Notes to and forming part of the financial statements
Overview
Basis of Preparation of the Financial Statements
The financial statements are general purpose financial statements and are required by section 42 of the Public Governance, Performance and Accountability Act 2013.
The financial statements have been prepared in accordance with:
- Public Governance, Performance and Accountability (Financial Reporting) Rule 2015 (FRR); and
- Australian Accounting Standards and Interpretations – Reduced Disclosure Requirements issued by the Australian Accounting Standards Board (AASB) that apply for the reporting period.
The financial statements have been prepared on an accrual basis and are 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 for departmental accounts and the nearest million dollars for administered accounts, unless otherwise specified.
The financial statements of Defence Service Homes Insurance Scheme (DSHIS) are consolidated into DVA’s financial statements. In this process, all intra-entity transactions and balances are eliminated. For further details refer to Note 1.1C.
New Accounting Standards
Adoption of New Australian Accounting Standard Requirements
All new accounting standards, revised standards, amending standards and/or interpretations that were issued prior to the sign-off date and are applicable to the current reporting period did not have a material effect on DVA’s financial statements.
The following new standard was issued prior to sign-off date and are applicable to the current reporting period.
- AASB 9 Financial Instruments
Future Australian Accounting Standard requirements
The following new standards will have an impact in future reporting periods.
- AASB 16 Leases (preceded by AASB 117 Leases)
- AASB 15 Revenue from Contracts with Customers
- AASB 1058 Income of Not-for-Profit Entities
- AASB 17 Insurance Contracts
Taxation
DVA is exempt from all forms of taxation except Fringe Benefits Tax (FBT) and the Goods and Services Tax (GST).
Competitive Neutrality
DVA provides administrative services for the Defence Home Ownership Assistance Scheme and the Defence Home Owner Scheme. The Defence Home Ownership Assistance Scheme is subject to the Australian Government’s Competitive Neutrality Policy. The fees charged cover DVA’s anticipated costs in providing the service to the Department of Defence and were subject to Competitive Neutrality charges. Under Competitive Neutrality arrangements, DVA is required to make Australian Income Tax Equivalent payments to the Government, in addition to payments for FBT and GST. For 2018-19 the fees were no longer applicable under the new Memorandum of Understanding with the Department of Defence.
Foreign Currency
Transactions denominated in a foreign currency are converted to Australian dollars at the exchange rate at the date of the transaction. Foreign currency receivables and payables are converted to Australian dollars at the exchange rates current as at balance date. Associated currency gains and losses are not material.
Events after the reporting period
Departmental
There were no subsequent events between balance date and signing of the financial statements that had the potential to significantly affect the ongoing structure and financial activities of DVA.
Administered
There were no subsequent events between balance date and signing of the financial statements that had the potential to significantly affect the ongoing structure and financial activities of DVA.
Breaches of Section 83 of the Constitution
Section 83 of the Constitution provides that no amount may be paid out of the Consolidated Revenue Fund except under an appropriation made by law.
For 2018-19, DVA conducted a section 83 compliance review to identify any new special accounts, changes to legislation, system changes or business activity changes which may impact on the previously identified section 83 control framework. None were detected.
A financial quantification of potential breaches of section 83 was performed by DVA. This review identified that potential breaches were $24.62 million for 2018-19 financial year (2017-18: $20.29 million), comprising:
- $12.79 million identified through the DVA debt register;
- $3.49 million for 2018-19 financial year from clients moving from treatment pathway 1 to treatment pathway 2 under the Military Rehabilitation and Compensation Act 2004;
- $0.64 million identified through DVA’s internal testing of transactions;
- $4.11 million of departmental expenditure identified as incorrectly recorded as administered; and
- $3.59 million identified through other review processes.
Further details of the 2018-19 section 83 review are provided in Table A below.
As noted above, potential s83 breaches of $4.11 million were identified, representing departmental expenditure incorrectly recorded as administered. The breaches were reported to the Minister for Veterans and Defence Personnel as a Notification of significant non-compliance with the finance law, in accordance with Resource Management Guide No. 214. In addition $4.11 million has been transferred to departmental operations and policies and procedures have been put in place to ensure payments are correctly recorded in future.
DVA’s Audit and Risk Committee and Financial and Performance Statements Sub-Committee formed a view that DVA had reviewed its section 83 risk in a manner consistent with the published policy statements from the Department of Finance.
DVA will continue to monitor its level of compliance with section 83 of the Constitution across all legislation for which it is administratively responsible. Where possible, future changes to procedures and amendments to legislation will continue to be progressed to reduce the risk of non-compliance to an acceptably low level across all programs.
Table A: 2018–19 Summary
Appropriations identified as subject to conditions |
Expenditure in 2018-19 |
Review complete? (Yes/No) |
Breaches identified to 30 June 2019 |
Potential breaches to date yet to be resolved |
Remedial action taken or proposed1 |
||
$’000 |
Were any breaches identified? |
Total $000 |
Yes/No |
Indicative extent $’000 |
|||
SPECIAL APPROPRIATIONS |
|||||||
Veterans’ Entitlements Act 1986 |
9,163,129 |
Yes |
No |
N/A |
Yes |
18,144 |
D,S |
Safety, Rehabilitation and Compensation Act 1988 / Safety, Rehabilitation and Compensation (Defence-related Claims) Act 1988 |
280,538 |
Yes |
No |
N/A |
Yes |
457 |
D |
Military Rehabilitation and Compensation Act 2004 |
1,114,156 |
Yes |
No |
N/A |
Yes |
6,002 |
D,L |
Australian Participants in British Nuclear Tests and British Commonwealth Occupation Force (Treatment) Act 2006 |
11,062 |
Yes |
No |
N/A |
Yes |
21 |
S |
TOTAL |
10,568,885 |
24,624 |
1 L= legislative change; S= systems change; P=planned; D=debt recovery
1. Financial Performance
This section analyses the financial performance of DVA for 30 June 2019.
1.1. Expenses
2019 |
2018 |
||
$'000 |
$'000 |
||
Note 1.1A: Employee Benefits |
|||
Wages and salaries |
138,437 |
145,555 |
|
Superannuation |
|||
Defined contribution plans |
8,668 |
11,135 |
|
Defined benefit plans |
19,725 |
17,882 |
|
Leave and other entitlements |
20,994 |
16,131 |
|
Separation and redundancies |
4,059 |
5,192 |
|
Payroll tax equivalent (competitive neutrality) |
- |
67 |
|
Other employee benefits |
2,880 |
2,809 |
|
Total employee benefits |
194,763 |
198,771 |
Accounting Policy
Accounting policies for employee related expenses is contained in the People and Relationships, section 6.1.
2019 |
2018 |
||
$'000 |
$'000 |
||
Note 1.1B: Suppliers |
|||
Goods and services supplied or rendered |
|||
Information technology and communication |
11,139 |
25,184 |
|
Claim processing fees |
8,593 |
10,075 |
|
Lease expenses |
8,745 |
6,680 |
|
Consultants |
35,000 |
42,015 |
|
Contractors |
61,332 |
26,933 |
|
Shared service arrangement |
31,061 |
27,649 |
|
Travel |
7,094 |
8,132 |
|
Training and development |
2,440 |
3,360 |
|
Postage and office requisition |
4,746 |
4,520 |
|
Printing and publications |
1,851 |
2,077 |
|
Record management |
2,414 |
3,579 |
|
Other |
4,714 |
1,495 |
|
Total goods and services supplied or rendered |
179,129 |
161,699 |
|
Goods supplied |
8,800 |
7,925 |
|
Services rendered |
170,329 |
153,774 |
|
Total goods and services supplied or rendered |
179,129 |
161,699 |
|
Other suppliers |
|||
Operating lease rentals1 |
19,229 |
20,224 |
|
Workers compensation expenses |
3,386 |
3,987 |
|
Total other suppliers |
22,615 |
24,211 |
|
Total suppliers |
201,744 |
185,910 |
1 Under AASB 16 Leases (effective from 1 July 2019), the ‘operating lease rentals’ will be replaced by the ‘depreciation of the right-of-use (ROU) asset’ and ‘unwinding expense’.
2019 |
2018 |
||
$'000 |
$'000 |
||
Leasing commitments |
|||
Commitments for minimum lease payments in relation to non-cancellable operating leases are payable as follows |
|||
Within 1 year |
20,527 |
21,090 |
|
Between 1 to 5 years |
65,431 |
51,470 |
|
More than 5 years |
44,037 |
32,571 |
|
Total operating lease commitments (gross) |
129,995 |
105,131 |
Note: Commitments are GST inclusive where relevant.
Accounting Policy
Leases
Property lease payments are expensed on a straight-line basis which is representative of the pattern of benefits derived from the leased assets.
Lease payments are subject to regular fixed increases and are in accordance with upward movements in the Consumer Price Index. Leases for DVA access centres are periods of up to 3 years. The majority of DVA’s other lease holdings are for periods of up to ten years.
2019 |
2018 |
||
$'000 |
$'000 |
||
Note 1.1C: Insurance Activities |
|||
Underwriting revenue |
|||
Premium received |
44,637 |
43,037 |
|
Total premium revenue |
44,637 |
43,037 |
|
Less: Reinsurance expense |
(7,100) |
(6,912) |
|
Net premium revenue |
37,537 |
36,125 |
|
Underwriting expenses |
|||
Claims expense |
82,170 |
26,593 |
|
Less: Reinsurance and other recoveries |
(42,529) |
(723) |
|
Net claims expense |
39,641 |
25,870 |
|
Fire brigade and emergency services contributions |
1,559 |
1,482 |
|
Acquisition costs |
371 |
387 |
|
Total underwriting expenses |
41,571 |
27,739 |
|
Other operating expenses1 |
7,336 |
7,365 |
|
Underwriting result |
(11,370) |
1,021 |
|
Investment revenue |
|||
Interest - deposits |
1,685 |
1,518 |
|
Total investment revenue |
1,685 |
1,518 |
|
Insurance agency revenue |
|||
Insurance agency commission |
3,067 |
2,891 |
|
Total insurance agency revenue |
3,067 |
2,891 |
1 The expenses are included in Notes 1.1A and 1.1B and are reproduced here solely for the purpose of presenting the underwriting result.
Net claims incurred table |
||||||
2019 |
2018 |
|||||
Current year |
Prior years |
Total |
Current year |
Prior years |
Total |
|
$'000 |
$'000 |
$'000 |
$'000 |
$'000 |
$'000 |
|
Gross incurred1 |
78,740 |
3,430 |
82,170 |
21,608 |
4,985 |
26,593 |
Less: Reinsurance and other recoveries |
(37,586) |
(4,943) |
(42,529) |
(215) |
(508) |
(723) |
Net claims incurred |
41,154 |
(1,513) |
39,641 |
21,393 |
4,477 |
25,870 |
1 Claims are not subject to discount. Building insurance claims are typically resolved within one year. No claims development table is required under AASB 1023 General Insurance Contracts 17.7.1 (b) (iii) for lines of business typically resolved within one year.
Building insurance claims are typically resolved within one year. No claims development table is required under AASB 1023 General Insurance Contracts 17.7.1 (b) (iii) for lines of business typically resolved within one year.
Accounting Policy
Insurance Activities
The Defence Service Homes Insurance Scheme (DSHIS) forms part of the operations of the Client Engagement and Support Services Division of DVA. The objective of DSHIS is to provide domestic building insurance in accordance with the Defence Service Homes Act 1918 and associated Regulations. The operations and objectives of DSHIS are controlled by DVA. The continued existence of DSHIS in its present form is dependent on Government policy.
Underwriting Provisions
Unearned Premiums
- The provision for unearned premiums represents the estimated proportion of premiums written in the current year relating to cover provided in the subsequent years. DSHIS's system allows for the unearned proportion to be calculated for each individual policy in accordance with AASB 1023 General Insurance Contracts.
Revenue in Advance
- DSHIS recognises revenue in advance where the revenue has been received prior to the period in which the revenue relates. DSHIS recognises revenue in advance at nominal value.
Premium Revenue:
Premium revenue comprises amounts charged to policyholders, excluding amounts collected on behalf of third parties, principally GST in full. The earned portion of premiums received and receivable, including unclosed business, in recognised as revenue. Premium revenue is recognised as earned from the date of attachment of risk.
The pattern of recognition over the policy or indemnity periods is based on time which is considered to closely approximate the pattern of risks underwritten.
Gross incurred
Gross incurred (claims expense) represents all claims paid during the reporting period and the movement in open claims recognised through the outstanding claims liability. The gross incurred is adjusted for claims development based on actuarial modelling (see note 3.4A) to take in to account incurred but not reported (IBNRs), and incurred but not enough reported (IBNERs).
Reinsurance Arrangements
DSHIS purchases reinsurance each year for dwelling per risk, catastrophe risk and legal liability risk. Premium ceded to reinsurers is recognised as an expense and is measured at nominal value in accordance with the pattern of reinsurance service received.
Commissions Received Revenue
Commissions received revenue is recognised when it becomes due to DSHIS.
1.2. Own-Source Income and Gains
2019 |
2018 |
||
Own-Source Revenue |
$'000 |
$'000 |
|
Note 1.2A: Rendering of Services |
|||
Rendering of services |
7,243 |
6,866 |
|
Total rendering of services |
7,243 |
6,866 |
Accounting Policy
Revenue from rendering of services is recognised when:
- the amount of revenue, stage of completion and transaction costs incurred can be reliably measured; and
- the probable economic benefits associated with the transaction will flow to DVA.
The stage of completion of contracts at the reporting date is determined by reference to the proportion of costs incurred to date bear to the estimated total costs of the transaction.
Receivables for goods and services, which have 30 day terms, are recognised at the nominal amounts due less any impairment allowance. Collectability of debts is reviewed at the end of the reporting period. Allowances are made when collectability of the debt is no longer probable.
Rendering of Services are primarily related to the administrative fee and management fee for Defence Home Owner Scheme (DHOS) and Defence Home Ownership Assistance Scheme (DHOAS).
2019 |
2018 |
||
$'000 |
$'000 |
||
Note 1.2B: Other Revenue |
|||
Resources received free of charge - ANAO audit fee1 |
728 |
728 |
|
Total resources received free of charge |
728 |
728 |
1 The ANAO audit fee represents an amount of $670,000 for DVA and $57,500 for DSHIS.
Accounting Policy
Resources received free of charge
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.
2. Income and Expenses Administered on Behalf of Government
This section analyses the activities that DVA does not control but administers on behalf of the Government. Unless otherwise noted, the accounting policies adopted are consistent with those applied for departmental reporting.
2.1. Administered—Expenses
2019 |
2018 |
||
$'m |
$'m |
||
Note 2.1A: Personal Benefits |
|||
Direct |
|||
Income support |
2,104 |
2,164 |
|
Defence widow/ers support |
1,378 |
1,457 |
|
Disability support |
1,535 |
1,530 |
|
Military compensation payments |
1,229 |
760 |
|
Military compensation movement in provision |
6,093 |
1,461 |
|
Children education scheme |
16 |
14 |
|
Other |
14 |
15 |
|
Total personal benefits |
12,369 |
7,401 |
Accounting Policy
Payments to eligible veterans and their dependants, and related health care entitlements are made in accordance with the Veterans’ Entitlements Act 1986 (VEA) and associated legislation. Payments to eligible serving and former serving members of the Defence Force are made in accordance with the Military Rehabilitation and Compensation Act 2004 (MRCA) and the Safety, Rehabilitation and Compensation Act 1988 (SRCA).
From 12 October 2017, the Safety, Rehabilitation and Compensation (Defence-related Claims) Act 1988 (DRCA) replaced SRCA for current and former Australian Defence Force (ADF) members who have injuries or illnesses arising from their service prior to 1 July 2004.
Each of these Acts imposes an obligation on eligible recipients to disclose to DVA information about financial and personal circumstances that affect their entitlement to benefits. In the absence of this obligation, the cost of delivery of DVA’s services would increase as a result of the requirement to verify information provided by eligible recipients in relation to these benefits.
Unreported changes in circumstances can lead to incorrect payment, even if no deliberate fraud is intended. However, risks associated with relying on voluntary disclosure by customers are mitigated by a comprehensive risk management plan which minimises the potential for incorrect payment by subjecting customers to a variety of review processes. Risks of any non-compliance with statutory conditions on payments from appropriations are explained in the Overview.
While DVA acts promptly to address material risks as they emerge, DVA accepts that a small proportion of non‑compliance may go undetected. However, given the above risk management strategy DVA is satisfied that the incidence of incorrect payment is not material in terms of total payments, and that the financial statements materially reflect the activities of DVA’s administered program.
2019 |
2018 |
||
$'m |
$'m |
||
Note 2.1B: Health Care |
|||
Indirect |
|||
Hospital services |
1,303 |
1,375 |
|
Community care and support |
1,144 |
1,211 |
|
General medical consultation and services |
766 |
773 |
|
Counselling and other health services |
613 |
602 |
|
Pharmaceutical benefits |
300 |
321 |
|
Military compensation payments |
172 |
175 |
|
Military compensation movement in provision |
3,956 |
838 |
|
Total health care |
8,254 |
5,295 |
3. Financial Position
This section analyses the DVA’s assets used to conduct its operations and the operating liabilities incurred as a result. Employee related information is disclosed in the People and Relationships section.
3.1. Financial Assets
2019 |
2018 |
||
$'000 |
$'000 |
||
Note 3.1A: Cash and Cash Equivalents |
|||
Cash at bank |
2,276 |
4,776 |
|
Cash at bank (DSHIS special accounts) |
4,476 |
3,198 |
|
Total cash and cash equivalents |
6,752 |
7,974 |
|
Note 3.1B: Trade and Other Receivables |
|||
Goods and services receivables |
1,243 |
2,335 |
|
Total goods and services receivables |
1,243 |
2,335 |
|
Appropriations receivables |
|||
Appropriations receivable |
60,942 |
69,975 |
|
Total appropriations receivables |
60,942 |
69,975 |
|
Other receivables |
|||
Statutory receivables1 |
1,704 |
2,520 |
|
Salary recoveries |
266 |
256 |
|
Other |
10,043 |
574 |
|
Total other receivables |
12,013 |
3,350 |
|
Total trade and other receivables (net) |
74,198 |
75,660 |
Credit terms for goods and services were within 30 days (2018: 30 days).
1 Includes amounts owing from June 2019 Business Activity Statement and GST amounts on accrued expenses as at 30 June 2019.
Accounting Policy
Receivables
Trade receivables, loans and other receivables that are held for the purpose of collecting the contractual cash flows where the cash flows are solely payments of principal and interest that are not provided at below-market interest rates are classified as subsequently measured at amortised cost using the effective interest method adjusted for any loss allowance.
2019 |
2018 |
||
$'000 |
$'000 |
||
Note 3.1C: Premiums and Recoveries Receivable |
|||
Premiums receivable |
15,941 |
14,735 |
|
Reinsurance and other recoveries receivable |
38,791 |
871 |
|
Total premiums and recoveries receivable |
54,732 |
15,606 |
No indicators of impairment were found for premiums and recoveries receivable. Receivables past 90 days are not considered impaired as premiums are cancelled after this period if not paid.
Accounting Policy
Reinsurance Receivables
Reinsurance receivables are recorded at discounted estimated value on paid claims and incurred claims not yet paid and recognised as a reduction in the claims expense.
2019 |
2018 |
||
$'000 |
$'000 |
||
Note 3.1D: Investments |
|||
PGPA Act section 58 investments |
|||
Deposits |
60,381 |
64,297 |
|
Total investments |
60,381 |
64,297 |
3.2. Non-Financial Assets
Note 3.2A: Reconciliation of the Opening and Closing Balances of Property, Plant and Equipment and Intangibles |
||||||
Reconciliation of the Opening and Closing Balances of Property, Plant and Equipment and Intangibles for 2019 |
||||||
Land |
Buildings - leasehold improvements |
Other property, plant & equipment |
Computer software internally developed |
Computer software purchased |
Total |
|
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
|
As at 1 July 2018 |
||||||
Gross book value |
- |
20,599 |
3,561 |
215,561 |
12,900 |
252,621 |
Accumulated depreciation/amortisation and impairment |
- |
(905) |
(2,973) |
(138,194) |
(12,050) |
(154,122) |
Total as at 1 July 2018 |
- |
19,694 |
588 |
77,367 |
850 |
98,499 |
Additions |
||||||
Purchase or internally developed |
- |
13,620 |
141 |
15,050 |
- |
28,811 |
Revaluations and impairments recognised in other comprehensive income |
- |
3,310 |
- |
- |
- |
3,310 |
Depreciation/amortisation |
- |
(5,311) |
(224) |
(17,477) |
(381) |
(23,393) |
Other Movements |
- |
- |
1 |
1 |
- |
2 |
Disposals |
- |
- |
(11) |
(288) |
(309) |
(608) |
Total as at 30 June 2019 |
- |
31,313 |
495 |
74,653 |
160 |
106,621 |
Total as at 30 June 2019 represented by |
||||||
Gross book value |
||||||
Fair value |
- |
28,311 |
3,549 |
- |
- |
31,860 |
Work in progress |
- |
4,021 |
86 |
- |
- |
4,107 |
Internally developed – in progress |
- |
- |
- |
21,826 |
- |
21,826 |
Internally developed – in use |
- |
- |
- |
188,783 |
- |
188,783 |
Purchased software |
- |
- |
- |
- |
11,001 |
11,001 |
Accumulated depreciation/amortisation and impairment |
- |
(1,019) |
(3,140) |
(135,956) |
(10,841) |
(150,956) |
Total as at 30 June 2019 |
- |
31,313 |
495 |
74,653 |
160 |
106,621 |
Accounting Policy
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. Non-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.
Property, Plant and Equipment
Asset Recognition Threshold
Purchases of property, plant and equipment (PP&E) are recognised initially at cost in the statement of financial position, except for purchases costing less than $2,000 (with the exception of leasehold improvements where the threshold is $50,000), which are expensed in the year of acquisition (other than where they form part of a group of similar items which are material 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 ‘make-good’ provisions in property leases taken up by DVA where there exists an obligation to restore the property to its original condition. These costs are included in the value of DVA’s leasehold improvements with a corresponding provision for the ‘make-good’ recognised.
Revaluations
Following initial recognition at cost, property plant and equipment are carried at fair value. 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 depend upon the volatility of movements in market values for the relevant assets. A desktop revaluation was performed by independent valuers as at 30 June 2019.
Revaluation adjustments are made on an asset 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.
Any accumulated depreciation as at the revaluation date is eliminated against the gross carrying amount of the asset and the asset is restated to the revalued amount.
Fair value for each class of asset are determined as shown below:
Asset class |
Fair value |
Land held for sale |
At cost |
Leasehold improvements |
Depreciated replacement cost |
Property, plant & equipment |
Market selling price and depreciated replacement cost |
Depreciation
Depreciable property, plant and equipment assets are written-off to their estimated residual values over their estimated useful lives to DVA 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 following useful lives:
Asset Class |
2019 |
2018 |
Buildings - Leasehold improvements |
Lesser of estimated life or unexpired lease period |
Lesser of estimated life or unexpired lease period |
PP&E - Plant and furniture |
4-10 years |
1-10 years |
PP&E - Office equipment |
1-9 years |
1-10 years |
PP&E - Computer equipment |
1-5 years |
1-5 years |
Impairment
All assets were assessed for impairment at 30 June 2019. Where indications of impairment exist, the assets recoverable amount is estimated and an impairment adjustment made if the assets 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 assets. Where the future economic benefit of an asset is not primarily dependent on the assets ability to generate future cash flows, and the asset would be replaced if the entity were deprived of the asset, its value in use is taken to be its depreciated replacement cost.
Intangibles
DVA’s intangibles comprise internally developed and purchased software for internal use. These assets are carried at cost less accumulated amortisation and accumulated impairment losses.
Software is amortised on a straight-line basis over its anticipated useful life. The useful life of DVA’s software is usually 1-19 years (2017-18: 1-19 years).
All software assets were assessed for indications of impairment as at 30 June 2019.
2019 |
2018 |
||
$'000 |
$'000 |
||
Note 3.2B: Other Non-Financial Assets |
|||
Prepayments |
|||
Information technology |
1,475 |
2,162 |
|
Rental agreements |
2,175 |
2,148 |
|
Health care processing |
249 |
265 |
|
Other prepayments |
1,076 |
781 |
|
Total other non-financial assets |
4,975 |
5,356 |
No indicators of impairment were found for other non-financial assets.
3.3. Payables
2019 |
2018 |
||
$'000 |
$'000 |
||
Note 3.3A: Suppliers |
|||
Trade creditors and accruals |
42,972 |
58,912 |
|
Lease incentive1 |
21,246 |
14,643 |
|
Total suppliers |
64,218 |
73,555 |
|
Settlement is usually made within 30 days. |
|||
Note 3.3B: Unearned Premiums |
|||
Unearned premiums |
22,974 |
22,412 |
|
Premium received in advance |
468 |
558 |
|
Insurance agency revenue received in advance |
60 |
66 |
|
Total unearned premiums |
23,502 |
23,036 |
Accounting Policy
Unearned Premiums
The provision for unearned premiums represents the estimated proportion of premiums written in the current year relating to cover provided in the subsequent year. DSHIS’s system allows for the unearned proportion to be calculated for each individual policy in accordance with AASB 1023 General Insurance Contracts.
Revenue in Advance
Revenue in advance is recognised where the revenue has been received prior to the period in which the revenue relates. DSHIS recognises revenue in advance at nominal value.
2019 |
2018 |
||
$'000 |
$'000 |
||
Note 3.3C: Other Payables |
|||
Wages and salaries |
1,119 |
1,243 |
|
Superannuation |
201 |
215 |
|
Separation and redundancies |
2,459 |
5,247 |
|
Operating leases straight-lining1 |
2,890 |
2,698 |
|
Reinsurance premiums |
546 |
388 |
|
GST payable |
- |
23 |
|
Total other payables |
7,215 |
9,814 |
1 Under AASB 16 Leases (effective from 1 July 2019), a new ‘lease liability’ and a ‘ROU asset’ will replace the existing ‘lease incentive’ and ‘operating leases straight-lining’ (lease term greater than 12 months) liabilities.
3.4. Provisions
2019 |
2018 |
||
$'000 |
$'000 |
||
Note 3.4A: Gross Outstanding Claims |
|||
Gross outstanding claims |
56,652 |
14,710 |
|
Less: reinsurer's liability |
(38,791) |
(871) |
|
Net outstanding claims |
17,861 |
13,839 |
|
Outstanding claims expected to be settled |
|||
No more than 12 months |
17,694 |
13,677 |
|
More than 12 months |
167 |
162 |
|
Net outstanding claims |
17,861 |
13,839 |
DSHIS has incurred claims during 2018-19 for which recoveries have and will be made in accordance with reinsurance treaties, which were in force at the date of loss. The effect of these treaties is taken into account in calculating the outstanding claims.
In determining the gross claims outstanding, the actuary has applied a prudential margin of 12% (2018: 12%), to a central estimate of the expected present value of future payments for claims incurred of $56,651,840 (2018: $14,710,080), resulting in a risk margin component of $6,069,840 (2018: $1,576,080).
Accounting Policy
Liability Adequacy Test and Unexpired Risk Liability
AASB 1023 General Insurance Contracts requires the application of a liability adequacy test upon unearned premiums. Where this test indicates that DSHIS’s unearned premiums are insufficient to cover the expected future claims under the policies associated with those premiums, the difference is recognised in the Statement of Comprehensive Income as an Unexpired Risk Liability. The result of this test indicates that DSHIS unearned premiums are sufficient to cover expected future claims on unexpired policies at 30 June 2019 and as such, DSHIS has recognised no movement (2018: nil) and an unexpired risk liability of nil (2018: nil). The probability of adequacy applied in the test is different to the probability of adequacy adopted in determining the outstanding claims liability. No specific guidance exists for the risk margin to be used in determining the adequacy of premium liabilities. The use of the 75% basis as a regulatory benchmark in Australia, is consistent with market practices.
DSHIS has not taken into account the income from invested retained surpluses or agency commissions which are used to subsidise costs associated with the building insurance policy.
DSHIS’s unadjusted unearned premium liability as at 30 June 2019 was $22,187,000 (2018: $21,475,000) and future cash flows relating to future claims under the risk associated with those premiums as advised by DSHIS’s independent actuaries was $20,792,000 (2018: $18,134,000).
Outstanding Claims
The provision for outstanding claims has been determined on a case by case approach in respect of all claims reported. The liability for outstanding claims includes claims incurred but not yet paid, incurred but not reported (IBNRs), and incurred but not enough reported (IBNERs). The provision includes the expected administration costs of settling those claims. A report on the adequacy of the provision was prepared by independent actuaries as at 30 June 2019. The methods used to assess the outstanding liability were Projected Case Estimates (PCE) and Payment Per Claims Incurred (PPCI). This methodology meets Actuarial Standard PS 300 Valuation of General Insurance Claims.
Actuarial Methods
The methodology for the estimation of the net outstanding claims provision as at 30 June 2019 consists of:
a) Predicting future claim payment cash flows in respect of claims incurred prior to 30 June 2019. Separate predictions by claim type (Liability, Catastrophe and Other) are made in respect of each combination of accident quarter and financial quarter of payment. The future cash flow predictions are derived from several actuarial models of the various claim processes. That is, actuarial models are constructed for numbers of claims reported, average payments per claim incurred, development of case estimates and payments as a proportion of case estimates. The results of the models are blended based on their individual characteristics to produce a single estimate of the outstanding claims.
b) Initially all estimates are made in 30 June 2019 dollars, but subsequently are increased to allow for inflation from that date to the date of payment.
c) Liability for outstanding claims is estimated by:
- discounting these inflated claim payments to allow for investment return at risk free rates;
- adjusting for the effect of GST; and
- adding an allowance to provide for associated claims administration expenses.
d) Gross and net liabilities are derived by making adjustments for both third party recoveries and reinsurance recoveries.
e) The estimate of liability is increased by a prudential margin.
Actuarial Assumptions
The following assumptions have been made in determining the net outstanding claims provision as at 30 June 2019:
a) Inflation rates: 2.25% for 2018-19;
b) Discount rates: 0.97% for 2018-19;
c) Claims administration expenses (CAE): 5% of gross outstanding claims liability;
d) Superimposed inflation: approximately 6.1% p.a. in the actuarial model with explicit superimposed inflation assumption;
e) Prudential margin: 12% of central estimate (including CAE) of outstanding claims liability for 75% probability of sufficiency;
f) Number of claims for the 2018-19 accident year: approximately 7,891; and
g) Average claim size (in actual values) for the 2018-19 accident year (net of all recoveries): approximately $5,877.
The following assumptions were made in determining the net outstanding claims provision as at 30 June 2018:
a) Inflation rates: 2.79% for 2017-18;
b) Discount rates: 1.57% for 2017-18;
c) Claims administration expenses (CAE): 5% of gross outstanding claims liability;
d) Superimposed inflation: approximately 7.2% p.a. in the actuarial model with explicit superimposed inflation assumption;
e) Prudential margin: 12% of central estimate (including CAE) of outstanding claims liability for 75% probability of sufficiency;
f) Number of claims for the 2017-18 accident year: approximately 7,005; and
g) Average claim size (in actual values) for the 2017-18 accident year (net of all recoveries): approximately $3,678.
Process for Determining Assumptions
The process for determining each of the assumptions is as follows:
a) Inflation rates: are taken as an average of CPI (housing) and AWE inflation expectations which are based on internal and external forecast of future rate;
b) Discount rates: derived from a yield curve fitted to the actual yields on Commonwealth Government bonds as at 30 June 2019;
c) Claims administration expenses: assumed based on industry experience;
d) Superimposed inflation: derived from actuarial models based on the long term average of past experience for all non-catastrophe claims;
e) Prudential margin: selected based on analysis of historical variability within the portfolio;
f) Number of claims in 2018/19 accident year: derived from actuarial models of past claim reporting patterns; and
g) Average claim size (in actual values) for 2018/19 accident year: derived as an outcome of all the actuarial models blended to form adopted estimates of outstanding claims and hence total ultimate costs and average claim sizes.
Insurance Risk Management
Insurance risk management policies and practices are disclosed at Note 7.2E – Risk Management.
Process for Determining Risk Margin
The risk margin required for a 75% level of sufficiency has been estimated using various statistical modelling techniques applied to the claim data. An actuarial model (the “chain ladder”) has been fitted to 10,000 simulated claim data sets to determine 10,000 estimates of the outstanding claims and hence an approximate distribution of those amounts. The analysis is on the basis prescribed by the Australian Prudential Regulation Authority (APRA) in that it ignores asset risk but takes into account liability risk, including the inflation risk.
2019 |
2018 |
||
$'000 |
$'000 |
||
Note 3.4B: Other Provisions |
|||
Provision for restoration obligations |
3,070 |
1,734 |
|
Total other provisions |
3,070 |
1,734 |
Reconciliation of other provisions
Provision for restoration on leased property $’000 |
|
As at 1 July 2018 |
1,734 |
Additional provisions made |
1,344 |
Amounts used |
(51) |
Unwinding of discount or change in discount rate |
43 |
Total as at 30 June 2019 |
3,070 |
DVA currently has 17 agreements for the leasing of premises which have provisions requiring DVA to restore the premises to their original condition at the conclusion of the lease. DVA has made a provision to reflect the present value of this obligation.
4. Assets and Liabilities Administered on Behalf of the Government
This section analyses assets used to conduct its operations and the operating liabilities incurred as a result DVA does not control but administers on behalf of the Government. Unless otherwise noted, the accounting policies adopted are consistent with those applied for departmental reporting.
4.1. Administered—Financial Assets
2019 |
2018 |
||
$'m |
$'m |
||
Note 4.1A: Cash and Cash Equivalents |
|||
Cash on hand or on deposit |
68 |
41 |
|
Cash in special accounts1 |
5 |
16 |
|
Total cash and cash equivalents |
73 |
57 |
|
Note 4.1B: Equity Accounted Investments |
|||
Investment in Commonwealth authorities |
|||
Australian War Memorial2 |
1,439 |
1,463 |
|
Total investments accounted for using the equity method |
1,439 |
1,463 |
1 The closing balance of cash in special accounts does not include amounts held in trust.
See note 5.2 Special Accounts for more information
2 The value shown for the Australian War Memorial is at fair value and is based upon the audited net asset position as at 30 June 2019.
The Commonwealth owns 100% of the investment in the Australian War Memorial whose principal activity is to commemorate the sacrifice of those Australians who have died in war. It does this by assisting Australians to remember, interpret and understand the Australian experience of war and its enduring impact on Australian society.
Accounting Policy
Administered Investments
Administered investments in subsidiaries, joint ventures and associates are not consolidated because their consolidation is relevant only at the Whole of Government level.
Administered investments other than those held for sale are classified at amortised costs and are measured at their fair value as at 30 June 2019. Fair value has been taken to be the Australian Government’s proportional interest in the net assets of the entities as at end of reporting period.
4.2. Administered—Non-Financial Assets
Note 4.2A: Reconciliation of the Opening and Closing Balances of Property, Plant and Equipment and Intangibles |
|||||
Reconciliation of the opening and closing balances of Property, Plant and Equipment and Intangibles for 2019 |
|||||
Buildings |
Other property, plant & equipment |
Computer software |
Other intangibles |
Total |
|
$'m |
$'m |
$'m |
$'m |
$'m |
|
As at 1 July 2018 |
|||||
Gross book value |
70 |
- |
- |
- |
70 |
Other movements - reclassification |
(20) |
8 |
3 |
9 |
- |
Total as at 1 July 2018 |
50 |
8 |
3 |
9 |
70 |
Additions |
|||||
Transfer of Sir John Monash Centre from Department of Defence |
5 |
- |
- |
- |
5 |
Depreciation |
(1) |
(1) |
(1) |
- |
(3) |
Total as at 30 June 2019 |
54 |
7 |
2 |
9 |
72 |
Total as at 30 June 2019 represented by |
|||||
Gross value |
|||||
Fair value |
50 |
8 |
3 |
9 |
70 |
Work in progress |
5 |
- |
- |
- |
5 |
Accumulated depreciation and impairment |
(1) |
(1) |
(1) |
- |
(3) |
Total as at 30 June 2019 |
54 |
7 |
2 |
9 |
72 |
Accounting Policy
Administered non-financial assets consist entirely of the Sir John Monash Centre located in France that commemorates Australian servicemen and women who served on the Western front during the First World War. The Sir John Monash Centre was transferred to the custodianship of DVA in the 2017-18 financial year as an asset under construction from the Department of Defence, and reported as various administered asset classes from 1 July 2018.
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. Non-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.
Property, Plant and Equipment
Asset Recognition Threshold
Purchases of property, plant and equipment (PP&E) are recognised initially at cost in the statement of financial position, except for purchases costing less than $5,000, which are expensed in the year of acquisition (other than where they form part of a group of similar items which are material in total).
Revaluations
Following initial recognition at cost, property plant and equipment are carried at fair value. 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 depend upon the volatility of movements in market values for the relevant assets. DVA is required to value all assets in a class at the same time. An independent valuer will be engaged to revalue all tangible assets triennially.
Revaluation adjustments are made on an asset 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.
Any accumulated depreciation as at the revaluation date is eliminated against the gross carrying amount of the asset and the asset is restated to the revalued amount.
Fair value for each class of asset are determined as shown below:
Asset class |
Fair value |
Buildings |
Depreciated replacement cost |
Property, plant & equipment |
Depreciated replacement cost |
Depreciation
Depreciable assets are written-off to their estimated residual values over their estimated useful lives to DVA 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 following useful lives:
Asset Class |
2019 |
2018 |
Buildings |
35-200 years |
n/a |
PP&E – Furniture |
30 years |
n/a |
PP&E – AV & computer equipment |
3-6 years |
n/a |
PP&E – Physical collection |
100 years |
n/a |
Impairment
All assets were assessed for impairment at 30 June 2019. Where indications of impairment exist, the assets recoverable amount is estimated and an impairment adjustment made if the assets 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 assets. Where the future economic benefit of an asset is not primarily dependent on the assets ability to generate future cash flows, and the asset would be replaced if the entity were deprived of the asset, its value in use is taken to be its depreciated replacement cost.
Intangibles
DVA’s intangibles comprise internally developed and purchased software for internal use. These assets are carried at cost less accumulated amortisation and accumulated impairment losses.
Software is amortised on a straight-line basis over its anticipated useful life. The useful life of DVA’s software is 3-20 years.
All software assets were assessed for indications of impairment as at 30 June 2019.
4.3. Administered—Provisions
2019 |
2018 |
||
$'m |
$'m |
||
Note 4.3A: Personal Benefit Provisions |
|||
Military compensation |
14,651 |
8,559 |
|
Total personal benefit provisions |
14,651 |
8,559 |
|
Personal benefit provisions expected to be settled |
|||
No more than 12 months |
1,171 |
758 |
|
More than 12 months |
13,480 |
7,801 |
|
Total personal benefit provisions |
14,651 |
8,559 |
|
Note 4.3B: Health Care Provisions |
|||
Military compensation |
8,649 |
4,693 |
|
Outstanding Treatment Accounts System (TAS) claims |
136 |
152 |
|
Repatriation Pharmaceutical Benefits Scheme (RPBS) |
19 |
17 |
|
Public Hospitals |
61 |
34 |
|
Total health care provisions |
8,865 |
4,896 |
|
Total health care provisions expected to be settled |
|||
No more than 12 months |
397 |
349 |
|
More than 12 months |
8,468 |
4,547 |
|
Total personal benefit provisions |
8,865 |
4,896 |
.
Personal benefits |
Health care |
||||
Military |
Military compensation |
Outstanding TAS claims |
RPBS |
Hospitals |
|
$'m |
$'m |
$'m |
$'m |
$'m |
|
As at 1 July 2018 |
8,559 |
4,693 |
152 |
17 |
34 |
Actuarial changes in provisions |
3,739 |
1,472 |
- |
- |
- |
Increase in provisions |
1,320 |
554 |
136 |
19 |
61 |
Claims paid during the year |
(1,163) |
(167) |
(152) |
(17) |
(34) |
Unwinding of discount |
235 |
121 |
- |
- |
- |
Change in interest rate |
1,961 |
1,976 |
- |
- |
- |
As at 30 June 2019 |
14,651 |
8,649 |
136 |
19 |
61 |
Accounting Policy
Military Compensation Provision
The military compensation provision represents an estimate of the present value of future payments in respect of claims under the Military Rehabilitation and Compensation Act 2004 (MRCA) and the Safety, Rehabilitation and Compensation (Defence-related Claims) Act 1988 (DRCA) arising from service rendered before 30 June 2019. These claims may not be reported until many years after the event and subsequent payments for income support, health and rehabilitation services can extend over a long period of time. The injury profile within the schemes creates dynamic expenditure patterns. Some injuries can be of a temporary nature and give rise to a short term obligation for compensation while others may result in long term entitlements. Historically, expenditure has been highest in the earlier years after the incident giving rise to the claim for compensation, however the on-going entitlement to income support and treatment means that the liability has a long tail with payments expected to be made for the next 50 or more years. Entitlements are still being paid by DVA for dependants of World War 1 veterans, World War 2 veterans and their dependants.
Many sources of uncertainty exist when estimating a “long tail” provision. There are some inherent sources of uncertainty which arise from:
- differences between the actuarial models, methods and assumptions used to estimate the provision and the underlying claims process;
- historical data which may be inaccurate, incomplete or exhibit volatile claims trends;
- differences between the economic and environmental conditions assumed to prevail in future and actual outcomes; and
- the random element in the claims process whereby claim frequency, timing and magnitude cannot be determined with certainty, even if the model and its parameters are accurate.
There are also a range of factors which can complicate the process of setting assumptions, including:
- changes in service delivery which may accelerate or slow down the development and recording of paid or incurred claims, compared with the statistics from previous periods;
- changes in the legal environment; and
- medical and technological developments.
In the case of the military compensation provisions, there are also specific sources of uncertainty arising from the nature of the schemes and the data available:
- the longer lag time between injury and claim, compared with other workers’ compensation schemes, presents difficulties in setting assumptions for recent accident years;
- the very long tail in payments means that the estimate of the liability is particularly sensitive to changes in the discount rate;
- the move from DRCA to MRCA is likely to have distorted the claims experience over the transition period, with a jump in DRCA claims immediately prior to closure and markedly lower than expected numbers of MRCA claims in the first few years of its operation;
- the higher level of operational deployments of the Australian defence forces from the 1990s to early 2000s has also almost certainly led to some distortion of claims reporting; and
- MRCA is far from fully mature with experience available for analysis limited to a maximum of fourteen and a half years after the injury date. This needs to be compared with DRCA experience which indicates that payments can extend out to 50 years or more after the injury. While it is necessary to rely on DRCA experience for these later development years in setting many MRCA assumptions, there is increasingly compelling evidence that the claims experience under the two schemes may not be consistent for some heads of damage.
All of these factors create uncertainty around the assumptions adopted for future claims and the resulting estimate of the provision.
The estimate of the DRCA liability as at 2019 derived from the 2018 valuation is around 20% higher than was projected last year (on a constant 5% discount rate basis), driven by experience in the permanent impairment head of damage. The increase in permanent impairment was a result of significantly higher average claim sizes than in prior years. There is still considerable uncertainty about future outcomes for DRCA, in particular, the trajectory of future claim numbers and average size.
For MRCA, significant uncertainty arises not only from the difficulty of setting assumptions for an immature scheme in a changing operational environment, but also from the limitations of the data available for analysis. In particular, the fact that payments are recorded by individual rather than the injury giving rise to the payment and that a substantial proportion of medical and other care transactions are now made using a repatriation health card, means that approximations need to be made that add uncertainty to the estimation process. This uncertainty is likely to be an ongoing feature of the MRCA provision into the future. Given the short history of the scheme and the distortions in experience as a result of deployments over the last decade and a half, the estimate of the liability necessarily relies on DRCA experience in setting assumptions regarding the development of claims at durations for which there is no MRCA data. However, as noted above, there is increasing evidence that the experience may be different under the two schemes, and MRCA data is now being used to set assumptions for the development years where experience is available.
The estimate of the MRCA liability as at 2019 derived from the 2018 valuation is around 50% higher than was projected last year (on a constant 5% discount rate basis), driven by experience in the permanent impairment head of damage. Assumptions underpinning the 2019 liability estimate have been based on unit record data to
31 December 2018. The size and persistence of the growth in MRCA outlays remains a very substantial source of uncertainty around the MRCA liability estimate. Furthermore, it will be a number of years before any significant stabilisation becomes apparent in the data. As such, the present uncertainty will persist. For MRCA, the additional uncertainty associated with the immaturity of the scheme and the distortions in early claims experience will be a feature of the analysis for a decade or more. The scheme liabilities will continue to be reviewed annually while the experience remains unstable.
The value of the provision represents the estimate of the present value of expected future payments against claims incurred (though potentially not reported) at the reporting date. The estimation of the liability in respect of claims which have not yet been received by DVA is generally subject to a greater degree of uncertainty than the estimation of the cost of settling claims already notified to DVA, where more information about the claim event is likely to be available. However, the nature of the compensation provided, including long term income support and lifetime coverage of relevant medical costs, means that there remains substantial uncertainty around even the latter category of claims.
The military compensation provision is recognised under AASB 137 Provisions, Contingent Liabilities and Contingent Assets.
The Australian Government Actuary (AGA) was engaged to provide an estimate of the provision as at 30 June 2019 for the estimated cost of claims incurred, but not necessarily reported, at the reporting date.
For the purpose of estimating the provisions the different types of obligations are categorised and labelled as heads of damage. AGA analyses the experience under six heads of damage:
- incapacity payments, split between short term and long term payments;
- permanent impairment, including non-economic loss;
- medical;
- rehabilitation;
- death; and
- other payments, split between medical and legal expenses on the one hand and attendant and household care services on the other.
In calculating the estimated cost of future claims, a variety of estimation techniques are used, generally based upon statistical analyses of historical experience. Implicitly the valuation assumes that the development pattern of the current and future claims will be consistent with the trends apparent in recent experience.
Assumptions
The 30 June 2019 liability estimates are based on the results of the full valuation of the Military Compensation Scheme as at 30 June 2018. This valuation drew on unit record data to 31 December 2018 in setting assumptions. The following key assumptions are made in calculating the provision:
- numbers of new MRCA permanent impairment claimants are based on observed claim rates in the most recent experience from 1 July 2018 to 31 December 2019. This rate is reduced over a 10 year period to return to experience in the 2017 and 2018 calendar years;
- the distribution of impairment points associated with future MRCA claims is based on the most recent observed experience in the 2017 and 2018 calendar years;
- numbers of new incapacity episodes are based on observed claim rates and survival rates are used to project the duration of these episodes, including the proportion of claimants who will progress to long term status. The assumed survival rates vary by age;
- the incapacity exit rates (the rates at which people who have been in receipt of incapacity payments for more than twelve months will exit from payment) vary by age at commencement and have been set by reference to observed rates of exit over the three calendar years from 2016 to 2018;
- DRCA data can be used as the starting point in setting assumptions for MRCA at durations where MRCA experience is not yet available or is unreliable, but MRCA experience should be used where it is available;
- transition probabilities that take account of the individual histories of usage of medical services for up to four years previously can be used to project the number of MRCA claimants who will have medical expenditure in future years
- an allowance is made for payment inflation at rates higher than general price inflation (superimposed inflation) for most heads of damage as shown below;
- where there has been a sustained growth in usage rates, this is generally assumed to continue in the short term, though at a declining rate;
- payments will be made over an extended period (over 50 years); and
- future payments are discounted using interest rates based on a yield curve derived from the yields on Commonwealth bonds of various durations as at 30 June 2019 and extrapolated over the expected payment period (over 50 years);
In accordance with the accounting standards, the provision is calculated by discounting future payments using a yield curve derived from the yields on Commonwealth bonds of various durations as at 30 June 2019. The interest rates forming the yield curve vary from 1.0% in year 1 to a forward rate of 2.4% beyond year 40. These compare to respective rates of 1.9% and 3.5% in 2018. The net result of the change is an increase in the provision of approximately $3,900 million.
This continues the experience of the previous year, where decreasing yields had led to an increase of
$700 million between 2017 and 2018. The use of the yield curve for discounting purposes is likely to result in continuing volatility in the estimated provision. The impact of these movements and other movements in the provision is reflected in the Administered Statement of Comprehensive Income.
Superimposed inflation represents an estimate of how costs are estimated to increase over and above normal inflation rates. For example, while the legislation provides for permanent impairment payments to be indexed in line with the CPI, in practice average payments for DRCA have grown substantially faster. DVA has therefore allowed for a margin over the standard CPI assumption of 2.5% growth per annum for most heads of damage.
The estimates of the combined nominal rates of inflation (that is, normal inflation plus superimposed inflation) for each head of damage are below:
- short-term incapacity payments – 4.0% (2017-18: 4.0%);
- permanent impairment and non-economic loss (DRCA) – 5.0% (2017-18: 5.0%);
- permanent impairment (MRCA) – 2.5% (2017-18: 2.5%);
- medical – 4.0% (2017-18: 4.0%);
- rehabilitation (DRCA) – 5.0% (2017-18: 5.0%);
- rehabilitation (MRCA) - 4.0% (2017-18: 4.0%);
- death (DRCA) – 4.0% (2017-18: 4.0%);
- death (MRCA) – 2.5% (2017-18: 2.5%);
- other (Medical) (DRCA) – n/a (2017-18: 6.0%);
- other (Legal) (DRCA) – n/a (2017-18: 3.0%);
- other (Medical and Legal) (MRCA) – 4.0% (2017-18: 6.0%); and
- other (Household and Attendant Care) – 4.0% (2017-18: 4.0%).
Account Adjustments
The actuary obtains a balance date estimate for the current year by applying roll-forward factors to a full valuation at 30 June of the preceding financial year. Adjustments are identified to the balances of the provision previously reported.
The adjustments for the last two years are explained below:
Reconciliation of Provision |
|||
2019 $m |
2018 $m |
||
Projected Liability at beginning of financial year |
13,252 |
10,954 |
|
Changes in estimated liability by head of damage |
|||
Incapacity |
1,009 |
219 |
|
Permanent impairment (PI) / non-economic loss |
2,740 |
893 |
|
Medical |
1,439 |
154 |
|
Other |
23 |
15 |
|
Total changes in estimated liability by head of damage |
5,211 |
1,281 |
|
Revised Projected Liability at beginning of financial year |
18,462 |
12,235 |
|
Roll forward adjustment |
|||
Notional premiums |
1,874 |
995 |
|
Payments |
(1,329) |
(886) |
|
Imputed interest |
356 |
200 |
|
Projected Liability at 30 June before change in interest rate |
19,363 |
12,544 |
|
Change in interest rate |
3,937 |
708 |
|
Projected Liability at 30 June |
23,300 |
13,252 |
The movement in the liability is the net effect of changes in assumptions as a result of analysis of new data that was not available as at 30 June 2018, the allowance for liabilities incurred or met over 2018-19 and the impact of the increase in yields between 30 June 2018 and 30 June 2019.
In terms of modelling and assumption changes, the major factors are:
- an increase in the permanent impairment liability of $2,740 million, as a result of increasing claims experience;
- an increase in the medical liability of $1,439 million, primarily attributable to an increased number of claimants in MRCA; and
- an increase in forecast incapacity costs of $1,009 million in total across both DRCA and MRCA, due primarily to increased projected claim numbers.
It should be noted that the estimate of the liability at the beginning of each year has been calculated using the yield curve for Commonwealth Government securities that applied at that time. Similarly, the notional premium and interest cost are calculated using the yield curve applying at the opening balance date.
Discount Rate
The provision is calculated by the AGA as the discounted value of future cashflows. Cashflows are assumed to extend over a period of more than 50 years and, as a result, the estimate of the provision is very sensitive to the interest rate used for discounting. The choice of discount rate, while not affecting the projected future cash flows themselves, will alter the present value assigned to those cash flows, and hence the estimate of the liability.
Since 2012-13 DVA has adopted a yield curve derived from the yield of Commonwealth bonds of varying duration, for the purposes of discounting estimated future cashflows. For the preparation of the 2018-19 Financial Statements, DVA has used a yield curve derived from the yields on Commonwealth Government securities as at 30 June 2019.
If the yield curve as at 30 June 2018 (rolled forward to 2019) continued to be used the liability would increase to $19,363 million. Alternatively if the long term discount rate used in the 2018 actuarial review (5.0%) was used, the estimated liability at 30 June 2019 would reduce to $15,270 million.
Sensitivity Analysis
Given the changes in experience observed over recent years, there is necessarily considerable uncertainty around the assumptions to be adopted. The AGA has provided some advice on the sensitivity of the liability estimate to some of the key assumptions for three of the larger heads of damage.
Permanent Impairment
Claims rates for MRCA permanent impairment have grown year on year, with the largest increase seen to date in the first half of financial year 2018-19. To illustrate the sensitivity of the liability to changes in claim rates, a scenario incorporating additional growth to the heightened experience in the first half of 2018-19 was modelled. This incorporated growth rates of 30%, 20%, and 10% in the following three years to future claim rates before stabilising. Under this scenario, the estimated liability for MRCA PI increases significantly by around 60%.
Incapacity
Exit rates from incapacity declined substantially over the decade to 2014. However, since 2014, there has been a slight increase in exit rates but they remain below the rates that applied a decade ago. To illustrate the sensitivity of the liability to relatively small changes in exit rates, a scenario incorporating higher exit rates has been modelled. Under this scenario, it is assumed that 10% fewer short term recipients aged less than 50 will reach the 12 month duration and transition to long term status, while exit rates for long term recipients aged less than 35 will increase by 20%. The estimated liability for incapacity payments under this scenario reduces by around 7%.
Accrued Component of Medical Liabilities
The approach to modelling the MRCA medical head of damage relies on an assumption around the proportion of future outlays for claimants with at least one incident predating the valuation date that relate to those incidents. That is, it is assumed that a proportion of future expenditure for those claimants will relate to incidents after the valuation date and, hence, does not form part of the accrued liability. However, the available data does not support attribution of MRCA expenditure to individual claims and there is thus significant uncertainty around this
assumption. Assuming that all of the future expenditure relates to claims already incurred, which provides an upper bound on the sensitivity to this assumption, results in an increase in the MRCA medical liability of around 25%.
Veterans’ Entitlement Act 1986 (VEA)
No provision is calculated for future payments under the VEA as this Act differs in nature from both MRCA and DRCA.
Outstanding Treatment Accounts System (TAS) claim provision
The Outstanding TAS claims provision is an estimate of the liability outstanding for payment of eligible treatment claims on the TAS as at 30 June 2019. An estimation methodology has been applied for calculating the approximate amount of outstanding claims which will be paid in future years. This provision is not discounted as all amounts are expected to be paid within the next financial year.
Repatriation Pharmaceutical Benefits Scheme (RPBS) provision
The RPBS provision is an estimate of the liability outstanding for payment of eligible claims on the RPBS as at
30 June 2019. An estimation methodology has been applied for calculating the amount of outstanding claims which will be paid in future years. This provision is not discounted as all amounts are expected to be paid within the next financial year.
Provisions for payments to hospitals
A provision has been made for outstanding eligible hospital payments. Due to the uniqueness of each state’s approach to the delivery of health care services in public institutions there is an element of uncertainty in the provision. Specifically, DVA funds veteran services in the state public hospital sector on the basis of estimating the expected cost, advancing funds based on that estimate and then receiving data after services have been provided. The data may be received well after the services have been delivered and is a consequence of the delays in the information flows from state health departments and ongoing contract management issues, which may give rise to adjustments. DVA attempts to mitigate the uncertainty through analysis of prior year trends and monitoring price movements for diagnostic related groups. This gives DVA confidence that the uncertainty is kept within manageable bounds and will not cause any material misstatement.
This provision is not discounted as all amounts are expected to be paid within the next financial year.
5. Funding
This section identifies DVA’s funding structure.
5.1. Appropriations
Note 5.1A: Annual Appropriations ('Recoverable GST exclusive') |
|||||
Annual Appropriations for 2019 |
|||||
Annual appropriation1 |
Adjustments to appropriation2 |
Total appropriation |
Appropriation applied in 2019 (current and prior years) |
Variance3 |
|
$'000 |
$'000 |
$'000 |
$'000 |
$'000 |
|
Departmental |
|||||
Ordinary annual services |
374,778 |
7,768 |
382,546 |
(394,407) |
(11,861) |
Capital Budgets4 |
24,850 |
- |
24,850 |
(22,022) |
2,828 |
Other services |
|||||
Equity |
16,080 |
- |
16,080 |
(16,080) |
- |
Total departmental |
415,708 |
7,768 |
423,476 |
(432,509) |
(9,033) |
Administered |
|||||
Ordinary annual services |
|||||
Administered items |
116,101 |
- |
116,101 |
(105,922) |
10,179 |
Payments to Australian War Memorial |
50,904 |
- |
50,904 |
(50,904) |
- |
Other services |
|||||
Payments to Australian War Memorial |
11,429 |
- |
11,429 |
(11,429) |
- |
Total administered |
178,434 |
- |
178,434 |
(168,255) |
10,179 |
1. There were no funds permanently withheld in 2018-19 for Section 51 of the Public Governance, Performance and Accountability Act 2013 (PGPA Act).
2. The adjustments to appropriation of $7.768 million were related to the PGPA Act Section 74 receipts for 2018-19.
3. The variance of the ordinary annual services predominately reflects timing differences associated with the payment of beneficiaries and suppliers. The variance of the Departmental Capital Budgets and Equity is due to the timing of investment activities.
4. Departmental 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.
Note 5.1A: Annual Appropriations ('Recoverable GST exclusive') (continued) |
|||||
Annual Appropriations for 2018 |
|||||
Annual appropriation1 |
Adjustments to appropriation2 |
Total appropriation |
Appropriation applied in 2018 (current and prior years) |
Variance3 |
|
$'000 |
$'000 |
$'000 |
$'000 |
$'000 |
|
Departmental |
|||||
Ordinary annual services |
368,346 |
6,330 |
374,676 |
(346,379) |
28,297 |
Capital Budgets4 |
13,634 |
- |
13,634 |
(13,469) |
165 |
Other services |
|||||
Equity |
12,526 |
- |
12,526 |
(13,068) |
(542) |
Total departmental |
394,506 |
6,330 |
400,836 |
(372,916) |
27,920 |
Administered |
|||||
Ordinary annual services |
|||||
Administered items |
119,821 |
- |
119,821 |
(103,496) |
16,325 |
Payments to Australian War Memorial |
53,040 |
- |
53,040 |
(53,040) |
- |
Other services |
|||||
Administered assets and liabilities |
- |
- |
- |
- |
- |
Payments to Australian War Memorial |
8,980 |
- |
8,980 |
(8,980) |
- |
Total administered |
181,841 |
- |
181,841 |
(165,516) |
16,325 |
1. In accordance with Section 51 of the Public Governance, Performance and Accountability Act 2013 (PGPA Act), the access to the following funds is to be permanently withheld.
(a) In 2016-17, $0.419 million funds were quarantined from the Administered Appropriations Act (No.1) as a result of the Movement of Funds process. They were related to the War Graves and Commemorations program.
(b) In 2016-17, $0.250 million funds were quarantined from the Administered Appropriations Act (No.3) as a result of the Movement of Funds process. They were related to the Military Rehabilitation and Compensation Act – Income Support and Compensation program.
(c) In 2016-17, $1 million funds were quarantined from the Administered Appropriations Act (No.3) as a result of the Movement of Funds process. They were related to the Veterans' Counselling and Other Health Services program.
2. The adjustments to appropriation of $6.330 million were related to the PGPA Act Section 74 receipts for 2017-18.
3. The variance of the ordinary annual services predominately reflects timing differences associated with the payment of beneficiaries and suppliers. The variance of the Departmental Capital Budgets and Equity is due to the timing of investment activities.
4. Departmental 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.
Accounting Policy
Revenue from Government
Amounts appropriated for departmental appropriations for the year (adjusted for any formal additions and reductions) are recognised as Revenue from Government when DVA 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.
Note 5.1B: Unspent Annual Appropriations ('Recoverable GST exclusive') |
||
2019 |
2018 |
|
$'000 |
$'000 |
|
Departmental |
||
Appropriation Act (No. 1) 2017-181 |
- |
59,319 |
Appropriation Act (No. 1) 2017-18 (DCB) |
- |
10,353 |
Appropriation Act (No. 2) 2017-18 |
- |
3,090 |
Appropriation Act (No. 3) 2017-18 |
- |
1,997 |
Appropriation Act (No. 4) 2017-18 |
- |
3,190 |
Appropriation Act (No. 1) 2018-191 |
40,062 |
- |
Appropriation Act (No. 1) 2018-19 (DCB) |
1,932 |
- |
Appropriation Act (No. 2) 2018-19 |
74 |
- |
Appropriation Act (No. 3) 2018-19 |
8,172 |
- |
Appropriation Act (No. 3) 2018-19 (DCB) |
11,249 |
- |
Appropriation Act (No. 4) 2018-19 |
6,206 |
|
Total departmental |
67,694 |
77,949 |
Administered |
||
Appropriation Act (No. 1) 2015-16 |
- |
2,149 |
Appropriation Act (No. 3) 2015-16 |
- |
151 |
Appropriation Act (No. 1) 2016-17 |
6,187 |
6,484 |
Appropriation Act (No. 3) 2016-17 |
3,599 |
4,971 |
Appropriation Act (No. 1) 2017-18 |
11,232 |
11,961 |
Appropriation Act (No. 3) 2017-18 |
1,583 |
5,841 |
Appropriation Act (No. 1) 2018-19 |
5,367 |
- |
Appropriation Act (No. 3) 2018-19 |
9,799 |
- |
Total administered |
37,767 |
31,557 |
1 Departmental: Appropriation Act (No. 1) 2018-19 includes closing cash balance of $6,752,000. Appropriation Act (No.1) 2017-18 includes closing cash balance of $7,974,000.
Note 5.1C: Special Appropriations ('Recoverable GST exclusive') |
|||
Authority |
Appropriation applied |
||
2019 |
2018 |
||
$'000 |
$'000 |
||
Veterans' Entitlements Act 1986, s.199, Administered |
9,163,129 |
9,437,007 |
|
Papua New Guinea (Members of the Forces Benefits) Act 1957, s.8A, Administered |
21 |
27 |
|
Defence Service Homes Act 1918, s.41, Administered |
483 |
635 |
|
Safety, Rehabilitation and Compensation (Defence-related Claims) Act 1988, s.160, Administered |
280,538 |
205,838 |
|
Military Rehabilitation and Compensation Act 2004, s.423, Administered |
1,114,156 |
728,744 |
|
Australian Participants in British Nuclear Tests and British Commonwealth Occupation Force (Treatment) Act 2006, s.49, Administered |
11,062 |
6,831 |
|
Compensation (Japanese Internment) Act 2001, s.13, Administered |
- |
25 |
|
Public Governance, Performance and Accountability Act 2013, s.77,Administered |
- |
100 |
|
Investment of public money: Public Governance, Performance and Accountability Act 2013, s.58, Departmental and Administered |
75,461 |
27,592 |
|
Treatment Benefits (Special Access) Act 2019, s.62, Administered |
- |
- |
|
Total |
10,644,850 |
10,406,799 |
Note 5.1D: Disclosure by Agent in Relation to Annual and Special Appropriations ('Recoverable GST exclusive') |
||
Department of Social Services |
Department of Defence |
|
2019 |
$'000 |
$'000 |
Total receipts |
47,341 |
84,763 |
Total payments |
(48,938) |
(85,009) |
Department of Social Services |
Department of Defence |
|
2018 |
$'000 |
$'000 |
Total receipts |
47,965 |
79,888 |
Total payments |
(47,997) |
(79,851) |
DVA is authorised by the Department of Social Services (DSS) to make payments on behalf of DSS in relation to DSS pensions.
DVA is authorised by the Department of Defence to make payments under Defence (Home Loans Assistance) Act 1990 and Defence Home Ownership Assistance Scheme Act 2008.
Payments are made from appropriations administered by other agencies. The related revenue, expense, assets, liabilities and cash flows are disclosed in the financial statements of the relevant government agency which is responsible for the outcomes to which the items relate.
5.2. Special Accounts
Note 5.2A: Special Accounts ('Recoverable GST exclusive') |
||||||||
Military Death Claim Compensation Special Account (Special Public Money)1 |
Defence Service Homes Insurance Account (Departmental)2 |
Services for Other Entities and Trust Moneys Special Account - Department of Veterans' Affairs3 |
Anzac Centenary Public Fund Special Account4 |
|||||
2019 |
2018 |
2019 |
2018 |
2019 |
2018 |
2019 |
2018 |
|
$'000 |
$'000 |
$'000 |
$'000 |
$'000 |
$'000 |
$'000 |
$'000 |
|
Balance brought forward from previous period |
112 |
79 |
3,198 |
2,642 |
197 |
170 |
16,353 |
20,866 |
Increases |
||||||||
Royalties received |
- |
- |
- |
- |
- |
- |
- |
- |
Realised investments |
1,200 |
1,660 |
78,417 |
24,364 |
- |
- |
- |
- |
Premiums received |
19 |
22 |
43,904 |
42,941 |
- |
- |
- |
- |
Other receipts |
49 |
79 |
9,200 |
6,746 |
176 |
87 |
5,235 |
9,837 |
Total increases |
1,268 |
1,761 |
131,521 |
74,051 |
176 |
87 |
5,235 |
9,837 |
Available for payments |
1,380 |
1,840 |
134,719 |
76,693 |
373 |
257 |
21,588 |
30,703 |
Decreases |
||||||||
Departmental |
||||||||
Claim payments |
- |
- |
(40,228) |
(30,779) |
- |
- |
- |
- |
Reinsurance premiums paid |
- |
- |
(6,943) |
(6,889) |
- |
- |
- |
- |
Other payments |
- |
- |
(8,571) |
(9,335) |
- |
- |
- |
- |
Total departmental |
- |
- |
(55,742) |
(47,003) |
- |
- |
- |
- |
Relevant money |
||||||||
Payments made for ad-hoc requests |
(5) |
- |
- |
- |
- |
- |
- |
- |
Payments made to beneficiaries on attaining 18 years of age |
(334) |
(628) |
- |
- |
- |
- |
- |
- |
PGPA Act section 58 investments |
(960) |
(1,100) |
(74,501) |
(26,492) |
- |
- |
- |
- |
Other payments made |
- |
- |
- |
- |
(203) |
(60) |
(16,455) |
(14,350) |
Total relevant money |
(1,299) |
(1,728) |
(74,501) |
(26,492) |
(203) |
(60) |
(16,455) |
(14,350) |
Total decreases |
(1,299) |
(1,728) |
(130,243) |
(73,495) |
(203) |
(60) |
(16,455) |
(14,350) |
Total balance carried to the next period |
81 |
112 |
4,476 |
3,198 |
170 |
197 |
5,133 |
16,353 |
Balance represented by: |
||||||||
Cash held in entity bank accounts |
81 |
112 |
- |
- |
170 |
197 |
- |
- |
Cash held in the Official Public Account |
- |
- |
4,476 |
3,198 |
- |
- |
5,133 |
16,353 |
Total balance carried to the next period |
81 |
112 |
4,476 |
3,198 |
170 |
197 |
5,133 |
16,353 |
1. Appropriation: Public Governance, Performance and Accountability Act 2013, s. 78
Establishing Instrument: PGPA Act (Military Death Claim Compensation Special Account 2015 - Establishment) Determination 2015/08
Purpose: Administration of Death Claim Compensation amounts on behalf of dependants of a Defence Force member after the member’s death.
The closing balance of this special account includes amounts held in trust of $0.1 million (2018: $0.1 million).
2. Appropriation: Public Governance, Performance and Accountability Act 2013, s. 80
Establishing Instrument: Defence Service Homes Act 1918, s. 40
Purpose: To make all payments by the Commonwealth in connection with its activities as insurer under Defence Service Homes Act 1918, s. 40.
3. Appropriation: Public Governance, Performance and Accountability Act 2013, s. 78
Establishing Instrument: Financial Management and Accountability (Establishment of SOETM Special Account - DVA) Determination 2012/10
Purpose: To receive donations from veterans and others for the purposes of maintaining and improving OAWG facilities as either specified by the donor or for other general purposes.
This account is non-interest bearing and was established on 26 June 2012 by the Financial Management and Accountability (Establishment of SOETM Special Account - DVA) Determination 2012/10.
4. Appropriation: Public Governance, Performance and Accountability Act 2013, s. 78
Establishing Instrument: Financial Management and Accountability (Anzac Centenary Public Fund Special Account) Determination 2013/02
Purpose: To receive gifts or contributions of money to provide funding for events, projects, initiatives and activities relating to the Anzac Centenary.
This account is non-interest bearing.
5.3. Contribution Account
The Contribution account contains moneys on behalf of the Repatriation Commission under section 200 of the Veterans' Entitlements Act 1986.
Contribution Account |
2019 |
2018 |
|
$'000 |
$'000 |
||
Establishing Instrument - Veterans' Entitlements Act 1986 |
|||
Purpose: To record and retain balances of monies received as contributions under section 200 of the Veterans' Entitlements Act 1986. |
|||
Opening balance |
135 |
126 |
|
Receipts |
2 |
9 |
|
Closing balance |
137 |
135 |
|
Represented by: |
|||
Cash |
137 |
135 |
|
Total |
137 |
135 |
6. People and Relationships
This section describes a range of employment and post-employment benefits provided to our people and our relationships with other key people.
6.1. Employee Provisions
2019 |
2018 |
||
$'000 |
$'000 |
||
Note 6.1A: Employee Provisions |
|||
Annual leave |
18,103 |
18,524 |
|
Long service leave |
47,315 |
44,294 |
|
Other employee provisions |
377 |
374 |
|
Total employee provisions |
65,795 |
63,192 |
|
Employee provisions expected to be settled |
|||
No more than 12 months |
17,220 |
17,076 |
|
More than 12 months |
48,575 |
46,116 |
|
Total employee provisions |
65,795 |
63,192 |
Accounting Policy
Liabilities for ‘short-term employee benefits’ and termination benefits expected within twelve months of the end of the reporting period are measured at their nominal amounts.
Other long term employee benefits are measured as net total of the present value of the defined benefit obligation at the end of the reporting period minus the fair value at the end of the reporting period of plan assets (if any) out of which the obligations are to be settled directly.
Leave
The liability for employee benefits includes provision for annual leave and long service leave.
The leave liabilities are calculated on the basis of employees’ remuneration at the estimated salary rates that will be applied at the time the leave is taken, including DVA’s employer superannuation contribution rates to the extent that the leave is likely to be taken during service rather than paid out on termination.
The liability for long service leave has been determined by reference to the work of an actuary as at 30 June 2017. The estimate of the present value of the liability takes into account attrition rates and pay increases through promotion, inflation and enterprise agreement.
Separation and Redundancy
Provision is made for separation and redundancy benefit payments. DVA recognises a provision for termination when it has developed a detailed formal plan for the terminations and has informed those employees affected that it will carry out the terminations.
Superannuation
DVA’s staff are members of the Commonwealth Superannuation Scheme (CSS), the Public Sector Superannuation Scheme (PSS), the PSS accumulation plan (PSSap), or other superannuation funds held outside the Australian Government. 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 schedules and notes.
DVA makes employer contributions to the employees’ defined benefit superannuation scheme at rates determined by an actuary to be sufficient to meet the current cost to the Government. DVA accounts for the contributions as if they were contributions to defined contribution plans. The liability for superannuation recognised as at 30 June 2019 represents outstanding contributions.
6.2. Key Management Personnel Remuneration
2019 |
2018 |
||
$ |
$ |
||
Short-term employee benefits |
1,515,735 |
1,758,486 |
|
Post-employment benefits |
157,045 |
239,424 |
|
Other long-term employee benefits |
37,355 |
217,942 |
|
Total key management personnel remuneration expenses1 |
1,710,135 |
2,215,852 |
The total number of key management personnel that are included in the above table is 4. (2018: 7)
1 The key management personnel for 2019 includes the Secretary, the Deputy Secretaries and general manager for DSHIS. As a result of a restructure in 2018-19, DVA’s two Deputy Secretaries are responsible for the majority of DVA’s operating activities including service delivery, policy development, transformation, and enabling services, which forms 94% of DVA’s total departmental budget.
The above key management personnel remuneration excludes the remuneration and other benefits of the Portfolio Minister. The Portfolio Minister's remuneration and other benefits are set by the Remuneration Tribunal and are not paid by the entity.
6.3. Related Party Disclosures
Related party relationships
The entity is an Australian Government controlled entity. Related parties to this entity are Key Management Personnel including the Portfolio Minister (the Minister for Veterans and Defence Personnel) and Executive.
In accordance with AASB 124 Related Party Disclosures, and for the purpose of related party disclosures in the financial statements, key management personnel for the Department include any of the following and their close family members:
- The Minister
- The Secretary
- The Deputy Secretaries
- General Manager, DSHIS
- Close family members of the key management personnel
- Organisations in which the key management personnel have controlling interests.
Transactions with related parties
Given the breadth of Government activities, related parties may transact with the government sector in the same capacity as ordinary citizens.
Giving consideration to relationships with related entities, and transactions entered into during the reporting period by the entity, it has been determined that there no related party transactions to be separately disclosed.
7. Managing Uncertainties
This section analyses how DVA manages financial risks within its operating environment.
7.1. Contingent Assets and Liabilities
Note 7.1A: Departmental - Contingent Assets and Liabilities |
||||
Indemnities |
Total |
|||
2019 |
2018 |
2019 |
2018 |
|
$'000 |
$'000 |
$'000 |
$'000 |
|
Contingent liabilities |
||||
Balance from previous period |
39,508 |
33,900 |
39,508 |
33,900 |
Re-measurement |
(6,440) |
5,608 |
(6,440) |
5,608 |
Total contingent liabilities |
33,068 |
39,508 |
33,068 |
39,508 |
Net contingent liabilities |
33,068 |
39,508 |
33,068 |
39,508 |
Quantifiable Contingencies
The indemnity of $33,068,000 (2018: $39,508,000) represents the net assets of Defence Service Homes Insurance Scheme being an indemnity offered to policy holders by the Australian Government under the Defence Service Homes Act 1918.
Accounting Policy
Contingent liabilities and contingent assets are not recognised in the statement of financial position but are reported in the relevant notes. They may arise from uncertainty as to the existence of a liability or asset, 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.
7.1B Administered – Contingent Assets and Liabilities
Quantifiable Administered Contingencies
DVA has no contingent liabilities in respect of claims for damages/costs (2018: nil). A small number of claims for damages were outstanding at 30 June 2019. The possible losses relating to these claims have been insured by Comcare or are provided for in the Military Compensation provision (Note 4.3).
Unquantifiable Administered Contingencies
As at 30 June 2019 DVA had a number of legal claims against it that DVA is defending which could give rise to gains or losses. It is not possible to estimate the amounts of any eventual payments that may be required in relation to these claims.
7.2. Financial Instruments
2019 |
2018 |
|||
Notes |
$'000 |
$'000 |
||
Note 7.2A: Categories of Financial Instruments |
||||
Financial Assets under AASB 139 |
||||
Held-to-maturity investments |
||||
Investments |
64,297 |
|||
Total held-to-maturity investments |
64,297 |
|||
Loans and receivables |
||||
Cash and cash equivalents |
7,974 |
|||
Trade receivables |
2,335 |
|||
Premiums and recoveries receivables |
15,606 |
|||
Other receivables |
574 |
|||
Total loans and receivables |
26,489 |
|||
Financial Assets under AASB 9 |
||||
Financial assets at amortised cost |
||||
Investments |
60,381 |
|||
Cash and cash equivalents |
6,752 |
|||
Trade receivables |
1,243 |
|||
Premiums and recoveries receivables |
54,732 |
|||
Other receivables |
10,043 |
|||
Total financial assets at amortised cost |
133,151 |
|||
Total financial assets |
133,151 |
90,786 |
||
Financial Liabilities |
||||
Financial liabilities measured at amortised cost |
||||
Payables - suppliers |
42,972 |
58,912 |
||
Gross outstanding claims |
56,652 |
14,710 |
||
Other payables - reinsurance premiums |
546 |
388 |
||
GST payable |
- |
23 |
||
Total financial liabilities measured at amortised cost |
100,170 |
74,033 |
||
Total financial liabilities |
100,170 |
74,033 |
.
Classification of financial assets on the date of initial application of AASB 9 |
|||||
Financial assets class |
Notes |
AASB 139 original classification |
AASB 9 new classification |
AASB 139 carrying amount at |
AASB 9 carrying amount at |
$'000 |
$'000 |
||||
Investments |
Held-to-maturity |
Amortised Cost |
64,297 |
64,297 |
|
Cash and cash equivalents |
Loans and receivable |
Amortised Cost |
7,974 |
7,974 |
|
Trade receivables |
Loans and receivable |
Amortised Cost |
2,335 |
2,335 |
|
Premiums and recoveries receivables |
Loans and receivable |
Amortised Cost |
15,606 |
15,606 |
|
Other receivables |
Loans and receivable |
Amortised Cost |
574 |
574 |
|
Total financial assets |
90,786 |
90,786 |
.
Reconciliation of carrying amounts of financial assets on the date of initial application of AASB 9 |
||||
AASB 139 carrying amount at |
Reclassification |
Re-measurement |
AASB 9 carrying amount at |
|
$'000 |
$'000 |
$'000 |
$'000 |
|
Financial assets at amortised cost |
||||
Held to maturity |
||||
Investments |
64,297 |
- |
- |
64,297 |
Loans and receivable |
||||
Cash and cash equivalents |
7,974 |
- |
- |
7,974 |
Trade receivables |
2,335 |
- |
- |
2,335 |
Premiums and recoveries receivables |
15,606 |
- |
- |
15,606 |
Other receivables |
574 |
- |
- |
574 |
Total amortised cost |
90,786 |
- |
- |
90,786 |
Accounting Policy
Financial Assets
With the implementation of AASB 9 Financial Instruments for the first time in 2019, the entity 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.
Comparatives have not been restated on initial application.
Financial Assets at Amortised Cost
Financial assets included in this category need to meet two criteria:
1. the financial asset is held in order to collect the contractual cash flows; and
2. the cash flows are solely payments of principal and interest (SPPI) on the principal outstanding amount.
Amortised cost is determined using the effective interest method.
Effective Interest Method
Income is recognised on an effective interest rate basis for financial assets that are recognised at amortised cost.
Financial Assets at Fair Value Through Other Comprehensive Income (FVOCI)
Financial assets measured at fair value through other comprehensive income are held with the objective of both collecting contractual cash flows and selling the financial assets and the cash flows meet the SPPI test.
Any gains or losses as a result of fair value measurement or the recognition of an impairment loss allowance is recognised in other comprehensive income.
Financial Assets at Fair Value Through Profit or Loss (FVTPL)
Financial assets are classified as financial assets at fair value through profit or loss where the financial assets either doesn't meet the criteria of financial assets held at amortised cost or at FVOCI (i.e. mandatorily held at FVTPL) or may be designated.
Financial assets at FVTPL are stated at fair value, with any resultant gain or loss recognised in profit or loss. The net gain or loss recognised in profit or loss incorporates any interest earned on the financial asset.
Impairment of Financial Assets
Financial assets are assessed for impairment at the end of each reporting period based on Expected Credit Losses, using the general approach which measures the loss allowance based on an amount equal to lifetime expected credit losses where risk has significantly increased, or an amount equal to 12-month expected credit losses if risk has not increased.
The simplified approach for trade, contract and lease receivables is used. This approach always measures the loss allowance as the amount equal to the lifetime expected credit losses.
A write-off constitutes a de-recognition event where the write-off directly reduces the gross carrying amount of the financial asset.
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’.
Financial Liabilities at Fair Value Through Profit or Loss
Financial liabilities at fair value through profit or loss are initially measured at fair value. Subsequent fair value adjustments are recognised in profit or loss. The net gain or loss recognised in profit or loss incorporates any interest paid on the financial liability.
Financial Liabilities at Amortised Cost
Financial liabilities, including borrowings, are initially measured at fair value, net of transaction costs. These liabilities are subsequently measured at amortised cost using the effective interest method, with interest expense recognised on an effective interest basis.
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.
2019 |
2018 |
|||
Notes |
$'000 |
$'000 |
||
Note 7.2B: Net Gains or Losses from Financial Assets |
||||
Financial assets at amortised cost |
||||
Interest revenue |
1,685 |
1,518 |
||
Net gains on financial assets at amortised cost |
1,685 |
1,518 |
||
Net gains on financial assets |
1,685 |
1,518 |
Net income/expense from financial assets not at fair value through the profit or loss is nil (2018: nil).
Note 7.2C: Net Gains or Losses from Financial Liabilities
There was no income or expense from financial liabilities.
Note 7.2D: Risk Management
Insurance Risks
The risks inherent in any single insurance contract are the possibility of the insured event occurring and the uncertainty of the amount of the resulting claim. By the very nature of an insurance contract, these risks are random and unpredictable. In relation to the pricing of individual insurance contracts and the determination of the level of the outstanding claims provision in relation to a portfolio of insurance contracts, the principal risk is that the ultimate claims payments will exceed the carrying amount of the provision established.
Note 7.2E: Sensitivity to Insurance Risk |
|||||||
TABLE A: Analysis of sensitivity of 30 June 2019 net provision to various changes in assumptions |
|||||||
Item |
Amount |
Change from final estimate |
Note |
||||
2019 |
2018 |
2019 |
2019 |
2018 |
2018 |
||
$'000 |
$'000 |
$'000 |
% |
$'000 |
% |
||
Net liability, including prudential margin |
18,224 |
14,286 |
- |
- |
- |
- |
(a) |
Inflation +1% |
18,253 |
14,346 |
29 |
0.2 |
60 |
0.4 |
(b) |
Inflation -1% |
18,195 |
14,226 |
(29) |
-0.2 |
(60) |
-0.4 |
(b) |
Discount +1% |
18,153 |
14,205 |
(71) |
-0.4 |
(81) |
-0.6 |
(c ) |
Discount -1% |
18,295 |
14,370 |
71 |
0.4 |
84 |
0.6 |
(c ) |
Superimposed inflation +1% |
18,253 |
14,347 |
29 |
0.2 |
61 |
0.4 |
(d) |
Superimposed inflation - 1% |
18,197 |
14,226 |
(27) |
-0.2 |
(60) |
-0.4 |
(d) |
10% more IBNR claims in PPCI models |
18,259 |
14,366 |
35 |
0.2 |
80 |
0.6 |
(e) |
10% less IBNR claims in PPCI models |
18,189 |
14,206 |
(35) |
-0.2 |
(80) |
-0.6 |
(e) |
Notes:
(a) Net provisions, including prudential margin:
2019 |
2018 |
||
$'000 |
$'000 |
||
Estimated gross outstanding claims |
61,951 |
15,463 |
|
Less: Estimated outstanding recoveries |
43,727 |
1,177 |
|
Net outstanding claims (incl GST and claims administration) |
18,224 |
14,286 |
|
Less: GST |
5,299 |
754 |
|
Net outstanding claims (incl claims administration expense) |
12,925 |
13,532 |
Equivalent net provision derived by:
(b) adding/ subtracting 1% p.a. to each future assumed inflation rate.
(c) adding/ subtracting 1% p.a. to each future assumed discount rate.
(d) adding/ subtracting 1% to superimposed inflation assumption.
(e) increasing/ reducing Incurred But Not Reported (IBNR) claims in each of the Payment Per Claims Incurred (PPCI) models by 10%.
This table has been revised to improve the transparency of the reconciliation of net outstanding claims.
Underwriting risks
Selection and pricing of risks
Risks insured are limited to dwelling houses owned by persons eligible under the Defence Service Homes Act 1918. Insurance policies are written in accordance with local management practices and regulations within each jurisdiction taking into account DVA’s underwriting standards.
Pricing of risks is controlled by use of in-house pricing models relevant to the market in which DVA operates. Experienced underwriters and actuaries maintain historical pricing and claims analysis and these are combined with a knowledge of current developments in the market.
Concentration risk
DVA manages exposure to concentration risk by issuing policies across all Australian locations. Reinsurance is purchased to reduce potential exposure to catastrophe losses.
Claims management and claims provisioning risk
DVA’s approach to determining the outstanding claims provision and the related sensitivities are set out in Note 1.1C Insurance Activities and 7.2E Sensitivity to Insurance Risk.
DVA seeks to ensure the adequacy of its outstanding claims provision by reference to the following controls:
- experienced claims managers work with underwriters on coverage issues and operate within the levels of delegation issued to them in respect of the settlement of claims;
- processes exist to ensure that all claims advices are captured and updated on a timely basis and with a realistic assessment of the ultimate claims cost; and
- the aggregate outstanding claims provision for DVA is reviewed by an external actuary annually.
Despite the rigour involved in the establishment and review of the outstanding claims provision, the provision is subject to significant uncertainty for the reasons set out in Note 1.1C.
Reinsurance counterparty risk
DVA reinsures a portion of risks underwritten to control exposure to insurance losses, reduce volatility and protect capital. DVA’s strategy in respect of the selection, approval and monitoring of reinsurance arrangements is addressed by the following protocols:
- treaty or facultative reinsurance is placed in accordance with the requirements of DVA’s reinsurance management strategy,
- reinsurance arrangements are regularly reassessed to determine their effectiveness based on current exposures, historical losses and potential future losses, and
- exposure to reinsurance counterparties and the credit quality of those counterparties is actively monitored.
Strict controls are maintained over reinsurance counterparty exposures. Reinsurance is placed with counterparties that have a Standard & Poor’s credit rating of A- or above. Credit risk exposures are calculated regularly and compared with authorised credit limits, and the arrangements discontinued from the day the counterparties’ credit rating falls below A-. DVA currently has no receivables with reinsurance counterparties below A-.
7.3. Administered—Financial Instruments
2019 |
2018 |
|||
$'m |
$'m |
|||
Note 7.3A: Categories of Financial Instruments |
||||
Financial Assets under AASB 139 |
Notes |
|||
Loans and receivables |
||||
Cash and cash equivalents |
57 |
|||
Total loans and receivables |
57 |
|||
Available-for-sale financial assets |
||||
Investments in Commonwealth entities |
1,463 |
|||
Total available-for-sale financial assets |
1,463 |
|||
Financial Assets under AASB 9 |
||||
Financial assets at amortised cost |
||||
Cash and cash equivalents |
73 |
|||
Pension Loans Scheme |
1 |
|||
Total financial assets at amortised cost |
74 |
|||
Financial assets at fair value through other comprehensive income |
||||
Investments in Commonwealth entities |
1,439 |
|||
Total financial assets at fair value through other comprehensive income |
1,439 |
|||
Total financial assets |
1,513 |
1,520 |
||
Financial Liabilities |
||||
Financial liabilities measured at amortised cost |
||||
Health care payables |
49 |
50 |
||
Grants payables |
1 |
1 |
||
Other payables |
36 |
30 |
||
Total financial liabilities measured at amortised cost |
86 |
81 |
||
Total financial liabilities |
86 |
81 |
.
Classification of financial assets on the date of initial application of AASB 9 |
|||||
Financial assets class |
Notes |
AASB 139 original classification |
AASB 9 new classification |
AASB 139 carrying amount at |
AASB 9 carrying amount at |
$'000 |
$'000 |
||||
Cash and cash equivalents |
Loans and receivable |
Amortised Cost |
57 |
57 |
|
Investments in Commonwealth entities |
Available-for-sale |
FVOCI Equity instruments |
1,463 |
1,463 |
|
Total financial assets |
1,520 |
1,520 |
.
Reconciliation of carrying amounts of financial assets on the date of initial application of AASB 9 |
||||
AASB 139 carrying amount at |
Reclassification |
Re-measurement |
AASB 9 carrying amount at |
|
$'000 |
$'000 |
$'000 |
$'000 |
|
Financial assets at amortised cost |
||||
Loans and receivable |
||||
Cash and cash equivalents |
57 |
- |
- |
57 |
Total amortised cost |
57 |
- |
- |
57 |
Financial assets at fair value through other comprehensive income |
||||
Available for sale - equity investments |
||||
Investments in Commonwealth entities |
1,463 |
- |
- |
1,463 |
Total fair value through other comprehensive income |
1,463 |
- |
- |
1,463 |
7.4. Fair Value Measurement
Accounting Policy
DVA engaged an independent valuer to conduct a desktop revaluation of all non-financial assets at 30 June 2019. An annual assessment is undertaken to determine whether the carrying amount of the assets is materially different to the fair value. Comprehensive valuations are carried out at least once every three years. The valuer provided written assurance to DVA that the models developed are in compliance with AASB 13 Fair Value Measurement. DVA conducted an independent assessment of the indicators of fair value, including a review of relevant industry and Australian Bureau of Statistics indices, Reserve Bank of Australia bond rates and applicable market prices to ensure the requirements of AASB 13 Fair Value Measurement were met.
The methods utilised to determine and substantiate the unobservable inputs are derived and evaluated as follows:
Physical Depreciation and Obsolescence - Assets that do not transact with enough frequency or transparency to develop objective opinions of value from observable market evidence have been measured utilising the Depreciated Replacement Cost approach. Under the Depreciated Replacement Cost approach the estimated cost to replace the asset is calculated and then adjusted to take into account physical depreciation and obsolescence. Physical depreciation and obsolescence has been determined based on professional judgement regarding physical, economic and external obsolescence factors relevant to the asset under consideration. For all Leasehold Improvement assets, the consumed economic benefit / asset obsolescence deduction is determined based on the term of the associated lease.
Note 7.4A: Fair Value Measurement |
|||
Fair value measurements at the end of the reporting period |
|||
2019 |
2018 |
||
$'000 |
$'000 |
||
Non-financial assets |
|||
Leasehold improvements |
31,313 |
19,694 |
|
Property, plant and equipment |
495 |
588 |
|
Total non-financial assets |
31,808 |
20,282 |
|
Total fair value measurements of assets in the statement of financial position |
31,808 |
20,282 |
A single non-financial asset was measured at fair value on a non-recurring basis as at 30 June 2019 $1,350,000 (2018: $1,350,000) as DVA has declared this asset as held for sale. The property is subject to a Heritage Code and identified as a ‘Heritage Place – Cultural’, which restricts the development potential of the property. This restriction is not regarded as being entity specific and would transfer to a market participant in a hypothetical transaction. The added value of the improvements is considered negligible with asbestos contamination impairing the building asset.
DVA's assets are held for operational purposes and not held for the purposes of deriving a profit. The current use of all non-financial assets is considered their highest and best use.
7.5. Administered—Fair Value Measurement
Note 7.5A: Fair Value Measurement |
|||
Fair value measurements at the end of the reporting period |
|||
2019 |
2018 |
||
$m |
$'m |
||
Financial assets |
|||
Equity accounted investments |
1,439 |
1,463 |
|
Total financial assets |
1,439 |
1,463 |
|
Non-Financial assets |
|||
Buildings |
54 |
70 |
|
Property, Plant and Equipment |
7 |
- |
|
Total financial assets |
61 |
70 |
|
Total fair value measurements of assets in the statement of financial position |
1,500 |
1,533 |
8. Other Information
This section provides other disclosures relevant to DVA’s financial information environment for the year.
8.1. Aggregate Assets and Liabilities
2019 |
2018 |
||
$'000 |
$'000 |
||
Note 8.1A: Aggregate Assets and Liabilities |
|||
Assets expected to be recovered in: |
|||
No more than 12 months |
202,388 |
162,600 |
|
More than 12 months |
106,621 |
106,142 |
|
Total assets |
309,009 |
268,742 |
|
Liabilities expected to be settled in: |
|||
No more than 12 months |
169,624 |
121,742 |
|
More than 12 months |
50,828 |
64,299 |
|
Total liabilities |
220,452 |
186,041 |
.
2019 |
2018 |
||
$'m |
$'m |
||
Note 8.1B: Administered Aggregate Assets and Liabilities |
|||
Assets expected to be recovered in: |
|||
No more than 12 months |
117 |
96 |
|
More than 12 months |
1,542 |
1,557 |
|
Total assets |
1,659 |
1,653 |
|
Liabilities expected to be settled in: |
|||
No more than 12 months |
1,837 |
1,352 |
|
More than 12 months |
21,952 |
12,349 |
|
Total liabilities1 |
23,789 |
13,701 |
1 Of the total liability, $23,300 million relates to Military Compensation Provision for both Income Support and Health Care. Changes in the provision balance as a result of AGA annual assessment are captured in ‘Military Compensation Movement in Provision’ under Note 2.1A and Note 2.1B, and are considered expenses unfunded by appropriation.
8.2. Explanations of Major Departmental Budget Variances
Explanations are provided for major variances between actual results and the original budget. Variances are considered to be ‘major’ based on the following criteria:
- the variance between budget and actual is greater than 10% for departmental; and
- the variance between budget and actual is greater than 2% for administered; or
- an item below this threshold but is considered important for the readers’ understanding or is relevant to an assessment of the discharge of accountability and to an analysis of performance of DVA.
Explanation of major variances |
Affected line items (and schedule) |
The variance largely reflects the remaining appropriations receivable balances and timing relating to payments to suppliers. |
Cash and cash equivalents and Trade and other receivables (Statement of Financial Position) |
The variance for land and building, property, plant and equipment (PP&E) and the related depreciation are due to timing of capital projects and revaluation of assets. |
Land and buildings (Statement of Financial Position), Changes in asset revaluation surplus (Statement of Comprehensive Income), Equity (Statement of Financial Position),Depreciation and amortisation (Statement of Comprehensive Income), Property, plant and equipment (Statement of Financial Position) |
Premiums and recoveries receivables is higher than budget ($40.7 million). Due to the Townsville Floods DSHIS is able to recover $32.4m from its reinsurance program which has been taken up under Trade and other receivables. |
Premiums and recoveries receivable (Statement of Financial Position) |
The variance is related to the reclassification of budget figures in the Portfolio Budget Statements between ‘Assets held for sale’ and ‘Return of capital’. |
Assets held for sale ( Statement of Financial Position), Return of capital (Statement of Change in Equity) |
The suppliers and other payables are higher than budget |
Suppliers, Other payables (Statement of Financial Position) |
The outstanding claims provision is significantly higher than budget ($38.5m) due to the Townsville catastrophe event as discussed above. |
Underwriting expenses (Statement of Comprehensive Income), Claim payments (Cash Flow Statement) |
Employee expenditure is $23.9 million higher than budgeted is a result of a higher proportion of employee effort utilised to deliver programs than originally anticipated. This was further impacted by the increase in voluntary redundancy costs. |
Employee expense (Statement of Comprehensive Income) Employee provision (Statement of Financial Position) |
Reinsurance premiums were higher than budgeted due to insurance premiums being higher (reinsurance premiums are paid based on a percentage of premium revenue). This has also affected the adjustment premium for 18-19 which has been accrued in ‘other payables’. |
Net premium revenue (Statement of Comprehensive Income), Other payables (Statement of Financial Position), Reinsurance premiums (Cash flow Statement) |
The rate of return on the investment portfolio has been higher than budgeted due to changes in the investment policy which allows more of the portfolio to be invested in term deposits. Term deposits attract a greater return than negotiable certificates of deposit as they are less liquid. |
Investment revenue (Statement of Comprehensive Income), Interest (Cash Flow Statement) |
8.3. Explanations of Major Administered Budget Variances
Explanations are provided for major variances between actual results and the original budget. Variances are considered to be ‘major’ based on the following criteria:
- the variance between budget and actual is greater than 10% for departmental; and
- the variance between budget and actual is greater than 2% for administered; or
- an item below this threshold but is considered important for the readers’ understanding or is relevant to an assessment of the discharge of accountability and to an analysis of performance of DVA.
Explanation of major variances |
Affected line items (and schedule) |
The variance of $6,478 million is mainly related to movements for the following personal benefits programs:
|
Personal benefits (Administered Schedule of Comprehensive Income) |
The variance of $3,443 million is mainly related to movements for the following health care programs:
|
Health care (Administered Schedule of Comprehensive Income) |
The variance of $35 million reflects the movement in the net asset position of the Australian War Memorial as at 30 June 2019. |
Revaluations transferred to Reserves (Administered Statement of Comprehensive Income) |
The variance of $67 million represents the increase in asset balances in relation to the Sir John Monash Centre. |
Non-financial assets (Administered Statement of Financial Position) |
The variance is related to the adjustment to the military compensation provisions calculated by the AGA as outlined in Note 4.3. It is mainly driven by increased claims experience and low interest rates resulting from a decreased yield curve. |
Provisions and payables (Administered Statement of Financial Position) |
Visit
https://www.transparency.gov.au/annual-reports/department-veterans-affairs/reporting-year/2018-2019-50