series M-56 MTN debentures, with total principal amounts of $1 billion, $550 million and $500 million in Canadian dollars, respectively, partly offset by $8 million of discounts on our debt issuances |
Partly offset by:
| • | $2,516 million repayment of long-term debt comprised of the early redemption of Series M-40 MTN debentures with a total principal amount of $1,700 million in Canadian dollars and net payments of leases and other debt of $816 million |
| • | $368 million repayment (net of issuances) of notes payable and bank advances |
| • | $20 million decrease in securitized trade receivables |
SPECTRUM LICENCES
In Q3 2021, Bell Mobility Inc. (Bell Mobility) secured the right to acquire 271 licences in a number of urban and rural markets for 678 million Megahertz per Population (MHz-Pop) of 3500 Megahertz (MHz) spectrum for $2.07 billion. On August 13, 2021, Bell Mobility made the required deposit of $415 million to Innovation, Science and Economic Development Canada (ISED). The remaining balance was paid in Q4 2021.
ISSUANCE OF COMMON SHARES
The issuance of common shares in the third quarter and on a year-to-date basis in 2022 decreased by $171 million and $76 million, respectively, compared to the same periods in 2021, due to a lower number of exercised stock options.
REPURCHASE OF PREFERRED SHARES
In Q1 2022, BCE redeemed its 4,600,000 issued and outstanding Cumulative Redeemable First Preferred Shares, Series AO for a total cost of $115 million.
CASH DIVIDENDS PAID ON COMMON SHARES
In the third quarter of 2022, cash dividends paid on common shares increased by $46 million compared to Q3 2021, due to a higher dividend paid in Q3 2022 of $0.9200 per common share compared to $0.8750 per common share in Q3 2021.
In the first nine months of 2022, cash dividends paid on common shares increased by $136 million compared to 2021, due to a higher dividend paid in the first nine months of 2022 of $2.7150 per common share compared to $2.5825 per common share for the same period last year.
4.4 Post-employment benefit plans
For the three months ended September 30, 2022, we recorded a decrease in our post-employment benefit plans and a loss, before taxes, in OCI of $563 million, due to a lower actual discount rate of 5.1% at September 30, 2022, compared to 5.3% at June 30, 2022, lower-than-expected return on plan assets and experience losses, partly offset by a decrease in the effect of the asset limit.
For the nine months ended September 30, 2022, we recorded an increase in our post-employment benefit plans and a gain, before taxes, in OCI of $670 million, due to a higher actual discount rate of 5.1% at September 30, 2022, compared to 3.2% at December 31, 2021, partly offset by a loss on plan assets, an increase in the effect of the asset limit and experience losses.
For the three and nine months ended September 30, 2021, we recorded an increase in our post-employment benefit plans and a gain, before taxes, in OCI of $668 million and $2,807 million, respectively, due to a higher actual discount rate of 3.5% at September 30, 2021, compared to 3.3% at June 30, 2021 and 2.6% at December 31, 2020, partly offset by a lower-than-expected return on plan assets in 2021.
26 | BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT
4 MD&A Financial and capital management
4.5 Financial risk management
FAIR VALUE
The following table provides the fair value details of financial instruments measured at amortized cost in the consolidated statements of financial position.
| SEPTEMBER 30, 2022 | DECEMBER 31, 2021 | |||||||||||||||||||
| CLASSIFICATION | FAIR VALUE METHODOLOGY |
CARRYING VALUE |
FAIR VALUE |
CARRYING VALUE |
FAIR VALUE |
|||||||||||||||
| CRTC deferral account obligation | Trade payables and other liabilities and other non-current liabilities | Present value of estimated future cash flows discounted using observable market interest rates | 51 | 51 | 66 | 67 | ||||||||||||||
| Debt securities and other debt | Debt due within one year and long-term debt | Quoted market price of debt | 24,122 | 21,731 | 23,729 | 26,354 | ||||||||||||||
The following table provides the fair value details of financial instruments measured at fair value in the consolidated statements of financial position.
| FAIR VALUE | ||||||||||||||
| CLASSIFICATION |
CARRYING VALUE OF ASSET (LIABILITY) |
QUOTED PRICES IN ACTIVE MARKETS FOR IDENTICAL ASSETS (LEVEL 1) |
OBSERVABLE MARKET DATA (LEVEL 2) (1) |
NON-OBSERVABLE MARKET INPUTS (LEVEL 3) (2) | ||||||||||
| September 30, 2022 |
||||||||||||||
| Publicly-traded and privately-held investments (3) | Other non-current assets |
176 | 14 | – | 162 | |||||||||
| Derivative financial instruments | Other current assets, trade payables and other liabilities, other non-current assets and liabilities |
336 | – | 336 | – | |||||||||
| Maple Leaf Sports & Entertainment Ltd. (MLSE) financial liability (4) | Trade payables and other liabilities |
(149 | ) | – | – | (149 | ) | |||||||
| Other |
Other non-current assets and liabilities |
130 | – | 179 | (49 | ) | ||||||||
| December 31, 2021 | ||||||||||||||
| Publicly-traded and privately-held investments (3) | Other non-current assets |
183 | 24 | – | 159 | |||||||||
| Derivative financial instruments | Other current assets, trade payables and other liabilities, other non-current assets and liabilities |
279 | – | 279 | – | |||||||||
| MLSE financial liability (4) | Trade payables and other liabilities |
(149 | ) | – | – | (149 | ) | |||||||
| Other | Other non-current assets and liabilities |
122 | – | 185 | (63 | ) | ||||||||
| (1) | Observable market data such as equity prices, interest rates, swap rate curves and foreign currency exchange rates. |
| (2) | Non-observable market inputs such as discounted cash flows and earnings multiples. A reasonable change in our assumptions would not result in a significant increase (decrease) to our level 3 financial instruments. |
| (3) | Unrealized gains and losses are recorded in OCI in the statements of comprehensive income and are reclassified from Accumulated OCI to Deficit in the statements of financial position when realized. |
| (4) | Represents BCE’s obligation to repurchase the BCE Master Trust Fund’s (Master Trust Fund) 9% interest in MLSE at a price not less than an agreed minimum price should the Master Trust Fund exercise its put option. The obligation to repurchase is marked to market each reporting period and the gain or loss is recognized in Other (expense) income in the income statements. |
MARKET RISK
CURRENCY EXPOSURES
We use forward contracts, options and cross currency interest rate swaps to manage foreign currency risk related to anticipated purchases and certain foreign currency debt.
In Q1 2022, we entered into cross currency interest rate swaps with a total notional amount of $750 million in U.S. dollars ($954 million in Canadian dollars) to hedge the U.S. currency exposure of our US-7 Notes maturing in 2052. See section 4.1, Net debt, in this MD&A, for additional details.
A 10% depreciation (appreciation) in the value of the Canadian dollar relative to the U.S. dollar would result in a loss of $10 million (loss of $9 million) recognized in net earnings at September 30, 2022 and a gain of $142 million (loss of $126 million) recognized in Other comprehensive (loss) income at September 30, 2022, with all other variables held constant.
A 10% depreciation (appreciation) in the value of the Canadian dollar relative to the Philippine peso would result in a gain (loss) of $4 million recognized in Other comprehensive (loss) income at September 30, 2022, with all other variables held constant.
BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT | 27
4 MD&A Financial and capital management
The following table provides further details on our outstanding foreign currency forward contracts and options as at September 30, 2022.
| TYPE OF HEDGE | BUY CURRENCY |
AMOUNT TO RECEIVE |
SELL CURRENCY |
AMOUNT TO PAY |
MATURITY | HEDGED ITEM | ||||||||||||||||||
| Cash flow (1) |
USD | 1,200 | CAD | 1,606 | 2022 | Loans | ||||||||||||||||||
| Cash flow |
USD | 1,025 | CAD | 1,353 | 2022 | Commercial paper | ||||||||||||||||||
| Cash flow |
USD | 220 | CAD | 280 | 2022 | Anticipated purchases | ||||||||||||||||||
| Cash flow |
PHP | 590 | CAD | 14 | 2022 | Anticipated purchases | ||||||||||||||||||
| Cash flow |
PHP | 2,147 | CAD | 50 | 2023 | Anticipated purchases | ||||||||||||||||||
| Cash flow |
USD | 796 | CAD | 989 | 2023 | Anticipated purchases | ||||||||||||||||||
| Cash flow |
USD | 524 | CAD | 656 | 2024 | Anticipated purchases | ||||||||||||||||||
| Cash flow – call options |
USD | 40 | CAD | 52 | 2022 | Anticipated purchases | ||||||||||||||||||
| Cash flow – put options |
USD | 40 | CAD | 51 | 2022 | Anticipated purchases | ||||||||||||||||||
| Economic |
USD | 6 | CAD | 7 | 2022 | Anticipated purchases | ||||||||||||||||||
| Economic |
USD | 156 | CAD | 196 | 2023 | Anticipated purchases | ||||||||||||||||||
| Economic – call options |
USD | 38 | CAD | 45 | 2022 | Anticipated purchases | ||||||||||||||||||
| Economic – call options |
CAD | 47 | USD | 38 | 2022 | Anticipated purchases | ||||||||||||||||||
| Economic – put options |
USD | 120 | CAD | 147 | 2022 | Anticipated purchases | ||||||||||||||||||
| Economic – call options |
CAD | 225 | USD | 156 | 2023 | Anticipated purchases | ||||||||||||||||||
| Economic – put options |
USD | 156 | CAD | 196 | 2023 | Anticipated purchases | ||||||||||||||||||
| Economic – call options |
CAD | 225 | USD | 156 | 2024 | Anticipated purchases | ||||||||||||||||||
| Economic – put options |
USD | 156 | CAD | 195 | 2024 | Anticipated purchases | ||||||||||||||||||
| (1) | Forward contracts to hedge loans secured by receivables under our securitization program. See section 4.7, Liquidity in this MD&A for additional information. |
INTEREST RATE EXPOSURES
In Q2 2022, we sold interest rate swaptions maturing in Q3 2022 with a notional amount of $750 million for $6 million to hedge economically the fair value of our Series M-53 MTN debentures. In Q3 2022, swaptions of a notional amount of $500 million were exercised at a loss of $7 million and the remaining swaptions of a notional amount of $250 million matured unexercised. The resulting interest rate swaps of a notional amount of $500 million mature in 2027 and have been designated to hedge the fair value of our Series M-53 MTN debentures. The fair value of these interest rate swaps at September 30, 2022 is a liability of $12 million recognized in Other current assets, Trade payables and other liabilities and Other non-current liabilities in the statements of financial position.
In Q3 2022, we sold interest rate swaptions maturing in Q4 2022 with a notional amount of $250 million for $3 million to hedge economically the fair value of our Series M-53 MTN debentures. The fair value of these interest rate swaptions at September 30, 2022 was a liability of $3 million recognized in Other current assets and Trade payables and other liabilities in the statements of financial position.
In 2022, we entered into cross currency basis rate swaps maturing in 2023 with a notional amount of $638 million to hedge economically the basis rate exposure on future debt issuances. The fair value of these cross currency basis rate swaps at September 30, 2022 was a liability of $25 million recognized in Trade payables and other liabilities and Other non-current liabilities in the statements of financial position.
We use leveraged interest rate options to hedge economically the dividend rate resets on $582 million of our preferred shares which had varying reset dates in 2021 for the periods ending in 2026. The fair value of these leveraged interest rate options at September 30, 2022 and December 31, 2021 was a liability of $1 million and $2 million, respectively, recognized in Trade payables and other liabilities and Other non-current liabilities in the statements of financial position. A loss of $1 million and a gain of $1 million for the three and nine months ended September 30, 2022, respectively, relating to these leveraged interest rate options is recognized in Other (expense) income in the income statements.
A 1% increase (decrease) in interest rates would result in a loss of $33 million and a (gain of $29 million) recognized in net earnings at September 30, 2022, with all other variables held constant.
A 0.1% increase (decrease) in cross currency basis swap rates would result in a gain (loss) of $9 million recognized in net earnings at September 30, 2022, with all other variables held constant.
EQUITY PRICE EXPOSURES
We use equity forward contracts on BCE’s common shares to hedge economically the cash flow exposure related to the settlement of equity settled share-based compensation plans. The fair value of our equity forward contracts at September 30, 2022 and December 31, 2021 was a net liability of $70 million and a net asset of $130 million, respectively, recognized in Other current assets, Trade payables and other liabilities, Other non-current assets and Other non-current liabilities in the statements of financial position. A loss of $74 million and $80 million for the three and nine months ended September 30, 2022, respectively, relating to these equity forward contracts is recognized in Other (expense) income in the income statements.
A 5% increase (decrease) in the market price of BCE’s common shares would result in a gain (loss) of $32 million recognized in net earnings at September 30, 2022, with all other variables held constant.
4.6 Credit ratings
BCE’s and Bell Canada’s key credit ratings remain unchanged from those described in the BCE 2021 Annual MD&A.
28 | BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT
4 MD&A Financial and capital management
4.7 Liquidity
This section contains forward-looking statements, including relating to the expectation that our available liquidity (1), which is comprised of cash and cash equivalents and amounts available under our securitized receivables program and our committed bank credit facilities, excluding credit facilities that are available exclusively for a pre-determined purpose, will be sufficient to meet our cash requirements for the remainder of 2022. Refer to the section Caution regarding forward-looking statements at the beginning of this MD&A.
AVAILABLE LIQUIDITY
Total available liquidity at September 30, 2022 was $3.5 billion, comprised of $583 million in cash, $150 million in cash equivalents, $700 million available under our securitized receivables program and $2.1 billion available under our $3.5 billion committed bank credit facilities (given $1.4 billion of commercial paper outstanding).
We expect our available liquidity to be sufficient to meet our cash requirements for the remainder of 2022, including for capital expenditures, post-employment benefit plans funding, dividend payments, the payment of contractual obligations, maturing debt, on-going operations, and other cash requirements.
We continuously monitor our operations, capital markets and the Canadian economy with the objective of maintaining adequate available liquidity.
SECURITIZATION PROGRAM
In Q3 2022, we entered into a new securitization program which replaced our previous securitized trade receivables program and now includes wireless device financing plan receivables. As a result, the maximum amount available under our securitization program increased from $1.3 billion to $2.3 billion.
Similar to the previous program, the securitization program is recorded as a floating rate revolving loan secured by certain receivables. We continue to service trade receivables and wireless device financing plan receivables under the securitization program, which matures in July 2025 unless previously terminated. The lenders’ interest in the collection of these receivables ranks ahead of our interests, which means that we are exposed to certain risks of default on the amounts securitized.
We have provided various credit enhancements in the form of over collateralization and subordination of our retained interests. The lenders have no further claim on our other assets if customers do not pay the amounts owed.
As of September 30, 2022, our loans secured by receivables was $1.2 billion in U.S. dollars ($1.6 billion in Canadian dollars) and the total receivable balance collateralized under the program was $3.2 billion. The foreign currency risk on these loans is managed using foreign currency forward contracts. See section 4.5, Financial risk management in this MD&A for additional details.
CREDIT FACILITIES
In Q3 2022, Bell Canada entered into a 30-year senior unsecured non-revolving credit facility in the aggregate principal amount of up to $443.5 million to partly fund the expansion of its broadband networks as part of government subsidy programs. No amount has yet been drawn under this facility.
In addition, subsequent to quarter end, Bell Canada entered into a second 30-year senior unsecured non-revolving credit facility in the aggregate principal amount of up to $203 million also in order to partly fund the expansion of its broadband networks as part of government subsidy programs. No amount has yet been drawn under this facility.
COMMITMENTS (OFF-BALANCE SHEET)
The following table provides an update at September 30, 2022 of our commitments (off-balance sheet) that are due in 2022 and in each of the next four years and thereafter, that were described in the summary of our contractual obligations set out in section 6.7, Liquidity of the BCE 2021 Annual MD&A.
| 2022 | 2023 | 2024 | 2025 | 2026 | THEREAFTER | TOTAL | ||||||||||||||||||||||
| Commitments for property, plant and equipment and intangible assets |
396 | 1,660 | 1,095 | 808 | 407 | 1,133 | 5,499 | |||||||||||||||||||||
| Purchase obligations |
162 | 557 | 438 | 427 | 558 | 1,247 | 3,389 | |||||||||||||||||||||
| Leases committed not yet commenced |
6 | 3 | 6 | – | – | 1 | 16 | |||||||||||||||||||||
| Proposed acquisition of Distributel |
285 | 20 | – | 30 | – | – | 335 | |||||||||||||||||||||
| Total |
849 | 2,240 | 1,539 | 1,265 | 965 | 2,381 | 9,239 | |||||||||||||||||||||
Our commitments for property, plant and equipment and intangible assets include program and feature film rights and investments to expand and update our networks to meet customer demand.
Purchase obligations consist of contractual obligations under service and product contracts for operating expenditures and other purchase obligations.
Our commitments for leases not yet commenced include OOH advertising spaces, fibre use and real estate. These leases are non-cancellable.
On September 2, 2022, Bell announced it plans to acquire Distributel, a national independent communications provider offering a wide range of consumer, business and wholesale communications services. The transaction is valued at up to $335 million, based on the achievement of certain performance objectives. The transaction is expected to close by the end of the year, subject to closing conditions, including regulatory approvals. The acquisition of Distributel is expected to support Bell’s strategy to grow residential and business customers. The results of Distributel will be included in our Bell Wireline segment.
| (1) | Available liquidity is a non-GAAP financial measure. Refer to section 8.1, Non-GAAP financial measures in this MD&A for more information on this measure. |
BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT | 29
4 MD&A Financial and capital management
Subsequent to quarter end, our commitments for property, plant and equipment and intangible assets increased by $499 million, which are payable $50 million in 2022, $104 million in 2023, $108 million in 2024, $102 million in 2025, $92 million in 2026 and $43 million thereafter.
2021
On July 29, 2021, provisional spectrum licence winners in the 3500 MHz spectrum auction were announced by ISED. Bell Mobility secured the right to acquire 271 licences in a number of urban and rural markets for 678 million MHz-Pop of 3500 MHz spectrum for $2.07 billion. On August 13, 2021, Bell Mobility made the required deposit of $415 million to ISED, which is included in Other non-current assets on our consolidated statement of financial position at September 30, 2021. On September 22, 2021, ISED delayed the payment for the remaining balance due to an extension related to ISED’s Consultation on Amendments to SRSP-520, Technical Requirements for Fixed and/or Mobile Systems, Including Flexible Use Broadband Systems, in the Band 3450-3650 MHz. This consultation addressed issues regarding the technical specifications for use of 3500 MHz spectrum, primarily around major airports. The remaining balance was paid in Q4 2021.
4.8 Litigation
RECENT DEVELOPMENTS IN LEGAL PROCEEDINGS
The following is an update to the legal proceedings described in the BCE 2021 AIF under section 8, Legal proceedings, as updated in the BCE 2022 First Quarter MD&A.
IP INFRINGEMENT LAWSUITS CONCERNING IPTV, SATELLITE TV AND/OR CRAVE SYSTEMS
On January 19, 2018, a claim for patent infringement was filed in the Federal Court against BCE Inc., Bell Canada, Bell Aliant Regional Communications Inc., Bell MTS Inc. and NorthernTel, Limited Partnership by Rovi Guides, Inc. (Rovi) and Tivo Solutions Inc. (Tivo) (the two Tivo patents were subsequently withdrawn). Trial on the merits for the liability phase was completed in January 2021. On October 7, 2022, the trial judge delivered a judgment dismissing all infringement claims by Rovi against BCE Inc. and its affiliates, and invalidating all four of Rovi’s patents. Rovi has until November 7, 2022 to appeal to the Federal Court of Appeal and has publicly disclosed that it intends to appeal the decision.
30 | BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT
5 MD&A Quarterly financial information
5 Quarterly financial information
BCE’s Q3 2022 Financial Statements were prepared in accordance with International Financial Reporting Standards (IFRS), as issued by the International Accounting Standards Board (IASB), under International Accounting Standard (IAS) 34, Interim Financial Reporting and were approved by BCE’s board of directors on November 2, 2022.
The following table, which was also prepared in accordance with IFRS, shows selected consolidated financial data of BCE for the eight most recent completed quarters.
| 2022 | 2021 | 2020 | ||||||||||||||||||||||||||||||
| Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | Q4 | |||||||||||||||||||||||||
| Operating revenues |
||||||||||||||||||||||||||||||||
| Service |
5,193 | 5,233 | 5,177 | 5,243 | 5,099 | 5,040 | 4,968 | 5,090 | ||||||||||||||||||||||||
| Product |
831 | 628 | 673 | 966 | 737 | 658 | 738 | 1,012 | ||||||||||||||||||||||||
| Total operating revenues |
6,024 | 5,861 | 5,850 | 6,209 | 5,836 | 5,698 | 5,706 | 6,102 | ||||||||||||||||||||||||
| Adjusted EBITDA |
2,588 | 2,590 | 2,584 | 2,430 | 2,558 | 2,476 | 2,429 | 2,404 | ||||||||||||||||||||||||
| Severance, acquisition and other costs |
(22 | ) | (40 | ) | (13 | ) | (63 | ) | (50 | ) | (7 | ) | (89 | ) | (52 | ) | ||||||||||||||||
| Depreciation |
(914 | ) | (933 | ) | (891 | ) | (925 | ) | (902 | ) | (905 | ) | (895 | ) | (872 | ) | ||||||||||||||||
| Amortization |
(267 | ) | (266 | ) | (260 | ) | (251 | ) | (245 | ) | (248 | ) | (238 | ) | (233 | ) | ||||||||||||||||
| Net earnings from continuing operations |
771 | 654 | 934 | 658 | 813 | 734 | 687 | 721 | ||||||||||||||||||||||||
| Net earnings from discontinued operations |
– | – | – | – | – | – | – | 211 | ||||||||||||||||||||||||
| Net earnings |
771 | 654 | 934 | 658 | 813 | 734 | 687 | 932 | ||||||||||||||||||||||||
| Net earnings from continuing operations attributable to common shareholders |
715 | 596 | 877 | 625 | 757 | 685 | 642 | 678 | ||||||||||||||||||||||||
| Net earnings attributable to common shareholders |
715 | 596 | 877 | 625 | 757 | 685 | 642 | 889 | ||||||||||||||||||||||||
| EPS – basic and diluted |
||||||||||||||||||||||||||||||||
| Continuing operations |
0.78 | 0.66 | 0.96 | 0.69 | 0.83 | 0.76 | 0.71 | 0.75 | ||||||||||||||||||||||||
| Discontinued operations |
– | – | – | – | – | – | – | 0.23 | ||||||||||||||||||||||||
| EPS – basic and diluted |
0.78 | 0.66 | 0.96 | 0.69 | 0.83 | 0.76 | 0.71 | 0.98 | ||||||||||||||||||||||||
| Weighted average number of common shares outstanding – basic (millions) |
911.9 | 911.9 | 910.1 | 908.8 | 906.9 | 905.0 | 904.5 | 904.4 | ||||||||||||||||||||||||
BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT | 31
6 MD&A Regulatory environment
6 Regulatory environment
The following is an update to the regulatory initiatives and proceedings described in the BCE 2021 Annual MD&A under section 3.3, Principal business risks and section 8, Regulatory environment, as updated in the BCE 2022 First Quarter MD&A and in the BCE 2022 Second Quarter MD&A.
TELECOMMUNICATIONS ACT
REVIEW OF MOBILE WIRELESS SERVICES
On October 19, 2022, the CRTC issued a decision in which it made certain determinations regarding the terms and conditions of the proposed mobile virtual network operator (MVNO) tariffs previously filed by Bell Mobility, Rogers Communications Canada Inc. (Rogers Canada), Telus Communications Inc. (Telus) and Saskatchewan Telecommunications (SaskTel), and directed them to file revised tariffs reflecting these determinations within 30 days. In the decision, the CRTC directed Bell Mobility, Rogers Canada, Telus and SaskTel to offer MVNO access service to regional carriers with a home radio access network (RAN) and core network actively offering mobile wireless services commercially to retail customers in Canada, and confirmed that similar terms and conditions related to seamless handoffs and 5G in the domestic roaming tariffs should apply to the mandated MVNO tariffs. The CRTC required Bell Mobility, Rogers Canada, Telus and SaskTel to begin accepting requests for MVNO access from regional wireless carriers from the date of the decision. Bell Mobility is required to provide access to the mandated MVNO service in all provinces (excluding Saskatchewan) and in the three territories. It is unclear at this time what impact, if any, the measures set out in this decision could have on our business and financial results, and our ability to make investments at the same levels as we have in the past.
32 | BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT
7 MD&A Accounting policies
7 Accounting policies
BCE’s Q3 2022 Financial Statements were prepared in accordance with IFRS, as issued by the IASB, under IAS 34 – Interim Financial Reporting and were approved by BCE’s board of directors on November 2, 2022. These financial statements were prepared using the same basis of presentation, accounting policies and methods of computation as outlined in Note 2, Significant accounting policies in BCE’s consolidated financial statements for the year ended December 31, 2021, except as noted below. BCE’s Q3 2022 Financial Statements do not include all of the notes required in the annual financial statements.
ADOPTION OF AMENDED ACCOUNTING STANDARDS
As required, we adopted the following amendments and clarifications to accounting standards issued by the IASB.
| STANDARD | DESCRIPTION | IMPACT | ||
| Onerous Contracts – Cost of Fulfilling a Contract, Amendments to IAS 37 – Provisions, Contingent Liabilities and Contingent Assets | These amendments clarify which costs should be included in determining the cost of fulfilling a contract when assessing whether a contract is onerous. | These amendments were adopted effective January 1, 2022 and did not have a significant impact on our financial statements. | ||
| IFRIC Agenda Decision on Demand Deposits with Restrictions on Use arising from a Contract with a Third Party (IAS 7 – Statement of Cash Flows) | In April 2022, the International Financial Reporting Interpretations Committee (IFRIC) issued an agenda decision clarifying that an entity should present a demand deposit with restrictions on use arising from a contract with a third party as cash and cash equivalents in the statements of financial position and cash flows, unless those restrictions change the nature of the deposit such that it no longer meets the definition of cash in IAS 7. | In Q2 2022, we applied this agenda decision retrospectively to each prior period presented, the impact of which was limited to the classification of funding of $97 million received in Q1 2021 under a subsidy agreement with the Government of Québec. The application of this agenda decision resulted in the following:
• an increase in Cash of $82 million with a corresponding decrease in Other current assets in the statement of financial position as at December 31, 2021
• an increase in Capital expenditures of ($5) million and ($8) million for the three and nine months ended September 30, 2021, respectively, and ($15) million for the year ended December 31, 2021 on the statements of cash flows
• an increase in Other financing activities of nil and $97 million for the three and nine months ended September 30, 2021, respectively, and $97 million for the year ended December 31, 2021 on the statement of cash flows.
• no impact on the statement of financial position as at January 1, 2021 as the funding was received in Q1 2021. | ||
FUTURE CHANGES TO ACCOUNTING STANDARDS
The following amendments to standards issued by the IASB have not yet been adopted by BCE.
| STANDARD | DESCRIPTION | IMPACT | EFFECTIVE DATE | |||
| Disclosure of Accounting Policies – Amendments to IAS 1 – Presentation of Financial Statements | These amendments require that entities disclose material accounting policies, as defined, instead of significant accounting policies. | We are currently assessing the impact of these amendments on the disclosure of our accounting policies. | Effective for annual reporting periods beginning on or after January 1, 2023. Early application is permitted. | |||
BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT | 33
8 MD&A Non-GAAP financial measures, other financial measures and key performance indicators (KPIs)
| 8 | Non-GAAP financial measures, other financial |
BCE uses various financial measures to assess its business performance. Certain of these measures are calculated in accordance with International Financial Reporting Standards (IFRS or GAAP) while certain other measures do not have a standardized meaning under GAAP. We believe that our GAAP financial measures, read together with adjusted non-GAAP and other financial measures, provide readers with a better understanding of how management assesses BCE’s performance.
National Instrument 52-112, Non-GAAP and Other Financial Measures Disclosure (NI 52-112), prescribes disclosure requirements that apply to the following specified financial measures:
| • | Non-GAAP financial measures; |
| • | Non-GAAP ratios; |
| • | Total of segments measures; |
| • | Capital management measures; and |
| • | Supplementary financial measures. |
This section provides a description and classification of the specified financial measures contemplated by NI 52-112 that we use to explain our financial results except that, for supplementary financial measures, an explanation of such measures is provided where they are first referred to if the supplementary financial measures’ labelling is not sufficiently descriptive.
| 8.1 | Non-GAAP financial measures |
A non-GAAP financial measure is a financial measure used to depict our historical or expected future financial performance, financial position or cash flow and, with respect to its composition, either excludes an amount that is included in, or includes an amount that is excluded from, the composition of the most directly comparable financial measure disclosed in BCE’s consolidated primary financial statements. We believe that non-GAAP financial measures are reflective of our on-going operating results and provide readers with an understanding of management’s perspective on and analysis of our performance.
Below are descriptions of the non-GAAP financial measures that we use to explain our results as well as reconciliations to the most comparable IFRS financial measures.
ADJUSTED NET EARNINGS
The term adjusted net earnings does not have any standardized meaning under IFRS. Therefore, it is unlikely to be comparable to similar measures presented by other issuers.
We define adjusted net earnings as net earnings attributable to common shareholders before severance, acquisition and other costs, net mark-to-market losses (gains) on derivatives used to economically hedge equity settled share-based compensation plans, net equity losses (gains) on investments in associates and joint ventures, net losses (gains) on investments, early debt redemption costs, impairment of assets and discontinued operations, net of tax and NCI.
We use adjusted net earnings and we believe that certain investors and analysts use this measure, among other ones, to assess the performance of our businesses without the effects of severance, acquisition and other costs, net mark-to-market losses (gains) on derivatives used to economically hedge equity settled share-based compensation plans, net equity losses (gains) on investments in associates and joint ventures, net losses (gains) on investments, early debt redemption costs, impairment of assets and discontinued operations, net of tax and NCI. We exclude these items because they affect the comparability of our financial results and could potentially distort the analysis of trends in business performance. Excluding these items does not imply they are non-recurring.
The most directly comparable IFRS financial measure is net earnings attributable to common shareholders.
The following table is a reconciliation of net earnings attributable to common shareholders to adjusted net earnings on a consolidated basis.
| Q3 2022 | Q3 2021 | YTD 2022 | YTD 2021 | |||||||||||||
| Net earnings attributable to common shareholders |
715 | 757 | 2,188 | 2,084 | ||||||||||||
| Reconciling items: |
||||||||||||||||
| Severance, acquisition and other costs |
22 | 50 | 75 | 146 | ||||||||||||
| Net mark-to-market losses (gains) on derivatives used to economically hedge equity settled share-based compensation plans |
74 | (61 | ) | 80 | (221 | ) | ||||||||||
| Net equity losses on investments in associates and joint ventures |
– | – | 42 | 14 | ||||||||||||
| Net gains on investments |
– | – | (53 | ) | – | |||||||||||
| Early debt redemption costs |
– | – | 18 | 53 | ||||||||||||
| Impairment of assets |
21 | – | 129 | 167 | ||||||||||||
| Income taxes for the above reconciling items |
(31 | ) | 2 | (80 | ) | (39 | ) | |||||||||
| NCI for the above reconciling items |
– | – | 4 | (1 | ) | |||||||||||
| Adjusted net earnings |
801 | 748 | 2,403 | 2,203 | ||||||||||||
34 | BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT
8 MD&A Non-GAAP financial measures, other financial measures and key performance indicators (KPIs)
ADJUSTED NET INTEREST EXPENSE
The term adjusted net interest expense does not have any standardized meaning under IFRS. Therefore, it is unlikely to be comparable to similar measures presented by other issuers.
We define adjusted net interest expense as twelve-month trailing net interest expense as shown in our consolidated statements of cash flows, plus 50% of twelve-month trailing net earnings attributable to preferred shareholders as shown in our consolidated income statements.
We use adjusted net interest expense as a component in the calculation of the adjusted EBITDA to adjusted net interest expense ratio, which is a capital management measure. For further details on the adjusted EBITDA to adjusted net interest expense ratio, see section 8.4 – Capital management measures. We use, and believe that certain investors and analysts use, the adjusted EBITDA to adjusted net interest expense ratio, among other measures, to evaluate the financial health of the company.
The most directly comparable IFRS financial measure is net interest expense. The following table is a reconciliation of net interest expense to adjusted net interest expense on a consolidated basis.
| Q3 2022 | Q3 2021 | |||||||
| Net interest expense (nine months ended September 30, 2022 and 2021, respectively) |
805 | 794 | ||||||
| Net interest expense (year ended December 31, 2021 and 2020, respectively) |
1,063 | 1,087 | ||||||
| Net interest expense (nine months ended September 30, 2021 and 2020, respectively) |
(794 | ) | (818 | ) | ||||
|
12-month trailing net interest expense (ended September 30, 2022 and 2021, respectively) |
1,074 | 1,063 | ||||||
| 50% of net earnings attributable to preferred shareholders (nine months ended September 30, 2022 and 2021, respectively) |
54 | 49 | ||||||
| 50% of net earnings attributable to preferred shareholders (year ended December 31, 2021 and 2020, respectively) |
66 | 68 | ||||||
| 50% of net earnings attributable to preferred shareholders (nine months ended September 30, 2021 and 2020, respectively) |
(49 | ) | (52 | ) | ||||
| 50% of 12-month trailing net earnings attributable to preferred shareholders (ended September 30, 2022 and 2021, respectively) |
71 | 65 | ||||||
| Adjusted net interest expense for the twelve months ended September 30, 2022 and 2021, respectively |
1,145 | 1,128 | ||||||
AVAILABLE LIQUIDITY
The term available liquidity does not have any standardized meaning under IFRS. Therefore, it is unlikely to be comparable to similar measures presented by other issuers.
In Q3 2022, we updated our definition of available liquidity to exclude amounts available under committed credit facilities that may only be used for a pre-determined purpose given that such amounts are not for general use by our businesses. This update was made subsequent to a new committed non-revolving credit facility entered into in Q3 2022 that must exclusively be used to partly fund the expansion of our broadband networks as part of government subsidy programs. See section 4.7, Liquidity, for additional details. This change does not impact the available liquidity amounts previously presented.
We define available liquidity as cash, cash equivalents and amounts available under our securitized receivables program and our committed bank credit facilities, excluding credit facilities that are available exclusively for a pre-determined purpose.
We consider available liquidity to be an important indicator of the financial strength and performance of our businesses because it shows the funds available to meet our cash requirements, including for, but not limited to, capital expenditures, post-employment benefit plans funding, dividend payments, the payment of contractual obligations, maturing debt, on-going operations, the acquisition of spectrum, and other cash requirements. We believe that certain investors and analysts use available liquidity to evaluate the financial strength and performance of our businesses. The most directly comparable IFRS financial measure is cash.
The following table is a reconciliation of cash to available liquidity on a consolidated basis.
| SEPTEMBER 30, 2022 | DECEMBER 31, 2021 | |||||||
| Cash |
583 | 289 | ||||||
| Cash equivalents |
150 | – | ||||||
| Amounts available under our securitized receivables program (1) |
700 | 400 | ||||||
| Amounts available under our committed bank credit facilities (2) |
2,099 | 2,789 | ||||||
| Available liquidity |
3,532 | 3,478 | ||||||
| (1) | At September 30, 2022 and December 31, 2021, respectively, $700 million and $400 million was available under our securitized receivables program, under which we borrowed $1,600 million and $900 million as at September 30, 2022 and December 31, 2021, respectively. Loans secured by receivables are included in Debt due within one year in our consolidated financial statements. |
| (2) | At September 30, 2022 and December 31, 2021, respectively, $2,099 million and $2,789 million were available under our committed bank credit facilities, given outstanding commercial paper of $1,022 million in U.S. dollars ($1,401 million in Canadian dollars) and $561 million in U.S. dollars ($711 million in Canadian dollars) as at September 30, 2022 and December 31, 2021, respectively. Commercial paper outstanding is included in Debt due within one year in our consolidated financial statements. |
BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT | 35
8 MD&A Non-GAAP financial measures, other financial measures and key performance indicators (KPIs)
FREE CASH FLOW AND EXCESS FREE CASH FLOW
The terms free cash flow and excess free cash flow do not have any standardized meaning under IFRS. Therefore, they are unlikely to be comparable to similar measures presented by other issuers.
We define free cash flow as cash flows from operating activities, excluding cash from discontinued operations, acquisition and other costs paid (which include significant litigation costs) and voluntary pension funding, less capital expenditures, preferred share dividends and dividends paid by subsidiaries to NCI. We exclude cash from discontinued operations, acquisition and other costs paid and voluntary pension funding because they affect the comparability of our financial results and could potentially distort the analysis of trends in business performance. Excluding these items does not imply they are non-recurring.
We define excess free cash flow as free cash flow less dividends paid on common shares.
We consider free cash flow and excess free cash flow to be important indicators of the financial strength and performance of our businesses. Free cash flow shows how much cash is available to pay dividends on common shares, repay debt and reinvest in our company. Excess free cash flow shows how much cash is available to repay debt and reinvest in our company, after the payment of dividends on common shares. We believe that certain investors and analysts use free cash flow and excess free cash flow to value a business and its underlying assets and to evaluate the financial strength and performance of our businesses. The most directly comparable IFRS financial measure is cash flows from operating activities.
The following table is a reconciliation of cash flows from operating activities to free cash flow and excess free cash flow on a consolidated basis.
| Q3 2022 | Q3 2021 | YTD 2022 | YTD 2021 | |||||||||||||
| Cash flows from operating activities |
1,996 | 1,774 | 6,309 | 6,265 | ||||||||||||
| Capital expenditures |
(1,317) | (1,164) | (3,495) | (3,386) | ||||||||||||
| Cash dividends paid on preferred shares |
(27) | (31) | (94) | (93) | ||||||||||||
| Cash dividends paid by subsidiaries to NCI |
(11) | (13) | (36) | (41) | ||||||||||||
| Acquisition and other costs paid |
1 | – | 7 | 6 | ||||||||||||
| Free cash flow |
642 | 566 | 2,691 | 2,751 | ||||||||||||
| Dividends paid on common shares |
(839) | (793) | (2,473) | (2,337) | ||||||||||||
| Excess free cash flow |
(197) | (227) | 218 | 414 | ||||||||||||
NET DEBT
The term net debt does not have any standardized meaning under IFRS. Therefore, it is unlikely to be comparable to similar measures presented by other issuers.
We define net debt as debt due within one year plus long-term debt and 50% of preferred shares, less cash and cash equivalents, as shown in BCE’s consolidated statements of financial position. We include 50% of outstanding preferred shares in our net debt as it is consistent with the treatment by certain credit rating agencies.
We consider net debt to be an important indicator of the company’s financial leverage because it represents the amount of debt that is not covered by available cash and cash equivalents. We believe that certain investors and analysts use net debt to determine a company’s financial leverage.
Net debt is calculated using several asset and liability categories from the statements of financial position. The most directly comparable IFRS financial measure is long-term debt. The following table is a reconciliation of long-term debt to net debt on a consolidated basis.
| SEPTEMBER 30, 2022 | DECEMBER 31, 2021 | |||||||
| Long-term debt |
26,767 | 27,048 | ||||||
| Debt due within one year |
4,686 | 2,625 | ||||||
| 50% of preferred shares |
1,943 | 2,002 | ||||||
| Cash |
(583) | (289) | ||||||
| Cash equivalents |
(150) | – | ||||||
| Net debt |
32,663 | 31,386 | ||||||
36 | BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT
8 MD&A Non-GAAP financial measures, other financial measures and key performance indicators (KPIs)
8.2 Non-GAAP ratios
A non-GAAP ratio is a financial measure disclosed in the form of a ratio, fraction, percentage or similar representation and that has a non-GAAP financial measure as one or more of its components.
ADJUSTED EPS
The term adjusted EPS does not have any standardized meaning under IFRS. Therefore, it is unlikely to be comparable to similar measures presented by other issuers.
We define adjusted EPS as adjusted net earnings per BCE common share. Adjusted net earnings is a non-GAAP financial measure. For further details on adjusted net earnings, see section 8.1 – Non- GAAP financial measures.
We use adjusted EPS, and we believe that certain investors and analysts use this measure, among other ones, to assess the performance of our businesses without the effects of severance, acquisition and other costs, net mark-to-market losses (gains) on derivatives used to economically hedge equity settled share-based compensation plans, net equity losses (gains) on investments in associates and joint ventures, net losses (gains) on investments, early debt redemption costs, impairment of assets and discontinued operations, net of tax and NCI. We exclude these items because they affect the comparability of our financial results and could potentially distort the analysis of trends in business performance. Excluding these items does not imply they are non-recurring.
DIVIDEND PAYOUT RATIO
The term dividend payout ratio does not have any standardized meaning under IFRS. Therefore, it is unlikely to be comparable to similar measures presented by other issuers.
We define dividend payout ratio as dividends paid on common shares divided by free cash flow. Free cash flow is a non-GAAP financial measure. For further details on free cash flow, see section 8.1 – Non- GAAP financial measures.
We consider dividend payout ratio to be an important indicator of the financial strength and performance of our businesses because it shows the sustainability of the company’s dividend payments.
8.3 Total of segments measures
A total of segments measure is a financial measure that is a subtotal or total of 2 or more reportable segments and is disclosed within the Notes to BCE’s consolidated primary financial statements.
ADJUSTED EBITDA
We define adjusted EBITDA as operating revenues less operating costs as shown in BCE’s consolidated income statements.
The most directly comparable IFRS financial measure is net earnings. The following table is a reconciliation of net earnings to adjusted EBITDA on a consolidated basis.
| Q3 2022 | Q3 2021 | YTD 2022 | YTD 2021 | |||||||||||||
| Net earnings |
771 | 813 | 2,359 | 2,234 | ||||||||||||
| Severance, acquisition and other costs |
22 | 50 | 75 | 146 | ||||||||||||
| Depreciation |
914 | 902 | 2,738 | 2,702 | ||||||||||||
| Amortization |
267 | 245 | 793 | 731 | ||||||||||||
| Finance costs |
||||||||||||||||
| Interest expense |
298 | 272 | 827 | 807 | ||||||||||||
| Net (return) interest on post-employment benefit plans |
(13 | ) | 5 | (38 | ) | 15 | ||||||||||
| Impairment of assets |
21 | – | 129 | 167 | ||||||||||||
| Other expense (income) |
130 | (35 | ) | 134 | (134 | ) | ||||||||||
| Income taxes |
178 | 306 | 745 | 795 | ||||||||||||
| Adjusted EBITDA |
2,588 | 2,558 | 7,762 | 7,463 | ||||||||||||
BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT | 37
8 MD&A Non-GAAP financial measures, other financial measures and key performance indicators (KPIs)
8.4 Capital management measures
A capital management measure is a financial measure that is intended to enable a reader to evaluate our objectives, policies and processes for managing our capital and is disclosed within the Notes to BCE’s consolidated financial statements.
The financial reporting framework used to prepare the financial statements requires disclosure that helps readers assess the company’s capital management objectives, policies, and processes, as set out in IFRS in IAS 1 – Presentation of Financial Statements. BCE has its own methods for managing capital and liquidity, and IFRS does not prescribe any particular calculation method.
ADJUSTED EBITDA TO ADJUSTED NET INTEREST EXPENSE RATIO
The adjusted EBITDA to adjusted net interest expense ratio represents adjusted EBITDA divided by adjusted net interest expense. For the purposes of calculating our adjusted EBITDA to adjusted net interest expense ratio, adjusted EBITDA is twelve-month trailing adjusted EBITDA. Adjusted net interest expense used in the calculation of the adjusted EBITDA to adjusted net interest expense ratio is a non-GAAP financial measure defined as twelve-month trailing net interest expense as shown in our consolidated statements of cash flows, plus 50% of twelve-month trailing net earnings attributable to preferred shareholders as shown in our consolidated income statements. For further details on adjusted net interest expense, see section 8.1, Non-GAAP financial measures.
We use, and believe that certain investors and analysts use, the adjusted EBITDA to adjusted net interest expense ratio, among other measures, to evaluate the financial health of the company.
NET DEBT LEVERAGE RATIO
The net debt leverage ratio represents net debt divided by adjusted EBITDA. Net debt used in the calculation of the net debt leverage ratio is a non-GAAP financial measure. For further details on net debt, see section 8.1, Non-GAAP financial measures. For the purposes of calculating our net debt leverage ratio, adjusted EBITDA is twelve-month trailing adjusted EBITDA.
We use, and believe that certain investors and analysts use, the net debt leverage ratio as a measure of financial leverage.
8.5 Supplementary financial measures
A supplementary financial measure is a financial measure that is not reported in BCE’s consolidated financial statements, and is, or is intended to be, reported periodically to represent historical or expected future financial performance, financial position, or cash flows.
An explanation of such measures is provided where they are first referred to if the supplementary financial measures’ labelling is not sufficiently descriptive.
8.6 KPIs
In addition to the non-GAAP financial measures and other financial measures described previously, we use the following KPIs to measure the success of our strategic imperatives. These KPIs are not accounting measures and may not be comparable to similar measures presented by other issuers.
| KPI | DEFINITION | |
| Adjusted EBITDA margin |
Adjusted EBITDA margin is defined as adjusted EBITDA divided by operating revenues. | |
| ARPU |
Mobile phone blended ARPU is calculated by dividing wireless operating service revenues by the average mobile phone subscriber base for the specified period and is expressed as a dollar unit per month. | |
| Capital intensity |
Capital intensity is defined as capital expenditures divided by operating revenues. | |
| Churn |
Mobile phone churn is the rate at which existing mobile phone subscribers cancel their services. It is a measure of our ability to retain our customers. Mobile phone churn is calculated by dividing the number of mobile phone deactivations during a given period by the average number of mobile phone subscribers in the base for the specified period and is expressed as a percentage per month. | |
| Subscriber unit |
Mobile phone subscriber unit is comprised of a recurring revenue generating portable unit (e.g. smartphones and feature phones) on an active service plan, that has access to our wireless networks and includes voice, text and/or data connectivity. We report mobile phone subscriber units in two categories: postpaid and prepaid. Prepaid mobile phone subscriber units are considered active for a period of 90 days following the expiry of the subscriber’s prepaid balance. | |
| Mobile connected device subscriber unit is comprised of a recurring revenue generating portable unit (e.g. tablets, wearables, mobile Internet devices and IoT) on an active service plan, that has access to our wireless networks and is intended for limited or no cellular voice capability. | ||
| Wireline subscriber unit consists of an active revenue-generating unit with access to our services, including retail Internet, satellite TV, IPTV, and/or residential NAS. A subscriber is included in our subscriber base when the service has been installed and is operational at the customer premise and a billing relationship has been established. | ||
| • Retail Internet, IPTV and satellite TV subscribers have access to stand-alone services, and are primarily represented by a dwelling unit | ||
|
• Retail residential NAS subscribers are based on a line count and are represented by a unique telephone number | ||
38 | BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT
9 MD&A Controls and procedures
9 Controls and procedures
CHANGES IN INTERNAL CONTROL OVER FINANCIAL REPORTING
No changes were made in our internal control over financial reporting during the quarter ended September 30, 2022 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT | 39
Exhibit 99.2
Consolidated financial statements
Consolidated financial statements
CONSOLIDATED INCOME STATEMENTS
| FOR THE PERIOD ENDED SEPTEMBER 30 (IN MILLIONS OF CANADIAN DOLLARS, EXCEPT SHARE AMOUNTS) (UNAUDITED) |
THREE MONTHS | NINE MONTHS | ||||||||||||||||||
|
NOTE |
2022 |
2021 |
2022 |
2021 |
||||||||||||||||
| Operating revenues |
3 | 6,024 | 5,836 | 17,735 | 17,240 | |||||||||||||||
| Operating costs |
3, 5 | (3,436 | ) | (3,278 | ) | (9,973 | ) | (9,777 | ) | |||||||||||
| Severance, acquisition and other costs |
6 | (22 | ) | (50 | ) | (75 | ) | (146 | ) | |||||||||||
| Depreciation |
(914 | ) | (902 | ) | (2,738 | ) | (2,702 | ) | ||||||||||||
| Amortization |
(267 | ) | (245 | ) | (793 | ) | (731 | ) | ||||||||||||
| Finance costs |
||||||||||||||||||||
| Interest expense |
(298 | ) | (272 | ) | (827 | ) | (807 | ) | ||||||||||||
| Net return (interest) on post-employment benefit plans |
12 | 13 | (5 | ) | 38 | (15 | ) | |||||||||||||
| Impairment of assets |
7 | (21 | ) | – | (129 | ) | (167 | ) | ||||||||||||
| Other (expense) income |
8 | (130 | ) | 35 | (134 | ) | 134 | |||||||||||||
| Income taxes |
9 | (178 | ) | (306 | ) | (745 | ) | (795 | ) | |||||||||||
| Net earnings |
771 | 813 | 2,359 | 2,234 | ||||||||||||||||
| Net earnings attributable to: |
||||||||||||||||||||
| Common shareholders |
715 | 757 | 2,188 | 2,084 | ||||||||||||||||
| Preferred shareholders |
39 | 34 | 108 | 98 | ||||||||||||||||
|
Non-controlling interest |
17 | 22 | 63 | 52 | ||||||||||||||||
| Net earnings |
771 | 813 | 2,359 | 2,234 | ||||||||||||||||
| Net earnings per common share – basic and diluted |
10 | 0.78 | 0.83 | 2.40 | 2.30 | |||||||||||||||
| Weighted average number of common shares outstanding – basic (millions) |
911.9 | 906.9 | 911.3 | 905.5 | ||||||||||||||||
40 | BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT
Consolidated financial statements
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
| FOR THE PERIOD ENDED SEPTEMBER 30 (IN MILLIONS OF CANADIAN DOLLARS) (UNAUDITED) |
THREE MONTHS | NINE MONTHS | ||||||||||||||||||
|
NOTE |
2022 |
2021 |
2022 |
2021 |
||||||||||||||||
| Net earnings |
771 | 813 | 2,359 | 2,234 | ||||||||||||||||
| Other comprehensive (loss) income, net of income taxes |
||||||||||||||||||||
| Items that will be subsequently reclassified to net earnings |
||||||||||||||||||||
| Net change in value of derivatives designated as cash flow hedges, net of income taxes of $115 million and ($35) million for the three months ended September 30, 2022 and 2021, respectively, and $89 million and ($74) million for the nine months ended September 30, 2022 and 2021, respectively |
(314 | ) | 97 | (243 | ) | 201 | ||||||||||||||
| Items that will not be reclassified to net earnings |
||||||||||||||||||||
| Actuarial (losses) gains on post-employment benefit plans, net of income taxes of $151 million and ($180) million for the three months ended September 30, 2022 and 2021, respectively, and ($179) million and ($754) million for the nine months ended September 30, 2022 and 2021, respectively (1) |
12 | (412 | ) | 488 | 491 | 2,053 | ||||||||||||||
| Net change in value of publicly-traded and privately-held investments, net of income taxes of nil for the three months ended September 30, 2022 and 2021, and ($14) million and nil for the nine months ended September 30, 2022 and 2021, respectively |
2 | (5 | ) | (2 | ) | (5 | ) | |||||||||||||
| Net change in value of derivatives designated as cash flow hedges, net of income taxes of ($21) million and ($8) million for the three months ended September 30, 2022 and 2021, respectively, and ($25) million and ($3) million for the nine months ended September 30, 2022 and 2021, respectively |
56 | 22 | 67 | 8 | ||||||||||||||||
| Other comprehensive (loss) income |
(668 | ) | 602 | 313 | 2,257 | |||||||||||||||
| Total comprehensive income |
103 | 1,415 | 2,672 | 4,491 | ||||||||||||||||
| Total comprehensive income attributable to: |
||||||||||||||||||||
| Common shareholders |
41 | 1,358 | 2,494 | 4,340 | ||||||||||||||||
| Preferred shareholders |
39 | 34 | 108 | 98 | ||||||||||||||||
|
Non-controlling interest |
23 | 23 | 70 | 53 | ||||||||||||||||
| Total comprehensive income |
103 | 1,415 | 2,672 | 4,491 | ||||||||||||||||
| (1) | The discount rate used to value our post-employment benefit obligations at September 30, 2022 was 5.1% compared to 5.3% at June 30, 2022 and 3.2% at December 31, 2021. The discount rate used to value our post-employment benefit obligations at September 30, 2021 was 3.5% compared to 3.3% at June 30, 2021 and 2.6% at December 31, 2020. |
BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT | 41
Consolidated financial statements
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
| (IN MILLIONS OF CANADIAN DOLLARS) (UNAUDITED) | NOTE | SEPTEMBER 30, 2022 | DECEMBER 31, 2021 | |||||||||
| ASSETS |
||||||||||||
| Current assets |
||||||||||||
| Cash |
2 | 583 | 289 | |||||||||
| Cash equivalents |
150 | – | ||||||||||
| Trade and other receivables |
3,819 | 3,949 | ||||||||||
| Inventory |
627 | 482 | ||||||||||
| Contract assets |
383 | 414 | ||||||||||
| Contract costs |
613 | 507 | ||||||||||
| Prepaid expenses |
295 | 254 | ||||||||||
| Other current assets |
2 | 367 | 253 | |||||||||
| Assets held for sale |
8 | – | 50 | |||||||||
| Total current assets |
6,837 | 6,198 | ||||||||||
| Non-current assets |
||||||||||||
| Contract assets |
247 | 251 | ||||||||||
| Contract costs |
431 | 387 | ||||||||||
| Property, plant and equipment |
28,473 | 28,235 | ||||||||||
| Intangible assets |
16,163 | 15,570 | ||||||||||
| Deferred tax assets |
98 | 105 | ||||||||||
| Investments in associates and joint ventures |
615 | 668 | ||||||||||
| Post-employment benefit assets |
12 | 3,678 | 3,472 | |||||||||
| Other non-current assets |
1,318 | 1,306 | ||||||||||
| Goodwill |
4 | 10,700 | 10,572 | |||||||||
| Total non-current assets |
61,723 | 60,566 | ||||||||||
| Total assets |
68,560 | 66,764 | ||||||||||
| LIABILITIES |
||||||||||||
| Current liabilities |
||||||||||||
| Trade payables and other liabilities |
4,602 | 4,455 | ||||||||||
| Contract liabilities |
801 | 799 | ||||||||||
| Interest payable |
194 | 247 | ||||||||||
| Dividends payable |
867 | 811 | ||||||||||
| Current tax liabilities |
263 | 141 | ||||||||||
| Debt due within one year |
11 | 4,686 | 2,625 | |||||||||
| Liabilities held for sale |
8 | – | 35 | |||||||||
| Total current liabilities |
11,413 | 9,113 | ||||||||||
| Non-current liabilities |
||||||||||||
| Contract liabilities |
227 | 246 | ||||||||||
| Long-term debt |
11 | 26,767 | 27,048 | |||||||||
| Deferred tax liabilities |
4,915 | 4,679 | ||||||||||
| Post-employment benefit obligations |
12 | 1,293 | 1,734 | |||||||||
| Other non-current liabilities |
964 | 1,003 | ||||||||||
| Total non-current liabilities |
34,166 | 34,710 | ||||||||||
| Total liabilities |
45,579 | 43,823 | ||||||||||
| Commitments |
16 | |||||||||||
| EQUITY |
||||||||||||
| Equity attributable to BCE shareholders |
||||||||||||
| Preferred shares |
14 | 3,885 | 4,003 | |||||||||
| Common shares |
20,838 | 20,662 | ||||||||||
| Contributed surplus |
14 | 1,162 | 1,157 | |||||||||
| Accumulated other comprehensive income |
10 | 213 | ||||||||||
| Deficit |
(3,254 | ) | (3,400 | ) | ||||||||
| Total equity attributable to BCE shareholders |
22,641 | 22,635 | ||||||||||
|
Non-controlling interest |
340 | 306 | ||||||||||
| Total equity |
22,981 | 22,941 | ||||||||||
| Total liabilities and equity |
68,560 | 66,764 | ||||||||||
42 | BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT
Consolidated financial statements
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
| ATTRIBUTABLE TO BCE SHAREHOLDERS | ||||||||||||||||||||||||||||||||||||
| FOR THE PERIOD ENDED SEPTEMBER 30, 2022 (IN MILLIONS OF CANADIAN DOLLARS) (UNAUDITED) |
NOTE |
PREFERRED SHARES |
COMMON SHARES |
CONTRI- BUTED SURPLUS |
ACCUM- ULATED OTHER COMPRE- HENSIVE INCOME |
DEFICIT | TOTAL |
NON- CONTROL- LING INTEREST |
TOTAL EQUITY |
|||||||||||||||||||||||||||
| Balance at December 31, 2021 |
4,003 | 20,662 | 1,157 | 213 | (3,400 | ) | 22,635 | 306 | 22,941 | |||||||||||||||||||||||||||
| Net earnings |
– | – | – | – | 2,296 | 2,296 | 63 | 2,359 | ||||||||||||||||||||||||||||
| Other comprehensive (loss) income |
– | – | – | (183 | ) | 489 | 306 | 7 | 313 | |||||||||||||||||||||||||||
| Total comprehensive (loss) income |
– | – | – | (183 | ) | 2,785 | 2,602 | 70 | 2,672 | |||||||||||||||||||||||||||
| Common shares issued under employee stock option plan |
– | 176 | (7 | ) | – | – | 169 | – | 169 | |||||||||||||||||||||||||||
| Other share-based compensation |
– | – | 9 | – | (33 | ) | (24 | ) | – | (24 | ) | |||||||||||||||||||||||||
| Repurchase of preferred shares |
14 | (118 | ) | – | 3 | – | – | (115 | ) | – | (115 | ) | ||||||||||||||||||||||||
| Dividends declared on BCE common and preferred shares |
– | – | – | – | (2,625 | ) | (2,625 | ) | – | (2,625 | ) | |||||||||||||||||||||||||
| Dividends declared by subsidiaries to non-controlling interest |
– | – | – | – | – | – | (36 | ) | (36 | ) | ||||||||||||||||||||||||||
| Settlement of cash flow hedges transferred to the cost basis of hedged items |
– | – | – | (1 | ) | – | (1 | ) | – | (1 | ) | |||||||||||||||||||||||||
| Other |
– | – | – | (19 | ) | 19 | – | – | – | |||||||||||||||||||||||||||
| Balance at September 30, 2022 |
3,885 | 20,838 | 1,162 | 10 | (3,254 | ) | 22,641 | 340 | 22,981 | |||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
| ATTRIBUTABLE TO BCE SHAREHOLDERS | ||||||||||||||||||||||||||||||||||||
| FOR THE PERIOD ENDED SEPTEMBER 30, 2021 (IN MILLIONS OF CANADIAN DOLLARS) (UNAUDITED) |
PREFERRED SHARES |
COMMON SHARES |
CONTRI- BUTED SURPLUS |
ACCUM- ULATED OTHER COMPRE- HENSIVE INCOME |
DEFICIT | TOTAL | NON- CONTROL- LING INTEREST |
TOTAL EQUITY |
||||||||||||||||||||||||||||
| Balance at December 31, 2020 |
4,003 | 20,390 | 1,174 | 103 | (4,681 | ) | 20,989 | 340 | 21,329 | |||||||||||||||||||||||||||
| Net earnings |
– | – | – | – | 2,182 | 2,182 | 52 | 2,234 | ||||||||||||||||||||||||||||
| Other comprehensive income |
– | – | – | 204 | 2,052 | 2,256 | 1 | 2,257 | ||||||||||||||||||||||||||||
| Total comprehensive income |
– | – | – | 204 | 4,234 | 4,438 | 53 | 4,491 | ||||||||||||||||||||||||||||
| Common shares issued under employee stock option plan |
– | 256 | (9 | ) | – | – | 247 | – | 247 | |||||||||||||||||||||||||||
| Other share-based compensation |
– | – | (14 | ) | – | (38 | ) | (52 | ) | – | (52 | ) | ||||||||||||||||||||||||
| Dividends declared on BCE common and preferred shares |
– | – | – | – | (2,477 | ) | (2,477 | ) | – | (2,477 | ) | |||||||||||||||||||||||||
| Dividends declared by subsidiaries to non-controlling interest |
– | – | – | – | – | – | (41 | ) | (41 | ) | ||||||||||||||||||||||||||
| Settlement of cash flow hedges transferred to the cost basis of hedged items |
– | – | – | 13 | – | 13 | – | 13 | ||||||||||||||||||||||||||||
| Other |
– | – | – | – | – | – | (1 | ) | (1 | ) | ||||||||||||||||||||||||||
| Balance at September 30, 2021 |
4,003 | 20,646 | 1,151 | 320 | (2,962 | ) | 23,158 | 351 | 23,509 | |||||||||||||||||||||||||||
BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT | 43
Consolidated financial statements
CONSOLIDATED STATEMENTS OF CASH FLOWS
| FOR THE PERIOD ENDED SEPTEMBER 30 (IN MILLIONS OF CANADIAN DOLLARS) (UNAUDITED) |
THREE MONTHS | NINE MONTHS | ||||||||||||||||||
|
NOTE |
2022 | 2021 | 2022 | 2021 | ||||||||||||||||
| Cash flows from operating activities |
||||||||||||||||||||
| Net earnings |
771 | 813 | 2,359 | 2,234 | ||||||||||||||||
| Adjustments to reconcile net earnings to cash flows from operating activities |
||||||||||||||||||||
| Severance, acquisition and other costs |
6 | 22 | 50 | 75 | 146 | |||||||||||||||
| Depreciation and amortization |
1,181 | 1,147 | 3,531 | 3,433 | ||||||||||||||||
| Post-employment benefit plans cost |
12 | 48 | 70 | 151 | 217 | |||||||||||||||
| Net interest expense |
282 | 268 | 805 | 794 | ||||||||||||||||
| Impairment of assets |
7 | 21 | – | 129 | 167 | |||||||||||||||
| Gains on investments |
8 | – | – | (53 | ) | – | ||||||||||||||
| Income taxes |
9 | 178 | 306 | 745 | 795 | |||||||||||||||
| Contributions to post-employment benefit plans |
(14 | ) | (64 | ) | (128 | ) | (213 | ) | ||||||||||||
| Payments under other post-employment benefit plans |
(17 | ) | (16 | ) | (47 | ) | (47 | ) | ||||||||||||
| Severance and other costs paid |
(44 | ) | (31 | ) | (102 | ) | (153 | ) | ||||||||||||
| Interest paid |
(385 | ) | (352 | ) | (954 | ) | (888 | ) | ||||||||||||
| Income taxes paid (net of refunds) |
(150 | ) | (407 | ) | (409 | ) | (611 | ) | ||||||||||||
| Acquisition and other costs paid |
(1 | ) | – | (7 | ) | (6 | ) | |||||||||||||
| Change in contract assets |
(20 | ) | 53 | 35 | 299 | |||||||||||||||
| Change in wireless device financing plan receivables |
(6 | ) | (92 | ) | 121 | (244 | ) | |||||||||||||
| Net change in operating assets and liabilities |
130 | 29 | 58 | 342 | ||||||||||||||||
| Cash flows from operating activities |
1,996 | 1,774 | 6,309 | 6,265 | ||||||||||||||||
| Cash flows used in investing activities |
||||||||||||||||||||
| Capital expenditures |
2 | (1,317 | ) | (1,164 | ) | (3,495 | ) | (3,386 | ) | |||||||||||
| Business acquisitions |
4 | (3 | ) | (1 | ) | (142 | ) | (12 | ) | |||||||||||
| Business dispositions |
8 | (1 | ) | – | 53 | – | ||||||||||||||
| Spectrum licences |
16 | (3 | ) | (418 | ) | (3 | ) | (418 | ) | |||||||||||
| Other investing activities |
(8 | ) | (11 | ) | 9 | (49 | ) | |||||||||||||
| Cash flows used in investing activities |
(1,332 | ) | (1,594 | ) | (3,578 | ) | (3,865 | ) | ||||||||||||
| Cash flows (used in) from financing activities |
||||||||||||||||||||
| (Decrease) increase in notes payable |
(34 | ) | (322 | ) | 622 | (368 | ) | |||||||||||||
| Increase (decrease) in securitized receivables |
11 | 700 | (7 | ) | 700 | (20 | ) | |||||||||||||
| Issue of long-term debt |
11 | – | 1,570 | 945 | 4,985 | |||||||||||||||
| Repayment of long-term debt |
11 | (270 | ) | (249 | ) | (1,773 | ) | (2,516 | ) | |||||||||||
| Issue of common shares |
1 | 172 | 169 | 245 | ||||||||||||||||
| Purchase of shares for settlement of share-based payments |
(49 | ) | (83 | ) | (206 | ) | (245 | ) | ||||||||||||
| Repurchase of preferred shares |
14 | – | – | (115 | ) | – | ||||||||||||||
| Cash dividends paid on common shares |
(839 | ) | (793 | ) | (2,473 | ) | (2,337 | ) | ||||||||||||
| Cash dividends paid on preferred shares |
(27 | ) | (31 | ) | (94 | ) | (93 | ) | ||||||||||||
| Cash dividends paid by subsidiaries to non-controlling interest |
(11 | ) | (13 | ) | (36 | ) | (41 | ) | ||||||||||||
| Other financing activities |
2 | 2 | (14 | ) | (26 | ) | 22 | |||||||||||||
| Cash flows (used in) from financing activities |
(527 | ) | 230 | (2,287 | ) | (368 | ) | |||||||||||||
| Net (decrease) increase in cash |
(13 | ) | 329 | 294 | 1,951 | |||||||||||||||
| Cash at beginning of period |
596 | 1,846 | 289 | 224 | ||||||||||||||||
| Cash at end of period |
583 | 2,175 | 583 | 2,175 | ||||||||||||||||
| Net increase in cash equivalents |
150 | 81 | 150 | 81 | ||||||||||||||||
| Cash equivalents at beginning of period |
– | – | – | – | ||||||||||||||||
| Cash equivalents at end of period |
150 | 81 | 150 | 81 | ||||||||||||||||
44 | BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT
Notes to consolidated financial statements
Notes to consolidated financial statements
These consolidated interim financial statements (financial statements) should be read in conjunction with BCE’s 2021 annual consolidated financial statements, approved by BCE’s board of directors on March 3, 2022.
These notes are unaudited.
We, us, our, BCE and the company mean, as the context may require, either BCE Inc. or, collectively, BCE Inc., Bell Canada, their subsidiaries, joint arrangements and associates.
Note 1 | Corporate information
BCE is incorporated and domiciled in Canada. BCE’s head office is located at 1, Carrefour Alexander-Graham-Bell, Verdun, Québec, Canada. BCE is a telecommunications and media company providing wireless, wireline, Internet and television (TV) services to residential, business and wholesale customers in Canada. Our Bell Media segment provides conventional TV, specialty TV, pay TV, streaming services, digital media services, radio broadcasting services and out-of-home advertising services to customers in Canada.
Note 2 | Basis of presentation and significant accounting policies
These financial statements were prepared in accordance with International Financial Reporting Standards (IFRS), as issued by the International Accounting Standards Board (IASB), under International Accounting Standard (IAS) 34 – Interim Financial Reporting and were approved by BCE’s board of directors on November 2, 2022. These financial statements were prepared using the same basis of presentation, accounting policies and methods of computation as outlined in Note 2, Significant accounting policies in our consolidated financial statements for the year ended December 31, 2021, except as noted below.
These financial statements do not include all of the notes required in annual financial statements.
All amounts are in millions of Canadian dollars, except where noted.
ADOPTION OF AMENDED ACCOUNTING STANDARDS
As required, we adopted the following amendments and clarifications to accounting standards issued by the IASB.
| STANDARD | DESCRIPTION | IMPACT | ||
| Onerous Contracts – Cost of Fulfilling a Contract, Amendments to IAS 37 – Provisions, Contingent Liabilities and Contingent Assets | These amendments clarify which costs should be included in determining the cost of fulfilling a contract when assessing whether a contract is onerous. | These amendments were adopted effective January 1, 2022 and did not have a significant impact on our financial statements. | ||
| IFRIC Agenda Decision on Demand Deposits with Restrictions on Use arising from a Contract with a Third Party (IAS 7 – Statement of Cash Flows) | In April 2022, the International Financial Reporting Interpretations Committee (IFRIC) issued an agenda decision clarifying that an entity should present a demand deposit with restrictions on use arising from a contract with a third party as cash and cash equivalents in the statements of financial position and cash flows, unless those restrictions change the nature of the deposit such that it no longer meets the definition of cash in IAS 7. | In Q2 2022, we applied this agenda decision retrospectively to each prior period presented, the impact of which was limited to the classification of funding of $97 million received in Q1 2021 under a subsidy agreement with the Government of Québec. The application of this agenda decision resulted in the following:
• an increase in Cash of $82 million with a corresponding decrease in Other current assets in the statement of financial position as at December 31, 2021
• an increase in Capital expenditures of ($5) million and ($8) million for the three and nine months ended September 30, 2021, respectively, and ($15) million for the year ended December 31, 2021 in the statements of cash flows
• an increase in Other financing activities of nil and $97 million for the three and nine months ended September 30, 2021, respectively, and $97 million for the year ended December 31, 2021 in the statement of cash flows.
• no impact in the statement of financial position as at January 1, 2021 as the funding was received in Q1 2021.
| ||
FUTURE CHANGES TO ACCOUNTING STANDARDS
The following amendments to standards issued by the IASB have not yet been adopted by BCE.
| STANDARD | DESCRIPTION | IMPACT | EFFECTIVE DATE | |||
| Disclosure of Accounting Policies – Amendments to IAS 1 – Presentation of Financial Statements | These amendments require that entities disclose material accounting policies, as defined, instead of significant accounting policies. | We are currently assessing the impact of these amendments on the disclosure of our accounting policies. | Effective for annual reporting periods beginning on or after January 1, 2023. Early application is permitted. | |||
BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT | 45
Notes to consolidated financial statements
Note 3 | Segmented information
Our results are reported in three segments: Bell Wireless, Bell Wireline and Bell Media. Our segments reflect how we manage our business and how we classify our operations for planning and measuring performance.
The following tables present financial information by segment for the three month periods ended September 30, 2022 and 2021.
| FOR THE THREE MONTH PERIOD ENDED SEPTEMBER 30, 2022 | NOTE | BELL WIRELESS |
BELL WIRELINE |
BELL MEDIA |
INTER-SEGMENT ELIMINATIONS |
BCE | ||||||||||||||||||
| Operating revenues |
||||||||||||||||||||||||
| External service revenues |
1,759 | 2,803 | 631 | – | 5,193 | |||||||||||||||||||
| Inter-segment service revenues |
10 | 104 | 88 | (202 | ) | – | ||||||||||||||||||
| Operating service revenues |
1,769 | 2,907 | 719 | (202 | ) | 5,193 | ||||||||||||||||||
| External product revenues |
692 | 139 | – | – | 831 | |||||||||||||||||||
| Inter-segment product revenues |
5 | – | – | (5 | ) | – | ||||||||||||||||||
| Operating product revenues |
697 | 139 | – | (5 | ) | 831 | ||||||||||||||||||
| Total external revenues |
2,451 | 2,942 | 631 | – | 6,024 | |||||||||||||||||||
| Total inter-segment revenues |
15 | 104 | 88 | (207 | ) | – | ||||||||||||||||||
| Total operating revenues |
2,466 | 3,046 | 719 | (207 | ) | 6,024 | ||||||||||||||||||
| Operating costs |
5 | (1,377 | ) | (1,729 | ) | (537 | ) | 207 | (3,436 | ) | ||||||||||||||
| Adjusted EBITDA (1) |
1,089 | 1,317 | 182 | – | 2,588 | |||||||||||||||||||
| Severance, acquisition and other costs |
6 | (22 | ) | |||||||||||||||||||||
| Depreciation and amortization |
(1,181 | ) | ||||||||||||||||||||||
| Finance costs |
||||||||||||||||||||||||
| Interest expense |
(298 | ) | ||||||||||||||||||||||
| Net return on post-employment benefit plans |
12 | 13 | ||||||||||||||||||||||
| Impairment of assets |
7 | (21 | ) | |||||||||||||||||||||
| Other expense |
8 | (130 | ) | |||||||||||||||||||||
| Income taxes |
9 | (178 | ) | |||||||||||||||||||||
| Net earnings |
771 | |||||||||||||||||||||||
| (1) | The chief operating decision maker uses primarily one measure of profit to make decisions and assess performance, being operating revenues less operating costs. |
| FOR THE THREE MONTH PERIOD ENDED SEPTEMBER 30, 2021 | NOTE | BELL WIRELESS |
BELL WIRELINE |
BELL MEDIA |
INTER-SEGMENT ELIMINATIONS |
BCE | ||||||||||||||||||
| Operating revenues |
||||||||||||||||||||||||
| External service revenues |
1,642 | 2,827 | 630 | – | 5,099 | |||||||||||||||||||
| Inter-segment service revenues |
12 | 93 | 89 | (194 | ) | – | ||||||||||||||||||
| Operating service revenues |
1,654 | 2,920 | 719 | (194 | ) | 5,099 | ||||||||||||||||||
| External product revenues |
642 | 95 | – | – | 737 | |||||||||||||||||||
| Inter-segment product revenues |
– | – | – | – | – | |||||||||||||||||||
| Operating product revenues |
642 | 95 | – | – | 737 | |||||||||||||||||||
| Total external revenues |
2,284 | 2,922 | 630 | – | 5,836 | |||||||||||||||||||
| Total inter-segment revenues |
12 | 93 | 89 | (194 | ) | – | ||||||||||||||||||
| Total operating revenues |
2,296 | 3,015 | 719 | (194 | ) | 5,836 | ||||||||||||||||||
| Operating costs |
5 | (1,286 | ) | (1,682 | ) | (504 | ) | 194 | (3,278 | ) | ||||||||||||||
| Adjusted EBITDA (1) |
1,010 | 1,333 | 215 | – | 2,558 | |||||||||||||||||||
| Severance, acquisition and other costs |
6 | (50 | ) | |||||||||||||||||||||
| Depreciation and amortization |
(1,147 | ) | ||||||||||||||||||||||
| Finance costs |
||||||||||||||||||||||||
| Interest expense |
(272 | ) | ||||||||||||||||||||||
| Net interest on post-employment benefit plans |
12 | (5 | ) | |||||||||||||||||||||
| Impairment of assets |
7 | – | ||||||||||||||||||||||
| Other income |
8 | 35 | ||||||||||||||||||||||
| Income taxes |
(306 | ) | ||||||||||||||||||||||
| Net earnings |
813 | |||||||||||||||||||||||
| (1) | The chief operating decision maker uses primarily one measure of profit to make decisions and assess performance, being operating revenues less operating costs. |
46 | BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT
Notes to consolidated financial statements
The following tables present financial information by segment for the nine month periods ended September 30, 2022 and 2021.
| FOR THE NINE MONTH PERIOD ENDED SEPTEMBER 30, 2022 | NOTE | BELL WIRELESS |
BELL WIRELINE |
BELL MEDIA |
INTER-SEGMENT ELIMINATIONS |
BCE | ||||||||||||||||||
| Operating revenues |
||||||||||||||||||||||||
| External service revenues |
5,086 | 8,412 | 2,105 | – | 15,603 | |||||||||||||||||||
| Inter-segment service revenues |
32 | 307 | 260 | (599 | ) | – | ||||||||||||||||||
| Operating service revenues |
5,118 | 8,719 | 2,365 | (599 | ) | 15,603 | ||||||||||||||||||
| External product revenues |
1,797 | 335 | – | – | 2,132 | |||||||||||||||||||
| Inter-segment product revenues |
7 | – | – | (7 | ) | – | ||||||||||||||||||
| Operating product revenues |
1,804 | 335 | – | (7 | ) | 2,132 | ||||||||||||||||||
| Total external revenues |
6,883 | 8,747 | 2,105 | – | 17,735 | |||||||||||||||||||
| Total inter-segment revenues |
39 | 307 | 260 | (606 | ) | – | ||||||||||||||||||
| Total operating revenues |
6,922 | 9,054 | 2,365 | (606 | ) | 17,735 | ||||||||||||||||||
| Operating costs |
5 | (3,775 | ) | (5,055 | ) | (1,749 | ) | 606 | (9,973 | ) | ||||||||||||||
| Adjusted EBITDA (1) |
3,147 | 3,999 | 616 | – | 7,762 | |||||||||||||||||||
| Severance, acquisition and other costs |
6 | (75 | ) | |||||||||||||||||||||
| Depreciation and amortization |
(3,531 | ) | ||||||||||||||||||||||
| Finance costs |
||||||||||||||||||||||||
| Interest expense |
(827 | ) | ||||||||||||||||||||||
| Net return on post-employment benefit plans |
12 | 38 | ||||||||||||||||||||||
| Impairment of assets |
7 | (129 | ) | |||||||||||||||||||||
| Other expense |
8 | (134 | ) | |||||||||||||||||||||
| Income taxes |
9 | (745 | ) | |||||||||||||||||||||
| Net earnings |
2,359 | |||||||||||||||||||||||
| (1) | The chief operating decision maker uses primarily one measure of profit to make decisions and assess performance, being operating revenues less operating costs. |
| FOR THE NINE MONTH PERIOD ENDED SEPTEMBER 30, 2021 | NOTE | BELL WIRELESS |
BELL WIRELINE |
BELL MEDIA |
INTER-SEGMENT ELIMINATIONS |
BCE | ||||||||||||||||||
| Operating revenues |
||||||||||||||||||||||||
| External service revenues |
4,714 | 8,474 | 1,919 | – | 15,107 | |||||||||||||||||||
| Inter-segment service revenues |
34 | 264 | 268 | (566 | ) | – | ||||||||||||||||||
| Operating service revenues |
4,748 | 8,738 | 2,187 | (566 | ) | 15,107 | ||||||||||||||||||
| External product revenues |
1,772 | 361 | – | – | 2,133 | |||||||||||||||||||
| Inter-segment product revenues |
4 | – | – | (4 | ) | – | ||||||||||||||||||
| Operating product revenues |
1,776 | 361 | – | (4 | ) | 2,133 | ||||||||||||||||||
| Total external revenues |
6,486 | 8,835 | 1,919 | – | 17,240 | |||||||||||||||||||
| Total inter-segment revenues |
38 | 264 | 268 | (570 | ) | – | ||||||||||||||||||
| Total operating revenues |
6,524 | 9,099 | 2,187 | (570 | ) | 17,240 | ||||||||||||||||||
| Operating costs |
5 | (3,622 | ) | (5,110 | ) | (1,615 | ) | 570 | (9,777 | ) | ||||||||||||||
| Adjusted EBITDA (1) |
2,902 | 3,989 | 572 | – | 7,463 | |||||||||||||||||||
| Severance, acquisition and other costs |
6 | (146 | ) | |||||||||||||||||||||
| Depreciation and amortization |
(3,433 | ) | ||||||||||||||||||||||
| Finance costs |
||||||||||||||||||||||||
| Interest expense |
(807 | ) | ||||||||||||||||||||||
| Net interest on post-employment benefit plans |
12 | (15 | ) | |||||||||||||||||||||
| Impairment of assets |
7 | (167 | ) | |||||||||||||||||||||
| Other income |
8 | 134 | ||||||||||||||||||||||
| Income taxes |
(795 | ) | ||||||||||||||||||||||
| Net earnings |
2,234 | |||||||||||||||||||||||
| (1) | The chief operating decision maker uses primarily one measure of profit to make decisions and assess performance, being operating revenues less operating costs. |
BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT | 47
Notes to consolidated financial statements
REVENUES BY SERVICES AND PRODUCTS
| THREE MONTHS | NINE MONTHS | |||||||||||||||
| FOR THE PERIOD ENDED SEPTEMBER 30 | 2022 | 2021 | 2022 | 2021 | ||||||||||||
|
Services (1) |
||||||||||||||||
| Wireless |
1,759 | 1,642 | 5,086 | 4,714 | ||||||||||||
| Wireline data |
1,987 | 1,976 | 5,914 | 5,885 | ||||||||||||
| Wireline voice |
739 | 778 | 2,266 | 2,375 | ||||||||||||
| Media |
631 | 630 | 2,105 | 1,919 | ||||||||||||
| Other wireline services |
77 | 73 | 232 | 214 | ||||||||||||
| Total services |
5,193 | 5,099 | 15,603 | 15,107 | ||||||||||||
|
Products (2) |
||||||||||||||||
| Wireless |
692 | 642 | 1,797 | 1,772 | ||||||||||||
| Wireline data |
130 | 86 | 302 | 331 | ||||||||||||
| Wireline equipment and other |
9 | 9 | 33 | 30 | ||||||||||||
| Total products |
831 | 737 | 2,132 | 2,133 | ||||||||||||
| Total operating revenues |
6,024 | 5,836 | 17,735 | 17,240 | ||||||||||||
| (1) | Our service revenues are generally recognized over time. |
| (2) | Our product revenues are generally recognized at a point in time. |
Note 4 | Business acquisition
In February 2022, Bell acquired EBOX and other related companies, which provide Internet, telephone and TV services to consumers and businesses in Québec and parts of Ontario for a total cash consideration of $153 million ($139 million net of cash acquired). The acquisition of EBOX and other related companies is expected to accelerate growth in Bell’s residential and small business customers. The results of the acquired companies are included in our Bell Wireline segment.
The allocation of the purchase price includes provisional estimates, in particular for indefinite and finite-life intangible assets. The following table summarizes the fair value of the consideration paid and the fair value assigned to each major class of assets and liabilities.
| TOTAL | ||||
| Cash consideration |
153 | |||
| Total cost to be allocated |
153 | |||
| Other non-cash working capital |
5 | |||
| Property, plant and equipment |
5 | |||
| Indefinite-life intangible assets (1) |
17 | |||
| Finite-life intangible and other assets (2) |
15 | |||
| Trade payables and other liabilities |
(17 | ) | ||
| Contract liabilities |
(5 | ) | ||
| Deferred tax liabilities |
(9 | ) | ||
| 11 | ||||
| Cash and cash equivalents |
14 | |||
| Fair value of net assets acquired |
25 | |||
| Goodwill (3) |
128 | |||
| (1) | Consists of brand and digital assets. |
| (2) | Consists mainly of customer relationships. |
| (3) | Goodwill arises principally from expected synergies and future growth and is not deductible for tax purposes. Goodwill was allocated to our Bell Wireline group of cash-generating units (CGUs). |
Operating revenues of $29 million from EBOX and other related companies are included in the consolidated income statements from the date of acquisition. The transaction did not have a significant impact on our net earnings for the nine months ended September 30, 2022.
48 | BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT
Notes to consolidated financial statements
Note 5 | Operating costs
| THREE MONTHS | NINE MONTHS | |||||||||||||||||||
| FOR THE PERIOD ENDED SEPTEMBER 30 | NOTE | 2022 | 2021 | 2022 | 2021 | |||||||||||||||
| Labour costs |
||||||||||||||||||||
| Wages, salaries and related taxes and benefits (1) |
(1,067 | ) | (1,067 | ) | (3,192 | ) | (3,171 | ) | ||||||||||||
| Post-employment benefit plans service cost (net of capitalized amounts) |
12 | (61 | ) | (65 | ) | (189 | ) | (202 | ) | |||||||||||
| Other labour costs (1) (2) |
(268 | ) | (243 | ) | (752 | ) | (747 | ) | ||||||||||||
| Less: |
||||||||||||||||||||
| Capitalized labour |
296 | 268 | 839 | 793 | ||||||||||||||||
| Total labour costs |
(1,100 | ) | (1,107 | ) | (3,294 | ) | (3,327 | ) | ||||||||||||
| Cost of revenues (1) (3) |
(1,862 | ) | (1,721 | ) | (5,284 | ) | (5,124 | ) | ||||||||||||
| Other operating costs (1) (4) |
(474 | ) | (450 | ) | (1,395 | ) | (1,326 | ) | ||||||||||||
| Total operating costs |
(3,436 | ) | (3,278 | ) | (9,973 | ) | (9,777 | ) | ||||||||||||
| (1) | We have reclassified amounts from the previous period to make them consistent with the presentation for the current period. |
| (2) | Other labour costs include contractor and outsourcing costs. |
| (3) | Cost of revenues includes costs of wireless devices and other equipment sold, network and content costs, and payments to other carriers. |
| (4) | Other operating costs include marketing, advertising and sales commission costs, bad debt expense, taxes other than income taxes, information technology costs, professional service fees and rent. |
Note 6 | Severance, acquisition and other costs
| THREE MONTHS | NINE MONTHS | |||||||||||||||||||
| FOR THE PERIOD ENDED SEPTEMBER 30 | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||
| Severance |
(9 | ) | (25 | ) | (65 | ) | (129 | ) | ||||||||||||
| Acquisition and other |
(13 | ) | (25 | ) | (10 | ) | (17 | ) | ||||||||||||
| Total severance, acquisition and other costs |
(22 | ) | (50 | ) | (75 | ) | (146 | ) | ||||||||||||
SEVERANCE COSTS
Severance costs consist of charges related to involuntary and voluntary employee terminations.
ACQUISITION AND OTHER COSTS
Acquisition and other costs consist of transaction costs, such as legal and financial advisory fees, related to completed or potential acquisitions, employee severance costs related to the purchase of a business, the costs to integrate acquired companies into our operations, costs relating to litigation and regulatory decisions, when they are significant, and other costs.
Note 7 | Impairment of assets
2022
Impairment charges for the three and nine months ended September 30, 2022 of $21 million and $129 million, respectively, relate mainly to right-of-use assets for certain office spaces we ceased using as part of our real estate optimization strategy as a result of our hybrid work policy.
2021
During the second quarter of 2021, we identified indicators of impairment for our Bell Media radio markets, notably a decline in advertising revenue and an increase in the discount rate resulting from the impact of the ongoing COVID-19 pandemic. Accordingly, impairment testing was required for our group of radio cash-generating units (CGUs).
Impairment charges for the three and nine months ended September 30, 2021 of nil and $167 million, respectively, related primarily to $163 million of impairment charges for various radio markets within our Bell Media segment. These charges included $150 million allocated to indefinite-life intangible assets for broadcast licences, and $13 million to property, plant and equipment mainly for buildings and network infrastructure and equipment. They were determined by comparing the carrying value of the CGUs to their fair value less cost of disposal. We estimated the fair value of the CGUs using both discounted cash flows and market-based valuation models, which include five-year cash flow projections derived from business plans reviewed by senior management for the period of July 1, 2021 to December 31, 2026, using a discount rate of 8.5% and a perpetuity growth rate of (2.0%) as well as market multiple data from public companies and market transactions. After impairments, the carrying value of our group of radio CGUs was $235 million.
BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT | 49
Notes to consolidated financial statements
Note 8 | Other (expense) income
| THREE MONTHS | NINE MONTHS | |||||||||||||||||||
| FOR THE PERIOD ENDED SEPTEMBER 30 | NOTE | 2022 | 2021 | 2022 | 2021 | |||||||||||||||
| Net mark-to-market (losses) gains on derivatives used to economically hedge equity settled share-based compensation plans |
(74 | ) | 61 | (80 | ) | 221 | ||||||||||||||
| Equity losses from investments in associates and joint ventures |
||||||||||||||||||||
| Loss on investment |
– | – | (42 | ) | (14 | ) | ||||||||||||||
| Operations |
(38 | ) | (36 | ) | (35 | ) | (51 | ) | ||||||||||||
| Gains on investments |
– | – | 53 | – | ||||||||||||||||
| Losses on retirements and disposals of property, plant and equipment and intangible assets |
(5 | ) | (4 | ) | (9 | ) | (12 | ) | ||||||||||||
| Early debt redemption costs |
11 | – | – | (18 | ) | (53 | ) | |||||||||||||
| Other |
(13 | ) | 14 | (3 | ) | 43 | ||||||||||||||
| Total other (expense) income |
(130 | ) | 35 | (134 | ) | 134 | ||||||||||||||
EQUITY LOSS FROM INVESTMENTS IN ASSOCIATES AND JOINT VENTURES
We recorded a loss on investment of $42 million and $14 million for the nine months ended September 30, 2022 and 2021, respectively, related to equity losses on our share of an obligation to repurchase at fair value the minority interest in one of BCE’s joint ventures. The obligation is marked to market each reporting period and the gain or loss on investment is recorded as equity gains or losses from investments in associates and joint ventures.
GAINS ON INVESTMENTS
In Q2 2022, we recorded a gain on investment of $14 million, related to an obligation to repurchase at fair value the minority interest in one of our subsidiaries.
On March 1, 2022, we completed the previously announced sale of our wholly-owned subsidiary 6362222 Canada Inc. (Createch). We recorded cash proceeds of $54 million and a gain on sale of $39 million (before tax expense of $2 million). Our results for the three months ended September 30, 2021 included Createch revenue of $15 million and net earnings of nil. Our results for the nine months ended September 30, 2022 and 2021 included Createch revenue of $10 million and $49 million and net earnings of nil and $1 million, respectively.
Note 9 | Income taxes
During Q3 2022, various uncertain tax positions were favourably resolved, which resulted in the reversal of tax liabilities.
Note 10 | Earnings per share
The following table shows the components used in the calculation of basic and diluted net earnings per common share for earnings attributable to common shareholders.
| THREE MONTHS | NINE MONTHS | |||||||||||||||||||
| FOR THE PERIOD ENDED SEPTEMBER 30 | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||
| Net earnings attributable to common shareholders – basic |
715 | 757 | 2,188 | 2,084 | ||||||||||||||||
| Dividends declared per common share (in dollars) |
0.9200 | 0.8750 | 2.7600 | 2.6250 | ||||||||||||||||
| Weighted average number of common shares outstanding (in millions) |
||||||||||||||||||||
| Weighted average number of common shares outstanding – basic |
911.9 | 906.9 | 911.3 | 905.5 | ||||||||||||||||
| Assumed exercise of stock options (1) |
0.4 | 0.7 | 0.6 | 0.2 | ||||||||||||||||
| Weighted average number of common shares outstanding – diluted (in millions) |
912.3 | 907.6 | 911.9 | 905.7 | ||||||||||||||||
| (1) | The calculation of the assumed exercise of stock options includes the effect of the average unrecognized future compensation cost of dilutive options. It excludes options for which the exercise price is higher than the average market value of a BCE common share. The number of excluded options was 3,244,990 for the third quarter and nil for the first nine months of 2022, compared to 3,280,426 for the third quarter of 2021 and 3,314,662 for the first nine months of 2021. |
Note 11 | Debt
On February 11, 2022, Bell Canada issued, under its 2016 trust indenture, 3.65% Series US-7 Notes, with a principal amount of $750 million in U.S. dollars ($954 million in Canadian dollars), which mature on August 15, 2052. The Series US-7 Notes have been hedged for foreign currency fluctuations through cross currency interest rate swaps. See Note 13, Financial assets and liabilities, for additional details.
The Series US-7 Notes are fully and unconditionally guaranteed by BCE.
On March 16, 2022, Bell Canada redeemed, prior to maturity, its 3.35% Series M-26 medium-term note (MTN) debentures, having an outstanding principal amount of $1 billion, which were due on March 22, 2023. As a result, in Q1 2022, we recognized early debt redemption charges of $18 million, which were recorded in Other (expense) income in the consolidated income statement.
50 | BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT
Notes to consolidated financial statements
SECURITIZATION PROGRAM
In Q3 2022, we entered into a new securitization program which replaced our previous securitized trade receivables program and now includes wireless device financing plan receivables. As a result, the maximum amount available under our securitization program increased from $1.3 billion to $2.3 billion.
Similar to the previous program, the securitization program is recorded as a floating rate revolving loan secured by certain receivables. We continue to service trade receivables and wireless device financing plan receivables under the securitization program, which matures in July 2025 unless previously terminated. The lenders’ interest in the collection of these receivables ranks ahead of our interests, which means that we are exposed to certain risks of default on the amounts securitized.
We have provided various credit enhancements in the form of over collateralization and subordination of our retained interests. The lenders have no further claim on our other assets if customers do not pay the amounts owed.
As of September 30, 2022, our loans secured by receivables was $1.2 billion in U.S. dollars ($1.6 billion in Canadian dollars) and the total receivable balance collateralized under the program was $3.2 billion. The foreign currency risk on these loans is managed using foreign currency forward contracts. See Note 13, Financial assets and liabilities, for additional details.
CREDIT FACILITIES
In Q3 2022, Bell Canada entered into a 30-year senior unsecured non-revolving credit facility in the aggregate principal amount of up to $443.5 million to partly fund the expansion of its broadband networks as part of government subsidy programs. No amount has yet been drawn under this facility.
In addition, subsequent to quarter end, Bell Canada entered into a second 30-year senior unsecured non-revolving credit facility in the aggregate principal amount of up to $203 million also in order to partly fund the expansion of its broadband networks as part of government subsidy programs. No amount has yet been drawn under this facility.
Note 12 | Post-employment benefit plans
POST-EMPLOYMENT BENEFIT PLANS COST
We provide pension and other benefits for most of our employees. These include defined benefit (DB) pension plans, defined contribution (DC) pension plans and other post-employment benefits (OPEBs).
COMPONENTS OF POST-EMPLOYMENT BENEFIT PLANS SERVICE COST
|
THREE MONTHS
|
NINE MONTHS
|
|||||||||||||||
| FOR THE PERIOD ENDED SEPTEMBER 30 | 2022 | 2021 | 2022 | 2021 | ||||||||||||
| DB pension |
(48 | ) | (56 | ) | (145 | ) | (167 | ) | ||||||||
| DC pension |
(27 | ) | (25 | ) | (91 | ) | (87 | ) | ||||||||
| OPEBs |
(1 | ) | (1 | ) | (1 | ) | (2 | ) | ||||||||
| Less: |
||||||||||||||||
| Capitalized benefit plans cost |
15 | 17 | 48 | 54 | ||||||||||||
| Total post-employment benefit plans service cost |
(61 | ) | (65 | ) | (189 | ) | (202 | ) | ||||||||
| COMPONENTS OF POST-EMPLOYMENT BENEFIT PLANS FINANCING INCOME (COST)
|
| |||||||||||||||
|
THREE MONTHS
|
NINE MONTHS
|
|||||||||||||||
| FOR THE PERIOD ENDED SEPTEMBER 30 | 2022 | 2021 | 2022 | 2021 | ||||||||||||
| DB pension |
21 | 3 | 63 | 8 | ||||||||||||
| OPEBs |
(8 | ) | (8 | ) | (25 | ) | (23 | ) | ||||||||
| Total net return (interest) on post-employment benefit plans |
13 | (5 | ) | 38 | (15 | ) | ||||||||||
FUNDED STATUS OF POST-EMPLOYMENT BENEFIT PLANS
The following table shows the funded status of our post-employment benefit obligations.
| FUNDED | PARTIALLY FUNDED (1) | UNFUNDED (2) | TOTAL | |||||||||||||||||||||||||||||
| FOR THE PERIOD ENDED |
SEPTEMBER 30, 2022 |
DECEMBER 31, 2021 |
SEPTEMBER 30, 2022 |
DECEMBER 31, 2021 |
SEPTEMBER 30, 2022 |
DECEMBER 31, 2021 |
SEPTEMBER 30, 2022 |
DECEMBER 31, 2021 |
||||||||||||||||||||||||
| Present value of post-employment benefit obligations |
(18,675 | ) | (23,872 | ) | (1,465 | ) | (1,840 | ) | (220 | ) | (289 | ) | (20,360 | ) | (26,001 | ) | ||||||||||||||||
| Fair value of plan assets |
23,269 | 27,979 | 407 | 412 | – | – | 23,676 | 28,391 | ||||||||||||||||||||||||
| Plan surplus (deficit) |
4,594 | 4,107 | (1,058 | ) | (1,428 | ) | (220 | ) | (289 | ) | 3,316 | 2,390 | ||||||||||||||||||||
| Effect of asset limit |
(931 | ) | (652 | ) | – | – | – | – | (931 | ) | (652 | ) | ||||||||||||||||||||
| Post-employment benefit asset (liability) |
3,663 | 3,455 | (1,058 | ) | (1,428 | ) | (220 | ) | (289 | ) | 2,385 | 1,738 | ||||||||||||||||||||
| (1) | The partially funded plans consist of supplementary executive retirement plans (SERPs) for eligible employees and certain OPEBs. The company partially funds the SERPs through letters of credit and a retirement compensation arrangement account with the Canada Revenue Agency. Certain paid-up life insurance benefits are funded through life insurance contracts. |
| (2) | Our unfunded plans consist of certain OPEBs, which are paid as claims are incurred. |
BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT | 51
Notes to consolidated financial statements
In Q3 2022, we recorded a decrease in our post-employment benefit plans and a loss, before taxes, in Other comprehensive (loss) income of $563 million due to an increase in the present value of our post-employment benefit obligations of $552 million as a result of a decrease in the discount rate to 5.1% at September 30, 2022, compared to 5.3% at June 30, 2022, a decrease in the fair value of plan assets of $66 million as a result of a lower-than-expected return on plan assets of 0.5% and experience losses of $247 million, partly offset by a decrease in the effect of the asset limit of $302 million.
During the first nine months of 2022, we recorded an increase in our post-employment benefit plans and a gain, before taxes, in Other comprehensive (loss) income of $670 million due to a decrease in the present value of our post-employment benefit obligations of $5,560 million as a result of an increase in the discount rate to 5.1% at September 30, 2022, compared to 3.2% at December 31, 2021, partly offset by a decrease in the fair value of plan assets of $4,380 million as a result of a loss on plan assets of 13.3%, an increase in the effect of the asset limit of $263 million and experience losses of $247 million.
Note 13 | Financial assets and liabilities
FAIR VALUE
The following table provides the fair value details of financial instruments measured at amortized cost in the consolidated statements of financial position.
| SEPTEMBER 30, 2022 | DECEMBER 31, 2021 | |||||||||||||||||||
| CLASSIFICATION | FAIR VALUE METHODOLOGY |
CARRYING VALUE |
FAIR VALUE |
CARRYING VALUE |
FAIR VALUE |
|||||||||||||||
| CRTC deferral account obligation | Trade payables and other liabilities and other non-current liabilities | Present value of estimated future cash flows discounted using observable market interest rates | 51 | 51 | 66 | 67 | ||||||||||||||
| Debt securities and other debt | Debt due within one year and long-term debt | Quoted market price of debt | 24,122 | 21,731 | 23,729 | 26,354 | ||||||||||||||
The following table provides the fair value details of financial instruments measured at fair value in the consolidated statements of financial position.
| FAIR VALUE | ||||||||||||||||||
| CLASSIFICATION | |
CARRYING VALUE OF ASSET (LIABILITY) |
|
|
QUOTED PRICES IN ACTIVE MARKETS FOR IDENTICAL ASSETS (LEVEL 1) |
|
|
OBSERVABLE MARKET DATA (LEVEL 2) |
(1) |
|
NON-OBSERVABLE MARKET INPUTS (LEVEL 3) |
(2) | ||||||
| September 30, 2022 |
||||||||||||||||||
| Publicly-traded and privately-held investments (3) | Other non-current assets | 176 | 14 | – | 162 | |||||||||||||
| Derivative financial instruments | Other current assets, trade payables and other liabilities, other non-current assets and liabilities | 336 | – | 336 | – | |||||||||||||
| Maple Leaf Sports & Entertainment Ltd. (MLSE) financial liability (4) | Trade payables and other liabilities | (149 | ) | – | – | (149 | ) | |||||||||||
| Other |
Other non-current assets and liabilities | 130 | – | 179 | (49 | ) | ||||||||||||
| December 31, 2021 |
||||||||||||||||||
| Publicly-traded and privately-held investments (3) | Other non-current assets | 183 | 24 | – | 159 | |||||||||||||
| Derivative financial instruments | Other current assets, trade payables and other liabilities, other non-current assets and liabilities | 279 | – | 279 | – | |||||||||||||
| MLSE financial liability (4) | Trade payables and other liabilities | (149 | ) | – | – | (149 | ) | |||||||||||
| Other |
Other non-current assets and liabilities | 122 | – | 185 | (63 | ) | ||||||||||||
| (1) | Observable market data such as equity prices, interest rates, swap rate curves and foreign currency exchange rates. |
| (2) | Non-observable market inputs such as discounted cash flows and earnings multiples. A reasonable change in our assumptions would not result in a significant increase (decrease) to our level 3 financial instruments. |
| (3) | Unrealized gains and losses are recorded in Other comprehensive (loss) income in the statements of comprehensive income and are reclassified from Accumulated other comprehensive income to Deficit in the statements of financial position when realized. |
| (4) | Represents BCE’s obligation to repurchase the BCE Master Trust Fund’s (Master Trust Fund) 9% interest in MLSE at a price not less than an agreed minimum price should the Master Trust Fund exercise its put option. The obligation to repurchase is marked to market each reporting period and the gain or loss is recognized in Other (expense) income in the income statements. |
MARKET RISK
CURRENCY EXPOSURES
We use forward contracts, options and cross currency interest rate swaps to manage foreign currency risk related to anticipated purchases and certain foreign currency debt.
In Q1 2022, we entered into cross currency interest rate swaps with a total notional amount of $750 million in U.S. dollars ($954 million in Canadian dollars) to hedge the U.S. currency exposure of our US-7 Notes maturing in 2052. See Note 11, Debt, for additional details.
A 10% depreciation (appreciation) in the value of the Canadian dollar relative to the U.S. dollar would result in a loss of $10 million (loss of $9 million) recognized in net earnings at September 30, 2022 and a gain of $142 million (loss of $126 million) recognized in Other comprehensive (loss) income at September 30, 2022, with all other variables held constant.
52 | BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT
Notes to consolidated financial statements
A 10% depreciation (appreciation) in the value of the Canadian dollar relative to the Philippine peso would result in a gain (loss) of $4 million recognized in Other comprehensive (loss) income at September 30, 2022, with all other variables held constant.
The following table provides further details on our outstanding foreign currency forward contracts and options as at September 30, 2022.
| TYPE OF HEDGE | BUY CURRENCY |
AMOUNT TO RECEIVE |
SELL CURRENCY |
AMOUNT TO PAY |
MATURITY | HEDGED ITEM | ||||||||||||||||||
| Cash flow (1) |
USD | 1,200 | CAD | 1,606 | 2022 | Loans | ||||||||||||||||||
| Cash flow |
USD | 1,025 | CAD | 1,353 | 2022 | Commercial paper | ||||||||||||||||||
| Cash flow |
USD | 220 | CAD | 280 | 2022 | Anticipated purchases | ||||||||||||||||||
| Cash flow |
PHP | 590 | CAD | 14 | 2022 | Anticipated purchases | ||||||||||||||||||
| Cash flow |
PHP | 2,147 | CAD | 50 | 2023 | Anticipated purchases | ||||||||||||||||||
| Cash flow |
USD | 796 | CAD | 989 | 2023 | Anticipated purchases | ||||||||||||||||||
| Cash flow |
USD | 524 | CAD | 656 | 2024 | Anticipated purchases | ||||||||||||||||||
| Cash flow – call options |
USD | 40 | CAD | 52 | 2022 | Anticipated purchases | ||||||||||||||||||
| Cash flow – put options |
USD | 40 | CAD | 51 | 2022 | Anticipated purchases | ||||||||||||||||||
| Economic |
USD | 6 | CAD | 7 | 2022 | Anticipated purchases | ||||||||||||||||||
| Economic |
USD | 156 | CAD | 196 | 2023 | Anticipated purchases | ||||||||||||||||||
| Economic – call options |
USD | 38 | CAD | 45 | 2022 | Anticipated purchases | ||||||||||||||||||
| Economic – call options |
CAD | 47 | USD | 38 | 2022 | Anticipated purchases | ||||||||||||||||||
| Economic – put options |
USD | 120 | CAD | 147 | 2022 | Anticipated purchases | ||||||||||||||||||
| Economic – call options |
CAD | 225 | USD | 156 | 2023 | Anticipated purchases | ||||||||||||||||||
| Economic – put options |
USD | 156 | CAD | 196 | 2023 | Anticipated purchases | ||||||||||||||||||
| Economic – call options |
CAD | 225 | USD | 156 | 2024 | Anticipated purchases | ||||||||||||||||||
| Economic – put options |
USD | 156 | CAD | 195 | 2024 | Anticipated purchases | ||||||||||||||||||
| (1) | Forward contracts to hedge loans secured by receivables under our securitization program. See Note 11, Debt, for additional information. |
INTEREST RATE EXPOSURES
In Q2 2022, we sold interest rate swaptions maturing in Q3 2022 with a notional amount of $750 million for $6 million to hedge economically the fair value of our Series M-53 MTN debentures. In Q3 2022, swaptions of a notional amount of $500 million were exercised at a loss of $7 million and the remaining swaptions of a notional amount of $250 million matured unexercised. The resulting interest rate swaps of a notional amount of $500 million mature in 2027 and have been designated to hedge the fair value of our Series M-53 MTN debentures. The fair value of these interest rate swaps at September 30, 2022 is a liability of $12 million recognized in Other current assets, Trade payables and other liabilities and Other non-current liabilities in the statements of financial position.
In Q3 2022, we sold interest rate swaptions maturing in Q4 2022 with a notional amount of $250 million for $3 million to hedge economically the fair value of our Series M-53 MTN debentures. The fair value of these interest rate swaptions at September 30, 2022 was a liability of $3 million recognized in Other current assets and Trade payables and other liabilities in the statements of financial position.
In 2022, we entered into cross currency basis rate swaps maturing in 2023 with a notional amount of $638 million to hedge economically the basis rate exposure on future debt issuances. The fair value of these cross currency basis rate swaps at September 30, 2022 was a liability of $25 million recognized in Trade payables and other liabilities and Other non-current liabilities in the statements of financial position.
We use leveraged interest rate options to hedge economically the dividend rate resets on $582 million of our preferred shares which had varying reset dates in 2021 for the periods ending in 2026. The fair value of these leveraged interest rate options at September 30, 2022 and December 31, 2021 was a liability of $1 million and $2 million, respectively, recognized in Trade payables and other liabilities and Other non-current liabilities in the statements of financial position. A loss of $1 million and a gain of $1 million for the three and nine months ended September 30, 2022, respectively, relating to these leveraged interest rate options is recognized in Other (expense) income in the income statements.
A 1% increase (decrease) in interest rates would result in a loss of $33 million and a (gain of $29 million) recognized in net earnings at September 30, 2022, with all other variables held constant.
A 0.1% increase (decrease) in cross currency basis swap rates would result in a gain (loss) of $9 million recognized in net earnings at September 30, 2022, with all other variables held constant.
EQUITY PRICE EXPOSURES
We use equity forward contracts on BCE’s common shares to hedge economically the cash flow exposure related to the settlement of equity settled share-based compensation plans. The fair value of our equity forward contracts at September 30, 2022 and December 31, 2021 was a net liability of $70 million and a net asset of $130 million, respectively, recognized in Other current assets, Trade payables and other liabilities, Other non-current assets and Other non-current liabilities in the statements of financial position. A loss of $74 million and $80 million for the three and nine months ended September 30, 2022, respectively, relating to these equity forward contracts is recognized in Other (expense) income in the income statements.
A 5% increase (decrease) in the market price of BCE’s common shares would result in a gain (loss) of $32 million recognized in net earnings at September 30, 2022, with all other variables held constant.
BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT | 53
Notes to consolidated financial statements
Note 14 | Share capital
CONVERSION AND DIVIDEND RATE RESET OF PREFERRED SHARES
On September 1, 2022, 1,067,517 of BCE’s 11,397,196 fixed-rate Cumulative Redeemable First Preferred Shares, Series AA (Series AA Preferred Shares) were converted, on a one-for-one basis, into floating-rate Cumulative Redeemable First Preferred Shares, Series AB (Series AB Preferred Shares). In addition, on the same date, 1,977,982 of BCE’s 8,599,204 Series AB Preferred Shares were converted, on a one-for-one basis, into Series AA Preferred Shares.
The annual fixed dividend rate on BCE’s Series AA Preferred Shares was reset for the next five years, effective September 1, 2022, at 4.94%. The Series AB Preferred Shares will continue to pay a monthly floating cash dividend.
REDEMPTION OF SERIES AO PREFERRED SHARES
On March 31, 2022, BCE redeemed its 4,600,000 issued and outstanding Cumulative Redeemable First Preferred Shares, Series AO (Series AO Preferred Shares) with a stated capital of $118 million for a total cost of $115 million. The remaining $3 million was recorded to contributed surplus.
RENEWAL OF NORMAL COURSE ISSUER BID FOR BCE FIRST PREFERRED SHARES
Subsequent to quarter end, on November 2, 2022, BCE’s Board of Directors authorized the company to renew its normal course issuer bid (NCIB) to purchase for cancellation up to 10% of the public float of each series of BCE’s outstanding First Preferred Shares that are listed on the Toronto Stock Exchange. The NCIB will extend from November 9, 2022 to November 8, 2023, or an earlier date should BCE complete its purchases under the NCIB.
Note 15 | Share-based payments
The following share-based payment amounts are included in the income statements as operating costs.
| THREE MONTHS | NINE MONTHS | |||||||||||||||
| FOR THE PERIOD ENDED SEPTEMBER 30 | 2022 | 2021 | 2022 | 2021 | ||||||||||||
| Employee savings plan |
(8 | ) | (7 | ) | (22 | ) | (23 | ) | ||||||||
| Restricted share units (RSUs) and performance share units (PSUs) |
(13 | ) | (13 | ) | (59 | ) | (46 | ) | ||||||||
| Other (1) |
– | (2 | ) | (3 | ) | (5 | ) | |||||||||
| Total share-based payments |
(21 | ) | (22 | ) | (84 | ) | (74 | ) | ||||||||
| (1) | Includes deferred share units and stock options. |
The following tables summarize the change in outstanding RSUs/PSUs and stock options for the period ended September 30, 2022.
RSUs/PSUs
|
NUMBER OF RSUs/PSUs
|
||||||||
| Outstanding, January 1, 2022 |
3,085,667 | |||||||
| Granted |
1,015,425 | |||||||
| Dividends credited |
123,994 | |||||||
| Settled |
(1,047,350 | ) | ||||||
| Forfeited |
(78,157 | ) | ||||||
| Outstanding, September 30, 2022 |
3,099,579 | |||||||
| STOCK OPTIONS | ||||||||
|
NUMBER OF OPTIONS
|
WEIGHTED AVERAGE EXERCISE PRICE ($)
|
|||||||
| Outstanding, January 1, 2022 |
10,778,724 | 60 | ||||||
| Exercised (1) |
(2,923,759 | ) | 58 | |||||
| Forfeited or expired |
(23,624 | ) | 65 | |||||
| Outstanding, September 30, 2022 |
7,831,341 | 61 | ||||||
| Exercisable, September 30, 2022 |
4,568,421 | 58 | ||||||
| (1) | The weighted average market share price for options exercised during the nine months ended September 30, 2022 was $69. |
54 | BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT
Notes to consolidated financial statements
Note 16 | Commitments
The following table is a summary of our contractual obligations at September 30, 2022 that are due in 2022 and in each of the next four years and thereafter.
| 2022 | 2023 | 2024 | 2025 | 2026 | THEREAFTER | TOTAL | ||||||||||||||||||||||
| Commitments for property, plant and equipment and intangible assets |
396 | 1,660 | 1,095 | 808 | 407 | 1,133 | 5,499 | |||||||||||||||||||||
| Purchase obligations |
162 | 557 | 438 | 427 | 558 | 1,247 | 3,389 | |||||||||||||||||||||
| Leases committed not yet commenced |
6 | 3 | 6 | – | – | 1 | 16 | |||||||||||||||||||||
| Proposed acquisition of Distributel Communications Limited (Distributel) |
285 | 20 | – | 30 | – | – | 335 | |||||||||||||||||||||
| Total |
849 | 2,240 | 1,539 | 1,265 | 965 | 2,381 | 9,239 | |||||||||||||||||||||
Our commitments for property, plant and equipment and intangible assets include program and feature film rights and investments to expand and update our networks to meet customer demand.
Purchase obligations consist of contractual obligations under service and product contracts for operating expenditures and other purchase obligations.
Our commitments for leases not yet commenced include OOH advertising spaces, fibre use and real estate. These leases are non-cancellable.
On September 2, 2022, Bell announced it plans to acquire Distributel, a national independent communications provider offering a wide range of consumer, business and wholesale communications services. The transaction is valued at up to $335 million, based on the achievement of certain performance objectives. The transaction is expected to close by the end of the year, subject to closing conditions, including regulatory approvals. The acquisition of Distributel is expected to support Bell’s strategy to grow residential and business customers. The results of Distributel will be included in our Bell Wireline segment.
Subsequent to quarter end, our commitments for property, plant and equipment and intangible assets increased by $499 million, which are payable $50 million in 2022, $104 million in 2023, $108 million in 2024, $102 million in 2025, $92 million in 2026 and $43 million thereafter.
2021
On July 29, 2021, provisional spectrum licence winners in the 3500 MHz spectrum auction were announced by Innovation, Science and Economic Development Canada (ISED). Bell Mobility Inc. (Bell Mobility) secured the right to acquire 271 licences in a number of urban and rural markets for 678 million Megahertz per Population (MHz-Pop) of 3500 MHz spectrum for $2.07 billion. On August 13, 2021, Bell Mobility made the required deposit of $415 million to ISED, which is included in Other non-current assets on our consolidated statement of financial position at September 30, 2021. On September 22, 2021, ISED delayed the payment for the remaining balance due to an extension related to ISED’s Consultation on Amendments to SRSP-520, Technical Requirements for Fixed and/or Mobile Systems, Including Flexible Use Broadband Systems, in the Band 3450-3650 MHz. This consultation addressed issues regarding the technical specifications for use of 3500 MHz spectrum, primarily around major airports. The remaining balance was paid in Q4 2021.
Note 17 | COVID-19
During the third quarter of 2022, the unfavourable effects of the COVID-19 pandemic on our financial and operating performance continued to moderate due to our operational execution and lifting of most of the government restrictions during the quarter. However, due to uncertainties relating to the severity and duration of the COVID-19 pandemic and possible further resurgences in the number of COVID-19 cases, including as a result of the potential emergence of other variants, and various potential outcomes, it is difficult at this time to estimate the impacts of the COVID-19 pandemic on our business. Our business and financial results could continue to be unfavourably impacted, and could again become more significantly and negatively impacted, in future periods, including, among others, as a result of global supply chain challenges adversely affecting our wireless and wireline product revenues.
BCE INC. 2022 THIRD QUARTER SHAREHOLDER REPORT | 55
Exhibit 99.3
| ||
| Q3 | Supplementary Financial Information
Third Quarter 2022 | |
| BCE Investor Relations |
| |
| Thane Fotopoulos 514-870-4619 thane.fotopoulos@bell.ca |
BCE (1)
Consolidated Operational Data
| (In millions of Canadian dollars, except share amounts) (unaudited) | Q3 2022 |
Q3 2021 |
$ change | % change | YTD 2022 |
YTD 2021 |
$ change | % change | ||||||||||||||||||||||||||||||
| Operating revenues |
||||||||||||||||||||||||||||||||||||||
| Service |
5,193 | 5,099 | 94 | 1.8% | 15,603 | 15,107 | 496 | 3.3% | ||||||||||||||||||||||||||||||
| Product |
831 | 737 | 94 | 12.8% | 2,132 | 2,133 | (1 | ) | - | |||||||||||||||||||||||||||||
| Total operating revenues |
6,024 | 5,836 | 188 | 3.2% | 17,735 | 17,240 | 495 | 2.9% | ||||||||||||||||||||||||||||||
| Operating costs |
(3,436 | ) | (3,278 | ) | (158 | ) | (4.8%) | (9,973 | ) | (9,777 | ) | (196 | ) | (2.0%) | ||||||||||||||||||||||||
| Adjusted EBITDA (A) |
2,588 | 2,558 | 30 | 1.2% | 7,762 | 7,463 | 299 | 4.0% | ||||||||||||||||||||||||||||||
| Adjusted EBITDA margin (B)(4) |
43.0% | 43.8% | (0.8) pts | 43.8% | 43.3% | 0.5 pts | ||||||||||||||||||||||||||||||||
| Severance, acquisition and other costs |
(22 | ) | (50 | ) | 28 | 56.0% | (75 | ) | (146 | ) | 71 | 48.6% | ||||||||||||||||||||||||||
| Depreciation |
(914 | ) | (902 | ) | (12 | ) | (1.3%) | (2,738 | ) | (2,702 | ) | (36 | ) | (1.3%) | ||||||||||||||||||||||||
| Amortization |
(267 | ) | (245 | ) | (22 | ) | (9.0%) | (793 | ) | (731 | ) | (62 | ) | (8.5%) | ||||||||||||||||||||||||
| Finance costs |
||||||||||||||||||||||||||||||||||||||
| Interest expense |
(298 | ) | (272 | ) | (26 | ) | (9.6%) | (827 | ) | (807 | ) | (20 | ) | (2.5%) | ||||||||||||||||||||||||
| Net return (interest) on post-employment benefit plans |
13 | (5 | ) | 18 | n.m. | 38 | (15 | ) | 53 | n.m. | ||||||||||||||||||||||||||||
| Impairment of assets |
(21 | ) | - | (21 | ) | n.m. | (129 | ) | (167 | ) | 38 | 22.8% | ||||||||||||||||||||||||||
| Other (expense) income |
(130 | ) | 35 | (165 | ) | n.m. | (134 | ) | 134 | (268 | ) | n.m. | ||||||||||||||||||||||||||
| Income taxes |
(178 | ) | (306 | ) | 128 | 41.8% | (745 | ) | (795 | ) | 50 | 6.3% | ||||||||||||||||||||||||||
| Net earnings |
771 | 813 | (42 | ) | (5.2%) | 2,359 | 2,234 | 125 | 5.6% | |||||||||||||||||||||||||||||
| Net earnings attributable to: |
||||||||||||||||||||||||||||||||||||||
| Common shareholders |
715 | 757 | (42 | ) | (5.5%) | 2,188 | 2,084 | 104 | 5.0% | |||||||||||||||||||||||||||||
| Preferred shareholders |
39 | 34 | 5 | 14.7% | 108 | 98 | 10 | 10.2% | ||||||||||||||||||||||||||||||
| Non-controlling interest |
17 | 22 | (5 | ) | (22.7%) | 63 | 52 | 11 | 21.2% | |||||||||||||||||||||||||||||
| Net earnings |
771 | 813 | (42 | ) | (5.2%) | 2,359 | 2,234 | 125 | 5.6% | |||||||||||||||||||||||||||||
| Net earnings per common share - basic and diluted |
$ | 0.78 | $ | 0.83 | $ | (0.05 | ) | (6.0%) | $ | 2.40 | $ | 2.30 | $ | 0.10 | 4.3% | |||||||||||||||||||||||
| Dividends per common share |
$ | 0.9200 | $ | 0.8750 | $ | 0.0450 | 5.1% | $ | 2.7600 | $ | 2.6250 | $ | 0.1350 | 5.1% | ||||||||||||||||||||||||
| Weighted average number of common shares outstanding - basic (millions) |
911.9 | 906.9 | 911.3 | 905.5 | ||||||||||||||||||||||||||||||||||
| Weighted average number of common shares outstanding - diluted (millions) |
912.3 | 907.6 | 911.9 | 905.7 | ||||||||||||||||||||||||||||||||||
| Number of common shares outstanding (millions) |
911.9 | 908.8 | 911.9 | 908.8 | ||||||||||||||||||||||||||||||||||
| Adjusted net earnings and adjusted EPS |
||||||||||||||||||||||||||||||||||||||
| Net earnings attributable to common shareholders |
715 | 757 | (42 | ) | (5.5%) | 2,188 | 2,084 | 104 | 5.0% | |||||||||||||||||||||||||||||
| Reconciling items: |
||||||||||||||||||||||||||||||||||||||
| Severance, acquisition and other costs |
22 | 50 | (28 | ) | (56.0%) | 75 | 146 | (71 | ) | (48.6%) | ||||||||||||||||||||||||||||
| Net mark-to-market losses (gains) on derivatives used to economically hedge equity settled share-based compensation plans |
74 | (61 | ) | 135 | n.m. | 80 | (221 | ) | 301 | n.m. | ||||||||||||||||||||||||||||
| Net equity losses on investment in associates and joint ventures |
- | - | - | - | 42 | 14 | 28 | n.m. | ||||||||||||||||||||||||||||||
| Net gains on investments |
- | - | - | - | (53 | ) | - | (53 | ) | n.m. | ||||||||||||||||||||||||||||
| Early debt redemption costs |
- | - | - | - | 18 | 53 | (35 | ) | (66.0%) | |||||||||||||||||||||||||||||
| Impairment of assets |
21 | - | 21 | - | 129 | 167 | (38 | ) | (22.8%) | |||||||||||||||||||||||||||||
| Income taxes for the above reconciling items |
(31 | ) | 2 | (33 | ) | n.m. | (80 | ) | (39 | ) | (41 | ) | n.m. | |||||||||||||||||||||||||
| Non-controlling interest (NCI) for the above reconciling items |
- | - | - | - | 4 | (1 | ) | 5 | n.m. | |||||||||||||||||||||||||||||
| Adjusted net earnings (A) |
801 | 748 | 53 | 7.1% | 2,403 | 2,203 | 200 | 9.1% | ||||||||||||||||||||||||||||||
| Adjusted EPS (A) |
$ | 0.88 | $ | 0.82 | $ | 0.06 | 7.3% | $ | 2.64 | $ | 2.43 | $ | 0.21 | 8.6% | ||||||||||||||||||||||||
n.m. : not meaningful
| (A) | Adjusted EBITDA is a total of segments measure, adjusted net earnings is a non-GAAP financial measure and adjusted EPS is a non-GAAP ratio. Refer to note 3.3, Total of segments measures, note 3.1, Non-GAAP financial measures and note 3.2, Non-GAAP ratios in the Accompanying Notes to this report for more information on these measures. |
| (B) | Adjusted EBITDA margin is defined as adjusted EBITDA divided by operating revenues. |
BCE Supplementary Financial Information - Third Quarter 2022 Page 2
BCE
Consolidated Operational Data - Historical Trend
| (In millions of Canadian dollars, except share amounts) (unaudited) | YTD 2022 | Q3 22 | Q2 22 | Q1 22 | TOTAL 2021 |
Q4 21 | Q3 21 | Q2 21 | Q1 21 | |||||||||||||||||||||||||||||||||||||||
| Operating revenues |
||||||||||||||||||||||||||||||||||||||||||||||||
| Service |
15,603 | 5,193 | 5,233 | 5,177 | 20,350 | 5,243 | 5,099 | 5,040 | 4,968 | |||||||||||||||||||||||||||||||||||||||
| Product |
2,132 | 831 | 628 | 673 | 3,099 | 966 | 737 | 658 | 738 | |||||||||||||||||||||||||||||||||||||||
| Total operating revenues |
17,735 | 6,024 | 5,861 | 5,850 | 23,449 | 6,209 | 5,836 | 5,698 | 5,706 | |||||||||||||||||||||||||||||||||||||||
| Operating costs |
(9,973 | ) | (3,436 | ) | (3,271 | ) | (3,266 | ) | (13,556 | ) | (3,779 | ) | (3,278 | ) | (3,222 | ) | (3,277 | ) | ||||||||||||||||||||||||||||||
| Adjusted EBITDA |
7,762 | 2,588 | 2,590 | 2,584 | 9,893 | 2,430 | 2,558 | 2,476 | 2,429 | |||||||||||||||||||||||||||||||||||||||
| Adjusted EBITDA margin |
43.8% | 43.0% | 44.2% | 44.2% | 42.2% | 39.1% | 43.8% | 43.5% | 42.6% | |||||||||||||||||||||||||||||||||||||||
| Severance, acquisition and other costs |
(75 | ) | (22 | ) | (40 | ) | (13 | ) | (209 | ) | (63 | ) | (50 | ) | (7 | ) | (89 | ) | ||||||||||||||||||||||||||||||
| Depreciation |
(2,738 | ) | (914 | ) | (933 | ) | (891 | ) | (3,627 | ) | (925 | ) | (902 | ) | (905 | ) | (895 | ) | ||||||||||||||||||||||||||||||
| Amortization |
(793 | ) | (267 | ) | (266 | ) | (260 | ) | (982 | ) | (251 | ) | (245 | ) | (248 | ) | (238 | ) | ||||||||||||||||||||||||||||||
| Finance costs |
||||||||||||||||||||||||||||||||||||||||||||||||
| Interest expense |
(827 | ) | (298 | ) | (269 | ) | (260 | ) | (1,082 | ) | (275 | ) | (272 | ) | (268 | ) | (267 | ) | ||||||||||||||||||||||||||||||
| Net return (interest) on post-employment benefit plans |
38 | 13 | 7 | 18 | (20 | ) | (5 | ) | (5 | ) | (5 | ) | (5 | ) | ||||||||||||||||||||||||||||||||||
| Impairment of assets |
(129 | ) | (21 | ) | (106 | ) | (2 | ) | (197 | ) | (30 | ) | - | (164 | ) | (3 | ) | |||||||||||||||||||||||||||||||
| Other (expense) income |
(134 | ) | (130 | ) | (97 | ) | 93 | 160 | 26 | 35 | 91 | 8 | ||||||||||||||||||||||||||||||||||||
| Income taxes |
(745 | ) | (178 | ) | (232 | ) | (335 | ) | (1,044 | ) | (249 | ) | (306 | ) | (236 | ) | (253 | ) | ||||||||||||||||||||||||||||||
| Net earnings |
2,359 | 771 | 654 | 934 | 2,892 | 658 | 813 | 734 | 687 | |||||||||||||||||||||||||||||||||||||||
| Net earnings attributable to: |
||||||||||||||||||||||||||||||||||||||||||||||||
| Common shareholders |
2,188 | 715 | 596 | 877 | 2,709 | 625 | 757 | 685 | 642 | |||||||||||||||||||||||||||||||||||||||
| Preferred shareholders |
108 | 39 | 35 | 34 | 131 | 33 | 34 | 32 | 32 | |||||||||||||||||||||||||||||||||||||||
| Non-controlling interest |
63 | 17 | 23 | 23 | 52 | - | 22 | 17 | 13 | |||||||||||||||||||||||||||||||||||||||
| Net earnings |
2,359 | 771 | 654 | 934 | 2,892 | 658 | 813 | 734 | 687 | |||||||||||||||||||||||||||||||||||||||
| Net earnings per common share - basic and diluted |
$ | 2.40 | $ | 0.78 | $ | 0.66 | $ | 0.96 | $ | 2.99 | $ | 0.69 | $ | 0.83 | $ | 0.76 | $ | 0.71 | ||||||||||||||||||||||||||||||
| Dividends per common share |
$ | 2.7600 | $ | 0.9200 | $ | 0.9200 | $ | 0.9200 | $ | 3.5000 | $ | 0.8750 | $ | 0.8750 | $ | 0.8750 | $ | 0.8750 | ||||||||||||||||||||||||||||||
| Weighted average number of common shares outstanding - basic (millions) |
911.3 | 911.9 | 911.9 | 910.1 | 906.3 | 908.8 | 906.9 | 905.0 | 904.5 | |||||||||||||||||||||||||||||||||||||||
| Weighted average number of common shares outstanding - diluted (millions) |
911.9 | 912.3 | 912.8 | 910.8 | 906.7 | 909.6 | 907.6 | 905.3 | 904.5 | |||||||||||||||||||||||||||||||||||||||
| Number of common shares outstanding (millions) |
911.9 | 911.9 | 911.9 | 911.8 | 909.0 | 909.0 | 908.8 | 905.7 | 904.6 | |||||||||||||||||||||||||||||||||||||||
| Adjusted net earnings and adjusted EPS |
||||||||||||||||||||||||||||||||||||||||||||||||
| Net earnings attributable to common shareholders |
2,188 | 715 | 596 | 877 | 2,709 | 625 | 757 | 685 | 642 | |||||||||||||||||||||||||||||||||||||||
| Reconciling items: |
||||||||||||||||||||||||||||||||||||||||||||||||
| Severance, acquisition and other costs |
75 | 22 | 40 | 13 | 209 | 63 | 50 | 7 | 89 | |||||||||||||||||||||||||||||||||||||||
| Net mark-to-market losses (gains) on derivatives used to economically hedge equity settled share-based compensation plans |
80 | 74 | 81 | (75 | ) | (278 | ) | (57 | ) | (61 | ) | (100 | ) | (60 | ) | |||||||||||||||||||||||||||||||||
| Net equity losses on investments in associates and joint ventures |
42 | - | 42 | - | 49 | 35 | - | 14 | - | |||||||||||||||||||||||||||||||||||||||
| Net (gains) losses on investments |
(53 | ) | - | (16 | ) | (37 | ) | 6 | 6 | - | - | - | ||||||||||||||||||||||||||||||||||||
| Early debt redemption costs |
18 | - | - | 18 | 53 | - | - | - | 53 | |||||||||||||||||||||||||||||||||||||||
| Impairment of assets |
129 | 21 | 106 | 2 | 197 | 30 | - | 164 | 3 | |||||||||||||||||||||||||||||||||||||||
| Income taxes for the above reconciling items |
(80 | ) | (31 | ) | (62 | ) | 13 | (48 | ) | (9 | ) | 2 | (18 | ) | (23 | ) | ||||||||||||||||||||||||||||||||
| NCI for the above reconciling items |
4 | - | 4 | - | (2 | ) | (1 | ) | - | (1 | ) | - | ||||||||||||||||||||||||||||||||||||
| Adjusted net earnings |
2,403 | 801 | 791 | 811 | 2,895 | 692 | 748 | 751 | 704 | |||||||||||||||||||||||||||||||||||||||
| Adjusted EPS |
$ | 2.64 | $ | 0.88 | $ | 0.87 | $ | 0.89 | $ | 3.19 | $ | 0.76 | $ | 0.82 | $ | 0.83 | $ | 0.78 | ||||||||||||||||||||||||||||||
BCE Supplementary Financial Information - Third Quarter 2022 Page 3
BCE (1) (2)
Segmented Data
| (In millions of Canadian dollars, except where otherwise indicated) (unaudited) |
Q3 2022 |
Q3 2021 |
$ change | % change |
YTD |
YTD 2021 |
$ change | % change | ||||||||||||||||||||||||||||||
| Operating revenues |
||||||||||||||||||||||||||||||||||||||
| Bell Wireless |
2,466 | 2,296 | 170 | 7.4% | 6,922 | 6,524 | 398 | 6.1% | ||||||||||||||||||||||||||||||
| Bell Wireline |
3,046 | 3,015 | 31 | 1.0% | 9,054 | 9,099 | (45 | ) | (0.5%) | |||||||||||||||||||||||||||||
| Bell Media |
719 | 719 | - | - | 2,365 | 2,187 | 178 | 8.1% | ||||||||||||||||||||||||||||||
| Inter-segment eliminations |
(207 | ) | (194 | ) | (13 | ) | (6.7%) | (606 | ) | (570 | ) | (36 | ) | (6.3%) | ||||||||||||||||||||||||
| Total |
6,024 | 5,836 | 188 | 3.2% | 17,735 | 17,240 | 495 | 2.9% | ||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||
| Operating costs |
||||||||||||||||||||||||||||||||||||||
| Bell Wireless |
(1,377 | ) | (1,286 | ) | (91 | ) | (7.1%) | (3,775 | ) | (3,622 | ) | (153 | ) | (4.2%) | ||||||||||||||||||||||||
| Bell Wireline |
(1,729 | ) | (1,682 | ) | (47 | ) | (2.8%) | (5,055 | ) | (5,110 | ) | 55 | 1.1% | |||||||||||||||||||||||||
| Bell Media |
(537 | ) | (504 | ) | (33 | ) | (6.5%) | (1,749 | ) | (1,615 | ) | (134 | ) | (8.3%) | ||||||||||||||||||||||||
| Inter-segment eliminations |
207 | 194 | 13 | 6.7% | 606 | 570 | 36 | 6.3% | ||||||||||||||||||||||||||||||
| Total |
(3,436 | ) | (3,278 | ) | (158 | ) | (4.8%) | (9,973 | ) | (9,777 | ) | (196 | ) | (2.0%) | ||||||||||||||||||||||||
| Adjusted EBITDA |
||||||||||||||||||||||||||||||||||||||
| Bell Wireless |
1,089 | 1,010 | 79 | 7.8% | 3,147 | 2,902 | 245 | 8.4% | ||||||||||||||||||||||||||||||
| Margin |
44.2% | 44.0% | 0.2 pts | 45.5% | 44.5% | 1.0 pts | ||||||||||||||||||||||||||||||||
| Bell Wireline |
1,317 | 1,333 | (16 | ) | (1.2%) | 3,999 | 3,989 | 10 | 0.3% | |||||||||||||||||||||||||||||
| Margin |
43.2% | 44.2% | (1.0) pts | 44.2% | 43.8% | 0.4 pts | ||||||||||||||||||||||||||||||||
| Bell Media |
182 | 215 | (33 | ) | (15.3%) | 616 | 572 | 44 | 7.7% | |||||||||||||||||||||||||||||
| Margin |
25.3% | 29.9% | (4.6) pts | 26.0% | 26.2% | (0.2) pts | ||||||||||||||||||||||||||||||||
| Total |
2,588 | 2,558 | 30 | 1.2% | 7,762 | 7,463 | 299 | 4.0% | ||||||||||||||||||||||||||||||
| Margin |
43.0% | 43.8% | (0.8) pts | 43.8% | 43.3% | 0.5 pts | ||||||||||||||||||||||||||||||||
| Capital expenditures |
||||||||||||||||||||||||||||||||||||||
| Bell Wireless |
248 | 255 | 7 | 2.7% | 776 | 847 | 71 | 8.4% | ||||||||||||||||||||||||||||||
| Capital intensity (A)(4) |
10.1% | 11.1% | 1.0 pts | 11.2% | 13.0% | 1.8 pts | ||||||||||||||||||||||||||||||||
| Bell Wireline |
1,038 | 884 | (154 | ) | (17.4%) | 2,636 | 2,471 | (165 | ) | (6.7%) | ||||||||||||||||||||||||||||
| Capital intensity |
34.1% | 29.3% | (4.8) pts | 29.1% | 27.2% | (1.9) pts | ||||||||||||||||||||||||||||||||
| Bell Media |
31 | 25 | (6 | ) | (24.0%) | 83 | 68 | (15 | ) | (22.1%) | ||||||||||||||||||||||||||||
| Capital intensity |
4.3% | 3.5% | (0.8) pts | 3.5% | 3.1% | (0.4) pts | ||||||||||||||||||||||||||||||||
| Total |
1,317 | 1,164 | (153 | ) | (13.1%) | 3,495 | 3,386 | (109 | ) | (3.2%) | ||||||||||||||||||||||||||||
| Capital intensity |
21.9% | 19.9% | (2.0) pts | 19.7% | 19.6% | (0.1) pts | ||||||||||||||||||||||||||||||||
(A) Capital intensity is defined as capital expenditures divided by operating revenues.
BCE Supplementary Financial Information - Third Quarter 2022 Page 4
BCE (2)
Segmented Data - Historical Trend
| (In millions of Canadian dollars, except where otherwise indicated) (unaudited) | |
YTD 2022 |
|
Q3 22 | Q2 22 | Q1 22 | |
TOTAL 2021 |
|
Q4 21 | Q3 21 | Q2 21 | Q1 21 | |||||||||||||||||||||||||||||
| Operating revenues |
||||||||||||||||||||||||||||||||||||||||||
| Bell Wireless |
6,922 | 2,466 | 2,246 | 2,210 | 8,999 | 2,475 | 2,296 | 2,128 | 2,100 | |||||||||||||||||||||||||||||||||
| Bell Wireline |
9,054 | 3,046 | 2,995 | 3,013 | 12,178 | 3,079 | 3,015 | 3,003 | 3,081 | |||||||||||||||||||||||||||||||||
| Bell Media |
2,365 | 719 | 821 | 825 | 3,036 | 849 | 719 | 755 | 713 | |||||||||||||||||||||||||||||||||
| Inter-segment eliminations |
(606 | ) | (207 | ) | (201 | ) | (198 | ) | (764 | ) | (194 | ) | (194 | ) | (188 | ) | (188 | ) | ||||||||||||||||||||||||
| Total |
17,735 | 6,024 | 5,861 | 5,850 | 23,449 | 6,209 | 5,836 | 5,698 | 5,706 | |||||||||||||||||||||||||||||||||
| Operating costs |
||||||||||||||||||||||||||||||||||||||||||
| Bell Wireless |
(3,775 | ) | (1,377 | ) | (1,197 | ) | (1,201 | ) | (5,146 | ) | (1,524 | ) | (1,286 | ) | (1,159 | ) | (1,177 | ) | ||||||||||||||||||||||||
| Bell Wireline |
(5,055 | ) | (1,729 | ) | (1,680 | ) | (1,646 | ) | (6,863 | ) | (1,753 | ) | (1,682 | ) | (1,710 | ) | (1,718 | ) | ||||||||||||||||||||||||
| Bell Media |
(1,749 | ) | (537 | ) | (595 | ) | (617 | ) | (2,311 | ) | (696 | ) | (504 | ) | (541 | ) | (570 | ) | ||||||||||||||||||||||||
| Inter-segment eliminations |
606 | 207 | 201 | 198 | 764 | 194 | 194 | 188 | 188 | |||||||||||||||||||||||||||||||||
| Total |
(9,973 | ) | (3,436 | ) | (3,271 | ) | (3,266 | ) | (13,556 | ) | (3,779 | ) | (3,278 | ) | (3,222 | ) | (3,277 | ) | ||||||||||||||||||||||||
| Adjusted EBITDA |
||||||||||||||||||||||||||||||||||||||||||
| Bell Wireless |
3,147 | 1,089 | 1,049 | 1,009 | 3,853 | 951 | 1,010 | 969 | 923 | |||||||||||||||||||||||||||||||||
| Margin |
45.5% | 44.2% | 46.7% | 45.7% | 42.8% | 38.4% | 44.0% | 45.5% | 44.0% | |||||||||||||||||||||||||||||||||
| Bell Wireline |
3,999 | 1,317 | 1,315 | 1,367 | 5,315 | 1,326 | 1,333 | 1,293 | 1,363 | |||||||||||||||||||||||||||||||||
| Margin |
44.2% | 43.2% | 43.9% | 45.4% | 43.6% | 43.1% | 44.2% | 43.1% | 44.2% | |||||||||||||||||||||||||||||||||
| Bell Media |
616 | 182 | 226 | 208 | 725 | 153 | 215 | 214 | 143 | |||||||||||||||||||||||||||||||||
| Margin |
26.0% | 25.3% | 27.5% | 25.2% | 23.9% | 18.0% | 29.9% | 28.3% | 20.1% | |||||||||||||||||||||||||||||||||
| Total |
7,762 | 2,588 | 2,590 | 2,584 | 9,893 | 2,430 | 2,558 | 2,476 | 2,429 | |||||||||||||||||||||||||||||||||
| Margin |
43.8% | 43.0% | 44.2% | 44.2% | 42.2% | 39.1% | 43.8% | 43.5% | 42.6% | |||||||||||||||||||||||||||||||||
| Capital expenditures |
||||||||||||||||||||||||||||||||||||||||||
| Bell Wireless |
776 | 248 | 280 | 248 | 1,120 | 273 | 255 | 306 | 286 | |||||||||||||||||||||||||||||||||
| Capital intensity |
11.2% | 10.1% | 12.5% | 11.2% | 12.4% | 11.0% | 11.1% | 14.4% | 13.6% | |||||||||||||||||||||||||||||||||
| Bell Wireline |
2,636 | 1,038 | 910 | 688 | 3,612 | 1,141 | 884 | 880 | 707 | |||||||||||||||||||||||||||||||||
| Capital intensity |
29.1% | 34.1% | 30.4% | 22.8% | 29.7% | 37.1% | 29.3% | 29.3% | 22.9% | |||||||||||||||||||||||||||||||||
| Bell Media |
83 | 31 | 29 | 23 | 120 | 52 | 25 | 24 | 19 | |||||||||||||||||||||||||||||||||
| Capital intensity |
3.5% | 4.3% | 3.5% | 2.8% | 4.0% | 6.1% | 3.5% | 3.2% | 2.7% | |||||||||||||||||||||||||||||||||
| Total |
3,495 | 1,317 | 1,219 | 959 | 4,852 | 1,466 | 1,164 | 1,210 | 1,012 | |||||||||||||||||||||||||||||||||
| Capital intensity |
19.7% | 21.9% | 20.8% | 16.4% | 20.7% | 23.6% | 19.9% | 21.2% | 17.7% |
BCE Supplementary Financial Information - Third Quarter 2022 Page 5
Bell Wireless (1) (2)
| (In millions of Canadian dollars, except where otherwise indicated) (unaudited) | Q3 2022 |
Q3 2021 |
% change | YTD 2022 |
YTD 2021 |
% change | ||||||||||||||||||||||||||||||
| Bell Wireless |
||||||||||||||||||||||||||||||||||||
| Operating revenues |
||||||||||||||||||||||||||||||||||||
| External service revenues |
1,759 | 1,642 | 7.1% | 5,086 | 4,714 | 7.9% | ||||||||||||||||||||||||||||||
| Inter-segment service revenues |
10 | 12 | (16.7%) | 32 | 34 | (5.9%) | ||||||||||||||||||||||||||||||
| Operating service revenues |
1,769 | 1,654 | 7.0% | 5,118 | 4,748 | 7.8% | ||||||||||||||||||||||||||||||
| External product revenues |
692 | 642 | 7.8% | 1,797 | 1,772 | 1.4% | ||||||||||||||||||||||||||||||
| Inter-segment product revenues |
5 | - | n.m. | 7 | 4 | 75.0% | ||||||||||||||||||||||||||||||
| Operating product revenues |
697 | 642 | 8.6% | 1,804 | 1,776 | 1.6% | ||||||||||||||||||||||||||||||
| Total external revenues |
2,451 | 2,284 | 7.3% | 6,883 | 6,486 | 6.1% | ||||||||||||||||||||||||||||||
| Total operating revenues |
2,466 | 2,296 | 7.4% | 6,922 | 6,524 | 6.1% | ||||||||||||||||||||||||||||||
| Operating costs |
(1,377 | ) | (1,286 | ) | (7.1%) | (3,775 | ) | (3,622 | ) | (4.2%) | ||||||||||||||||||||||||||
| Adjusted EBITDA |
1,089 | 1,010 | 7.8% | 3,147 | 2,902 | 8.4% | ||||||||||||||||||||||||||||||
| Adjusted EBITDA margin |
44.2% | 44.0% | 0.2 pts | 45.5% | 44.5% | 1.0 pts | ||||||||||||||||||||||||||||||
| Capital expenditures |
248 | 255 | 2.7% | 776 | 847 | 8.4% | ||||||||||||||||||||||||||||||
| Capital intensity |
10.1% | 11.1% | 1.0 pts | 11.2% | 13.0% | 1.8 pts | ||||||||||||||||||||||||||||||
| Mobile phone subscribers(4) |
||||||||||||||||||||||||||||||||||||
| Gross subscriber activations |
583,700 | 470,165 | 24.1% | 1,348,878 | 1,158,695 | 16.4% | ||||||||||||||||||||||||||||||
| Postpaid |
391,165 | 336,328 | 16.3% | 888,478 | 828,038 | 7.3% | ||||||||||||||||||||||||||||||
| Prepaid |
192,535 | 133,837 | 43.9% | 460,400 | 330,657 | 39.2% | ||||||||||||||||||||||||||||||
| Net subscriber activations (losses) |
224,343 | 136,464 | 64.4% | 367,280 | 185,116 | 98.4% | ||||||||||||||||||||||||||||||
| Postpaid |
167,798 | 114,821 | 46.1% | 285,225 | 192,179 | 48.4% | ||||||||||||||||||||||||||||||
| Prepaid |
56,545 | 21,643 | n.m. | 82,055 | (7,063 | ) | n.m. | |||||||||||||||||||||||||||||
| Subscribers end of period (EOP) |
9,826,465 | 9,349,459 | 5.1% | 9,826,465 | 9,349,459 | 5.1% | ||||||||||||||||||||||||||||||
| Postpaid |
8,915,270 | 8,520,518 | 4.6% | 8,915,270 | 8,520,518 | 4.6% | ||||||||||||||||||||||||||||||
| Prepaid |
911,195 | 828,941 | 9.9% | 911,195 | 828,941 | 9.9% | ||||||||||||||||||||||||||||||
| Blended average revenue per user (ARPU) ($/month)(A)(4) |
60.76 | 59.47 | 2.2% | 59.44 | 57.34 | 3.7% | ||||||||||||||||||||||||||||||
| Blended churn (%) (average per month)(4) |
1.24% | 1.21% | (0.03) pts | 1.15% | 1.18% | 0.03 pts | ||||||||||||||||||||||||||||||
| Postpaid |
0.90% | 0.93% | 0.03 pts | 0.82% | 0.88% | 0.06 pts | ||||||||||||||||||||||||||||||
| Prepaid |
4.58% | 4.15% | (0.43) pts | 4.53% | 4.27% | (0.26) pts | ||||||||||||||||||||||||||||||
| Mobile connected device subscribers(4) |
||||||||||||||||||||||||||||||||||||
| Net subscriber activations |
49,044 | 33,035 | 48.5% | 97,577 | 154,643 | (36.9%) | ||||||||||||||||||||||||||||||
| Subscribers EOP |
2,347,371 | 2,210,796 | 6.2% | 2,347,371 | 2,210,796 | 6.2% | ||||||||||||||||||||||||||||||
n.m. : not meaningful
| (A) | Mobile phone blended ARPU is calculated by dividing wireless operating service revenues by the average mobile phone subscriber base for the specified period and is expressed as a dollar unit per month. |
BCE Supplementary Financial Information - Third Quarter 2022 Page 6
Bell Wireless - Historical Trend (2)
| (In millions of Canadian dollars, except where otherwise indicated) (unaudited) | YTD 2022 |
Q3 22 | Q2 22 | Q1 22 | TOTAL 2021 |
Q4 21 | Q3 21 | Q2 21 | Q1 21 | |||||||||||||||||||||||||||||||||||||||
| Bell Wireless |
||||||||||||||||||||||||||||||||||||||||||||||||
| Operating revenues |
||||||||||||||||||||||||||||||||||||||||||||||||
| External service revenues |
5,086 | 1,759 | 1,692 | 1,635 | 6,355 | 1,641 | 1,642 | 1,569 | 1,503 | |||||||||||||||||||||||||||||||||||||||
| Inter-segment service revenues |
32 | 10 | 11 | 11 | 45 | 11 | 12 | 11 | 11 | |||||||||||||||||||||||||||||||||||||||
| Operating service revenues |
5,118 | 1,769 | 1,703 | 1,646 | 6,400 | 1,652 | 1,654 | 1,580 | 1,514 | |||||||||||||||||||||||||||||||||||||||
| External product revenues |
1,797 | 692 | 542 | 563 | 2,593 | 821 | 642 | 546 | 584 | |||||||||||||||||||||||||||||||||||||||
| Inter-segment product revenues |
7 | 5 | 1 | 1 | 6 | 2 | - | 2 | 2 | |||||||||||||||||||||||||||||||||||||||
| Operating product revenues |
1,804 | 697 | 543 | 564 | 2,599 | 823 | 642 | 548 | 586 | |||||||||||||||||||||||||||||||||||||||
| Total external revenues |
6,883 | 2,451 | 2,234 | 2,198 | 8,948 | 2,462 | 2,284 | 2,115 | 2,087 | |||||||||||||||||||||||||||||||||||||||
| Total operating revenues |
6,922 | 2,466 | 2,246 | 2,210 | 8,999 | 2,475 | 2,296 | 2,128 | 2,100 | |||||||||||||||||||||||||||||||||||||||
| Operating costs |
(3,775 | ) | (1,377 | ) | (1,197 | ) | (1,201 | ) | (5,146 | ) | (1,524 | ) | (1,286 | ) | (1,159 | ) | (1,177 | ) | ||||||||||||||||||||||||||||||
| Adjusted EBITDA |
3,147 | 1,089 | 1,049 | 1,009 | 3,853 | 951 | 1,010 | 969 | 923 | |||||||||||||||||||||||||||||||||||||||
| Adjusted EBITDA margin |
45.5% | 44.2% | 46.7% | 45.7% | 42.8% | 38.4% | 44.0% | 45.5% | 44.0% | |||||||||||||||||||||||||||||||||||||||
| Capital expenditures |
776 | 248 | 280 | 248 | 1,120 | 273 | 255 | 306 | 286 | |||||||||||||||||||||||||||||||||||||||
| Capital intensity |
11.2% | 10.1% | 12.5% | 11.2% | 12.4% | 11.0% | 11.1% | 14.4% | 13.6% | |||||||||||||||||||||||||||||||||||||||
| Mobile phone subscribers |
||||||||||||||||||||||||||||||||||||||||||||||||
| Gross subscriber activations |
1,348,878 | 583,700 | 415,270 | 349,908 | 1,653,771 | 495,076 | 470,165 | 348,403 | 340,127 | |||||||||||||||||||||||||||||||||||||||
| Postpaid |
888,478 | 391,165 | 266,600 | 230,713 | 1,201,659 | 373,621 | 336,328 | 242,720 | 248,990 | |||||||||||||||||||||||||||||||||||||||
| Prepaid |
460,400 | 192,535 | 148,670 | 119,195 | 452,112 | 121,455 | 133,837 | 105,683 | 91,137 | |||||||||||||||||||||||||||||||||||||||
| Net subscriber activations (losses) |
367,280 | 224,343 | 110,761 | 32,176 | 294,842 | 109,726 | 136,464 | 46,247 | 2,405 | |||||||||||||||||||||||||||||||||||||||
| Postpaid |
285,225 | 167,798 | 83,197 | 34,230 | 301,706 | 109,527 | 114,821 | 44,433 | 32,925 | |||||||||||||||||||||||||||||||||||||||
| Prepaid |
82,055 | 56,545 | 27,564 | (2,054 | ) | (6,864 | ) | 199 | 21,643 | 1,814 | (30,520 | ) | ||||||||||||||||||||||||||||||||||||
| Subscribers EOP |
9,826,465 | 9,826,465 | 9,602,122 | 9,491,361 | 9,459,185 | 9,459,185 | 9,349,459 | 9,212,995 | 9,166,748 | |||||||||||||||||||||||||||||||||||||||
| Postpaid |
8,915,270 | 8,915,270 | 8,747,472 | 8,664,275 | 8,630,045 | 8,630,045 | 8,520,518 | 8,405,697 | 8,361,264 | |||||||||||||||||||||||||||||||||||||||
| Prepaid |
911,195 | 911,195 | 854,650 | 827,086 | 829,140 | 829,140 | 828,941 | 807,298 | 805,484 | |||||||||||||||||||||||||||||||||||||||
| Blended ARPU ($/month) |
59.44 | 60.76 | 59.54 | 57.98 | 57.66 | 58.61 | 59.47 | 57.36 | 55.17 | |||||||||||||||||||||||||||||||||||||||
| Blended churn (%) (average per month) |
1.15% | 1.24% | 1.07% | 1.12% | 1.23% | 1.37% | 1.21% | 1.10% | 1.23% | |||||||||||||||||||||||||||||||||||||||
| Postpaid |
0.82% | 0.90% | 0.75% | 0.79% | 0.93% | 1.08% | 0.93% | 0.83% | 0.89% | |||||||||||||||||||||||||||||||||||||||
| Prepaid |
4.53% | 4.58% | 4.41% | 4.61% | 4.31% | 4.42% | 4.15% | 3.98% | 4.68% | |||||||||||||||||||||||||||||||||||||||
| Mobile connected device subscribers |
||||||||||||||||||||||||||||||||||||||||||||||||
| Net subscriber activations (losses) |
97,577 | 49,044 | (344 | ) | 48,877 | 193,641 | 38,998 | 33,035 | 47,449 | 74,159 | ||||||||||||||||||||||||||||||||||||||
| Subscribers EOP |
2,347,371 | 2,347,371 | 2,298,327 | 2,298,671 | 2,249,794 | 2,249,794 | 2,210,796 | 2,177,761 | 2,130,312 | |||||||||||||||||||||||||||||||||||||||
BCE Supplementary Financial Information - Third Quarter 2022 Page 7
Bell Wireline (1) (2)
| (In millions of Canadian dollars, except where otherwise indicated) (unaudited) | Q3 2022 |
Q3 2021 |
% change | YTD 2022 |
YTD 2021 |
% change | ||||||||||||||||||||||||
| Bell Wireline |
||||||||||||||||||||||||||||||
| Operating revenues |
||||||||||||||||||||||||||||||
| Data |
1,987 | 1,976 | 0.6% | 5,914 | 5,885 | 0.5% | ||||||||||||||||||||||||
| Voice |
739 | 778 | (5.0%) | 2,266 | 2,375 | (4.6%) | ||||||||||||||||||||||||
| Other services |
77 | 73 | 5.5% | 232 | 214 | 8.4% | ||||||||||||||||||||||||
| External service revenues |
2,803 | 2,827 | (0.8%) | 8,412 | 8,474 | (0.7%) | ||||||||||||||||||||||||
| Inter-segment service revenues |
104 | 93 | 11.8% | 307 | 264 | 16.3% | ||||||||||||||||||||||||
| Operating service revenues |
2,907 | 2,920 | (0.4%) | 8,719 | 8,738 | (0.2%) | ||||||||||||||||||||||||
| Data |
130 | 86 | 51.2% | 302 | 331 | (8.8%) | ||||||||||||||||||||||||
| Equipment and other |
9 | 9 | - | 33 | 30 | 10.0% | ||||||||||||||||||||||||
| External product revenues |
139 | 95 | 46.3% | 335 | 361 | (7.2%) | ||||||||||||||||||||||||
| Inter-segment product revenues |
- | - | - | - | - | - | ||||||||||||||||||||||||
| Operating product revenues |
139 | 95 | 46.3% | 335 | 361 | (7.2%) | ||||||||||||||||||||||||
| Total external revenues |
2,942 | 2,922 | 0.7% | 8,747 | 8,835 | (1.0%) | ||||||||||||||||||||||||
| Total operating revenues |
3,046 | 3,015 | 1.0% | 9,054 | 9,099 | (0.5%) | ||||||||||||||||||||||||
| Operating costs |
(1,729 | ) | (1,682 | ) | (2.8%) | (5,055 | ) | (5,110 | ) | 1.1% | ||||||||||||||||||||
| Adjusted EBITDA |
1,317 | 1,333 | (1.2%) | 3,999 | 3,989 | 0.3% | ||||||||||||||||||||||||
| Adjusted EBITDA margin |
43.2% | 44.2% | (1.0) pts | 44.2% | 43.8% | 0.4 pts | ||||||||||||||||||||||||
| Capital expenditures |
1,038 | 884 | (17.4%) | 2,636 | 2,471 | (6.7%) | ||||||||||||||||||||||||
| Capital intensity |
34.1% | 29.3% | (4.8) pts | 29.1% | 27.2% | (1.9) pts | ||||||||||||||||||||||||
| Retail high-speed Internet subscribers(4) |
||||||||||||||||||||||||||||||
| Retail net subscriber activations |
89,652 | 65,779 | 36.3% | 138,296 | 104,667 | 32.1% | ||||||||||||||||||||||||
| Retail subscribers EOP(A) |
4,067,039 | 3,814,035 | 6.6% | 4,067,039 | 3,814,035 | 6.6% | ||||||||||||||||||||||||
| Retail TV subscribers(4) |
||||||||||||||||||||||||||||||
| Retail net subscriber activations (losses) |
10,853 | 10,521 | 3.2% | (9,035 | ) | (3,519 | ) | n.m. | ||||||||||||||||||||||
| Internet protocol television (IPTV) |
38,093 | 31,641 | 20.4% | 54,191 | 46,877 | 15.6% | ||||||||||||||||||||||||
| Satellite |
(27,240 | ) | (21,120 | ) | (29.0%) | (63,226 | ) | (50,396 | ) | (25.5%) | ||||||||||||||||||||
| Total retail subscribers EOP(A) |
2,735,000 | 2,728,961 | 0.2% | 2,735,000 | 2,728,961 | 0.2% | ||||||||||||||||||||||||
| IPTV(A) |
1,945,657 | 1,853,250 | 5.0% | 1,945,657 | 1,853,250 | 5.0% | ||||||||||||||||||||||||
| Satellite |
789,343 | 875,711 | (9.9%) | 789,343 | 875,711 | (9.9%) | ||||||||||||||||||||||||
| Retail residential network access services (NAS)(4) |
||||||||||||||||||||||||||||||
| Retail residential NAS lines net losses |
(42,853 | ) | (42,755 | ) | (0.2%) | (137,910 | ) | (145,116 | ) | 5.0% | ||||||||||||||||||||
| Retail residential NAS lines(A) |
2,164,151 | 2,338,816 | (7.5%) | 2,164,151 | 2,338,816 | (7.5%) | ||||||||||||||||||||||||
n.m. : not meaningful
| (A) | In Q1 2022, as a result of the acquisition of EBOX and other related companies, our retail high-speed Internet, retail IPTV and retail residential NAS lines subscriber bases increased by 67,090, 9,025 and 3,456 subscribers, respectively. |
BCE Supplementary Financial Information - Third Quarter 2022 Page 8
Bell Wireline - Historical Trend (2)
| (In millions of Canadian dollars, except where otherwise indicated) (unaudited) | YTD 2022 |
Q3 22 | Q2 22 | Q1 22 | TOTAL 2021 |
Q4 21 | Q3 21 | Q2 21 | Q1 21 | |||||||||||||||||||||||||||||||||||||||
| Bell Wireline |
||||||||||||||||||||||||||||||||||||||||||||||||
| Operating revenues |
||||||||||||||||||||||||||||||||||||||||||||||||
| Data |
5,914 | 1,987 | 1,974 | 1,953 | 7,871 | 1,986 | 1,976 | 1,944 | 1,965 | |||||||||||||||||||||||||||||||||||||||
| Voice |
2,266 | 739 | 756 | 771 | 3,154 | 779 | 778 | 794 | 803 | |||||||||||||||||||||||||||||||||||||||
| Other services |
232 | 77 | 78 | 77 | 289 | 75 | 73 | 67 | 74 | |||||||||||||||||||||||||||||||||||||||
| External service revenues |
8,412 | 2,803 | 2,808 | 2,801 | 11,314 | 2,840 | 2,827 | 2,805 | 2,842 | |||||||||||||||||||||||||||||||||||||||
| Inter-segment service revenues |
307 | 104 | 101 | 102 | 358 | 94 | 93 | 86 | 85 | |||||||||||||||||||||||||||||||||||||||
| Operating service revenues |
8,719 | 2,907 | 2,909 | 2,903 | 11,672 | 2,934 | 2,920 | 2,891 | 2,927 | |||||||||||||||||||||||||||||||||||||||
| Data |
302 | 130 | 73 | 99 | 463 | 132 | 86 | 101 | 144 | |||||||||||||||||||||||||||||||||||||||
| Equipment and other |
33 | 9 | 13 | 11 | 43 | 13 | 9 | 11 | 10 | |||||||||||||||||||||||||||||||||||||||
| External product revenues |
335 | 139 | 86 | 110 | 506 | 145 | 95 | 112 | 154 | |||||||||||||||||||||||||||||||||||||||
| Inter-segment product revenues |
- | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||||||||||||||
| Operating product revenues |
335 | 139 | 86 | 110 | 506 | 145 | 95 | 112 | 154 | |||||||||||||||||||||||||||||||||||||||
| Total external revenues |
8,747 | 2,942 | 2,894 | 2,911 | 11,820 | 2,985 | 2,922 | 2,917 | 2,996 | |||||||||||||||||||||||||||||||||||||||
| Total operating revenues |
9,054 | 3,046 | 2,995 | 3,013 | 12,178 | 3,079 | 3,015 | 3,003 | 3,081 | |||||||||||||||||||||||||||||||||||||||
| Operating costs |
(5,055 | ) | (1,729 | ) | (1,680 | ) | (1,646 | ) | (6,863 | ) | (1,753 | ) | (1,682 | ) | (1,710 | ) | (1,718 | ) | ||||||||||||||||||||||||||||||
| Adjusted EBITDA |
3,999 | 1,317 | 1,315 | 1,367 | 5,315 | 1,326 | 1,333 | 1,293 | 1,363 | |||||||||||||||||||||||||||||||||||||||
| Adjusted EBITDA margin |
44.2% | 43.2% | 43.9% | 45.4% | 43.6% | 43.1% | 44.2% | 43.1% | 44.2% | |||||||||||||||||||||||||||||||||||||||
| Capital expenditures |
2,636 | 1,038 | 910 | 688 | 3,612 | 1,141 | 884 | 880 | 707 | |||||||||||||||||||||||||||||||||||||||
| Capital intensity |
29.1% | 34.1% | 30.4% | 22.8% | 29.7% | 37.1% | 29.3% | 29.3% | 22.9% | |||||||||||||||||||||||||||||||||||||||
| Retail high-speed Internet subscribers |
||||||||||||||||||||||||||||||||||||||||||||||||
| Retail net subscriber activations |
138,296 | 89,652 | 22,620 | 26,024 | 152,285 | 47,618 | 65,779 | 17,680 | 21,208 | |||||||||||||||||||||||||||||||||||||||
| Retail subscribers EOP(A) |
4,067,039 | 4,067,039 | 3,977,387 | 3,954,767 | 3,861,653 | 3,861,653 | 3,814,035 | 3,748,256 | 3,730,576 | |||||||||||||||||||||||||||||||||||||||
| Retail TV subscribers |
||||||||||||||||||||||||||||||||||||||||||||||||
| Retail net subscriber (losses) activations |
(9,035 | ) | 10,853 | (11,527 | ) | (8,361 | ) | 2,530 | 6,049 | 10,521 | (4,928 | ) | (9,112 | ) | ||||||||||||||||||||||||||||||||||
| IPTV |
54,191 | 38,093 | 3,838 | 12,260 | 76,068 | 29,191 | 31,641 | 4,540 | 10,696 | |||||||||||||||||||||||||||||||||||||||
| Satellite |
(63,226 | ) | (27,240 | ) | (15,365 | ) | (20,621 | ) | (73,538 | ) | (23,142 | ) | (21,120 | ) | (9,468 | ) | (19,808 | ) | ||||||||||||||||||||||||||||||
| Total retail subscribers EOP(A) |
2,735,000 | 2,735,000 | 2,724,147 | 2,735,674 | 2,735,010 | 2,735,010 | 2,728,961 | 2,718,440 | 2,723,368 | |||||||||||||||||||||||||||||||||||||||
| IPTV(A) |
1,945,657 | 1,945,657 | 1,907,564 | 1,903,726 | 1,882,441 | 1,882,441 | 1,853,250 | 1,821,609 | 1,817,069 | |||||||||||||||||||||||||||||||||||||||
| Satellite |
789,343 | 789,343 | 816,583 | 831,948 | 852,569 | 852,569 | 875,711 | 896,831 | 906,299 | |||||||||||||||||||||||||||||||||||||||
| Retail residential NAS |
||||||||||||||||||||||||||||||||||||||||||||||||
| Retail residential NAS lines net losses |
(137,910 | ) | (42,853 | ) | (52,712 | ) | (42,345 | ) | (185,327 | ) | (40,211 | ) | (42,755 | ) | (51,292 | ) | (51,069 | ) | ||||||||||||||||||||||||||||||
| Retail residential NAS lines(A) |
2,164,151 | 2,164,151 | 2,207,004 | 2,259,716 | 2,298,605 | 2,298,605 | 2,338,816 | 2,381,571 | 2,432,863 | |||||||||||||||||||||||||||||||||||||||
| (A) | In Q1 2022, as a result of the acquisition of EBOX and other related companies, our retail high-speed Internet, retail IPTV and retail residential NAS lines subscriber bases increased by 67,090, 9,025 and 3,456 subscribers, respectively. |
BCE Supplementary Financial Information - Third Quarter 2022 Page 9
BCE
Net debt and other information (2)
|
BCE - Net debt and preferred shares |
||||||||||||||||||||||||||||||||||||||
| (In millions of Canadian dollars, except where otherwise indicated) (unaudited) |
||||||||||||||||||||||||||||||||||||||
| September 30 | June 30 | March 31 | December 31 | |||||||||||||||||||||||||||||||||||
| 2022 | 2022 | 2022 | 2021 | |||||||||||||||||||||||||||||||||||
| Long-term debt |
26,767 | 27,007 | 26,877 | 27,048 | ||||||||||||||||||||||||||||||||||
| Debt due within one year |
4,686 | 3,309 | 3,082 | 2,625 | ||||||||||||||||||||||||||||||||||
| 50% of preferred shares |
1,943 | 1,943 | 1,943 | 2,002 | ||||||||||||||||||||||||||||||||||
| Cash |
(583 | ) | (596 | ) | (178 | ) | (289) | |||||||||||||||||||||||||||||||
| Cash equivalents |
(150 | ) | - | - | - | |||||||||||||||||||||||||||||||||
| Net debt (A) |
32,663 | 31,663 | 31,724 | 31,386 | ||||||||||||||||||||||||||||||||||
| Net debt leverage ratio (A) |
3.20 | 3.12 | 3.16 | 3.17 | ||||||||||||||||||||||||||||||||||
| Adjusted EBITDA /adjusted net interest expense ratio (A) |
8.90 | 9.01 | 8.94 | 8.77 | ||||||||||||||||||||||||||||||||||
| Cash flow information |
||||||||||||||||||||||||||||||||||||||
| (In millions of Canadian dollars, except where otherwise indicated) (unaudited) |
Q3 | Q3 | YTD | YTD | ||||||||||||||||||||||||||||||||||
| 2022 | 2021 | $ change | % change | 2022 | 2021 | $ change | % change | |||||||||||||||||||||||||||||||
| Free cash flow (FCF) (A) |
||||||||||||||||||||||||||||||||||||||
| Cash flows from operating activities |
1,996 | 1,774 | 222 | 12.5% | 6,309 | 6,265 | 44 | 0.7% | ||||||||||||||||||||||||||||||
| Capital expenditures |
(1,317 | ) | (1,164 | ) | (153 | ) | (13.1%) | (3,495 | ) | (3,386 | ) | (109 | ) | (3.2%) | ||||||||||||||||||||||||
| Cash dividends paid on preferred shares |
(27 | ) | (31 | ) | 4 | 12.9% | (94 | ) | (93 | ) | (1 | ) | (1.1%) | |||||||||||||||||||||||||
| Cash dividends paid by subsidiaries to non-controlling interest |
(11 | ) | (13 | ) | 2 | 15.4% | (36 | ) | (41 | ) | 5 | 12.2% | ||||||||||||||||||||||||||
| Acquisition and other costs paid |
1 | - | 1 | n.m. | 7 | 6 | 1 | 16.7% | ||||||||||||||||||||||||||||||
| FCF |
642 | 566 | 76 | 13.4% | 2,691 | 2,751 | (60 | ) | (2.2%) | |||||||||||||||||||||||||||||
| Cash flow information - Historical trend |
||||||||||||||||||||||||||||||||||||||
| (In millions of Canadian dollars, except where otherwise indicated) (unaudited) |
YTD | Q3 | Q2 | Q1 | TOTAL | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||||||||||
| 2022 | 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | 2021 | 2021 | ||||||||||||||||||||||||||||||
| FCF |
||||||||||||||||||||||||||||||||||||||
| Cash flows from operating activities |
6,309 | 1,996 | 2,597 | 1,716 | 8,008 | 1,743 | 1,774 | 2,499 | 1,992 | |||||||||||||||||||||||||||||
| Capital expenditures |
(3,495 | ) | (1,317 | ) | (1,219 | ) | (959 | ) | (4,852 | ) | (1,466 | ) | (1,164 | ) | (1,210 | ) | (1,012) | |||||||||||||||||||||
| Cash dividends paid on preferred shares |
(94 | ) | (27 | ) | (34 | ) | (33 | ) | (125 | ) | (32 | ) | (31 | ) | (31 | ) | (31) | |||||||||||||||||||||
| Cash dividends paid by subsidiaries to non-controlling interest |
(36 | ) | (11 | ) | (14 | ) | (11 | ) | (86 | ) | (45 | ) | (13 | ) | (15 | ) | (13) | |||||||||||||||||||||
| Acquisition and other costs paid |
7 | 1 | 3 | 3 | 35 | 29 | - | 2 | 4 | |||||||||||||||||||||||||||||
| FCF |
2,691 | 642 | 1,333 | 716 | 2,980 | 229 | 566 | 1,245 | 940 | |||||||||||||||||||||||||||||
n.m. : not meaningful
| (A) | Net debt and free cash flow are non-GAAP financial measures and net debt leverage ratio and adjusted EBITDA to adjusted net interest expense ratio are capital management measures. Refer to note 3.1, Non-GAAP financial measures and note 3.4, Capital management measures in the Accompanying Notes to this report for more information on these measures. |
BCE Supplementary Financial Information - Third Quarter 2022 Page 10
BCE
Consolidated Statements of Financial Position (2)
| (In millions of Canadian dollars, except where otherwise indicated) (unaudited) | September 30 2022 |
June 30 2022 |
March 31 2022 |
December 31 2021 |
||||||||||||||||||||
| ASSETS |
||||||||||||||||||||||||
| Current assets |
||||||||||||||||||||||||
| Cash |
583 | 596 | 178 | 289 | ||||||||||||||||||||
| Cash equivalents |
150 | - | - | - | ||||||||||||||||||||
| Trade and other receivables |
3,819 | 3,584 | 3,549 | 3,949 | ||||||||||||||||||||
| Inventory |
627 | 565 | 567 | 482 | ||||||||||||||||||||
| Contract assets |
383 | 373 | 386 | 414 | ||||||||||||||||||||
| Contract costs |
613 | 594 | 564 | 507 | ||||||||||||||||||||
| Prepaid expenses |
295 | 364 | 375 | 254 | ||||||||||||||||||||
| Other current assets |
367 | 226 | 197 | 253 | ||||||||||||||||||||
| Assets held for sale |
- | - | - | 50 | ||||||||||||||||||||
| Total current assets |
6,837 | 6,302 | 5,816 | 6,198 | ||||||||||||||||||||
| Non-current assets |
||||||||||||||||||||||||
| Contract assets |
247 | 237 | 247 | 251 | ||||||||||||||||||||
| Contract costs |
431 | 366 | 365 | 387 | ||||||||||||||||||||
| Property, plant and equipment |
28,473 | 28,157 | 28,108 | 28,235 | ||||||||||||||||||||
| Intangible assets |
16,163 | 15,950 | 15,825 | 15,570 | ||||||||||||||||||||
| Deferred tax assets |
98 | 107 | 108 | 105 | ||||||||||||||||||||
| Investments in associates and joint ventures |
615 | 633 | 654 | 668 | ||||||||||||||||||||
| Post-employment benefit assets |
3,678 | 4,247 | 4,110 | 3,472 | ||||||||||||||||||||
| Other non-current assets |
1,318 | 1,307 | 1,378 | 1,306 | ||||||||||||||||||||
| Goodwill |
10,700 | 10,724 | 10,724 | 10,572 | ||||||||||||||||||||
| Total non-current assets |
61,723 | 61,728 | 61,519 | 60,566 | ||||||||||||||||||||
| Total assets |
68,560 | 68,030 | 67,335 | 66,764 | ||||||||||||||||||||
| LIABILITIES |
||||||||||||||||||||||||
| Current liabilities |
||||||||||||||||||||||||
| Trade payables and other liabilities |
4,602 | 4,248 | 3,841 | 4,455 | ||||||||||||||||||||
| Contract liabilities |
801 | 785 | 838 | 799 | ||||||||||||||||||||
| Interest payable |
194 | 253 | 162 | 247 | ||||||||||||||||||||
| Dividends payable |
867 | 855 | 854 | 811 | ||||||||||||||||||||
| Current tax liabilities |
263 | 299 | 189 | 141 | ||||||||||||||||||||
| Debt due within one year |
4,686 | 3,309 | 3,082 | 2,625 | ||||||||||||||||||||
| Liabilities held for sale |
- | - | - | 35 | ||||||||||||||||||||
| Total current liabilities |
11,413 | 9,749 | 8,966 | 9,113 | ||||||||||||||||||||
| Non-current liabilities |
||||||||||||||||||||||||
| Contract liabilities |
227 | 239 | 244 | 246 | ||||||||||||||||||||
| Long-term debt |
26,767 | 27,007 | 26,877 | 27,048 | ||||||||||||||||||||
| Deferred tax liabilities |
4,915 | 5,120 | 5,065 | 4,679 | ||||||||||||||||||||
| Post-employment benefit obligations |
1,293 | 1,266 | 1,464 | 1,734 | ||||||||||||||||||||
| Other non-current liabilities |
964 | 884 | 934 | 1,003 | ||||||||||||||||||||
| Total non-current liabilities |
34,166 | 34,516 | 34,584 | 34,710 | ||||||||||||||||||||
| Total liabilities |
45,579 | 44,265 | 43,550 | 43,823 | ||||||||||||||||||||
| EQUITY |
||||||||||||||||||||||||
| Equity attributable to BCE shareholders |
||||||||||||||||||||||||
| Preferred shares |
3,885 | 3,885 | 3,885 | 4,003 | ||||||||||||||||||||
| Common shares |
20,838 | 20,837 | 20,830 | 20,662 | ||||||||||||||||||||
| Contributed surplus |
1,162 | 1,151 | 1,137 | 1,157 | ||||||||||||||||||||
| Accumulated other comprehensive income |
10 | 273 | 355 | 213 | ||||||||||||||||||||
| Deficit |
(3,254 | ) | (2,709 | ) | (2,740 | ) | (3,400 | ) | ||||||||||||||||
| Total equity attributable to BCE shareholders |
22,641 | 23,437 | 23,467 | 22,635 | ||||||||||||||||||||
| Non-controlling interest |
340 | 328 | 318 | 306 | ||||||||||||||||||||
| Total equity |
22,981 | 23,765 | 23,785 | 22,941 | ||||||||||||||||||||
| Total liabilities and equity |
68,560 | 68,030 | 67,335 | 66,764 | ||||||||||||||||||||
| Number of common shares outstanding (millions) |
911.9 | 911.9 | 911.8 | 909.0 | ||||||||||||||||||||
BCE Supplementary Financial Information - Third Quarter 2022 Page 11
BCE
Consolidated Cash Flow Data (2)
| Q3 | Q3 | YTD | YTD | |||||||||||||||||||||||||||||||||
| (In millions of Canadian dollars, except where otherwise indicated) (unaudited) | 2022 | 2021 | $ change | 2022 | 2021 | $ change | ||||||||||||||||||||||||||||||
| Net earnings |
771 | 813 | (42 | ) | 2,359 | 2,234 | 125 | |||||||||||||||||||||||||||||
| Adjustments to reconcile net earnings to cash flows from operating activities |
||||||||||||||||||||||||||||||||||||
| Severance, acquisition and other costs |
22 | 50 | (28 | ) | 75 | 146 | (71 | ) | ||||||||||||||||||||||||||||
| Depreciation and amortization |
1,181 | 1,147 | 34 | 3,531 | 3,433 | 98 | ||||||||||||||||||||||||||||||
| Post-employment benefit plans cost |
48 | 70 | (22 | ) | 151 | 217 | (66 | ) | ||||||||||||||||||||||||||||
| Net interest expense |
282 | 268 | 14 | 805 | 794 | 11 | ||||||||||||||||||||||||||||||
| Impairment of assets |
21 | - | 21 | 129 | 167 | (38 | ) | |||||||||||||||||||||||||||||
| Gains on investments |
- | - | - | (53 | ) | - | (53 | ) | ||||||||||||||||||||||||||||
| Income taxes |
178 | 306 | (128 | ) | 745 | 795 | (50 | ) | ||||||||||||||||||||||||||||
| Contributions to post-employment benefit plans |
(14 | ) | (64 | ) | 50 | (128 | ) | (213 | ) | 85 | ||||||||||||||||||||||||||
| Payments under other post-employment benefit plans |
(17 | ) | (16 | ) | (1 | ) | (47 | ) | (47 | ) | - | |||||||||||||||||||||||||
| Severance and other costs paid |
(44 | ) | (31 | ) | (13 | ) | (102 | ) | (153 | ) | 51 | |||||||||||||||||||||||||
| Interest paid |
(385 | ) | (352 | ) | (33 | ) | (954 | ) | (888 | ) | (66 | ) | ||||||||||||||||||||||||
| Income taxes paid (net of refunds) |
(150 | ) | (407 | ) | 257 | (409 | ) | (611 | ) | 202 | ||||||||||||||||||||||||||
| Acquisition and other costs paid |
(1 | ) | - | (1 | ) | (7 | ) | (6 | ) | (1 | ) | |||||||||||||||||||||||||
| Change in contract assets |
(20 | ) | 53 | (73 | ) | 35 | 299 | (264 | ) | |||||||||||||||||||||||||||
| Change in wireless device financing plan receivables |
(6 | ) | (92 | ) | 86 | 121 | (244 | ) | 365 | |||||||||||||||||||||||||||
| Net change in operating assets and liabilities |
130 | 29 | 101 | 58 | 342 | (284 | ) | |||||||||||||||||||||||||||||
| Cash flows from operating activities |
1,996 | 1,774 | 222 | 6,309 | 6,265 | 44 | ||||||||||||||||||||||||||||||
| Capital expenditures |
(1,317 | ) | (1,164 | ) | (153 | ) | (3,495 | ) | (3,386 | ) | (109 | ) | ||||||||||||||||||||||||
| Cash dividends paid on preferred shares |
(27 | ) | (31 | ) | 4 | (94 | ) | (93 | ) | (1 | ) | |||||||||||||||||||||||||
| Cash dividends paid by subsidiaries to non-controlling interest |
(11 | ) | (13 | ) | 2 | (36 | ) | (41 | ) | 5 | ||||||||||||||||||||||||||
| Acquisition and other costs paid |
1 | - | 1 | 7 | 6 | 1 | ||||||||||||||||||||||||||||||
| Free cash flow |
642 | 566 | 76 | 2,691 | 2,751 | (60 | ) | |||||||||||||||||||||||||||||
| Business acquisitions |
(3 | ) | (1 | ) | (2 | ) | (142 | ) | (12 | ) | (130 | ) | ||||||||||||||||||||||||
| Business dispositions |
(1 | ) | - | (1 | ) | 53 | - | 53 | ||||||||||||||||||||||||||||
| Acquisition and other costs paid |
(1 | ) | - | (1 | ) | (7 | ) | (6 | ) | (1 | ) | |||||||||||||||||||||||||
| Spectrum licences |
(3 | ) | (418 | ) | 415 | (3 | ) | (418 | ) | 415 | ||||||||||||||||||||||||||
| Other investing activities |
(8 | ) | (11 | ) | 3 | 9 | (49 | ) | 58 | |||||||||||||||||||||||||||
| (Decrease) increase in notes payable |
(34 | ) | (322 | ) | 288 | 622 | (368 | ) | 990 | |||||||||||||||||||||||||||
| Increase (decrease) in securitized receivables |
700 | (7 | ) | 707 | 700 | (20 | ) | 720 | ||||||||||||||||||||||||||||
| Issue of long-term debt |
- | 1,570 | (1,570 | ) | 945 | 4,985 | (4,040 | ) | ||||||||||||||||||||||||||||
| Repayment of long-term debt |
(270 | ) | (249 | ) | (21 | ) | (1,773 | ) | (2,516 | ) | 743 | |||||||||||||||||||||||||
| Issue of common shares |
1 | 172 | (171 | ) | 169 | 245 | (76 | ) | ||||||||||||||||||||||||||||
| Purchase of shares for settlement of share-based payments |
(49 | ) | (83 | ) | 34 | (206 | ) | (245 | ) | 39 | ||||||||||||||||||||||||||
| Repurchase of preferred shares |
- | - | - | (115 | ) | - | (115 | ) | ||||||||||||||||||||||||||||
| Cash dividends paid on common shares |
(839 | ) | (793 | ) | (46 | ) | (2,473 | ) | (2,337 | ) | (136 | ) | ||||||||||||||||||||||||
| Other financing activities |
2 | (14 | ) | 16 | (26 | ) | 22 | (48 | ) | |||||||||||||||||||||||||||
| (505 | ) | (156 | ) | (349 | ) | (2,247 | ) | (719 | ) | (1,528 | ) | |||||||||||||||||||||||||
| Net (decrease) increase in cash |
(13 | ) | 329 | (342 | ) | 294 | 1,951 | (1,657 | ) | |||||||||||||||||||||||||||
| Cash at beginning of period |
596 | 1,846 | (1,250 | ) | 289 | 224 | 65 | |||||||||||||||||||||||||||||
| Cash at end of period |
583 | 2,175 | (1,592 | ) | 583 | 2,175 | (1,592 | ) | ||||||||||||||||||||||||||||
| Net increase in cash equivalents |
150 | 81 | 69 | 150 | 81 | 69 | ||||||||||||||||||||||||||||||
| Cash equivalents at beginning of period |
- | - | - | - | - | - | ||||||||||||||||||||||||||||||
| Cash equivalents at end of period |
150 | 81 | 69 | 150 | 81 | 69 | ||||||||||||||||||||||||||||||
BCE Supplementary Financial Information - Third Quarter 2022 Page 12
BCE
Consolidated Cash Flow Data - Historical Trend (2)
| (In millions of Canadian dollars, except where otherwise indicated) (unaudited) | YTD 2022 |
Q3 22 |
Q2 22 |
Q1 22 |
TOTAL 2021 |
Q4 21 |
Q3 21 |
Q2 21 |
Q1 21 |
|||||||||||||||||||||||||||||||||||||||
| Net earnings |
2,359 | 771 | 654 | 934 | 2,892 | 658 | 813 | 734 | 687 | |||||||||||||||||||||||||||||||||||||||
| Adjustments to reconcile net earnings to cash flows from operating activities |
||||||||||||||||||||||||||||||||||||||||||||||||
| Severance, acquisition and other costs |
75 | 22 | 40 | 13 | 209 | 63 | 50 | 7 | 89 | |||||||||||||||||||||||||||||||||||||||
| Depreciation and amortization |
3,531 | 1,181 | 1,199 | 1,151 | 4,609 | 1,176 | 1,147 | 1,153 | 1,133 | |||||||||||||||||||||||||||||||||||||||
| Post-employment benefit plans cost |
151 | 48 | 52 | 51 | 286 | 69 | 70 | 68 | 79 | |||||||||||||||||||||||||||||||||||||||
| Net interest expense |
805 | 282 | 265 | 258 | 1,063 | 269 | 268 | 263 | 263 | |||||||||||||||||||||||||||||||||||||||
| Impairment of assets |
129 | 21 | 106 | 2 | 197 | 30 | - | 164 | 3 | |||||||||||||||||||||||||||||||||||||||
| (Gains) losses on investments |
(53 | ) | - | (16 | ) | (37 | ) | 6 | 6 | - | - | - | ||||||||||||||||||||||||||||||||||||
| Income taxes |
745 | 178 | 232 | 335 | 1,044 | 249 | 306 | 236 | 253 | |||||||||||||||||||||||||||||||||||||||
| Contributions to post-employment benefit plans |
(128 | ) | (14 | ) | (35 | ) | (79 | ) | (282 | ) | (69 | ) | (64 | ) | (70 | ) | (79 | ) | ||||||||||||||||||||||||||||||
| Payments under other post-employment benefit plans |
(47 | ) | (17 | ) | (15 | ) | (15 | ) | (65 | ) | (18 | ) | (16 | ) | (16 | ) | (15 | ) | ||||||||||||||||||||||||||||||
| Severance and other costs paid |
(102 | ) | (44 | ) | (30 | ) | (28 | ) | (208 | ) | (55 | ) | (31 | ) | (79 | ) | (43 | ) | ||||||||||||||||||||||||||||||
| Interest paid |
(954 | ) | (385 | ) | (196 | ) | (373 | ) | (1,080 | ) | (192 | ) | (352 | ) | (230 | ) | (306 | ) | ||||||||||||||||||||||||||||||
| Income taxes paid (net of refunds) |
(409 | ) | (150 | ) | (143 | ) | (116 | ) | (913 | ) | (302 | ) | (407 | ) | (95 | ) | (109 | ) | ||||||||||||||||||||||||||||||
| Acquisition and other costs paid |
(7 | ) | (1 | ) | (3 | ) | (3 | ) | (35 | ) | (29 | ) | - | (2 | ) | (4 | ) | |||||||||||||||||||||||||||||||
| Change in contract assets |
35 | (20 | ) | 23 | 32 | 278 | (21 | ) | 53 | 102 | 144 | |||||||||||||||||||||||||||||||||||||
| Change in wireless device financing plan receivables |
121 | (6 | ) | 68 | 59 | (365 | ) | (121 | ) | (92 | ) | (61 | ) | (91 | ) | |||||||||||||||||||||||||||||||||
| Net change in operating assets and liabilities |
58 | 130 | 396 | (468 | ) | 372 | 30 | 29 | 325 | (12 | ) | |||||||||||||||||||||||||||||||||||||
| Cash flows from operating activities |
6,309 | 1,996 | 2,597 | 1,716 | 8,008 | 1,743 | 1,774 | 2,499 | 1,992 | |||||||||||||||||||||||||||||||||||||||
| Capital expenditures |
(3,495 | ) | (1,317 | ) | (1,219 | ) | (959 | ) | (4,852 | ) | (1,466 | ) | (1,164 | ) | (1,210 | ) | (1,012 | ) | ||||||||||||||||||||||||||||||
| Cash dividends paid on preferred shares |
(94 | ) | (27 | ) | (34 | ) | (33 | ) | (125 | ) | (32 | ) | (31 | ) | (31 | ) | (31 | ) | ||||||||||||||||||||||||||||||
| Cash dividends paid by subsidiaries to non-controlling interest |
(36 | ) | (11 | ) | (14 | ) | (11 | ) | (86 | ) | (45 | ) | (13 | ) | (15 | ) | (13 | ) | ||||||||||||||||||||||||||||||
| Acquisition and other costs paid |
7 | 1 | 3 | 3 | 35 | 29 | - | 2 | 4 | |||||||||||||||||||||||||||||||||||||||
| Free cash flow |
2,691 | 642 | 1,333 | 716 | 2,980 | 229 | 566 | 1,245 | 940 | |||||||||||||||||||||||||||||||||||||||
| Business acquisitions |
(142 | ) | (3 | ) | - | (139 | ) | (12 | ) | - | (1 | ) | (11 | ) | - | |||||||||||||||||||||||||||||||||
| Business dispositions |
53 | (1 | ) | 2 | 52 | - | - | - | - | - | ||||||||||||||||||||||||||||||||||||||
| Acquisition and other costs paid |
(7 | ) | (1 | ) | (3 | ) | (3 | ) | (35 | ) | (29 | ) | - | (2 | ) | (4 | ) | |||||||||||||||||||||||||||||||
| Spectrum licences |
(3 | ) | (3 | ) | - | - | (2,082 | ) | (1,664 | ) | (418 | ) | - | - | ||||||||||||||||||||||||||||||||||
| Other investing activities |
9 | (8 | ) | 27 | (10 | ) | (72 | ) | (23 | ) | (11 | ) | (17 | ) | (21 | ) | ||||||||||||||||||||||||||||||||
| Increase (decrease) in notes payable |
622 | (34 | ) | 187 | 469 | 351 | 719 | (322 | ) | 311 | (357 | ) | ||||||||||||||||||||||||||||||||||||
| Increase (decrease) in securitized receivables |
700 | 700 | - | - | (150 | ) | (130 | ) | (7 | ) | - | (13 | ) | |||||||||||||||||||||||||||||||||||
| Issue of long-term debt |
945 | - | - | 945 | 4,985 | - | 1,570 | 500 | 2,915 | |||||||||||||||||||||||||||||||||||||||
| Repayment of long-term debt |
(1,773 | ) | (270 | ) | (245 | ) | (1,258 | ) | (2,751 | ) | (235 | ) | (249 | ) | (2,041 | ) | (226 | ) | ||||||||||||||||||||||||||||||
| Issue of common shares |
169 | 1 | 7 | 161 | 261 | 16 | 172 | 63 | 10 | |||||||||||||||||||||||||||||||||||||||
| Purchase of shares for settlement of share-based payments |
(206 | ) | (49 | ) | (51 | ) | (106 | ) | (297 | ) | (52 | ) | (83 | ) | (71 | ) | (91 | ) | ||||||||||||||||||||||||||||||
| Repurchase of preferred shares |
(115 | ) | - | - | (115 | ) | - | - | - | - | - | |||||||||||||||||||||||||||||||||||||
| Cash dividends paid on common shares |
(2,473 | ) | (839 | ) | (839 | ) | (795 | ) | (3,132 | ) | (795 | ) | (793 | ) | (791 | ) | (753 | ) | ||||||||||||||||||||||||||||||
| Other financing activities |
(26 | ) | 2 | - | (28 | ) | 19 | (3 | ) | (14 | ) | (44 | ) | 80 | ||||||||||||||||||||||||||||||||||
| (2,247 | ) | (505 | ) | (915 | ) | (827 | ) | (2,915 | ) | (2,196 | ) | (156 | ) | (2,103 | ) | 1,540 | ||||||||||||||||||||||||||||||||
| Net increase (decrease) in cash |
294 | (13 | ) | 418 | (111 | ) | 65 | (1,886 | ) | 329 | (158 | ) | 1,780 | |||||||||||||||||||||||||||||||||||
| Cash at beginning of period |
289 | 596 | 178 | 289 | 224 | 2,175 | 1,846 | 2,004 | 224 | |||||||||||||||||||||||||||||||||||||||
| Cash at end of period |
583 | 583 | 596 | 178 | 289 | 289 | 2,175 | 1,846 | 2,004 | |||||||||||||||||||||||||||||||||||||||
| Net increase (decrease) in cash equivalents |
150 | 150 | - | - | - | (81 | ) | 81 | (700 | ) | 700 | |||||||||||||||||||||||||||||||||||||
| Cash equivalents at beginning of period |
- | - | - | - | - | 81 | - | 700 | - | |||||||||||||||||||||||||||||||||||||||
| Cash equivalents at end of period |
150 | 150 | - | - | - | - | 81 | - | 700 | |||||||||||||||||||||||||||||||||||||||
BCE Supplementary Financial Information - Third Quarter 2022 Page 13
Accompanying Notes
| (1) | Our results are reported in three segments: Bell Wireless, Bell Wireline and Bell Media. Our segments reflect how we manage our business and how we classify our operations for planning and measuring performance. |
Throughout this report, we, us, our, BCE and the company mean, as the context may require, either BCE Inc. or, collectively, BCE Inc., Bell Canada, their subsidiaries, joint arrangements and associates. Bell means, as the context may require, either Bell Canada or, collectively, Bell Canada, its subsidiaries, joint arrangements and associates.
| (2) | In April 2022, the International Financial Reporting Interpretations Committee (IFRIC) issued an agenda decision clarifying that an entity should present a demand deposit with restrictions on use arising from a contract with a third party as cash and cash equivalents in the statements of financial position and cash flows, unless those restrictions change the nature of the deposit such that it no longer meets the definition of cash in IAS 7. |
In Q2 2022, we applied this agenda decision retrospectively, to each prior period presented, the impact of which was limited to the classification of funding of $97 million received in Q1 2021 under a subsidy agreement with the Government of Québec. For further details, see Note 2, Basis of presentation and significant accounting policies in the Q3 2022 consolidated interim financial statements.
| (3) | Non-GAAP and other financial measures |
BCE uses various financial measures to assess its business performance. Certain of these measures are calculated in accordance with International Financial Reporting Standards (IFRS or GAAP) while certain other measures do not have a standardized meaning under GAAP. We believe that our GAAP financial measures, read together with adjusted non-GAAP and other financial measures, provide readers with a better understanding of how management assesses BCE’s performance.
National Instrument 52-112, Non-GAAP and Other Financial Measures Disclosure (NI 52-112), prescribes disclosure requirements that apply to the following specified financial measures:
| ● | Non-GAAP financial measures; |
| ● | Non-GAAP ratios; |
| ● | Total of segments measures; |
| ● | Capital management measures; and |
| ● | Supplementary financial measures. |
This section provides a description and classification of the specified financial measures contemplated by NI 52-112 that we use in this report to explain our financial results except that, for supplementary financial measures, an explanation of such measures is provided where they are first referred to in this report if the supplementary financial measures’ labelling is not sufficiently descriptive.
| (3.1) | Non-GAAP financial measures |
A non-GAAP financial measure is a financial measure used to depict our historical or expected future financial performance, financial position or cash flow and, with respect to its composition, either excludes an amount that is included in, or includes an amount that is excluded from, the composition of the most directly comparable financial measure disclosed in BCE’s consolidated primary financial statements. We believe that non-GAAP financial measures are reflective of our on-going operating results and provide readers with an understanding of management’s perspective on and analysis of our performance.
BCE Supplementary Financial Information - Third Quarter 2022 Page 14
Below are descriptions of the non-GAAP financial measures that we use in this report to explain our results. Except for adjusted net interest expense, for which a reconciliation is provided below, reconciliations to the most directly comparable IFRS financial measures on a consolidated basis are set out earlier in this report.
Adjusted net earnings
The term adjusted net earnings does not have any standardized meaning under IFRS. Therefore, it is unlikely to be comparable to similar measures presented by other issuers.
We define adjusted net earnings as net earnings attributable to common shareholders before severance, acquisition and other costs, net mark-to-market losses (gains) on derivatives used to economically hedge equity settled share-based compensation plans, net equity losses (gains) on investments in associates and joint ventures, net losses (gains) on investments, early debt redemption costs, impairment of assets and discontinued operations, net of tax and NCI.
We use adjusted net earnings and we believe that certain investors and analysts use this measure, among other ones, to assess the performance of our businesses without the effects of severance, acquisition and other costs, net mark-to-market losses (gains) on derivatives used to economically hedge equity settled share-based compensation plans, net equity losses (gains) on investments in associates and joint ventures, net losses (gains) on investments, early debt redemption costs, impairment of assets and discontinued operations, net of tax and NCI. We exclude these items because they affect the comparability of our financial results and could potentially distort the analysis of trends in business performance. Excluding these items does not imply they are non-recurring.
The most directly comparable IFRS financial measure is net earnings attributable to common shareholders. Refer to pages 2 and 3 of this report for a reconciliation of net earnings attributable to common shareholders to adjusted net earnings on a consolidated basis.
Adjusted net interest expense
The term adjusted net interest expense does not have any standardized meaning under IFRS. Therefore, it is unlikely to be comparable to similar measures presented by other issuers.
We define adjusted net interest expense as twelve-month trailing net interest expense as shown in our consolidated statements of cash flows, plus 50% of twelve-month trailing net earnings attributable to preferred shareholders as shown in our consolidated income statements.
We use adjusted net interest expense as a component in the calculation of the adjusted EBITDA to adjusted net interest expense ratio, which is a capital management measure. For further details on the adjusted EBITDA to adjusted net interest expense ratio, see note 3.4, Capital management measures below. We use and believe that certain investors and analysts use the adjusted EBITDA to adjusted net interest expense ratio, among other measures, to evaluate the financial health of the company.
The most directly comparable IFRS financial measure is net interest expense. The following table is a reconciliation of net interest expense to adjusted net interest expense on a consolidated basis.
BCE Supplementary Financial Information - Third Quarter 2022 Page 15
| Q3 2022 | Q3 2021 | |||||||
| Net interest expense (nine months ended September 30, 2022 and 2021, respectively) | 805 | 794 | ||||||
| Net interest expense (year ended December 31, 2021 and 2020, respectively) | 1,063 | 1,087 | ||||||
| Net interest expense (nine months ended September 30, 2021 and 2020, respectively) | (794 | ) | (818 | ) | ||||
| 12-month trailing net interest expense (ended September 30, 2022 and 2021, respectively) | 1,074 | 1,063 | ||||||
| 50% of net earnings attributable to preferred shareholders (nine months ended September 30, 2022 and 2021, respectively) | 54 | 49 | ||||||
| 50% of net earnings attributable to preferred shareholders (year ended December 31, 2021 and 2020, respectively) | 66 | 68 | ||||||
| 50% of net earnings attributable to preferred shareholders (nine months ended September 30, 2021 and 2020, respectively) | (49 | ) | (52 | ) | ||||
| 50% of 12-month trailing net earnings attributable to preferred shareholders (ended September 30, 2022 and 2021, respectively) | 71 | 65 | ||||||
| Adjusted net interest expense for the twelve months ended September 30, 2022 and 2021, respectively | 1,145 | 1,128 | ||||||
Free cash flow
The term free cash flow does not have any standardized meaning under IFRS. Therefore, it is unlikely to be comparable to similar measures presented by other issuers.
We define free cash flow as cash flows from operating activities, excluding cash from discontinued operations, acquisition and other costs paid (which include significant litigation costs) and voluntary pension funding, less capital expenditures, preferred share dividends and dividends paid by subsidiaries to NCI. We exclude cash from discontinued operations, acquisition and other costs paid and voluntary pension funding because they affect the comparability of our financial results and could potentially distort the analysis of trends in business performance. Excluding these items does not imply they are non-recurring.
We consider free cash flow to be an important indicator of the financial strength and performance of our businesses. Free cash flow shows how much cash is available to pay dividends on common shares, repay debt and reinvest in our company. We believe that certain investors and analysts use free cash flow to value a business and its underlying assets and to evaluate the financial strength and performance of our businesses. The most directly comparable IFRS financial measure is cash flows from operating activities. Refer to pages 10, 12 and 13 of this report for a reconciliation of cash flows from operating activities to free cash flow on a consolidated basis.
Net debt
The term net debt does not have any standardized meaning under IFRS. Therefore, it is unlikely to be comparable to similar measures presented by other issuers.
We define net debt as debt due within one year plus long-term debt and 50% of preferred shares, less cash and cash equivalents, as shown in BCE’s consolidated statements of financial position. We include 50% of outstanding preferred shares in our net debt as it is consistent with the treatment by certain credit rating agencies.
We consider net debt to be an important indicator of the company’s financial leverage because it represents the amount of debt that is not covered by available cash and cash equivalents. We believe that certain investors and analysts use net debt to determine a company’s financial leverage.
BCE Supplementary Financial Information - Third Quarter 2022 Page 16
Net debt is calculated using several asset and liability categories from the statements of financial position. The most directly comparable IFRS financial measure is long-term debt. Refer to page 10 of this report for a reconciliation of long-term debt to net debt on a consolidated basis.
| (3.2) | Non-GAAP ratios |
A non-GAAP ratio is a financial measure disclosed in the form of a ratio, fraction, percentage or similar representation and that has a non-GAAP financial measure as one or more of its components.
Adjusted EPS
The term adjusted EPS does not have any standardized meaning under IFRS. Therefore, it is unlikely to be comparable to similar measures presented by other issuers.
We define adjusted EPS as adjusted net earnings per BCE common share. Adjusted net earnings is a non-GAAP financial measure. For further details on adjusted net earnings, see note 3.1 – Non-GAAP financial measures above.
We use adjusted EPS, and we believe that certain investors and analysts use this measure, among other ones, to assess the performance of our businesses without the effects of severance, acquisition and other costs, net mark-to-market losses (gains) on derivatives used to economically hedge equity settled share-based compensation plans, net equity losses (gains) on investments in associates and joint ventures, net losses (gains) on investments, early debt redemption costs, impairment of assets and discontinued operations, net of tax and NCI. We exclude these items because they affect the comparability of our financial results and could potentially distort the analysis of trends in business performance. Excluding these items does not imply they are non-recurring.
| (3.3) | Total of segments measures |
A total of segments measure is a financial measure that is a subtotal or total of 2 or more reportable segments and is disclosed within the Notes to BCE’s consolidated primary financial statements.
Adjusted EBITDA
We define adjusted EBITDA as operating revenues less operating costs as shown in BCE’s consolidated income statements.
The most directly comparable IFRS financial measure is net earnings. The following table is a reconciliation of net earnings to adjusted EBITDA on a consolidated basis.
BCE Supplementary Financial Information - Third Quarter 2022 Page 17
| Q3 2022 | Q3 2021 | YTD 2022 | YTD 2021 | |||||||||||||
| Net earnings | 771 | 813 | 2,359 | 2,234 | ||||||||||||
| Severance, acquisition and other costs | 22 | 50 | 75 | 146 | ||||||||||||
| Depreciation | 914 | 902 | 2,738 | 2,702 | ||||||||||||
| Amortization | 267 | 245 | 793 | 731 | ||||||||||||
| Finance costs | ||||||||||||||||
| Interest expense |
298 | 272 | 827 | 807 | ||||||||||||
| Net (return) interest on post-employment benefit plans |
(13 | ) | 5 | (38 | ) | 15 | ||||||||||
| Impairment of assets | 21 | - | 129 | 167 | ||||||||||||
| Other expense (income) | 130 | (35 | ) | 134 | (134 | ) | ||||||||||
| Income taxes | 178 | 306 | 745 | 795 | ||||||||||||
| Adjusted EBITDA | 2,588 | 2,558 | 7,762 | 7,463 | ||||||||||||
| (3.4) | Capital management measures |
A capital management measure is a financial measure that is intended to enable a reader to evaluate our objectives, policies and processes for managing our capital and is disclosed within the Notes to BCE’s consolidated financial statements.
The financial reporting framework used to prepare the financial statements requires disclosure that helps readers assess the company’s capital management objectives, policies, and processes, as set out in IFRS in IAS 1 – Presentation of Financial Statements. BCE has its own methods for managing capital and liquidity, and IFRS does not prescribe any particular calculation method.
Adjusted EBITDA to adjusted net interest expense ratio
The adjusted EBITDA to adjusted net interest expense ratio represents adjusted EBITDA divided by adjusted net interest expense. For the purposes of calculating our adjusted EBITDA to adjusted net interest expense ratio, adjusted EBITDA is twelve-month trailing adjusted EBITDA. Adjusted net interest expense used in the calculation of the adjusted EBITDA to adjusted net interest expense ratio is a non-GAAP financial measure defined as twelve-month trailing net interest expense as shown in our consolidated statements of cash flows, plus 50% of twelve-month trailing net earnings attributable to preferred shareholders as shown in our consolidated income statements. For further details on adjusted net interest expense, see note 3.1, Non-GAAP financial measures above.
We use, and believe that certain investors and analysts use, the adjusted EBITDA to adjusted net interest expense ratio, among other measures, to evaluate the financial health of the company.
Net debt leverage ratio
The net debt leverage ratio represents net debt divided by adjusted EBITDA. Net debt used in the calculation of the net debt leverage ratio is a non-GAAP financial measure. For further details on net debt, see note 3.1, Non-GAAP financial measures above. For the purposes of calculating our net debt leverage ratio, adjusted EBITDA is twelve-month trailing adjusted EBITDA.
We use, and believe that certain investors and analysts use, the net debt leverage ratio as a measure of financial leverage.
BCE Supplementary Financial Information - Third Quarter 2022 Page 18
| (3.5) | Supplementary financial measures |
A supplementary financial measure is a financial measure that is not reported in BCE’s consolidated financial statements, and is, or is intended to be, reported periodically to represent historical or expected future financial performance, financial position, or cash flows.
An explanation of such measures is provided where they are first referred to in this report if the supplementary financial measures’ labelling is not sufficiently descriptive.
| (4) | Key performance indicators (KPIs) |
In addition to the non-GAAP financial measures and other financial measures described previously, we use the following KPIs to measure the success of our strategic imperatives. These KPIs are not accounting measures and may not be comparable to similar measures presented by other issuers.
Adjusted EBITDA margin is defined as adjusted EBITDA divided by operating revenues.
Capital intensity is defined as capital expenditures divided by operating revenues.
Mobile phone blended ARPU is calculated by dividing wireless operating service revenues by the average mobile phone subscriber base for the specified period and is expressed as a dollar unit per month.
Mobile phone churn is the rate at which existing mobile phone subscribers cancel their services. It is a measure of our ability to retain our customers. Mobile phone churn is calculated by dividing the number of mobile phone deactivations during a given period by the average number of mobile phone subscribers in the base for the specified period and is expressed as a percentage per month.
Mobile phone subscriber unit is comprised of a recurring revenue generating portable unit (e.g. smartphones and feature phones) on an active service plan, that has access to our wireless networks and includes voice, text and/or data connectivity. We report mobile phone subscriber units in two categories: postpaid and prepaid. Prepaid mobile phone subscriber units are considered active for a period of 90 days following the expiry of the subscriber’s prepaid balance.
Mobile connected device subscriber unit is comprised of a recurring revenue generating portable unit (e.g. tablets, wearables, mobile Internet devices and Internet of Things) on an active service plan, that has access to our wireless networks and is intended for limited or no cellular voice capability.
Wireline subscriber unit consists of an active revenue-generating unit with access to our services, including retail Internet, satellite TV, IPTV, and/or residential NAS. A subscriber is included in our subscriber base when the service has been installed and is operational at the customer premise and a billing relationship has been established.
| ● | Retail Internet, IPTV and satellite TV subscribers have access to stand-alone services, and are primarily represented by a dwelling unit |
| ● | Retail residential NAS subscribers are based on a line count and are represented by a unique telephone number |
BCE Supplementary Financial Information - Third Quarter 2022 Page 19
Exhibit 99.4
Form 52-109F2 – Certification of Interim Filings - Full Certificate
I, Mirko Bibic, President and Chief Executive Officer of BCE Inc., certify the following:
1. Review: I have reviewed the interim financial report and interim MD&A (together, the “interim filings”) of BCE Inc. (the “issuer”) for the interim period ended September 30, 2022.
2. No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.
3. Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.
4. Responsibility: The issuer’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National Instrument 52-109 Certification of Disclosure in Issuers’ Annual and Interim Filings, for the issuer.
5. Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer’s other certifying officer(s) and I have, as at the end of the period covered by the interim filings
| A. | designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that |
| I. | material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and |
| II. | information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and |
| B. | designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP. |
5.1 Control framework: The control framework the issuer’s other certifying officer(s) and I used to design the issuer’s ICFR is the Internal Control-Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).
5.2 N/A
5.3 N/A
6. Reporting changes in ICFR: The issuer has disclosed in its interim MD&A any change in the issuer’s ICFR that occurred during the period beginning on July 1, 2022 and ended on September 30, 2022 that has materially affected, or is reasonably likely to materially affect, the issuer’s ICFR.
Date: November 3, 2022
| (signed) Mirko Bibic | ||
| Mirko Bibic | ||
| President and Chief Executive Officer |
Form 52-109F2 – Certification of Interim Filings - Full Certificate
I, Glen LeBlanc, Executive Vice-President and Chief Financial Officer of BCE Inc., certify the following:
1. Review: I have reviewed the interim financial report and interim MD&A (together, the “interim filings”) of BCE Inc. (the “issuer”) for the interim period ended September 30, 2022.
2. No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.
3. Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.
4. Responsibility: The issuer’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National Instrument 52-109 Certification of Disclosure in Issuers’ Annual and Interim Filings, for the issuer.
5. Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer’s other certifying officer(s) and I have, as at the end of the period covered by the interim filings
| A. | designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that |
| I. | material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and |
| II. | information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and |
| B. | designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP. |
5.1 Control framework: The control framework the issuer’s other certifying officer(s) and I used to design the issuer’s ICFR is the Internal Control-Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).
5.2 N/A
5.3 N/A
6. Reporting changes in ICFR: The issuer has disclosed in its interim MD&A any change in the issuer’s ICFR that occurred during the period beginning on July 1, 2022 and ended on September 30, 2022 that has materially affected, or is reasonably likely to materially affect, the issuer’s ICFR.
Date: November 3, 2022
| (signed) Glen LeBlanc | ||
| Glen LeBlanc | ||
| Executive Vice-President and Chief Financial Officer |
Exhibit 99.5
|
|
This news release contains forward-looking statements. For a description of the related risk factors and assumptions, please see the section entitled “Caution Regarding Forward-Looking Statements” later in this news release. The information contained in this news release is unaudited.
BCE reports third quarter 2022 results
| ● | Leading advanced mobile and fibre networks delivered record 401,132 total broadband net customer activations — 224,343 mobile phone, 49,044 mobile connected devices; 89,652 retail Internet and 38,093 IPTV — up 50.3% y/y |
| ● | 3.2% consolidated revenue growth delivered 1.2% higher adjusted EBITDA1 as $38 million in storm and inflationary cost pressures2 absorbed in the quarter |
| ● | Net earnings of $771 million, down 5.2%, with net earnings attributable to common shareholders of $715 million, or $0.78 per common share, down 6.0%; adjusted net earnings1 of $801 million generated adjusted EPS1 of $0.88, up 7.3% |
| ● | Excellent wireless operating results: strong revenue and adjusted EBITDA growth of 7.4% and 7.8%, respectively; best-ever mobile phone net subscriber activations of 224,343, up 64.4%; lowest Q3 postpaid churn3 rate of 0.90%; and 2.2% higher mobile phone blended ARPU4 |
| ● | Highest retail Internet net activations in 17 years, up 36.3% to 89,652, drove 8% residential Internet revenue growth; on track to complete 80% of broadband Internet buildout plan by end of 2022 |
| ● | Bell Media digital revenue5 up 40% contributing to stable total media revenue as advertiser spending slows due to macroeconomic conditions |
| ● | Reconfirming all 2022 financial guidance targets |
MONTRÉAL, November 3, 2022 – BCE Inc. (TSX, NYSE: BCE) today reported results for the third quarter (Q3) of 2022.
“The Bell team’s continued excellence in executing on our strategy and customer-centric approach, combined with our leading networks has delivered strong results this quarter, firmly placing Bell in a solid competitive position as we head into the end of the year,” said Mirko Bibic, President and CEO of BCE and Bell Canada.
“We’re seeing clear demand from Canadians for differentiated fibre Internet services and fast, reliable wireless networks. We experienced over 400,000 net activations across our wireline and wireless networks, with our highest-ever number of total mobile phone net additions, and we also gained a significant share of Internet subscriber growth with over 95,000 new net fibre-to-the-home customers this past quarter, up 33% over last year and our best-ever result.
1 Adjusted EBITDA is a total of segments measure, adjusted net earnings is a non-GAAP financial measure and adjusted EPS is a non-GAAP ratio. Refer to the Non-GAAP and Other Financial Measures section in this news release for more information on these measures.
2 Inflationary cost pressures are defined as a year-over-year increase in operating costs driven by inflationary pressures related to fuel, utilities and salary expenses.
3 Refer to the Key Performance Indicators (KPIs) section in this news release for more information on churn.
4 Mobile phone blended ARPU is calculated by dividing wireless operating service revenues by the average mobile phone subscriber base for the specified period and is expressed as a dollar unit per month. Refer to the Key Performance Indicators (KPIs) section in this news release for more information on mobile phone blended ARPU.
5 Digital revenues are comprised of advertising revenue from digital platforms including web sites, mobile apps, connected TV apps and OOH digital assets/platforms, as well as advertising procured through Bell digital buying platforms and subscription revenue from direct-to-consumer services and Video on Demand services.
1/18
The devastation of Hurricane Fiona underscored the role that our networks play in the daily lives of Canadians. The Bell team worked tirelessly in difficult conditions to restore service for those impacted – work that is still ongoing – and I want to recognize the Bell team members who were part of the recovery efforts. While the damage to our infrastructure was unprecedented, it reinforced that our accelerated capital investment program to build and expand reliable fibre and wireless networks across our footprint continues to be the right approach for our customers.”
KEY BUSINESS DEVELOPMENTS
Building the best networks
Bell expanded pure fibre Internet access to approximately 10,000 homes and businesses in Owen Sound, Ontario; approximately 40,000 in Barrie, Ontario and over 6,500 across 7 communities in rural Manitoba. Bell will work closely with governments on projects to support remote areas including building high-speed Internet connectivity and wireless capacity in three northern Manitoba communities with the CRTC Broadband Fund, and improving mobile connectivity for the Atikamekw First Nation of Wemotaci with the Universal Broadband Fund.
Offering customers the fastest speeds and increased service options
Bell was awarded fastest mobile network in Canada for the third consecutive year by PCMag in its 2022 Fastest Mobile Networks Canada report. PCMag also ranks Bell’s 5G network as fastest in the country. Bell Fibe Gigabit 8.0, with the fastest Internet speeds available in North America among major service providers, is now available in Toronto. The Bell Giga Hub with Wi-Fi 6E, the most advanced Wi-Fi technology, is now available for fibre-to-the-home customers throughout Ontario and Québec. Bell announced its intent to acquire Distributel to support the expansion of Internet services for consumers and businesses. The transaction is expected to close by the end of the year, subject to closing conditions, including regulatory approvals.
5G leadership and technology innovation
Bell launched its corporate venture capital initiative, Bell Ventures, to invest in early-stage and growth companies that harness the power of Bell’s networks to drive growth and adoption of advanced technological solutions. Bell expanded its 5G+ service in southern Ontario; 5G+ is also now available in Halifax, Nova Scotia, Moncton New Brunswick and St. John’s Newfoundland. Bell is on track to cover approximately 40% of the Canadian population by the end of 2022. Bell also continues to expand its 5G service, with availability in all 10 Canadian provinces.
Bell for Better: Better World, Better Communities
Bell was named the inaugural Greenhouse Gas (GHG) Reductions Champion by Clean50, a national sustainability organization, and also received a Top Project 2023 award from Clean50 for its solar-powered remote communication towers initiative. To mark Mental Illness Awareness Week, Bell Let’s Talk announced the 114 recipients of the 2022 Bell Let’s Talk Community Fund including Blue Door in East Gwillimbury, Ontario. Over $2 million was raised for mental health in Québec during the fourth Bal des Lumières event, co-chaired by Mirko Bibic. Bell donated $50,000 to the Canadian Red Cross to support humanitarian relief efforts in Pakistan and an additional $50,000 to the Canadian Red Cross to support recovery in Eastern Canada after Hurricane Fiona.
Delivering the most compelling content
Astral acquired Imagine Outdoor’s entire digital out-of-home advertising network in Alberta, bringing Astral’s total digital inventory in Alberta to 39 faces. TSN and RDS continue to deliver major league sports action, including 41 regular season games of the Toronto Raptors on TSN and TSN1050 radio in Toronto and 23 on RDS, and remain the exclusive television broadcast partner of the NFL in Canada. HBO’s House of the Dragon, the prequel to “Game of Thrones”
2/18
based on George R.R. Martin’s “Fire and Ice” series, aired exclusively on Crave for Canadian audiences, and saw the biggest season finale audience since “Game of Thrones”. Three original French language Bell Media dramas, “La Confrérie”, “…Moi non Plus”, and “Une Affaire Criminelle”, have been sold in seven international territories. Noovo continues to gain momentum with market share of primetime viewership up 4% over Q3 2021, while Noovo.ca saw an increase in views of 23% for the fall season compared to last year.
BCE Q3 RESULTS
Financial Highlights
| ($ millions except per share amounts) (unaudited) | Q3 2022 | Q3 2021 | % change | |||||||||
|
BCE |
||||||||||||
| Operating revenues |
6,024 | 5,836 | 3.2% | |||||||||
| Net earnings |
771 | 813 | (5.2%) | |||||||||
| Net earnings attributable to common shareholders |
715 | 757 | (5.5%) | |||||||||
| Adjusted net earnings |
801 | 748 | 7.1% | |||||||||
| Adjusted EBITDA |
2,588 | 2,558 | 1.2% | |||||||||
| Net earnings per common share (EPS) |
0.78 | 0.83 | (6.0%) | |||||||||
| Adjusted EPS |
0.88 | 0.82 | 7.3% | |||||||||
| Cash flows from operating activities |
1,996 | 1,774 | 12.5% | |||||||||
| Capital expenditures1 |
(1,317) | (1,164) | (13.1%) | |||||||||
|
Free cash flow1,2 |
642 | 566 | 13.4% | |||||||||
“Bell’s Q3 financial results highlight our consistent execution excellence and leading asset mix across all Bell operating segments, which delivered strong consolidated revenue growth of 3.2%. Despite sizeable costs related to storms and inflationary pressures3 absorbed in the quarter, our disciplined approach in balancing market share growth and financial performance resulted in a respectable adjusted EBITDA increase of 1.2%” said Glen LeBlanc, Chief Financial Officer for BCE and Bell Canada.
“Our strong overall performance was led by wireless, which grew service revenue and adjusted EBITDA by 7% and 7.8% respectively, reflecting our steadfast focus on higher-value subscriber acquisition, and continued robust residential Internet revenue growth of 8%. Although the advertising market was weaker this quarter due to the macroeconomic environment, total media revenue was stable year over year. This is a testament to Bell Media’s diversified asset mix, including a growing contribution from digital platforms, our breadth of programming and consistently high ratings for all our television properties.
BCE’s balance sheet remains very healthy with $3.5 billion of available liquidity4, which includes $583 million in cash, a high proportion of fixed-rate debt, a substantial pension solvency surplus across our major defined benefit plans, and relatively low cyclicality for the majority of our
1 In Q2 2022, we applied the IFRIC Agenda Decision on Demand Deposits with Restrictions on Use arising from a Contract with a Third Party (IAS 7 – Statement of Cash Flows) retrospectively to each prior period presented. For further details, refer to Note 2, Basis of presentation and significant accounting policies in our Q3 2022 financial statements.
2 Free cash flow is a non-GAAP financial measure. Refer to the Non-GAAP and Other Financial Measures section in this news release for more information on this measure.
3 Inflationary cost pressures are defined as a year-over-year increase in operating costs driven by inflationary pressures related to fuel, utilities and salary expenses.
4 Available liquidity is a non-GAAP financial measure. Refer to the Non-GAAP and Other Financial Measures section in this news release for more information on this measure
3/18
revenues that helps to mitigate the financial impact of rising interest rates and macroeconomic uncertainty. With three quarters of favourable consolidated results already reported, and a competitive position that’s better than ever, we are on track to deliver on our 2022 financial guidance targets.”
| ● | BCE operating revenue increased 3.2% over Q3 2021 to $6,024 million, comprised of 1.8% higher service revenue of $5,193 million and a 12.8% increase in product revenue to $831 million. This result was driven by strong wireless and residential Internet growth as well as higher year-over-year business wireline data equipment sales. Media revenue was unchanged compared to last year. |
| ● | Net earnings declined 5.2% to $771 million and net earnings attributable to common shareholders totalled $715 million, or $0.78 per share, down 5.5% and 6.0% respectively. The year-over-year decreases were driven mainly by higher other expense, reflecting net mark-to-market losses on derivatives used to economically hedge equity settled share-based compensation, higher depreciation and amortization expense, increased interest expense and higher year-over-year asset impairment charges. These factors were partly offset by lower income taxes due to the favourable resolution of uncertain tax positions, higher adjusted EBITDA, lower severance, acquisition and other costs, and a higher net return on post-employment benefit plans. Adjusted net earnings were up 7.1% to $801 million, delivering a 7.3% increase in adjusted EPS to $0.88. |
| ● | Adjusted EBITDA grew 1.2% to $2,588 million, reflecting a 7.8% year-over-year increase at Bell Wireless, partly offset by decreases of 1.2% and 15.3% at Bell Wireline and Bell Media respectively. This result included an increase in operating costs from the impact of storm-related costs due mainly to Hurricane Fiona, as well as continued inflationary pressures1 on fuel, utility and labour costs, which, in aggregate, totaled $38 million in Q3. BCE’s consolidated adjusted EBITDA margin2 decreased 0.8 percentage points to 43.0% from 43.8% in Q3 2021, due to the aforementioned cost pressures, funding of very strong subscriber acquisition, and a year-over-year increase in low-margin product sales. |
| ● | BCE capital expenditures were $1,317 million, up 13.1% from $1,164 million in Q3 2021, corresponding to a capital intensity3 of 21.9%, compared to 19.9% last year. Capital expenditures this quarter were focused mainly on the continued accelerated rollout of Bell’s wireline fibre and wireless 5G+ networks. |
| ● | BCE cash flows from operating activities increased 12.5% to $1,996 million compared to Q3 2021, reflecting lower cash taxes paid, reduced contributions to post-employment benefit plans due to a partial contribution holiday in 2022, and higher adjusted EBITDA, partly offset by lower cash from working capital and higher interest paid. |
| ● | Free cash flow was $642 million, up 13.4% from $566 million in Q3 2021, as higher cash flows from operating activities, excluding acquisition and other costs paid, was partly offset by increased capital expenditures. |
1 Inflationary cost pressures are defined as a year-over-year increase in operating costs driven by inflationary pressures related to fuel, utilities and salary expenses.
2 Adjusted EBITDA margin is defined as adjusted EBITDA divided by operating revenues. Refer to the Key Performance Indicators (KPIs) section in this news release for more information on adjusted EBITDA margin.
3 Capital intensity is defined as capital expenditures divided by operating revenues. Refer to the Key Performance Indicators (KPIs) section in this news release for more information on capital intensity.
4/18
Q3 OPERATING RESULTS BY SEGMENT
Bell Wireless
| ● | Total wireless operating revenue grew 7.4% to $2,466 million, driven by both higher service and product revenue. |
| ● | Service revenue increased 7.0% to $1,769 million, the result of strong mobile phone and connected device subscriber base growth, and higher mobile phone blended ARPU. |
| ● | Product revenue was up 8.6% to $697 million, mainly reflecting a greater sales mix of premium mobile phones. |
| ● | Wireless adjusted EBITDA increased 7.8% to $1,089 million with a margin increase to 44.2% from 44.0% in Q3 2021, driven by the flow-through of strong service revenue growth as operating costs grew 7.1%, due to higher cost of goods sold driven by increased product sales in the quarter, higher network operating costs from the continued deployment of our mobile 5G network and higher payments to other carriers driven by increased roaming volumes. |
| ● | Bell added a record quarterly 224,343 net postpaid and prepaid mobile phone subscribers1, 64.4% higher than 136,464 in Q3 2021. |
| ● | Postpaid mobile phone net subscriber activations totaled 167,798, our best-ever Q3 result, compared to 114,821 in Q3 2021. The significant 46.1% increase was the result of a 16.3% increase in gross subscriber activations, driven by greater retail store traffic compared to last year, continued 5G momentum, immigration growth, stronger business customer demand and an increased focus on bundling wireless service with Internet, as well as a 3 basis-point improvement in mobile phone customer churn to 0.90%. |
| ● | Bell’s prepaid mobile phone net subscriber activations were 56,545, up 161.3% from 21,643 in Q3 2021. The year-over-year increase was the result of 43.9% higher gross activations, reflecting greater market activity as retail stores were at full operation compared to last year, as well as increased immigration and travel to Canada, which also contributed to a higher customer churn rate of 4.58%, up from 4.15% in Q3 2021. |
| ● | Bell’s mobile phone customer base totalled 9,826,465 at the end of Q3 2022, a 5.1% increase over last year, comprising 8,915,270 postpaid subscribers, up 4.6%, and 911,195 prepaid customers, up 9.9% from last year. |
| ● | Mobile phone blended ARPU was up 2.2% to $60.76. The increase was attributable to higher year-over-year roaming revenue, driven by significantly greater international travel volumes with the lifting of COVID-related restrictions and higher roaming rates, as well as our ongoing focus on higher-value subscriber acquisition across all our postpaid and prepaid brands. |
| ● | Mobile connected device net activations grew 48.5% to 49,044 from 33,035 in Q3 2021, driven by increased demand for Bell IoT solutions, including connected car subscriptions, and fewer data device deactivations. Mobile connected device subscribers¹ totalled 2,347,371 at the end of Q3, an increase of 6.2% over last year. |
Bell Wireline
| ● | Total wireline operating revenue increased 1.0% to $3,046 million, compared to Q3 2021. |
| ● | Wireline service revenue was down 0.4% to $2,907 million, due to ongoing declines in legacy voice, data and satellite TV services, higher customer acquisition and retention discounts, reduced sales of IP connectivity and business service solutions revenue2 |
1 Refer to the Key Performance Indicators (KPIs) section in this news release for more information on subscriber (or customer) units.
2 Business service solutions revenues are comprised of managed services, which include network management, voice management, hosting and security, and professional services, which include consulting, integration and resource services.
5/18
| attributable to delayed project spending by large enterprise customers because of continuing data equipment supply chain disruptions, and the sale of Createch on March 1, 2022. These impacts were largely offset by continued strong residential Internet revenue growth. |
| ● | Product revenue increased 46.3% to $139 million, driven by higher sales of data equipment to enterprise business customers, due mainly to timing of deals, and an easier year-over-year comparison as data equipment shortages began to intensify in Q3 2021. |
| ● | Wireline adjusted EBITDA was down 1.2% to $1,317 million, due to 2.8% higher operating costs, which together with a year-over-year increase in low-margin product sales contributed to a 1.0 percentage-point margin decline to 43.2%. The increase in operating costs this quarter was the result of unusually high storm-related costs, due primarily to Hurricane Fiona, and ongoing inflationary pressures1 on fuel, utility and labour costs. |
| ● | Bell added 89,652 net new retail Internet subscribers1, up 36.3% from 65,779 in Q3 2021. This represents our best quarterly result since Q3 2005, driven by the accelerated expansion of Bell’s fibre footprint, bundled service offerings and a more active back-to-school period compared to last year. Within Bell’s all-fibre footprint, retail Internet net subscriber activations were a record 95,036, up 33.2% over Q3 2021. Retail Internet subscribers totalled 4,067,039 at the end of Q3, up 6.6% from last year. |
| ● | Bell TV added 38,093 net new retail IPTV subscribers2, up 20.4% from 31,641 in Q3 2021. This represents our highest quarterly result in four years, reflecting the success of our multi-brand customer segmentation approach, including standalone Fibe TV subscriptions and Fibe TV app streaming services, as well as more typical back-to-school market activity. At the end of Q3, Bell served 1,945,657 retail IPTV subscribers, a 5.0% increase compared to Q3 2021. |
| ● | Retail satellite TV net subscriber2 losses were 27,240, up from 21,120 in Q3 2021, reflecting fewer gross activations and increased churn compared to last year when we experienced fewer customer deactivations due to less promotional offer intensity during COVID. Bell’s retail satellite TV customer base totalled 789,343 at the end of Q3, down 9.9% from last year. |
| ● | Retail residential NAS2 net losses totalled 42,853, compared to 42,755 in Q3 2021. Bell’s retail residential NAS customer base totalled 2,164,151 at the end of Q3, a 7.5% decline compared to last year. |
Bell Media
| ● | Media operating revenue of $719 million was unchanged compared to Q3 2021 as higher subscriber revenue was offset by lower year-over-year advertising revenue. |
| ● | Advertising revenue was down 2.3%, reflecting softer TV advertiser demand and a slow radio recovery from COVID due to the current macroeconomic backdrop. This was partly offset by improved year-over-year out of home performance as well as continued strong digital growth. Additionally, advertising revenue generated in Q3 2021 from the federal election, UEFA Euro Cup and Tokyo Summer Olympics did not recur this year. |
| ● | Subscriber revenue increased 2.2%, due mainly to Crave streaming direct-to-consumer growth. |
| ● | Digital revenues were up 40%, the result of continued strong Crave direct-to-consumer growth and increased bookings from Bell Media’s strategic audience management (SAM) TV media sales tool. Total Crave subscriptions increased 7% from last year to approximately 3.1 million subscribers. |
1 Inflationary cost pressures are defined as a year-over-year increase in operating costs driven by inflationary pressures related to fuel, utilities and salary expenses.
2 Refer to the Key Performance Indicators (KPIs) section in this news release for more information on subscriber (or customer) units.
6/18
| ● | CTV remained Canada’s most-watched English-language conventional network, benefitting from a strong primetime summer season to expand its lead with a 29% gain in audience market share in Q3 among A25-54. Bell Media’s English-language entertainment specialty channels also had a strong showing, finishing the 2021/2022 broadcast year with 5 of the top 10 channels among A25-54, including the top three spots for CTV Comedy, Discovery and CTV Drama. CTV Comedy ranked as the most-watched entertainment specialty channel in A25-54 for the fourth consecutive year. |
| ● | Noovo continued to gain viewership, outpacing its French-language conventional TV competitors with market share of primetime audiences up 4% among A25-54, while RDS remained Canada’s top-ranked French-language sports network in Q3. |
| ● | Adjusted EBITDA was down 15.3% to $182 million, resulting in a 4.6 percentage-point margin decline to 25.3%, due to the year-over-year decline in advertising revenue and a 6.5% increase in operating costs driven by the return this year to regular sports broadcast schedules and normalization of entertainment programming content deliveries. |
COMMON SHARE DIVIDEND
BCE’s Board of Directors has declared a quarterly dividend of $0.92 per common share, payable on January 16, 2023 to shareholders of record at the close of business on December 15, 2022.
OUTLOOK FOR 2022
BCE confirmed its financial guidance targets for 2022, as provided on February 3, 2022, as follows:
| 2021 Results | 2022 Guidance | |||||
|
Revenue growth |
2.5% | 1% – 5% | ||||
|
Adjusted EBITDA growth |
3.0% | 2% – 5% | ||||
|
Capital intensity1 |
20.7% | 21% | ||||
|
Adjusted EPS growth |
5.6% | 2% – 7% | ||||
|
Free cash flow growth1 |
(11.0%) | 2% – 10% | ||||
|
Annualized common dividend per share |
$3.50 | $3.68 | ||||
For the full-year 2022, we expect growth in adjusted EBITDA, a reduction in contributions to post-employment benefit plans and payments under other post-employment benefit plans, and lower cash income taxes, will drive higher free cash flow.
Please see the section entitled “Caution Regarding Forward-Looking Statements” later in this news release for a description of the principal assumptions on which BCE’s 2022 financial guidance targets are based, as well as the principal related risk factors.
CALL WITH FINANCIAL ANALYSTS
BCE will hold a conference call for financial analysts to discuss Q3 2022 results on Thursday, November 3 at 8:00 am eastern. Media are welcome to participate on a listen-only basis. To participate, please dial toll-free 1-800-806-5484 or 416-340-2217 and enter passcode 1128694#. A replay will be available until midnight on December 1, 2022 by dialing
1 In Q2 2022, we applied the IFRIC Agenda Decision on Demand Deposits with Restrictions on Use arising from a Contract with a Third Party (IAS 7 – Statement of Cash Flows) retrospectively to each prior period presented. For further details, refer to Note 2, Basis of presentation and significant accounting policies in our Q3 2022 financial statements.
7/18
1-800-408-3053 or 905-694-9451 and entering passcode 6266597#. A live audio webcast of the conference call will be available on BCE’s website at BCE Q3 2022 conference call.
NON-GAAP AND OTHER FINANCIAL MEASURES
BCE uses various financial measures to assess its business performance. Certain of these measures are calculated in accordance with International Financial Reporting Standards (IFRS or GAAP) while certain other measures do not have a standardized meaning under GAAP. We believe that our GAAP financial measures, read together with adjusted non-GAAP and other financial measures, provide readers with a better understanding of how management assesses BCE’s performance.
National Instrument 52-112, Non-GAAP and Other Financial Measures Disclosure (NI 52-112), prescribes disclosure requirements that apply to the following specified financial measures:
| ● | Non-GAAP financial measures; |
| ● | Non-GAAP ratios; |
| ● | Total of segments measures; |
| ● | Capital management measures; and |
| ● | Supplementary financial measures. |
This section provides a description and classification of the specified financial measures contemplated by NI 52-112 that we use in this news release to explain our financial results except that, for supplementary financial measures, an explanation of such measures is provided where they are first referred to in this news release if the supplementary financial measures’ labelling is not sufficiently descriptive.
Non-GAAP Financial Measures
A non-GAAP financial measure is a financial measure used to depict our historical or expected future financial performance, financial position or cash flow and, with respect to its composition, either excludes an amount that is included in, or includes an amount that is excluded from, the composition of the most directly comparable financial measure disclosed in BCE’s consolidated primary financial statements. We believe that non-GAAP financial measures are reflective of our on-going operating results and provide readers with an understanding of management’s perspective on and analysis of our performance.
Below are descriptions of the non-GAAP financial measures that we use in this news release to explain our results as well as reconciliations to the most comparable IFRS financial measures.
Adjusted net earnings – Adjusted net earnings is a non-GAAP financial measure and it does not have any standardized meaning under IFRS. Therefore, it is unlikely to be comparable to similar measures presented by other issuers.
We define adjusted net earnings as net earnings attributable to common shareholders before severance, acquisition and other costs, net mark-to-market losses (gains) on derivatives used to economically hedge equity settled share-based compensation plans, net equity losses (gains) on investments in associates and joint ventures, net losses (gains) on investments, early debt redemption costs, impairment of assets and discontinued operations, net of tax and NCI.
We use adjusted net earnings and we believe that certain investors and analysts use this measure, among other ones, to assess the performance of our businesses without the effects of
8/18
severance, acquisition and other costs, net mark-to-market losses (gains) on derivatives used to economically hedge equity settled share-based compensation plans, net equity losses (gains) on investments in associates and joint ventures, net losses (gains) on investments, early debt redemption costs, impairment of assets and discontinued operations, net of tax and NCI. We exclude these items because they affect the comparability of our financial results and could potentially distort the analysis of trends in business performance. Excluding these items does not imply they are non-recurring.
The most directly comparable IFRS financial measure is net earnings attributable to common shareholders.
The following table is a reconciliation of net earnings attributable to common shareholders to adjusted net earnings on a consolidated basis.
| ($ millions) | ||||||||
| Q3 2022 | Q3 2021 | |||||||
| Net earnings attributable to common shareholders |
715 | 757 | ||||||
| Reconciling items: |
||||||||
| Severance, acquisition and other costs |
22 | 50 | ||||||
| Net mark-to-market losses (gains) on derivatives used to economically hedge equity settled share-based compensation plans |
74 | (61) | ||||||
| Net equity losses on investments in associates and joint ventures |
- | - | ||||||
| Net gains on investments |
- | - | ||||||
| Early debt redemption costs |
- | - | ||||||
| Impairment of assets |
21 | - | ||||||
| Income taxes for above reconciling items |
(31) | 2 | ||||||
| NCI for the above reconciling items |
- | - | ||||||
|
Adjusted net earnings |
801 | 748 | ||||||
Available liquidity – Available liquidity is a non-GAAP financial measure and it does not have any standardized meaning under IFRS. Therefore, it is unlikely to be comparable to similar measures presented by other issuers.
In Q3 2022, we updated our definition of available liquidity to exclude amounts available under committed credit facilities that may only be used for a pre-determined purpose given that such amounts are not for general use by our businesses. This update was made subsequent to a new committed non-revolving credit facility entered into in Q3 2022 that must exclusively be used to partly fund the expansion of our broadband networks as part of government subsidy programs. This change does not impact the available liquidity amounts previously presented.
We define available liquidity as cash, cash equivalents and amounts available under our securitized receivables program and our committed bank credit facilities, excluding credit facilities that are available exclusively for a pre-determined purpose.
We consider available liquidity to be an important indicator of the financial strength and performance of our businesses because it shows the funds available to meet our cash requirements, including for, but not limited to, capital expenditures, post-employment benefit plans funding, dividend payments, the payment of contractual obligations, maturing debt, ongoing operations, the acquisition of spectrum, and other cash requirements. We believe that certain investors and analysts use available liquidity to evaluate the financial strength and performance of our businesses. The most directly comparable IFRS financial measure is cash.
9/18
The following table is a reconciliation of cash to available liquidity on a consolidated basis.
| ($ millions) | ||||||||
| September 30, 2022 |
December 31, 2021 |
|||||||
| Cash1 |
583 | 289 | ||||||
| Cash equivalents |
150 | - | ||||||
| Amounts available under our securitized receivables program2 |
700 | 400 | ||||||
|
Amounts available under our committed bank credit facilities3 |
2,099 | 2,789 | ||||||
|
Available liquidity1 |
3,532 | 3,478 | ||||||
Free cash flow – Free cash flow is a non-GAAP financial measure and it does not have any standardized meaning under IFRS. Therefore, it is unlikely to be comparable to similar measures presented by other issuers.
We define free cash flow as cash flows from operating activities, excluding cash from discontinued operations, acquisition and other costs paid (which include significant litigation costs) and voluntary pension funding, less capital expenditures, preferred share dividends and dividends paid by subsidiaries to NCI. We exclude cash from discontinued operations, acquisition and other costs paid and voluntary pension funding because they affect the comparability of our financial results and could potentially distort the analysis of trends in business performance. Excluding these items does not imply they are non-recurring.
We consider free cash flow to be an important indicator of the financial strength and performance of our businesses. Free cash flow shows how much cash is available to pay dividends on common shares, repay debt and reinvest in our company. We believe that certain investors and analysts use free cash flow to value a business and its underlying assets and to evaluate the financial strength and performance of our businesses. The most directly comparable IFRS financial measure is cash flows from operating activities.
The following table is a reconciliation of cash flows from operating activities to free cash flow on a consolidated basis.
1 In Q2 2022, we applied the IFRIC Agenda Decision on Demand Deposits with Restrictions on Use arising from a Contract with a Third Party (IAS 7 – Statement of Cash Flows) retrospectively to each prior period presented. For further details, refer to Note 2, Basis of presentation and significant accounting policies in our Q3 2022 financial statements.
2 At September 30, 2022 and December 31, 2021, respectively, $700 million and $400 million was available under our securitized receivables program, under which we borrowed $1,600 million and $900 million as at September 30, 2022 and December 31, 2021, respectively. Loans secured by receivables are included in Debt due within one year in our consolidated financial statements.
3 At September 30, 2022 and December 31, 2021, respectively, $2,099 million and $2,789 million were available under our committed bank credit facilities, given outstanding commercial paper of $1,022 million in U.S. dollars ($1,401 million in Canadian dollars) and $561 million in U.S. dollars ($711 million in Canadian dollars) as at September 30, 2022 and December 31, 2021, respectively. Commercial paper outstanding is included in Debt due within one year in our consolidated financial statements.
10/18
| ($ millions) | ||||||||
| Q3 2022 | Q3 2021 | |||||||
| Cash flows from operating activities |
1,996 | 1,774 | ||||||
| Capital expenditures |
(1,317) | (1,164) | ||||||
| Cash dividends paid on preferred shares |
(27) | (31) | ||||||
| Cash dividends paid by subsidiaries to NCI |
(11) | (13) | ||||||
|
Acquisition and other costs paid |
1 | - | ||||||
|
Free cash flow |
642 | 566 | ||||||
Non-GAAP Ratios
A non-GAAP ratio is a financial measure disclosed in the form of a ratio, fraction, percentage or similar representation and that has a non-GAAP financial measure as one or more of its components.
Below is a description of the non-GAAP ratio that we use in this news release to explain our results.
Adjusted EPS – Adjusted EPS is a non-GAAP ratio and it does not have any standardized meaning under IFRS. Therefore, it is unlikely to be comparable to similar measures presented by other issuers.
We define adjusted EPS as adjusted net earnings per BCE common share. Adjusted net earnings is a non-GAAP financial measure. For further details on adjusted net earnings, refer to Non-GAAP Financial Measures above.
We use adjusted EPS, and we believe that certain investors and analysts use this measure, among other ones, to assess the performance of our businesses without the effects of severance, acquisition and other costs, net mark-to-market losses (gains) on derivatives used to economically hedge equity settled share-based compensation plans, net equity losses (gains) on investments in associates and joint ventures, net losses (gains) on investments, early debt redemption costs, impairment of assets and discontinued operations, net of tax and NCI. We exclude these items because they affect the comparability of our financial results and could potentially distort the analysis of trends in business performance. Excluding these items does not imply they are non-recurring.
Total of Segments Measures
A total of segments measure is a financial measure that is a subtotal or total of 2 or more reportable segments and is disclosed within the Notes to BCE’s consolidated primary financial statements.
Below is a description of the total of segments measure that we use in this news release to explain our results as well as a reconciliation to the most comparable IFRS financial measure.
Adjusted EBITDA – Adjusted EBITDA is a total of segments measure. We define adjusted EBITDA as operating revenues less operating costs as shown in BCE’s consolidated income statements.
11/18
The most directly comparable IFRS financial measure is net earnings. The following table is a reconciliation of net earnings to adjusted EBITDA on a consolidated basis.
| ($ millions) | ||||||||
| Q3 2022 | Q3 2021 | |||||||
| Net earnings |
771 | 813 | ||||||
| Severance, acquisition and other costs |
22 | 50 | ||||||
| Depreciation |
914 | 902 | ||||||
| Amortization |
267 | 245 | ||||||
| Finance costs |
||||||||
| Interest expense |
298 | 272 | ||||||
| Net (return) interest on post-employment benefit plans |
(13) | 5 | ||||||
| Impairment of assets |
21 | - | ||||||
| Other expense (income) |
130 | (35) | ||||||
| Income taxes |
178 | 306 | ||||||
|
Adjusted EBITDA |
2,588 | 2,558 | ||||||
Supplementary Financial Measures
A supplementary financial measure is a financial measure that is not reported in BCE’s consolidated financial statements, and is, or is intended to be, reported periodically to represent historical or expected future financial performance, financial position, or cash flows.
An explanation of such measures is provided where they are first referred to in this news release if the supplementary financial measures’ labelling is not sufficiently descriptive.
KEY PERFORMANCE INDICATORS (KPIs)
We use adjusted EBITDA margin, blended ARPU, capital intensity, churn and subscriber (or customers or NAS) units to measure the success of our strategic imperatives. These key performance indicators are not accounting measures and may not be comparable to similar measures presented by other issuers.
CAUTION REGARDING FORWARD-LOOKING STATEMENTS
Certain statements made in this news release are forward-looking statements. These statements include, without limitation, statements relating to BCE’s financial guidance (including revenues, adjusted EBITDA, capital intensity, adjusted EPS and free cash flow), BCE’s 2022 annualized common share dividend, our network deployment plans and anticipated capital expenditures, the expected completion of the proposed acquisition of Distributel and the benefits expected to result therefrom, Bell Ventures’ planned investments in early-stage and growth companies, BCE’s business outlook, objectives, plans and strategic priorities, and other statements that are not historical facts. Forward-looking statements are typically identified by the words assumption, goal, guidance, objective, outlook, project, strategy, target and other similar expressions or future or conditional verbs such as aim, anticipate, believe, could, expect, intend, may, plan, seek, should, strive and will. All such forward-looking statements are made pursuant to the ‘safe harbour’ provisions of applicable Canadian securities laws and of the United States Private Securities Litigation Reform Act of 1995.
Forward-looking statements, by their very nature, are subject to inherent risks and uncertainties and are based on several assumptions, both general and specific, which give rise to the possibility that actual results or events could differ materially from our expectations expressed in or implied by such forward-looking statements and that our business outlook, objectives, plans and strategic priorities may not be achieved. These statements are not guarantees of future
12/18
performance or events, and we caution you against relying on any of these forward-looking statements. The forward-looking statements contained in this news release describe our expectations as of November 3, 2022 and, accordingly, are subject to change after such date. Except as may be required by applicable securities laws, we do not undertake any obligation to update or revise any forward-looking statements contained in this news release, whether as a result of new information, future events or otherwise. From time to time, we consider potential acquisitions, dispositions, mergers, business combinations, investments, monetizations, joint ventures and other transactions, some of which may be significant. Except as otherwise indicated by us, forward-looking statements do not reflect the potential impact of any such transactions or of special items that may be announced or that may occur after November 3, 2022. The financial impact of these transactions and special items can be complex and depends on the facts particular to each of them. We therefore cannot describe the expected impact in a meaningful way or in the same way we present known risks affecting our business. Forward-looking statements are presented in this news release for the purpose of assisting investors and others in understanding certain key elements of our expected financial results, as well as our objectives, strategic priorities and business outlook, and in obtaining a better understanding of our anticipated operating environment. Readers are cautioned that such information may not be appropriate for other purposes.
Material Assumptions
A number of economic, market, operational and financial assumptions were made by BCE in preparing its forward-looking statements contained in this news release, including, but not limited to the following:
Canadian Economic Assumptions
Our forward-looking statements are based on certain assumptions concerning the Canadian economy. As almost all public health restrictions in Canada have been lifted, pandemic-related effects on consumer demand are assumed to have dissipated. In addition, we have assumed:
| ● | Slowing economic growth, given the Bank of Canada’s most recent estimated growth in Canadian gross domestic product of 3.25% in 2022, representing a decrease from the earlier estimate of 3.5% |
| ● | Elevated consumer price index (CPI) inflation as the demand for goods and services is outpacing the economy’s ability to supply them |
| ● | Tight labour market |
| ● | Slowing household spending growth as higher interest rates weigh on disposable income |
| ● | Slowing business investment growth due to higher financing costs, softening demand and moderating capacity constraints |
| ● | Higher interest rates |
| ● | Higher immigration |
| ● | The conflict between Russia and Ukraine affecting the Canadian economy through elevated food and gasoline prices |
| ● | Canadian dollar expected to remain near current levels. Further movements may be impacted by the degree of strength of the U.S. dollar, interest rates and changes in commodity prices. |
Canadian Market Assumptions
Our forward-looking statements also reflect various Canadian market assumptions. In particular, we have made the following market assumptions:
| ● | A consistently high level of wireline and wireless competition in consumer, business and wholesale markets |
| ● | Higher, but slowing, wireless industry penetration |
13/18
| ● | A shrinking data and voice connectivity market as business customers migrate to lower-priced telecommunications solutions or alternative OTT competitors |
| ● | The current advertising market is adversely impacted due to economic uncertainty resulting from inflationary pressures, increasing risk of recession and ongoing supply chain challenges |
| ● | Declines in broadcasting distribution undertaking (BDU) subscribers driven by increasing competition from the continued rollout of subscription video-on-demand (SVOD) streaming services together with further scaling of OTT aggregators |
Assumptions Concerning our Bell Wireless Segment
Our forward-looking statements are also based on the following internal operational assumptions with respect to our Bell Wireless segment:
| ● | Maintain our market share of national operators’ wireless postpaid mobile phone net additions and growth of our prepaid subscriber base |
| ● | Continued strong competitive intensity and promotional activity across all regions and market segments |
| ● | Ongoing expansion and deployment of 5G and 5G+ wireless networks, offering competitive coverage and quality |
| ● | Continued diversification of our distribution strategy with a focus on expanding direct-to-consumer (DTC) and online transactions |
| ● | Growth in mobile phone blended ARPU, driven by growth in 5G subscriptions, and increased roaming revenue from the easing of travel restrictions implemented as a result of the COVID-19 pandemic, partly offset by reduced data overage revenue due to the continued adoption of unlimited plans |
| ● | Accelerating business customer adoption of advanced 5G, 5G+ and IoT solutions |
| ● | Improving wireless handset device availability in addition to stable device pricing and margins |
| ● | Realization of cost savings related to operational efficiencies enabled by changes in consumer behaviour, digital adoption, product and service enhancements, new call centre and digital investments and other improvements to the customer service experience |
| ● | No adverse material financial, operational or competitive consequences of changes in or implementation of regulations affecting our wireless business |
Assumptions Concerning our Bell Wireline Segment
Our forward-looking statements are also based on the following internal operational assumptions with respect to our Bell Wireline segment:
| ● | Further deployment of direct fibre to more homes and businesses within our wireline footprint |
| ● | Continued growth in retail Internet and IPTV subscribers |
| ● | Increasing wireless and Internet-based technological substitution |
| ● | Continued aggressive residential service bundle offers from cable TV competitors in our local wireline areas, moderated by growing our share of competitive residential service bundles |
| ● | Continued large business customer migration to IP-based systems |
| ● | Ongoing competitive repricing pressures in our business and wholesale markets |
| ● | Continued competitive intensity in our small and medium-sized business markets as cable operators and other telecommunications competitors continue to intensify their focus on business customers |
| ● | Traditional high-margin product categories challenged by large global cloud and OTT providers of business voice and data solutions expanding into Canada with on-demand services |
14/18
| ● | Accelerating customer adoption of OTT services resulting in downsizing of TV packages |
| ● | Growing consumption of OTT TV services and on-demand streaming video, as well as the proliferation of devices, such as tablets, that consume large quantities of bandwidth, will require ongoing capital investment |
| ● | Realization of cost savings related to operating efficiencies enabled by a growing direct fibre footprint, changes in consumer behaviour and product innovation, expanding self-serve capabilities, other improvements to the customer service experience, management workforce reductions including attrition and retirements, and lower contracted rates from our suppliers |
| ● | No adverse material financial, operational or competitive consequences of changes in or implementation of regulations affecting our wireline business |
Assumptions Concerning our Bell Media Segment
Our forward-looking statements are also based on the following internal operational assumptions with respect to our Bell Media segment:
| ● | Overall revenue expected to reflect continued scaling of our strategic audience management (SAM) TV and Bell demand-side-platform (DSP) buying platforms, as well as direct-to-consumer (DTC) subscriber growth |
| ● | Continued escalation of media content costs to secure quality programming, as well as the continued return to normal volumes of entertainment programming |
| ● | Continued scaling of Crave through broader content offering, user experience improvements and Crave Mobile |
| ● | Continued investment in Noovo original programming to better serve our French-language customers with a wider array of content on their preferred platforms |
| ● | Leveraging of first-party data to improve targeting, advertisement delivery and attribution |
| ● | Ability to successfully acquire and produce highly rated programming and differentiated content |
| ● | Building and maintaining strategic supply arrangements for content across all screens and platforms |
| ● | No adverse material financial, operational or competitive consequences of changes in or implementation of regulations affecting our media business |
Financial Assumptions Concerning BCE
Our forward-looking statements are also based on the following internal financial assumptions with respect to BCE for 2022:
| ● | An estimated post-employment benefit plans service cost of approximately $255 million |
| ● | An estimated net return on post-employment benefit plans of approximately $50 million |
| ● | Depreciation and amortization expense of approximately $4,700 million to $4,750 million |
| ● | Interest expense of approximately $1,125 million to $1,175 million, instead of $1,075 million to $1,125 million |
| ● | Interest paid of approximately $1,175 million to $1,225 million, instead of $1,125 million to $1,175 million |
| ● | An average effective tax rate of approximately 25%, instead of 27% |
| ● | NCI of approximately $60 million |
| ● | Contributions to post-employment benefit plans of approximately $150 million |
| ● | Payments under other post-employment benefit plans of approximately $75 million |
| ● | Income taxes paid (net of refunds) of approximately $800 million to $900 million |
| ● | Weighted average number of BCE common shares outstanding of approximately 911 million |
| ● | An annual common share dividend of $3.68 per share |
15/18
Assumptions underlying expected reductions in contributions to our defined benefit pension plans
Our forward-looking statements are also based on the following principal assumptions underlying expected reductions in contributions to our defined benefit pension plans:
| ● | At the relevant time, our defined benefit (DB) pension plans will remain in funded positions with going concern surpluses and maintain solvency ratios that exceed the minimum legal requirements for a contribution holiday to be taken |
| ● | No significant declines in our DB pension plans’ financial position due to declines in investment returns or interest rates |
| ● | No material experience losses from other unforeseen events such as through litigation or changes in laws, regulations or actuarial standards |
The foregoing assumptions, although considered reasonable by BCE on November 3, 2022, may prove to be inaccurate. Accordingly, our actual results could differ materially from our expectations as set forth in this news release.
Material Risks
Important risk factors that could cause our assumptions and estimates to be inaccurate and actual results or events to differ materially from those expressed in, or implied by, our forward-looking statements, including our 2022 financial guidance, are listed below. The realization of our forward-looking statements, including our ability to meet our 2022 financial guidance targets, essentially depends on our business performance, which, in turn, is subject to many risks. Accordingly, readers are cautioned that any of the following risks could have a material adverse effect on our forward-looking statements. These risks include, but are not limited to: the adverse effects of the COVID-19 pandemic, including from the restrictive measures implemented or to be implemented as a result thereof, and the adverse effects of the conflict between Russia and Ukraine, including from the economic sanctions imposed or to be imposed as a result thereof, and supply chain disruptions resulting therefrom; adverse economic and financial market conditions, including from inflationary pressures, rising interest rates, increasing risk of recession, the COVID-19 pandemic and the conflict between Russia and Ukraine; a declining level of retail and commercial activity, and the resulting negative impact on the demand for, and prices of, our products and services; the intensity of competitive activity including from new and emerging competitors; the level of technological substitution and the presence of alternative service providers contributing to disruptions and disintermediation in each of our business segments; changing customer behaviour and the expansion of over-the-top (OTT) TV and other alternative service providers, as well as the fragmentation of, and changes in, the advertising market; rising content costs and challenges in our ability to acquire or develop key content; the proliferation of content piracy; higher Canadian smartphone penetration and reduced or slower immigration flow; regulatory initiatives, proceedings and decisions, government consultations and government positions that affect us and influence our business including, without limitation, concerning the conditions and prices at which access to our networks may be mandated and spectrum may be acquired in auctions; the inability to protect our physical and non-physical assets from events such as information security attacks, which risk may be exacerbated by the conflict between Russia and Ukraine, unauthorized access or entry, fire and natural disasters; the failure to implement effective data governance; the failure to evolve and transform our networks, systems and operations using next-generation technologies while lowering our cost structure; the inability to drive a positive customer experience; the failure to attract, develop and retain a diverse and talented team capable of furthering our strategic imperatives; labour disruptions and shortages; the failure to maintain operational networks; service interruptions or outages due to legacy infrastructure and the possibility of instability as we transition towards converged wireline and wireless networks; the failure by us, or by other telecommunications carriers on which we rely to provide services, to complete planned and sufficient testing,
16/18
maintenance, replacement or upgrade of our or their networks, equipment and other facilities, which could disrupt our operations including through network failures; the risk that we may need to incur significant unplanned capital expenditures to provide additional capacity and reduce network congestion; the complexity of our operations; the failure to implement or maintain highly effective processes and information technology (IT) systems; events affecting the functionality of, and our ability to protect, test, maintain, replace and upgrade, our networks, IT systems, equipment and other facilities; in-orbit and other operational risks to which the satellites used to provide our satellite TV services are subject; our dependence on third-party suppliers, outsourcers, and consultants to provide an uninterrupted supply of the products and services we need; the failure of our vendor selection, governance and oversight processes, including our management of supplier risk in the areas of security, data governance and responsible procurement; the quality of our products and services and the extent to which they may be subject to defects or fail to comply with applicable government regulations and standards; the inability to access adequate sources of capital and generate sufficient cash flows from operating activities to meet our cash requirements, fund capital expenditures and provide for planned growth; uncertainty as to whether dividends will be declared by BCE’s board of directors or whether the dividend on common shares will be increased; the inability to manage various credit, liquidity and market risks; new or higher taxes due to new tax laws or changes thereto or in the interpretation thereof, and the inability to predict the outcome of government audits; the failure to reduce costs, as well as unexpected increases in costs, and the inability to generate anticipated benefits from acquisitions and corporate restructurings; the failure to evolve practices to effectively monitor and control fraudulent activities; pension obligation volatility and increased contributions to post-employment benefit plans; unfavourable resolution of legal proceedings; the failure to develop and implement strong corporate governance practices and compliance frameworks and to comply with legal and regulatory obligations; the failure to recognize and adequately respond to climate change and other environmental concerns and expectations; pandemics, epidemics and other health risks, including health concerns about radio frequency emissions from wireless communications devices and equipment; the inability to adequately manage social issues; and internal factors, such as the failure to implement sufficient corporate and business initiatives, as well as various external factors which could challenge our ability to achieve our environmental, social and governance (ESG) targets including, without limitation, those related to greenhouse gas (GHG) emissions reduction and diversity, equity and inclusion.
We caution that the foregoing list of risk factors is not exhaustive and other factors could also adversely affect our results. We encourage investors to also read BCE’s 2021 Annual MD&A dated March 3, 2022 (included in BCE’s 2021 Annual Report) and BCE’s 2022 First, Second and Third Quarter MD&As dated May 4, 2022, August 3, 2022 and November 2, 2022, respectively, for additional information with respect to certain of these and other assumptions and risks, filed by BCE with the Canadian provincial securities regulatory authorities (available at Sedar.com) and with the U.S. Securities and Exchange Commission (available at SEC.gov). These documents are also available at BCE.ca.
About BCE
BCE is Canada’s largest communications company, providing advanced Bell broadband wireless, Internet, TV, media and business communications services. To learn more, please visit Bell.ca or BCE.ca.
Through Bell for Better, we are investing to create a better today and a better tomorrow by supporting the social and economic prosperity of our communities. This includes the Bell Let’s Talk initiative, which promotes Canadian mental health with national awareness and anti-stigma campaigns like Bell Let’s Talk Day and significant Bell funding of community care and access,
17/18
research and workplace initiatives throughout the country. To learn more, please visit Bell.ca/LetsTalk.
Media inquiries:
Marie-Eve Francoeur
514-391-5263
marie-eve.francoeur@bell.ca
Investor inquiries:
Thane Fotopoulos
514-870-4619
thane.fotopoulos@bell.ca
18/18
Exhibit 99.6
NOTICE OF RELIANCE
SECTION 13.4 OF NATIONAL INSTRUMENT 51-102
CONTINUOUS DISCLOSURE OBLIGATIONS
| To: | Alberta Securities Commission |
| British Columbia Securities Commission |
| Manitoba Securities Commission |
| Financial and Consumer Services Commission, New Brunswick |
| Office of the Superintendent of Securities, Newfoundland and Labrador |
| Nova Scotia Securities Commission |
| Ontario Securities Commission |
| Office of the Superintendent of Securities, Prince Edward Island |
| Autorité des marchés financiers |
| Financial and Consumer Affairs Authority of Saskatchewan |
| Toronto Stock Exchange |
Notice is hereby given that Bell Canada relies on the continuous disclosure documents filed by BCE Inc. pursuant to the exemption from the requirements of National Instrument 51-102 – Continuous Disclosure Obligations (“NI 51-102”) provided in Section 13.4 of NI 51-102.
The continuous disclosure documents of BCE Inc. can be found for viewing in electronic format at www.sedar.com.
Attached to this notice and forming part thereof is the consolidating summary financial information for BCE Inc. as required by Section 13.4 of NI 51-102.
Dated: November 3, 2022
| BELL CANADA | ||
| By: |
(signed) Thierry Chaumont | |
| Name: |
Thierry Chaumont | |
| Title: |
Senior Vice-President, Controller and Tax | |
|
BELL CANADA
|
UNAUDITED SELECTED SUMMARY FINANCIAL INFORMATION (1)
For the periods ended September 30, 2022 and 2021
(in millions of Canadian dollars)
BCE Inc. fully and unconditionally guarantees the payment obligations of its 100% owned subsidiary Bell Canada under the public debt issued by Bell Canada. Accordingly, the following summary financial information is provided by Bell Canada in compliance with the requirements of section 13.4 of National Instrument 51-102 (Continuous Disclosure Obligations) providing for an exemption for certain credit support issuers. The tables below contain selected summary financial information for (i) BCE Inc. (as credit supporter), (ii) Bell Canada (as credit support issuer) on a consolidated basis, (iii) BCE Inc.’s subsidiaries, other than Bell Canada, on a combined basis, (iv) consolidating adjustments, and (v) BCE Inc. and all of its subsidiaries on a consolidated basis, in each case for the periods indicated. Such summary financial information for BCE Inc. and Bell Canada and all other subsidiaries is intended to provide investors with meaningful and comparable financial information about BCE Inc. and its subsidiaries. This summary financial information should be read in conjunction with BCE Inc.’s audited consolidated financial statements for the year ended December 31, 2021 and the unaudited consolidated interim financial report for the nine months ended September 30, 2022.
For the periods ended September 30:
| BCE INC. | BELL CANADA CONSOLIDATED | SUBSIDIARIES OF BCE INC. | CONSOLIDATING | BCE INC. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (“CREDIT SUPPORTER”)(2) | (“CREDIT SUPPORT ISSUER”) | OTHER THAN BELL CANADA(3) | ADJUSTMENTS(4) | CONSOLIDATED | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Three | Three | Nine | Nine | Three | Three | Nine | Nine | Three | Three | Nine | Nine | Three | Three | Nine | Nine | Three | Three | Nine | Nine | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| months | months | months | months | months | months | months | months | months | months | months | months | months | months | months | months | months | months | months | months | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating revenues |
– | – | – | – | 6,025 | 5,836 | 17,737 | 17,241 | – | – | – | – | (1 | ) | – | (2 | ) | (1 | ) | 6,024 | 5,836 | 17,735 | 17,240 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net earnings from continuing operations attributable to owners |
754 | 791 | 2,296 | 2,182 | 789 | 830 | 2,388 | 2,401 | 45 | 263 | 137 | 332 | (834 | ) | (1,093 | ) | (2,525 | ) | (2,733 | ) | 754 | 791 | 2,296 | 2,182 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net earnings attributable to owners |
754 | 791 | 2,296 | 2,182 | 789 | 830 | 2,388 | 2,401 | 45 | 263 | 137 | 332 | (834 | ) | (1,093 | ) | (2,525 | ) | (2,733 | ) | 754 | 791 | 2,296 | 2,182 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
As at September 30, 2022 and December 31, 2021, respectively:
| BCE INC. | BELL CANADA CONSOLIDATED | SUBSIDIARIES OF BCE INC. | CONSOLIDATING | BCE INC. | ||||||||||||||||||||||||||||||||||||||||||||||||
| (“CREDIT SUPPORTER”)(2) | (“CREDIT SUPPORT ISSUER”) | OTHER THAN BELL CANADA(3) | ADJUSTMENTS(4) | CONSOLIDATED | ||||||||||||||||||||||||||||||||||||||||||||||||
| September 30, | Dec. 31, | September 30, | Dec. 31, | September 30, | Dec. 31, | September 30, | Dec. 31, | September 30, | Dec. 31, | |||||||||||||||||||||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||||||||||||||||||||||
| Total Current Assets |
778 | 561 | 8,016 | 6,826 | 430 | 292 | (2,387 | ) | (1,481 | ) | 6,837 | 6,198 | ||||||||||||||||||||||||||||||||||||||||
| Total Non-current Assets |
24,125 | 23,804 | 55,396 | 54,140 | 38 | 38 | (17,836 | ) | (17,416 | ) | 61,723 | 60,566 | ||||||||||||||||||||||||||||||||||||||||
| Total Current Liabilities |
2,236 | 1,672 | 11,484 | 8,841 | 81 | 81 | (2,388 | ) | (1,481 | ) | 11,413 | 9,113 | ||||||||||||||||||||||||||||||||||||||||
| Total Non-current Liabilities |
26 | 58 | 33,560 | 34,066 | – | – | 580 | 586 | 34,166 | 34,710 | ||||||||||||||||||||||||||||||||||||||||||
| (1) | The summary financial information is prepared in accordance with International Financial Reporting Standards (IFRS) and is in accordance with generally accepted accounting principles issued by the Canadian Accounting Standards Board for publicly-accountable enterprises. |
| (2) | This column accounts for investments in all subsidiaries of BCE Inc. under the equity method. |
| (3) | This column accounts for investments in all subsidiaries of BCE Inc. (other than Bell Canada) on a consolidated basis. |
| (4) | This column includes the necessary amounts to eliminate the intercompany balances between BCE Inc., Bell Canada and other subsidiaries and other adjustments to arrive at the information for BCE Inc. on a consolidated basis. |
Exhibit 99.7
BCE Inc.
EXHIBIT TO 2022 THIRD QUARTER FINANCIAL STATEMENTS
EARNINGS COVERAGE
The following consolidated financial ratios are calculated for the twelve months ended September 30, 2022, give effect to the issuance and redemption of all long-term debt since October 1, 2021 as if these transactions occurred on October 1, 2021, and are based on unaudited financial information of BCE Inc.
| September 30, 2022 | ||
| Earnings coverage of interest on debt requirements based on net earnings attributable to owners of BCE Inc. before interest expense and income tax: | 4.1 times | |
| Earnings coverage of interest on debt requirements based on net earnings attributable to owners of BCE Inc. before interest expense, income tax and non-controlling interest: | 4.1 times | |