A black and white head shot of Mathias Cormann, who is smiling and wearing a dark jacket, shirt and tie.

Senator the Hon Mathias Cormann

Minister for Finance

18 September 2013 to 30 October 2020

Australian Government Monthly Financial Statements - July and August 2013

Senator the Hon. Mathias Cormann
Minister for Finance

Date

KEY POINTS

  • The underlying cash balance for the 2013-14 financial year to 31 August 2013 was a deficit of $10,563 million.
  • The fiscal balance for the 2013-14 financial year to 31 August 2013 was a deficit of $5,719 million.
AGGREGATES
ACTUAL
2013-2014
July
$m

ACTUAL
2013-2014
August
$m

ACTUAL
2013-2014
YTD August
$m
Budget
Profile
2013-2014
YTD August
$m
BUDGET
ESTIMATE*
2013-2014
FULL YEAR
$m
Revenue42,96018,49761,45664,530387,749
Expenses34,95532,61767,57270,172398,301
Net operating balance 8,004-14,120-6,116-5,642-10,552
Net capital investment -160-237-3972412,945
Fiscal balance 8,164-13,884-5,719-5,883-13,497
Underlying Cash Receipts37,65921,75359,41260,941373,156
Underlying Cash Payments38,17231,80369,97570,258391,198
Underlying cash balance(a)-513-10,050-10,563-9,317-18,043
Headline cash balance -2,052-9,984-12,035-10,887-25,278
Total assets369,260 362,054 376,601
Total liabilities562,727 567,962 550,059
Net worth(b)-193,467 -205,908 -173,458
Net debt(c)153,557 161,253 178,104

*As published in the 2013-14 Budget.
(a) Excludes net Future Fund earnings.
(b) Net worth is calculated as total assets minus total liabilities.
(c) Net debt equals the sum of deposits held, government securities, loans and other borrowing, minus the sum of cash and deposits, advances paid, and investments, loans and placements.

Care needs to be taken when comparing monthly or cumulative data across years and to full year estimates as revenues and expenses vary from month to month. This is particularly so for the first few months of the year.

FISCAL OUTCOMES

Underlying Cash Balance

The underlying cash balance includes cash from operations and net cash provided by investing activities in non-financial assets but excludes the net cash earnings for the Future Fund.

The underlying cash balance for the year to 31 August 2013 was a deficit of $10,563 million, compared to the Budget profile deficit of $9,317 million. The difference of $1,246 million relates to lower underlying cash receipts partially offset by lower underlying cash payments.

Fiscal Balance

The fiscal balance for the year to 31 August 2013 was a deficit of $5,719 million, this is $164 million lower than the Budget profile deficit. The difference relates to lower expenses and net capital investment, partially offset by lower revenue.

  • Revenues 
    Total revenue was $3,074 million lower than the Budget profile primarily due to lower taxation revenue. This reflects lower company, superannuation fund and individual and other withholding taxation revenue compared to the Budget profile, together with other minor variations including timing of taxation revenues.
  • Expenses
    Total expenses were $2,600 million lower than the Budget profile primarily due to lower grants and personal benefit expenditure.  This is in part consistent with reduced expenditure during the election caretaker period.

Assets and Liabilities

The net worth of the General Government sector is a negative net asset position of $205,908 million at 31 August 2013. The net debt of the General Government sector is $161,253 million at 31 August 2013.

Senator the Hon Mathias Cormann
Minister for Finance
11 October 2013
David Tune
Secretary to the Department of Finance
11 October 2013
Contact: Senator the Hon Mathias Cormann's Office:
Department of Finance:

Simon Atkinson (02) 6277 7400
Amelia Huang (02) 6215 3138

 

Australian Government General Government Sector – INCOME STATEMENT

  
ACTUAL
2013-2014
July
$m

ACTUAL
2013-2014
August
$m

ACTUAL
2013-2014
YTD August
$m
BUDGET
ESTIMATE*
2013-2014
FULL YEAR
$m
Revenue     
Taxation revenue 41,32016,48957,809366,664
Sales of goods and services 6807331,4138,577
Interest income 2742725464,313
Dividend income 703243942,426
Other 6166791,2955,768
Total revenue 42,96018,49761,456387,749
Expenses     
Gross operating expenses     
Wages and salaries(a) 1,6271,6293,25519,772
Superannuation 4454468904,039
Depreciation and amortisation 5425061,0485,813
Supply of goods and services 5,9256,65112,57775,918
Other operating expenses(a) 4084578655,467
Total gross operating expenses 8,9469,68818,635111,009
Superannuation interest expense 6846841,3678,462
Interest expenses 1,0501,0872,13714,008
Current transfers     
Current grants 10,0848,66418,747118,137
Subsidy expenses 1,0949832,07714,944
Personal benefits 12,11010,76822,878121,699
Total current transfers 23,28720,41543,702254,780
Capital transfers     
Mutually agreed write-downs 3761645402,137
Other capital grants 6125791,1917,905
Total capital transfers 9887431,73110,042
Total expenses 34,95532,61767,572398,301
Net operating balance 8,004-14,120-6,116-10,552
Other economic flows     
- included in operating result(b)     
Net write-downs of assets(including bad and doubtful debts) -341-443-785-7,488
Assets recognised for the first time 50116166559
Net foreign exchange gains -627-179-80573
Net swap interest received -304-160-4640
Market valuation of debt -8112,5461,7352,924
Other gains/(losses) 3,392-1983,1943,655
Total other economic flows     
- included in operating result 1,3591,6813,040-278
Operating Result(c) 9,363-12,439-3,076-10,830
Non-owner movements in equity(b)     
Revaluation of equity investments 000-2,223
Actuarial revaluations 000140
Other economic revaluations -180-2-182567
Total other economic flows - included in equity -180-2-182-1,517
Comprehensive result - Total change in net worth 9,183-12,441-3,258-12,347
Net operating balance 8,004-14,120-6,116-10,552
Net acquisition of non-financial assets     
Purchases of non-financial assets 5822698518,755
less Sales of non-financial assets 97079346
less Depreciation 5425061,0485,813
plus Change in inventories -17151-120270
plus Other movements in non-financial assets -2119-178
Total net acquisition of non-financial assets -160-237-3972,945
Fiscal balance (Net lending/borrowing)(e) 8,164-13,884-5,719-13,497

*As published in the 2013-14 Budget.
(a) Consistent with ABS GFS classification, other employee related expenses are reported under other operating expenses. Total employee expenses equal wages and salaries plus other operating expenses.
(b) The presentation of other economic flows has changed to align more closely with AASB 1049. The AASB 1049 version of other economic flows is no longer presented.
(c) Reflects changes in the market valuation of investments and any revaluations at the point of disposal or sale.
(d) Largely reflects other revaluation of assets and liabilities.
(e) The term fiscal balance is not used by the ABS.

Australian Government General Government Sector - BALANCE SHEET

 
ACTUAL
as at
31 July 2013
$m

ACTUAL
as at
31 August 2013
$m
BUDGET
ESTIMATE*
as at
30 June 2014
$m
Assets   
Financial assets   
Cash and deposits2,3482,7292,679
Advances paid34,91135,27041,017
Investments, loans and placements111,202108,844112,965
Other receivables(a)49,87444,94946,756
Equity investments   
Investments in other public sector entities26,23026,04426,208
Equity accounted investments294294331
Investments - shares34,31734,00034,026
Total financial assets259,176252,130263,982
Non-financial assets   
Land8,9388,9358,719
Buildings23,73523,75824,454
Plant, equipment and infrastructure 52,87452,68954,888
Inventories7,7427,7107,206
Intangibles5,6135,6735,712
Investment property212212182
Biological assets333237
Heritage and cultural assets10,54310,54410,465
Assets held for sale1349183
Other non-financial assets(a)262281873
Total non-financial assets110,085109,925112,619
Total assets369,260362,054376,601
Liabilities   
Interest bearing liabilities   
Deposits held178182192
Government securities291,140297,301321,252
Loans9,4469,33911,851
Other borrowing1,2541,2731,470
Total interest bearing liabilities302,018308,095334,765
Provisions and payables   
Superannuation liability(b)193,850194,439148,710
Other employee liabilities 14,74514,26414,829
Suppliers payable4,3024,2184,259
Personal benefits provisions and payable13,52513,05313,952
Subsidies provisions and payable3,5993,5623,475
Grants provisions and payable14,71414,61715,892
Other provisions and payables15,97515,71414,178
Total provisions and payables260,709259,867215,294
Total liabilities562,727567,962550,059
Net worth(c)-193,467-205,908-173,458
Net financial worth(d)-303,552-315,832-286,077
Net financial liabilities(e) 329,781341,877312,285
Net debt(f)153,557161,253178,104

*As published in the 2013-14 Budget.
(a) As a result of the 2013-14 Budget there has been a reclassification between other non-financial assets and other receivables.
(b) For budget reporting purposes, a discount rate applied by actuaries in preparing Long Term Cost Reports is used to value the superannuation liability. This reduces the volatility in reported liabilities that would occur from year to year if the long-term government bond rate were used. Consistent with Australian Accounting Standards, the long-term government bond rate as at 30 June is used to calculate the superannuation liability for the purpose of actuals reporting.
(c) Net worth is calculated as total assets minus total liabilities.
(d) Net financial worth equals total financial assets minus total liabilities.
(e) Net financial liabilities equals total liabilities less financial assets other than investments in other public sector entities.
(f) Net debt equals the sum of deposits held, government securities, loans and other borrowing, minus the sum of cash and deposits, advances paid, and investments, loans and placements.

Australian Government General Government Sector - CASH FLOW STATEMENT

 ACTUAL
2013-2014
July
$m
ACTUAL
2013-2014
August
$m
ACTUAL
2013-2014
YTD August
$m
BUDGET
ESTIMATE*
2013-2014
FULL YEAR
$m
Cash receipts from operating activities    
Taxes received35,64519,65455,299354,854
Receipts from sales of goods and services8826611,5438,639
Interest receipts2402474874,074
Dividends and income tax equivalents866086942,526
Other receipts9218421,7635,496
Total operating receipts37,77322,01159,785375,589
Cash payments for operating activities    
Payments for employees-3,121-2,155-5,276-26,909
Payments for goods and services-6,513-7,097-13,610-76,293
Grants and subsidies paid-12,731-10,564-23,295-139,740
Interest paid-950-540-1,490-11,909
Personal benefit payments-13,527-10,296-23,823-122,319
Other payments -763-766-1,529-5,271
Total operating payments-37,605-31,418-69,023-382,442
Net cash flows from operating activities168-9,407-9,239-6,853
Cash flows from investments in non-financial assets    
Sales of non-financial assets97079405
Purchases of non-financial assets-565-384-949-8,288
Net cash flows from investments in
  non-financial assets
-555-314-870-7,883
Net cash flows from investments in
   financial assets for policy purposes
-1,662-262-1,924-10,073
Cash flows from investments in
   financial assets for liquidity purposes
    
Increase in investments-2,4082,123-285-4,919
Net cash flows from investments in
   financial assets for liquidity purposes
-2,4082,123-285-4,919
Cash flows from financing activities    
Borrowing (net)4,7788,30613,08431,996
Other financing (net)-67-65-132-2,059
Net cash flows from financing activities4,7128,24112,95229,937
Net increase/(decrease) in cash held254380635209
Net cash flows from operating activities
 and investments in non-financial assets
   (Surplus(+)/deficit(-))
-387-9,721-10,108-14,736
Finance leases and similar arrangements(b)-3-1-3-469
GFS cash surplus(+)/deficit(-)-390-9,722-10,111-15,205
less Future Fund earnings1243284522,838
Equals underlying cash balance (c)-513-10,050-10,563-18,043
plus net cash flows from investments in
  financial assets for policy purposes
-1,662-262-1,924-10,073
plus Future fund earnings1243284522,838
Equals headline cash balance-2,052-9,984-12,035-25,278

*As published in the 2013-14 Budget.
(a) A positive number denotes a cash inflow; a negative sign denotes a cash outflow.
(b) The acquisition of assets under finance leases decreases the underlying cash balance.The disposal of assets previously held under finance leases increases the underlying cash.
(c) The term underlying cash balance is not used by the ABS.

Australian Government General Government Sector - EXPENSES BY FUNCTION

 ACTUAL
2013-2014
July
$m
ACTUAL
2013-2014
August
$m
ACTUAL
2013-2014
YTD August
$m
BUDGET
ESTIMATE*
2013-2014
FULL YEAR
$m
Expenses by function    
General public services1,9942,0794,07223,023
Defence1,5701,7633,33322,045
Public order and safety3713757464,272
Education 3,9331,6315,56429,742
Health 5,3015,65210,95264,636
Social security and welfare 13,51812,04025,558138,145
Housing and community amenities4871446318,775
Recreation and culture3395258643,696
Fuel and energy5287391,2677,586
Agriculture, forestry and fishing287143012,654
Mining, manufacturing and construction1551643192,431
Transport and communication862623486,453
Other economic affairs8769561,83211,283
Other purposes    
Public debt interest1,0021,0202,02212,456
Nominal superannuation interest6846841,3678,462
General purpose inter-government transactions3,8254,5698,39452,397
Natural disaster relief000147
Contingency reserve00098
Total expenses34,95532,61767,572398,301

* As published in the 2013-14 Budget.

NOTES:

The Australian Government monthly financial statements have been prepared on a basis consistent with the Budget as required under section 54 of the Financial Management and Accountability Act 1997. The statements are prepared in accordance with the Australian Accounting Standards Board 1049 – Whole of Government and General Government Sector Financial Reporting (AASB 1049), which require treatment based on the Australian Bureau of Statistics (ABS) Government Finance Statistics (GFS) except where Australian Accounting Standards (AAS) provide a better conceptual treatment for specific items. Departures are limited to complying with either ABS GFS or AAS.

The Australian Government has improved the transparency and accountability of the Monthly Financial Statements by reporting against a profile of expected revenue and expenses. This allows for a more accurate commentary and account for seasonality or patterns of revenue and expenses.

The Government is committed to releasing the Monthly Financial Statements in a timely fashion and will endeavour to do so in accordance with International Monetary Fund (IMF) Special Data Dissemination Standards. Under these standards the timeframe for releasing the Monthly Financial Statements is by the end of the following month. The exception is the June and July Monthly Financial Statements, for which the IMF has given Australia special dispensation to release before 31 October.

While total tax collections are known with certainty at the end of each month, the distribution across the relevant heads of revenue cannot be finalised until all Business Activity Statements are received and processed. The outcomes for some revenue items provided in this statement are thus estimates, in accordance with the best judgement of the Taxation Commissioner, and subject to revision. The taxation revenue items not affected are: petroleum resource rent tax, excise duty, customs duty, other taxes and individuals refunds.

The sum of the revenue accrued in the month and the revisions to prior periods equals the revenue reported in the Income Statement.

Note 1: Income Tax

 ACTUAL
2013-2014
July
$m
ACTUAL
2013-2014
August
$m
ACTUAL
2013-2014
YTD August
$m
BUDGET
ESTIMATE*
2013-2014
FULL YEAR
$m
Individuals and other withholding taxes    
Gross income tax withholding 12,53314,12226,656164,660
Gross other individuals8,461-1,9566,50537,490
Less Refunds4,7095,65810,36626,800
Total individuals and other withholding taxation16,2856,50922,795175,350
Company tax 13,47445613,92973,969
Superannuation funds1,1705421,7128,480
Resource rent tax (a)1984036013,420
Fringe benefits tax840278674,320
Total income taxation revenue31,9677,93639,904265,539

*As published in the 2013-14 Budget.
(a) Includes both the Minerals Resource Rent Tax and the Petroleum Resource Rent Tax.

Note 2: Indirect Tax

 ACTUAL
2013-2014
July
$m
ACTUAL
2013-2014
August
$m
ACTUAL
2013-2014
YTD August
$m
BUDGET
ESTIMATE*
2013-2014
FULL YEAR
$m
Goods and services tax5,1514,89810,04953,080
Wine equalisation tax6351115780
Luxury car tax413677400
Excise duty2,3991,9514,35026,050
Customs duty7267291,4558,830
Carbon pricing mechanism (a)6656651,3308,340
Other indirect tax3082225303,646
Total indirect taxation revenue9,3538,55217,905101,126

*As published in the 2013-14 Budget.
(a) Revenue from the Carbon pricing mechanism has been estimated based on expected annual results.

NOTE:

Style Conventions

  1. Figures in tables and generally in the text have been rounded. Discrepancies in tables between totals and sums of components are due to rounding.

International Monetary Fund (IMF) Special Data Dissemination Standards (SDDS)

  1. In accordance with the IMF's SDDS, quarter ahead notice of the date of release of the data on central government operations, which is contained in the Australian Government Financial Statements, is given on the IMF's Dissemination Standards Bulletin Board at http//dsbb.imf.org.
  2. In accordance with the IMF SDDS, the approximate date of release of the data on debt guaranteed by the Australian Government (central government), is given on the IMF's Data Dissemination Advance Release Calendar http://dsbb.imf.org. Monthly and quarterly data on debt guaranteed by the Australian Government (central government) that meet the coverage and timeliness requirements of the SDDS are published on the AOFM website at http://aofm.gov.au/statistics/securities-on-issue.

This publication is protected by copyright.

Creative Commons

With the exception of the Commonwealth Coat of Arms and the Department of Finance logo all material presented in this publication are licensed under a Creative Commons Attribution 3.0 licence.

To the extent that copyright subsists in third party materials, where noted, it remains with the original owner and permission may be required to reuse the material.

All material must include the following attribution:  Australian Government General Government Sector Monthly Financial Statements - Department of Finance