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 General Government Sector Monthly Financial Statements - November 2013

Senator the Hon. Mathias Cormann
Minister for Finance

Date

KEY POINTS

  • The underlying cash balance for the 2013-14 financial year to 30 November 2013 was a deficit of $22,981 million.
  • The fiscal balance for the 2013-14 financial year to 30 November 2013 was a deficit of $16,703 million.
AGGREGATES
ACTUAL
2013-2014
November
$m

ACTUAL
2013-2014
YTD November
$m

BUDGET
PROFILE
2013-2014
YTD November
$m
BUDGET
ESTIMATE*
2013-2014
Full Year
$m
Revenue27,710148,969154,988387,749
Expenses30,826165,053169,037398,301
Net operating balance -3,116-16,085-14,049-10,552
Net capital investment 4696197012,945
Fiscal balance -3,585-16,703-14,750-13,497
Receipts(a)25,169141,906145,986375,993
Payments(b)29,783163,932164,773391,198
Net Future Fund earnings-1099551,3052,838
Underlying cash balance(c)-4,506-22,981-20,093-18,043
Headline cash balance -5,044-24,527-22,642-25,278
Total assets 386,234 376,601
Total liabilities 596,737 550,059
Net worth(d) -210,503 -173,458
Net debt(e) 168,970 178,104

*As published in the 2013-14 Budget. 
(a) Cash receipts for operating activities and sales of non-financial assets.
(b) Cash payments for operating activities, purchases of non-financial assets and net acquisition of assets under finance leases.
(c) Excludes net Future Fund earnings. Consistent with the 2013-14 Budget, the net adjustment for the Future Fund is shown separately.
(d) Net worth is calculated as total assets minus total liabilities.
(e) 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.

Comparators for the November 2013 Monthly Financial Statements are based on the 2013-14 Budget published in May 2013. The 2013-14 Mid-Year Economic and Fiscal Outlook profiles will be available from the December 2013 Monthly Financial Statements onwards.

FISCAL OUTCOMES

Underlying Cash Balance

The underlying cash balance for the year to 30 November 2013 was a deficit of $22,981 million, compared to the Budget profile deficit of $20,093 million. The difference of $2,888 million relates to lower than expected cash receipts partially offset by lower than expected cash payments.

Fiscal Balance

The fiscal balance for the year to 30 November 2013 was a deficit of $16,703 million, compared to the Budget profile deficit of $14,750 million. The difference of $1,953 million relates to lower than expected revenue, partially offset by lower than expected expenses.

  • Revenues 
    Total revenue was $6,020 million lower than the Budget profile primarily due to lower than expected taxation revenue. This reflects lower wages growth, company profitability and resource rent taxes.
  • Expenses
    Total expenses were $3,984 million lower than the Budget profile primarily due to lower than expected grants, subsidies and personal benefits. This is in part consistent with reduced expenditure during the election caretaker period and subsequent timing differences, particularly for grants and subsidies.

Assets and Liabilities

The net worth of the Australian Government general government sector is a negative net asset position of $210,503 million as at 30 November 2013. The net debt of the Australian Government general government sector is $168,970 million as at 30 November 2013.

Senator the Hon Mathias Cormann
Minister for Finance
10 January 2014
Jenet Connell
Acting Secretary to the Department of Finance
10 January 2014
Contact: Senator the Hon Mathias Cormann’s Office:
Department of Finance:
Karen Wu - (02) 6277 7400
Amelia Huang - (02) 6215 2222

Australian Government General Government Sector – OPERATING STATEMENT

  
ACTUAL
2013-2014
November
$m

ACTUAL
2013-2014
YTD November
$m

BUDGET
PROFILE
2013-2014
YTD November
$m
BUDGET
ESTIMATE*
2013-2014
Full Year
$m
Revenue     
Taxation revenue 25,612139,746146,123366,664
Sales of goods and services 7903,7513,4988,577
Interest income 3161,3491,8304,313
Dividend income 1979781,2062,426
Other 7953,1452,3315,768
Total revenue 27,710148,969154,988387,749
Expenses     
Gross operating expenses     
Wages and salaries(a) 1,5708,0658,32119,772
Superannuation 5112,3401,7064,039
Depreciation and amortisation 5772,6372,4155,813
Supply of goods and services 5,98631,09831,86475,918
Other operating expenses(a) 4482,3052,3245,467
Total gross operating expenses 9,09346,44446,630111,009
Superannuation interest expense 6843,4183,5268,462
Interest expenses 1,1405,6595,69614,008
Current transfers     
Current grants 8,79945,80948,155118,137
Subsidy expenses 1,3117,1057,73514,944
Personal benefits 8,92752,55153,113121,699
Total current transfers 19,036105,465109,003254,780
Capital transfers     
Mutually agreed write-downs 2171,0469742,137
Other capital grants 6553,0223,2087,905
Total capital transfers 8724,0674,18210,042
Total expenses 30,826165,053169,037398,301
Net operating balance -3,116-16,085-14,049-10,552
Other economic flows
- included in operating result(b)
     
Net write-downs of assets (including bad and doubtful debts) -721-2,545-3,664-7,488
Assets recognised for the first time 47260233559
Net foreign exchange gains -1,182-3507373
Net swap interest received 70-33800
Market valuation of debt 2,2905,2541,2702,924
Other gains/(losses) 2,6845,8621,6763,655
Total other economic flows - included in operating result 3,1878,143-14,461-278
Operating result 70-7,942-14,461-10,830
Non-owner movements in equity(b)     
Revaluation of equity investments(c) -5000-2,223
Actuarial revaluations 000140
Other economic revaluations(d) 168967567
Total other economic flows - included in equity -358967-1,517
Comprehensive result - Total change in net worth 36-7,853-14,394-12,347
Net operating balance -3,116-16,085-14,049-10,552
Net acquisition of non-financial assets     
Purchases of non-financial assets 1,0453,4452,9768,755
less Sales of non-financial assets 50145117346
less Depreciation 5772,6372,4155,813
plus Change in inventories 24-95117270
plus Other movements in non-financial assets 285114078
Total net acquisition of non-financial assets 4696197012,945
Fiscal balance (Net lending/borrowing)(e) -3,585-16,703-14,750-13,497

*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.
(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
30 November 2013
$m
BUDGET
ESTIMATE*
as at
30 June 2014
$m
Assets  
Financial assets  
Cash and deposits3,7772,679
Advances paid36,22541,017
Investments, loans and placements124,891112,965
Other receivables(a)48,08546,756
Equity investments  
Investments in other public sector entities26,33326,208
Equity accounted investments297331
Investments - shares36,27634,026
Total financial assets275,885263,982
Non-financial assets  
Land8,9118,719
Buildings24,06324,454
Plant, equipment and infrastructure 52,89654,888
Inventories7,6247,206
Intangibles5,6515,712
Investment property206182
Biological assets3137
Heritage and cultural assets10,54810,465
Assets held for sale8583
Other non-financial assets(a)334873
Total non-financial assets110,349112,619
Total assets386,234376,601
Liabilities  
Interest bearing liabilities  
Deposits held232192
Government securities322,773321,252
Loans9,38311,851
Other borrowing1,4761,470
Total interest bearing liabilities333,864334,765
Provisions and payables  
Superannuation liability(b)195,967148,710
Other employee liabilities 14,66314,829
Suppliers payable4,6384,259
Personal benefits provisions and payable13,02013,952
Subsidies provisions and payable5,5773,475
Grants provisions and payable14,24815,892
Other provisions and payables14,75914,178
Total provisions and payables262,873215,294
Total liabilities596,737550,059
Net worth(c)-210,503-173,458
Net financial worth(d)-320,852-286,077
Net financial liabilities(e) 347,185312,285
Net debt(f)168,970178,104

*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
November
$m
ACTUAL
2013-2014
YTD November
$m

BUDGET
PROFILE
2013-2014
YTD November
$m
BUDGET
ESTIMATE*
2013-2014
Full Year
$m
Cash receipts from operating activities    
Taxes received23,829131,857136,530354,854
Receipts from sales of goods and services7693,6973,6508,639
Interest receipts2961,2051,7204,074
Dividends and income tax equivalents-1141,3231,2182,526
Other receipts3383,6782,6915,496
Total operating receipts25,118141,761145,810375,589
Cash payments for operating activities    
Payments for employees-1,949-11,273-11,310-26,909
Payments for goods and services-5,134-31,083-32,514-76,293
Grants and subsidies paid-10,624-55,751-57,095-139,740
Interest paid-595-4,929-4,868-11,909
Personal benefit payments-10,230-54,733-53,777-122,319
Other payments -191-2,528-2,098-5,271
Total operating payments-28,723-160,297-161,663-382,442
Net cash flows from operating activities-3,605-18,536-15,853-6,853
Cash flows from investments in non-financial assets    
Sales of non-financial assets50145176405
Purchases of non-financial assets-1,059-3,557-2,939-8,288
Net cash flows from investments in non-financial assets-1,009-3,413-2,762-7,883
Net cash flows from investments in financial assets for policy purposes-429-2,501-3,855-10,073
Cash flows from investments in financial assets for liquidity purposes    
Increase in investments-8,853-15,603-377-4,919
Net cash flows from investments in financial assets for liquidity purposes-8,853-15,603-377-4,919
Cash flows from financing activities    
Borrowing (net)14,00942,49322,86531,996
Other financing (net)-67-770-808-2,059
Net cash flows from financing activities13,94341,72322,05629,937
Net increase/(decrease) in cash held471,670-791209
Net cash flows from operating activities and investments in non-financial assets(Surplus(+)/deficit(-))-4,614-21,948-18,615-14,736
Finance leases and similar arrangements(b)-1-78-172-469
GFS cash surplus(+)/deficit(-)-4,615-22,026-18,788-15,205
less Net Future Fund earnings-1099551,3052,838
Equals underlying cash balance (c)-4,506-22,981-20,093-18,043
plus Net cash flows from investments in
  financial assets for policy purposes
-429-2,501-3,855-10,073
plus Net Future Fund earnings-1099551,3052,838
Equals headline cash balance-5,044-24,527-22,642-25,278

*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
November
$m
ACTUAL
2013-2014
YTD November
$m
BUDGET
ESTIMATE*
2013-2014
Full Year
$m
Expenses by function   
General public services1,5819,39423,023
Defence1,8848,93322,045
Public order and safety2711,7324,272
Education 1,28812,14929,742
Health 5,36926,59764,636
Social security and welfare 10,23259,071138,145
Housing and community amenities1,3554,7948,775
Recreation and culture391,1093,696
Fuel and energy7233,1737,586
Agriculture, forestry and fishing1718952,654
Mining, manufacturing and construction366832,431
Transport and communication3471,1376,453
Other economic affairs8644,61111,283
Other purposes   
Public debt interest1,0825,20412,456
Nominal superannuation interest6843,4188,462
General purpose inter-government transactions4,90122,15552,397
Natural disaster relief00147
Contingency reserve0098
Total expenses30,826165,053398,301

* 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 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 30 November.

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 Operating Statement.

Note 1: Income Tax

 ACTUAL
2013-2014
November
$m
ACTUAL
2013-2014
YTD November
$m

BUDGET
PROFILE
2013-2014
YTD November
$m
BUDGET
ESTIMATE*
2013-2014
Full Year
$m
Individuals and other withholding taxes    
Gross income tax withholding 13,15566,00868,579164,660
Gross other individuals2,36314,74514,85937,490
Less refunds2,27119,42819,12026,800
Total individuals and other withholding taxation13,24861,32564,317175,350
Company tax 2,24228,66229,75773,969
Superannuation funds6763,3134,4838,480
Petroleum resource rent taxes-74901,1522,520
Minerals resource rent tax-6254450900
Fringe benefits tax671,8811,9694,320
Total income taxation revenue16,22095,925102,129265,539

*As published in the 2013-14 Budget.

Note 2: Indirect Tax

 ACTUAL
2013-2014
November
$m
ACTUAL
2013-2014
YTD November
$m

BUDGET
PROFILE
2013-2014
YTD November
$m
BUDGET
ESTIMATE*
2013-2014
Full Year
$m
Goods and services tax5,33023,73923,71953,080
Wine equalisation tax88305280780
Luxury car tax32181170400
Excise duty2,20410,96711,08426,050
Customs duty7973,8103,7968,830
Carbon pricing mechanism (a)6703,3303,4758,340
Other indirect tax2701,4881,4703,646
Total indirect taxation revenue9,39243,82143,994101,126

*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 Data Dissemination 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