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 - May 2014

Senator the Hon. Mathias Cormann
Minister for Finance

Date

Key Points

  • The underlying cash balance for the 2013-14 financial year to 31 May 2014 was a deficit of $37,747 million.
  • The fiscal balance for the 2013-14 financial year to 31 May 2014 was a deficit of
    $28,543 million.
AGGREGATESACTUAL
2013-2014
May
$m
ACTUAL
2013-2014
YTD May
$m
REVISED
MONTHLY
PROFILE^
2013-2014
YTD May
$m
REVISED
BUDGET
ESTIMATE*
2013-2014
Full Year
$m
Revenue34,966344,435345,425374,267
Expenses41,768370,304374,197415,294
Net operating balance-6,802-25,869-28,771-41,027
Net capital investment6122,6732,2184,027
Fiscal balance-7,415-28,543-30,989-45,055
Receipts(a)33,927328,183327,110363,496
Payments(b)39,997363,623367,075410,662
Net Future Fund earnings2232,3072,5322,689
Underlying cash balance(c)-6,293-37,747-42,498-49,855
Headline cash balance-7,126-41,835-50,116-53,741
Total assets 404,143 393,020
Total liabilities 632,350 579,439
Net worth(d) -228,208 -186,419
Net debt(e) 190,232 197,851

*As published in the 2014-15 Budget.
^ Based on the previous profile, adjusted for material changes in the 2014-15 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 Budget documents, 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.

FISCAL OUTCOMES

Underlying Cash Balance

The underlying cash balance for the year to 31 May 2014 was a deficit of $37,747 million, compared to the Revised Monthly profile deficit of $42,498 million. The difference of $4,751 million relates to lower than expected cash payments and higher than expected cash receipts, excluding net Future Fund earnings.

Fiscal Balance

The fiscal balance for the year to 31 May 2014 was a deficit of $28,543 million, compared to the Revised Monthly profile deficit of $30,989 million. The difference of $2,447 million is largely due to lower than expected expenses, partially offset by lower than expected revenue and higher net capital investment.

  • Revenues
    Total revenue was $991 million lower than the Revised Monthly profile primarily due to lower than expected taxation revenue.
  • Expenses
    Total expenses were $3,893 million lower than the Revised Monthly profile, due to lower than expected supply of goods and services expenses, wages and salaries expenses, and grants and subsidies expenses, partially offset by higher personal benefits.

Assets and Liabilities

The net worth of the Australian Government general government sector is a negative net asset position of $228,208 million as at 31 May 2014. The net debt of the Australian Government general government sector is $190,232 million as at 31 May 2014.  Net financial liabilities of the Australian Government general government sector are $367,893 million as at 31 May 2014.



 

Senator the Hon Mathias Cormann
Minister for Finance
27 June 2014
David Tune
Secretary of the Department of Finance
27 June 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

 NoteACTUAL
2013-2014
May
$m
ACTUAL
2013-2014
YTD May
$m
REVISED
MONTHLY
PROFILE^
2013-2014
YTD May
$m
REVISED
BUDGET
ESTIMATE*
2013-2014
Full Year
$m
Revenue     
Taxation revenue1, 233,055324,930326,127350,956
Sales of goods and services 8928,1047,9008,853
Interest income 3032,8653,0773,445
Dividend income 3952,5532,4134,288
Other 3215,9835,9096,724
Total revenue 34,966344,435345,425374,267
Expenses     
Gross operating expenses     
Wages and salaries(a) 1,60617,29817,82219,532
Superannuation 4415,0175,3376,235
Depreciation and amortisation 4655,6625,8986,474
Supply of goods and services 6,34467,47668,81974,552
Other operating expenses(a) 5865,0004,8736,039
Total gross operating expenses 9,443100,453102,750112,833
Superannuation interest expense 6837,5147,5768,320
Interest expenses 1,31413,04713,05314,396
Current transfers     
Current grants 8,598100,380103,187117,437
Subsidy expenses 93613,31314,05615,534
Personal benefits 10,585115,158114,231124,944
Total current transfers 20,118228,851231,475257,915
Capital transfers     
Mutually agreed write-downs 3052,8562,7823,094
Other capital grants 9,90417,58316,56118,736
Total capital transfers 10,21020,43919,34321,830
Total expenses341,768370,304374,197415,294
Net operating balance -6,802-25,869-28,771-41,027
Other economic flows     
- included in operating result(b)     
Net write-downs of assets (including bad and doubtful debts) 192-6,731-5,694-5,278
Assets recognised for the first time -3488314330
Liabilities recognised for the first time 0000
Actuarial revaluations 0000
Net foreign exchange gains 298156-434-447
Net swap interest received 68-420-469-663
Market valuation of debt -3,959-1,4042,3692,410
Other gains/(losses) 1,0228,7479,6439,302
Total other economic flows     
- included in operating result -2,3838355,7305,655
Operating result -9,185-25,034-28,771-35,372
Non-owner movements in equity(b)     
Revaluation of equity investments(c) 4-1,093667,185
Actuarial revaluations 00-822-6,720
Other economic revaluations(d) 413569-1,478704
Total other economic flows - included in equity 418-524-2,2341,168
Comprehensive result - Total change in net worth -8,768-25,558-25,276-34,204
Net operating balance -6,802-25,869-28,771-41,027
Net acquisition of non-financial assets     
Purchases of non-financial assets 1,0567,8307,86210,240
less Sales of non-financial assets 37186188273
less Depreciation 4655,6625,9186,474
plus Change in inventories 59541367430
plus Other movements in non-financial assets 015095105
Total net acquisition of non-financial assets 6122,6732,2184,027
Fiscal balance (Net lending/borrowing)(e) -7,415-28,543-30,989-45,055

*As published in the 2014-15 Budget.
^ Based on the previous profile, adjusted for material changes in the 2014-15 Budget.
(a) Consistent with Australian Bureau of Statistics' (ABS) Government Finance Statistics (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 Australian Accounting Standard 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
31 May 2014
$m
REVISED
BUDGET
ESTIMATE*
as at
30 June 2014
$m
Assets  
Financial assets  
Cash and deposits2,8743,004
Advances paid39,01139,737
Investments, loans and placements134,342117,371
Other receivables(a)50,01846,051
Equity investments  
Investments in other public sector entities27,00035,781
Equity accounted investments292300
Investments - shares37,92037,549
Total financial assets291,457279,792
Non-financial assets  
Land9,2518,929
Buildings24,72824,335
Plant, equipment and infrastructure53,38854,875
Inventories8,3107,942
Intangibles5,6945,810
Investment property215196
Biological assets2835
Heritage and cultural assets10,53810,573
Assets held for sale100136
Other non-financial assets(a)434397
Total non-financial assets112,685113,228
Total assets404,143393,020
Liabilities  
Interest bearing liabilities  
Deposits held220182
Government securities355,216346,648
Loans9,3349,608
Other borrowing1,6891,524
Total interest bearing liabilities366,459357,963
Provisions and payables  
Superannuation liability(b)199,196157,067
Other employee liabilities14,78515,102
Suppliers payable4,9844,632
Personal benefits provisions and payable12,75812,384
Subsidies provisions and payable6,3184,242
Grants provisions and payable14,30514,170
Other provisions and payables13,54513,879
Total provisions and payables265,892221,477
Total liabilities632,350579,439
Net worth(c)-228,208-186,419
Net financial worth(d)-340,893-299,647
Net financial liabilities(e)367,893335,428
Net debt(f)190,232197,851

*As published in the 2014-15 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
May
$m
ACTUAL
2013-2014
YTD May
$m
REVISED
MONTHLY
PROFILE^
2013-2014
YTD May
$m
REVISED
BUDGET
ESTIMATE*
2013-2014
Full Year
$m
Cash receipts from operating activities    
Taxes received32,123308,253307,521341,643
Receipts from sales of goods and services8948,1087,7708,764
Interest receipts2872,6332,9163,210
Dividends and income tax equivalents3132,8712,9053,040
Other receipts2746,1325,6576,376
Total operating receipts33,890327,998326,770363,032
Cash payments for operating activities    
Payments for employees-1,901-24,153-24,397-26,587
Payments for goods and services-6,466-67,567-69,406-74,438
Grants and subsidies paid-19,735-130,539-131,446-152,953
Interest paid-680-11,564-11,714-13,935
Personal benefit payments-10,023-117,028-117,582-126,398
Other payments-214-4,741-4,584-6,056
Total operating payments-39,019-355,592-359,130-400,366
Net cash flows from operating activities-5,129-27,594-32,361-37,334
Cash flows from investments in
   non-financial assets
    
Sales of non-financial assets37186340464
Purchases of non-financial assets-978-7,462-7,609-9,827
Net cash flows from investments in
  non-financial assets
-941-7,276-7,269-9,363
Net cash flows from investments in
  financial assets for policy purposes
-1,056-6,395-10,150-6,575
Cash flows from investments in
  financial assets for liquidity purposes
    
Increase in investments-1,938-24,611-22,586-8,592
Net cash flows from investments in
  financial assets for liquidity purposes
-1,938-24,611-22,586-8,592
Cash flows from financing activities    
Borrowing (net)8,69168,46967,29764,689
Other financing (net)-84-1,858-1,888-1,897
Net cash flows from financing activities8,60766,61165,40962,792
Net increase/(decrease) in cash held-456734-6,957928
Net cash flows from operating activities
  and investments in non-financial assets
    (Surplus(+)/deficit(-))
-6,070-34,871-39,629-46,698
Finance leases and similar arrangements(b)0-569-336-469
GFS cash surplus(+)/deficit(-)-6,070-35,440-39,966-47,166
less Net Future Fund earnings2232,3072,5322,689
Equals underlying cash balance(c)-6,293-37,747-42,498-49,855
plus Net cash flows from investments in
  financial assets for policy purposes
-1,056-6,395-10,150-6,575
plus Net Future Fund earnings2232,3072,5322,689
Equals headline cash balance-7,126-41,835-50,116-53,741

*As published in the 2014-15 Budget.
^ Based on the previous profile, adjusted for material changes in the 2014-15 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 Australian Bureau of Statistics.

Note 1: Income Tax

 
ACTUAL
2013-2014
May
$m

ACTUAL
2013-2014
YTD May
$m
REVISED
MONTHLY
PROFILE^
2013-2014
YTD May
$m
REVISED
BUDGET
ESTIMATE*
2013-2014
Full Year
$m
Individuals and other withholding taxes    
Gross income tax withholding14,246145,600145,641158,300
Gross other individuals5,41135,70336,16037,180
less Refunds1,54826,42926,20627,100
Total individuals and other withholding taxation18,109154,873155,596168,380
Company tax4,63963,33864,64669,400
Superannuation funds5316,2666,5626,580
Petroleum resource rent tax11,3221,4001,470
Minerals resource rent tax-5164170170
Fringe benefits tax4604,2154,0694,140
Total income taxation revenue23,736230,179232,443250,140

*As published in the 2014-15 Budget.
^ Based on the previous profile, adjusted for material changes in the 2014-15 Budget.

Note 2: Indirect Tax

 ACTUAL
2013-2014
May
$m
ACTUAL
2013-2014
YTD May
$m
REVISED
MONTHLY
PROFILE
2013-2014
YTD May
$m
BUDGET
ESTIMATE*
2013-2014
Full Year
$m
Goods and services tax5,21351,43351,09354,321
Wine equalisation tax80762742810
Luxury car tax44426412430
Excise duty1,95123,43723,26725,230
Customs duty9028,4678,1449,020
Carbon pricing mechanism (a)7056,8866,7287,340
Other indirect tax4233,3393,2993,666
Total indirect taxation revenue9,31994,75193,684100,817

*As published in the 2014-15 Budget.
^ Based on the previous profile, adjusted for material changes in the 2014-15 Budget.
(a) Revenue from the carbon pricing mechanism has been estimated based on expected annual results.

Note 3: Total expenses by function

 ACTUAL
2013-2014
May
$m
ACTUAL
2013-2014
YTD May
$m
REVISED
BUDGET
ESTIMATE*
2013-2014
Full Year
$m
Expenses by function   
General public services10,75628,14134,151
Defence1,59420,58222,840
Public order and safety3403,8484,446
Education1,60827,17829,707
Health5,30257,80264,511
Social security and welfare11,869128,595140,569
Housing and community amenities4167,0888,383
Recreation and culture3392,8523,725
Fuel and energy5145,9177,047
Agriculture, Forestry and Fishing1961,9312,629
Mining, manufacturing and construction2272,3823,139
Transport and communication4233,8668,495
Other economic affairs1,12511,24111,263
Other purposes   
Public debt interest1,43912,44313,454
Nominal superannuation interest6837,5148,320
General purpose inter-government transactions4,93748,92453,224
Natural disaster relief00183
Contingency reserve00-793
Total expenses41,768370,304415,294

*As published in the 2014-15 Budget.

NOTES:

Australian Accounting Standard 1049

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.

Taxation Revenue

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 Commissioner of Taxation, and subject to revision. The taxation revenue items not affected are: petroleum resource rent tax, minerals resource rent tax, excise duty, customs duty, other taxes and individuals refunds.

Style Conventions

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)

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. Australia applies a special flexibility option which allows it to publish late the last and first month of a financial year.

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 Australian Office of Financial Management website at http://aofm.gov.au/statistics/securities-on-issue.