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 2017

Senator the Hon. Mathias Cormann
Minister for Finance
Deputy Leader of the Government in the Senate
Senator for Western Australia

Date

KEY POINTS

  • The underlying cash balance for the 2016-17 financial year to 31 May 2017 was a deficit of $30,427 million.
  • The fiscal balance for the 2016-17 financial year to 31 May 2017 was a deficit of $23,901 million.

AGGREGATES

ACTUAL
2016-2017
May
$m

ACTUAL
2016-2017
YTD May
$m

Revised Budget
Profile^
2016-2017
YTD May
$m

Revised Budget
ESTIMATE*
2016-2017
Full Year
$m

Revenue

43,640

382,937

376,447

412,091

Expenses

37,475

405,329

408,179

450,757

Net operating balance

6,165

-22,392

-31,732

-38,666

Net capital investment

29

1,509

174

2,047

Fiscal balance

6,136

-23,901

-31,905

-40,713

Receipts(a)

42,726

369,835

363,493

405,724

less Payments(b)

36,792

396,843

399,182

440,540

less Net Future Fund earnings

283

3,419

2,765

2,784

Underlying cash balance(c)

5,651

-30,427

-38,454

-37,600

Headline cash balance

4,249

-39,912

-50,803

-51,061

Total assets

 

532,754

 

517,500

Total liabilities

 

958,688

 

809,194

Net worth(d)

 

-425,934

 

-291,695

Net debt(e)

 

323,363

 

325,091

*As published in the 2017-18 Budget.
^Based on the previous profile, adjusted for significant changes in the 2017-18 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 financial year to 31 May 2017 was a deficit of $30,427 million, which is $8,028 million lower than the Revised Budget profile deficit of $38,454 million.

  • Receipts
    Total receipts were $6,342 million higher than the Revised Budget profile. This reflects higher than expected tax receipts of $3,969 million, partly from early tax receipts that were expected in June.
  • Payments
    Total payments were $2,339 million lower than the Revised Budget profile.

Fiscal Balance

The fiscal balance for the year to 31 May 2017 was a deficit of $23,901 million, which is $8,004 million lower than the Revised Budget profile deficit of $31,905 million. The difference results from higher than expected revenue and lower than expected expenses.

Net Operating Balance

The net operating balance for the year to 31 May 2017 was a deficit of $22,392 million, which is $9,339 million lower than the Revised Budget profile deficit of $31,732 million. As with the fiscal balance, the difference results from higher than expected revenue and lower than expected expenses.

Assets and Liabilities

As at 31 May 2017:

  • Net worth is negative $425,934 million;
  • Net debt is $323,363 million; and
  • Net financial liabilities are $616,921 million.

Senator the Hon Mathias Cormann
Minister for Finance

Rosemary Huxtable PSM
Secretary
Department of Finance

Media Contact

 

Karen Wu    

0428 350 139

 

Australian Government general government sector operating statement

 

Note

ACTUAL
2016-2017
May
$m

ACTUAL
2016-2017
YTD May
$m

Revised Budget Profile^
2016-2017
YTD May
$m

Revised Budget ESTIMATE*
2016-2017
Full Year
$m

Revenue

     

Taxation revenue

1, 2

41,220

358,455

354,393

386,172

Sales of goods and services

 

913

7,991

7,834

8,894

Interest income

 

362

3,370

3,344

3,753

Dividend income

 

400

3,179

2,490

3,653

Other

 

746

9,942

8,386

9,618

Total revenue

 

43,640

382,937

376,447

412,091

Expenses

     

Gross operating expenses

     

Wages and salaries(a)

 

1,670

17,507

17,980

19,926

Superannuation

 

899

9,123

8,966

9,702

Depreciation and amortisation

 

715

7,767

8,143

9,547

Supply of goods and services

 

9,970

81,794

82,322

91,334

Other operating expenses(a)

 

488

5,247

5,118

5,686

Total gross operating expenses

 

13,743

121,437

122,529

136,195

Superannuation interest expense

 

746

8,210

8,069

8,446

Interest expenses

 

1,497

15,673

15,647

17,582

Current transfers

     

Current grants

 

8,598

121,630

121,369

134,064

Subsidy expenses

 

1,123

12,020

12,051

12,663

Personal benefits

 

11,039

119,522

119,999

129,941

Total current transfers

 

20,760

253,173

253,419

276,668

Capital transfers

     

Mutually agreed write-downs

 

127

1,158

1,254

1,389

Other capital grants

 

602

5,678

7,261

10,478

Total capital transfers

 

729

6,836

8,515

11,867

Total expenses

3

37,475

405,329

408,179

450,757

Net operating balance

 

6,165

-22,392

-31,732

-38,666

Other economic flows

     

- included in operating result

     

Net write-downs of assets (including bad and doubtful debts)

 

-142

-9,234

-9,807

-9,013

Assets recognised for the first time

 

-87

162

305

315

Liabilities recognised for the first time

 

0

0

0

0

Actuarial revaluations

 

0

0

0

373

Net foreign exchange gains

 

-209

1,065

1

157

Net swap interest received

 

-38

96

25

25

Market valuation of debt

 

-5,470

11,829

19,449

19,594

Other gains/(losses)

 

2,059

6,478

4,231

6,989

Total other economic flows

     

- included in operating result

 

-3,888

10,396

14,204

18,440

Operating result (b)

 

2,277

-11,996

-17,528

-20,226

Non-owner movements in equity

     

Revaluation of equity investments(c)

 

-15

-22

0

-7,075

Actuarial revaluations

 

0

0

1

-138

Other economic revaluations(d)

 

-6,340

4,650

12,206

-5,354

Total other economic flows - included in equity

 

-6,355

4,627

12,207

0

Comprehensive result - Total change in net worth

 

-4,078

-7,369

-5,321

-12,567

Net operating balance

 

6,165

-22,392

-31,732

-38,666

Net acquisition of non-financial assets

     

Purchases of non-financial assets

 

1,262

9,773

8,859

12,181

less Sales of non-financial assets

 

509

717

657

790

less Depreciation

 

715

7,767

8,143

9,547

plus Change in inventories

 

-3

154

87

205

plus Other movements in non-financial assets

 

-6

66

28

-2

Total net acquisition of non-financial assets

 

29

1,509

174

2,047

Fiscal balance (Net lending/borrowing)(e)

 

6,136

-23,901

-31,905

-40,713

*As published in the 2017-18 Budget.
^Based on the previous profile, adjusted for significant changes in the 2017-18 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) Operating result under Australian Accounting Standards.
(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 2017
$m

Revised Budget
ESTIMATE*
as at
30 June 2017
$m

Assets

  

Financial assets

  

Cash and deposits

4,242

3,408

Advances paid(a)

48,782

54,073

Investments, loans and placements

189,901

181,854

Other receivables

56,783

49,736

Equity investments(a)

  

Investments in other public sector entities

55,878

48,126

Equity accounted investments

294

366

Investments - shares

41,765

43,440

Total financial assets

397,645

381,003

Non-financial assets

  

Land

10,497

10,296

Buildings

25,488

25,795

Plant, equipment and infrastructure

71,269

72,022

Inventories

8,490

8,482

Intangibles

7,340

7,912

Investment property

81

164

Biological assets

40

49

Heritage and cultural assets

11,521

11,439

Assets held for sale

214

227

Other non-financial assets

168

111

Total non-financial assets

135,109

136,497

Total assets

532,754

517,500

Liabilities

  

Interest bearing liabilities

  

Deposits held

249

217

Government securities

548,267

546,915

Loans

16,128

15,685

Other borrowing

1,645

1,609

Total interest bearing liabilities

566,289

564,426

Provisions and payables

  

Superannuation liability(b)

324,068

174,989

Other employee liabilities

18,782

18,180

Suppliers payable

3,973

5,659

Personal benefits provisions and payable

13,808

13,189

Subsidies provisions and payable

507

451

Grants provisions and payable

10,757

11,537

Other provisions and payables

20,505

20,763

Total provisions and payables

392,399

244,768

Total liabilities

958,688

809,194

Net worth(c)

-425,934

-291,695

Net financial worth(d)

-561,043

-428,191

Net financial liabilities(e)

616,921

476,317

Net debt(f)

323,363

325,091

*As published in the 2017-18 Budget.
(a) Due to the implementation of the 2015 ABS GFS Manual in the 2017-18 Budget, Australia’s subscriptions to the International Development Association and Asian Development Fund have been reclassified from ‘advances paid’ to ‘equity investments’ in the balance sheet. The implementation of the 2015 ABS GFS Manual also resulted in these subscriptions being recognised at fair value rather than nominal value.
(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 (a)

 

ACTUAL
2016-2017
May
$m

ACTUAL
2016-2017
YTD May
$m

Revised Budget
Profile^
2016-2017
YTD May
$m

Revised Budget
ESTIMATE*
2016-2017
Full Year
$m

Cash receipts from operating activities

    

Taxes received

40,096

343,646

339,677

377,201

Receipts from sales of goods and services

830

7,710

7,597

8,786

Interest receipts

277

2,747

2,620

3,003

Dividends and income tax equivalents

330

6,418

5,780

5,820

Other receipts

684

8,617

7,193

8,695

Total operating receipts

42,217

369,139

362,867

403,505

Cash payments for operating activities

    

Payments for employees

-2,371

-24,540

-24,930

-27,918

Payments for goods and services

-9,264

-81,744

-82,434

-90,127

Grants and subsidies paid

-11,077

-139,892

-141,126

-157,615

Interest paid

-1,456

-14,926

-14,909

-15,251

Personal benefit payments

-11,179

-121,202

-121,486

-132,186

Other payments

-466

-5,622

-5,008

-5,464

Total operating payments

-35,812

-387,926

-389,894

-428,560

Net cash flows from operating activities

6,405

-18,787

-27,026

-25,055

Cash flows from investments in
   non-financial assets

    

Sales of non-financial assets

509

695

626

2,219

Purchases of non-financial assets

-974

-8,901

-9,286

-11,979

Net cash flows from investments in
   non-financial assets

-465

-8,206

-8,660

-9,760

Net cash flows from investments in
   financial assets for policy purposes

-1,686

-12,904

-15,114

-16,246

Cash flows from investments in
   financial assets for liquidity purposes

    

Increase in investments

-13,664

-35,772

-13,507

-30,734

Net cash flows from investments in
   financial assets for liquidity purposes

-13,664

-35,772

-13,507

-30,734

Cash flows from financing activities

    

Borrowing (net)

7,946

79,424

76,562

84,770

Other financing (net)

-358

-3,150

-3,182

-3,205

Net cash flows from financing activities

7,587

76,274

73,380

81,565

Net increase/(decrease) in cash held

-1,822

604

9,073

-230

GFS cash surplus(+)/deficit(-)(b)(c)

5,941

-26,993

-35,687

-34,816

less Finance leases and similar arrangements(d)

-6

-16

-3

0

less Net Future Fund earnings

283

3,419

2,765

2,784

Equals underlying cash balance(e)

5,651

-30,427

-38,454

-37,600

plus Net cash flows from investments in
   financial assets for policy purposes

-1,686

-12,904

-15,114

-16,246

plus Net Future Fund earnings

283

3,419

2,765

2,784

Equals headline cash balance

4,249

-39,912

-50,803

-51,061

*As published in the 2017-18 Budget.
^Based on the previous profile, adjusted for significant changes in the 2017-18 Budget.
(a) A positive number denotes a cash inflow; a negative sign denotes a cash outflow.
(b) Due to the implementation of the 2015 ABS GFS Manual in the 2017-18 Budget, finance leases are no longer deducted in the derivation of the GFS cash surplus/deficit.
(c) GFS cash surplus/deficit equals net cash flows from operating activities and investments in non-financial assets.
(d) 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.
(e) The term underlying cash balance is not used by the Australian Bureau of Statistics.

 

Note 1: Income Tax

 

ACTUAL
2016-2017
May
$m

ACTUAL
2016-2017
YTD May
$m

Revised Budget
Profile^
2016-2017
YTD May
$m

Revised Budget ESTIMATE*
2016-2017
Full Year
$m

Individuals and other withholding taxes

    

Gross income tax withholding

16,591

165,915

165,241

180,150

Gross other individuals

5,997

42,497

43,189

46,730

less Refunds

1,651

27,335

27,397

28,300

Total individuals and other withholding taxation

20,938

181,076

181,033

198,580

Fringe benefits tax

205

4,247

4,425

4,450

Company tax

8,668

65,654

62,345

68,900

Superannuation funds

571

7,720

7,416

7,760

Resource rent taxes

5

975

973

1,050

Total income taxation revenue

30,386

259,673

256,192

280,740

*As published in the 2017-18 Budget.
^Based on the previous profile, adjusted for significant changes in the 2017-18 Budget.

 

Note 2: Indirect Tax

 

ACTUAL
2016-2017
May
$m

ACTUAL
2016-2017
YTD May
$m

Revised Budget
Profile^
2016-2017
YTD May
$m

Revised Budget
ESTIMATE*
2016-2017
Full Year
$m

Goods and services tax

6,665

59,164

58,992

62,220

Wine equalisation tax

75

777

786

870

Luxury car tax

48

605

606

660

Excise duty

2,068

20,126

20,022

21,560

Customs duty

1,482

12,581

12,499

14,090

Other indirect tax

495

5,528

5,296

6,032

Total indirect taxation revenue

10,833

98,782

98,201

105,432

*As published in the 2017-18 Budget.
^Based on the previous profile, adjusted for significant changes in the 2017-18 Budget.

 

Note 3: Total expenses by function

 

ACTUAL
2016-2017
May
$m

ACTUAL
2016-2017
YTD May
$m

Revised Budget
ESTIMATE*
2016-2017
Full Year
$m

Expenses by function

   

General public services

2,378

23,630

27,172

Defence

2,559

24,916

28,464

Public order and safety

410

4,414

5,162

Education

1,858

30,555

33,237

Health

6,618

66,665

73,820

Social security and welfare

12,425

141,217

155,698

Housing and community amenities

335

3,842

4,700

Recreation and culture

336

3,071

3,609

Fuel and energy

569

6,158

6,790

Agriculture, Forestry and Fishing

284

2,209

2,843

Mining, manufacturing and construction

304

3,297

3,559

Transport and communication

1,000

6,680

9,394

Other economic affairs

932

8,327

9,840

Other purposes

   

Public debt interest

1,434

14,690

16,028

Nominal superannuation interest

746

8,210

8,446

General purpose inter-government transactions

5,286

57,448

63,448

Natural disaster relief

0

0

82

Contingency reserve

0

0

-1,536

Total expenses

37,475

405,329

450,757

*As published in the 2017-18 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 47 of the Public Governance, Performance and Accountability Act 2013. 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 therefore 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, 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 Special Data Dissemination Standards

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 (SDDS). 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/cgs-quarterly/quarterly-data-march-2017/.

Electronic access to monthly financial statements

The Australian Government general government sector monthly financial statements and the historical series are available in electronic format at:

http://data.gov.au/dataset/australian-government-general-government-sector-monthly-financial-statements-tables-and-data.

Media Contact(s)

Karen Wu - 0428 350 139