Exhibit 99.18
ISSN 1718-8377
![LOGO](https://capedge.com/proxy/18-KA/0001193125-15-199376/g930714g88z56.jpg)
| | |
Volume 9, number 10 | | May 22, 2015 |
|
Highlights for February 2015 — Budgetary revenue totalled $6.0 billion in February, down $39 million compared to last year. Own-source revenue was $4.6 billion, down $27 million, while federal transfers totalled $1.4 billion, a decrease of $12 million. — Program spending amounted to $5.0 billion, up $147 million from last year. — Debt service stood at $648 million, down $36 million compared to last year. — Taking into account the deposit of $144 million in the Generations Fund, the monthly budgetary balance within the meaning of the Balanced Budget Act showed a surplus of $577 million for February 2015. On the basis of the cumulative results as at February 28, 2015, the budgetary balance within the meaning of the Balanced Budget Act was in deficit by $979 million, an improvement of $591 million over last year. The results are consistent with the budget forecast, which provides for an improvement in the budgetary balance on the order of $450 million ($2.8 billion to $2.35 billion) compared to the real budgetary balance for 2013-2014. |
| | |
Summary of consolidated budgetary transactions (millions of dollars) | | (Unaudited data) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | February | | | | | April to February | | | | | Budget 2015-2016 | |
| | | | 2014 (1) | | | 2015 | | | | | 2013-2014 (1) | | | 2014-2015 | | | Change (%) | | | | | 2014-2015 | | | Forecast growth (%) | |
Budgetary revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | |
Own-source revenue | | | | | 4 603 | | | | 4 576 | | | | | | 48 097 | | | | 49 115 | | | | 2.1 | | | | | | 54 339 | | | | 2.1 | |
| | | | | | | | | | |
Federal transfers | | | | | 1 405 | | | | 1 393 | | | | | | 15 235 | | | | 15 316 | | | | 0.5 | | | | | | 16 832 | | | | 1.8 | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | |
Total | | | | | 6 008 | | | | 5 969 | | | | | | 63 332 | | | | 64 431 | | | | 1.7 | | | | | | 71 171 | | | | 2.0 | |
| | | | | | | | | | |
Budgetary expenditure | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | |
Program spending | | | | | –4 815 | | | | –4 962 | | | | | | –57 826 | | | | –58 875 | | | | 1.8 | | | | | | –65 704 | | | | 2.1 | |
| | | | | | | | | | |
Debt service | | | | | –684 | | | | –648 | | | | | | –7 708 | | | | –7 439 | | | | –3.5 | | | | | | –8 164 | | | | –3.2 | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | |
Total | | | | | –5 499 | | | | –5 610 | | | | | | –65 534 | | | | –66 314 | | | | 1.2 | | | | | | –73 868 | | | | 1.5 | |
| | | | | | | | | | |
Consolidated entities(2) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | |
Non-budget-funded bodies and special funds | | | | | 24 | | | | 239 | | | | | | 861 | | | | 1 092 | | | | — | | | | | | 426 | | | | — | |
| | | | | | | | | | |
Health and social services and education networks | | | | | –22 | | | | –21 | | | | | | –229 | | | | –188 | | | | — | | | | | | –79 | | | | — | |
| | | | | | | | | | |
Generations Fund | | | | | 109 | | | | 144 | | | | | | 1 004 | | | | 1 137 | | | | — | | | | | | 1 253 | | | | — | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | |
Total | | | | | 111 | | | | 362 | | | | | | 1 636 | | | | 2 041 | | | | — | | | | | | 1 600 | | | | — | |
| | | | | | | | | | |
Surplus (Deficit) | | | | | 620 | | | | 721 | | | | | | –566 | | | | 158 | | | | — | | | | | | –1 097 | | | | — | |
| | | | | | | | | | |
Balanced Budget Act | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | |
| | | | | | | | | | |
Deposits of dedicated revenues in the Generations Fund | | | | | –109 | | | | –144 | | | | | | –1 004 | | | | –1 137 | | | | — | | | | | | –1 253 | | | | — | |
| | | | | | | | | | |
BUDGETARY BALANCE WITHIN THE MEANING OF THE BALANCED BUDGET ACT | | | | | 511 | | | | 577 | | | | | | –1 570 | | | | –979 | | | | — | | | | | | –2 350 | | | | — | |
| | |
Note: | | The presentation of the budgetary information in the monthly report is consistent with that of the financial framework for the general fund and consolidated entities as published on page A.20 of The Québec Economic Plan of the March 2015 budget. |
| | |
(1) | | For comparison purposes, spending for 2013-2014 was adjusted to take into account the changes made by the Ministère de l’Éducation, du Loisir et du Sport and the Ministère de l’Enseignement supérieur, de la Recherche et de la Science in the monthly transfer expenditure apportionment rates for private institutions, as well as the actual results of all non-budget-funded bodies and special funds. |
(2) | | Details of transactions by type of entity are presented on page 6 of this report. |
q | Cumulative results as at February 28, 2015 | |
For the period from April 2014 to February 2015, the budgetary balance within the meaning of the Balanced Budget Act was in deficit by $979 million.
For fiscal 2014-2015 as a whole, Budget 2015-2016 maintains the forecast of a budgetary balance in deficit by $2 350 million.
As at February 28, 2015, budgetary revenue amounted to $64.4 billion, an increase of $1.1 billion, or 1.7%, compared to February 28, 2014.
— | | Own-source revenue stood at $49.1 billion, up $1.0 billion from the same time last year. |
— | | Federal transfers amounted to $15.3 billion, up $81 million compared to February 28, 2014. |
Budgetary expenditure as of the beginning of the fiscal year totalled $66.3 billion, an increase of $780 million, or 1.2%, over last year.
— | | For the period from April 2014 to February 2015, program spending rose by $1.0 billion, or 1.8%, reaching $58.9 billion. |
| — | | The most significant changes were an increase in program spending of the Health and Social Services mission ($1 041 million) and the Education and Culture mission ($259 million), and a decrease in program spending of the Economy and Environment mission ($258 million). |
— | | Debt service amounted to $7.4 billion, a decrease of $269 million, or 3.5%, compared to last year. |
2
As at February 28, 2015, the results of consolidated entities showed a surplus of $2.0 billion. These results included:
— | | a surplus of $1.1 billion for non-budget-funded bodies and special funds; |
— | | a $188-million deficit for the health and social services and education networks; |
— | | dedicated revenue of $1.1 billion for the Generations Fund. |
¡ | Net financial requirements | |
As at February 28, 2015, consolidated net financial requirements stood at $5.3 billion, an increase of $1.7 billion compared to last year. Net financial requirements reflect the current budgetary balance as well as the year-over-year change in receipts and disbursements in the course of the government’s transactions.
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated budgetary and financial transactions | |
(millions of dollars) | | | | | (Unaudited data) | |
| | February | | | | | April to February | |
| | 2014 (1) | | | 2015 | | | Change | | | | | 2013-2014 (1) | | | 2014-2015 | | | Change | |
Budgetary revenue | | | | | | | | | | | | | | | | | | | | | | | | | | |
Own-source revenue | | | 4 603 | | | | 4 576 | | | | –27 | | | | | | 48 097 | | | | 49 115 | | | | 1 018 | |
Federal transfers | | | 1 405 | | | | 1 393 | | | | –12 | | | | | | 15 235 | | | | 15 316 | | | | 81 | |
Total | | | 6 008 | | | | 5 969 | | | | –39 | | | | | | 63 332 | | | | 64 431 | | | | 1 099 | |
Budgetary expenditure | | | | | | | | | | | | | | | | | | | | | | | | | | |
Program spending | | | –4 815 | | | | –4 962 | | | | –147 | | | | | | –57 826 | | | | –58 875 | | | | –1 049 | |
Debt service | | | –684 | | | | –648 | | | | 36 | | | | | | –7 708 | | | | –7 439 | | | | 269 | |
Total | | | –5 499 | | | | –5 610 | | | | –111 | | | | | | –65 534 | | | | –66 314 | | | | –780 | |
Consolidated entities(2) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-budget-funded bodies and special funds | | | 24 | | | | 239 | | | | 215 | | | | | | 861 | | | | 1 092 | | | | 231 | |
Health and social services and education networks | | | –22 | | | | –21 | | | | 1 | | | | | | –229 | | | | –188 | | | | 41 | |
Generations Fund | | | 109 | | | | 144 | | | | 35 | | | | | | 1 004 | | | | 1 137 | | | | 133 | |
Total | | | 111 | | | | 362 | | | | 251 | | | | | | 1 636 | | | | 2 041 | | | | 405 | |
Surplus (Deficit) | | | 620 | | | | 721 | | | | 101 | | | | | | –566 | | | | 158 | | | | 724 | |
Consolidated non-budgetary surplus (requirements) | | | 577 | | | | 860 | | | | 283 | | | | | | –3 032 | | | | –5 449 | | | | –2 417 | |
CONSOLIDATED NET FINANCIAL SURPLUS (REQUIREMENTS) | | | 1 197 | | | | 1 581 | | | | 384 | | | | | | –3 598 | | | | –5 291 | | | | –1 693 | |
(1) | For comparison purposes, spending for 2013-2014 was adjusted to take into account the changes made by the Ministère de l’Éducation, du Loisir et du Sport and the Ministère de l’Enseignement supérieur, de la Recherche et de la Science in the monthly transfer expenditure apportionment rates for private institutions, as well as the actual results of all non-budget-funded bodies and special funds. |
(2) | Details of transactions by type of entity are presented on page 6 of this report. |
3
| | | | | | | | | | | | | | | | | | | | | | | | | | |
General fund revenue | | | | | | |
(millions of dollars) | | | | | (Unaudited data) | |
| | February | | | | | April to February | |
Revenue by source | | 2014 | | | 2015 | | | Change (%) | | | | | 2013-2014 | | | 2014-2015 | | | Change (%) | |
Own-source revenue excluding government enterprises | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
Income and property taxes | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
Personal income tax | | | 1 421 | | | | 1 443 | | | | 1.5 | | | | | | 17 747 | | | | 17 779 | | | | 0.2 | |
| | | | | | | |
Contributions to Health Services Fund | | | 499 | | | | 535 | | | | 7.2 | | | | | | 6 173 | | | | 6 257 | | | | 1.4 | |
| | | | | | | |
Corporate taxes | | | 455 | | | | 600 | | | | 31.9 | | | | | | 2 538 | | | | 2 754 | | | | 8.5 | |
| | | | | | | |
Consumption taxes | | | 1 370 | | | | 1 048 | | | | –23.5 | | | | | | 15 294 | | | | 15 938 | | | | 4.2 | |
| | | | | | | |
Other sources | | | 186 | | | | 180 | | | | –3.2 | | | | | | 1 546 | | | | 1 552 | | | | 0.4 | |
| | | | | | | |
Total own-source revenue excluding government enterprises | | | 3 931 | | | | 3 806 | | | | –3.2 | | | | | | 43 298 | | | | 44 280 | | | | 2.3 | |
| | | | | | | |
Revenue from government enterprises | | | 672 | | | | 770 | | | | 14.6 | | | | | | 4 799 | | | | 4 835 | | | | 0.8 | |
| | | | | | | |
Total own-source revenue | | | 4 603 | | | | 4 576 | | | | –0.6 | | | | | | 48 097 | | | | 49 115 | | | | 2.1 | |
| | | | | | | |
Federal transfers | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
Equalization | | | 652 | | | | 773 | | | | 18.6 | | | | | | 7 180 | | | | 8 511 | | | | 18.5 | |
| | | | | | | |
Health transfers | | | 453 | | | | 405 | (1) | | | –10.6 | | | | | | 4 828 | | | | 4 440 | (1) | | | –8.0 (1) | |
| | | | | | | |
Transfers for post-secondary education and other social programs | | | 128 | | | | 133 | | | | 3.9 | | | | | | 1 405 | | | | 1 456 | | | | 3.6 | |
| | | | | | | |
Other programs | | | 85 | | | | 82 | | | | –3.5 | | | | | | 871 | | | | 909 | | | | 4.4 | |
| | | | | | | |
Subtotal | | | 1 318 | | | | 1 393 | | | | 5.7 | | | | | | 14 284 | | | | 15 316 | | | | 7.2 | |
| | | | | | | |
Harmonization of the QST with the GST – Compensation | | | 87 | (2) | | | — | | | | — | | | | | | 951 | (2) | | | — | | | | — | |
| | | | | | | |
Total federal transfers | | | 1 405 | | | | 1 393 | | | | –0.9 | | | | | | 15 235 | | | | 15 316 | | | | 0.5 | |
| | | | | | | |
BUDGETARY REVENUE | | | 6 008 | | | | 5 969 | | | | –0.6 | | | | | | 63 332 | | | | 64 431 | | | | 1.7 | |
(1) | In accordance with the policy directions of Budget 2014-2015, tabled on June 4, 2014, $430 million in health transfers was allocated in 2014-2015 to the Fund to Finance Health and Social Services Institutions (FINESSS), a consolidated entity. That allocation is spread over 2014-2015, at $36 million a month, and has already been deducted from the health transfers. Were it not for the allocation, the change would be 0.1% instead of -8.0%. |
(2) | Revenue from federal compensation for sales tax harmonization is recorded as spending funded by the compensation is recognized. Consequently, the payment of $1 467 million received in that respect in 2013-2014 was spread over 2013-2014 at $86 million a month for debt service expenditure and at $36 million a month for FINESSS. |
4
| | | | | | | | | | | | | | | | | | | | | | | | | | |
General fund expenditure | | | | | | |
(millions of dollars) | | | | | (Unaudited data) | |
| | | |
| | February | | | | | April to February | |
| | | | | | | |
Expenditure by mission | | 2014 (1),(2) | | | 2015 | | | Change (%) | | | | | 2013-2014 (1),(2) | | | 2014-2015 | | | Change (%) | |
| | | | | | | |
Program spending | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
Health and Social Services | | | 2 206 | | | | 2 297 | | | | 4.1 | | | | | | 27 885 | | | | 28 926 | | | | 3.7 | |
| | | | | | | |
Education and Culture | | | 1 481 | | | | 1 489 | | | | 0.5 | | | | | | 15 770 | | | | 16 029 | | | | 1.6 | |
| | | | | | | |
Economy and Environment | | | 314 | | | | 378 | | | | 20.4 | | | | | | 4 818 | | | | 4 560 | | | | –5.4 | |
| | | | | | | |
Support for individuals and families | | | 523 | | | | 519 | | | | –0.8 | | | | | | 5 777 | | | | 5 820 | | | | 0.7 | |
| | | | | | | |
Administration and Justice | | | 291 | | | | 279 | | | | –4.1 | | | | | | 3 576 | | | | 3 540 | | | | –1.0 | |
| | | | | | | |
Total program spending | | | 4 815 | | | | 4 962 | | | | 3.1 | | | | | | 57 826 | | | | 58 875 | | | | 1.8 | |
| | | | | | | |
Debt service | | | 684 | | | | 648 | | | | –5.3 | | | | | | 7 708 | | | | 7 439 | | | | –3.5 | |
BUDGETARY EXPENDITURE | | | 5 499 | | | | 5 610 | | | | 2.0 | | | | | | 65 534 | | | | 66 314 | | | | 1.2 | |
(1) | For comparison purposes, spending for 2013-2014 was adjusted to take into account the changes made by the Ministère de l’Éducation, du Loisir et du Sport and the Ministère de l’Enseignement supérieur, de la Recherche et de la Science in the monthly transfer expenditure apportionment rates for private institutions, as well as the actual results of all non-budget-funded bodies and special funds. |
(2) | Certain expenditures were reclassified between missions to take into account the transition to the 2014-2015 budgetary structure as of September 2014. |
5
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Detailed information on the transactions of consolidated entities | |
(millions of dollars) | | | (Unaudited data) | |
| |
| | February 2015 | |
| | | | | | | | | |
| | Special funds | | | Generations Fund | | | Specified purpose accounts | | | Transfers (expenditures) related to the tax system | | | Non- budget- funded bodies | | | Health and education networks (1) | | | Total | | | Consolidation adjustments (2) | | | Total | |
| | | | | | | | | |
Revenue | | | 1 111 | | | | 144 | | | | 58 | | | | 433 | | | | 1 706 | | | | — | | | | 3 452 | | | | –1 746 | | | | 1 706 | |
| | | | | | | | | |
Expenditure | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | |
Expenditure | | | –681 | | | | — | | | | –58 | | | | –433 | | | | –1 693 | | | | –21 | | | | –2 886 | | | | 1 663 | | | | –1 223 | |
| | | | | | | | | |
Debt service | | | –161 | | | | — | | | | — | | | | — | | | | –43 | | | | — | | | | –204 | | | | 83 | | | | –121 | |
| | | | | | | | | |
Total | | | –842 | | | | — | | | | –58 | | | | –433 | | | | –1 736 | | | | –21 | | | | –3 090 | | | | 1 746 | | | | –1 344 | |
| | | | | | | | | |
RESULTS | | | 269 | | | | 144 | | | | — | | | | — | | | | –30 | | | | –21 | | | | 362 | | | | — | | | | 362 | |
| |
| | April 2014 to February 2015 | |
| | | | | | | | | |
| | Special funds | | | Generations Fund | | | Specified purpose accounts | | | Transfers (expenditures) related to the tax system | | | Non- budget- funded bodies | | | Health and education networks (1) | | | Total | | | Consolidation adjustments (2) | | | Total | |
| | | | | | | | | |
Revenue | | | 10 279 | | | | 1 137 | | | | 834 | | | | 5 632 | | | | 20 800 | | | | — | | | | 38 682 | | | | –20 833 | | | | 17 849 | |
| | | | | | | | | |
Expenditure | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | |
Expenditure | | | –7 658 | | | | — | | | | –834 | | | | –5 632 | | | | –19 551 | | | | –188 | | | | –33 863 | | | | 19 843 | | | | –14 020 | |
| | | | | | | | | |
Debt service | | | –1 952 | | | | — | | | | — | | | | — | | | | –826 | | | | — | | | | –2 778 | | | | 990 | | | | –1 788 | |
| | | | | | | | | |
Total | | | –9 610 | | | | — | | | | –834 | | | | –5 632 | | | | –20 377 | | | | –188 | | | | –36 641 | | | | 20 833 | | | | –15 808 | |
| | | | | | | | | |
RESULTS | | | 669 | | | | 1 137 | | | | — | | | | — | | | | 423 | | | | –188 | | | | 2 041 | | | | — | | | | 2 041 | |
(1) | The results of the networks are presented according to the modified equity accounting method. |
(2) | Consolidation adjustments include the elimination of program spending from the general fund. |
The next monthly report, as at March 31, 2015, will be published on July 3, 2015.
For more information, contact the Direction des Communications of the Ministère des Finances at 418 528-7382.
The report is also available on the Ministère des Finances website: www.finances.gouv.qc.ca.
6