Market Overview

COGECO Inc. Releases its Financial Results for Fiscal 2015 Third Quarter

Share:

MONTREAL, QUEBEC--(Marketwired - July 14, 2015) - Today, COGECO Inc. (TSX:CGO) ("COGECO" or the "Corporation") announced its financial results for the third quarter of fiscal 2015, ended May 31, 2015.

For the third quarter and first nine months of fiscal 2015:



-- Third-quarter revenue increased by $21.7 million, or 4.1%, to reach
$557.8 million mainly driven by the growth in the Cable and Enterprise
data services segment through the improvement of its American cable
services operations combined with the favorable foreign exchange rates
for our foreign operations and the improvement from the media business
activities. Revenue for the first nine-month period ended May 31, 2015,
increased by $61.6 million, or 3.9%, to reach $1.63 billion. Revenue
progression for the period was mainly driven by the growth in the Cable
and Enterprise data services segment through its American and Canadian
cable services operations as well as the favorable foreign exchange
rates for our foreign operations compared to last year;

-- Adjusted EBITDA increased by $13.9 million, or 6.0%, to $247.0 million
compared to the third quarter of fiscal 2014, and by $31.1 million, or
4.6%, to $710.0 million compared to the first nine months of the prior
year. The increase for both periods resulted mainly from the improvement
in the Cable and Enterprise data services segment and the media business
activities as well as the favorable foreign exchange rates for our
foreign operations compared to the same periods of last year;

-- Profit for the period amounted to $66.3 million, of which $22.6 million,
or $1.35 per share, is attributable to owners of the Corporation
compared to $35.6 million for the same period in fiscal 2014, of which
$11.5 million, or $0.69 per share, was attributable to owners of the
Corporation. For the first nine months of fiscal 2015, profit for the
period amounted to $186.7 million, of which $64.2 million, or $3.84 per
share, is attributable to the owners of the Corporation compared to
$150.9 million for same period of fiscal 2014, of which $51.9 million,
or $3.10 per share, is attributable to owners of the Corporation. Profit
progression for both periods is mainly due to the improvement of the
adjusted EBITDA combined with last year's impairment of property, plant
and equipment of $32.2 million, partly offset by increases in financial
expense and income taxes;

-- For the three and nine-month periods ended May 31, 2015, free cash
flow(1) decreased by $13.6 million and $38.0 million, respectively, to
reach $77.9 million and $217.6 million compared to $91.5 million and
$255.6 million for the comparable periods of fiscal 2014. The decrease
for both periods is mainly due to the increases in acquisitions of
property, plant and equipment and financial expense, partly offset by
the improvement in adjusted EBITDA;

-- Fiscal 2015 third-quarter cash flow from operating activities reached
$200.7 million compared to $184.7 million, representing an increase of
$16.0 million, or 8.7%, compared to fiscal 2014 third-quarter. The
variation for the quarter is mainly due to the improvement of adjusted
EBITDA and changes in non-cash operating activities, partly offset by
the increase in financial expense paid. For the first nine months of
fiscal 2015, cash flow from operating activities reached $418.6 million
compared to $432.6 million, representing a decrease of $13.9 million, or
3.2%, compared to the same period in fiscal 2014. The decrease for the
period is mainly attributable to the changes in non-cash operating
activities combined with the increase in financial expense paid, partly
offset by the improvement of adjusted EBITDA;

-- A quarterly eligible dividend of $0.255 per share was paid to the
holders of subordinate and multiple voting shares, an increase of $0.035
per share, or 15.9%, compared to a dividend of $0.22 per share paid in
the third quarter of fiscal 2014. Dividend payments in the first nine-
months totaled $0.765 per share compared to $0.66 per share in fiscal
2014;


-- The Corporation released its fiscal 2016 preliminary financial
guidelines and expects adjusted EBITDA to grow between
5% and 8% and free cash flow between 20% and 30%;

-- At its July 14, 2015 meeting, the Board of Directors of COGECO declared
a quarterly eligible dividend of $0.255 per share for multiple voting
and subordinate voting shares payable on August 11, 2015;

-- On July 14, 2015, COGECO and its subsidiary, Cogeco Cable Inc., amended
the Management Services Agreement in place since 1993, which was amended
once eighteen years ago in 1997. The amendment takes into account the
significant expansion of the business activities of Cogeco Cable in
recent years, both by virtue of internal growth and its several
acquisitions and a better alignment of management fees with the costs,
time and resources committed by COGECO to provide such services to
Cogeco Cable. Starting in fiscal 2016, Cogeco Cable will pay monthly
fees equal to 0.85% of its consolidated revenue to COGECO. This
amendment should have a favorable impact on the profit attributable to
owners of the Corporation;

-- On June 8, 2015, Atlantic Broadband, a wholly-owned subsidiary of Cogeco
Cable Inc., entered into an agreement with MetroCast Communications of
Connecticut, LLC ("MetroCast Connecticut") and its parent Harron
Communications, L.P. to acquire substantially all of the assets of
MetroCast Connecticut which serves about 23,000 Television, 22,000 High
Speed Internet and 8,000 Telephony customers. The transaction is valued
at US$200 million, subject to customary closing adjustments, and
expected to be financed through non-recourse debt financing at Atlantic
Broadband. The transaction is subject to usual closing conditions,
regulatory approvals and other customary conditions. Cogeco Cable
expects the transaction to close around September 1, 2015; and

-- As a part of a process initiated in the previous months, the
Corporation's subsidiary, Cogeco Cable Inc., announced, on May 5, 2015,
the restructuring of its Enterprise data services segment by combining
the strengths of its two subsidiaries Cogeco Data Services and Peer 1
Hosting. This combination represents a growth opportunity for Cogeco
Cable by bringing the teams and capabilities together and therefore,
positioning it to increase operational efficiencies, streamline the
product offerings and leverage the global footprint. The restructuring
process should result in estimated annual costs savings of $10 million.
In addition, the Corporation revised its financial guidelines for the
2015 fiscal year to reflect the integration and restructuring costs
estimated at $15 million of which $6.7 million was recognized for the
first nine months ended May 31, 2015. Expected profit for the year was
decreased by $10 million to reach $253 million and free cash flow by $15
million to reach $275 million to reflect such costs.


(1) The indicated terms do not have standard definitions prescribed by IFRS
and therefore, may not be comparable to similar measures presented by
other companies. For more details, please consult the "Non-IFRS
financial measures" section of the Management's discussion and analysis
("MD&A").



"Our results are in line with expectations for the third quarter of fiscal year 2015," declared Louis Audet, President and Chief Executive Officer of Cogeco Inc. "We continue to focus on expanding our service offering and on improving our customer experience while maintaining a rigorous cost control discipline in how we leverage our spending as well as continuing to seize on growth opportunities. We are excited to continue our strategic expansion in the United States through Cogeco Cable's subsidiary, Atlantic Broadband, with the recent agreement to purchase Metrocast Connecticut. We have positioned ourself for growth this past quarter, by joining the forces of Cogeco Cable's subsidiaries, Cogeco Data Services and Peer 1 Hosting, thus building on our current strengths in this thriving sector. As for our subsidiary, Cogeco Diffusion," continued Mr. Audet, "I am pleased to report that our results continue to be positive and the recent spring radio ratings confirmed that we are maintaining a strong position in the Quebec radio market," concluded Louis Audet.

ABOUT COGECO

COGECO (corpo.cogeco.com) is a diversified holding corporation. Through its Cogeco Cable subsidiary, COGECO provides to its residential and business customers analogue and digital television, high speed Internet and telephony services with its two-way broadband fibre networks. Cogeco Cable operates in Canada under the Cogeco Cable Canada name in Quebec and Ontario, and in the United States under the Atlantic Broadband name in Western Pennsylvania, South Florida, Maryland/Delaware and South Carolina. Through its combined subsidiaries, Cogeco Data Services and Peer 1 Hosting, Cogeco Cable Inc. provides to its business customers a suite of information technology services (data transport, colocation, cloud and managed services and dedicated hosting) with 20 data centres as well as more than 50 points-of-presence in North America and Europe. Through its subsidiary, Cogeco Diffusion, COGECO owns and operates 13 radio stations across most of Quebec with complementary radio formats serving a wide range of audiences as well as Cogeco News, its news agency. COGECO also operates Metromedia, an out-of-home advertising company specialized in the public transit sector. COGECO's subordinate voting shares are listed on the Toronto Stock Exchange (TSX:CGO). The subordinate voting shares of Cogeco Cable are also listed on the Toronto Stock Exchange (TSX:CCA).



Analyst Wednesday, July 15, 2015 at 11:00 a.m. (Eastern Daylight Time)
Conference
Call:
Media representatives may attend as listeners only.

Please use the following dial-in number to have access to the
conference call by dialing five minutes before the start of
the conference:

Canada/United States Access Number: 1 800-524-8950
International Access Number: + 1 416-260-0113
Confirmation Code: 1551128

By Internet at corpo.cogeco.com/cgo/en/investors/

A rebroadcast of the conference call will be available until
July 21, 2015, by dialing:

Canada and United States access number: 1 888-203-1112
International access number: + 1 647-436-0148
Confirmation code: 1551128



SHAREHOLDERS' REPORT

Three and nine-month periods ended May 31, 2015



FINANCIAL HIGHLIGHTS

----------------------------------------------------------------------------
----------------------------------------------------------------------------
Three months ended Nine months ended
(in thousands of
dollars, except
percentages and per May 31, May 31, May 31, May 31,
share data) 2015 2014 Change 2015 2014 Change
$ $ % $ $ %
----------------------------------------------------------------------------
Operations
Revenue 557,787 536,067 4.1 1,633,074 1,571,515 3.9
Adjusted EBITDA(1) 246,977 233,083 6.0 710,029 678,930 4.6
Impairment of property,
plant and equipment - 32,197 (100.0) - 32,197 (100.0)
Profit for the period 66,285 35,635 86.0 186,686 150,941 23.7
Profit for the period
attributable to owners
of the Corporation 22,584 11,469 96.9 64,225 51,915 23.7
----------------------------------------------------------------------------

Cash Flow
Cash flow from
operating activities 200,686 184,706 8.7 418,610 432,552 (3.2)
Cash flow from
operations(1) 182,736 176,491 3.5 529,481 509,128 4.0
Acquisitions of
property, plant and
equipment, intangible
and other assets 104,807 84,960 23.4 311,907 253,537 23.0
Free cash flow(1) 77,929 91,531 (14.9) 217,574 255,591 (14.9)
----------------------------------------------------------------------------

Financial Condition(2)
Property, plant and
equipment 1,904,392 1,852,270 2.8
Total assets 5,660,394 5,367,730 5.5
Indebtedness(3) 3,029,006 2,848,040 6.4
Equity attributable to
owners of the
Corporation 574,938 513,965 11.9
----------------------------------------------------------------------------

Per Share Data(4)
Earnings per share
Basic 1.35 0.69 95.7 3.84 3.10 23.9
Diluted 1.34 0.68 97.1 3.82 3.08 24.0
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(1) The indicated terms do not have standardized definitions prescribed by
International Financial Reporting Standards ("IFRS") and therefore,
may not be comparable to similar measures presented by other
companies. For more details, please consult the "Non-IFRS financial
measures" section of the Management Discussion and Analysis ("MD&A").
(2) At May 31, 2015 and August 31, 2014.
(3) Indebtedness is defined as the aggregate of bank indebtedness,
principal on long-term debt, balance due on a business combination and
derivative financial instruments.
(4) Per multiple and subordinate voting share.
---------------------------------------------------------------------------
---------------------------------------------------------------------------



MANAGEMENT'S DISCUSSION AND ANALYSIS ("MD&A")

Three and nine-month periods ended May 31, 2015

FORWARD-LOOKING STATEMENTS

Certain statements in this Management's Discussion and Analysis ("MD&A") may constitute forward-looking information within the meaning of securities laws. Forward-looking information may relate to COGECO's future outlook and anticipated events, business, operations, financial performance, financial condition or results and, in some cases, can be identified by terminology such as "may"; "will"; "should"; "expect"; "plan"; "anticipate"; "believe"; "intend"; "estimate"; "predict"; "potential"; "continue"; "foresee", "ensure" or other similar expressions concerning matters that are not historical facts. In particular, statements regarding the Corporation's future operating results and economic performance and its objectives and strategies are forward-looking statements. These statements are based on certain factors and assumptions including expected growth, results of operations, performance and business prospects and opportunities, which COGECO believes are reasonable as of the current date. While management considers these assumptions to be reasonable based on information currently available to the Corporation, they may prove to be incorrect. The Corporation cautions the reader that the economic downturn experienced over the past few years makes forward- looking information and the underlying assumptions subject to greater uncertainty and that, consequently, they may not materialize, or the results may significantly differ from the Corporation's expectations. It is impossible for COGECO to predict with certainty the impact that the current economic uncertainties may have on future results. Forward-looking information is also subject to certain factors, including risks and uncertainties (described in the "Uncertainties and main risk factors" section of the Corporation's 2014 annual MD&A) that could cause actual results to differ materially from what COGECO currently expects. These factors include namely risks pertaining to markets and competition, technology, regulatory developments, operating costs, information systems, disasters or other contingencies, financial risks related to capital requirements, human resources, controlling shareholder and holding structure, many of which are beyond the Corporation's control. Therefore, future events and results may vary significantly from what management currently foresees. The reader should not place undue importance on forward-looking information and should not rely upon this information as of any other date. While management may elect to, the Corporation is under no obligation and does not undertake to update or alter this information at any particular time, except as may be required by law.

All amounts are stated in Canadian dollars unless otherwise indicated. This report should be read in conjunction with the Corporation's condensed interim consolidated financial statements and the notes thereto for the three and nine-month periods ended May 31, 2015, prepared in accordance with the International Financial Reporting Standards ("IFRS") and the MD&A included in the Corporation's 2014 Annual Report.

CORPORATE OBJECTIVES AND STRATEGIES

COGECO's objectives are to increase profitability and create shareholder value. The strategies employed to reach these objectives are specific to each segment. The main strategies used to reach COGECO's objectives in the Cable and Enterprise data services segment focus on expanding its service offering, enhancing its existing services or bundles, improving the networks, improving customer experience and business processes as well as keeping a sound capital management and a strict control over spending. In addition to sustain the organic growth, the Corporation continues to seek growth opportunities by acquisition. The radio and out-of-home advertising activities focus on continuous improvement of its programming and on diversifying its product portfolio in order to increase its market share and thereby its profitability. The Corporation measures its performance, with regard to these objectives by monitoring adjusted EBITDA(1) and free cash flow(1).

KEY PERFORMANCE INDICATORS

ADJUSTED EBITDA

For the nine-month period ended May 31, 2015, adjusted EBITDA increased by 4.6% to reach $710.0 million compared to the same period of fiscal 2014. Progression in the adjusted EBITDA is mainly attributable to the financial results improvement from our Cable and Enterprise data services segment and media business activities combined with the favorable foreign exchange rates benefiting our foreign operations compared to the same period of last year.

FREE CASH FLOW

For the nine-month period ended May 31, 2015, COGECO reported free cash flow of $217.6 million, a decrease of $38.0 million compared to $255.6 million for the same period of the previous fiscal year. The decrease is mostly attributable to the increase in acquisitions of property, plant and equipment, partly offset by the improvement of adjusted EBITDA. In addition, as a result of the restructuring of Cogeco Cable's Enterprise data services segment and the associated costs, the Corporation revised its free cash flow projections from $290 million to $275 million. For further details, please consult the fiscal 2015 revised projections in the "Fiscal 2015 revised financial guidelines" section.

BUSINESS DEVELOPMENTS AND OTHER

Numeris's spring 2015 survey in the Montreal region, conducted with the Portable People Meter ("PPM"), reported that 98.5 FM is the leading radio station in the Montreal French market amongst all listeners as well as men two years old and over ("2+"), while Rythme FM has maintained its leadership position in the women 2+ segment among the musical stations. The Beat is the leading radio station in the women 35-64 segment in the Montreal English market. Finally, most of our other regional radio stations in Quebec registered good ratings.

On July 14, 2015, COGECO Inc. ("COGECO") and its subsidiary, Cogeco Cable Inc. ("Cogeco Cable"), amended the Management Services Agreement in place since 1993, which was amended once eighteen years ago in 1997. The amendment takes into account the significant expansion of the business activities of Cogeco Cable in recent years, both by virtue of internal growth and its several acquisitions and a better alignment of management fees with the costs, time and resources committed by COGECO to provide such services to Cogeco Cable. Starting in fiscal 2016, Cogeco Cable will pay monthly fees equal to 0.85% of its consolidated revenue to COGECO. This amendment should have a favorable impact on the profit attributable to owners of the Corporation.

On June 8, 2015, Atlantic Broadband, a wholly-owned subsidiary of Cogeco Cable Inc., entered into an agreement with MetroCast Communications of Connecticut, LLC ("MetroCast Connecticut") and its parent Harron Communications, L.P. to acquire substantially all of the assets of MetroCast Connecticut which serves about 23,000 Television, 22,000 High Speed Internet and 8,000 Telephony customers. The transaction is valued at US $200 million, subject to customary closing adjustments, and expected to be financed through non-recourse debt financing at Atlantic Broadband. The transaction is subject to usual closing conditions, regulatory approvals and other customary conditions. Cogeco Cable expects the transaction to close around September 1, 2015.

As a part of a process initiated in the previous months, Cogeco Cable Inc. announced, on May 5, 2015, the restructuring of its Enterprise data services segment by combining the strengths of its two subsidiaries Cogeco Data Services and Peer 1 Hosting. This combination represents a growth opportunity for Cogeco Cable by bringing the teams and capabilities together and therefore, positioning it to increase operational efficiencies, streamline the product offerings and leverage the global footprint. The restructuring process should result in estimated annual costs savings of $10 million.



(1) The indicated terms do not have standardized definitions prescribed by
IFRS and therefore, may not be comparable to similar measures presented
by other companies. For more details, please consult the "Non-IFRS
financial measures" section.



OPERATING AND FINANCIAL RESULTS

OPERATING RESULTS



----------------------------------------------------------------------------
----------------------------------------------------------------------------
Three months ended Nine months ended
May 31, May 31, May 31, May 31,
2015 2014 Change 2015 2014 Change
(in thousands of
dollars, except
percentages) $ $ % $ $ %
----------------------------------------------------------------------------
Revenue 557,787 536,067 4.1 1,633,074 1,571,515 3.9
Operating
expenses 310,810 302,984 2.6 923,045 892,585 3.4
----------------------------------------------------------------------------
Adjusted EBITDA 246,977 233,083 6.0 710,029 678,930 4.6
----------------------------------------------------------------------------
----------------------------------------------------------------------------



REVENUE

Fiscal 2015 third-quarter revenue increased by $21.7 million or 4.1%, to reach $557.8 million compared to prior year. The increase for the quarter is mainly attributable to the improvement in the Cable and Enterprise data services segment as well as the media business activities combined with the favorable foreign exchange rates for our foreign operations compared to last year. For the first nine months, revenue reached $1.63 billion, an increase of $61.6 million, or 3.9% compared to the first nine months of fiscal 2014. The increase the period is mainly driven by the growth in the Cable and Enterprise data services segment combined with the favorable foreign exchange rates for our foreign operations.

In the Cable and Enterprise data services segment, fiscal 2015 third-quarter revenue increased by $20.0 million, or 4.0%, compared to prior year, to reach $516.4 million mainly driven by growth of its American cable services operations as a result of favorable exchange rates compared to last year, Primary service unit ("PSU")(1) growth and rate increases. For the first nine months of fiscal 2015, revenue amounted to over $1.5 billion, an increase of $65.5 million, or 4.5%, compared to the same period of fiscal 2014. Revenue increased mainly from the improvement in the American and Canadian cable services operations combined with the favorable foreign exchange rates for our foreign operations compared to the same periods of last year. For further details on the Cable and Enterprise data services segment's revenue, please refer to the "Cable and Enterprise data services segment" section.

OPERATING EXPENSES

For the third quarter of fiscal 2015, operating expenses increased by $7.8 million, to reach $310.8 million, representing an increase of 2.6% compared to the prior year mainly attributable to the Cable and Enterprise data services segment operating results. For the first nine months of fiscal 2015, operating expenses amounted to $923.0 million, an increase of $30.5 million, or 3.4% compared to the same period of fiscal 2014. The increase in operating expenses is mainly attributable to the Cable and Enterprise data services segment operating results, partly offset by costs reduction initiatives in the media business activities.

Operating expenses in the Cable and Enterprise data services segment for the third quarter of fiscal 2015 increased by $9.6 million, or 3.6%, to reach $276.7 million. For the first nine months of fiscal 2015, operating expenses amounted to $823.1 million, an increase of $37.9 million, or 4.8%, compared to the same period of fiscal 2014. Operating expenses increased for most of our operating units combined with the appreciation of the US dollar and British Pound currency compared to the Canadian dollar. For further details on the Cable and Enterprise data services segment's operating expenses, please refer to the "Cable and Enterprise data services segment" section.

ADJUSTED EBITDA

For the third quarter of fiscal 2015, adjusted EBITDA increased by $13.9 million, or 6.0%, to reach $247.0 million mainly from the improvement in the Cable and Enterprise data services segment and the media business activities as well as the favorable foreign exchange rates for our foreign operations compared to the same period of last year. For the first nine months of fiscal 2015, adjusted EBITDA increased by $31.1 million, or 4.6%, to reach $710.0 million. The progression for the period is mainly attributable to the improvement in the Cable and Enterprise data services segment as well as the favorable foreign exchange rates for our foreign operations compared to the same periods of last year.

For the three and nine-month periods ended May 31, 2015, adjusted EBITDA in the Cable and Enterprise data services segment increased by $10.4 million, or 4.5%, to reach $239.8 million, and by $27.4 million, or 4.1%, to reach $689.9 million, respectively, compared to the same periods of the prior year. The increase for the quarter in the Cable and Enterprise data services segment is attributable to the improvement of its American cable operations combined with the favorable foreign exchange rates compared to the same period of last year. The progression for the first nine months resulted mainly from the improvement of all its operating segments combined with the favorable exchange rates compared to the same period of last year. For further details on the Cable and Enterprise data services segment's adjusted EBITDA, please refer to the "Cable and Enterprise data services segment" section.



(1) Represents the sum of Television, High Speed Internet ("HSI") and
Telephony service customers.



FIXED CHARGES



----------------------------------------------------------------------------
----------------------------------------------------------------------------
Three months ended Nine months ended
May 31, May 31, May 31, May 31,
2015 2014 Change 2015 2014 Change
(in thousands of
dollars, except
percentages) $ $ % $ $ %
----------------------------------------------------------------------------
Depreciation and
amortization 117,793 118,926 (1.0) 352,144 350,475 0.5
Impairment on
property, plant
and equipment - 32,197 (100.0) - 32,197 (100.0)
Financial expense 37,632 34,071 10.5 112,492 102,485 9.8
----------------------------------------------------------------------------
----------------------------------------------------------------------------



For the three and nine-month periods ended May 31, 2015, depreciation and amortization expense amounted to $117.8 million and $352.1 million, respectively, compared to $118.9 million and $350.5 million for the same periods of last year. The variation for both periods is mainly due to the appreciation of the US dollar and the British Pound currency compared to Canadian dollar and from additional acquisitions of property, plant and equipment, partly offset by certain intangible assets being fully amortized since the end of the fourth quarter of fiscal 2014.

For the three and nine-month periods ended May 31, 2015, financial expense amounted to $37.6 million and $112.5 million, respectively, representing increases of $3.6 million and $10.0 million compared to the same periods of prior year. The increases for both periods are mainly due to the appreciation of the US dollar and British Pound currency compared to the Canadian dollar.

During the third quarter of fiscal 2014, the Corporation's indirect cable subsidiary, Cogeco Cable Canada, recognized an impairment of $32.2 million of property, plant and equipment, capitalized wages and borrowing costs related to an Internet Protocol Television ("IPTV") solution project which had to be abandoned as a result of unexpected performance issues encountered with the platform.

INCOME TAXES

For the three and nine-month periods ended May 31, 2015, income taxes amounted to $19.6 million and $51.7 million, respectively, compared to $9.1 million and $39.1 million for the comparable periods in the prior year. The increases for both periods are mostly attributable to the improvement in adjusted EBITDA, the appreciation of the US dollar and British Pound currency compared to the Canadian dollar and last year's impairment of property, plant and equipment in the Cable and Enterprise data services segment, partly offset by the increase in financial expense explained above compared to the same periods of fiscal 2014.

PROFIT FOR THE PERIOD

For the third quarter of fiscal 2015, profit for the period amounted to $66.3 million, of which $22.6 million or $1.35 per share, is attributable to owners of the Corporation compared to profit of $35.6 million for the same period in fiscal 2014, of which $11.5 million, or $0.69 per share, was attributable to owners of the Corporation. For the nine-month period ended May 31, 2015, profit for the period amounted to $186.7 million, of which $64.2 million, or $3.84 per share, is attributable to the owners of the Corporation compared to profit of $150.9 million for the first nine months of fiscal 2014, of which $51.9 million, or $3.10 per share is attributable to owners of the Corporation. Profit progression for both periods is mainly due to the improvement of the Cable and Enterprise data services segment's adjusted EBITDA combined with last year's impairment of property, plant and equipment of $32.2 million, partly offset by the increases in financial expense and income taxes.

The non-controlling interest represents a participation of approximately 68.1% in Cogeco Cable's results. For fiscal 2015 three and nine-month periods, the profit for the period attributable to non-controlling interest amounted to $43.7 million and $122.5 million, respectively, compared to
$24.2 million and $99.0 million in fiscal 2014.

CASH FLOW ANALYSIS



----------------------------------------------------------------------------
----------------------------------------------------------------------------
CASH FLOW ANALYSIS
Three months ended Nine months ended
May 31, May 31, May 31, May 31,
2015 2014 2015 2014
(in thousands of dollars) $ $ $ $
----------------------------------------------------------------------------

Cash flow from operations 182,736 176,491 529,481 509,128
Changes in non-cash operating
activities 27,848 13,340 (110,532) (82,379)
Amortization of deferred
transaction costs and discounts
on long-term debt (2,183) (2,007) (6,476) (5,856)
Income taxes paid (18,530) (16,672) (56,079) (55,888)
Current income taxes 25,370 23,693 66,753 72,378
Financial expense paid (52,187) (44,210) (117,029) (107,316)
Financial expense 37,632 34,071 112,492 102,485
----------------------------------------------------------------------------
Cash flow from operating
activities 200,686 184,706 418,610 432,552
Cash flow from investing
activities (104,029) (84,935) (310,864) (252,932)
Cash flow from financing
activities (39,530) (123,482) (100,076) (194,277)
Effect of exchange rate changes
on cash and cash equivalents
denominated in foreign
currencies (331) (535) 3,217 1,390
----------------------------------------------------------------------------
Net change in cash and cash
equivalents 56,796 (24,246) 10,887 (13,267)
Cash and cash equivalents,
beginning of the period 17,922 54,772 63,831 43,793
----------------------------------------------------------------------------
Cash and cash equivalents, end
of the period 74,718 30,526 74,718 30,526
----------------------------------------------------------------------------
----------------------------------------------------------------------------



OPERATING ACTIVITIES

Fiscal 2015 third-quarter cash flow from operating activities reached $200.7 million compared to $184.7 million for the same period of the prior year, an increase of $16.0 million or 8.7%. The variation for the quarter is mainly explained by the increases of $13.9 million in adjusted EBITDA combined with the change in non-cash operating activities of $14.5 million as a result of a decrease in trade and other receivables compared to an increase in the previous year and an increase in provisions compared to a decrease in the previous year, partly offset by the increases of $8.0 million in financial expense paid. For the first nine months of fiscal 2015, cash flow from operating activities reached $418.6 million compared to $432.6 million, a decrease of $13.9 million, or 3.2%, compared to the same period of fiscal 2014. The decrease is mainly attributable to changes in non-cash operating activities of $28.2 million as a result from a higher decrease in trade and other payables and a lower increase in trade and other receivables compared to prior year and an increase of $9.7 million in financial expense paid, partly offset by the improvement of $31.1 million in adjusted EBITDA.

Fiscal 2015 third-quarter cash flow from operations increased by $6.2 million to reach $182.7 million compared to $176.5 million for the comparable period in fiscal 2014 mainly explained by the improvement of $13.9 million in adjusted EBITDA, partly offset by the increases of $3.6 million in financial expense and of $1.7 million in current income taxes. For the first nine months of fiscal 2015, cash flow from operations reached $529.5 million compared to $509.1 million for the same period of the prior year representing an increase of $20.4 million, or 4.0%, compared to the same period of fiscal 2014. The increase is mainly explained by the improvement of adjusted EBITDA of $31.1 million combined with the decrease of $5.6 million in current income taxes, partly offset by the increase of $10.0 million in financial expense.

INVESTING ACTIVITIES

For the three and nine-month periods ended May 31, 2015, investing activities amounted to $104.0 million and $310.9 million, respectively, compared to $84.9 million and $252.9 million for the comparable periods of fiscal 2014, mainly due to the acquisitions of property, plant and equipment, intangible and other assets as explained below.

ACQUISITIONS OF PROPERTY, PLANT AND EQUIPMENT, INTANGIBLE AND OTHER ASSETS

For the three-month period ended May 31, 2015, acquisition of property, plant and equipment amounted to $100.7 million compared to $80.0 million for the same period of fiscal 2014, mainly as a result of the following factors in the Cable and Enterprise data services segment:



-- additional customer premise equipment for the launch of TiVo digital
advanced television services on March 30, 2015 in Quebec combined with
the increases in scalable infrastructure and line extensions to extend
and improve network capacity in the areas served, partly offset by the
timing of certain initiatives; and

-- the construction by Cogeco Data Services of all remaining pods (pods 2,
3 and 4) of the Barrie, Ontario data centre and of pod 1 in the new data
centre in Montreal, Quebec.



For the nine-month period ended May 31, 2015, acquisition of property, plant and equipment amounted to $300.4 million compared to $239.9 million for the same period of fiscal 2014, mainly as a result of additional customer premise equipment for the launch of TiVo digital advanced television services on November 3, 2014 in Ontario and on March 30, 2015 in Quebec and its continued deployment in the United States. Moreover, the increase of property, plant and equipment is also attributable to the PSU growth, the increase in scalable infrastructure and line extensions to extend and improve network capacity in the areas served as well as higher foreign exchange rates compared to last year, partly offset by the timing of certain initiatives.

Acquisition of intangible and other assets are mainly attributable to reconnect and additional service activation costs as well as other customer acquisition costs. For the third quarter and first nine months of fiscal 2015, the acquisition of intangible and other assets amounted to $4.1 million and $11.5 million, respectively, compared to $4.9 million and $13.7 million for the same periods last year due to lower reconnect activities and lower customer acquisition costs in the Cable and Enterprise data services segment.

FREE CASH FLOW AND FINANCING ACTIVITIES

In the third quarter and first nine-months of fiscal 2015, free cash flow amounted to $77.9 million and $217.6 million, representing decreases of $13.6 million and $38.0 million, respectively, compared to $91.5 million and $255.6 million for the same periods of fiscal 2014. The decrease for both periods is mainly due to the increase of $20.6 million and $60.6 million in acquisitions of property, plant and equipment.

In the third quarter of fiscal 2015, a lower Indebtedness level resulted in a cash decrease of $23.7 million mainly due to the decrease in bank indebtedness of $3.2 million combined with the repayments of $12.6 million under the revolving facilities and of $7.9 million of long-term debt. In the third quarter of fiscal 2014, a lower Indebtedness level resulted in a cash decrease of $110.4 million, essentially due to the repayments of $163.6 million under the revolving facilities and of long-term debt amounting to $4.8 million, partly offset by an increase of bank indebtedness of $9.4 million and the issuance by COGECO Inc. of long-term debt of $48.7 million.

For the first nine months of fiscal 2015, a lower Indebtedness level resulted in a cash decrease of $49.1 million mainly due to the repayments of $31.0 million under the revolving facilities and of $28.2 million of long-term debt, partly offset by the increase in bank indebtedness of $10.2 million. For the first nine months of fiscal 2014, a lower Indebtedness level resulted in a cash decrease of $148.2 million, mainly due to the repayments of $186.1 million under the revolving facilities and of long-term debt amounting to $10.9 million, partly offset by the issuance of long- term debt by COGECO Inc. of $48.7 million.

During the third quarter of fiscal 2015, a quarterly eligible dividend of $0.255 per share was paid to the holders of subordinate and multiple voting shares, totaling $4.3 million, compared to a quarterly eligible dividend paid of $0.22 per share, or $3.7 million in the third quarter of fiscal 2014. Dividend payments in the first nine months totaled $0.765 per share, or $12.8 million, compared to $0.66 per share, or $11.1 million the prior year. In addition, dividends paid by a subsidiary to non-controlling interest in the third quarter and the first nine months amounted to $11.6 million and $34.8 million, respectively, compared to $9.9 million and $29.7 million for the comparable periods of the prior year.

At May 31, 2015, the Corporation had a working capital deficiency of $370.4 million compared to $277.5 million at August 31, 2014. The $92.8 million deficiency increase is mainly due to the increase of $239.3 million in the current portion of long-term debt as a result of the US$190 million Senior Secured Notes Series A maturing in October 2015, partly offset by the decrease of $122.6 million in trade and other payables, the increase of $36.1 million in derivative financial instruments asset related to the cross-currency swaps on the Senior Secured Notes Series A and the increase in cash and cash equivalent of $10.9 million. As part of the usual conduct of its business, COGECO maintains a working capital deficiency due to a low level of accounts receivable since a large proportion of the Corporation's customers pay before their services are rendered, unlike trade and other payables, which are usually paid after products are delivered or services are rendered, thus enabling the Corporation to use cash and cash equivalents to reduce Indebtedness.

At May 31, 2015, the Corporation had used $17.1 million of its $50 million Term Revolving Facility for a remaining availability of $32.9 million and Cogeco Cable had used $205.1 million of its $800 million amended and restated Term Revolving Facility for a remaining availability of $594.9 million. In addition, two subsidiaries of Cogeco Cable also benefit from a Revolving Facility of $186.6 million (US$150 million), of which $28.3 million (US$22.7 million) was used at May 31, 2015 for a remaining availability of $158.3 million (US$127.3 million).

FINANCIAL POSITION

Since August 31, 2014, the following balances have changed significantly: "derivative financial instruments", "property, plant and equipment", "intangible assets", "goodwill", "trade and other payables", "current portion of long-term debt" and "long-term debt".

The increase of $30.0 million in derivative financial instruments asset related to the cross-currency swap on the Senior Secured Notes Series A is due to the appreciation of the US dollar currency against the Canadian dollar. Property, plant and equipment and intangible assets increased by $52.1 million and $79.3 million, respectively, due to the appreciation of the US dollar and British Pound currency appreciation against the Canadian dollar, partly offset by the the depreciation and amortization expense exceeding acquisitions of capital expenditures. Goodwill increased by $122.9 million as a result of the US dollar and the British Pound currency appreciation against the Canadian dollar during the first nine months of fiscal 2015. The decrease of $122.6 million in trade and other payables related to the timing of payments made to suppliers.The increase of $239.3 million in the current portion of long-term debt is mainly due to the US$190 million Senior Secured Notes Series A maturing in October 2015. The decrease of $36.3 million in long-term debt is mainly due to the increase in the current portion of long-term debt and repayments amounting to $59.2 million, partly offset by the appreciation of the US dollar and British Pound currency appreciation against the Canadian dollar.

OUTSTANDING SHARE DATA

A description of COGECO's share data at June 30, 2015 is presented in the table below. Additional details are provided in Note 10 of the condensed interim consolidated financial statements.



Amount
Number of (in thousands
shares of dollars)
----------------------------------------------------------------------------
Common shares
Multiple voting shares 1,842,860 12
Subordinate voting shares 14,989,338 121,976



FINANCING

In the normal course of business, COGECO has incurred financial obligations, primarily in the form of long-term debt, operating and finance leases and guarantees. COGECO's obligations, as reported in the 2014 Annual Report, have not materially changed since August 31, 2014.

On December 12, 2014, the Corporation amended its Term Revolving Facility. Under the terms of the amendment, the maturity was extended by two additional years until February 1, 2020. Similarly, on the same date, the Corporation's subsidiary, Cogeco Cable Inc., has also amended its Term Revolving Facility to extend the maturity by an additional year until January 22, 2020.

FINANCIAL MANAGEMENT

The Corporation and its subsidiary, Cogeco Cable Inc., are exposed to interest rate risks for both fixed and floating interest rate instruments. Interest rate fluctuations will have an effect on the valuation and collection or repayment of these instruments. At May 31, 2015, all of the Corporation's long-term debt was at fixed rate, except for the Corporation's Term Revolving Facilities and First Lien Credit Facilities. To mitigate such risk, Cogeco Cable Inc., entered on July 22, 2013 into interest rate swap agreements.

The following table shows the interest rate swaps outstanding at May 31, 2015:



----------------------------------------------------------------------------
----------------------------------------------------------------------------
Type of Notional Receive Pay interest Maturity Hedged item
hedge amount interest rate rate
----------------------------------------------------------------------------
Cash flow US$200 US Libor base 0.39625% July 25, US$70.5 million
million rate 2015 of Term
Revolving
Facility
US$129.5
million of Term
Loan A Facility
----------------------------------------------------------------------------
----------------------------------------------------------------------------



The sensitivity of the Corporation's annual financial expense to a variation of 1% in the interest rate applicable to these facilities is approximately $3.8 million based on the current debt at May 31, 2015.

In addition, the Corporation is exposed to foreign exchange risk related to its long-term debt denominated in US dollars that is not designated as a hedge on its US dollar net investments. In order to mitigate this risk, the Corporation has established guidelines whereby cross-currency swap agreements can be used to fix the exchange rates applicable to its US dollar denominated long-term debt. All such agreements are exclusively used for hedging purposes. Accordingly, on October 2, 2008, Cogeco Cable entered into cross-currency swap agreements to set the liability for interest and principal payments on its Senior Secured Notes Series A.

The following table shows the cross-currency swaps outstanding at May 31, 2015:



----------------------------------------------------------------------------
----------------------------------------------------------------------------
Type of Notional Receive Pay Maturity Exchange Hedged item
hedge amount interest interest rate
rate rate
----------------------------------------------------------------------------
Cash flow US$190 7.00% USD 7.24% CAD October 1, 1.0625 US$190 million
million 2015 Senior
Secured Notes
Series A
----------------------------------------------------------------------------
----------------------------------------------------------------------------



The impact of a 10% change in the exchange rate of the US dollar and British Pound into Canadian dollars would change financial expense by approximately $6.9 million based on the outstanding debt at May 31, 2015.

The Corporation is also exposed to foreign exchange risk related to its forecasted purchase commitments of property, plant and equipment denominated in US dollars. In order to mitigate such risk, the Corporation's subsidiary, Cogeco Cable Inc., has entered into foreign currency forward contracts during the third quarter of fiscal 2015 and designated them as hedges for accounting purposes.

The following table shows the forward contracts outstanding at May 31, 2015:



----------------------------------------------------------------------------
----------------------------------------------------------------------------
Type of Notional Maturity Exchange rate Hedged item
hedge amount
----------------------------------------------------------------------------
Cash flow US$15.3 June - 1.2209 - 1.2223 Purchase
million September 2015 commitments of
property, plant and
equipment
----------------------------------------------------------------------------
----------------------------------------------------------------------------



Furthermore, the Corporation's investments in foreign operations is exposed to market risk attributable to fluctuations in foreign currency exchange rates, primarily changes in the values of the Canadian dollar versus the US dollar and British Pound. This risk was mitigated since the major part of the purchase prices for Atlantic Broadband and Peer 1 Hosting were borrowed directly in US dollars and British Pounds.

The following table shows the investments in foreign operations outstanding at May 31, 2015:



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

Type of Notional amount of Aggregate Hedged item
hedge debt investments
----------------------------------------------------------------------------
Net US$860.5 million GBP US$1.1 billion GBP Net investment in
investment 54.4 million 59.4 million foreign operations in
Net US dollar Net
investment investment in foreign
operations in British
pound
----------------------------------------------------------------------------
----------------------------------------------------------------------------



The exchange rate used to convert the US dollar currency and British Pound currency into Canadian dollar for the statement of financial position accounts at May 31, 2015 was $1.2437 per US dollar and $1.9011 per British Pound. The impact of a 10% change in the exchange rate of the US dollar and British Pound into Canadian dollars would change other comprehensive income by approximately $30.7 million.

For the three and nine-month periods ended May 31, 2015, the average rates prevailing used to convert the operating results of the Cable and Enterprise data services segment were as follows:



----------------------------------------------------------------------------
----------------------------------------------------------------------------
Three months ended Nine months ended
May 31, May 31, May 31, May 31,
2015 2014 Change 2015 2014 Change
$ $ % $ $ %
----------------------------------------------------------------------------
US dollar vs
Canadian dollar 1.2378 1.0997 12.6 1.1870 1.0759 10.3
British Pound vs
Canadian dollar 1.8715 1.8405 1.7 1.8389 1.7664 4.1
----------------------------------------------------------------------------
----------------------------------------------------------------------------



The following table highlights in Canadian dollars, the impact of a 10% increase in US dollar and British Pound against the Canadian dollar on the Cable and Enterprise data services segment's operating results for the three and nine-month periods ended May 31, 2015:



----------------------------------------------------------------------------
----------------------------------------------------------------------------
Cable and Enterprise data services segment
Three months ended Nine months ended
Exchange rate Exchange rate
As reported impact As reported impact
(in thousands of
dollars) $ $ $ $
----------------------------------------------------------------------------
Revenue 516,426 15,911 1,522,897 45,915
Operating expenses 276,663 10,616 823,133 30,614
Management fees - COGECO
Inc. - - 9,877 -
----------------------------------------------------------------------------
Adjusted EBITDA 239,763 5,295 689,887 15,301
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Acquisitions of
property, plant and
equipment, intangible
and other assets 103,718 4,509 309,274 16,282
----------------------------------------------------------------------------
----------------------------------------------------------------------------



DIVIDEND DECLARATION

At its July 14, 2015 meeting, the Board of Directors of COGECO declared a quarterly eligible dividend of $0.255 per share for multiple voting and subordinate voting shares, payable on August 11, 2015, to shareholders of record on July 28, 2015. The declaration, amount and date of any future dividend will continue to be considered and approved by the Board of Directors of the Corporation based upon the Corporation's financial condition, results of operations, capital requirements and such other factors as the Board of Directors, at its sole discretion, deems relevant. There is therefore no assurance that dividends will be declared, and if declared, the amount and frequency may vary.

CABLE AND ENTERPRISE DATA SERVICES SEGMENT

CUSTOMER STATISTICS



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

Consolidated UNITED STATES CANADA
May 31, 2015
----------------------------------------------------------------------------
PSU (1) 2,448,755 511,832 1,936,923
Television service customers 998,043 223,066 774,977
HSI service customers 905,057 204,967 700,090
Telephony service customers 545,655 83,799 461,856
----------------------------------------------------------------------------
----------------------------------------------------------------------------

---------------------------------------------------------------------------
---------------------------------------------------------------------------
Net additions (losses)Net additions (losses)
Three months ended Nine months ended
May 31, May 31, May 31, May 31,
2015 2014 2015 2014
---------------------------------------------------------------------------
PSU (1) (2,401) (2,509) 6,571 (15,539)
Television service customers (6,438) (9,620) (25,051) (31,961)
HSI service customers 6,250 7,811 35,604 27,152
Telephony service customers (2,213) (700) (3,982) (10,730)
---------------------------------------------------------------------------
---------------------------------------------------------------------------

(1) Represents the sum of Television, High Speed Internet ("HSI") and
Telephony service customers.



At May 31, 2015, PSU reached 2,448,755 of which 1,936,923 came from Canada and 511,832 came from the United States. For the three and nine-month periods ended May 31, 2015, PSU net losses stood at 2,401 and net additions at 6,571, respectively, compared to PSU net losses of 2,509 and 15,539 for the same periods of fiscal 2014. Fiscal 2015 third-quarter and first nine months net losses for Television service customers stood at 6,438 and 25,051 compared to 9,620 and 31,961 mainly as a result of service category maturity and competitive offers in the industry, partly offset by the launch of TiVo digital advanced television services in Canada on November 3, 2014 in Ontario and on March 30, 2015 in Quebec as well as in fiscal 2014 in the United States. HSI service customers grew by 6,250 and 35,604 in the third quarter and the first nine months of fiscal 2015 compared to 7,811 and 27,152 and the Telephony service customers net losses stood at 2,213 and 3,982 compared to net losses of 700 and 10,730 for the comparable periods of fiscal 2014. HSI net additions continued to stem from the enhancement of the product offering, the positive impact of bundle offers and the growth in the business sector. The lower decrease in Telephony services customers for the first nine months is mainly attributable to the net additions in the American cable services segment, partly offset by net losses in the Canadian cable services segment as a result of the increasing mobile penetration rate and various unlimited offers launched by mobile operators causing customers to cancel their landline Telephony services for mobile services only.

In Canada, PSU decreased by 6,735 for the third quarter of fiscal 2015, compared to 5,633 for the same period last year mainly as a result of a lower increase in HSI services and a higher decrease in Telephony services, partly offset by a lower decrease in Television services. For the first nine months of fiscal 2015, PSU decreased by 9,099 compared to a decrease of 23,678 for the comparable period in 2014 mainly due to additional HSI services combined with lower decreases both in the Television and Telephony services.

In the United States, PSU increased by 4,334 for the third-quarter of fiscal 2015, compared to 3,124 for the same period of prior year. For the first nine months of fiscal 2015, PSU increased by 15,670 compared to 8,139 for the comparable period in 2014. For both periods, the PSU growth stems primarily from additional HSI and Telephony services and from a lower decrease in Television services.

OPERATING AND FINANCIAL RESULTS

OPERATING RESULTS



----------------------------------------------------------------------------
----------------------------------------------------------------------------
Three months ended Nine months ended
May 31, May 31, May 31, May 31,
2015 2014 Change 2015 2014 Change
(in thousands of
dollars, except
percentages) $ $ % $ $ %
----------------------------------------------------------------------------
Revenue 516,426 496,448 4.0 1,522,897 1,457,436 4.5
Operating expenses 276,663 267,059 3.6 823,133 785,235 4.8
Management fees -
COGECO Inc. - - - 9,877 9,674 2.1
-------------------------------------- ----------------------
Adjusted EBITDA 239,763 229,389 4.5 689,887 662,527 4.1
-------------------------------------- ----------------------
Operating margin 46.4% 46.2% 45.3% 45.5%
----------------------------------------------------------------------------
----------------------------------------------------------------------------



REVENUE

Fiscal 2015 third-quarter revenue increased by $20.0 million, or 4.0%, compared to prior year, to reach $516.4 million mainly driven by growth of 19.4% in the American cable services segment as a result of favorable exchange rates compared to last year, PSU growth and rate increases. For the first nine months of fiscal 2015, revenue amounted to over $1.5 billion, an increase of $65.5 million, or 4.5%, compared to the same period of fiscal 2014 driven by growth of 0.7% in the Canadian cable services segment, 17.7% in the American cable services segment and 3.2% in the Enterprise data services segment. Revenue increased mainly from the improvement in the American and the Canadian cable services segments combined with the favorable foreign exchange rates for our foreign operations compared to the same periods of last year.

OPERATING EXPENSES AND MANAGEMENT FEES

For the third quarter of fiscal 2015, operating expenses increased by $9.6 million, or 3.6%, to reach $276.7 million. For the first nine months of fiscal 2015, operating expenses amounted to $823.1 million, an increase of $37.9 million, or 4.8%, compared to the same period of fiscal 2014. Operating expenses increased for most of our operating units as a result of higher programming costs, additional marketing initiatives related to the launch of TiVo digital advanced television services in Canada and the appreciation of the US dollar and British Pound currency compared to the Canadian dollar, partly offset by cost reduction initiatives.

For the third quarter of fiscal 2015 and 2014, no management fees were paid to COGECO Inc. For fiscal 2015, management fees have been set at a maximum of $9.9 million ($9.7 million in 2014), which were fully paid in the first quarter of fiscal 2015.

ADJUSTED EBITDA AND OPERATING MARGIN

For the three and nine-month periods ended May 31, 2015, adjusted EBITDA increased by $10.4 million, or 4.5%, to reach $239.8 million, and by $27.4 million, or 4.1%, to reach $689.9 million, respectively, compared to the same periods of the prior year. The progression for the quarter resulted mainly from the improvement of the American cable services segment combined with the favorable foreign exchange rates. The increase for the first nine months resulted mainly from the improvement of all the operating segments combined with the favorable exchange rates compared to the same period of of last year.

Cogeco Cable's third-quarter operating margin increased from 46.2% to 46.4% mainly as a result of the improvement in the Enterprise data services segment. Operating margin slightly decreased to 45.3% from 45.5% for the first nine months of fiscal 2015 compared to the comparable periods of the prior year mainly as a result of the higher proportion of the American cable services segment which generates lower margin, partly offset by the improvement in the Canadian cable and Enterprise data services segments.

On July 14, 2015, Cogeco Cable and its parent company, COGECO, amended the Management Services Agreement in place since 1993, which was amended once eighteen years ago in 1997. The amendment takes into account the significant expansion of the business activities of Cogeco Cable in recent years, both by virtue of internal growth and its several acquisitions and a better alignment of management fees with the costs, time and resources committed by COGECO to provide such services to Cogeco Cable. Starting in fiscal 2016, Cogeco Cable will pay monthly fees equal to 0.85% of its consolidated revenue to COGECO. This amendment should have a favorable impact on the profit attributable to owners of the Corporation. Accordingly, management fees will be recognized and paid throughout the year resulting in more comparable operating margins from quarter to quarter. If the new level of management fees had been applicable in fiscal 2015, it is estimated that they would have amounted to approximately $17 million.

FISCAL 2015 REVISED FINANCIAL GUIDELINES

As a result of revised projections in the Cable and Enterprise data services segment, the Corporation revised its consolidated projections for the 2015 fiscal year as issued on April 8, 2015. Management expects integration, restructuring and acquisition costs to reach $15 million. Consequently, profit for the year should decrease from $263 million to $253 million and free cash flow should decrease from $290 million to $275 million.

Fiscal 2015 revised financial guidelines are as follows:



----------------------------------------------------------------------------
----------------------------------------------------------------------------
Revised Revised
projections projections
July 14, 2015 April 8, 2015
Fiscal 2015 Fiscal 2015
(in million of dollars) $ $
----------------------------------------------------------------------------
Revenue 2,195 2,195
Adjusted EBITDA 953 953
Integration, restructuring and acquisition
costs 15 1
Financial expense 147 147
Current income tax expense 95 95
Profit for the year 253 263
Profit for the year attributable to owners
of the Corporation 85 87
Acquisitions of property, plant and
equipment, intangible and other assets 435 435
Free cash flow(1) 275 290
----------------------------------------------------------------------------
----------------------------------------------------------------------------

(1) Free cash flow is calculated as adjusted EBITDA plus non-cash items of
approximately $14 million and less, integration, restructuring, and
acquisition costs, financial expense, current income taxes and
acquisitions of property, plant and equipment, intangible and other
assets.



CABLE AND ENTERPRISE DATA SERVICES SEGMENT

As a result of the costs associated with the restructuring of its Enterprise data services segment, Cogeco Cable revised its financial guidelines for the 2015 fiscal year issued on April 8, 2015. Management expects integration, restructuring and acquisition costs to reach $15 million, and consequently, profit for the year should decrease by $10 million to $250 million and free cash flow by $15 million to $275 million.

Fiscal 2015 revised financial guidelines are as follows:



----------------------------------------------------------------------------
----------------------------------------------------------------------------
Revised Revised
projections projections
July 14, 2015 April 8, 2015
Fiscal 2015 Fiscal 2015
(in million of dollars, except
percentages) $ $
----------------------------------------------------------------------------
Revenue 2,050 2,050
Adjusted EBITDA 935 935
Operating margin 45.6% 45.6%
Integration, restructuring and acquisition
costs 15 1
Depreciation and amortization 465 465
Financial expense 140 140
Current income tax expense 90 90
Profit for the year 250 260
Acquisitions of property, plant and
equipment, intangible and other assets 430 430
Free cash flow(1) 275 290
Capital intensity 21.0% 21.0%
----------------------------------------------------------------------------
----------------------------------------------------------------------------

(1) Free cash flow is calculated as adjusted EBITDA plus non-cash items of
approximately $15 million and less, integration, restructuring and
acquisition costs, financial expense, current income taxes and
acquisitions of property, plant and equipment, intangible and other
assets.



FISCAL 2016 PRELIMINARY FINANCIAL GUIDELINES

The following section contain forward-looking statements concerning the business outlook of COGECO. For a description of risk factors that could cause actual results to differ materially from what COGECO currently expects, please refer to the "Uncertainties and main risk factors" section of the Corporation's 2014 annual MD&A.

These preliminary financial guidelines do not include expected financial results from the announcement of the agreement for the acquisition of MetroCast Connecticut by Atlantic Broadband, the wholly-owned subsidiary of Cogeco Cable Inc. They will be revised when the transaction is concluded.

COGECO expects fiscal 2016 revenue growth to be driven by all its operating segments. In the Cable services segments of Cogeco Cable, revenue growth should stem primarily from targeted marketing initiatives to improve penetration rates of HSI in the residential and business sectors and Telephony services in the business sector while the penetration of residential Telephony and Television services should decrease in Canada, reflecting service category maturity and intense competition. We expect the penetration of Digital video and HSI services to continue to benefit from customers' ongoing interest in TiVo's digital advanced television services in Canada and the United States. The Cable services segment should also benefit from the impact of rate increases in most of its services in Canada and the United States and from the PSU growth in the United States. In the Enterprise data services segment of Cogeco Cable, revenue growth should stem primarily from data transport, colocation services, cloud and managed services due to the increasing market demand and the completion of the remaining pods of the Barrie, Ontario data centre facility as well as the construction of the first pod in fiscal 2015 of a new data centre facility in Montreal, Quebec. The revenue growth should also be driven by connectivity services as a result of network expansions and new customer installations.

Adjusted EBITDA progression should stem from revenue growth exceeding operating expenses as a result of cost reduction initiatives from improved systems and processes and costs savings resulting from the restructuring activities in Cogeco Cable's Enterprise data services segment in fiscal 2015, partly offset by marketing initiatives and retention strategies to support the revenue growth.

Free cash flow should increase compared to the revised fiscal 2015 projections as a result of the improvement of the adjusted EBITDA, partly offset by additional capital expenditures. Accordingly, generated free cash flow should reduce Indebtedness, net of cash and cash equivalents, thus improving the Corporation's net leverage ratios.

The following table outlines fiscal 2016 preliminary financial guidelines ranges on a consolidated basis:



----------------------------------------------------------------------------
----------------------------------------------------------------------------
Revised
Preliminary projections
projections July 14, 2015
Fiscal 2016 (2) Fiscal 2015
(in million of dollars) $ $
Revenue 2,280 to 2,315 2,195
Adjusted EBITDA 1,000 to 1,030 953
Integration, restructuring and acquisition
costs - 15
Financial expense 135 to 145 147
Current income tax expense 105 to 115 95
Profit for the year 290 to 315 253
Profit for the year attributable to owners of
the Corporation 95 to 100 85
Acquisitions of property, plant and equipment,
intangible and other assets 435 to 450 435
Free cash flow 330 to 360 275
----------------------------------------------------------------------------
----------------------------------------------------------------------------

(1) Free cash flow is calculated as adjusted EBITDA plus non-cash items and
less, integration, restructuring, and acquisition costs, financial
expense, current income taxes and acquisitions of property, plant and
equipment, intangible and other assets.
(2) Fiscal 2016 financial guidelines are based on a USD/CDN exchange rate of
1.25 and a GBP/CDN exchange rate of 1.80.



CONTROLS AND PROCEDURES

Internal control over financial reporting ("ICFR") is a process designed to provide reasonable, but not absolute, assurance regarding the reliability of financial reporting and of the preparation of financial statements for external purposes in accordance with IFRS. The President and Chief Executive Officer ("CEO") and the Senior Vice President and Chief Financial Officer ("CFO"), together with Management, are responsible for establishing and maintaining adequate disclosure controls and procedures ("DC&P") and ICFR, as defined in National Instrument 52-109. COGECO's internal control framework is based on the criteria published in the updated version released in May 2013 of the report Internal Control Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission.

At August 31, 2014, Management disclosed the existence of a material weakness in ICFR at Peer1 Hosting which has since been corrected. A material weakness in ICFR exists if there is a deficiency or combination of deficiencies in ICFR such that there is a reasonable possibility that a material misstatement of the annual or interim consolidated financial statements will not be prevented or detected on a timely basis.

The deficiencies in ICFR at Peer1 Hosting related mainly to the financial statement close process and inadequate segregation of duties over certain information system access controls. Since then, the material weakness previously identified has been addressed and corrected. Several detailed review and monitoring processes have been implemented to facilitate and enhance proper oversight over operations. Furthermore, access rights were reviewed and adjusted accordingly to reflect proper segregation of duties.

The CEO and CFO, supported by Management, evaluated the design of the Corporation's DC&P and ICFR at May 31, 2015, and concluded that they are adequate. Furthermore, except as explained above, no significant changes to the internal controls over financial reporting occurred during the quarter and first nine months ended May 31, 2015.

UNCERTAINTIES AND MAIN RISK FACTORS

A detailed description of the uncertainties and main risk factors faced by the Corporation can be found in the 2014 Annual Report, available at www.sedar.com and corpo.cogeco.com. The following update should be read together with the uncertainties and main risk factors described in the 2014 Annual Report, which are hereby incorporated by reference.

Following a regulatory policy proceeding launched in April of last year respecting Canadian television broadcasting and distribution (the "Let's Talk TV Proceeding "), the CRTC has issued a series of regulatory policy statements that provide for a number of major changes to the regulatory framework for television broadcasting and distribution in Canada.

More particularly, changes provided for in Broadcasting Regulatory Policy CRTC 2015-96 ("BRP 2015-96") include the obligation for operators of licensed broadcasting distribution undertakings ("BDUs") to offer to all their customers:



a) a small entry-level service by March 2016 at a monthly retail price of
not more than $25;

b) all discretionary programming channels, whether Canadian or non-
Canadian, either on a pick and-pay basis or in small reasonably priced
packages such as theme and pick packs by March 2016, and in both these
configurations by December 2016; and

c) a preponderance of Canadian television services, but customers will be
free to ultimately choose how many and which Canadian or non-Canadian
discretionary channels they wish to receive beyond the entry-level
service offering.



Except for the $25 maximum monthly retail price for the entry-level service, retail prices charged by BDUs remain unregulated. BDUs are also permitted to offer additional alternative entry-level service that includes other discretionary services as they do now.

The CRTC states that it will initiate a follow-up process to broaden the exemption order for terrestrial BDUs to allow BDUs with fewer than 20,000 subscribers to enter and compete in markets with licensed BDUs.

The CRTC has also initiated two follow-up proceedings dealing respectively with proposals for:



a) a tighter and binding Wholesale Code containing standard and binding
regulatory requirements, including specific requirements applicable to
vertically integrated groups; and

b) a new Television Service Provider Code that will govern the
relationship between BDUs and their customers.



Management considers that these changes to the regulatory framework for television broadcasting and distribution announced by the CRTC are largely in line with the submissions made by Cogeco Cable as part of the Let's Talk TV Proceeding and that, going forward, they should provide a sound basis for the pursuit of Cogeco Cable's television programming distribution activities in Canada through improved customer satisfaction and improved protection against restrictive, abusive or unfair affiliation agreement terms imposed by vertically integrated broadcasting groups. It is however too early at this time to have a clear view of the impact of these changes on overall subscriptions to television services and packages offered by BDUs or their related average revenue per user ("ARPU").

In the United States, the Federal Communications Commission ("FCC") has issued its decision on network neutrality. While this decision may be the subject of further regulatory requirements or legal challenges down the line, management considers that it will not in its present form materially affect the cable activities of Atlantic Broadband.

FUTURE ACCOUNTING DEVELOPMENTS IN CANADA

A number of new standards, interpretations and amendments to existing standards issued by the International Accounting Standards Board ("IASB") are effective for annual periods starting on or after January 1, 2014 and have been applied in preparing the condensed interim consolidated financial statements for the three and nine-month periods ended May 31, 2015.

NEW ACCOUNTING STANDARDS

The following standards issued by the IASB were adopted by the Corporation on September 1, 2014 and had no effect on the financial performance of the Corporation:



-- Amendments to IAS 19 Defined Benefits Plans: Employee Contributions
which applies to contributions from employees or third parties to
defined benefit plans. The objective of the amendments is to simplify
the accounting for contributions that are independent of the number of
years of employee service, for example, employee contributions that are
calculated according to a fixed percentage of salary; and

-- IFRIC 21 Levies which sets out the accounting for an obligation to pay a
levy that is not income taxes. The interpretation addresses what an
obligating event is that gives rise to pay a levy and when should a
liability be recognized.



CHANGES IN CRITICAL ACCOUNTING POLICIES AND ESTIMATES

There has been no significant change in COGECO's accounting policies, estimates and future accounting pronouncements since August 31, 2014. A description of the Corporation's policies and estimates can be found in the 2014 Annual Report, available on the SEDAR website at www.sedar.com or on the Corporation's website at corpo.cogeco.com.

NON-IFRS FINANCIAL MEASURES

This section describes non-IFRS financial measures used by COGECO throughout this MD&A. It also provides reconciliations between these non-IFRS measures and the most comparable IFRS financial measures. These financial measures do not have standard definitions prescribed by IFRS and therefore, may not be comparable to similar measures presented by other companies. These measures include "cash flow from operations", "free cash flow" and "adjusted EBITDA".

CASH FLOW FROM OPERATIONS AND FREE CASH FLOW

Cash flow from operations is used by COGECO's management and investors to evaluate cash flows generated by operating activities, excluding the impact of changes in non-cash operating activities, amortization of deferred transaction costs and discounts on long-term debt, income taxes paid, current income taxes, financial expense paid and financial expense. This allows the Corporation to isolate the cash flows from operating activities from the impact of cash management decisions. Cash flow from operations is subsequently used in calculating the non-IFRS measure, "free cash flow". Free cash flow is used, by COGECO's management and investors, to measure its ability to repay debt, distribute capital to its shareholders and finance its growth.

The most comparable IFRS measure is cash flow from operating activities. Cash flow from operations is calculated as follows:



----------------------------------------------------------------------------
----------------------------------------------------------------------------
Three months ended Nine months ended
May 31, May 31, May 31, May 31,
2015 2014 2015 2014
(in thousands of dollars) $ $ $ $
----------------------------------------------------------------------------
Cash flow from operating
activities 200,686 184,706 418,610 432,552
Changes in non-cash
operating activities (27,848) (13,340) 110,532 82,379
Amortization of deferred
transaction costs and
discounts on long-term debt 2,183 2,007 6,476 5,856
Income taxes paid 18,530 16,672 56,079 55,888
Current income taxes (25,370) (23,693) (66,753) (72,378)
Financial expense paid 52,187 44,210 117,029 107,316
Financial expense (37,632) (34,071) (112,492) (102,485)
----------------------------------------------------------------------------
Cash flow from operations 182,736 176,491 529,481 509,128
----------------------------------------------------------------------------
----------------------------------------------------------------------------



Free cash flow is calculated as follows:



----------------------------------------------------------------------------
----------------------------------------------------------------------------
Three months ended Nine months ended
May 31, May 31, May 31, May 31,
2015 2014 2015 2014
(in thousands of dollars) $ $ $ $
----------------------------------------------------------------------------
Cash flow from operations 182,736 176,491 529,481 509,128
Acquisition of property,
plant and equipment (100,666) (80,017) (300,436) (239,865)
Acquisition of intangible
and other assets (4,141) (4,943) (11,471) (13,672)
----------------------------------------------------------------------------
Free cash flow 77,929 91,531 217,574 255,591
----------------------------------------------------------------------------
----------------------------------------------------------------------------



ADJUSTED EBITDA

Adjusted EBITDA is a benchmark commonly used in the telecommunications industry, as it allows comparisons with companies that have different capital structures and is a more current measures since it excludes the impact of historical investments in assets. Adjusted EBITDA evolution assesses COGECO's ability to seize growth opportunities in a cost-effective manner, to finance its ongoing operations and to service its debt. Adjusted EBITDA is a proxy for cash flow from operations. Consequently, adjusted EBITDA is one of the key metrics used by the financial community to value the business and its financial strength.

The most comparable IFRS financial measure is profit for the period. Adjusted EBITDA is calculated as follows:



----------------------------------------------------------------------------
----------------------------------------------------------------------------
Three months ended Nine months ended
May 31, May 31, May 31, May 31,
2015 2014 2015 2014
(in thousands of dollars) $ $ $ $
----------------------------------------------------------------------------
Profit for the period 66,285 35,635 186,686 150,941
Income taxes 19,598 9,068 51,699 39,052
Financial expense 37,632 34,071 112,492 102,485
Impairment of property,
plant and equipment - 32,197 - 32,197
Depreciation and
amortization 117,793 118,926 352,144 350,475
Integration, restructuring
and acquisitions costs 5,669 3,186 7,008 3,780
----------------------------------------------------------------------------
Adjusted EBITDA 246,977 233,083 710,029 678,930
----------------------------------------------------------------------------
----------------------------------------------------------------------------



SUPPLEMENTARY QUARTERLY FINANCIAL INFORMATION



----------------------------------------------------------------------------
----------------------------------------------------------------------------
Three months ended May 31, February 28,
(in thousands of dollars, except per
share data) 2015 2014 2015 2014
$ $ $ $
----------------------------------------------------------------------------
Revenue 557,787 536,067 536,904 518,477
Adjusted EBITDA 246,977 233,083 229,069 221,807
Impairment of property, plant and
equipment - 32,197 - -
Income taxes 19,598 9,068 17,064 14,147
Profit for the period 66,285 35,635 55,038 58,467
Profit for the period attributable
to owners of the
Corporation 22,584 11,469 14,867 17,391
Cash flow from operating activities 200,686 184,706 198,925 187,611
Cash flow from operations 182,736 176,491 172,493 173,415
Acquisitions of property, plant and
equipment, intangible and other
assets 104,807 84,960 103,576 81,997
Free cash flow 77,929 91,531 68,917 91,418
Earnings per share(1)
Basic 1.35 0.69 0.89 1.04
Diluted 1.34 0.68 0.88 1.03
----------------------------------------------------------------------------
----------------------------------------------------------------------------

----------------------------------------------------------------------------
----------------------------------------------------------------------------
Three months ended November 30, August 31,
(in thousands of dollars, except per
share data) 2014 2013 2014 2013
$ $ $ $
----------------------------------------------------------------------------
Revenue 538,383 516,971 524,523 504,714
Adjusted EBITDA 233,983 224,040 229,332 224,608
Impairment of property, plant and
equipment - - 3,296 -
Income taxes 15,037 15,837 15,708 10,374
Profit for the period 65,363 56,839 59,229 43,770
Profit for the period attributable
to owners of the
Corporation 26,774 23,055 15,765 13,869
Cash flow from operating activities 18,999 60,235 332,218 233,464
Cash flow from operations 174,252 159,222 184,781 162,138
Acquisitions of property, plant and
equipment, intangible and other
assets 103,524 86,580 166,642 108,756
Free cash flow 70,728 72,642 18,139 53,382
Earnings per share(1)
Basic 1.60 1.38 0.94 0.83
Diluted 1.59 1.37 0.94 0.82
----------------------------------------------------------------------------
----------------------------------------------------------------------------

(1) Per multiple and subordinate voting share.



SEASONAL VARIATIONS

COGECO's operating results are not generally subject to material seasonal fluctuations except as follows. In the Cable and Enterprise data services segment, the number of customers in the Television services and HSI services are generally lower in the second half of the fiscal year as a result of a decrease in economic activity due to the beginning of the vacation period, the end of the television season, and students leaving their campuses at the end of the school year. Cogeco Cable offers its services in several university and college towns such as Kingston, Windsor, St.Catharines, Hamilton, Peterborough, Trois-Rivieres and Rimouski in Canada and in the Pennsylvania region, and to a lesser extent in South Carolina, Maryland and Delaware in United States. In the United States, the Miami region is also subject to seasonal fluctuations due to winter season residents returning home from late spring through the fall.

ADDITIONAL INFORMATION

This MD&A was prepared on July 14, 2015. Additional information relating to the Corporation, including its Annual Information Form, is available on the SEDAR website at www.sedar.com or the Corporation's website at corpo.cogeco.com.



/s/ Jan Peeters /s/ Louis Audet
------------------------------------- -------------------------------------
Jan Peeters Louis Audet
Chairman of the Board President and Chief Executive Officer



FOR FURTHER INFORMATION PLEASE CONTACT:
Source:
COGECO Inc.
Patrice Ouimet
Senior Vice President and Chief Financial Officer
514-764-4700


Information:
Media
Rene Guimond
Vice-President, Public Affairs and Communications
514-764-4700

View Comments and Join the Discussion!