4. Assets and Liabilities Administered on Behalf of Government
This section analyses assets and liabilities that the Department does not control but administers on behalf of the Government. Unless otherwise noted, the accounting policies adopted are consistent with those applied for departmental reporting.
4.1 Administered—Financial Assets
2017 $'000 | 2016 $'000 | |
---|---|---|
Cash on hand or on deposit | 65,905 | - |
Cash in special accounts | 8,271 | 7,765 |
Total cash and cash equivalents | 74,176 | 7,765 |
2017 $'000 | 2016 $'000 | |
---|---|---|
Advances and loans | ||
Commercial entities | 517,807 | - |
State and Territory Governments | 1,042,018 | 1,047,823 |
Total advances and loans | 1,559,825 | 1,047,823 |
Other receivables | ||
Fees | 2,616 | 5,969 |
Other revenue | 10 | 372 |
GST receivable from Australian Taxation Office | 3,123 | 2,091 |
Total other receivables | 5,749 | 8,432 |
Total trade and other receivables (gross) | 1,565,574 | 1,056,255 |
Less impairment allowance | ||
Advances and loans | (3,681) | (9,306) |
Other receivables | (396) | (1,086) |
Total impairment allowance | (4,077) | (10,392) |
Total trade and other receivables (net) | 1,561,497 | 1,045,863 |
Movements in relation to 2017 | |||
Advances and loans 2017 $'000 | Other receivables 2017 $'000 | Total 2017 $'000 | |
---|---|---|---|
As at 1 July 2016 | 9,306 | 1,086 | 10,392 |
Amounts written off | - | (32) | (32) |
Increase/(Decrease) recognised in net cost of service | (5,625) | (658) | (6,283) |
Total as at 30 June 2017 | 3,681 | 396 | 4,077 |
Movements in relation to 2016 | |||
Advances and loans 2016 $'000 | Other receivables 2016 $'000 | Total 2016 $'000 | |
As at 1 July 2015 | 8,854 | 487 | 9,341 |
Amounts written off | - | (3) | (3) |
Increase/(Decrease) recognised in net cost of service | 452 | 602 | 1,054 |
Total as at 30 June 2016 | 9,306 | 1,086 | 10,392 |
2017 $'000 | 2016 $'000 | |
---|---|---|
Investments accounted for using the net assets method | ||
Australian Government authorities | ||
National Transport Commission | 573 | 571 |
Australian Maritime Safety Authority | 199,380 | 181,755 |
Civil Aviation Safety Authority | 66,648 | 59,317 |
Infrastructure Australia | 3,760 | 3,494 |
Australian Government companies | ||
Moorebank Intermodal Company Limited | 104,895 | 52,031 |
Australian Government controlled entities | ||
Administration of Norfolk Island | - | 64,131 |
Norfolk Island Health and Residential Aged Care Service | 1,787 | - |
Total Investments accounted for using the net assets method | 377,043 | 361,299 |
Investments accounted for using the discounted cashflow method | ||
Australia Government authorities | ||
Airservices Australia | 897,506 | 504,000 |
Australian Government companies | ||
Australian Rail Track Corporation Limited | 3,502,000 | 3,456,400 |
Total Investments accounted for using the discounted cashflow method | 4,399,506 | 3,960,400 |
Total Investments | 4,776,549 | 4,321,699 |
2017 $'000 | 2016 $'000 | |
---|---|---|
Levies, fees and fines | 10,309 | 12,253 |
Total accrued revenue | 10,309 | 12,253 |
Accounting Policy
Loans and Receivables
Credit terms for goods and services were within 30 days (2016: 30 days).
Loans to Australian States and Territories and commercial entities were made for periods ranging from 8 to 118 years. No security is generally required. Interest rates are fixed. Interest payments are due on the last day of each financial year for loans to States and Territories. Interest payments on the commercial loan are capitalised for the first twelve years and are due quarterly thereafter.
Where loans and receivables are not subject to concessional treatment, they are carried at amortised cost using the effective interest method. Gains and losses due to impairment, derecognition and amortisation are recognised through profit or loss.
Administered Investments
Administered investments in subsidiaries, joint ventures and associates are not consolidated because their consolidation is relevant only at the Whole of Government level.
Administered investments other than those held for sale are classified as available-for-sale and are measured at their fair value as at 30 June 2017. Fair value has been determined using the Australian Government's proportional interest in the net assets of the entities as at end of reporting period or a discounted cash flow valuation.
The Department has a 100 per cent interest in the following entities. The principal activities of each of the administered investments are as follows:
- Airservices Australia—provides safe, secure and environmentally responsible air navigation and aviation rescue and firefighting services for the aviation industry.
- Australian Maritime Safety Authority (AMSA)—provides maritime safety and other services to the Australian maritime industry, aviation and maritime search and rescue and marine environment protection services.
- Civil Aviation Safety Authority (CASA)—regulates the safety of civil air operations in Australia and Australian registered aircraft operating outside Australian territory.
- Australian Rail Track Corporation Limited (ARTC)—operates and manages over 8,500 kilometres of standard gauge rail track in South Australia, Victoria, Western Australia, New South Wales and Queensland. ARTC has been tasked by the Australian Government to deliver the Inland Rail project.
- Moorebank Intermodal Company Limited (MICL)—facilitates the development of an intermodal freight terminal at Moorebank NSW—a nationally significant infrastructure project that will help Sydney manage the expected growth in freight moving through the city.
- Infrastructure Australia (IA)—advises governments, investors and infrastructure owners on a wide range of issues including Australia's current and future infrastructure needs, policy and regulation and their impact on investment and on the efficiency of the delivery, operation and use of national infrastructure networks.
- Norfolk Island Health and Residential Aged Care Service (NIHRACS)—delivers health and aged care services to the Norfolk Island community. NIHRACS transitioned from the Norfolk Island Hospital Enterprise on 1 July 2016 and is considered to be controlled by the Australian Government for financial reporting purposes.
The Department holds a 35 per cent interest in the National Transport Commission (NTC) which advises the Transport and Infrastructure Council on uniform regulatory and operational policies and model legislation for road, rail and intermodal transport.
The Administration of Norfolk Island (ANI) was controlled by the Australian Government for the period 18 June 2015 to 30 June 2016 and was responsible for the provision of infrastructure and services to the community of Norfolk Island. The ANI was abolished on 1 July 2016 and its functions were either assumed by the Australian Government or transitioned to the Norfolk Island Regional Council which operates under the NSW Local Government framework.
Accounting Judgements and Estimates
Loans and Receivables
Concessional loans are initially recognised at their fair value. If the rate of interest charged is lower than the counterparty's borrowing rate (for non-government loans) the difference between the amortised cost and the fair value of the loan is treated as an expense.
WestConnex Stage 2 concessional loan
Advances and loans to commercial entities comprise a concessional loan facility provided to a subsidiary of the Sydney Motorway Corporation for construction of Stage 2 of the WestConnex Motorway in Sydney. The loan facility comprises multiple advances over several years of up to $2 billion. The first advance was made on 22 July 2016.
The fair value of each advance is determined using the present value of expected cash inflows, discounted at the prevailing market interest rate. The prevailing market interest rate is fixed for each advance to be consistent with the fixed interest rate in the loan facility agreement. As the loan facility is the first to be made by the Australian Government for a major road project, no comparable products have been identified in the market and the prevailing market interest rate was determined based on external valuation advice.
The Department selected the mid-point from the range of market interest rates recommended by the valuer. The range was based on loans considered to have a similar risk profile including other commercial debt obtained by the Sydney Motorway Corporation, private sector toll road operators, regulated utilities and other entities that operate major infrastructure assets in a public/private partnership context.
As the market interest rate is the key determinant of the fair value of the loan, the Department undertook a sensitivity analysis to determine the impact of using the valuer's highest and lowest interest rates which varied by 0.79%. This analysis confirmed that using different interest rates within the recommended range would not materially impact on the loan value over the term of the loan. The largest percentage variances occur in the early years of the loan with a 4.8% increase using the lowest rate in the range and a 4.4% decrease using the highest rate, in loan value at 30 June 2017. The variances decline over time and fall below 3% by 2021–22.
The loan facility also includes mandatory repayment of principal and/or interest in certain circumstances. No allowance for these repayments had been made at 30 June 2017 as there are no indicators that these circumstances will arise.
Administered Investments
In the absence of an observable market value for administered investments, the Department is required to use an appropriate valuation technique to determine fair value. The use of discounted cash flows is the preferred method for those entities that generate significant non-government cash inflows if the cash flows can be reliably predicted.
NTC, AMSA, CASA, IA, and NIHRACS do not generate significant non-government cash inflows. The Department uses the net assets method of valuation for these entities. The fair value of the ANI was also determined using the net assets method.
MICL has not generated significant non-government cash inflows to date and has been reliant on equity funding from the Australian Government. Therefore the Department has determined that the net assets method of valuation remains the most appropriate estimate of fair value for MICL as at 30 June 2017.
Airservices Australia generates significant non-government cash inflows, and its cash flows have been demonstrated to be able to be reliably predicted. The fair value for Airservices Australia has been determined based on independent valuation advice using a discounted cash flow method.
ARTC generates significant non-government cash inflows. Due to the nature of its operations and assets there are no readily comparable market examples for fair value determination purposes. The Department has estimated the fair value using a discounted cash flow method with reference to the valuation of ARTC's property, plant and equipment, modified for cash flows associated with its other asset and liability categories. As the ARTC's property, plant and equipment represents a substantial proportion of its total assets, and is valued using discounted cash flows and the ARTC weighted average cost of capital, this method provides a reasonable basis for determination of fair value.
Confirmations of audit cleared net assets as at reporting date are obtained from each of the relevant organisations to support the reported figures.
4.2 Administered—Non-Financial Assets
Reconciliation of the opening and closing balances of property, plant and equipment for 2017 | ||||||||
Land $'000 | Buildings $'000 | Artwork $'000 | Heritage and cultural $'000 | Other property, plant & equipment $'000 | Computer software purchased $'000 | Phosphate mine leases $'000 | Total $'000 | |
---|---|---|---|---|---|---|---|---|
As at 1 July 2016 | ||||||||
Gross book value | 233,858 | 156,084 | 33,662 | 81,121 | 360,046 | 109 | 6,250 | 871,130 |
Accumulated depreciation, amortisation and impairment | - | (363) | - | (2) | (1,358) | (30) | (1) | (1,754) |
Total as at 1 July 2016 | 233,858 | 155,721 | 33,662 | 81,119 | 358,688 | 79 | 6,249 | 869,376 |
Additions | ||||||||
Purchase | - | 2,526 | - | - | 24,981 | 4 | - | 27,511 |
Assets acquired at fair value | 5,185 | 106 | 121 | 5,412 | ||||
Contributions by owners | 351,900 | 145 | - | - | 4,231 | - | - | 356,276 |
Revaluations and Impairments recognised in other comprehensive income | 173,635 | - | - | - | (170) | - | - | 173,465 |
Depreciation and amortisation | - | (23,937) | - | - | (28,673) | (4) | (1,250) | (53,864) |
Reclassifications | - | (1,191) | - | 10 | 1,181 | - | - | - |
Disposals | ||||||||
Write-downs—Finance Lease | (357,085) | (145) | - | - | (4,231) | - | - | (361,461) |
Write-downs—Other | (445) | (21) | - | - | (280) | - | - | (746) |
Total as at 30 June 2017 | 407,048 | 133,098 | 33,662 | 81,235 | 355,848 | 79 | 4,999 | 1,015,969 |
Total as at 30 June 2017 represented by | ||||||||
Gross book value | 407,048 | 157,348 | 33,662 | 81,237 | 385,785 | 113 | 6,250 | 1,071,443 |
Accumulated depreciation, amortisation and impairment | - | (24,250) | - | (2) | (29,937) | (34) | (1,251) | (55,474) |
Total as at 30 June 2017 | 407,048 | 133,098 | 33,662 | 81,235 | 355,848 | 79 | 4,999 | 1,015,969 |
Land, buildings and other property, plant and equipment that met the definition of a heritage and cultural item are disclosed in the heritage and cultural asset class.
No impairment losses were recognised on buildings in 2017 (2016: Nil). An impairment loss of $0.170 million was recognised for other property, plant and equipment in 2017 (2016: Nil).
Revaluations of non-financial assets
All revaluations were conducted in accordance with the revaluation policy at Note 3.2A. An independent valuer conducted a revaluation of the administered land asset class as at 30 June 2017.
Contractual commitments for the acquisition of property, plant and equipment and intangible assets
At 30 June 2017, the Department had contractual commitments of $0.014 million for buildings (2016: Nil) and $7.735 million for other property, plant and equipment (2016: Nil). Contractual commitments relate to acquisitions in the 2017–18 and 2018–19 financial years.
Accounting Policy
Administered artworks and other heritage and cultural assets
The Administered artworks asset class comprises paintings and other artworks by Sir Sidney Nolan (Nolan collection) with an aggregated value of $33.6 million (2016: $33.6 million), along with several artworks held on Norfolk Island. The Nolan collection is maintained by the Canberra Museum and Gallery (CMAG), an ACT Government entity, on behalf of the Commonwealth. Curatorial and preservation arrangements are managed in accordance with a Memorandum of Understanding between CMAG and the Department. The collection is deemed to have an indefinite useful life.
The Other heritage and cultural assets class comprises assets that are held and/or used primarily for purposes that relate to their historical or cultural significance. They include:
- buildings, ruins, reserves and collections on Norfolk Island of historical significance with an aggregated value of $72.82 million (2016: $72.82 million). The conservation and preservation of these assets are managed in accordance with the Kingston and Arthur's Vale Historic Area Heritage Management Plan 2016;
- memorials, reserves and temples on Christmas Island with an aggregated value of $0.6 million (2016: $0.6 million); and
- historic aircraft with an aggregated value of $8.3 million (2016: $8.3 million) on display at Brisbane Airport, Adelaide Airport and the Queen Victoria Museum and Gallery in Launceston, Tasmania. The conservation and preservation of each aircraft is managed through an agreement with the relevant entity.
All assets in the class are deemed to have indefinite useful lives.
Curatorial and preservation policies for these assets are developed and monitored by qualified personnel and include the following:
- a clearly stated objective about the holding and preservation of items;
- a well-developed plan to achieve the objective, including demonstration of how the policy will be implemented based on advice by appropriately qualified experts;
- monitoring procedures; and
- periodic reviews.
Administered Intangibles
Administered intangibles include internally developed software, purchased software and phosphate mining lease rights on Christmas Island. The useful lives of Administered intangibles are from 1 to 21 years
(2016: 1 to 21 years).
Software assets are carried at cost less accumulated amortisation and accumulated impairment losses.
Following initial recognition at cost, phosphate mining lease rights are carried at fair value less subsequent accumulated depreciation and accumulated impairment losses.
Accounting Judgements and Estimates
Land
The fair value of land administered on behalf of the Australian Government has been taken to be the market value of similar assets as determined by an independent qualified valuer at 30 June 2017. The fair value of individual land parcels is considered representative of their highest and best use and the fundamental assumption that they could be sold on a freehold basis.
Buildings and other property, plant and equipment
The fair value of buildings and other property, plant and equipment assets has been taken to be either the market value or depreciated replacement cost of similar assets as determined by an independent qualified valuer at 30 June 2016. The Department assessed that the carrying value of these assets continued to approximate their fair value as at 30 June 2017.
Artworks and museum collections
The fair value of artworks and other collections administered on behalf of the Australian Government have been taken to be the market value of similar assets as determined by an independent qualified valuer. High value items are valued on an individual basis. The fair value of museum collections comprising a large number of similar artefacts were valued based on a stratified multi-stage sampling basis.
Land and structures at Australian Government owned airports and the Moorebank Logistics Park
The land and structures at 21 civilian airports owned by the Australian Government and leased to private sector interests are subject to lease arrangements with an initial lease term of 50 years and a 49-year extension option exercisable by the lessees. Consideration consisted of upfront payments by the lessees, without any subsequent lease payments being payable, including in the event of the exercise of the lease extension option. These leases have been assessed as having no reportable fair value because of the extended period before any future revenue stream will accrue.
Land owned by the Australian Government at Moorebank NSW has been leased to a subsidiary of the Moorebank Intermodal Company Ltd for 99 years for a nominal annual rental to develop an intermodal freight terminal. The lease has been assessed as having no reportable fair value as the present value of minimum lease payments is negligible.
2017 $'000 | 2016 $'000 | |
---|---|---|
Inventories held for distribution | 2,277 | 2,717 |
Total inventories | 2,277 | 2,717 |
2017 $'000 | 2016 $'000 | |
---|---|---|
Grant prepayments | 11,260 | 3,245 |
Other prepayments | - | 5,913 |
Total prepayments | 11,260 | 9,158 |
No indicators of impairment were found for other non-financial assets.
Accounting Policy
Inventories
During 2017, $8.7 million (2016: $6.7 million) of inventory held for distribution was recognised as an expense.
All inventories are expected to be sold or distributed in the next 12 months.
Inventories held for sale are valued at the lower of cost and net realisable value.
Inventories held for distribution are valued at cost, adjusted for any loss of service potential.
Costs incurred in bringing each item of inventory to its present location and condition are assigned as follows:
- raw materials and stores—purchase cost on a first in-first out basis; and
- finished goods and work-in-progress—cost of direct materials and labour plus attributable costs that can be allocated on a reasonable basis.
Inventories acquired at no cost or nominal consideration are initially measured at current replacement cost at the date of acquisition.
4.3 Administered—Payables
2017 $'000 | 2016 $'000 | |
---|---|---|
Trade creditors and accruals | 12,320 | 12,010 |
Total suppliers | 12,320 | 12,010 |
Settlement was usually made within 30 days. |
2017 $'000 | 2016 $'000 | |
---|---|---|
Subsidies in connection with | ||
External parties | 8,196 | 12,773 |
Total subsidies | 8,196 | 12,773 |
2017 $'000 | 2016 $'000 | |
---|---|---|
Australian Government entities | 17,846 | 21,267 |
Local Governments | 9,178 | 271 |
Non-profit organisations | 440 | 607 |
Other | 2,086 | 1,374 |
Total grants | 29,550 | 23,519 |
Settlement was due according to the terms and conditions of each grant within 30 days of performance eligibility.
2017 $'000 | 2016 $'000 | |
---|---|---|
Salaries and wages | 81 | 39 |
Superannuation | 11 | 5 |
Other | 244 | 163 |
Total other payables | 336 | 207 |
4.4 Administered—Other Provisions
Asbestos Removal $'000 | Phosphate Mine Rehabilitation $'000 | Total $'000 | |
---|---|---|---|
As at 1 July 2016 | 142 | 2,950 | 3,092 |
Amounts used | - | (880) | (880) |
Amounts reversed | 4 | 849 | 853 |
Total as at 30 June 2017 | 146 | 2,919 | 3,065 |
Accounting Policy
Other Provisions
Instances of materials containing asbestos have been identified in buildings owned by the Australian Government that are administered by the Department. Provision has been made where the Department has a present obligation to take reasonable action to remediate the risk of harmful exposure to employees and the public. The timing of this remediation depends on the condition and extent of each item of asbestos containing material.
The Australian Government also has an obligation to rehabilitate land on Christmas Island affected by phosphate mining.
Accounting Judgements and Estimates
Provisions for Asbestos Removal and Phosphate Mine Rehabilitation
The provision for asbestos removal is based on estimates of future obligations relating to the underlying assets.
The provision for phosphate mine rehabilitation is equal to the balance of the Christmas Island Phosphate Mining Rehabilitation Special Account, adjusted for accrued payments and revenue at year end.