Notes to the financial statements
Note 28:Other borrowings
General Government / Australian Government2012 / 2011 / 2012 / 2011
$m / $m / $m / $m
Finance lease liabilities as at the reporting date
are reconciled to the lease liability as follows:
Not later than one year / 227 / 151 / 251 / 151
Later than one year and not later than five years / 408 / 446 / 490 / 447
Later than five years / 904 / 867 / 1,486 / 867
Minimum lease payments / 1,539 / 1,464 / 2,227 / 1,465
less future finance charges / 691 / 708 / 1,138 / 708
Total finance lease liabilities / 848 / 756 / 1,089 / 757
Finance lease liabilities maturity schedule
Current / 272 / 99 / 277 / 98
Non-current / 576 / 657 / 812 / 659
Total finance lease liabilities by maturity / 848 / 756 / 1,089 / 757
Note 29: Other interest bearing liabilities
General Government / Australian Government2012 / 2011 / 2012 / 2011
$m / $m / $m / $m
Swap principal payable / 510 / 431 / 525 / 432
Amounts outstanding under repurchase agreements / - / - / 1,535 / 1,666
Special reserve - International Monetary Fund
special drawing rights / 4,570 / 4,585 / 4,570 / 4,585
Finance lease incentives / 117 / 35 / 121 / 39
Other / 23 / 29 / 966 / 707
Total other interest bearing liabilities / 5,220 / 5,080 / 7,717 / 7,429
Note 30:Employee benefits
General Government / Australian Government2012 / 2011 / 2012 / 2011
$m / $m / $m / $m
Total superannuation liability / 235,385 / 145,113 / 235,840 / 145,201
Other employee liabilities
Leave and other entitlements / 7,323 / 6,482 / 9,379 / 8,375
Accrued salaries and wages / 633 / 455 / 774 / 583
Workers compensation claims / 2,622 / 1,889 / 2,752 / 2,003
Separations and redundancies / 97 / 64 / 140 / 170
Military compensation / 3,510 / 2,267 / 3,510 / 2,267
Other / 406 / 406 / 406 / 405
Total other employee liabilities / 14,591 / 11,563 / 16,961 / 13,803
Total employee and superannuation liabilities / 249,976 / 156,676 / 252,801 / 159,004
As at 30 June 2012, the number of full time equivalent employees was 313,825(2011:311,676). This comprises civilians and military personnel, including reserve forces.
Note 31:Other provisions and payables
General Government2012 / 2011 / 2012 / 2011
$m / $m / $m / $m
Payables
Suppliers payable
Trade creditors / 4,485 / 3,388 / 5,252 / 4,120
Operating lease rental payable / 193 / 191 / 193 / 191
Other creditors / 748 / 2,338 / 919 / 2,474
Total suppliers payable / 5,426 / 5,917 / 6,364 / 6,785
Total personal benefits payable / 5,386 / 6,461 / 5,386 / 6,461
Total subsidies payable / 2,392 / 1,823 / 2,392 / 1,823
Grants payable
State and Territory governments / 515 / 962 / 515 / 962
Private sector / 745 / 616 / 745 / 616
Overseas / 1,190 / 1,303 / 1,190 / 1,303
Local governments / 7 / 18 / 7 / 18
Other / 555 / 447 / 555 / 447
Total grants payable / 3,012 / 3,346 / 3,012 / 3,346
Other payables
Unearned income / 1,974 / 2,752 / 3,022 / 3,471
Accrued expenses / 862 / 826 / 1,289 / 1,150
Other / 1,135 / 1,204 / 1,136 / 1,232
Total other payables / 3,971 / 4,782 / 5,447 / 5,853
Total payables / 20,187 / 22,329 / 22,601 / 24,268
Australian currency on issue / - / - / 53,595 / 50,059
Other provisions
Grant provisions / 11,806 / 10,191 / 11,806 / 10,191
Provision for outstanding benefits
and claims / 10,520 / 8,411 / 10,897 / 8,791
Provision for tax refunds / 3,376 / 2,236 / 3,376 / 2,236
Provision for restoration,
decommissioning and makegood / 1,923 / 1,785 / 2,009 / 1,857
Other / 1,802 / 1,504 / 2,060 / 1,792
Total other provisions / 29,427 / 24,127 / 30,148 / 24,867
Total provisions / 29,427 / 24,127 / 83,743 / 74,926
Total payables and provisions / 49,614 / 46,456 / 106,344 / 99,194
A:Reconciliation of movement in provisions
General Government / Australian Government2012 / 2011 / 2012 / 2011
$m / $m / $m / $m
Movement table:
Balance of provisions at 1 July / 24,127 / 19,886 / 74,926 / 69,358
Provisions made during the year / 18,713 / 10,343 / 22,688 / 12,104
Provisions used during the year / (12,109) / (6,838) / (12,571) / (7,242)
Provisions remeasured, reversed or
unwound during the year / (1,304) / 736 / (1,300) / 706
Balance of provisions at 30 June / 29,427 / 24,127 / 83,743 / 74,926
Note 32:Net revaluation increases/(decreases)
General Government / Australian Government2012 / 2011 / 2012 / 2011
$m / $m / $m / $m
Financial assets
Equity investments / (918) / (7,142) / 363 / (253)
Non-financial assets
Land / 32 / 156 / 32 / 163
Buildings / 200 / 573 / 245 / 655
Other infrastructure, plant and equipment / 223 / 207 / (71) / 739
Heritage and cultural assets / 694 / 325 / 694 / 325
Other non-financial assets / (2) / - / (2) / -
Provision for restoration, decommissioning and
makegood / (8) / 43 / (8) / 43
Intangibles / - / 1 / - / 1
Total non-financial assets / 1,139 / 1,305 / 890 / 1,926
Total revaluation increases/(decreases) / 221 / (5,837) / 1,253 / 1,673
Note 33: Reconciliation of cash
A: Reconciliation of net operating balance to netcash flows from operating activities
General Government / Australian Government2012 / 2011 / 2012 / 2011
$m / $m / $m / $m
Net operating balance / (39,151) / (46,624) / (39,430) / (45,706)
less Revenues not providing cash
Other / 837 / 789 / 837 / 789
Total revenues not providing cash / 837 / 789 / 837 / 789
plus Expenses not requiring cash
Increase in employee entitlements / 7,942 / 5,470 / 8,055 / 5,575
Depreciation/amortisation expense / 5,840 / 5,876 / 6,478 / 6,384
Mutually agreed writedowns / 2,034 / 2,442 / 2,034 / 2,442
Other non-cash expenses / 1,229 / 889 / 1,233 / 891
Total expenses not requiring cash / 17,045 / 14,677 / 17,800 / 15,292
plus Cash provided by working capital items
(Increase)/Decrease in receivables / (7,859) / (4,808) / (7,181) / (5,713)
(Increase)/Decrease in inventories / (746) / (781) / (759) / (782)
(Increase)/Decrease in other financial assets / 643 / 109 / 589 / 231
(Increase)/Decrease in other non-financial assets / (616) / 267 / (563) / 323
Increase/(Decrease) in benefits, subsidies
and grants payable / (1,175) / 3,009 / (1,175) / 3,009
Increase/(Decrease) in supplier payables / 1,652 / 1,429 / 1,719 / 1,522
Increase/(Decrease) in other
provisions and payables / (124) / (1,126) / 244 / (1,078)
Total cash provided/(used) by working
capital items / (8,225) / (1,901) / (7,126) / (2,488)
equals Net cash from/(used by) operating
activities / (31,168) / (34,637) / (29,593) / (33,691)
B: Reconciliation of cash at the end of the reportingperiod as shown in the cash flow statement to the related items in the balance sheet
General Government / Australian Government2012 / 2011 / 2012 / 2011
$m / $m / $m / $m
Items in the balance sheet
Financial assets - cash / 2,523 / 2,364 / 4,641 / 5,427
Financial liabilities - overdrafts / (60) / -
Total items in the balance sheet / 2,523 / 2,364 / 4,581 / 5,427
Total as per cash flow statement / 2,523 / 2,364 / 4,581 / 5,427
Note 33: Reconciliation of cash (continued)
C: Cashflows associated with entities acquired during the year
General Government / Australian Government2012 / 2011 / 2012 / 2011
$m / $m / $m / $m
During the 2011-12 financial year, there were no
material entity acquisitions.
During the 2010-11 financial year, Medibank Private
acquired 100% of Medibank Health Solutions Pty
Ltd (formerly McKesson Asia-Pacific Pty Ltd) and
100% of Carepoint Holdings Pty Ltd
During the 2010-11 financial year, Indigenous Land
Corporation acquired Ayres Rock Resort and
on-sold it to its wholly-owned subsidiary,
Voyages Indigenous Tourism Australia Pty Ltd
During the 2010-11 financial year, Australia Post
acquired 100% of SecurePay Holdings Pty Ltd
Consideration for acquisition
Cash / - / - / - / 505
Total consideration / - / - / - / 505
Fair value of assets and liabilities of entities
acquired were:
Assets
Total cash / - / - / - / 15
Financial assets / - / - / - / 12
Total non-financial assets / - / - / - / 366
Total assets / - / - / - / 393
Liablities
Total debt / - / - / - / 5
Total payables / - / - / - / 23
Total provisions / - / - / - / 6
Total liabilities / - / - / - / 34
Net assets / - / - / - / 358
Goodwill / (discount) on acquisition and other / - / - / - / 122
adjustments
Fair value of Australian Government's share
of net assets acquired and goodwill / - / - / - / 481
1