Media Release
The Hon Lindsay Tanner MP
Minister for Finance and Deregulation

03/2010
5 February 2010

Australian Government Monthly Financial Statements
December 2009

KEY POINTS

AGGREGATES ACTUAL
2009-2010
December

$m
ACTUAL
2009-2010
YTD
December

$m
MYEFO Profile
YTD December 2009

$m
MYEFO ESTIMATE*
2009-2010
FULL YEAR

$m
Revenue 21,043 141,874 139,039 291,823
Expenses 27,422 163,287 169,663 340,166
Net operating balance -6,380 -21,413 -30,624 -48,344
Net capital investment 265 2,109 2,506 6,033
Fiscal balance -6,645 -23,522 -33,130 -54,377
Underlying cash balance -8,761 -32,883 -39,579 -57,685
Headline cash balance -8,638 -33,018 -40,118 -63,064
Total assets 308,445 323,426
Total liabilities 306,517 346,469
Net worth   1,929   -23,043
Net debt   21,880   45,171

*As published in the 2009-10 MYEFO.

The Australian Government monthly financial statements for 2009-10 have been prepared on a basis consistent with 2009-10 Budget as required under section 54 of the Financial Management and Accountability Act 1997. The statements are 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 will be 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. The outcomes of the monthly financial statements will be compared to this profile allowing for a more accurate commentary and account for seasonality or patterns of revenue and expenses. This improvement to the monthly financial statements is in response to the report titled ‘Review of Operation Sunlight: Overhauling Budgetary Transparency’.

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 MFS is by the end of the following month. The exception is the July MFS, for which the IMF has given Australia special dispensation to release before 30 September.

Care needs to be taken when comparing monthly or cumulative data across years and to full year estimates. Revenues and expenses vary from month-to-month. The accrual framework, including the timing of payments and policy decisions can have a large impact on fiscal aggregates from one year to the next and on year-to-date outcomes.

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 cash earnings for the Future Fund.

The underlying cash balance for the year to 31 December 2009 was a deficit of $32,883 million. The difference between the Mid-Year Economic and Fiscal Outlook (MYEFO) profile estimate underlying cash balance deficit of $39,579 million primarily reflects the timing of taxation receipts and grant payments.

Fiscal Balance

The fiscal balance for the year to 31 December 2009 was a deficit of $23,522 million. The MYEFO profile estimate of the fiscal balance for 2009-10 is a deficit of $33,130 million.

FINANCIAL OUTCOMES

Revenues and Expenses

Revenues are $2,836 million higher and expenses are $6,376 million lower when compared with the MYEFO profile estimate for 2009-10.

The main driver of lower expenses is grants and goods and services expense, whilst higher revenues are primarily attributable to tax revenue.

Assets and Liabilities

The net worth balance of the General Government sector is a positive net asset position of $1,929 million at 31 December 2009.

Lindsay Tanner MP
Minister for Finance and Deregulation
5 February 2010

David Tune PSM
Secretary to the Department of Finance and Deregulation
5 February 2010


Contact:
Lindsay Tanner MP’s Office: Nardia Dazkiw - (02) 6277 7400
Department of Finance and Deregulation: Davina Cassell - (02) 6215 3557

Australian Government General Government Sector – INCOME STATEMENT

ACTUAL
2009-2010
December

$m
ACTUAL
2009-2010
YTD
December

$m
MYEFO ESTIMATE*
2009-2010
FULL YEAR

$m
Revenue    
Taxation revenue 19,709 126,607 267,508
Sales of goods and services 588 3,726 7,953
Interest income 375 2,164 4,749
Dividend income 93 6,695 7,384
Other 278 2,683 4,229
Total revenue 21,043 141,874 291,823
Expenses    
Gross operating expenses    
Wages and salaries(a) 1,339 8,133 16,840
Superannuation 263 1,760 3,410
Depreciation and amortisation 435 2,715 5,572
Payment for supply of goods and services 5,075 30,522 64,120
Other operating expenses 492 2,580 4,764
Total gross operating expenses 7,603 45,710 94,707
Superannuation interest expense 554 3,326 6,792
Interest expenses 678 3,394 8,263
Current transfers    
Current grants 7,757 45,261 101,407
Subsidy expenses 638 4,144 8,301
Personal benefits 8,493 50,486 98,509
Total current transfers 16,888 99,891 208,217
Capital transfers    
Mutually agreed write-downs 148 1,191 1,777
Other capital grants 1,550 9,776 20,410
Total capital transfers 1,698 10,967 22,187
Total expenses 27,422 163,287 340,166
Net operating balance -6,380 -21,413 -48,344
Other economic flows    
Revaluation of equity (b) 1,189 3,303 3,659
Net write-downs of assets
(including bad and doubtful debts)
-303 -1,880 -5,050
Assets recognised for the first time 49 181 287
Actuarial revaluations 0 0 -1
Net foreign exchange gains -289 1,670 -572
Net swap interest received 3 32 39
Market valuation of debt 1,550 423 762
Other economic revaluations(c) 33 -108 155
Total other economic flows 2,231 3,621 -721
Comprehensive result -      
Total change in net worth -4,148 -17,792 -49,065
Net operating balance -6,380 -21,413 -48,344
Net acquisition of non-financial assets    
Purchases of non-financial assets 753 4,752 11,153
less Sales of non-financial assets 11 82 309
less Depreciation 435 2,715 5,572
plus Change in inventories 88 -43 663
plus Other movements in non-financial assets -129 196 97
Total net acquisition of non-financial assets 265 2,109 6,033
Fiscal balance (Net lending/borrowing)(d) -6,645 -23,522 -54,377

*As published in the 2009-10 MYEFO.
(a) Consistent with ABS GFS classification, other employee related expenses are reported under other operating expenses.
(b) Revaluations of equity reflects changes in the market valuation of investments. This line also reflects any equity revaluations at the point of disposal or sale.
(c) Largely reflects other revaluation of assets and liabilities.
(d) The term fiscal balance is not used by the ABS.

Australian Government General Government Sector - BALANCE SHEET

ACTUAL
as at
31 December 2009

$m
MYEFO ESTIMATE*
as at
30 June 2010

$m
Assets    
Financial assets    
Cash and deposits 4,098 1,820
Advances paid 22,783 23,425
Investments, loans and placements 87,542 105,219
Other receivables 39,054 38,529
Equity investments    
Investments in other public sector entities 26,649 26,855
Equity accounted investments 221 261
Investments - shares 32,327 28,586
Total financial assets 212,674 224,694
Non-financial assets    
Land 8,425 8,224
Buildings 19,882 20,648
Plant, equipment and infrastructure 45,343 47,271
Inventories 6,000 6,862
Intangibles 3,576 4,120
Investment property 54 167
Biological assets 32 32
Heritage and cultural assets 9,052 9,122
Assets held for sale 122 128
Other non-financial assets 3,286 2,158
Total non-financial assets 95,771 98,732
Total assets 308,445 323,426
Liabilities    
Interest bearing liabilities    
Deposits held 238 230
Government securities 123,420 162,486
Loans 11,781 12,093
Other borrowing 865 826
Total interest bearing liabilities 136,303 175,634
Provisions and payables    
Superannuation liability 125,880 122,349
Other employee liabilities 9,808 9,828
Suppliers payable 3,066 3,716
Personal benefits payable 12,302 12,782
Subsidies payable 1,657 1,752
Grants payable 5,316 6,564
Other provisions and payables 12,185 13,843
Total provisions and payables 170,214 170,835
Total liabilities 306,517 346,469
Net worth(a) 1,929 -23,043
Net financial worth(b) -93,843 -121,774
Net financial liabilities(c) 120,491 148,629
Net debt(d)(e) 21,880 45,171

*As published in the 2009-10 MYEFO.
(a) Net worth is calculated as total assets minus total liabilities.
(b) Net financial worth equals total financial assets minus total liabilities. That is, it excludes non-financial assets.
(c) Net financial liabilities equals total liabilities less financial assets other than investments in other public sector entities.
(d) Net debt equals the sum of deposits held, advances received, government securities loans and other borrowing, minus the sum of cash and deposits, advances paid, and investments, loans and placements.
(e) The net debt estimates include the expected impact of the Future Fund rebalancing its portfolio allocation by increasing its holding of equities, which are not included in the calculation of net debt.

Australian Government General Government Sector - CASH FLOW STATEMENT (a)

ACTUAL
2009-2010
December

$m
ACTUAL
2009-2010
YTD
December

$m
MYEFO
ESTIMATE*
2009-2010
FULL YEAR

$m
Cash receipts from operating activities    
Taxes received 19,228 121,223 259,739
Receipts from sales of goods and services 734 3,935 7,941
Interest receipts 309 1,882 4,684
Dividends and income tax equivalents 192 6,228 6,885
Other receipts 375 2,425 4,050
Total operating receipts 20,838 135,694 283,299
Cash payments for operating activities    
Payments for employees -1,765 -10,307 -22,965
Payments for goods and services -5,879 -32,009 -63,192
Grants and subsidies paid -10,763 -60,847 -129,319
Interest paid -654 -2,964 -6,635
Personal benefit payments -8,727 -52,916 -100,773
Other payments -489 -3,008 -4,493
Total operating payments -28,277 -162,051 -327,376
Net cash flows from operating activities -7,439 -26,358 -44,077
Cash flows from investments in
non-financial assets
   
Sales of non-financial assets 11 82 309
Purchases of non-financial assets -1,099 -5,192 -11,015
Net cash flows from investments in
non-financial assets
-1,088 -5,111 -10,706
Net cash flows from investments in
financial assets for policy purposes
-111 -1,550 -8,279
Cash flows from investments in
financial assets for liquidity purposes
   
Increase in investments 7,496 14,331 3,337
Net cash flows from investments in
financial assets for liquidity purposes
7,496 14,331 3,337
Cash flows from financing activities    
Borrowing (net) 3,516 16,353 55,902
Other financing (net) -126 4,778 3,989
Net cash flows from financing activities 3,390 21,131 59,891
Net increase/(decrease) in cash held 2,248 2,444 167
Net cash flows from operating activities and investments in non-financial assets
(Surplus(+)/deficit(-))
-8,527 -31,469 -54,783
Finance leases and similar arrangements (b) 0 0 -1
GFS cash surplus(+)/deficit(-) -8,527 -31,469 -54,785
less Future Fund earnings 234 1,414 2,901
Equals underlying cash balance (c) -8,761 -32,883 -57,685
plus net cash flows from investments in
financial assets for policy purposes
-111 -1,550 -8,279
plus Future Fund earnings 234 1,414 2,901
Equals headline cash balance -8,638 -33,018 -63,064

*As published in the 2009-10 MYEFO.
(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
2009-2010
December

$m
ACTUAL
2009-2010
YTD
December

$m
MYEFO
ESTIMATE*
2009-2010
FULL YEAR

$m
Expenses by Purpose    
General Public Services 1,168 8,483 17,946
Defence 1,588 9,583 20,740
Public Order and Safety 413 1,787 3,818
Education 3,047 17,202 35,231
Health 4,343 25,617 52,355
Social Security and Welfare 9,479 56,282 110,195
Housing and Community Amenities 627 3,376 9,129
Recreation and Culture 260 1,392 3,094
Fuel and Energy 542 4,305 8,467
Agriculture, Forestry and Fishing 209 1,287 3,597
Mining and Mineral Resources
(other than fuels); Manufacturing
and Construction
128 959 1,692
Transport and Communication 317 2,226 5,805
Other Economic Affairs 360 2,683 9,038
Other Purposes    
Public Debt Interest 523 2,815 6,912
Nominal Superannuation Interest 554 3,326 6,792
General Purpose Inter-Government Transactions 3,859 21,868 44,701
Natural Disaster Relief 6 97 145
Contingency Reserve (a) 0 0 508
Total Expenses 27,422 163,287 340,166

*As published in the 2009-10 MYEFO.
(a) Asset sale related expenses are treated as a component of the contingency reserve.

NOTES:

The framework used as a basis for these statements and notes is generally consistent with the requirements of ABS GFS. The Financial Management and Accountability Act 1997 requires monthly financial statements to be consistent with the Budget estimates, accordingly, and pursuant to the Charter of Budget Honesty Act 1998, this presentation covers the general government sector based on the same conceptual framework as the Budget i.e. the Australian Government’s interpretation of AASB 1049.

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
2009-2010
December

$m
ACTUAL
2009-2010
YTD
December

$m
MYEFO
ESTIMATE*
2009-2010
FULL YEAR

$m
INDIVIDUALS AND OTHER WITHHOLDING TAX    
Gross income tax withholding 10,730 59,756 119,290
Gross other individuals 870 13,148 29,050
Less refunds 1,333 18,919 25,270
Total individuals and other withholding tax 10,267 53,985 123,070
OTHER SOURCES    
Companies 2,918 25,667 54,670
Superannuation funds (a) 330 3,919 6,690
Petroleum Resource Rent Tax 1 739 1,450
Fringe Benefits tax (b) 49 1,692 3,430
Total income tax from other sources 3,298 32,017 66,240
Total income tax 13,565 86,002 189,310

*As published in the 2009-10 MYEFO.
(a) Includes superannuation contributions surcharge.
(b) Negative collections indicate refunds exceed collections.

Note 2: Indirect Tax

ACTUAL
2009-2010 December

$m
ACTUAL
2009-2010
YTD
December

$m
MYEFO
ESTIMATE*
2009-2010
FULL YEAR

$m
Excise duty 2,379 12,663 24,410
Customs duty 564 3,204 5,830
Goods and services tax 2,859 22,722 44,260
Wine equalisation tax 70 360 730
Luxury car tax 38 226 390
Other indirect tax 233 1,429 2,578
Total indirect tax revenue 6,144 40,605 78,198

*As published in the 2009-10 MYEFO.

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 Calender 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://www.aofm.gov.au/content/borrowing/commonwealth.asp?NavID=32.


Contact for information on this page: Financial Reporting and Accounting Policy Contacts


Back to top

Last Modified: 10 February, 2010