Financial statements
Departmental Primary Statements
Education2 | Employment3 | |||
2020 | 2019 | 2019 | ||
Notes | $'000 | $'000 | $'000 | |
NET COST OF SERVICES | ||||
Expenses | ||||
Employee benefits | D1.1 | 441,333 | 224,126 | 240,909 |
Supplier | D1.2 | 216,616 | 157,032 | 158,707 |
Grants | 14,560 | 383 | - | |
Finance costs | D1.3 | 4,445 | - | 1 |
Depreciation and amortisation | F2.1 | 131,798 | 22,175 | 44,489 |
Impairment loss on financial assets | J2.2 | 109 | 47 | 3 |
Write-down and impairment of other assets | D1.4 | 5,448 | 1,339 | 711 |
Losses from asset sales | 82 | - | 34 | |
Act of grace | 10,912 | 3,500 | 5 | |
Total expenses | 825,303 | 408,602 | 444,859 | |
Own-Source Income | ||||
Own-source revenue | ||||
Revenue from contracts with customers | D2.1 | 50,646 | 9,379 | 55,678 |
Rental income | D2.2 | 12,246 | 8,239 | 825 |
Resources received free of charge | D2.3 | 4,758 | 5,207 | 408 |
Total own-source revenue | 67,650 | 22,825 | 56,911 | |
Gains | ||||
Other gains | D2.4 | 322 | 364 | 560 |
Total gains | 322 | 364 | 560 | |
Total own-source income | 67,972 | 23,189 | 57,471 | |
Net cost of services | (757,331) | (385,413) | (387,388) | |
Revenue from Government | D2.5 | 672,966 | 365,006 | 334,956 |
Deficit on continuing operations | (84,365) | (20,407) | (52,432) | |
OTHER COMPREHENSIVE INCOME | ||||
Items not subject to subsequent reclassification to net cost of services | ||||
Change in asset revaluation reserves | - | 1,014 | 158 | |
Total other comprehensive income | - | 1,014 | 158 | |
Total comprehensive loss | B1 | (84,365) | (19,393) | (52,274) |
The above statement should be read in conjunction with the accompanying notes.
1Incorporates the Department of Employment, Skills, Small and Family Business (Employment) for the period 1 July 2019 to 31 January 2020.
2The full year comparatives for the 2018-19 financial year represent the Department of Education (Education).
3The full year comparatives for the 2018-19 financial year represent Employment.
Education2 | Employment3 | |||
2020 | 2019 | 2019 | ||
Notes | $'000 | $'000 | $'000 | |
ASSETS | ||||
Financial assets | ||||
Cash and cash equivalents | F1.1 | 8,961 | 4,477 | 6,673 |
Trade receivables | F1.2 | 217,436 | 76,687 | 129,290 |
Accrued revenue | 1,833 | 469 | 1,480 | |
Total financial assets | 228,230 | 81,633 | 137,443 | |
Non-financial assets4 | ||||
Leasehold improvements | F2.1 | 49,094 | 30,298 | 29,280 |
Buildings | F2.1 | 375,478 | - | - |
Infrastructure, plant and equipment | F2.1 | 33,998 | 1,083 | 27,072 |
Computer software | F2.1 | 198,328 | 51,417 | 130,460 |
Prepayments | 14,500 | 3,979 | 22,639 | |
Total non-financial assets | 671,398 | 86,777 | 209,451 | |
Total assets | 899,628 | 168,410 | 346,894 | |
LIABILITIES | ||||
Payables | ||||
Supplier payables | F3.1 | 41,838 | 24,148 | 31,029 |
Other payables | F3.2 | 14,085 | 13,576 | 14,457 |
Total payables | 55,923 | 37,724 | 45,486 | |
Interest bearing liabilities | ||||
Leases | F4.1 | 381,222 | - | - |
Total interest bearing liabilities | 381,222 | - | - | |
Provisions | ||||
Employee provisions | I1.1 | 155,402 | 75,677 | 84,253 |
Other provisions | F5.1 | - | 566 | 63 |
Total provisions | 155,402 | 76,243 | 84,316 | |
Total liabilities | 592,547 | 113,967 | 129,802 | |
Net assets | 307,081 | 54,443 | 217,092 | |
EQUITY | ||||
Contributed equity | 510,439 | 200,300 | 390,733 | |
Reserves | 1,911 | 1,912 | 10,410 | |
Accumulated deficit | (205,269) | (147,769) | (184,051) | |
Total equity | 307,081 | 54,443 | 217,092 |
The above statement should be read in conjunction with the accompanying notes.
1Incorporates Employment as at 31 January 2020.
2The full year comparatives for the 2018-19 financial year represent Education.
3The full year comparatives for the 2018-19 financial year represent Employment.
4Right-of-use (ROU) assets are included in the following line items: Buildings and Infrastructure, plant and equipment.
Education2 | Employment3 | |||
2020 | 2019 | 2019 | ||
Notes | $'000 | $'000 | $'000 | |
CONTRIBUTED EQUITY | ||||
Opening balance | ||||
Balance carried forward from previous period | 200,300 | 190,770 | 334,114 | |
Adjustment | - | (1) | - | |
Adjusted opening balance | 200,300 | 190,769 | 334,114 | |
Transactions with owners | ||||
Distribution to owners | ||||
Lapsed capital4 | (3,068) | - | - | |
Equity return | - | (10,623) | - | |
Contributions by owners | ||||
Equity injection - appropriations | 51,965 | 9,210 | 22,096 | |
Departmental capital budget | 51,291 | 14,996 | 30,434 | |
Restructuring | 209,951 | (4,052) | 4,089 | |
Total transactions with owners | 310,139 | 9,531 | 56,619 | |
Closing balance as at 30 June | 510,439 | 200,300 | 390,733 | |
ACCUMULATED DEFICIT | ||||
Opening balance | ||||
Balance carried forward from previous period | (147,769) | (127,362) | (131,619) | |
Adjustment for prior year error | (850) | - | - | |
Adjustment on initial application of AASB 16 | 27,715 | - | - | |
Adjusted opening balance | (120,904) | (127,362) | (131,619) | |
Comprehensive income | ||||
Deficit on continuing operations | (84,365) | (20,407) | (52,432) | |
Total comprehensive income | (84,365) | (20,407) | (52,432) | |
Closing balance as at 30 June | (205,269) | (147,769) | (184,051) | |
ASSET REVALUATION RESERVES | ||||
Opening balance | ||||
Balance carried forward from previous period | 1,912 | 1,244 | 10,252 | |
Adjustment for rounding | (1) | - | - | |
Write back of reserves | - | (346) | - | |
Adjusted opening balance | 1,911 | 898 | 10,252 | |
Comprehensive income | ||||
Other comprehensive income | - | 1,014 | 158 | |
Total comprehensive income | - | 1,014 | 158 | |
Closing balance as at 30 June | 1,911 | 1,912 | 10,410 | |
Total equity as at 30 June | 307,081 | 54,443 | 217,092 |
The above statement should be read in conjunction with the accompanying notes.
1Incorporates Employment for the period 1 July 2019 to 31 January 2020.
2The full year comparatives for the 2018-19 financial year represent Education.
3The full year comparatives for the 2018-19 financial year represent Employment.
4Appropriation Acts (No. 2) and (No. 4) 2016-17 were repealed with an effective date of 1 July 2019.
Education2 | Employment3 | |||
2020 | 2019 | 2019 | ||
Notes | $'000 | $'000 | $'000 | |
OPERATING ACTIVITIES | ||||
Cash received | ||||
Appropriations | 719,751 | 370,589 | 414,615 | |
Sale of goods and rendering of services | 42,970 | 9,634 | 56,653 | |
Net GST refunds | 27,942 | 10,198 | 17,266 | |
Special Account | 7,320 | - | - | |
Other | 12,524 | 8,785 | 825 | |
Total cash received | 810,507 | 399,206 | 489,359 | |
Cash used | ||||
Employee benefits | 421,066 | 218,410 | 234,538 | |
Suppliers | 264,705 | 159,660 | 181,059 | |
Grants | 14,560 | 383 | - | |
Section 74 receipts transferred to the OPA | 55,397 | 18,209 | 74,744 | |
Interest payments on lease liabilities | 4,364 | - | - | |
Other operating cash used | 32 | 4,089 | - | |
Total cash used | 760,124 | 400,751 | 490,341 | |
Net cash from/(used by) operating activities | 50,383 | (1,545) | (982) | |
INVESTING ACTIVITIES | ||||
Cash received | ||||
Proceeds from sales of infrastructure, plant and | 73 | - | 50 | |
Total cash received | 73 | - | 50 | |
Cash used | ||||
Purchase of property, plant and equipment | 15,029 | 430 | 13,353 | |
Purchase of leasehold improvements | 2,873 | 2,005 | 6,037 | |
Purchase/development of intangibles | 79,237 | 19,874 | 47,276 | |
Total cash used | 97,139 | 22,309 | 66,666 | |
Net cash from/(used by) investing activities | (97,066) | (22,309) | (66,616) | |
FINANCING ACTIVITIES | ||||
Cash received | ||||
Contributed equity - restructure | - | - | 5,431 | |
Contributed equity - equity injection | 37,826 | 9,191 | - | |
Contributed equity - departmental capital budget | 49,767 | 12,759 | 66,444 | |
Total cash received | 87,593 | 21,950 | 71,875 | |
Cash used | ||||
Principal payments of lease liabilities | 43,099 | - | - | |
Total cash used | 43,099 | - | - | |
Net cash from/(used by) financing activities | 44,494 | 21,950 | 71,875 | |
Net increase/(decrease) in cash held | (2,189) | (1,904) | 4,277 | |
Cash and cash equivalents at the beginning of the | 11,150 | 6,381 | 2,396 | |
Cash and cash equivalents at the end of the reporting period | F1.1 | 8,961 | 4,477 | 6,673 |
The above statement should be read in conjunction with the accompanying notes.
1Incorporates Employment for the period 1 July 2019 to 31 January 2020.
2The full year comparatives for the 2018-19 financial year represent Education.
3The full year comparatives for the 2018-19 financial year represent Employment.
Administered Schedules
Education2 | Employment3 | |||
2020 | 2019 | 2019 | ||
Notes | $'000 | $'000 | $'000 | |
NET COST OF SERVICES | ||||
Expenses | ||||
Grants | E1.1 | 32,441,597 | 29,525,339 | 69,769 |
Personal benefits | E1.2 | 8,141,904 | 7,472,214 | 245,569 |
Supplier | E1.3 | 1,732,060 | 690,547 | 1,417,965 |
Subsidies | E1.4 | 933,324 | 406,662 | 377,492 |
Interest | E1.5 | 108,046 | 177,000 | - |
Impairment loss on financial assets | 110,593 | 44,014 | 132 | |
Finance costs | 11 | - | - | |
Depreciation | G2.1 | 97 | - | - |
Payments to corporate Commonwealth entities | - | - | 5,990 | |
Fair value losses | E1.6 | 3,783,353 | 917,201 | - |
Act of grace payments | 796 | 5,054 | - | |
Employee benefits | 153 | - | - | |
Total expenses | 47,251,934 | 39,238,031 | 2,116,917 | |
Income | ||||
Revenue | ||||
Taxation revenue | ||||
Levies | 28 | 7,143 | 121,192 | |
Total taxation revenue | 28 | 7,143 | 121,192 | |
Non-taxation revenue | ||||
Commonwealth asset recoveries | - | - | 59,225 | |
Revenue from contract with customers | E2.1 | 38,033 | 23,078 | - |
Interest | E2.2 | 721,174 | 1,115,400 | 11,147 |
Other | E2.3 | 191,632 | 213,746 | 9,402 |
Total non-taxation revenue | 950,839 | 1,352,224 | 79,774 | |
Total revenue | 950,867 | 1,359,367 | 200,966 | |
Gains | ||||
Fair value gains | E2.4 | - | 5,593,868 | 96,131 |
Reversal of previous asset impairment | 2 | - | - | |
Total gains | 2 | 5,593,868 | 96,131 | |
Total income | 950,869 | 6,953,235 | 297,097 | |
Net cost of services (Deficit) | (46,301,065) | (32,284,796) | (1,819,820) | |
OTHER COMPREHENSIVE INCOME | ||||
Change in asset revaluation reserve | (112,115) | 225,148 | - | |
Total other comprehensive income | (112,115) | 225,148 | - | |
Total comprehensive loss | (46,413,180) | (32,059,648) | (1,819,820) |
The above schedule should be read in conjunction with the accompanying notes.
1Incorporates Employment for the period 1 July 2019 to 31 January 2020.
2The full year comparatives for the 2018-19 financial year represent Education.
3The full year comparatives for the 2018-19 financial year represent Employment.
Education2 | Employment3 | |||
2020 | 2019 | 2019 | ||
Notes | $'000 | $'000 | $'000 | |
ASSETS | ||||
Financial assets | ||||
Cash | G1.1 | 85,696 | 85,041 | 37 |
Receivables | G1.2 | 52,128,521 | 50,574,995 | 1,071,822 |
Investments | G1.3 | 2,796,498 | 2,908,613 | - |
Total financial assets | 55,010,715 | 53,568,649 | 1,071,859 | |
Non-financial assets | ||||
Buildings | G2.1 | 1,188 | - | - |
Prepayments (all current assets) | 287,553 | - | 6,122 | |
Total non-financial assets | 288,741 | - | 6,122 | |
Total assets administered on behalf of Government | 55,299,456 | 53,568,649 | 1,077,981 | |
LIABILITIES | ||||
Payables | ||||
Personal benefits | 34,844 | 26,483 | 478 | |
Supplier | G3.1 | 141,793 | 102,486 | 73,307 |
Subsidies | G3.2 | 24,443 | - | 37,734 |
Grants | G3.2 | 9,221 | 11,623 | 4,019 |
Other | G3.3 | 40,023 | 12,693 | 10,495 |
Total payables | 250,324 | 153,285 | 126,033 | |
Interest bearing liabilities | ||||
Leases | G4.1 | 1,228 | - | - |
Total interest bearing liabilities | 1,228 | - | - | |
Provisions | ||||
Personal benefits | G5 | 405,624 | 475,818 | - |
Higher Education Superannuation Program | G5 | 7,147,000 | 7,327,000 | - |
Total provisions | 7,552,624 | 7,802,818 | - | |
Total liabilities administered on behalf of Government | 7,804,176 | 7,956,103 | 126,033 | |
Net assets | 47,495,280 | 45,612,546 | 951,948 |
The above schedule should be read in conjunction with the accompanying notes.
1Incorporates Employment as at 31 January 2020.
2The full year comparatives for the 2018-19 financial year represent Education.
3The full year comparatives for the 2018-19 financial year represent Employment.
Education2 | Employment3 | ||
2020 | 2019 | 2019 | |
$'000 | $'000 | $'000 | |
Opening assets less liabilities as at 1 July | 45,612,546 | 36,110,716 | (1,975,480) |
Net cost of services | |||
Income | 950,869 | 6,953,235 | 297,097 |
Expenses | |||
Other than corporate Commonwealth entities | (47,251,934) | (39,238,031) | (2,110,927) |
Corporate Commonwealth entities | - | - | (5,990) |
Other comprehensive income | |||
Revaluations transferred to reserves | (112,115) | 225,148 | - |
Transfers (to) from the Australian Government | |||
Appropriation transfers from the OPA | |||
Annual appropriations | |||
Payments to entities other than corporate | |||
Commonwealth entities | 3,418,696 | 1,631,955 | 1,791,861 |
Payments to corporate Commonwealth entities | - | - | 5,990 |
Special appropriations (unlimited) | |||
Payments to entities other than corporate | |||
Commonwealth entities | 49,104,799 | 44,149,170 | 330,541 |
Payments to corporate Commonwealth entities | - | - | 55,152 |
Appropriation transfers to the OPA | |||
Transfers to the OPA | (3,889,308) | (3,345,712) | (180,807) |
GST transferred to OPA | (1,566,670) | - | - |
Transfers to the OPA (withholdings) | (14,678) | (26,295) | - |
Restructuring | 1,331,551 | (919,694) | 2,744,511 |
Other movements | (88,476) | 72,054 | - |
Closing assets less liabilities as at 30 June | 47,495,280 | 45,612,546 | 951,948 |
Administered Cash Transfers to and from the Official Public Account
Revenue collected by the department for use by the Government rather than the department is administered revenue. Collections are transferred to the Official Public Account (OPA) maintained by the department of Finance. Conversely, cash is drawn from the OPA to make payments under Parliamentary appropriation on behalf of Government. These transfers to and from the OPA are adjustments to the administered cash held by the department on behalf of the Government and reported as such in the Schedule of Administered Cash Flows and in the Administered Reconciliation Schedule.
The above schedule should be read in conjunction with the accompanying notes.
1Incorporates Employment for the period 1 July 2019 to 31 January 2020.
2The full year comparatives for the 2018-19 financial year represent Education.
3The full year comparatives for the 2018-19 financial year represent Employment.
Education2 | Employment3 | |||
2020 | 2019 | 2019 | ||
Notes | $'000 | $'000 | $'000 | |
OPERATING ACTIVITIES | ||||
Cash received | ||||
Interest | - | 171 | - | |
Net GST refunds | 1,566,740 | 1,011,965 | 171,592 | |
Levies | - | 7,143 | 122,814 | |
Commonwealth asset recoveries | - | - | 59,225 | |
Other revenue | 75,632 | 51,112 | 9,494 | |
Total cash received | 1,642,372 | 1,070,391 | 363,125 | |
Cash used | ||||
Suppliers | 1,996,180 | 710,064 | 1,594,729 | |
Subsidies | 878,505 | 406,662 | 401,213 | |
Personal benefits | 8,790,082 | 7,901,664 | 230,846 | |
Grants | 32,634,976 | 31,049,341 | 79,180 | |
Payments to corporate Commonwealth entities | - | - | 5,990 | |
Total cash used | 44,299,743 | 40,067,731 | 2,311,958 | |
Net cash from/(used by) operating activities | (42,657,371 | (38,997,340) | (1,948,833) | |
INVESTING ACTIVITIES | ||||
Cash received | ||||
Repayments of loans | 3,800,528 | 3,357,560 | 85 | |
Total cash received | 3,800,528 | 3,357,560 | 85 | |
Cash used | ||||
Loans provided | 6,840,773 | 6,790,064 | 53,535 | |
Total cash used | 6,840,773 | 6,790,064 | 53,535 | |
Net cash from/(used by) investing activities | (3,040,245) | (3,432,504) | (53,450) | |
Net decrease in cash held | (45,697,616) | (42,429,844) | (2,002,283) | |
Cash from the Official Public Account | ||||
Appropriations | 50,943,201 | 45,781,123 | 2,183,544 | |
GST appropriations | 211,599 | 1,292,985 | 171,135 | |
Special accounts | 6,935 | 18,352 | - | |
Total cash from the Official Public Account | 51,161,735 | 47,092,460 | 2,354,679 | |
Cash to the Official Public Account | ||||
Administered Receipts | (3,889,308) | (3,345,712) | (180,807) | |
Return of GST appropriations | (1,566,670) | (1,298,554) | (171,592) | |
Special accounts | (7,523) | (24,046) | - | |
Total cash to the Official Public Account | (5,463,501) | (4,668,312) | (352,399) | |
Net increase/(decrease) in cash held | 618 | (5,695) | (3) | |
Cash at the beginning of the reporting period | 85,078 | 90,736 | 40 | |
Cash at the end of the reporting period | G1.1 | 85,696 | 85,041 | 37 |
The above statement should be read in conjunction with the accompanying notes.
There were no financing activities for the financial year.
1Incorporates Employment for the period 1 July 2019 to 31 January 2020.
2The full year comparatives for the 2018-19 financial year represent Education.
3The full year comparatives for the 2018-19 financial year represent Employment.
Notes to the Financial Statements
A. About This Report
Objectives of the Department of Education, Skills and Employment
The Department of Education, Skills and Employment (the department) is an Australian Government controlled not-for-profit entity.
The department’s purpose is to help to create an inclusive and prosperous Australia by maximising opportunity through national leadership on education, training and employment policy. The department works to ensure Australians can experience the social wellbeing and economic benefits that quality education, training and employment provide by actively supporting our Ministers to deliver Government policies and priorities.
The department’s strategic priorities are:
- Improving learning outcomes by enabling quality, affordable and accessible early education and care for families and making it easier for families who want to work or have other responsibilities.
- Improving schooling outcomes for our children.
- Equipping the workforce of the future through globally competitive tertiary education, training and research sectors.
- Helping people find and keep a job, create their own job, change jobs, reskill and enjoy fulfilling careers.
- Developing a strong evidence base for effective policy that reflects and understands the varied needs of the Australian population, business and industry.
For the financial period ended 30 June 2020, the department was structured to meet the following outcomes:
Outcome 1: Improved early learning, schooling, student educational outcomes and transitions to and from school through access to quality child care, support, parent engagement, quality teaching and learning environments.
Outcome 2: Promote growth in economic productivity and social wellbeing through access to quality higher education, international education and international quality research.
Outcome 3: Promote growth in economic productivity and social wellbeing through access to quality skills and training.
Outcome 4: Foster a productive and competitive labour market through policies and programs that assist job seekers into work and meet employer needs.
Outcomes 3 and 4 were transferred to the department from the Department of Employment, Skills, Small and Family Business (Employment) to reflect the Administrative Arrangement Orders (AAO) of 5 December 2019.
The continued existence of the department in its present form and with its present programs is dependent on Government policy and on continued funding by the Parliament for the department’s administration and programs.
The department’s activities contributing toward these outcomes are classified as either departmental or administered. Departmental activities involve the use of assets, liabilities, income and expenses controlled or incurred by the department in its own right. Administered activities involve the management or oversight by the department, on behalf of the Government, of items controlled or incurred by the Government.
A number of Machinery of Government changes through AAOs resulted in a realignment of the department’s responsibilities:
- Skills and vocational education functions and the Australian Skills Quality Authority transferred to the Employment, Skills, Small and Family Business portfolio on 29 May 2019.
- Adult migration education functions were transferred to the Home Affairs Portfolio and Industrial relations functions were relinquished to the Attorney-General’s Department (AGD) effective 1 July 2019.
- Higher Education Support Act 2003, relating to VET FEE-HELP (VFH) assistance functions were relinquished to Employment, Skills, Small and Family Business portfolio as a result of an amendment on 8 August 2019.
- Skills, vocational education and the Australian Skills Quality Authority transferred back to the department, employment functions became part of the Education, Skills and Employment portfolio, and small business functions were relinquished to the Department of Industry, Science, Energy and Resources (DISER) effective from 1 February 2020.
The impact of the restructures on the financial statements have been disclosed at note K2 as at the date of effect. In accordance with section 17J of the PGPA Act Rule 2014 where the functions have been transferred to another entity and the old entity was abolished, the department, being the new entity must report on these functions. As a consequence of the abolishment of the Department of Employment, Skills, Small and Family Business under section 64 of the Commonwealth of Australia Constitution Act (the Constitution), the department has prepared a single set of financial statements for the entire reporting period. The financial statements include financial results attributable to Employment from 1 July 2019 to 31 January 2020, with 2018-19 comparatives reported separately. The appropriation notes have been prepared separately in accordance with the legal authority of the affected entities.
The Basis of Preparation
The financial statements are general purpose financial statements and are required by section 42 of the Public Governance, Performance and Accountability (PGPA) Act 2013. The financial statements have been prepared in accordance with Division 4 of Part 2-3 of the PGPA Act Rule 2014, PGPA (Financial Reporting) Rule 2015 (FRR) and the Australian Accounting Standards and Interpretations.
In accordance with the FRR and AASB 1053 Application of Tiers of Australian Accounting Standards and other reporting requirements, the department has applied tier 2 reporting requirements (as a minimum).
The financial statements have been prepared on an accrual basis and in accordance with the historical cost convention, except for certain assets and liabilities at fair value. Except where stated, no allowance is made for the effect of changing prices on the results or the financial position.
The financial statements are presented in Australian dollars and values are rounded to the nearest thousand dollars unless otherwise specified.
Reporting of Administered activities
Administered revenues, expenses, assets, liabilities and cash flows are disclosed in the administered schedules and related notes.
Unless otherwise stated, administered items are accounted for on the same basis and using the same policies as for departmental items, including the application of Australian Accounting Standards and Interpretations.
Tier 1 reporting requirements have been applied to administered disclosures in respect of AASB 7 Financial Instrument: Disclosure and AASB 13 Fair Value Measurement.
Significant Accounting Judgements and Estimates
During the 2019-20 financial year, the department made a number of judgements and applied estimates that had an impact on the amounts recorded in the financial statements. Judgements and estimates that are material to the financial statements are found in the following notes:
- Employee Provisions (I1)
- Non-financial Assets (F2)
- Jobactive and Transition to Work accruals (E1.2)
- Personal benefits – Child Care Subsidy program (G1.2)
- Higher Education Loan Program (HELP) (E1.6)
- Higher Education Superannuation Program (HESP) (E1.6)
- VET Student Loans (VSL) (G1.2)
- VET FEE-HELP (VFH), noting that vocational student loans includes both VSL and VFH (G1.2)
- Trade Support Loans (TSL) (G1.2).
New Australian Accounting Standards
Adoption of new Australian Accounting Standard requirements
All new, revised, amending standards and interpretations that were issued prior to the sign-off date and are applicable to the current reporting period, unless otherwise stated, are not expected to have a material effect on the department’s financial statements in 2019-20 or future years.
AASB 16 Leases
AASB 16 Leases became effective on 1 July 2019, replacing AASB 117 Leases.
AASB 16 provides a single lessee accounting model, requiring recognition of assets and liabilities for all leases, together with options to exclude leases where the lease is short-term (12 months or less), or where the underlying asset is of low value (less than or equal to $10,000). AASB 16 carries forward the lessor accounting in AASB 117, with the distinction between operating leases and finance leases being retained. The details of the changes in accounting policies, transitional provisions and adjustments are in the relevant notes D1.2, F2.1, and F4 to the financial statements.
AASB 15 Revenue from Contracts with Customers and AASB 1058 Income of Not-for-Profit Entities
AASB 15 Revenue from Contracts with Customers and AASB 1058 Income for Not-for Profit Entities became effective 1 July 2019.
AASB 15 establishes a comprehensive framework for determining whether, how much and when revenue is recognised. It replaces existing revenue recognition guidance, including AASB 118 Revenue, AASB 111 Construction Contracts and Interpretation 13 Customer Loyalty Programmes. The core principle of AASB 15 is that an entity recognises revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services.
AASB 1058 is relevant in circumstances where AASB 15 does not apply. AASB 1058 replaces most of the not-for-profit provisions of AASB 1004 Contributions and applies to transactions where the consideration to acquire an asset is significantly less than fair value principally to enable the entity to further its objectives, and where volunteer services are received.
The details of the changes in accounting policies, transitional provisions and adjustments are disclosed below and in the relevant notes to the financial statements.
The department adopted AASB 15 and AASB 1058 using the modified retrospective approach, under which the cumulative effect of initial application is recognised in retained earnings at 1 July 2019. Comparatives have been reclassified where necessary for consistency.
Under the new income recognition model the department first determines whether an enforceable agreement exists and whether the promises to transfer goods or services to the customer are ‘sufficiently specific’. If an enforceable agreement exists and the promises are ‘sufficiently specific’ (to a transaction or part of a transaction), the department applies the general AASB 15 principles to determine the appropriate revenue recognition. If these criteria are not met, the department considers whether AASB 1058 applies.
In terms of AASB 1058, the department is required to recognise volunteer services at fair value if those services would have been purchased if not provided voluntarily, and the fair value of those services can be measured reliably.
The impact on transition for the department has been identified to be immaterial and therefore the impact on transition tables have not been included. Refer Note D2.1 and E2.1 for details.
Taxation
The department is exempt from all forms of taxation except Fringe Benefits Tax (FBT) and the Goods and Services Tax (GST).
Changes in Accounting Policy
There have been no changes to accounting policies that impact on the 2019-20 financial results or position.
Shared Service Arrangements
The department has established a memorandum of understanding with the Department of Finance, Service Delivery Office, for the provision of shared services arrangements. The department receives core transactional services from the Department of Finance. The department also receives grant hub support from the Department of Social Services (DSS), child care debt management and payment support from Services Australia, and various application services from DISER.
Section 83 of the Constitution
Section 83 of the Constitution provides that no amount may be paid out of the Consolidated Revenue Fund (CRF) except under appropriation made by law.
The department has primary responsibility for administering legislation related to Education, Skills and Employment. The department made payments totalling $49.1 billion against Special Appropriations during 2019-20. Payments are administered by both the department through the Service Delivery Office for the Australian Education Act 2013, Higher Education Support Act 2003, VET Students Loans Act 2016, and Trade Support Loans Act 2014, and via
Services Australia for payments under A New Tax System (Family Assistance) Administration Act 1999.
If an overpayment occurs, a breach of section 83 could result despite future payments being adjusted to recover the overpayment. In addition, simple administrative errors can lead to breaches of section 83. Due to the number of payments made, the reliance that must be placed on other control frameworks outside the department, and the complexities of the legislation governing these payments, the risk of a section 83 breach cannot be fully mitigated.
Certain legislation administered by the department contains specific or objective criteria that rely on information from recipients and provides for the recovery of overpayments which are actively managed.
The department is committed to implementing measures to ensure that the possibility of unintentional breaches of
section 83 has as low a financial risk and impact as possible.
The department has developed an approach for assessing the alignment of payment processes with legislation.
During 2019-20, the department has:
- utilised the assessment process identified in the Department of Finance guidance paper to determine the risk of potential section 83 breaches and undertaken an initial self-assessment of the legislation it administers and its payment processes;
- included consideration of processes to minimise the risk of section 83 breaches as part of any review of legislation or administrative processes; and
- developed an approach for the Internal Audit area, to review the appropriateness of the department’s payment processes and the presence of residual risks of section 83 breaches as part of its internal audit program.
Special Appropriations
The department administers six pieces of legislation, as disclosed in Note H1.9, with Special Appropriations involving statutory requirements for payments. Of this legislation, some payments have been identified as having actual breaches of section 83 and the department will continue to review these.
The legislation where actual breaches occurred in the 2019-20 year was:
Australian Education Act 2013
In 2019-20 payments to non-government schools from special appropriation following a determination by the Delegate under the Australian Education Act 2013 (AE Act) were made inclusive of GST for recipients.
The department has worked closely with the Department of the Treasury, the Australian Taxation Office and Australian Government Solicitor to determine the correct treatment of GST, and subsequently the department received a private ruling from the Australian Taxation Office that confirmed that the provision of funds to non-government schools was a taxable supply and should include funding to cover the GST that recipients are to remit through the GST process.
Following this, the department received advice from the Australian Government Solicitor that the AE Act did not provide legislative authority to draw down funds for the GST component of these payments. As a consequence, all payments of GST made to non-government schools since 2000-2001 are technically in breach of section 83, notwithstanding that the recipients received the correct amount of funds, properly remitted GST to the ATO and that there has been no loss of GST from the Commonwealth. The department worked with the Department of Finance to determine the correct appropriation source to support the payment of GST amounts.
The Parliament resolved this legislative deficiency by passing the Australian Education Amendment (Direct Measure of Income) Act 2020, which received Royal Assent on 26 March 2020.
As any breach of section 83 results in a technical debt to the Commonwealth, the Finance Minister exercised his power under s63 of the PGPA Act to waive these debts. The waiver was for $14.6 billion and covers all technical debt under the AE Act and previous legislation (States Grants (Primary and Secondary Education Assistance) Act 1996, Schools Assistance (Learning Together – Achievement through Choice and Opportunity) Act 2004, States Grants (Primary and Secondary Education Assistance) Act 2000, Schools Assistance Act 2008) concerning payments to non-government schools back to 1 July 2000 when GST inclusive payments commenced.
Continued Focus
The department will continue to review legislation and New Policy Proposals that create or modify payment eligibility and to ensure that business rules and processes are in place to minimise the risk of breaches of section 83 of the Constitution.
Events impacting the Australian Government in 2019-20
Australia has faced unexpected and significant events in 2019-20 resulting in impacts on the financial statements of the department.
The summer bushfires had a devastating impact on areas across Australia. In response to this the department delivered a range of government measures to support children attending child care, assist students, and the unemployed in bushfire-affected communities and their mental wellbeing.
The department also delivered drought assistance in the form of special circumstances grant payments of $14.6 million to drought affected non-government schools. Refer to grant expenses in the Statement of Comprehensive Income.
In early 2020, the worldwide COVID-19 pandemic commenced. The growing impact on the department was experienced more in the final quarter of 2019-20, leading to a decline in some activities, changes in expectations of stakeholders and estimation uncertainty for some financial balances. The Australian Government announced a number of measures in response to COVID-19, providing additional funding to programs such as Employment Services,
Non-government Schools National Support and Building Skills and Capability.
Further details of impacts on the financial statements are disclosed in the relevant notes (Refer to Notes C1, C2, E1.6, E2.1 and G1.2) including:
- change in costs for service delivery, and / or changes in demand and economic activity;
- change in composition of material payments, for example, from personal benefits to other expense from the Early Childhood Education and Care Relief package;
- change in fair value of assets, asset impairment and valuation of investments; and
- financial components which are subject to actuarial assessment or judgements.
The valuation advice provided to the department for the asset materiality review has acknowledged that the impact of COVID-19 has introduced “significant valuation uncertainty” due to the economic situation and lack of current transactional evidence. However, as consistent with the view of the department, this is not expected to have material impact on the fair values of the leasehold improvements, property, plant and equipment of the department, as at
30 June 2020.
Actuarial advice has considered the COVID-19 impacts on the actuarial assessments conducted for the department. The department acknowledges, the advice confirms that making assumptions about the impact of COVID-19 on the economy and future income levels is highly uncertain and will evolve over time. While there is expected to be a significant impact on future income levels and the expected level of repayments for administered programs like HELP, these impacts will become more evident in the course of 2020-21, and over the ensuing years as additional income data becomes available.
Events after the Reporting Period
There have been no events after balance date that have the potential to significantly affect the ongoing structure and financial activities of the department.
B. Departmental Operating Result Reconciliation
B1: Net Cash Appropriation Arrangements
Education | Employment | ||
2020 | 2019 | 2019 | |
$'000 | $'000 | $'000 | |
Total comprehensive (loss) - as per the Statement of Comprehensive Income | (84,365) | (19,393) | (52,274) |
Plus: depreciation/amortisation expenses previously funded through revenue appropriation | 73,602 | 22,175 | 44,489 |
Plus: depreciation ROU assets | 58,196 | - | - |
Less: principal repayments - leased assets | (43,099) | - | - |
Total comprehensive income less depreciation/amortisation expenses previously funded through revenue appropriations | 4,334 | 2,782 | (7,785) |
The inclusion of depreciation/amortisation expenses related to Right-of-Use (ROU) leased assets and the lease liability principal repayment amount reflects the cash impact on implementation of AASB 16 and does not directly reflect a change in appropriation arrangements.
C. Budgetary Variance Reporting
C1: Departmental Variance Reporting
for the year ended 30 June 2020 | ||||
Budget Estimate | ||||
Education | Employment | Variance to Original | ||
Actual | Original1 | Original1 | ||
2020 | 2020 | 2020 | 2020 | |
$'000 | $'000 | $'000 | $'000 | |
NET COST OF SERVICES | ||||
Expenses | ||||
Employee benefits | 441,333 | 215,683 | 242,299 | (16,649) |
Supplier | 216,616 | 208,443 | 150,255 | (142,082) |
Grants | 14,560 | - | - | 14,560 |
Finance costs | 4,445 | - | - | 4,445 |
Depreciation and amortisation | 131,798 | 25,278 | 53,352 | 53,168 |
Impairment loss on financial assets | 109 | - | - | 109 |
Write-down and impairment of other assets | 5,448 | - | - | 5,448 |
Losses from asset sales | 82 | - | - | 82 |
Act of grace | 10,912 | - | - | 10,912 |
Total expenses | 825,303 | 449,404 | 445,906 | (70,007) |
Own-Source Income | ||||
Own-source revenue | ||||
Revenue from contracts with customers | 50,646 | 14,552 | 53,369 | (17,275) |
Rental income | 12,246 | 8,627 | 465 | 3,154 |
Resources received free of charge | 4,758 | 8,422 | 410 | (4,074) |
Total own-source revenue | 67,650 | 31,601 | 54,244 | (18,195) |
Gains | ||||
Other gains | 322 | - | - | 322 |
Total gains | 322 | - | - | 322 |
Total own-source income | 67,972 | 31,601 | 54,244 | (17,873) |
Net cost of services | (757,331) | (417,803) | (391,662) | 52,134 |
Revenue from Government | 672,966 | 392,840 | 338,310 | (58,184) |
Deficit on continuing operations | (84,365) | (24,963) | (53,352) | (6,050) |
Total comprehensive loss2 | (84,365) | (24,963) | (53,352) | (6,050) |
1Budget reported in the 2019-20 Portfolio Budget Statements published on 2 April 2019.
2There is no Other Comprehensive Income for the year ended 30 June 2020.
for the year ended 30 June 2020 | ||||
Budget Estimate | ||||
Education | Employment | Variance to Original | ||
Actual | Original1 | Original1 | ||
2020 | 2020 | 2020 | 2020 | |
$'000 | $'000 | $'000 | $'000 | |
ASSETS | ||||
Financial assets | ||||
Cash and cash equivalents | 8,961 | 6,381 | 2,000 | 580 |
Trade receivables | 217,436 | 57,961 | 143,354 | 16,121 |
Accrued revenue | 1,833 | 199 | 2,582 | (948) |
Total financial assets | 228,230 | 64,541 | 147,936 | 15,753 |
Non-financial assets | ||||
Leasehold improvements | 49,094 | 29,331 | 29,047 | (9,284) |
Buildings | 375,478 | - | - | 375,478 |
Infrastructure, plant and equipment | 33,998 | 7,902 | 24,381 | 1,715 |
Computer software | 198,328 | 66,859 | 108,583 | 22,886 |
Prepayments | 14,500 | 3,273 | 21,843 | (10,616) |
Total non-financial assets | 671,398 | 107,365 | 183,854 | 380,179 |
Total assets | 899,628 | 171,906 | 331,790 | 395,932 |
LIABILITIES | ||||
Payables | ||||
Supplier payables | 41,838 | 17,541 | 39,659 | (15,362) |
Other payables | 14,085 | 18,419 | 13,869 | (18,203) |
Total payables | 55,923 | 35,960 | 53,528 | (33,565) |
Interest bearing liabilities | ||||
Leases | 381,222 | - | - | 381,222 |
Total interest bearing liabilities | 381,222 | - | - | 381,222 |
Provisions | ||||
Employee provisions | 155,402 | 64,063 | 75,829 | 15,510 |
Other provisions | - | 877 | 91 | (968) |
Total provisions | 155,402 | 64,940 | 75,920 | 14,542 |
Total liabilities | 592,547 | 100,900 | 129,448 | 362,199 |
Net assets | 307,081 | 71,006 | 202,342 | 33,733 |
EQUITY | ||||
Contributed equity | 510,439 | 241,790 | 441,515 | (172,866) |
Reserves | 1,911 | 1,244 | 10,252 | (9,585) |
Accumulated deficit | (205,269) | (172,028) | (249,425) | 216,184 |
Total equity | 307,081 | 71,006 | 202,342 | 33,733 |
1Budget reported in the 2019-20 Portfolio Budget Statements published on 2 April 2019.
for the year ended 30 June 2020 | ||||
Budget Estimate | ||||
Education | Employment | Variance to Original | ||
Actual | Original1 | Original1 | ||
2020 | 2020 | 2020 | 2020 | |
$'000 | $'000 | $'000 | $'000 | |
CONTRIBUTED EQUITY | ||||
Opening balance | ||||
Balance carried forward from previous period | 200,300 | 55,133 | 206,990 | (61,823) |
Adjusted opening balance | 200,300 | 55,133 | 206,990 | (61,823) |
Transactions with owners | ||||
Distribution to owners | ||||
Lapsed capital | (3,068) | - | - | (3,068) |
Contributions by owners | ||||
Equity injection - appropriations | 51,965 | 17,104 | 30,179 | 4,682 |
Departmental capital budget | 51,291 | 23,732 | 26,370 | 1,189 |
Restructuring | 209,951 | - | (7,845) | 217,796 |
Total transactions with owners | 310,139 | 40,836 | 48,704 | 220,599 |
Closing balance as at 30 June | 510,439 | 95,969 | 255,694 | 158,776 |
ACCUMULATED DEFICIT | ||||
Opening balance | ||||
Balance carried forward from previous period | (147,769) | - | - | (147,769) |
Adjustment for prior year error | (850) | - | - | (850) |
Adjustment on initial application of AASB 16 | 27,715 | - | - | 27,715 |
Adjusted opening balance | (120,904) | - | - | (120,904) |
Comprehensive income | ||||
Deficit on continuing operations | (84,365) | (24,963) | (53,352) | (6,050) |
Total comprehensive income | (84,365) | (24,963) | (53,352) | (6,050) |
Closing balance as at 30 June | (205,269) | (24,963) | (53,352) | (126,954) |
ASSET REVALUATION RESERVES | ||||
Opening balance | ||||
Balance carried forward from previous period | 1,912 | - | - | 1,912 |
Adjustment for rounding | (1) | - | - | (1) |
Adjusted opening balance | 1,911 | - | - | 1,911 |
Closing balance as at 30 June | 1,911 | - | - | 1,911 |
Total equity as at 30 June | 307,081 | 71,006 | 202,342 | 33,733 |
1Budget reported in the 2019-20 Portfolio Budget Statements published on 2 April 2019.
for the year ended 30 June 2020 | ||||
Budget Estimate | ||||
Education | Employment | Variance to Original | ||
Actual | Original1 | Original1 | ||
2020 | 2020 | 2020 | 2020 | |
$'000 | $'000 | $'000 | $'000 | |
OPERATING ACTIVITIES | ||||
Cash received | ||||
Appropriations | 719,751 | 394,025 | 340,477 | (14,751) |
Sale of goods and rendering of services | 42,970 | 17,027 | 53,834 | (27,891) |
Net GST refunds | 27,942 | 13,398 | 15,001 | (457) |
Special account | 7,320 | - | - | 7,320 |
Other | 12,524 | 6,152 | - | 6,372 |
Total cash received | 810,507 | 430,602 | 409,312 | (29,407) |
Cash used | ||||
Employee benefits | 421,066 | 215,782 | 242,170 | (36,886) |
Suppliers | 264,705 | 213,419 | 113,023 | (61,737) |
Grants | 14,560 | - | - | 14,560 |
Section 74 receipts transferred to the OPA | 55,397 | - | 53,367 | 2,030 |
Interest payments on lease liabilities | 4,364 | - | - | 4,364 |
Other operating cash used | 32 | - | - | 32 |
Total cash used | 760,124 | 429,201 | 408,560 | (77,637) |
Net cash from/(used by) operating activities | 50,383 | 1,401 | 752 | 48,230 |
INVESTING ACTIVITIES | ||||
Cash received | ||||
Proceeds from the sale of infrastructure, plant and equipment | 73 | - | - | 73 |
Total cash received | 73 | - | - | 73 |
Cash used | ||||
Purchase of property, plant and equipment | 15,029 | - | - | 15,029 |
Purchase of leasehold improvements | 2,873 | - | - | 2,873 |
Purchase of intangibles | 79,237 | - | - | 79,237 |
Purchase of land and buildings | - | 42,049 | 55,795 | (97,844) |
Total cash used | 97,139 | 42,049 | 55,795 | (705) |
Net cash from/(used by) investing activities | (97,066) | (42,049) | (55,795) | 778 |
FINANCING ACTIVITIES | ||||
Cash received | ||||
Contributed equity - equity injection | 37,826 | 17,104 | 30,179 | (9,457) |
Contributed equity - departmental capital budget | 49,767 | 23,732 | 26,370 | (335) |
Total cash received | 87,593 | 40,836 | 56,549 | (9,792) |
Cash used | ||||
Principal payments of lease liabilities | 43,099 | - | - | 43,099 |
Total cash used | 43,099 | - | - | 43,099 |
Net cash from/(used by) financing activities | 44,494 | 40,836 | 56,549 | (52,891) |
Net increase/(decrease) in cash held | (2,189) | 188 | 1,506 | (3,883) |
Cash and cash equivalents at the beginning of the reporting period | 11,150 | 6,193 | 494 | 4,463 |
Cash and cash equivalents at the end of the reporting period | 8,961 | 6,381 | 2,000 | 580 |
1Budget reported in the 2019-20 Portfolio Budget Statements published on 2 April 2019.
Departmental Financial Result
In 2019-20, the department reported an operating deficit on continuing operations of $84.4 million, against a budgeted deficit of $78.3 million as reported in the 2019-20 Portfolio Budget Statements (original budget). After adjusting for unfunded depreciation and amortisation expenses of $131.8 million, and principal repayments of leased assets of $43.1 million, the department reported a net surplus of $4.3 million (refer to note B1).
The department’s total expenses of $825.3 million are $70 million less than the original budget of $895.3 million. The transition to the new leasing accounting standard has resulted in an increase of $53.2 million in depreciation and amortisation expenses. The increase in depreciation and amortisation expenses partially offsets a
$16.6 million decrease in employee expenses and a $142.1 million decrease in supplier expenses.
The decrease in employee expenses of $16.6 million is due to an overall reduction in the Average Staffing Level (ASL) compared to the original budget arising from lower recruitment due to COVID-19, resulting in reduced salary and superannuation expenses. The increase to employee provisions is driven by the application of the probability and discount factors resulting from the Australian Government Actuary review of the department’s employment entitlements (refer to note I1.1). The actuarial adjustments partially offset the decrease in salary expenses and reduced leave due to COVID-19 restrictions.
Unbudgeted act of grace payments of $10.9 million, which are discretionary in nature, were part of the Government’s COVID-19 response package.
Supplier expenses were $142.1 million less than original budget reflecting the impact of the transition to the new leasing accounting standard and the Machinery of Government changes that took effect during 2019-20 impacting on cost recovery arrangements for the provision of IT and other corporate services. The emergence of COVID-19 and its impact on the economy has contributed to some delays in project expenditure and program implementation and restrictions in travel expenditure.
The department reported own source income of $68 million, $17.9 million less than the original budget of $85.8 million. This variance is mainly due the Machinery of Government change that transferred Employment and skills programs to the department as at 1 February 2020 resulting in the former cost recovery arrangements ceasing for the provision of IT and other corporate services between the departments.
Revenue from Government for 2019-20 was $673 million, which was $58.2 million less than originally budgeted. The decrease predominantly relates to funding transferred to other departments following the Administrative Arrangements Orders (AAOs) of 29 May and 5 December 2019 issued after publication of the original budget. Additionally, the Student Identifiers Special Account reported $6.2 million in revenue that was not included in the original budget.
Departmental financial position
The original budget was prepared based on 30 June 2018 data being the latest available at that time and prior to the 29 May and 5 December 2019 AAOs.
As at 30 June 2020, the department’s total equity was $307.1 million compared to the original budget of $273.3 million. The variance to original budget is a result of the transition to the new leasing accounting standard, and additional funding received after budget.
The department reported cash and equivalents of $9 million with $4.3 million attributable to the Student Identifiers Special Account. $217.4 million in trade and other receivables has been reported by the department, an increase of $16.1 million over the original budget of $201.3 million. This mainly relates to an increase in goods and services receivable resulting from new Memorandum of Understanding arrangements for the provision of IT and corporate services arising from Machinery of Government changes.
As at 30 June 2020, the department holds $671.4 million of non-financial assets, $380.2 million more than the original budget of $291.2 million. The increase of $366.2 million against budget reflects the change in recognition of 63 leases as Right of Use (ROU) assets following the adoption of the new leasing accounting standard,
AASB 16 Leases.
The adoption of the new leasing standard has resulted in the recognition of $381.2 million in interest bearing liabilities for the first time.
Payables totalling $55.9 million is $33.6 million lower than the original budget of $89.5 million, noting this budget was developed from 30 June 2018 actuals. Following the transition to the new leasing standard in 2019-20, $28.4 million in operating leases and lease incentives was removed from payables. The residual variance is consistent with prior years and primarily relates to amounts owed to suppliers and employees that fluctuate month to month, depending on timing of payroll processing, and provision of invoices from suppliers.
Employee provisions at 30 June 2020 were $155.4 million against an original budget of $139.9 million. The variance of $15.5 million is predominantly due to actuarial adjustments, offset by a lower level of ASL, as noted under employee expenses.
The variances noted above are reflected in the cash flow statement, as applicable.
C2: Administered Variance Reporting
for the year ended 30 June 2020 | ||||
Budget Estimate | ||||
Education | Employment | Variance to Original | ||
Actual | Original1 | Original1 | ||
2020 | 2020 | 2020 | 2020 | |
$'000 | $'000 | $'000 | $'000 | |
NET COST OF SERVICES | ||||
Expenses | ||||
Grants | 32,441,597 | 31,141,324 | 62,416 | 1,237,857 |
Personal benefits | 8,141,904 | 8,363,595 | 319,567 | (541,258) |
Supplier | 1,732,060 | 706,738 | 1,351,230 | (325,908) |
Subsidies | 933,324 | 443,718 | 225,714 | 263,892 |
Interest | 108,046 | - | - | 108,046 |
Impairment of assets | 110,593 | 1,077,326 | - | (966,733) |
Finance costs | 11 | 543,119 | 642 | (543,750) |
Depreciation | 97 | - | - | 97 |
Payments to corporate Commonwealth entities | - | - | 5,989 | (5,989) |
Fair value losses | 3,783,353 | - | - | 3,783,353 |
Act of grace payments | 796 | - | - | 796 |
Employee benefits | 153 | - | - | 153 |
Total expenses | 47,251,934 | 42,275,820 | 1,965,558 | 3,010,556 |
Income | ||||
Revenue | ||||
Taxation revenue | ||||
Levies | 28 | 11,232 | 124,992 | (136,196) |
Total taxation revenue | 28 | 11,232 | 124,992 | (136,196) |
Non-taxation revenue | ||||
Revenue from contract with customers | 38,033 | - | - | 38,033 |
Interest | 721,174 | 1,315,052 | 76,100 | (669,978) |
Other | 191,632 | 248,654 | 3,190 | (60,212) |
Total non-taxation revenue | 950,839 | 1,563,706 | 79,290 | (692,157) |
Total revenue | 950,867 | 1,574,938 | 204,282 | (828,353) |
Gains | ||||
Reversal of previous asset impairment | 2 | - | - | 2 |
Total gains | 2 | - | - | 2 |
Total income | 950,869 | 1,574,938 | 204,282 | (828,351) |
Net cost of services | (46,301,065) | (40,700,882) | (1,761,276) | (3,838,907) |
OTHER COMPREHENSIVE INCOME | ||||
Change in asset revaluation reserve | (112,115) | - | - | (112,115) |
Total other comprehensive income | (112,115) | - | - | (112,115) |
Total comprehensive loss | (46,413,180) | (40,700,882) | (1,761,276) | (3,951,022) |
1Budget reported in the 2019-20 Portfolio Budget Statements published on 2 April 2019
Administered Schedule of Assets and Liabilities | ||||
for the year ended 30 June 2020 | ||||
Budget Estimate | ||||
Education | Employment | Variance to Original | ||
Actual | Original1 | Original1 | ||
2020 | 2020 | 2020 | 2020 | |
$'000 | $'000 | $'000 | $'000 | |
ASSETS | ||||
Financial assets | ||||
Cash | 85,696 | 73,736 | - | 11,960 |
Receivables | 52,128,521 | 50,031,089 | 43,352 | 2,054,080 |
Investments | 2,796,498 | 2,683,466 | 410,418 | (297,386) |
Total financial assets | 55,010,715 | 52,788,291 | 453,770 | 1,768,654 |
Non-financial assets | ||||
Buildings | 1,188 | - | - | 1,188 |
Prepayments | 287,553 | - | 6,882 | 280,671 |
Total non-financial assets | 288,741 | - | 6,882 | 281,859 |
Total assets administered on behalf of Government | 55,299,456 | 52,788,291 | 460,652 | 2,050,513 |
LIABILITIES | ||||
Payables | ||||
Personal benefits | 34,844 | 193,260 | 1,422 | (159,838) |
Supplier | 141,793 | 133,121 | 82,383 | (73,711) |
Subsidies | 24,443 | - | 73,171 | (48,728) |
Grants | 9,221 | 4,600 | 2,070,709 | (2,066,088) |
Other | 40,023 | 18,706 | 11,477 | 9,840 |
Total payables | 250,324 | 349,687 | 2,239,162 | (2,338,525) |
Interest bearing liabilities | ||||
Leases | 1,228 | - | - | 1,228 |
Total interest bearing liabilities | 1,228 | - | - | 1,228 |
Provisions | ||||
Personal benefits | 405,624 | 779,810 | - | (374,186) |
Higher Education Superannuation Program | 7,147,000 | 6,170,900 | - | 976,100 |
Total provisions | 7,552,624 | 6,950,710 | - | 601,914 |
Total liabilities administered on behalf of Government | 7,804,176 | 7,300,397 | 2,239,162 | (1,735,383) |
Net assets | 47,495,280 | 45,487,894 | (1,778,510) | 3,785,896 |
1Budget reported in the 2019-20 Portfolio Budget Statements published on 2 April 2019
Schedule of Administered Cash Flows | ||||
for the year ended 30 June 2020 | ||||
Budget Estimate | ||||
Education | Employment | Variance to Original | ||
Actual | Original1 | Original1 | ||
2020 | 2020 | 2020 | 2020 | |
$'000 | $'000 | $'000 | $'000 | |
OPERATING ACTIVITIES | ||||
Cash received | ||||
Interest | - | 1,317,344 | - | (1,317,344) |
Net GST refunds | 1,566,740 | 1,235,861 | 137,276 | 193,603 |
Other revenue | 75,632 | 123,395 | 204,282 | (252,045) |
Total cash received | 1,642,372 | 2,676,600 | 341,558 | (1,375,786) |
Cash used | ||||
Suppliers | 1,996,180 | 706,738 | 1,488,783 | (199,341) |
Subsidies | 878,505 | 443,718 | 225,714 | 209,073 |
Personal benefits | 8,790,082 | 8,271,272 | 319,567 | 199,243 |
Grants | 32,634,976 | 32,806,631 | 62,416 | (234,071) |
Payments to corporate Commonwealth entities | - | - | 5,989 | (5,989) |
Total cash used | 44,299,743 | 42,228,359 | 2,102,469 | (31,085) |
Net cash from/(used by) operating activities | (42,657,371) | (39,551,759) | (1,760,911) | (1,344,701) |
INVESTING ACTIVITIES | ||||
Cash received | ||||
Repayments of loans | 3,800,528 | 3,426,515 | - | 374,013 |
Total cash received | 3,800,528 | 3,426,515 | - | 374,013 |
Cash used | ||||
Loans provided | 6,840,773 | 7,405,988 | - | (565,215) |
Total cash used | 6,840,773 | 7,405,988 | - | (565,215) |
Net cash from/(used by) investing activities | (3,040,245) | (3,979,473) | - | 939,228 |
Net decrease in cash held | (45,697,616) | (43,531,232) | (1,760,911) | (405,473) |
Cash from the Official Public Account | ||||
Appropriations | 50,943,201 | 48,382,018 | 1,965,223 | 595,960 |
GST appropriations | 211,599 | - | 137,276 | 74,323 |
Special accounts | 6,935 | - | - | 6,935 |
Total cash from the Official Public Account | 51,161,735 | 48,382,018 | 2,102,499 | 677,218 |
Cash to the Official Public Account | ||||
Administered Receipts | (3,889,308) | (4,857,524) | (204,312) | 1,172,528 |
Return of GST appropriations | (1,566,670) | - | (137,276) | (1,429,394) |
Special accounts | (7,523) | - | - | (7,523) |
Total cash to the Official Public Account | (5,463,501) | (4,857,524) | (341,588) | (264,389) |
Net increase/(decrease) in cash held | 618 | (6,738) | - | 7,356 |
Cash at the beginning of the reporting period | 85,078 | 80,474 | - | 4,604 |
Cash at the end of the reporting period | 85,696 | 73,736 | - | 11,960 |
1Budget reported in the 2019-20 Portfolio Budget Statements published on 2 April 2019
Administered schedule of comprehensive income
In 2019-20 the department administered $47.3 billion of expenses on behalf of the Government, of which, $32.4 billion (68%) represented grants. The final outcome for grants expenses was approximately $1.2 billion higher than the original budget of $31.2 billion for 2019-20 principally due to Government decisions that brought forward funding from 2020-21 for non-government schools as a result of the COVID-19pandemic and the implementation of the Direct Measure of Income which resulted in increased entitlements for a significant number of schools.
Personal benefits expenses were $541.2 million less than the budgeted amount of $8.7 billion. This was predominantly due to the transfer of the Fair Entitlements Guarantee program to the Attorney-General’s Department after the budget was published, and a change in the accounting treatment of childcare expenses which are now disclosed as a quantifiable contingency (refer note J1.2).
Subsidy expenses were higher than the original budget largely as a consequence of the change in the level of demand for the employer incentive payments. This was partially in response to COVID-19 through the newly announced Supporting Apprentices and Trainees Measure, and wage subsidy payments made under various employment service programs.
Supplier expenses were lower than the original budget mainly due to the transfer of the Adult Migrant Education Program (AMEP) to the Department of Home Affairs (Home Affairs) as part of Machinery of Government change. The transfer of the program had been reflected in the 2019-20 Portfolio Additional Estimates. Suppliers expenses also decreased as deliverables in the Employment services and Building Skills programs were temporarily paused as a result of COVID-19.
In 2019-20 the department administered revenue totalling $951 million compared to a budget of $1.8 billion. This variance was predominantly driven by changes in actuarial assumptions reducing the amount of interest revenue on higher education loans as compared to budget.
At the time of budget preparation the fair values of the Higher Education Superannuation Program (HESP) provision, Higher Education Loans and Trade Support Loans were estimated based upon data and actuarial assessment available at the time. The actual fair value at 30 June 2020 is based upon updated data, changes in the actuary’s assessment, and in the Government bond rates used to discount future cash flows. This impacts on the amount recognised as fair value gains or losses, interest expense, loan fee revenue and interest revenue.
Movements in administered investments, write-downs and impairments of assets and corresponding reversals of these items and act of grace payments are difficult to predict and consequently are not included in the budget estimates.
Administered schedule of assets and liabilities
As at 30 June 2020, assets administered on behalf of Government totalled approximately $55.3 billion compared to an original budget of $53.2 billion.
The actual value of the respective receivable balances at 30 June are impacted by updated data in terms of the levels of loans and repayments made, any changes resulting from the actuary’s assessment of impairment and the prevailing Government bond rates.
Administered investments have decreased by $112.1 million during the year and are valued at approximately
$2.8 billion at 30 June 2020 compared to the original budget of $3.1 billion. The variance predominantly reflects a decrease in the net assets of the Australian National University as at 30 June 2020.
As at 30 June 2020, payables totalled $250.3 million, approximately $2.3 billion less than the budget of $2.6 billion due to the transfer of Comcare to Attorney-General’s Department on 29 May 2019. This change has been reflected in the 2019-20 Portfolio Additional Estimates with grants payable being reduced to $14 million.
As at 30 June 2020, provisions totalled approximately $7.6 billion compared to a budget of $7.0 billion, a variance of 9.0 per cent. The movement is partially attributed to prior year results with the 30 June 2020 provision for HESP being assessed by the Australian Government Actuary at $7.1 billion, against an original budget of $6.2 billion. This increase is partly offset by a reduction in the provisions for personal benefits statistically estimated at $800 million compared to an actual closing balance of $405 million. This movement is consistent with the trend in personal benefits expense partly resulting from the changes to the composition of payments described above.
The variances noted above are reflected in the Administered cash flow statement, as applicable.
D. Departmental Finance Performance
D1: Expenses
Education | Employment | ||
2020 | 2019 | 2019 | |
D1.1: Employee benefits | $'000 | $'000 | $'000 |
Salaries and entitlements | 332,218 | 165,984 | 176,414 |
Superannuation: | |||
Defined benefit plans | 32,079 | 17,564 | 16,921 |
Defined contribution plans | 31,983 | 13,790 | 18,807 |
Leave and other entitlements | 34,269 | 21,177 | 25,866 |
Separations and redundancies | 8,088 | 3,218 | 1,590 |
Other | 2,696 | 2,393 | 1,311 |
Total employee benefits | 441,333 | 224,126 | 240,909 |
The accounting policies for employee benefits are described in note I1.1.
Goods and services supplied or rendered | |||
Consultants and contractors | 89,323 | 47,916 | 50,628 |
IT services | 60,539 | 42,129 | 39,877 |
Managed services | 25,389 | 13,250 | 7,737 |
Resources received free of charge | 4,758 | 5,207 | 408 |
Property | 4,528 | 5,015 | 7,044 |
Travel | 4,802 | 3,286 | 4,829 |
Other | 18,596 | 8,872 | 21,510 |
Total goods and services supplied or rendered | 207,935 | 125,675 | 132,033 |
Goods supplied | 11,792 | 2,463 | 3,437 |
Services rendered | 196,143 | 123,212 | 128,596 |
Total goods and services supplied or rendered | 207,935 | 125,675 | 132,033 |
Other supplier expenses | |||
Workers compensation expenses | 1,839 | 739 | 531 |
Short-term leases1 | 6,842 | 30,618 | 26,143 |
Total other supplier expenses | 8,681 | 31,357 | 26,674 |
Total supplier expenses | 216,616 | 157,032 | 158,707 |
1The department has applied AASB 16 using the modified retrospective approach and therefore the comparative information has not been restated and continues to be reported under AASB 117.
The department has short-term lease commitments of $33,709 as at 30 June 2020.
The above lease disclosures should be read in conjunction with the accompanying notes F2.1, F3.1, F3.2 and F4.1.
Education | Employment | ||
2020 | 2019 | 2019 | |
D1.3: Finance costs | $'000 | $'000 | $'000 |
Interest on lease liabilities | 4,445 | - | - |
Unwinding of discount | - | - | 1 |
Total finance costs | 4,445 | - | 1 |
The above lease disclosures should be read in conjunction with the accompanying note F4.1.The above lease disclosures should be read in conjunction with the accompanying note F4.1.
Education | Employment | ||
2020 | 2019 | 2019 | |
$'000 | $'000 | $'000 | |
Computer software | 3,236 | 747 | 571 |
Leasehold improvements | 2,108 | 567 | - |
Infrastructure, plant and equipment | 104 | 25 | 140 |
Total write-down and impairment of assets | 5,448 | 1,339 | 711 |
D2: Income
Education | Employment | ||
2020 | 2019 | 2019 | |
D2.1: Revenue from contracts with customers | $'000 | $'000 | $'000 |
Sale of goods | 464 | 447 | - |
Rendering of services | 50,182 | 8,932 | 55,678 |
Total revenue from contract with customers | 50,646 | 9,379 | 55,678 |
Revenue from services | 8,209 | 6,699 | 2,696 |
Corporate Services | 30,033 | 510 | 45,198 |
IT services | 7,065 | - | 6,570 |
Property Related Services | 3,952 | 960 | 833 |
Other | 1,387 | 1,210 | 381 |
Total | 50,646 | 9,379 | 55,678 |
Revenue from the sale of goods is recognised when control has been transferred to the buyer.
The department recognises revenue under AASB 15 when the performance obligations are required by an enforceable contract and are sufficiently specific to enable the department to identify when they have been satisfied. The majority of the departmental revenue are specified in legally enforceable contracts or Memorandum of Understandings (MoUs) where it is reasonable to expect that parties will act on their obligations and there are consequences for non-performance.
Revenue from contracts with customers is recognised either:
- At a point in time, where the ownership or control of the goods or services is passed to the customer at a specific time; or
- Over time where the services are provided and consumed simultaneously or the department has an enforceable right to payment for performance completed to date.
The principal activities from which the department generates its revenue include:
- Revenue from services - such as Trades Recognition Australia, audio visual services and the National Customer Service line. Trades Recognition Australia revenue is received and recognised at the point in time when an application is lodged. Audio visual services revenue is recognised once the services specified in the individual agreements are satisfied. The remaining service revenue is received in advance and recognised over the period to which it relates.
- Services specifically to other Government departments, including corporate services, property and IT services. These agreements are mostly MoUs which include terms that are sufficiently specific as to the services to be provided and revenue is recognised at the point in time when those requirements have been satisfied. For agreements with fixed annual fees where the services are provided across the period, the revenue is recognised over the relevant period. It is unlikely that this revenue will be subject to refunds.
Education | Employment | ||
2020 | 2019 | 2019 | |
D2.2: Rental income | $'000 | $'000 | $'000 |
Subleasing right-of-use assets | 12,246 | 8,239 | 825 |
Total rental income | 12,246 | 8,239 | 825 |
The department has sub-leases for commercial properties with other government agencies. Due to the nature of these arrangements the risk associated with any rights it retains in the underlying assets is low. The following table sets out a maturity analysis of lease payments from sub-leasing arrangements to be received in the future. The amounts are undiscounted. | |||
2020 | |||
$'000 | |||
Within 1 year | 4,054 | ||
One to two years | 4,285 | ||
Two to three years | 4,446 | ||
Three to four years | 4,608 | ||
Four to five years | 3,461 | ||
More than 5 years | - | ||
Total undiscounted future lease payments to be received | 20,854 |
The department has applied AASB 16 using the modified retrospective approach and therefore the comparative information has not been restated and continues to be reported under AASB 117. The above lease disclosures should be read in conjunction with the accompanying notes D1.2, F2.1, and F4.
D2.3: Resources received free of charge | |||
Australian Taxation Office collection of revenues on behalf of the department | 3,658 | 4,107 | - |
Australian National Audit Office financial statement audit fee | 1,100 | 1,100 | 408 |
Total resources received free of charge | 4,758 | 5,207 | 408 |
Resources received free of charge are recognised as revenue when, and only when, a fair value can be reliably determined and the services would have been purchased if they had not been donated. Use of those resources is recognised as an expense. Resources received free of charge are recorded as either revenue or gains depending on their nature.
Write back of reserves | - | 346 | - |
First time recognition of assets – infrastructure, plant and equipment | 2 | 17 | 18 |
Other | 320 | 1 | 542 |
Total other gains | 322 | 364 | 560 |
Other gains include incidental transactions and events outside of ordinary operations such as contributions of assets at no cost or for nominal consideration recognised at their fair value when the asset qualifies for recognition and reversals of provisions.
Education | Employment | ||
2020 | 2019 | 2019 | |
D2.5: Revenue from Government | $'000 | $'000 | $'000 |
Appropriations | |||
Departmental appropriations | 666,814 | 361,008 | 334,015 |
Special Account | 6,152 | 3,998 | 941 |
Total revenue from Government | 672,966 | 365,006 | 334,956 |
Amounts appropriated for departmental appropriations for the year (adjusted for any formal additions and reductions) are recognised as Revenue from Government when the department gains control of the appropriation, except for certain amounts that relate to activities that are reciprocal in nature, in which case revenue is recognised only when it has been earned. Appropriations receivable are recognised at their nominal amounts.
Appropriated amounts that are designated as equity injections (less any formal reductions) and the departmental capital budget are recognised directly in contributed equity in that year.
E. Administered Financial Performance
E1: Expenses
Education | Employment | ||
2020 | 2019 | 2019 | |
E1.1: Grants | $'000 | $'000 | $'000 |
Public sector | |||
Australian Government entities | 58,037 | 33,226 | 55,252 |
State and Territory Governments | 22,337,266 | 19,765,041 | - |
Private sector | |||
Not-for-profit organisations | 185,231 | 139,309 | 11,350 |
Multi-jurisdictional sector | 9,531,420 | 9,429,632 | - |
Other | 329,643 | 158,131 | 3,167 |
Total grants | 32,441,597 | 29,525,339 | 69,769 |
The department administers a number of grant and subsidy schemes on behalf of the Government.
Grant and subsidy liabilities are recognised to the extent that:
– the services required to be performed by the grantee have been performed; or
– the grant eligibility criteria have been satisfied, but payments due have not been made. A commitment is recorded when the Government enters into an agreement to make these grants and subsidies but services have not been performed or criteria satisfied.
The appropriation to the department is disclosed under note H1.
Assistance to families with children | 8,054,841 | 7,469,748 | - |
Trade Support Loans discount | 28,369 | - | 30,500 |
Vocational and industry training | 2,263 | 2,466 | - |
Labour market assistance to job seekers and industry | 56,431 | - | 66,408 |
Industrial relations | - | - | 148,661 |
Total personal benefits | 8,141,904 | 7,472,214 | 245,569 |
The department administers personal benefit programs on behalf of the Government that provide entitlements to individuals. Payments are determined in accordance with the funding agreements for the New Enterprise Incentive Scheme and Youth Jobs PaTH under jobactive. The Trade Support Loans discount represents the value of the discount that applies on successful completion of the apprenticeship as assessed by the Australian Government Actuary on new debt. Direct personal benefits is $90.7 million (2018-19: $12.6 million), whilst indirect personal benefits is $8,053.6 million comprising $6,466.6 million in Child Care Subsidy Payments and $1,587 million in Business Continuity Payments (2018-19: $7,705.2 million).
Education | Employment | ||
2020 | 2019 | 2019 | |
E1.3: Supplier | $'000 | $'000 | $'000 |
Services rendered | |||
Vocational and industry training | 432,566 | 523,211 | - |
School education - specific funding | 69,179 | 77,571 | - |
Assistance to families with children | 70,813 | 65,879 | - |
Higher education | 22,795 | 23,639 | - |
General research | 61 | 106 | - |
Provider services | 1,136,582 | - | 1,417,965 |
Other | 64 | - | - |
Total services rendered | 1,732,060 | 690,406 | 1,417,965 |
Operating lease rentals1 | - | 141 | - |
Total supplier expenses | 1,732,060 | 690,547 | 1,417,965 |
1The department has applied AASB 16 using the modified retrospective approach and therefore the comparative information has not been restated and continues to be reported under AASB 117.
The department has nil short-term lease commitments as at 30 June 2020. The above lease disclosures should be read in conjunction with the accompanying notes G2.1 and G4.1.
Vocational and industry training | 718,314 | 348,203 | - |
Assistance to families with children | 68,110 | 58,459 | - |
Labour market assistance to job seekers and industry | 146,900 | - | 256,300 |
Industrial relations | - | - | 121,192 |
Total subsidies | 933,324 | 406,662 | 377,492 |
The jobactive and Transition to Work accruals for Supplier and Subsidies expense, developed by the department have been reviewed by an independent actuary.
Higher Education Superannuation Program | 108,046 | 177,000 | - |
Total interest | 108,046 | 177,000 | - |
Education | Employment | ||
2020 | 2019 | 2019 | |
$'000 | $'000 | $'000 | |
Higher Education Loans | 2,634,680 | - | - |
Vocational student loans | 1,086,888 | - | - |
Higher Education Superannuation Program | 43,244 | 917,201 | - |
Trade Support Loans | 18,541 | - | - |
Total fair value losses | 3,783,353 | 917,201 | - |
In response to the AAOs effective from 1 February 2020, which resulted in a realignment of the department’s structure, the balances previously reported as a single amount for higher education loans have been disaggregated into Higher Education Loan Program (HELP) and vocational student loans. This split has been determined as part of the current year actuarial assessment.
As at 30 June 2020, the Australian Government Actuary estimated the fair value of the HELP and vocational student loans to be $46.3 billion and $4.3 billion respectively (Note G1.2 refers) applying an interest rate of 1.3% (2019: 1.6%).
The increase of $900 million of the estimated fair value of the HELP takes into account a net movement of $2.9 billion of new loans and repayments made, unwinding of discount of $648 million and a fair value loss totalling $2.6 billion.
The increase of $3.9 billion of the estimated fair value of the vocational student loans takes into account a transfer of the portion of loans previously reported under Higher Education Loans, a net movement of $17 million of new loans and repayments made, unwinding of discount of $65.6 million and a fair value loss totalling
$1.1 billion.
Higher Education Superannuation Program (HESP) provides supplementary funding to eligible higher education providers to cover certain superannuation expenses incurred for staff who are members of identified State government emerging cost superannuation schemes. A portion of the funding is recovered from the relevant States under cost-sharing arrangements. The Australian Government Actuary estimates the provision and receivable balances relying upon data provided by the State superannuation schemes, adjusting for the differing valuation dates and economic basis underpinning the estimates of the liabilities.
As at 30 June 2020, the Australian Government Actuary estimated the fair value of Trade Support Loans (TSL) to be $740.5 million (2018-19 $610.3 million) (Note G1.2 refers) applying an interest rate of 1.3%. This increase of $130.2 million takes into account a net movement of $138.1 million of new loans and repayments made during 2019-20, change in the discount rate of $14.7 million, unwind of concessional loans of $7.5 million offset by fair value/impairment adjustments loss totalling $18.5 million.
E2: Income
Education | Employment | ||
2020 | 2019 | 2019 | |
E2.1: Revenue from contracts with customers | $'000 | $'000 | $'000 |
Rendering of services | 38,033 | 23,078 | - |
Total revenue from contracts with customers | 38,033 | 23,078 | - |
Major product / service line: | |||
Cost Recovery | 37,533 | 23,078 | - |
Other | 500 | - | - |
Total | 38,033 | 23,078 | - |
All administered revenues relate to ordinary activities performed by the department on behalf of the Australian Government.
Administered revenue recognised under AASB 15 is primarily from Trades Recognition Australia assessments and Commonwealth Register of Institutions and Courses for Overseas Students (CRICOS) annual registrations. Trades Recognition Australia revenue is recognised when applications are received, for 2019-20 this was
$37.5 million (2018-19: $23.1 million). Commonwealth Register of Institutions and Courses for Overseas Students refunds have been impacted by COVID-19 with refunds provided for a portion of the current reporting period for specific applicants, for 2019-20 this was $10.1 million (2018-19: $11.0 million). Under usual circumstances, the probability of refund is low.
HELP and vocational student loans | 713,713 | 1,115,229 | - |
Trade Support Loans | 7,461 | - | 11,055 |
Other sources | - | 171 | 92 |
Total interest | 721,174 | 1,115,400 | 11,147 |
Loan fee revenue | 97,969 | 173,668 | - |
Refunds of prior year payments | 27,062 | 10,552 | - |
Special accounts | 1,864 | 8,253 | - |
Other | 64,737 | 21,273 | 9,402 |
Total other | 191,632 | 213,746 | 9,402 |
Administered revenue is recognised when the service is provided. Collectability of the debt is reviewed at balance date. Impairment allowances are made when collectability of the debt is judged to be less, rather than more likely.
Refunds of prior year payments and other revenue are recognised under AASB 1058. Refunds of prior year payments may include items such as repayments of grants that were not spent by the grantee. These amounts are recognised when received, however are then returned to the Consolidated Revenue Fund. Other revenue relates to contributions received for the vocational student loans.
Education | Employment | ||
2020 | 2019 | 2019 | |
E2.4: Fair value gains | $'000 | $'000 | $'000 |
Higher Education Loan Program | - | 5,593,868 | - |
Trade Support Loans | - | - | - |
Vocational student loans | - | - | 96,131 |
Total fair value gains | - | 5,593,868 | 96,131 |
F. Departmental Financial Position
F1: Financial Assets
Education | Employment | ||
2020 | 2019 | 2019 | |
F1.1: Cash and cash equivalents | $'000 | $'000 | $'000 |
Cash on hand or on deposit | 4,654 | 4,477 | 2,561 |
Cash held in the OPA - special account | 4,307 | - | 4,112 |
Total cash and cash equivalents | 8,961 | 4,477 | 6,673 |
Goods and services receivable | |||||
Goods and services | 27,358 | 6,926 | 6,908 | ||
Total goods and services receivable | 27,358 | 6,926 | 6,908 | ||
Appropriations receivable | |||||
Operating annual appropriations | 157,684 | 55,759 | 115,727 | ||
Operating - departmental capital budget | 6,662 | 4,979 | 158 | ||
Equity injections | 21,427 | 7,288 | 3,068 | ||
Total appropriations receivable | 185,773 | 68,026 | 118,953 | ||
Other receivables | |||||
GST receivable from the Australian Taxation Office | 4,473 | 1,786 | 3,436 | ||
Total other receivables | 4,473 | 1,786 | 3,436 | ||
Total trade and other receivables (gross) | 217,604 | 76,738 | 129,297 | ||
Less impairment loss allowance | (168) | (51) | (7) | ||
Total impairment loss allowance | (168) | (51) | (7) | ||
Total trade and other receivables (net) | 217,436 | 76,687 | 129,290 |
Receivables for goods and services, which have 30 day terms, are recognised at the nominal amounts due, less any impairment allowance account. Collectability of debts is reviewed and impairment allowances are made when collectability of the debt is no longer probable.
F2: Non-Financial Assets
Buildings | Leasehold improvements | Infrastructure, plant and equipment | Computer software | Total | |
$’000 | $’000 | $’000 | $’000 | $’000 | |
As at 1 July 2019 Education | |||||
Gross book value | - | 30,298 | 1,019 | 119,220 | 150,537 |
Accumulated depreciation, impairment and amortisation | - | - | 64 | (67,803) | (67,739) |
As at 1 July 2019 Employment | |||||
Gross book value | - | 29,589 | 33,873 | 232,622 | 296,084 |
Accumulated depreciation, impairment and amortisation | - | (309) | (6,801) | (102,162) | (109,272) |
Net value as at 1 July 2019 | - | 59,578 | 28,155 | 181,877 | 269,610 |
Recognition of right of use asset on initial application of AASB 16 | 434,478 | - | 12 | - | 434,490 |
Adjusted total as at 1 July 2019 | 434,478 | 59,578 | 28,167 | 181,877 | 704,100 |
Additions | |||||
By purchase | - | 2,873 | 16,341 | 79,237 | 98,451 |
Assets first found | - | - | 2 | - | 2 |
Write-down and impairment recognised in net cost of services | - | - | - | (3,236) | (3,236) |
Depreciation and amortisation | - | (10,732) | (10,392) | (52,478) | (73,602) |
Depreciation on right-of-use assets | (58,189) | - | (7) | - | (58,196) |
Other movements of right-of-use assets1 | (811) | - | - | - | (811) |
Restructuring | - | (516) | - | (7,072) | (7,588) |
Disposals | - | - | (8) | - | (8) |
Write-down expense | - | (2,108) | (104) | - | (2,213) |
Net value as at 30 June 2020 | 375,478 | 49,094 | 33,998 | 198,328 | 656,898 |
Net value as at 30 June 2020 represented by | |||||
Gross book value | 433,456 | 59,244 | 47,687 | 407,504 | 947,891 |
Accumulated depreciation, impairment and amortisation | (57,978) | (10,150) | (13,689) | (209,176) | (290,993) |
Net value as at 30 June 2020 | 375,478 | 49,094 | 33,998 | 198,328 | 656,898 |
Carrying amount of right-of-use assets | 375,478 | - | 5 | - | 375,483 |
The above table discloses property, plant and equipment not subject to operating leases.
1 Other movements of ROU assets relate to the transfer of a leased building to the Department of Industry, Science Energy and Resources as part of the 5 December 2019 Administrative Arrangements Order.
Asset Recognition Threshold
Purchases of non-financial assets are recognised initially at cost in the statement of financial position, except for purchases costing less than the asset capitalisation thresholds. Purchases below the threshold are expensed in the year of acquisition other than where they form part of a group of similar items which are significant in total.
The asset thresholds and useful lives for each asset class remain unchanged from 2019.
Asset class | 2020 Useful life | 2020 Threshold | |||
Leasehold improvements | Lease term | $50,000 | |||
Infrastructure, plant and equipment | 3-25 years | $2,000 | |||
Computer software | 2-15 years | $200,000 |
Impairment
All assets were assessed for impairment at 30 June 2020. Where indications of impairment exist, the asset’s recoverable amount is estimated and an impairment adjustment made if the asset’s recoverable amount is less than its carrying amount.
The recoverable amount of an asset is the higher of its fair value less costs of disposal and its value in use. Value in use is the present value of the future cash flows expected to be derived from the asset. Where the future economic benefit of an asset is not primarily dependent on the asset’s ability to generate future cash flows, and the asset would be replaced if the department were deprived of the asset, its value in use is taken to be its depreciated replacement cost.
Depreciation
Depreciable property, plant and equipment assets are written-off to their estimated residual values over their estimated useful lives to the department using, in all cases, the straight-line method of depreciation.
Depreciation rates (useful lives), residual values and methods are reviewed at each reporting date and necessary adjustments are recognised in the current, or current and future reporting periods, as appropriate.
Depreciation rates applying to each class of depreciable asset are based on the above mentioned useful lives.
Departmental | 1 July 2019 |
$'000 | |
Right-of-use assets - property, plant and equipment | 428,109 |
Lease liabilities | 424,467 |
Retained earnings | 27,715 |
The following table reconciles the departmental minimum lease commitments disclosed in the entity's 30 June 2019 annual financial statements to the amount of lease liabilities recognised on 1 July 2019: | |
$'000 | |
Minimum operating lease commitment at 30 June 2019 | 323,289 |
Less: short-term leases not recognised under AASB 16 | (3,054) |
Less: low value leases not recognised under AASB 16 | (85) |
Plus: effect of extension options reasonable certain to be exercised | 127,292 |
Undiscounted lease payments | 447,442 |
Less: effect of discounting using the incremental borrowing rate as at the date of initial application | (22,975) |
Lease liabilities recognised at 1 July 2019 | 424,467 |
Application of AASB 16
The department adopted AASB 16 using the modified retrospective approach, under which the cumulative effect of initial application is recognised in retained earnings at 1 July 2019. Accordingly, the comparative information presented for 2019 is not restated, that is, it is presented as previously reported under AASB 117 and related interpretations.
The department elected not to reassess any contracts entered in to before the transition date that were not identified as leases under AASB 117, and hence comparative information presented for 2019 is presented as previously reported under AASB 117 with related interpretations. The definition of a lease under AASB 16 was applied only to contracts entered into or changed on or after 1 July 2019.
The department applied the following practical expedients when applying AASB 16 to leases previously classified as operating leases under AASB 117:
- Exclude initial direct costs from the measurement of Right-of-Use (ROU) assets at the date of initial application for leases where the ROU asset was determined as if AASB 16 had been applied since the commencement date;
- Reliance on previous assessments on whether leases are onerous as opposed to preparing an impairment review under AASB 136 Impairment of assets as at the date of initial application; and
- Applied the exemption not to recognise ROU assets and liabilities for leases with less than 12 months of lease term remaining as of the date of initial application.
As a lessee, the department previously classified leases as operating or finance leases based on its assessment of whether the lease transferred substantially all of the risks and rewards of ownership. Under AASB 16, the department recognised ROU assets and lease liabilities in relation to leases of office space and, which had previously been classified as operating leases.
The lease liabilities were measured at the present value of the remaining lease payments, discounted using the department’s incremental borrowing rate as at 1 July 2019. The department’s incremental borrowing rate is the rate at which a similar borrowing could be obtained from an independent creditor under comparable terms and conditions. The weighted average discount rate applied across departmental and administered leases was 2.13% and 2.25% respectively.
Leasehold improvements
There are no (2018-19: nil) leased properties that the department manages which are due to expire within the next 12 months that have leasehold improvement assets. All leasehold improvements are assessed for impairment and nil indicators of impairment were found for leasehold improvements in 2019-20 (2018-19: nil).
Infrastructure, plant and equipment
No material amounts of infrastructure, plant and equipment are expected to be sold or disposed of within the next 12 months. All infrastructure, plant and equipment are assessed for impairment and nil indicators of impairment were found in 2019-20 (2018-19: nil).
Intangibles
The department’s intangibles comprise of purchased and internally developed software for internal use. These asset are carried at cost less accumulated depreciation or accumulated impairment losses. No material amounts of computer software are expected to be sold or disposed of within the next 12 months.
All computer software assets are assessed for impairment and this resulted in impairment expenses of $3.2 million in 2019-20 (2018-19: $1.3 million), Note D1.6 refers.
Lease ROU Assets
Leased ROU assets are capitalised at the commencement date of the lease and comprise the initial lease liability amount, initial direct costs incurred when entering into the lease less any lease incentives received. These assets are accounted for by Commonwealth lessees as separate asset classes to corresponding assets owned outright, but included in the same column as where the corresponding underlying assets would be presented if they were owned.
On adoption of AASB 16 the department adjusted the ROU assets at the date of initial application by the amount of any provision for onerous leases and prepayments recognised immediately before the date of initial application. Following initial application, an impairment review is undertaken for any right of use lease asset that shows indicators of impairment and an impairment loss is recognised against any right of use lease asset that is impaired. Lease ROU assets continue to be measured at cost after initial recognition in the department’s financial statements.
Contractual commitments for the acquisition of property, plant and equipment, and intangible assets
As at 30 June 2019, contractual commitments for the acquisition of property, plant and equipment, and intangible assets amounted to $2.0 million (2018-19: $4.1 million).
Acquisition of Assets
Assets are recorded at cost on acquisition except as stated below. The cost of acquisition includes the fair value of assets transferred in exchange and liabilities undertaken. Financial assets are initially measured at their fair value plus transaction costs where appropriate.
Assets acquired at no cost, or for nominal consideration, are initially recognised as assets and income at their fair value at the date of acquisition, unless acquired as a consequence of restructuring of administrative arrangements. In the latter case, assets are initially recognised as contributions by owners at the amounts at which they were recognised in the transferor’s accounts immediately prior to the restructuring.
Asset Recognition Threshold
Purchases of property, plant and equipment are recognised initially at cost in the Statement of Financial Position, except for purchases costing less than $2,000, (or $50,000 for leasehold improvements) which are expensed in the year of acquisition (other than where they form part of a group of similar items which are significant in total).
The initial cost of an asset includes an estimate of the cost of dismantling and removing the item and restoring the site on which it is located. This is particularly relevant to the restoration provisions in property leases taken up by the department where there exists an obligation to restore the property to its original condition. These costs are included in the value of the department's leasehold improvements with a corresponding provision for the ‘restoration’ recognised.
Revaluations
Fair values for each class of asset are determined as shown below:
Asset Class | Fair value measurement |
Leasehold improvements | Depreciated replacement cost |
Infrastructure, plant and equipment | Market selling price |
Following initial recognition at cost, property, plant and equipment (excluding ROU assets) are carried at fair value less subsequent accumulated depreciation and accumulated impairment losses. Valuations are conducted with sufficient frequency to ensure that the carrying amounts of assets do not differ materially from the assets’ fair values as at the reporting date. The regularity of independent valuations depends upon the volatility of movements in market values for the relevant assets. This volatility is assessed before the end of each reporting period.
Revaluation adjustments are made on a class basis. Any revaluation increment is credited to equity under the heading of asset revaluation reserve except to the extent that it reverses a previous revaluation decrement of the same asset class that was previously recognised in the surplus/deficit. Revaluation decrements for a class of assets are recognised directly in the surplus/deficit except to the extent that they reverse a previous revaluation increment for that class.
For 2019-20, the department engaged JLL Pty Ltd to undertake a market review of the tangible asset base. The department concurred with the materiality review of the report which concluded that the potential for a material difference between carrying amounts and fair value measurements is acceptably low at approximately 1% and on this basis no revaluations were undertaken.
F2.2: Fair value measurements, valuation techniques and input used | ||||||
Fair value is a market based, rather than entity specific, measurement. The objective in all cases is to estimate the price at which an orderly transaction to sell the asset would take place between market participants under current market conditions at the measurement date. Where possible the assets are valued based upon observable inputs, such as quoted prices in active markets or other market transactions or information. Where this information is not available valuation techniques rely upon unobservable inputs. The different levels of the fair value hierarchy are defined below. | ||||||
Level 1: Quoted prices (unadjusted) in active markets for identical assets. | ||||||
Level 2: Inputs other than quoted prices included within level 1 that are observable for the asset, either directly or indirectly. | ||||||
Level 3: Unobservable inputs for the asset. | ||||||
An analysis of the fair value of non-financial assets by level is provided below. | ||||||
Fair value measurement as at 30 June | ||||||
Education | Employment | |||||
2020 | 2019 | 2019 | Level | Valuation technique1 | Inputs used | |
$'000 | $'000 | $'000 | ||||
Non-financial assets | ||||||
Leasehold improvements | 44,519 | 28,135 | 26,778 | 3 | Depreciated replacement cost | Replacement cost new |
Leasehold improvements - under construction | 4,575 | 2,163 | - | 2 | Replacement cost | Current prices relevant to the location of the asset |
Infrastructure, plant and equipment | 16,371 | 105 | - | 2 | Market | Adjusted market transactions |
Infrastructure, plant and equipment | 2,290 | 402 | 2 | Replacement cost | Current prices relevant to the location of the asset | |
Infrastructure, plant and equipment | 13,429 | 195 | - | 3 | Depreciated replacement cost | Replacement cost new |
Infrastructure, plant and equipment | 1,908 | 381 | 25,815 | 3 | Market | Adjusted market transactions |
Total | 83,092 | 31,381 | 52,593 | |||
Assets not measured at fair value in the Statement of Financial Position | ||||||
Leasehold improvements - AUC | - | - | 2,502 | |||
Infrastructure, plant and equipment - AUC | - | - | 1,257 | |||
Total | - | - | 3,759 |
1The methods and valuation techniques used for the purpose of measuring fair value of assets in 2019-20 are unchanged from the previous reporting period.
F3: Payables
Education | Employment | ||
2020 | 2019 | 2019 | |
F3.1: Supplier payables | $'000 | $'000 | $'000 |
Supplier payables | 41,838 | 21,293 | 24,369 |
Operating lease rentals | - | 2,855 | 6,660 |
Total supplier payables | 41,838 | 24,148 | 31,029 |
Lease incentives1 | - | 8,237 | 9,937 |
Separations and redundancies | 4,373 | 1,819 | - |
Wages and salaries | 7,025 | 2,061 | 1,589 |
Unearned income | 1,305 | 927 | 2,022 |
Superannuation | 962 | 246 | 271 |
Other employee benefits | 420 | 286 | 638 |
Total other payables | 14,085 | 13,576 | 14,457 |
1The department has applied AASB 16 using the modified retrospective approach and therefore the comparative information has not been restated and continues to be reported under AASB 117.
Operating lease rentals and lease incentives are not recognised as payables due to the implementation of the leasing standard AASB 16. All lease associated liabilities are recognised as adjustments to the right-of-use asset and lease liability.
F4: Interest Bearing Liabilities
Education | Employment | ||
2020 | 2019 | 2019 | |
$'000 | $'000 | $'000 | |
Lease Liabilities | |||
Buildings | 381,213 | - | - |
Plant and equipment | 9 | - | - |
Total leases | 381,222 | - | - |
The department has applied AASB 16 using the modified retrospective approach and therefore the comparative information has not been restated and continues to be reported under AASB 117.
Refer to New Australian Accounting Standards section (Note A) and note F2.1.
F5: Provisions
Surplus lease space | Restoration obligations | Total other provisions | |
$’000 | $’000 | $’000 | |
As at 1 July 2019 - Education | 566 | - | 566 |
As at 1 July 2019 - Employment | - | 63 | 63 |
Additional provisions made | - | - | - |
Amounts used/(reversed) | (566) | (63) | (629) |
Total as at 30 June 2020 | - | - | - |
G. Assets and Liabilities Administered on behalf of Government
G1: Administered - Financial Assets
Education | Employment | ||
2020 | 2019 | 2019 | |
G1.1: Cash and cash equivalents | $'000 | $'000 | $'000 |
Cash on hand or on deposit | 71 | - | 37 |
Cash held in the OPA - special accounts | 85,625 | 85,041 | - |
Total cash | 85,696 | 85,041 | 37 |
Goods and services receivable | |||
Goods and services receivable | 159,456 | 47,790 | 4,269 |
Total goods and services receivable | 159,456 | 47,790 | 4,269 |
Advances and loans | |||
Higher Education Loans1 | 46,338,891 | 49,975,099 | - |
Trade Support Loans | 740,539 | - | 610,343 |
Vocational student loans1 | 4,294,661 | - | 439,487 |
Child care loans | 2 | 13 | - |
Total advances and loans | 51,374,093 | 49,975,112 | 1,049,830 |
Other receivables | |||
Higher Education Superannuation Program receivable | 362,000 | 372,000 | - |
Personal benefits receivable | 390,285 | 296,161 | 7 |
GST receivable | 75,310 | 13,373 | 17,850 |
Total other receivables | 827,595 | 681,534 | 17,857 |
Total receivables (gross) | 52,361,144 | 50,704,436 | 1,071,956 |
Less impairment allowance | |||
Goods and services receivable | (84,598) | (23,430) | (134) |
Personal benefits receivable | (148,025) | (106,011) | - |
Total impairment allowance | (232,623) | (129,441) | (134) |
Total receivables (net) | 52,128,521 | 50,574,995 | 1,071,822 |
Where 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.
From 2 July 2018 the Child Care Subsidy program replaced the Child Care Fee Assistance program. A feature of the program is that the payments are subject to eligibility requirements including a year end reconciliation.
The year end reconciliation of child care personal benefits received by families depends on the lodgement of income tax returns which occurs after 30 June each year. For the 2019-20 (2018-19), these balances had been disclosed as contingent assets and liabilities (refer Note J1.2).
1Prior year balances for Higher Education Loans and vocational student loans have not been fully split due to the complexities of the model; reliance on actuarial assessments; and subsequent updates for estimates purposes which cause fluctuations with overall balances.
Education | Employment | ||
2020 | 2019 | 2019 | |
Concessional loan | $'000 | $'000 | $'000 |
Higher Education Loans | |||
Nominal value | 58,596,428 | 63,311,521 | - |
Unexpired discount | 4,342,115 | 4,578,358 | - |
Impairment | (16,599,652) | (17,914,780) | - |
Carrying amount | 46,338,891 | 49,975,099 | - |
Vocational student loans | |||
Nominal value | 7,728,748 | - | 621,302 |
Unexpired discount | 313,506 | - | - |
Impairment | (3,747,593) | - | (181,815) |
Carrying amount | 4,294,661 | - | 439,487 |
Trade Support Loans | |||
Nominal value | 884,838 | - | 732,018 |
Unexpired discount | 74,429 | - | 44,679 |
Impairment | (218,728) | - | (166,354) |
Carrying amount | 740,539 | - | 610,343 |
Child care loans | |||
Nominal value | 2 | 13 | - |
Carrying amount | 2 | 13 | - |
Total concessional loans | 51,374,093 | 49,975,112 | 1,049,830 |
In the determination of the fair value of these loans, consideration is given to: projections of future income of debtors; pattern and timing of repayments; changes in legislation; the recoverability of concessional debt; yield curve for discounting future cash flows and the impact of COVID-19 on the economy and future income levels which has been concluded as highly uncertain and will evolve over time. Only measures that have been legislated are incorporated into the estimates for financial statement reporting purposes.
Higher Education Loan Program (HELP) is an income contingent loan program that assists eligible tertiary education students with the cost of their fees. It is administered under the Higher Education Support Act 2003 and the VET Student Loans Act 2016. The HELP debt, recognised as an administered receivable, comprises: HECS-HELP, FEE-HELP and OS-HELP programs. The Australian Taxation Office collects repayment of these debts through the tax system.
The Australian Government Actuary has developed a microsimulation model to provide estimates of a number of financial measures related to the HELP receivables, including an estimate of the debt that is not expected to be repaid. Significant judgements, estimates and assumptions are re-evaluated for each reporting period in light of historical experience, new loan schemes and changes to reasonable expectations of future events.
VFH was introduced in 2009 following an expansion of HELP. VFH was closed to new students on 31 December 2016 with a grandfathering provision for continuing students.
The VET Student Loans, program commenced on 1 January 2017 and provides income contingent loans to eligible students undertaking vocational education and training in eligible courses. The Australian Government Actuary has developed a model to provide a number of financial measures related to the receivable, including an estimate of debt not expected to be repaid.
The Trade Support Loans program is an income contingent loan scheme that came into effect during 2014-15 to assist apprentices with costs of living while training towards their qualification. The Australian Government Actuary has taken into consideration the debt not expected to be repaid due to the compulsory threshold not being met, the deferral adjustment and the discount arising upon the successful completion of the apprenticeship.
Education | Employment | ||
2020 | 2019 | 2019 | |
G1.3: Investments | $'000 | $'000 | $'000 |
Australian National University | 2,784,306 | 2,896,983 | - |
Australian Institute for Teaching and School Leadership | 8,457 | 10,301 | - |
Australian Curriculum, Assessment and Reporting Authority | 3,735 | 1,329 | - |
Total investments | 2,796,498 | 2,908,613 | - |
Administered investments are measured at their fair value as at 30 June. Fair value has been taken to be the Australian Government's proportional interest in the net assets of the entities.
Movements between years are recognised at fair value through other comprehensive income. In 2019-20 the decrease was $112.1 million (2018-19: $225.1 million increase).
G2: Administered - Non-Financial Assets
G2.1: Reconciliation of the opening and closing balances of buildings | ||
Buildings | Total | |
$’000 | $’000 | |
As at 1 July 2019 | ||
Gross book value | - | - |
Accumulated depreciation and impairment | - | - |
Net value 1 July 2019 | - | - |
Recognition of right of use asset on initial application of AASB 16 | 1,285 | 1,285 |
Adjusted total as at 1 July 2019 | 1,285 | 1,285 |
Depreciation on right-of-use assets | (97) | (97) |
Net book value 30 June 2020 | 1,188 | 1,188 |
Net book value as of 30 June 2020 represented by | ||
Gross book value | 1,285 | 1,285 |
Accumulated depreciation and impairment | (97) | (97) |
Net book value 30 June 2020 | 1,188 | 1,188 |
Carrying amount of right-of-use assets | 1,188 | 1,188 |
Impact on transition
On transition to AASB 16, the department recognised additional ROU assets and additional lease liabilities. The impact on transition is summarised below:
1 July 2019 | |
Administered | |
Right-of-use assets - property, plant and equipment | 1,285 |
Lease liabilities | 1,285 |
The following table reconciles the Administered minimum lease commitments disclosed in the entity's 30 June 2019 annual financial statements to the amount of lease liabilities recognised on 1 July 2019: | |
Minimum operating lease commitment at 30 June 2019 | 1,285 |
Plus: effect of extension options reasonable certain to be exercised | (329) |
Undiscounted lease payments | 956 |
Less: effect of discounting using the incremental borrowing rate as at the date of initial application | (121) |
Lease liabilities recognised at 1 July 2019 | 835 |
G3: Payables
Education | Employment | ||||
2020 | 2019 | 2019 | |||
G3.1: Supplier payables | $'000 | $'000 | $'000 | ||
Supplier payables | 141,793 | 102,486 | 73,307 | ||
Total supplier payables | 141,793 | 102,486 | 73,307 |
Private sector | |||
Non-profit organisations | 4,358 | 7,228 | 3,312 |
Other | 4,863 | 4,395 | 707 |
Total supplier payables | 9,221 | 11,623 | 4,019 |
GST payable | 40,023 | 12,693 | 10,495 |
Total other | 40,023 | 12,693 | 10,495 |
Settlement is usually within 20 days of performance or eligibility according to the conditions of each grant.
G4: Interest Bearing Liabilities
Education | Employment | ||
2020 | 2019 | 2019 | |
G4.1: Leases | $'000 | $'000 | $'000 |
Lease Liabilities | |||
Buildings | 1,228 | - | - |
Total finance leases | 1,228 | - | - |
Settlement is usually due within 30 days. All trade creditors are expected to be settled within 12 months.
G5: Provisions
HESP | Personal benefits | |
2020 | 2020 | |
$'000 | $'000 | |
Opening balance as at 1 July - Education | 7,327,000 | 475,818 |
Opening balance as at 1 July - Employment | - | - |
Additional provisions made | - | - |
Reversed during reporting period | ||
Amounts used | (344,796) | (479,432) |
Increase recognised in net cost of services | 164,796 | 409,238 |
Unwinding of discount or change in discount rate | - | - |
Total as at 30 June | 7,147,000 | 405,624 |
As at 30 June 2020, the Australian Government Actuary estimated the Higher Education Superannuation Program present value of the Commonwealth’s total superannuation liability in respect of current and former university employees who are members of State superannuation schemes. The current cost share arrangements are based on allocating the emerging cost of benefits between the States and the Commonwealth based on the split of responsibility at the time the benefits accrued.
H. Funding
H1: Appropriations
H1.1: Annual appropriations ('recoverable GST exclusive') for the period 1 July 2019 to 30 June 2020 | ||||||
Annual Appropriations for 2020 | ||||||
Annual Appropriation | Adjustments to appropriation - s75 Transfers3 | Adjustments to appropriation - s74 Receipts | Total appropriation | Appropriation applied in 2020 (current and prior years) | Variance1 | |
$'000 | $'000 | $'000 | $'000 | $'000 | $'000 | |
Departmental | ||||||
Ordinary annual services | 336,005 | 176,451 | 33,028 | 545,484 | 476,840 | 68,644 |
Capital Budget2 | 25,581 | 10,826 | - | 36,407 | 34,725 | 1,682 |
Other services | ||||||
Equity Injections | 14,155 | 24,509 | - | 38,664 | 24,526 | 14,138 |
Total departmental | 375,741 | 211,786 | 33,028 | 620,555 | 536,091 | 84,464 |
Administered | ||||||
Ordinary annual services | ||||||
Administered items4 | 1,589,689 | 525,647 | 14,367 | 2,129,703 | 1,918,545 | 211,158 |
Other services | ||||||
States, ACT, NT and Local government | 116,243 | - | - | 116,243 | 109,177 | 7,066 |
Total administered5 | 1,705,932 | 525,647 | 14,367 | 2,245,946 | 2,027,722 | 218,224 |
1The variance is made up of the movement in cash, GST receivable and appropriation receivable. The appropriation table excludes a section 75 transfer of prior year appropriation (amounting to $3.0 million), transferred out of the department. A section 51 quarantine is also in place for $5.2 million of current year operating appropriations.
2Departmental and Administered Capital Budgets are appropriated through Appropriation Acts (No.1,3,5). They form part of ordinary annual services, and are not separately identified in the Appropriation Acts. Prior year quarantined appropriation of $0.9 million was re-instated to Employment and transferred to the department; then subject to section 51 quarantine in the department.
3As part of Machinery of Government changes, annual appropriation amounts (including departmental capital budgets) were transferred into the department from Employment. Annual appropriation transfers also occurred between the department and Home Affairs and the Department of the Prime Minister and Cabinet. Section 75 transfers amounting to $176.5 million of current year (2019-20) appropriation and $3.0 million of prior (2018-19) appropriation were transferred from the department. Additional 2019-20 annual appropriations representing the departmental capital budget of $10.8 million and equity 2019-20 appropriation of $24.5 million was also transferred into the department.
4The Administered variance represents the movement in the balance of appropriations, Section 75 transfers of prior year appropriation, quarantining of current year appropriations, and cash spent from the balance of prior year appropriations.
5As part of Machinery of Government changes, and prior to 31 January 2020; annual appropriation amounts were transferred from the department into Employment. Annual appropriation transfers also occurred from Employment to the Attorney-General’s Department. Section 75 transfers amounting to $525.6 million of current year (2019-20) appropriation and $10.6 million of prior (2018-19) appropriation were transferred from Employment on 1 February 2020.
Annual Appropriations for 2020 | ||||||
Annual Appropriation | Adjustments to appropriation - s75 Transfers4 | Adjustments to appropriation - s74 Receipts | Total appropriation | Appropriation applied in 2020 (current and prior years) | Variance1 | |
$'000 | $'000 | $'000 | $'000 | $'000 | $'000 | |
Departmental | ||||||
Ordinary annual services | 369,245 | 24,598 | 22,369 | 416,212 | 245,355 | 170,857 |
Capital Budget2 | 26,654 | 1,150 | - | 27,804 | 15,042 | 12,762 |
Other services | ||||||
Equity Injections3 | 37,810 | - | - | 37,810 | 13,301 | 24,509 |
Total departmental | 433,709 | 25,748 | 22,369 | 481,826 | 273,698 | 208,128 |
Administered | ||||||
Ordinary annual services | ||||||
Administered items5 | 2,060,553 | 325,514 | 10,059 | 2,396,126 | 1,415,400 | 980,726 |
Payments to corporate Commonwealth entities | 2,496 | (2,496) | - | - | - | - |
Total administered | 2,063,049 | 323,018 | 10,059 | 2,396,126 | 1,415,400 | 980,726 |
Annual Appropriations for 2019 | ||||||
Annual Appropriation | Adjustments to appropriation - s75 Transfers1 | Adjustments to appropriation - s74 Receipts | Total appropriation | Appropriation applied in 2019 (current and prior years) | Variance4, 5 | |
$'000 | $'000 | $'000 | $'000 | $'000 | $'000 | |
Departmental | ||||||
Ordinary annual services1, 3 | 361,045 | (171) | 18,209 | 379,083 | 380,948 | (1,865) |
Capital Budget2 | 22,671 | - | - | 22,671 | - | 22,671 |
Other services | ||||||
Equity Injections3 | 9,210 | - | - | 9,210 | 9,191 | 19 |
Total departmental | 392,926 | (171) | 18,209 | 410,964 | 390,139 | 20,825 |
Administered | ||||||
Ordinary annual services | ||||||
Administered items | 1,832,982 | - | - | 1,832,982 | 1,567,549 | 265,433 |
Other services | ||||||
States, ACT, NT and local government | 62,514 | - | - | 62,514 | 64,406 | (1,892) |
Total administered | 1,895,496 | - | - | 1,895,496 | 1,631,955 | 263,541 |
1The variance is made up of the movement in cash, GST receivable and appropriation receivable noting that section 75 amounts of $234.3 million of 2019-20 appropriation and $14.9 million of 2018-19 appropriation were transferred out of the department on 1 February 2020. $13.1 million of 2018-19 appropriation was transferred out of the department as part of the PGPA Act (Section 75 Transfers) Amendment Determination (No. 11), signed on 25 May 2020. The appropriation table also excludes a section 75 transfer of prior year appropriation, which occurred on 1 July 2019. A pending section 51 quarantine of $5.2 million was in place at 31 January 2020 but reversed in February 2020 as part of the finalisation of Machinery of Government changes. 2Departmental Capital Budgets are appropriated through Appropriation Acts (No.1,3,5). They form part of ordinary annual services, and are not separately identified in the Appropriation Acts.
The following entities spend money from the CRF on behalf of this entity: Education
3As part of Machinery of Government changes, and prior to 31 January 2020; annual appropriation amounts (including departmental capital budgets) were transferred from Education into Employment. Annual appropriation transfers also occurred from Employment to the Attorney-General's Department (AGD). Section 75 transfers amounting to $234.3 million of current year (2019-20) appropriation and $14.9 million of prior (2018-19) appropriation were transferred from Employment on 1 February 2020. Additional 2019-20 annual appropriations representing the departmental capital budget of $13.9 million and equity 2019-20 appropriation of $24.5 million was also transferred out of Employment.
4Adjustments to appropriations includes PGPA Act Section 74 receipts and PGPA Act section 75 transfers.
5The Administered variance represents section 75 transfer of current year appropriation, which were transferred in February 2020.
The following entities spend money from the CRF on behalf of this entity: Education
As part of Machinery of Government changes, and prior to 31 January 2020; annual appropriation amounts were transferred from Education into Employment. Annual appropriation transfers also occurred from Employment to AGD. Administered Section 75 transfers amounting to $980.7 million of current year (2019-20) appropriation and $48.7 million of prior (2018-19) appropriation were transferred from Employment on 1 February 2020.
Annual Appropriations for 2019 | ||||||
Annual Appropriation | Adjustments to appropriation - s75 Transfers | Adjustments to appropriation - s74 Receipts | Total appropriation | Appropriation applied in 2019 (current and prior years) | Variance | |
$'000 | $'000 | $'000 | $'000 | $'000 | $'000 | |
Departmental | ||||||
Ordinary annual services1 | 334,015 | - | 74,744 | 408,759 | 413,674 | (4,915) |
Capital Budget2 | 31,367 | - | - | 31,367 | 39,067 | (7,700) |
Other services | ||||||
Equity Injections | 22,096 | - | - | 22,096 | 27,377 | (5,281) |
Total departmental | 387,478 | - | 74,744 | 462,222 | 480,118 | (17,896) |
Administered | ||||||
Ordinary annual services | ||||||
Administered items3 | 1,751,062 | - | - | 1,751,062 | 1,788,729 | (37,667) |
Payments to corporate Commonwealth entities | 5,989 | - | - | 5,989 | 5,989 | - |
Total administered | 1,757,051 | - | - | 1,757,051 | 1,794,718 | (37,667) |
Education | ||
2020 | 2019 | |
H1.5: Departmental - Unspent annual appropriations ('recoverable GST exclusive') for the period 1 July 2019 to 30 June 2020 | $'000 | $'000 |
Appropriation Act (No. 1) 2017-181 | 370 | 370 |
Appropriation Act (No. 2) 2017-182 | 10,056 | 10,056 |
Appropriation Act (No. 4) 2017-183 | 197 | 197 |
Appropriation Act (No. 1) 2018-19 | 275 | 38,983 |
Appropriation Act (No. 1) Departmental Capital Budget 2018-194 | 8,608 | 12,654 |
Appropriation Act (No. 2) 2018-19 | - | 6,597 |
Appropriation Act (No. 3) 2018-19 | 28,872 | 16,776 |
Appropriation Act (No. 4) 2018-19 | - | 691 |
Supply Act (No. 1) 2019-20 | 636 | - |
Supply Act (No. 1) Departmental Capital Budget 2019-20 | 1,798 | - |
Supply Act (No. 2) 2019-20 | 2,967 | - |
Appropriation Act (No. 1) 2019-205 | 123,105 | - |
Appropriation Act (No. 2) 2019-20 | 13,777 | - |
Appropriation Act (No. 3) 2019-20 | 3,104 | - |
Appropriation Act (No. 4) 2019-20 | 932 | - |
Appropriation Act (No. 5) 2019-20 | 1,764 | - |
Appropriation Act (No. 5) Departmental Capital Budget 2019-20 | 4,864 | - |
Coronavirus Economic Response Package Act (No. 1) 2019-20 | 5,086 | - |
Coronavirus Economic Response Package Act (No. 2) 2019-20 | 3,750 | - |
Cash at bank | 4,654 | 4,477 |
Total unspent annual appropriations | 214,815 | 90,801 |
Employment | ||
2020 | 2019 | |
H1.6: Departmental - Unspent annual appropriations ('recoverable GST exclusive') Employment for the period 1 July 2019 to 31 January 2020 | $'000 | $'000 |
Appropriation Act (No. 2) Equity Injection 2016-171 | - | 2,005 |
Appropriation Act (No. 4) Equity Injection 2016-171 | - | 1,063 |
Appropriation Act (No. 1) 2018-19 | 13,372 | 99,928 |
Appropriation Act (No. 1) Capital Budget 2018-192 | 933 | 933 |
Appropriation Act (No. 3) 2018-19 | 14,619 | 15,800 |
Appropriation Act (No. 3) Capital Budget 2018-19 | - | 158 |
Supply Act (No. 1) 2019-20 | 9,000 | - |
Supply Act (No. 1) Capital Budget 2019-20 | 1,049 | - |
Appropriation Act (No. 1) 2019-203 | 225,328 | - |
Appropriation Act (No. 1) Capital Budget 2019-20 | 11,871 | - |
Appropriation Act (No. 2) Equity Injection 2019-20 | 24,509 | - |
Cash at bank | 43,087 | 2,561 |
Total unspent annual appropriations | 343,768 | 122,448 |
Education | ||
2020 | 2019 | |
H1.7: Administered - Unspent annual appropriations ('recoverable GST exclusive') for the period 1 July 2019 to 30 June 2020 | $'000 | $'000 |
Appropriation Act (No. 1) 2016-171 | - | 273,435 |
Appropriation Act (No. 1) 2018-192 | 376,809 | 638,046 |
Appropriation Act (No. 2) 2018-19 | - | 2,166 |
Appropriation Act (No. 3) 2018-193 | 35,093 | 12,978 |
Appropriation Act (No. 1) 2019-20 | 251,364 | - |
Appropriation Act (No. 3) 2019-20 | 17,229 | - |
Appropriation Act (No. 5) 2019-20 | 86,072 | - |
Appropriation Supply Act (No. 1) 2019-20 | 9 | - |
Appropriation Act (No. 4) - Payments to States, ACT, NT and local government | 9,171 | - |
Supply Act (No. 2) - Payments to States, ACT, NT and local government | 62 | - |
Appropriation (Coronavirus Economic Response Package) Act (No. 1) 2019-204 | 85,000 | - |
Cash at bank | 71 | 4,477 |
Total unspent annual appropriations | 860,880 | 931,102 |
Employment | ||
2020 | 2019 | |
H1.8: Administered - Unspent annual appropriations ('recoverable GST exclusive') Employment for the period 1 July 2019 to 31 January 2020 | $'000 | $'000 |
Appropriation Act (No. 1) 2017-181 | 4,932 | 4,932 |
Appropriation Act (No. 3) 2017-182 | 680 | 680 |
Appropriation Act (No. 1) 2018-193 | 11,656 | 11,656 |
Appropriation Act (No. 3) 2018-194 | 31,430 | 31,430 |
Appropriation Act (No. 1) 2019-205 | 979,815 | - |
Appropriation Supply Act (No. 1) 2019-205 | 912 | - |
Cash at bank | 3,587 | 37 |
Total unspent annual appropriations | 1,033,012 | 48,735 |
Education | ||
2020 | 2019 | |
H1.9: Special appropriations applied ('recoverable GST exclusive') for the period 1 July 2019 to 30 June 2020 | $'000 | $'000 |
A New Tax System (Family Assistance) (Administration) Act 1999 | 8,522,512 | 7,882,059 |
Australian Education Act 2013 | 23,606,574 | 19,693,039 |
Higher Education Support Act 2003, section 238-12 | 16,465,863 | 16,128,564 |
Trade Support Loans Act 2014, section 104 | 83,054 | 198,094 |
VET Student Loans Act 2016, section 11 | 125,785 | 247,322 |
Public Governance, Performance and Accountability Act 2013, section 771 | 38 | 92 |
Total special appropriations applied | 48,803,826 | 44,149,170 |
Employment | ||
2020 | 2019 | |
H1.10: Special appropriations applied ('recoverable GST exclusive') Employment for the period 1 July 2019 to 31 January 2020 | $'000 | $'000 |
Fair Entitlements Guarantee Act 2012 - Section 50 | - | 113,767 |
Coal Mining Industry (Long Service Leave Funding) Act 1992 | - | 122,815 |
Safety, Rehabilitation and Compensation Act 1988 (SRC Act) | - | 27,130 |
Asbestos-related Claims (Management of Commonwealth Liabilities) Act 2005 | - | 28,022 |
Public Governance, Performance and Accountability Act 2013 - Section 771 | 4 | 2 |
VET Student Loans Act 2016 - Section 11 | 169,939 | 32,577 |
Trade Support Loans Act 2014 - Section 104 | 131,035 | 20,872 |
Total special appropriations applied | 300,978 | 345,185 |
H1.11: Disclosure by agent in relation to annual and special appropriations ('recoverable GST exclusive')
The department had drawing rights for the Department of Foreign Affairs and Trade administered annual appropriation for the New Colombo Plan program. The payments in relation to this program were $26.9 million (2018-19: $46.2 million). This arrangement ceased during 2019-20.
The department had drawing rights for AGD administered annual appropriation for the industrial relations functions, payments were $192.4 million (2018-19: nil).
The department had drawing rights for the National Indigenous Australians Agency (NIAA) administered annual appropriation for the community development program, payments were $412.5 million. The community development program transferred to NIAA from PMC, with an effective date of 1 July 2019
(2018-19: $377.5 million).
H2: Special Accounts
H2.1: Special accounts ('recoverable GST exclusive') Employment | ||
for the period 1 July 2019 to 31 January 2020 | ||
Student Identifiers Special Account1 | ||
2020 | 2019 | |
$'000 | $'000 | |
Balance as at 1 July (represented by cash held in the OPA) | 4,112 | 5,431 |
Increases | ||
Appropriations credited to special account | 6,152 | 941 |
Total increases | 6,152 | 941 |
Available for payments | 10,264 | 6,372 |
Decreases | ||
Payments made | (3,337) | (2,260) |
Total decreases | (3,337) | (2,260) |
Balance as at 31 January (represented by cash held in the OPA) | 6,927 | 4,112 |
1Student Identifiers Special Account
Appropriation: PGPA Act, section 80.
Establishing Instrument: Student Identifiers Act 2014; subsection 48(1).
Purpose: For paying or discharging the costs, expenses and other obligations incurred by the Commonwealth in the performance of the Registrar’s functions, paying any remuneration and allowances payable to any person under the Act and meeting the expenses of administering the account.
As a result of AAOs issued 5 December 2019, the balance of the Student Identifiers Special Account was transferred to the department, effective 1 February 2020, Note K2 refers.
H2.2: Special accounts ('recoverable GST exclusive') for the period 1 February to 30 June 2020 | |||
Student Identifiers Special Account1 | |||
2020 | 2019 | ||
$'000 | $'000 | ||
Balance as at 1 February (represented by cash held in the OPA) | 6,927 | 4,089 | |
Increases | |||
Appropriations credited to special account | - | 5,340 | |
Other Receipts | 1,168 | - | |
Total increases | 1,168 | 5,340 | |
Available for payments | 8,095 | 9,429 | |
Decreases | |||
Payments made | (3,788) | (3,998) | |
Total decreases | (3,788) | (3,998) | |
Balance transferred to Employment (29 May 2019) | - | (5,431) | |
Balance as at 30 June (represented by cash held in the OPA) | 4,307 | - |
1Student Identifiers Special Account
Appropriation: PGPA Act, section 80.
Establishing Instrument: Student Identifiers Act 2014; subsection 48(1).
Purpose: For paying or discharging the costs, expenses and other obligations incurred by the Commonwealth in the performance of the Registrar’s functions, paying any remuneration and allowances payable to any person under the Act and meeting the expenses of administering the account.
In 2018-19, the balance of the Student Identifiers Special Account was transferred to Employment, as a result of the AAO of 29 May 2019. Note K2 refers.
H2.3: Special Accounts ('Recoverable GST exclusive') Employment | ||
for the period 1 July 2019 to 31 January 2020 | ||
Growth Fund Skills and Training Special Account 20151 | ||
2020 | 2019 | |
$'000 | $'000 | |
Balance as at 1 July (represented by cash held in the OPA) | 1,689 | - |
Increases | ||
Appropriation credited to special account | - | - |
Receipts | - | - |
Total increases | - | - |
Available for payments | 1,689 | - |
Decreases | ||
Payments made | (1,161) | - |
Total decreases | (1,161) | - |
Balance carried forward to the next period | 528 | - |
Balance transferred to DESE | (528) | - |
Balance as at 31 January (represented by cash held in the OPA) | - | - |
1Growth Fund Skills and Training Special Account 2015
Appropriation: Public Governance, Performance and Accountability Act 2013, section 78.
Establishing Instrument: PGPA Act (Growth Fund Skills and Training Special Account 2015 – Establishment) Determination 2015/04, section 5.
Purpose: For paying amounts to enable Australian workers and former workers in the Australian automotive industry to obtain career advice, education, training and re-skilling support to exit the industry and obtain new forms of employment.
The PGPA Act (Growth Fund Skills and Training Special Account 2015 – Establishment) Determination 2015/04, that established the Growth Fund Skills and Training Special Account 2015 sunset on 30 June 2020 as per section 2 of the determination.
H2.4: Special Accounts ('Recoverable GST exclusive') for the period 1 February 2020 to 30 June 2020 | ||||
Growth Fund Skills and Training Special Account 20151 | VSL Tuition Protection Fund2 | |||
2020 | 2019 | 2020 | 2019 | |
$'000 | $'000 | $'000 | $'000 | |
Balance as at 1 February (represented by cash held in the OPA) | 528 | 9,672 | - | - |
Increases | ||||
Appropriation credited to special account | - | 5,118 | 3,000 | - |
Receipts | - | 3,500 | - | - |
Total increases | - | 8,618 | 3,000 | - |
Available for payments | 528 | 18,290 | 3,000 | - |
Decreases | ||||
Payments made | (437) | (16,601) | (72) | - |
Transfer to the CRF | (91) | |||
Total decreases | (528) | (16,601) | (72) | - |
Balance as at 30 June (represented by cash held in the OPA) | - | 1,689 | 2,928 | - |
1Growth Fund Skills and Training Special Account 2015
Appropriation: Public Governance, Performance and Accountability Act 2013, section 78.
Establishing Instrument: PGPA Act (Growth Fund Skills and Training Special Account 2015 – Establishment) Determination 2015/04, section 5.
Purpose: For paying amounts to enable Australian workers and former workers in the Australian automotive industry to obtain career advice, education, training and re-skilling support to exit the industry and obtain new forms of employment.
The PGPA Act (Growth Fund Skills and Training Special Account 2015 – Establishment) Determination 2015/04, that established the Growth Fund Skills and Training Special Account 2015 sunset on 30 June 2020 as per section 2 of the determination.
Due to a decision by the Prime Minister dated 4 December 2019, the balance of the Growth Fund Skills and Training Special Account was transferred to the department, effective 1 February 2020. Note K2 refers.
2VET Student Loans (VSL) Tuition Protection Fund Special Account
Appropriation: Public Governance, Performance and Accountability Act 2013, section 80.
Establishing Instrument: Education Legislation Amendment (Tuition Protection and Other Measures) Act 2019, section 66J, commenced 1 January 2020.
Purpose: The purposes of the VSL Tuition Protection Fund are as follows:
a) making payments in connection with tuition protection;
b) paying or discharging the costs, expenses and other obligations incurred by the Commonwealth in the performance of the VSL Tuition Protection Director’s functions, including in managing the VSL Tuition Protection Fund;
c) paying any remuneration and allowances payable to the VSL Tuition Protection Director;
d) paying any remuneration and allowances payable to the members of the VSL Tuition Protection Fund Advisory Board;
e) paying any amount that is required or permitted to be repaid;
f) reducing the balance of the Fund (and therefore the available appropriation for the Fund) without making a real or notional payment.
Due to a decision by the Prime Minister dated 4 December 2019, the balance of the VSL Tuition Protection Fund Special Account was transferred to the department, effective 1 February 2020. Note K2 refers.
During the period 1 January 2020 to 31 January 2020, there were no Employment transactions to report.
H2.5: Special Accounts ('Recoverable GST exclusive') for the period 1 July 2019 to 30 June 2020 | ||||
Early Years Quality Fund Special Account1 | Overseas Students Tuition Fund2 | |||
2020 | 2019 | 2020 | 2019 | |
$'000 | $'000 | $'000 | $'000 | |
Balance as at 1 July (represented by cash held in the OPA) | 42,143 | 42,143 | 39,564 | 36,889 |
Increases | ||||
Appropriation credited to special account | - | - | - | - |
Receipts | - | - | 2,004 | 6,118 |
Total increases | - | - | 2,004 | 6,118 |
Available for payments | 42,143 | 42,143 | 41,568 | 43,007 |
Decreases | ||||
Payments made | - | - | (4,243) | (3,443) |
Total decreases | - | - | (4,243) | (3,443) |
Balance as at 30 June (represented by cash held in the OPA) | 42,143 | 42,143 | 37,325 | 39,564 |
1Early Years Quality Fund Special Account
Appropriation: Public Governance, Performance and Accountability Act 2013, section 80.
Establishing Instrument: Early Years Quality Fund Special Account Act 2013, section 5.
Purpose: To provide funding to approved centre based long day care services to be used exclusively for paying remuneration and other employment-related costs and expenses in relation to employees in the early childhood education and care sector. As at 1 July 2018 $42.1 million was quarantined pending return to the OPA.
2Overseas Students Tuition Fund
Appropriation: Public Governance, Performance and Accountability Act 2013, section 80.
Establishing Instrument: Education Services for Overseas Students Act 2000, taking into account amendments to Education Services for Overseas Students Legislation Amendment (Tuition Protection Services and Other Measures) Act 2012, section 52A.
Purpose: For expenditure in connection with assisting international students whose education providers are unable to deliver their course of study in full.
H2.6: Special Accounts ('Recoverable GST exclusive') for the period 1 July 2019 to 30 June 2020 | ||
Services for Other Entities and Trust Moneys1 | ||
2020 | 2019 | |
$'000 | $'000 | |
Balance as at 1 July (represented by cash held in the OPA) | 1,645 | 2,031 |
Increases | ||
Appropriation credited to special account | 250 | - |
Receipts | 858 | 1,616 |
Total increases | 1,108 | 1,616 |
Available for payments | 2,753 | 3,647 |
Decreases | ||
Payments made | (952) | (2,002) |
Total decreases | (952) | (2,002) |
Balance as at 30 June (represented by cash held in the OPA) | 1,801 | 1,645 |
1Services for Other Entities and Trust Moneys Special Account
Appropriation: Public Governance, Performance and Accountability Act 2013, section 78.
Establishing Instrument: PGPA Act Determination (Education SOETM Special Account 2018), section 5.
Purpose: To disburse amounts held on trust or otherwise for the benefit of a person other than the Commonwealth; in connection with services performed for a corporate Commonwealth entity, Commonwealth company or other government; in connection with joint activities performed on behalf of another government, organisation or person; with an agreement between the Commonwealth and another government; and to repay amounts where a court order, Act or other law requires or permits the repayment of an amount received.
H2.7: Special Accounts ('Recoverable GST exclusive') for the period 1 July 2019 to 30 June 2020 | ||||
EIF Education Portfolio Special Account1 | EIF Research Portfolio Special Account2 | |||
2020 | 2019 | 2020 | 2019 | |
$'000 | $'000 | $'000 | $'000 | |
Balance as at 1 July (represented by cash held in the OPA) | - | - | - | - |
Increases | ||||
Appropriation credited to special account | - | 2,000 | - | - |
Receipts | - | - | - | |
Total increases | - | 2,000 | - | - |
Available for payments | - | 2,000 | - | - |
Decreases | ||||
Payments made | (2,000) | - | ||
Total decreases | - | (2,000) | - | - |
Balance as at 30 June (represented by cash held in the OPA) | - | - | - | - |
1EIF (Education Investment Fund) Education Portfolio Special Account
Appropriation: Public Governance, Performance and Accountability Act 2013, section 80.
Establishing Instrument: Nation-building Funds Act 2008, section 181. Repealed by Schedule 2 Part 1 of the Emergency Response Fund (Consequential Amendments) Act 2019, effective date of 12 December 2019.
Purpose: To make grants of financial assistance to eligible higher education institutions in relation to capital expenditure and research facilities.
2EIF (Education Investment Fund) Research Portfolio Special Account
Appropriation: Public Governance, Performance and Accountability Act 2013, section 80.
Establishing Instrument: Nation-building Funds Act 2008, section 188. Repealed by Schedule 2 Part 1 of the Emergency Response Fund (Consequential Amendments) Act 2019, effective date of 12 December 2019.
Purpose: To make grants of financial assistance in relation to the creation and development of research
Infrastructure.
H2.8: Special Accounts ('Recoverable GST exclusive') for the period 1 January 2020 to 30 June 2020 | ||
HELP Tuition Protection Fund1 | ||
2020 | 2019 | |
$'000 | $'000 | |
Balance as at 1 January (represented by cash held in the OPA) | - | - |
Increases | ||
Appropriation credited to special account | 1,500 | - |
Total increases | 1,500 | - |
Available for payments | 1,500 | - |
Decreases | ||
Payments made | (72) | - |
Total decreases | (72) | - |
Balance as at 30 June (represented by cash held in the OPA) | 1,428 | - |
1HELP (Higher Education Loan Program) Tuition Protection Fund Special Account
Appropriation: Public Governance, Performance and Accountability Act 2013, section 80.
Establishing Instrument: Higher Education Support Act 2003, Compilation No. 71, section 167‑1, commenced 1 January 2020.
Purpose: (1) The purposes of the HELP Tuition Protection Fund are as follows:
a) making payments in connection with tuition protection;
b) paying or discharging the costs, expenses and other obligations incurred by the Commonwealth in the performance of the HELP Tuition Protection Director’s functions, including in managing the HELP Tuition Protection Fund;
c) paying any remuneration and allowances payable to the HELP Tuition Protection Director;
d) paying any remuneration and allowances payable to the members of the HELP Tuition Protection Fund Advisory Board;
e) paying any amount that is required or permitted to be repaid;
f) reducing the balance of the Fund (and therefore the available appropriation for the Fund) without making a real or notional payment.
H3: Regulatory Charging
Education | Employment | ||
2020 | 2019 | 2019 | |
H3.1: Regulatory charging summary | $'000 | $'000 | $'000 |
Amounts applied | |||
Annual appropriation | 33,261 | 20,165 | - |
Total amounts applied | 33,261 | 20,165 | - |
Expenses | |||
Employee benefits | 13,672 | 11,766 | - |
Supplier | 8,405 | 9,803 | - |
Total expenses | 22,077 | 21,569 | - |
External revenue | |||
Cost Recovery | 1,383 | 1,404 | - |
Total external revenue | 1,383 | 1,404 | - |
Amounts Refunded | |||
Act of grace payments1 | 10,912 | - | - |
Total amounts refunded | 10,912 | - | - |
1CRICOS fees and charges were refunded as part of the Government’s COVID-19 support package.
Education | Employment | ||
2020 | 2019 | 2019 | |
H3.2: Administered - Regulatory Charging | $'000 | $'000 | $'000 |
Expenses | |||
Suppliers | 20,339 | 6,575 | - |
Total expenses | 20,339 | 6,575 | - |
External revenue | |||
Cost recovery | 38,454 | 25,448 | - |
Total external revenue | 38,454 | 25,448 | - |
Amounts written off | 25 | 2 | - |
The department undertakes regulatory charging activities relating to:
- The Commonwealth Register of Institutions and Courses for Overseas Students (CRICOS);
- Certain programs managed by Trades Recognition Australia (TRA);
- The VET Student Loans (VSL) program; and
- Higher Education Loan Program (HELP).
Further information on the above activities is available at:
I. People and Relationships
I1: Employee Provisions
Education | Employment | ||
2020 | 2019 | 2019 | |
I1.1: Employee provisions | $'000 | $'000 | $'000 |
Annual and long service leave provisions | 155,402 | 75,677 | 84,253 |
Total employee provisions | 155,402 | 75,677 | 84,253 |
As required by AASB 119 Employee Benefits, the estimate of future cash outflows takes into account estimated attrition, probability factors, future salary rates and ancillary costs. In 2019-20, the Australian Government Actuary undertook an assessment of leave provisions taking into account the likely tenure of existing staff, patterns of leave claims and payouts, future salary movements and discount rates. The Australian Government Actuary confirmed their assessment on 11 June 2020.
Liabilities for short-term employee benefits expected to be paid within 12 months of the end of reporting period are measured at the one year Commonwealth Government bond rate of 0.24 per cent (2019: 0.98 per cent). Liabilities for long term employee benefits are discounted using the 10 year Commonwealth Government bond rate of 0.87 per cent (2019: 1.32 per cent).
No provision has been made for personal leave as all personal leave is non-vesting and the average personal leave taken in future years by employees of the department is estimated to be less than the annual entitlement.
Provision is made for separation and redundancy benefit payments. The entity recognises a provision for separation and redundancy based on AASB 119 for those employees affected.
Employees of the department are members of the Commonwealth Superannuation Scheme (CSS), the Public Sector Superannuation Scheme (PSS), the PSS accumulation plan (PSSap) or other elected defined contribution schemes. The CSS and PSS are defined benefit schemes for the Australian Government. The PSSap is a defined contribution scheme.
The liability for defined benefits is recognised in the financial statements of the Australian Government and is settled by the Australian Government in due course. This liability is reported in the Department of Finance’s administered financial statements. The department makes employer contributions to defined benefit superannuation schemes at rates determined by an actuary to be sufficient to meet the current cost to the Government. The department accounts for the contributions as if they were contributions to defined contribution plans. The payable for superannuation recognised at 30 June represents outstanding contributions owed by the department to the superannuation schemes. Note F3.2 refers.
I1.2 Administered employee provisions
Employee benefits expense during the year relates to staff hired under Higher Education Loan Program, VET Student Loans and Indigenous Employment Strategy programs to expand the existing Tuition Protection Scheme for international students to provide similar protection to domestic students from 1 January 2020. Please refer to above Note I1.1 for accounting policies related to employee benefits.
I2: Key management personnel remuneration (KMP)
I2:1: KMP remuneration for the Department for the period 1 July 2019 to 30 June 2020.
Key management personnel (KMP) are those persons having authority and responsibility for planning, directing and controlling the activities of the department. The department has determined the KMP to be the Portfolio Minister, the Secretary, and the Deputy Secretaries. Other senior executives may at times act in one of these positions for a short period of time during the year. These officers are not reported as KMP unless they have acted in the position for more than three consecutive months.
Education | ||
2020 | 2019 | |
$'000 | $'000 | |
Short-term employee benefits | 2,865 | 2,531 |
Post-employment benefits | 441 | 397 |
Other long-term employee benefits1 | 196 | 145 |
Termination benefits | 717 | - |
Total key management personnel remuneration expenses | 4,219 | 3,073 |
1Other includes motor vehicle allowances, other allowance and reportable fringe benefits.
The above table includes the remuneration for ten officers (three for the full period and seven for part of the period) occupying KMP positions for the department during the year (2018-19: nine). The remuneration and benefits for the Portfolio Minister are excluded from the table as they are set by the Remuneration Tribunal and are not paid by the department.
I2.2: KMP remuneration Employment for the period 1 July 2019 to 31 January 2020
KMP are those persons having authority and responsibility for planning, directing and controlling the activities of the department. The department has determined the KMP to be the Portfolio Minister, the Secretary, and the Deputy Secretaries. Other senior executives may at times act in one of these positions for a short period of time during the year. These officers are not reported as KMP unless they have acted in the position for more than three consecutive months.
Employment | ||
2020 | 2019 | |
$'000 | $'000 | |
Short-term employee benefits | 1,057 | 1,799 |
Post-employment benefits | 157 | 280 |
Other long-term employee benefits1 | 16 | 67 |
Termination benefits | 667 | - |
Total key management personnel remuneration expenses | 1,897 | 2,146 |
1Other includes motor vehicle allowances, other allowance and reportable fringe benefits.
The above table includes the remuneration for four officers (three for the full period and one for part of the period) occupying KMP positions for Employment for the period 1 July 2019 to 31 January 2020 (2018-19: six) and is included in note I2.1. The remuneration and benefits for the Portfolio Minister are excluded from the table as they are set by the Remuneration Tribunal and are not paid by the department.
I3: Related party disclosures
The department is an Australian Government controlled entity. Related parties to the department are KMP as described in note I2.
Given the breadth of Government activities, related parties may transact with the government sector in the same capacity as ordinary citizens. Such transactions include the payment or refund of child care subsidies or higher education loans which are not included in this note.
Transactions with entities where KMP have an interest
Several of the department’s KMP are members of the board of directors for a number of educational institutions and councils. During 2019-20 and 2018-19, the department purchased services from these entities in relation to the:
- Support of quality teaching and school leadership
- Collection of data, development and delivery of research studies, questionnaires and assessments.
All purchases were conducted under normal terms and conditions.
Education | Employment | ||
2020 | 2019 | 2019 | |
I3.1: Related party disclosures | $'000 | $'000 | $'000 |
Expenses | |||
Supplier expenses | 703 | 382 | - |
Total expenses | 703 | 382 | - |
Payables | |||
Supplier payables | - | 40 | - |
Total payables | - | 40 | - |
Expenses | |||
Supplier expenses | 14,949 | - | - |
Grant expenses | 19,533 | 14,060 | - |
Total expenses | 34,482 | 14,060 | - |
Payables | |||
Supplier payables | - | 1,294 | - |
Total payables | - | 1,294 | - |
J. Managing Uncertainties
J1: Contingent Assets and Liabilities
J1.1: Departmental contingent assets and liabilities
Departmental contingent assets and liabilities are not recognised in the statement of financial position. They may arise from uncertainty as to the existence of an asset or liability or represent an asset or liability in respect of which the amount cannot be reliably measured. Contingent assets are disclosed when settlement is probable but not virtually certain and contingent liabilities are disclosed when settlement is greater than remote.
Quantifiable contingencies
There were no departmental quantifiable contingent assets or liabilities as at 30 June 2020 (2019: nil).
Unquantifiable contingencies
As at 30 June 2020, the department had unquantifiable contingent assets in respect of three litigation matters (2019: three). These contingent assets relate to costs awarded to the department, however it is not possible to estimate the amounts to be received at 30 June 2020.
As at 30 June 2020, the department had unquantifiable contingent liabilities in respect to three litigation matters (2019: three). These contingent liabilities relate to potential costs to be paid by the department, however it is not possible to estimate the amounts owed at 30 June 2020.
Administered contingent assets and liabilities are not recognised in the administered schedule of assets and liabilities. They may arise from uncertainty as to the existence of an asset or liability or represent an asset or liability in respect of which the amount cannot be reliably measured. Contingent assets are disclosed when settlement is probable but not virtually certain and contingent liabilities are disclosed when settlement is greater than remote.
Quantifiable contingencies
As at 30 June 2020, there were three contingent assets totalling $155.3 million (2019: $58.9 million) and a contingent liability of $315.3 million (2019: $216.3 million), predominantly arising from the Child Care Subsidy program’s reconciliation process. The reconciliation process is dependent on the lodgement of the recipients’ income tax return.
Following Machinery of Government changes announced on 29 May 2019, 2019-20 contingent assets and liabilities in respect of estimated payments and recoveries in relation to dividends for the General Employee Entitlements and Redundancy Scheme (GEERS) will be reported in the financial statements of AGD,
(2019:$1.9 million).
Unquantifiable contingencies
There is a potential financial risk to the Commonwealth in the event that compliance action results in student loan debts being remitted however the Commonwealth is unable to recover the payments from providers or tuition assurance operators where the provider has closed.
The Government continues to undertake compliance action, wherever appropriate under the legislation, to recover VET FEE-HELP (VFH) payments from providers who inappropriately enrolled students in units and courses for which they incurred a VFH debt. In 2019-20 the Commonwealth was awarded compensation related to VFH recoveries in the Federal Court, however the proof of debt has been provided to the liquidators and as such the amount to be received is unquantifiable.
J2: Financial Instruments
Financial assets
The department classifies its financial assets in the following categories:
a) financial assets at fair value through profit or loss;
b) financial assets at fair value through other comprehensive income; and
c) financial assets measured at amortised cost.
The classification depends on both the entity's business model for managing the financial assets and contractual cash flow characteristics at the time of initial recognition. Financial assets are recognised when the entity becomes a party to the contract and, as a consequence, has a legal right to receive or a legal obligation to pay cash and derecognised when the contractual rights to the cash flows from the financial asset expire or are transferred upon trade date.
Financial liabilities
Financial liabilities are classified as either financial liabilities ‘at fair value through profit or loss’ or other financial liabilities. Financial liabilities are recognised and derecognised upon ‘trade date’. Supplier and Grant payables are recognised at amortised cost. Liabilities are recognised to the extent that the goods or services have been received (and irrespective of having been invoiced).
Education | Employment | ||
2020 | 2019 | 2019 | |
J2.1: Categories of Financial instruments | $'000 | $'000 | $'000 |
Financial assets at amortised cost | |||
Cash and cash equivalents | 8,961 | 4,477 | 6,673 |
Goods and services receivable | 27,190 | 6,875 | 5,973 |
Accrued revenue | 1,833 | 469 | - |
Total financial assets at amortised cost | 37,984 | 11,821 | 12,646 |
Total financial assets | 37,984 | 11,821 | 12,646 |
Financial liabilities measured at amortised cost | |||
Supplier payables | 41,838 | 21,293 | 24,369 |
Total financial liabilities measured at amortised cost | 41,838 | 21,293 | 24,369 |
Total financial liabilities | 41,838 | 21,293 | 24,369 |
The department has adopted the simplified approach for measuring the impairment loss allowance for these financial assets. This approach measures the loss allowance as the amount equal to the lifetime expected credit losses. Any amounts written off have been recognised as a reduction to the financial asset.
Supplier and other payables are recognised at amortised cost. Liabilities are recognised to the extent that the goods or services have been received (and irrespective of having been invoiced).
All payables are expected to be settled within 12 months except where indicated.
Financial assets at amortised cost | |||
Impairment of receivables - goods and services | (109) | (47) | (3) |
Net gains/(losses) on financial assets at amortised cost | (109) | (47) | (3) |
Net gains/(losses) on financial assets | (109) | (47) | (3) |
Education | Employment | ||
2020 | 2019 | 2019 | |
J2.3: Categories of financial instruments | $'000 | $'000 | $'000 |
Financial assets at amortised cost | |||
Cash | 85,696 | 85,041 | 37 |
Goods and services receivable | 74,858 | 24,360 | 4,135 |
Total financial assets at amortised cost | 160,554 | 109,401 | 4,172 |
Financial assets at fair value through other comprehensive income | |||
Investments | 2,796,498 | 2,908,613 | - |
Total financial assets at fair value through other comprehensive income | 2,796,498 | 2,908,613 | - |
Financial assets at fair value through profit or loss (designated) | |||
Concessional loans | |||
Higher Education Loans | 46,338,891 | 49,975,099 | - |
Vocational student loans | 4,294,661 | - | 439,487 |
Trade Support Loans | 740,539 | - | 610,343 |
Child care loans | 2 | 13 | - |
Total financial assets at fair value through profit or loss (designated) | 51,374,093 | 49,975,112 | 1,049,830 |
Total financial assets | 54,331,145 | 52,993,126 | 1,054,002 |
FINANCIAL LIABILITIES | |||
Financial liabilities measured at amortised cost | |||
Supplier payables | 141,793 | 102,486 | 73,307 |
Grants payable | 9,221 | 11,623 | - |
Total financial liabilities measured at amortised cost | 151,014 | 114,109 | 73,307 |
Total financial liabilities | 151,014 | 114,109 | 73,307 |
Financial assets at amortised cost | |||
Interest revenue / expense | - | 171 | 92 |
Write-down and impairment | (70,876) | (23,483) | (132) |
Net gains/(losses) on financial assets at amortised cost | (70,876) | (23,312) | (40) |
Investments in equity instruments at fair value through other comprehensive income (designated) | |||
Gains/(losses) recognised in equity | (112,115) | 225,148 | - |
Net gains/(losses) on investments in equity instruments at fair value through other comprehensive income (designated) | (112,115) | 225,148 | - |
Financial assets at fair value through profit or loss | |||
Interest revenue | 721,174 | 1,115,229 | 11,055 |
Loan fee revenue | 97,969 | 173,668 | - |
Trade Support Loans discount | (28,369) | - | (30,500) |
Fair value gains/(losses) | (3,740,109) | 5,593,868 | 96,131 |
Net gains/(losses) at fair value through profit or loss | (2,949,335) | 6,882,765 | 76,686 |
Net gains/(losses) on financial assets | (3,132,326) | 7,084,601 | 76,646 |
The financial assets measured at amortised cost are impaired according to AASB 9, wherein the lifetime expected credit losses are measured using the simplified approach. Transition to this approach did not result in any change to the impairment provision.
Education | Employment | ||
2020 | 2019 | 2019 | |
J2.5: Financial instruments designated at fair value through profit or loss | $'000 | $'000 | $'000 |
FINANCIAL ASSETS | |||
Fair value changes due to credit risk | |||
During the period | (1,067,379) | (1,021,148) | (1,153) |
Prior periods | (15,907,831) | (14,704,770) | (19,962) |
Cumulative change | (16,975,210) | (15,725,918) | (21,115) |
The financial assets measured at amortised cost are not exposed to a high level of credit risk and the department manages this risk by applying debt recovery policies and procedures. The risk of default on payments has been assessed and an impairment provision brought to account. Note J2.5 refers.
The financial assets at fair value through other comprehensive income represent the Government’s proportional interest in the net assets of the entities which are not exposed to a high level of credit risk. Note G1.3 refers.
The financial assets at fair value through profit or loss are subject to annual fair value actuarial assessments which take into account the future income projections, pattern and timing of repayments and debt not expected to be repaid. Note G1.2 refers.
The department is exposed to minimal liquidity risk and is appropriated funding from the Australian Government. The department manages its budgeted funds to ensure it has adequate funds to meet payments as they fall due. In addition, the department has policies in place to ensure timely payments are made when due and has no past experience of default.
The value of concessional loans held at fair value, such as Higher Education Loan Program, are also impacted by changes in market interest rates. For example, if the interest rates were to increase by 0.1%, the fair value of these loans would decrease by approximately 1%. However, interest rate changes will have no impact on the future cash flows or principal amounts at maturity.
J3: Fair Value
J3.1: Fair value measurement of level 3 financial instruments | ||||||
Fair value measurement as at 30 June | ||||||
Education | Employment | |||||
2020 | 2019 | 2019 | Valuation technique3 | Inputs used | ||
$'000 | $'000 | $'000 | Level2 | |||
Financial assets | ||||||
Concessional loans | ||||||
Higher Education Loans | 46,338,891 | 49,975,099 | - | 3 | Loan conditions | Principal due |
Vocational student loans | 4,294,661 | - | 439,487 | 3 | Loan conditions | Principal due |
Trade Support Loans | 740,539 | - | 610,343 | 3 | Loan conditions | Principal due |
Child care loans | 2 | 13 | - | 3 | Loan conditions | Principal due |
Net assets of the entity | Net assets of the entity | |||||
Investments | 2,796,498 | 2,908,613 | - | 3 | ||
Total1 | 54,170,591 | 52,883,725 | 1,049,830 |
1The book value of these assets equals the fair value.
2There has been no transfer between levels during the period.
3The methods and valuation techniques used for the purpose of measuring fair value of assets in 2020 are unchanged from the previous reporting period.
Financial assets | |||||
Concessional loans | Investments | ||||
Education | Employment | Education | |||
2020 | 2019 | 2019 | 2020 | 2019 | |
$'000 | $'000 | $'000 | $'000 | $'000 | |
As at 1 July | 51,024,942 | 40,276,522 | 919,694 | 2,908,613 | 2,683,465 |
Total losses recognised in net cost of services | (2,680,329) | 7,185,780 | - | - | - |
Total gains recognised in comprehensive income | - | - | 76,686 | - | 225,148 |
Loans made | - | - | 53,450 | - | - |
Total administered restructure recognised | - | (919,694) | - | - | - |
Issues | 6,879,549 | 6,790,064 | - | - | - |
Settlements | (3,850,069) | (3,357,560) | - | - | - |
As at 30 June | 51,374,093 | 49,975,112 | 1,049,830 | 2,908,613 | 2,908,613 |
The opening balance includes $1 billion ($0.4 billion VET Student Loans and $0.6 billion Trade Support Loans) relating to the abolished Department of Employment, Skills, Small and Family Business which was transferred to Department of Education, Skills, and Employment as part of the restructure.
K. Other Information
K1: Aggregate Assets and Liabilities
Education | Employment | ||
2020 | 2019 | 2019 | |
K1.1: Aggregate assets and liabilities | $'000 | $'000 | $'000 |
Assets expected to be recovered in: | |||
No more than 12 months | 239,252 | 85,340 | 151,069 |
More than 12 months | 660,376 | 83,070 | 195,825 |
Total assets | 899,628 | 168,410 | 346,894 |
Liabilities expected to be recovered in: | |||
No more than 12 months | 139,237 | 50,644 | 53,171 |
More than 12 months | 453,310 | 63,323 | 76,631 |
Total liabilities | 592,547 | 113,967 | 129,802 |
Assets expected to be recovered in: | |||
No more than 12 months | 4,501,162 | 3,787,885 | 90,739 |
More than 12 months | 50,798,294 | 49,780,764 | 987,242 |
Total assets | 55,299,456 | 53,568,649 | 1,077,981 |
Liabilities to be settled in: | |||
No more than 12 months | 609,552 | 510,285 | 126,033 |
More than 12 months | 7,194,624 | 7,445,818 | - |
Total liabilities | 7,804,176 | 7,956,103 | 126,033 |
K2: Restructuring
2020 | 2019 | |
Function | Skills, Vocational Education and Training Functions | Skills, Vocational Education and Training Functions |
Entity | Employment1 | Education2 |
$'000 | $'000 | |
FUNCTIONS ASSUMED | ||
Assets recognised | ||
Cash and cash equivalents (including cash held in the OPA for | ||
Special Accounts) | 50,014 | 5,431 |
Trade and other receivables | 125,808 | - |
Accrued revenue | 5,238 | - |
Leasehold improvements | 27,369 | - |
Infrastructure, plant and equipment | 136,364 | - |
Intangibles | 125,743 | - |
Prepayments | 11,403 | - |
Total assets recognised | 481,939 | 5,431 |
Liabilities recognised | ||
Other payables | 14,215 | 1,342 |
Supplier payables | 17,517 | - |
Leases | 110,049 | - |
Employee provisions | 87,239 | - |
Total liabilities recognised | 229,020 | 1,342 |
Net assets recognised | 252,919 | 4,089 |
Income assumed | ||
Recognised by the receiving entity | 253,124 | 941 |
Recognised by the losing entity | - | 5,340 |
Total income assumed | 253,124 | 6,281 |
Expenses assumed | ||
Recognised by the receiving entity | 285,580 | 2,260 |
Recognised by the losing entity | - | 3,998 |
Total expenses assumed | 285,580 | 6,258 |
1Skills and vocational education functions and the Australian Skills Quality and Authority transferred to the Employment, Skills, Small and Family Business portfolio on 29 May 2019.
2The Student Identifiers Special Account and the Trades Recognition Australia regulatory charging activities were assumed by Employment (from Education) due to the AAO dated 29 May 2019. These balances had an effective transfer date of 29 May 2019. For additional information refer Note H2.1.
The net assets assumed from Employment in 2019-20 was $252.919 million. This includes Departmental Capital Budget and Equity Injection and represents the full amount of assumed assets and liabilities at the time of agreement between the receiving and losing entities.
In respect of functions assumed, the net book values of assets and liabilities were transferred to the department for no consideration.
2020 | ||||
Function | Skills, Vocational Education and Training Functions | Adult Migrant Education Program Functions2 | Industrial Relations Functions | Deregulation Functions |
Entity | Employment1 | Home Affairs2 | AGD3 | PMC4 |
$'000 | $'000 | $'000 | $'000 | |
FUNCTIONS RELINQUISHED | ||||
Assets relinquished | ||||
Trade and other receivables | 14,749 | 674 | 13,064 | 172 |
Computer software | - | - | 6,943 | - |
Total assets relinquished | 14,749 | 674 | 20,007 | 172 |
Liabilities relinquished | ||||
Supplier payables | 150 | - | 10 | - |
Employee payables | - | - | - | 11 |
Employee provisions | 18,667 | 677 | 13,610 | 184 |
Total liabilities relinquished | 18,817 | 677 | 13,620 | 195 |
Net assets / (liabilities) relinquished | (4,068) | (3) | 6,387 | (23) |
1During 2019-20, an AAO dated 29 May 2019 was issued transferring the Skills, Vocational, Education and
Training functions from Education to Employment with an effective date of 31 July 2019.
2During 2019-20 an AAO dated 29 May 2019, transferred responsibility for the function AMEP to Home Affairs with an effective date of 1 July 2019.
3During 2019-20 an AAO dated 29 May 2019, transferred the Industrial Relations function from Employment to
AGD with an effective date of 31 July 2019.
4During 2019-20 the Deregulation function was transferred to the PMC at the agreed date of 31 January 2020
following a decision by the Prime Minister on 4 December 2019.
2020 | 2019 | |||
Function | Small Business Functions | Non-child care BBF and CSP Functions | Non-child care BBF Functions | Skills, Vocational Education and Training Functions |
Entity | DISER1 | DSS2 | PMC2 | Employment3 |
$'000 | $'000 | $'000 | $'000 | |
FUNCTIONS RELINQUISHED | ||||
Assets relinquished | ||||
Cash and cash equivalents | - | - | - | 5,431 |
Trade and other receivables | 2,352 | 104 | 30 | - |
Leasehold improvements | 516 | - | - | - |
Finance leases - right-of-use | 811 | - | - | - |
Computer software | 127 | - | - | - |
Total assets relinquished | 3,806 | 104 | 30 | 5,431 |
Liabilities relinquished | ||||
Finance principal payable - right-of-use | 782 | - | - | - |
Other payables | - | - | - | 1,342 |
Employee provisions | 2,547 | 104 | 67 | - |
Other provisions | 63 | - | - | - |
Total liabilities relinquished | 3,392 | 104 | 67 | 1,342 |
Net assets / (liabilities) relinquished | 414 | - | (37) | 4,089 |
1Small business policy and programs functions were relinquished to DISER during 2020 due to the AAO issued 5 December 2019, with an effective date of 1 February 2020.
2The non-child care Budget Based Funded (BBF) and Community Support Programs (CSP) functions were relinquished to Department of Social Services (DSS) and PMC, respectively, through the 2018-19 Budget process. There were no transfers of administered assets or liabilities as a result of these restructures.
3Skills, Vocational, Education and Training functions were relinquished to Employment in 2019-20, with the exception of the Student Identifiers Special Account and associated other payables balances which were relinquished in 2018-19 due to the AAO of 29 May 2019.
The net assets relinquished to all entities in 2019-20 was $2.7 million (2018-19: $4.1 million).
2020 | 2019 | |
Function | Skills, Vocational Education and Training Functions | Skills, Vocational Education and Training Functions |
Entity | Employment1 | Education2 |
$’000 | $’000 | |
FUNCTIONS ASSUMED | ||
Assets recognised | ||
Cash and cash equivalents | 4,114 | - |
Receivables - Advances and Loans | - | 919,694 |
Trade and other receivables | 6,684,730 | - |
Prepayments | 39 | - |
Total assets recognised | 6,688,883 | 919,694 |
Liabilities recognised | ||
Supplier | 29,570 | - |
Personal benefits | 1,723 | - |
Grants | 793 | - |
Other payables | 14,344 | - |
Total liabilities recognised | 46,430 | - |
Net assets recognised | 6,642,453 | 919,694 |
Income assumed | ||
Recognised by the receiving entity | 1,017,804 | 107,186 |
Recognised by the losing entity | - | - |
Total income assumed | 1,017,804 | 107,186 |
Expenses assumed | ||
Recognised by the receiving entity | 2,287,338 | 30,500 |
Recognised by losing entity | - | - |
Total expenses assumed | 2,287,338 | 30,500 |
1Skills and vocational education functions and the Australian Skills Quality Authority transferred to the Employment, Skills, Small and Family Business portfolio on 29 May 2019.
2Skills, Vocational, Education and Training functions were assumed from Education in 2018-19, due to the AAO of 29 May 2019.
The net assets were assumed from all entities $6,642,453.
The net assets relinquished to all entities was $5,313,162.
In respect of functions assumed, the net book values of assets and liabilities were transferred to the department for no consideration.
2020 | |||
Function | Skills, Vocational Education and Training Functions | Small Business Functions | Industrial Relations Functions |
Entity | Employment1 | DISER2 | AGD3 |
$’000 | $’000 | $’000 | |
FUNCTIONS RELINQUISHED | |||
Assets relinquished | |||
Cash and cash equivalents - special account | 1,690 | - | - |
Receivables - Advances and Loans | 5,347,276 | - | - |
Trade and other receivables | 3,010 | 15 | 330 |
Prepayments | - | - | 5,747 |
Total assets relinquished | 5,351,976 | 15 | 6,077 |
Liabilities relinquished | |||
Supplier | 31,837 | 1 | 3,436 |
Grant payables | 9,236 | 395 | 1 |
Total liabilities relinquished | 41,073 | 396 | 3,437 |
Net assets / (liabilities) relinquished | 5,310,903 | (381) | 2,640 |
1During 2019-20 and due to the AAO of 29 May 2019 the Skills annual policy and programs functions were
relinquished to Employment, with an effective date of 1 July 2019.
Amendments to the AAO signed by the Governor General on 8 August 2019 relinquished responsibility for
administering the Higher Education Support Act 2003, insofar as it relates to VET FEE-HELP assistance
functions.
2During 2019-20 Small business functions were relinquished to DISER due to the AAO of 5 December 2019,
with an effective date of 1 February 2020.
3Industrial Relations functions were relinquished to AGD during 2019 due to the AAO of 29 May 2019, with an
effective date of 1 July 2019.
2019 | ||
Function | Skills, Vocational Education and Training Functions | Industrial Relations |
Entity | Employment1 | AGD2 |
$’000 | $’000 | |
FUNCTIONS RELINQUISHED | ||
Assets relinquished | ||
Receivables - Advances and Loans | (919,694) | - |
Trade, taxation and other receivables | - | 33,909 |
Other investments | - | 433,359 |
Total assets relinquished | (919,694) | 467,268 |
Liabilities relinquished | ||
Suppliers | - | 879 |
Subsidies | - | 11,716 |
Personal benefits | - | 436 |
Other payables | - | 2,279,054 |
Total liabilities relinquished | - | 2,292,085 |
Net assets / (liabilities) relinquished | (919,694) | (1,824,817) |
1As a result of the AAO issued on 29 May 2019, assets and liabilities relating to the Skills, Vocational, Education and Training functions were relinquished to Employment during 2019-20, with the exception of the Trade Support Loans and VET Student Loans which were relinquished in 2018-19.
2The Industrial Relations functions were relinquished to AGD during 2018-19 due to the AAO dated 29 May 2019. The net assets relinquished to all entities in 2019-20 was $5,313.1 million (2018-19: ($2.7) million).
Visit
https://www.transparency.gov.au/annual-reports/department-education-skills-and-employment/reporting-year/2019-20-29