Exhibit 99.1
SUMMARY FINANCIAL
STATEMENTS
FOR THE YEAR ENDED
March 31, 2014
67
| | | | |
SECTION 1 | | SUMMARY FINANCIAL STATEMENTS | | |
| | | | | | |
| |
TABLE OF CONTENTS | | PAGE | |
| |
Statement of Responsibility | | | 71 | |
| |
Auditor’s Report | | | 73 | |
| |
Consolidated Statement of Financial Position | | | 75 | |
| |
Consolidated Statement of Revenue and Expense | | | 76 | |
| |
Consolidated Statement of Accumulated Deficit | | | 77 | |
| |
Consolidated Statement of Change in Net Debt | | | 78 | |
| |
Consolidated Statement of Cash Flow | | | 79 | |
| |
Notes to the Summary Financial Statements | | | 80 | |
| |
Schedules to the Summary Financial Statements | | | | |
Schedule 1 - Consolidated Statement of Amounts Receivable | | | 103 | |
Schedule 2 - Consolidated Statement of Loans and Advances | | | 104 | |
Schedule 3 - Government Business Enterprises Schedule of Consolidated Operating Results and Financial Position | | | 105 | |
Schedule 4 - Consolidated Statement of Borrowings | | | 106 | |
Schedule 5 - Consolidated Statement of Accounts Payable, Accrued Charges, Provisions and Unearned Revenue | | | 107 | |
Schedule 6 - Consolidated Statement of Pension Liability | | | 108 | |
Schedule 7 - Consolidated Statement of Tangible Capital Assets | | | 110 | |
Schedule 8 - Funds, Organizations and Business Enterprises Comprising the Government Reporting Entity | | | 111 | |
Schedule 9 - Consolidated Statement of Operations by Sector | | | 115 | |
69
STATEMENT OF RESPONSIBILITY
The summary financial statements are prepared under the direction of the Minister of Finance in accordance with the stated accounting policies of the Government reporting entity and include summary statements of financial position, revenue and expense, accumulated deficit, change in net debt, cash flow, notes and schedules integral to the statements. Together, they present fairly, in all material respects, the financial position of the Government as at March 31, 2014, and the results of its operations, the changes in its net debt, and its cash flows for the year then ended in accordance with Canadian public sector accounting standards.
The Government is responsible for the integrity and objectivity of the summary financial statements. In the preparation of these statements, estimates are sometimes necessary because a precise determination of certain assets, liabilities, revenues and expenses is dependent on future events. The Government believes such estimates have been based on careful judgements and have been properly reflected in the summary financial statements.
The Government fulfills its accounting and reporting responsibilities, through the Office of the Provincial Comptroller, by maintaining systems of financial management and internal control. The systems are continually enhanced and modified to provide timely and accurate information, to safeguard and control the Government’s assets, and to ensure all transactions are in accordance with The Financial Administration Act.
The Auditor General expresses an independent opinion on these financial statements. His report, stating the scope of his audit and opinion, appears on the following page.
These financial statements are tabled in the Legislature. They are referred to the Standing Committee on Public Accounts, which reports to the Legislature on the results of its examination together with any recommendations it may have with respect to the financial statements and accompanying audit opinion.
On behalf of the Government of the Province of Manitoba.
Original signed by Betty-Anne Pratt
|
/s/ Betty-Anne Pratt |
Betty-Anne Pratt, CA |
Provincial Comptroller |
|
September 25, 2014 |
INDEPENDENT AUDITOR’S REPORT
To the Legislative Assembly of the Province of Manitoba
We have audited the accompanying consolidated financial statements of the Province of Manitoba, which comprise the consolidated statement of financial position as at March 31, 2014, and the consolidated statements of revenue and expense, accumulated deficit, change in net debt and cash flow for the year then ended, and a summary of significant accounting policies and other explanatory information.
Management’s Responsibility for the Consolidated Financial Statements
Management is responsible for the preparation and fair presentation of these financial statements in accordance with Canadian public sector accounting standards, and for such internal control as management determines is necessary to enable the preparation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.
Auditor’s Responsibility
Our responsibility is to express an opinion on these consolidated financial statements based on our audit. We conducted our audit in accordance with Canadian generally accepted auditing standards. Those standards require that we comply with ethical requirements and plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the consolidated financial statements. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the consolidated financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the consolidated financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Opinion
In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Province of Manitoba as at March 31, 2014, and the results of its operations, the changes in its net debt, and its cash flows for the year then ended in accordance with Canadian public sector accounting standards.
| | | | |
| | Original signed by Norm Ricard |
| | |
| | | | /s/ Norm Ricard |
September 25, 2014 | | | | Norm Ricard, CA |
Winnipeg, Manitoba | | | | Auditor General (acting) |
500 - 330 Portage Avenue Winnipeg, Manitoba R3C OC4 office: (204) 945-3790 fax: (204) 945-2169
www.oag.mb.ca
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
SUMMARY FINANCIAL STATEMENTS
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
As at March 31, 2014
| | | | | | | | | | |
| | | | ($ millions) | |
SCHEDULE | | | | 2014 | | | 2013 | |
| | FINANCIAL ASSETS | | | | | | | | |
| | Cash and cash equivalents | | | 1,600 | | | | 1,293 | |
| | Temporary investments (Note 2) | | | 202 | | | | 229 | |
1 | | Amounts receivable | | | 1,548 | | | | 1,661 | |
| | Inventories for resale | | | 75 | | | | 74 | |
| | Portfolio investments (Note 3) | | | 2,293 | | | | 2,466 | |
2 | | Loans and advances | | | 1,145 | | | | 1,096 | |
3 | | Equity in government business enterprises (Note 4) | | | 3,820 | | | | 3,766 | |
| | | | | | | | | | |
| | Total Financial Assets | | | 10,683 | | | | 10,585 | |
| | | | | | | | | | |
| | LIABILITIES | | | | | | | | |
| | | |
4 | | Borrowings | | | 21,946 | | | | 20,788 | |
5 | | Accounts payable, accrued charges, provisions and unearned revenue | | | 4,043 | | | | 3,862 | |
6 | | Pension liability (Note 5) | | | 2,038 | | | | 1,828 | |
| | | | | | | | | | |
| | Total Liabilities | | | 28,027 | | | | 26,478 | |
| | | | | | | | | | |
| | NET DEBT | | | (17,344 | ) | | | (15,893 | ) |
| | | | | | | | | | |
| | NON-FINANCIAL ASSETS | | | | | | | | |
| | Inventories held for use | | | 62 | | | | 55 | |
| | Prepaid expenses | | | 58 | | | | 60 | |
7 | | Tangible capital assets | | | 10,599 | | | | 9,842 | |
| | | | | | | | | | |
| | Total Non-Financial Assets | | | 10,719 | | | | 9,957 | |
| | | | | | | | | | |
| | ACCUMULATED DEFICIT | | | (6,625 | ) | | | (5,936 | ) |
| | | | | | | | | | |
| | Contingencies (Note 6) | | | | | | | | |
| | Contractual Obligations (Note 7) | | | | | | | | |
The accompanying notes and schedules are an integral part of these financial statements.
75
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
SUMMARY FINANCIAL STATEMENTS
CONSOLIDATED STATEMENT OF REVENUE AND EXPENSE
For the Year Ended March 31, 2014
| | | | | | | | | | | | |
| | | | | ($ millions) | | | | |
| | 2014 | | | 2013 | |
| | Budget | | | Actual | | | Actual | |
REVENUE | | | | | | | | | | | | |
Income taxes: | | | | | | | | | | | | |
Corporation income tax | | | 413 | | | | 468 | | | | 456 | |
Individual income tax | | | 2,953 | | | | 2,978 | | | | 2,846 | |
Other taxes: | | | | | | | | | | | | |
Retail sales tax | | | 2,047 | | | | 2,028 | | | | 1,767 | |
Fuel taxes | | | 326 | | | | 329 | | | | 332 | |
Levy for health and education | | | 326 | | | | 315 | | | | 296 | |
Mining tax | | | 40 | | | | 8 | | | | 38 | |
Education property tax | | | 676 | | | | 434 | | | | 380 | |
Other taxes | | | 600 | | | | 609 | | | | 552 | |
Fees and other revenue | | | 1,987 | | | | 2,178 | | | | 2,013 | |
Federal transfers: | | | | | | | | | | | | |
Equalization | | | 1,799 | | | | 1,799 | | | | 1,872 | |
Canada Health and Canada Social Transfers | | | 1,564 | | | | 1,524 | | | | 1,487 | |
Shared cost and other | | | 513 | | | | 519 | | | | 594 | |
Net income from government business enterprises (Schedule 3) | | | 738 | | | | 783 | | | | 739 | |
Sinking funds and other investment earnings | | | 227 | | | | 242 | | | | 242 | |
| | | | | | | | | | | | |
Total Revenue (Schedule 9) | | | 14,209 | | | | 14,214 | | | | 13,614 | |
| | | | | | | | | | | | |
EXPENSES | | | | | | | | | | | | |
Health | | | 5,642 | | | | 5,706 | | | | 5,454 | |
Education | | | 3,786 | | | | 3,562 | | | | 3,339 | |
Family Services | | | 1,114 | | | | 1,074 | | | | 1,035 | |
Community, Economic and Resource Development | | | 2,484 | | | | 2,415 | | | | 2,423 | |
Justice and Other Expenditures | | | 862 | | | | 1,158 | | | | 1,084 | |
Debt Servicing (Note 8) | | | 839 | | | | 821 | | | | 839 | |
| | | | | | | | | | | | |
Total Expenses (Schedule 9) | | | 14,727 | | | | 14,736 | | | | 14,174 | |
| | | | | | | | | | | | |
NET LOSS FOR THE YEAR | | | (518 | ) | | | (522 | ) | | | (560 | ) |
| | | | | | | | | | | | |
The accompanying notes and schedules are an integral part of these financial statements.
76
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
SUMMARY FINANCIAL STATEMENTS
CONSOLIDATED STATEMENT OF ACCUMULATED DEFICIT
For the Year Ended March 31, 2014
| | | | | | | | |
| | ($ millions) | |
| | 2014 | | | 2013 | |
| | Actual | | | Actual | |
Opening accumulated deficit | | | (5,936 | ) | | | (5,344 | ) |
Other Comprehensive Income (Schedule 3) | | | (167 | ) | | | (32 | ) |
Net Loss for the year | | | (522 | ) | | | (560 | ) |
| | | | | | | | |
Closing accumulated deficit, | | | (6,625 | ) | | | (5,936 | ) |
| | | | | | | | |
The accompanying notes and schedules are an integral part of these financial statements.
77
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
SUMMARY FINANCIAL STATEMENTS
CONSOLIDATED STATEMENT OF CHANGE IN NET DEBT
For the Year Ended March 31, 2014
| | | | | | | | | | | | |
| | ($ millions) | |
| | 2014 | | | 2013 | |
| | Budget | | | Actual | | | Actual | |
Net Loss for the year | | | (518 | ) | | | (522 | ) | | | (560 | ) |
| | | | | | | | | | | | |
Tangible Capital Assets (Schedule 7) | | | | | | | | | | | | |
Acquisition of tangible capital assets | | | (1,665 | ) | | | (1,333 | ) | | | (1,273 | ) |
Amortization of tangible capital assets | | | 548 | | | | 554 | | | | 511 | |
Disposal of tangible capital assets | | | | | | | 22 | | | | 17 | |
| | | | | | | | | | | | |
Net Acquisition of Tangible Capital Assets | | | (1,117 | ) | | | (757 | ) | | | (745 | ) |
| | | | | | | | | | | | |
Other Non-Financial Assets | | | | | | | | | | | | |
Decrease (Increase) in inventories | | | — | | | | (7 | ) | | | 4 | |
Decrease (Increase) in prepaid expenses | | | — | | | | 2 | | | | (10 | ) |
| | | | | | | | | | | | |
Net Acquisition of Other Non-Financial Assets | | | — | | | | (5 | ) | | | (6 | ) |
| | | | | | | | | | | | |
Other Comprehensive Income (Schedule 3) | | | — | | | | (167 | ) | | | (32 | ) |
| | | | | | | | | | | | |
(Increase) in Net Debt | | | (1,635 | ) | | | (1,451 | ) | | | (1,343 | ) |
Net Debt, beginning of year | | | (16,119 | ) | | | (15,893 | ) | | | (14,550 | ) |
| | | | | | | | | | | | |
Net Debt, end of year | | | (17,754 | ) | | | (17,344 | ) | | | (15,893 | ) |
| | | | | | | | | | | | |
The accompanying notes and schedules are an integral part of these financial statements.
78
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
SUMMARY FINANCIAL STATEMENTS
CONSOLIDATED STATEMENT OF CASH FLOW
For the Year Ended March 31, 2014
| | | | | | | | |
| | ($ millions) | |
| | 2014 | | | 2013 | |
Cash and cash equivalents provided by (used in) | | | | | | | | |
Operating Activities | | | | | | | | |
Net loss for the year | | | (522 | ) | | | (560 | ) |
Changes in non-cash items: | | | | | | | | |
Temporary investments | | | 27 | | | | 12 | |
Amounts receivable | | | 94 | | | | (45 | ) |
Valuation allowance | | | 55 | | | | 32 | |
Inventories | | | (8 | ) | | | (5 | ) |
Prepaids | | | 2 | | | | (10 | ) |
Accounts payable, accrued charges, provisions and deferrals | | | 181 | | | | (74 | ) |
Pension liability | | | 210 | | | | 194 | |
Amortization of foreign currency fluctuation | | | 6 | | | | 5 | |
Amortization of debt discount | | | (42 | ) | | | 1 | |
Unamortized losses on derivative contracts | | | 12 | | | | 53 | |
Loss on disposal of tangible capital assets | | | 22 | | | | 17 | |
Amortization of tangible capital assets | | | 554 | | | | 511 | |
| | | | | | | | |
| | | 591 | | | | 131 | |
Other Comprehensive Income (Schedule 3) | | | (167 | ) | | | (32 | ) |
Changes in equity in government business enterprises | | | (54 | ) | | | (149 | ) |
| | | | | | | | |
Cash provided by (used in) operating activities | | | 370 | | | | (50 | ) |
| | | | | | | | |
Capital Activities | | | | | | | | |
Acquisition of tangible capital assets | | | (1,333 | ) | | | (1,273 | ) |
| | | | | | | | |
Cash used in capital activities | | | (1,333 | ) | | | (1,273 | ) |
| | | | | | | | |
Investing Activities | | | | | | | | |
Investments purchased | | | (2,758 | ) | | | (1,833 | ) |
Investments sold or matured | | | 2,276 | | | | 1,369 | |
| | | | | | | | |
Cash used in investing activities | | | (482 | ) | | | (464 | ) |
| | | | | | | | |
Financing Activities | | | | | | | | |
Debt issued | | | 4,735 | | | | 4,060 | |
Debt redeemed | | | (2,983 | ) | | | (2,318 | ) |
| | | | | | | | |
Cash provided by financing activities | | | 1,752 | | | | 1,742 | |
| | | | | | | | |
Increase (Decrease) in cash and cash equivalents | | | 307 | | | | (45 | ) |
Cash and cash equivalents, beginning of year | | | 1,293 | | | | 1,338 | |
| | | | | | | | |
Cash and cash equivalents, end of year | | | 1,600 | | | | 1,293 | |
| | | | | | | | |
Supplementary information: | | | | | | | | |
Interest received | | | 245 | | | | 245 | |
| | | | | | | | |
Interest paid | | | 852 | | | | 770 | |
| | | | | | | | |
The accompanying notes and schedules are an integral part of these financial statements.
79
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
NOTES TO THE SUMMARY FINANCIAL STATEMENTS
For the Year Ended March 31, 2014
1. | SIGNIFICANT ACCOUNTING POLICIES |
| A. | General Basis of Accounting |
The summary financial statements have been prepared in accordance with Canadian public sector accounting standards.
| B. | The Government Reporting Entity |
Various funds, Crown organizations (Crowns) and government business enterprises (GBEs) comprising the Government Reporting Entity (GRE) are listed in Schedule 8 to the summary financial statements.
To be considered a part of the GRE, an organization must be controlled by the Government. Control, as defined by the Public Sector Accounting Board (PSAB), is the power to govern the financial and operating policies of another organization with expected benefits or the risk of loss to the Government from the other organization’s activities.
Crowns are consolidated after adjusting their accounting policies to a basis consistent with the accounting policies of the GRE as outlined in note 1D of the significant accounting policies. Inter-entity accounts and transactions are eliminated upon consolidation, except for retail sales tax. Where the fiscal year-end dates of Crowns are not the same as that of the GRE, and their transactions significantly affect the financial statements, their financial results are updated to March 31.
GBEs, whose principal activity is carrying on a business, maintain their accounts in accordance with accounting principles which are generally accepted for business enterprises and which are considered appropriate to their individual objectives and circumstances. They derive the majority of their revenue from sources outside the GRE. They are reported in these summary financial statements using the modified equity method of accounting. Under the modified equity method, the original investment of the Government, in GBEs, is initially recorded at cost and adjusted annually to include the net income or losses and other net equity changes of these enterprises, without adjusting their accounting policies to a basis consistent with that of the GRE.
The financial results of GBEs are not updated to March 31, where their fiscal year end is not the same as that of the GRE, except when transactions, which would significantly affect the summary financial statements, occur during the intervening period. Inter-entity accounts and transactions with GBEs are not eliminated. Supplementary financial information describing the financial position and results of operations of these enterprises is presented in Schedule 3 to the summary financial statements.
Effective January 1, 2011 all GBEs, except the Manitoba Hydro-Electric Board (Manitoba Hydro) adopted International Financial Reporting Standards (IFRS), as issued by the International Accounting Standards Board (IASB). IFRS standards are not required to be adopted by senior governments. As an entity reporting their operation under rate regulated accounting, Manitoba Hydro was eligible for an extension to January 1, 2015 for the adoption of IFRS.
On January 30, 2014 the IASB issued a new interim standard, IFRS 14 Regulatory Deferral Accounts. This standard allows GBEs to continue to use their existing rate regulated accounting practices upon adoption of IFRS until the IASB completes its comprehensive project on rate regulated accounting. This standard becomes effective January 1, 2016; however, early adoption is permitted. Manitoba Hydro will early adopt IFRS 14 upon its transition to IFRS.
80
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
1. | SIGNIFICANT ACCOUNTING POLICIES (Continued) |
| D. | Basis of Specific Accounting Policies |
| (i) | Gross Accounting Concept |
Revenues and expenses are recorded as gross amounts with the following exceptions:
| (1) | Refunds of revenue are treated as reductions of current year revenue. |
| (2) | Decreases in valuation allowances are treated as reductions to expense. |
| (3) | Where there is sufficient evidence that the borrowings undertaken by the Government are specifically on behalf of a GBE, the recoveries of the debt servicing costs on self-sustaining debt of GBEs are recorded as a reduction of debt servicing expense. |
(1) Government transfers
Transfer payments from the Government of Canada include all accruals determined for current year entitlements that have been authorized by March 31, for which any eligibility criteria have been met and that can be reasonably estimated.
(2) Taxes
Revenues from individual and corporation income tax are accrued in the year earned based upon estimates made by the Government of Canada using statistical models. These revenues are recorded at estimated amounts after considering adjustments for tax concessions and other adjustments from the Government of Canada. Transfers made through the tax system are recognized as an expense.
Revenues from other taxes are accrued in the year earned and are recorded net of tax concessions and other adjustments. Transfers made through the tax system are recognized as an expense.
(3) Other revenue
All other revenues are recorded on an accrual basis except when the accruals cannot be determined with a reasonable degree of certainty or when their estimation is impracticable.
(1) Accrual accounting
All expenses incurred for goods or services received are recorded on an accrual basis.
Expenses include provisional amounts recorded in anticipation of costs, which are quantifiable and have been identified as obligations.
(2) Government transfers
Government transfers are recognized as expenses in the period in which the transfer is authorized, any eligibility criteria are met, and the amounts can be reasonably estimated.
81
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
1. | SIGNIFICANT ACCOUNTING POLICIES (Continued) |
(1) Accounts Receivable
Accounts receivables are recorded at their full expected amount. A valuation allowance is recorded when collection of the receivable is considered doubtful.
(2) Loans and advances
Loans and advances are recorded at cost less valuation allowances. A valuation allowance is provided to reduce the value of the assets to their estimated realizable value or to reflect the impact of significant concessionary terms on outstanding loans. Valuation allowances are made when collection is considered doubtful. Premiums that may arise from the early repayment of loans or advances are reflected as deferred revenue and are amortized monthly to debt servicing expense over the term of the loan or advance.
(3) Investments
Investments denominated in foreign currency are translated to the Canadian dollar equivalent at the exchange rate in effect at March 31, unless the rate of exchange or a forward foreign exchange contract fixing the value has been negotiated, in which case that rate or amount is used. The year end investment translation adjustments reflecting the foreign currency fluctuation between year ends are amortized monthly over the remaining life of the investment and are included with debt servicing expense. Expenses and other transaction charges incurred on the purchase of investments during the year are charged to debt servicing expense. Those expenses incurred in a foreign currency are translated at the exchange rate in effect on the transaction date. Gains and losses on terminated derivative contracts are deferred and amortized on a straight-line basis over the remaining term of the contract.
(4) Inventories for resale
Inventories held for resale are recorded at the lower of cost and net realizable value.
Liabilities are present obligations to outside parties and GBEs as a result of transactions and events occurring prior to the end of the fiscal year. The settlement of the liabilities will result in the future transfer or use of assets or other form of settlement. Liabilities are recorded at the estimated amount ultimately payable.
(1) Borrowings
All borrowings are expressed in Canadian dollars and are shown net of unamortized debt issue costs and debt of the Government held as provincial investments. Foreign borrowings are converted at the exchange rate in effect at March 31, adjusted for any forward foreign exchange contract entered into for settlement after the fiscal year end. Discounts or premiums, and commissions incurred at the time of the issue of debt are amortized monthly to debt servicing expense over the term of the debt.
The year end translation adjustments, reflecting the foreign currency fluctuation from the value at the issue date, are recorded through the unamortized foreign currency fluctuation account and amortized monthly to debt servicing expense over the remaining term of the debt. The unamortized portion of foreign currency fluctuation also reflects the gains or losses on the conversion of foreign currency debt called prior to maturity using the rates in effect at the time of the call. These gains or losses are amortized over the original remaining term of the debt or over the term of the replacement issue, whichever is shorter.
82
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
1. | SIGNIFICANT ACCOUNTING POLICIES (Continued) |
Premiums on interest rate options are amortized monthly over the period of the applicable agreement. If the option is exercised, the premium will continue to be amortized to the maturity date of the agreement. If the option is not exercised, any unamortized premium will be immediately taken into revenue or expense. Gains and losses on terminated derivative contracts are deferred and amortized on a straight-line basis over the remaining term of the contract.
(2) Pension liability
The Government accounts for employee pension plans by recognizing a liability and an expense in the reporting period in which the employee has provided service using the accrued benefit actuarial cost method, except as disclosed in Note 5. The value of plan assets is determined using a moving average fair value method. Under this method, fair value is the underlying basis, with any excess (or shortfall) of investment returns over (or below) the expected long-term rate being amortized over a five year period. When actual experience varies from actuarial estimates, for both the accrued benefit obligation and plan assets, the difference is amortized over the expected average remaining service life of the related employee group. Past service costs from plan amendments are recognized in full as expenses in the year of the amendment.
(3) Other future employee benefit obligations
The Government recognizes the cost of accumulating benefits in the periods the employee provides service. For benefits that do not vest or accumulate, a liability is recognized when the event that obligates the Government to pay benefits occurs.
The amount of the liabilities for severance, the Long Term Disability Income Plan and workers compensation claims are based upon actuarial calculations. The periodic actuarial valuations of these liabilities may determine that adjustments are needed to the actuarial calculations because actual experience is different from that expected and/or because of changes in the actuarial assumptions used. The resulting actuarial gains or losses for the severance liability are amortized over the expected average remaining service life of the related employee group. Actuarial gains and losses for the Long Term Disability Income Plan and the workers compensation claims are recognized as they arise.
The Government accrues a liability for vacation pay and accumulating, non-vesting sick pay benefits. The liability for accumulating, non-vesting sick pay benefits is based upon a review of past experience to extrapolate a liability based upon expected future utilization of currently accumulated benefits.
(4) Guarantees
Guarantees by the Government are made through specific agreements or legislation to repay promissory notes, bank loans, lines of credit, mortgages and other securities. The provisions for losses on guaranteed loans are determined by a review of individual guarantees. A provision for losses on these guarantees is recorded when it is likely that a loss will occur. The amount of the loss provision represents the Government’s best estimate of probable claims against the guarantees. Where circumstances indicate the likelihood of claims arising, provisions are established for those loan guarantees.
(5) Environmental liabilities
An environmental liability for contaminated sites is recorded when contamination is identified, and when the Government is obligated, or likely to become obligated, to incur remediation costs due to reasons of public health and safety, contractual arrangements, or compliance with environmental standards which are set out in any act or regulation (federal, provincial, municipal) recognized by the Government. The liability is based upon remediation costs determined on a site-by-site basis, measured as incremental direct costs, reduced by estimated recoveries from third parties, and discounted, where possible, to reflect the time value of money.
83
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
1. | SIGNIFICANT ACCOUNTING POLICIES (Continued) |
PSAB has issued a new standard with respect to the recognition and measurement of liabilities related to contaminated sites, effective for year ends commencing on April 1, 2014. The impact of changes between this new standard and the Government’s current policy has not been reflected in these summary financial statements.
(1) Recognition and measurement
In the public sector, recognition and measurement of tangible capital and other non-financial assets are based on their future service potential. Generally, such assets do not generate future net cash inflows. Therefore, these assets will not provide resources to discharge the liabilities of the Government. For non-financial assets, the future economic benefit consists of their capacity to render service to fulfill the Government’s objectives.
(2) Inventories
Inventories held for resale are classified as non-financial assets if it is anticipated that the sale will not be completed within one year of the reporting date. Inventories held for use are classified as non-financial assets.
(3) Prepaid expenses
Prepaid expenses are payments for goods or services which will provide economic benefits in future periods. The prepaid amount is recognized as an expense in the year the goods or services are used or consumed.
(4) Tangible capital assets
The cost of tangible capital assets purchased includes the purchase price as well as costs such as installation costs, design and engineering fees, survey and site preparation costs and other costs incurred to put the asset into service. The cost of tangible capital assets constructed by the Government includes all direct construction costs such as materials, labour, design, installation, engineering, architectural fees, and survey and site preparation costs, as well as overhead costs directly attributable to the construction activity such as licenses, inspection fees, indirect labour costs, and amortization expense of any equipment which was used in the construction project. Any carrying costs associated with the development and construction of tangible capital assets is included for projects whose cost exceeds $20 million and development time exceeds one year.
Certain assets, which have historical or cultural value, including works of art, historical documents as well as historical and cultural artifacts are not recognized as tangible capital assets because a reasonable estimate of the future benefits associated with such property cannot be made.
Intangible assets and items inherited by right of the Crown, such as Crown lands, forests, water and other mineral resources are not recognized in the Government’s financial statements.
84
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
1. | SIGNIFICANT ACCOUNTING POLICIES (Continued) |
Tangible capital assets are amortized on a straight-line basis over their estimated useful lives as follows:
| | |
General Tangible Assets: | | |
Land | | Indefinite |
Buildings and Leasehold Improvements | | |
Buildings | | 10 to 60 years |
Leasehold improvements | | Life of lease |
Vehicles and Equipment | | |
Vehicles | | 5 to 10 years |
Aircraft and vessels | | 5 to 24 years |
Machinery, equipment and furniture | | 3 to 20 years |
Maintenance and road construction equipment | | 15 years |
Computer hardware, software licences | | 4 to 15 years |
| |
Infrastructure Assets: | | |
Land | | Indefinite |
Land Improvements | | 20 to 30 years |
Transportation | | |
Bridges and Structures | | 40 to 75 years |
Provincial Highways, Roads and Airstrips | | 10 to 40 years |
Dams and Water Management Structures | | 40 to 100 years |
One-half of the annual amortization is charged in the year of acquisition and in the year of disposal. Assets under construction are not amortized until the asset is put into service.
| (vii) | Changes in Accounting Policy |
During 2014, all GBE’s except Manitoba Hydro applied IAS 19 [revised] – Employee Benefits retrospectively in accordance with the transitional provisions set out in the revised standard. The adoption of IAS 19 [revised] resulted in a decrease to equity and an increase to other comprehensive income (OCI) of $20 million. There is no impact to the overall equity reported for the Government. The impact of the adoption of this standard is reflected in the Consolidated Statement of Accumulated Deficit and Schedule 3 of these summary financial statements.
| (viii) | Classification by Sector |
The Province reports operational results under the following sectors; health, education, family services, community economic and resource development, justice and other expenditures, and general government. The entities and departments included in each sector are identified in Schedule 8 to the summary financial statements.
The health sector includes provincial health care programs and includes all health related entities and services.
The education sector includes all education services including elementary, secondary and post-secondary services, including the pension related expenses associated with this sector.
The family services sector includes all social services related to employment and income support for individuals in need as well as a comprehensive range of social services and financial assistance programs provided to Manitobans throughout the Province.
85
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
1. | SIGNIFICANT ACCOUNTING POLICIES (Continued) |
The community economic and resource development sector includes the promotion and development of the Province’s natural resources including the support of industries within this sector. It also includes the operation and maintenance of transportation systems including highway infrastructure and other Government infrastructure. The sector also contains the management and administration of housing policies and benefits for low to moderate income renters and homeowners.
The justice and other expenditures sector include general administration, finance, executive and legislature, cultural and sport related activities. The sector contains criminal and civil legal services and programs that protect the rights of Manitobans. Also included in the sector are all general government pension related expenses.
The general government sector is comprised of those activities that cannot to be allocated to the specific sectors noted above.
Inter-segment transfers between sectors are measured at the exchange amount.
| E. | Measurement Uncertainty |
Estimates are used to accrue revenues and expenses in circumstances where the actual accrued revenues and expenses are unknown at the time the financial statements are prepared. Uncertainty in the determination of the amount at which an item is recognized in the financial statements is known as measurement uncertainty. Such uncertainty exists when there is a variance between the recognized amount and another reasonable amount, as there is whenever estimates are used.
Measurement uncertainty in these financial statements exists in the accrual of individual and corporate income taxes, Canada Health Transfer and Canada Social Transfer entitlements, accruals for pension obligations, accruals for environmental obligations, allowances for doubtful loans, accruals for liabilities valued through actuarial valuations, such as long term disability, severance, sick pay obligations and workers compensation claims and advances and provision for losses on guarantees.
The nature of the uncertainty related to the accrual of health and social transfer payments from the Government of Canada and individual and corporate income taxes arises because of the possible differences between the estimates for the economic factors used in calculating the accruals and actual economic results. The uncertainty related to accruals for pension obligations arises because actual results may differ significantly from the Government’s best estimates of expected results based on variables such as earnings on the pension investments, salary increases and the life expectancy of claimants. The uncertainty related to the accrual of environmental obligations is based upon the identification of all sites where environmental damages have occurred that are the Government’s responsibility to mitigate and the quantification of what the actual liability will be based upon impact studies. Uncertainty concerning the allowance for doubtful loans and advances is based upon actual collectability and changes in economic conditions.
While management’s best estimates have been used for reporting items subject to measurement uncertainty, it is possible that changes in future conditions in the near term could require a material change in the valuation of the reported amounts. Near term is defined as a period of time not to exceed one year from the date of the financial statements.
| | | | | | | | |
| | ($ millions) | |
| | 2014 | | | 2013 | |
Temporary investments | | | 202 | | | | 229 | |
| | | | | | | | |
Temporary investments are recorded at cost, which approximates market value. Temporary investments consist of investments with financial institutions, government bonds and other short term investment vehicles. All of the securities have terms to maturity of less than one year.
86
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
| | | | | | | | |
| | ($ millions) | |
| | 2014 | | | 2013 | |
Sinking funds | | | 1,519 | | | | 1,591 | |
Other investments | | | 747 | | | | 842 | |
Unamortized termination losses on derivative contracts | | | 27 | | | | 33 | |
| | | | | | | | |
| | | 2,293 | | | | 2,466 | |
| | | | | | | | |
Portfolio investments are recorded using the cost method. Under this method, any discount or premium arising on the purchase of a fixed term security is amortized over the period to maturity. Portfolio investments are written down to market value only in those circumstances where the loss in value is other than temporary in nature. As at March 31, 2014, the market value of portfolio investments was $2,267 million (2013 - $2,468 million). Portfolio investments earned $99 million during the year (2013 - $102 million).
Sinking Funds
Section 60 of The Financial Administration Act authorizes the Minister of Finance to provide for the creation and management of sinking funds for the orderly retirement of debt. The Government’s sinking fund currently provides for the repurchase of foreign debt and the pre-funding of maturing debt issues. The sinking fund is invested principally in securities issued or guaranteed by federal and provincial governments. Sinking funds are invested in fixed income securities as follows:
| | | | | | | | | | | | | | | | |
| | ($ millions) | |
| | 2014 | | | 2013 | |
| | Book Value | | | Fair Value | | | Book Value | | | Fair Value | |
Government of Canada, direct and guaranteed | | | 147 | | | | 147 | | | | 164 | | | | 166 | |
Provincial, direct and guaranteed | | | 1,246 | | | | 1,239 | | | | 1,263 | | | | 1,267 | |
Municipal | | | 101 | | | | 102 | | | | 136 | | | | 138 | |
Corporate | | | 25 | | | | 27 | | | | 28 | | | | 30 | |
| | | | | | | | | | | | | | | | |
| | | 1,519 | | | | 1,515 | | | | 1,591 | | | | 1,601 | |
| | | | | | | | | | | | | | | | |
Investment revenue earned on sinking funds during the year was $50 million (2013 - $61 million). The sinking funds are allocated as follows:
| | | | | | | | |
| | ($ millions) | |
| | 2014 | | | 2013 | |
Sinking funds | | | 1,544 | | | | 1,672 | |
Less: Uninvested portion of sinking funds held in cash and cash equivalents | | | (25 | ) | | | (81 | ) |
| | | | | | | | |
Total sinking funds held in portfolio investments | | | 1,519 | | | | 1,591 | |
| | | | | | | | |
87
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
3. | PORTFOLIO INVESTMENTS (Continued) |
Other Investments
| | | | | | | | |
| | ($ millions) | |
| | 2014 | | | 2013 | |
Guaranteed investment certificates | | | 52 | | | | 60 | |
Bonds – Government of Canada, provincial and municipal | | | 189 | | | | 223 | |
Bonds – Corporate | | | 384 | | | | 426 | |
Equity investments | | | 103 | | | | 112 | |
Investments in real estate | | | 19 | | | | 21 | |
| | | | | | | | |
| | | 747 | | | | 842 | |
| | | | | | | | |
As at March 31, 2014 the market value of other investments was $752 million (2013 - $867 million). Other investments earned $49 million during the year (2013 - $41 million).
4. | EQUITY IN GOVERNMENT BUSINESS ENTERPRISES |
The GBEs that are included in the summary financial statements are listed in Schedule 8 and are classified as follows:
| | |
Category | | Definition |
Utility | | An enterprise which provides public utility services for a fee. |
| |
Insurance | | An enterprise which provides insurance coverage services to the public for a fee. |
| |
Finance | | Enterprises which provide regulatory control, and are revenue generating, or enterprises which use economy of scale to deliver goods and services to the public. |
The operating results and financial position of each GBE category are reported in Schedule 3 to the summary financial statements.
Included in the equity in GBEs are equities, which are restricted for use by provincial legislation and thereby not available to discharge Government liabilities or to finance other Government programs. The equity in GBEs is comprised of:
| | | | | | | | |
| | ($ millions) | |
| | 2014 | | | 2013 | |
Restricted Equity in Government Business Enterprises: | | | | | | | | |
Deposit Guarantee Corporation of Manitoba | | | 224 | | | | 208 | |
Manitoba Hydro-Electric Board | | | 2,812 | | | | 2,841 | |
Manitoba Public Insurance Corporation | | | 387 | | | | 420 | |
Workers Compensation Board | | | 382 | | | | 282 | |
| | | | | | | | |
| | | 3,805 | | | | 3,751 | |
| | | | | | | | |
Unrestricted Equity in Government Business Enterprises: | | | | | | | | |
Manitoba Lotteries Corporation | | | 5 | | | | 5 | |
Manitoba Public Insurance Corporation | | | 10 | | | | 10 | |
| | | | | | | | |
| | | 15 | | | | 15 | |
| | | | | | | | |
Equity in Government Business Enterprises | | | 3,820 | | | | 3,766 | |
| | | | | | | | |
88
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
The Government participates in various pension plans. The two primary plans, in which the Government directly participates, are the Civil Service Superannuation Plan and the Teachers’ Pension Plan. As per the Acts that administer these plans, the Government is responsible for 50% of pension benefits earned by employees. These Plans are joint trusteed plans. The Government’s pension liability reflects its share of the actuarial present values of pension benefits attributed to services rendered by employees and former employees, net of any plan assets which are set aside by the Government in an irrevocable trust. As of March 31, 2014, the pension liability for the Civil Service Superannuation Plan was $726 million (2013 - $670 million) and the pension liability for the Teachers’ Pension Plan was $1,272 million (2013 - $1,131 million).
Other pension plans in which the Government participates include the Members of the Legislative Assembly Plan, the Legislative Assembly Pension Plan, the Judges’ Supplemental Pension Plan and the Winnipeg Child and Family Services Employee Benefits Retirement Plan. The Government is responsible for any excess of accrued pension benefits over pension fund assets for these plans.
The Government also includes several other pension plans in its pension liability. These other plans include post-secondary education pension plans and public school divisions’ pension plans. Post-secondary education pension plans include the University of Manitoba Pension Plans, the University of Winnipeg Pension Plan and the Brandon University Retirement Plan. Public school divisions’ pension plans include the Winnipeg School Division Pension Fund for Employees Other Than Teachers, Retirement Plan for Non-Teaching Employees of the St. James-Assiniboia School Division and Retirement Plan for Employees of Frontier School Division. The Government is responsible for any excess of accrued pension benefits over pension fund assets for these plans.
Employees in the health sector are members of the Health Care Employees Pension Plan, a multi-employer defined benefit pension plan established between employees and participating boards. Because the Government does not sponsor this plan, the accrued benefit liability of this plan is not recognized in these financial statements. The annual net benefit plan expense is the amount of required contributions provided for employees’ services rendered during the year. During the year, the Government expensed contributions to this plan of $132 million (2013 - $132 million). At December 31, 2013 the Plan had an excess of net assets available for benefits over pension obligations of $259 million.
As at March 31, 2014, the total pension liability being reflected in the summary financial statements was $2,038 million (2013 - $1,828 million). Details related to the pension liability are provided in Schedule 6 to the Summary financial statements. The following provides general information on the contributions and benefit formulae of the various pension plans, which are included in this schedule.
| A. | Civil Service Superannuation Plan |
The Civil Service Superannuation Act (CSSA) established a defined benefit plan to provide benefits to employees of the Manitoba Civil Service and to participating agencies of the Government through the Civil Service Superannuation Fund (CSSF).
The lifetime pension calculation equals 2% of a member’s best five-year average yearly pensionable earnings multiplied by pensionable service, minus 0.4% of the average Canada Pension Plan (CPP) earnings multiplied by pensionable service since January 1, 1966.
The CSSA requires employees to contribute 6.5% of pensionable earnings up to the CPP maximum pensionable earnings, and 7.5% on pensionable earnings above the maximum. Commencing on July 1, 2012 employee contributions increased by .5% per year and will continue increasing by .5% until the 2015 calendar year. At that time employees will be required to contribute 8.0% of pensionable earnings up to the CPP maximum pensionable earnings, and 9.0% on pensionable earnings above the maximum. 89.8% of employee contributions are used to fund basic benefits and 10.2% of employee contributions are allocated to funding indexing benefits. The Government funds 50% of the monthly pension retirement benefits paid to retirees.
Indexing benefits are not guaranteed and are paid only to the extent that the indexing adjustment account in CSSF can finance one-half of the cost-of-living increases granted. The maximum annual adjustment is limited by legislation to two-thirds of the increase in the Consumer Price Index for Canada.
89
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
5. | PENSION PLANS (Continued) |
As a joint trusteed plan, Schedule 6 only reports the Province’s conditional share of the net obligation. The estimated financial position of both the employee and employer components of the Civil Service Superannuation Plan are reported in the December 31, 2013 audited financial statements of CSSF. At December 31, 2013, after accounting for provincial pension assets held in trust and trust assets held in trust for GBE’s, CSSF had an estimated accrued net obligation of $716 million (2012 - $1,249 million). This valuation is not on the same basis of reporting as the summary financial statements and does not include adjustments for unamortized actuarial gains or losses nor the impact of valuing assets on a market related value basis as opposed to market value. This valuation also includes estimated net obligations related to GBE’s, which are included in the summary financial statements on a modified equity basis, and other entities that are not part of the GRE.
The Teachers’ Pensions Act (TPA) established a defined benefit plan to provide pension benefits to teachers who have taught in public schools in Manitoba.
The lifetime pension calculation is generally based upon 2% of a member’s average salary of the best five of the final 12 years of service (best seven prior to July 1, 1980) multiplied by pensionable service, minus the years of service multiplied by 0.6% of the annual salary up to the yearly maximum pensionable earnings. The pension amount is subject to a maximum of 70% of the average annual salary used above.
The TPA requires that teachers contribute 7.3% of pensionable earnings up to the CPP maximum earnings, and 8.9% of pensionable earnings above the maximum. Commencing September 1, 2012 teacher contributions increased .5% per year and will continue increasing at .5% per year until September 1, 2015. At that time the TPA will require teachers to contribute 8.8% of pensionable earnings up to the CPP maximum pensionable earnings and 10.4% of pensionable earnings above the maximum. 83.3% of teacher’s contributions are used to fund basic benefits and 16.7% of teachers contributions are allocated for funding indexing benefits. The Government funds 50% of the monthly pension retirement benefits paid to retirees.
Indexing benefits are not guaranteed and are paid only to the extent that the indexing adjustment account in Teachers’ Retirement Allowances Fund can finance one half of the cost-of-living increases granted. The maximum annual adjustment is limited by legislation to two-thirds of the increase in the Consumer Price Index for Canada.
As a joint trusteed plan, Schedule 6 only reports the Province’s conditional share of the net obligation. The estimated financial position of both the employee and employer components of the Teachers’ Pension Plan are reported in the December 31, 2013 audited financial statements of Teachers’ Retirement Allowances Fund (Fund). At December 31, 2013, after accounting for provincial pension assets held in trust, the Fund had an estimated accrued net obligation of $1,383 million (2012 - $1,547 million). This valuation is not on the same basis of reporting as the summary financial statements and does not include adjustments for unamortized actuarial gains or losses nor the impact of valuing assets on a market related value basis as opposed to market value.
| (i) | Members of the Legislative Assembly Plan |
The pension plan for Members of the Legislative Assembly (MLAs) is established and governed by The Legislative Assembly Act (LAA).
For MLAs elected prior to the dissolution of the Assembly of the 35th Legislature, the LAA provides for defined pension benefits based on years of service to April 1995. The calculation for defined pension benefits is equal to 3% of the average annual indemnities for the last five years served as a member or all the years served; if less than five, multiplied by the number of years of pensionable service up to April 1995. These entitlements are fully indexed to cost of living increases.
90
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
5. | PENSION PLANS (Continued) |
For those MLA’s elected after the 35th Legislature in April 1995, the LAA provides for matching contributions. Under the matching contributions provisions, MLAs may contribute up to 7% of their remuneration toward a Registered Retirement Savings Plan (RRSP) of their choice. The Government matches the member’s contributions on a current basis; consequently, there is no liability for past service benefits under this component of the plan. In the event that a member withdraws money from the RRSP, while an active member of the Legislative Assembly, the Government’s contribution would be refundable back to the Government.
(ii) Legislative Assembly Pension Plan
The Members’ Retirement Benefits Regulation of The Legislative Assembly Act established a defined benefit plan, effective April 1, 2004 that provides pension benefits to eligible MLAs who elect to participate in the plan.
The pension benefits accumulate up to a maximum period of 35 years at 2% per year of pensionable service based upon the average of the best five-year annual salaries, reduced by an amount equal to 0.25% times the number of months before the member’s 60th birthday that the first pension payment is made. These entitlements are indexed to 2/3 of cost of living increases.
Active members must contribute 7% of their earned salary to the plan. The Government makes contributions as necessary to ensure the pension fund has sufficient assets to cover the monthly pension payments to retirees as well as ensuring there are sufficient funds to cover any of the plans liabilities. Any surplus of plan assets over the pension obligation can be used by the Government to reduce future contributions.
(iii) Judges’ Supplemental Pension Plan
Manitoba Provincial Court Judges and Masters are members of the Civil Service Superannuation Plan; however, they also receive enhanced pension benefits under the Manitoba Provincial Court Judges and Masters’ Supplemental Pension Plan. These supplemental pension benefits for judges are the difference between the total pension benefits for judges, including the amendments introduced by Judicial Compensation Committees, and the formula pension available under The Civil Service Superannuation Act (CSSA) as described above in Note 5A.
The supplemental pension is generally based upon an accrual rate of 3% for each year of service, as a judge, up to a maximum of 23.5 years, reduced by the pension provided under the CSSA. The combined total of the Judges’ Supplemental Pension and Civil Service Superannuation Pension is subject to a maximum of 70% of earnings. These enhanced benefits are entirely funded by the Government.
(iv) Winnipeg Child and Family Services Employee Benefits Retirement Plan
Established effective December 29, 2003, the Winnipeg Child and Family Services Employee Benefits Retirement Plan (WCFSP) applies to employees of the former Winnipeg Child and Family Services Agency, who transferred to the Department of Family Services and Labour.
The lifetime pension calculation equals 2% of the member’s highest average pensionable earnings in any three non-overlapping periods of 12 consecutive months, less 0.6% of the average CPP earnings for the same period multiplied by years of pensionable service. Indexing payments are subject to approval by the Trustees, subject to increases in the Consumer Price Index.
Members are required to contribute 4.5% of pensionable earnings up to the CPP maximum and 6% on pensionable earnings over the maximum. Any surplus of plan assets over the pension obligation can be used by the Government to reduce future contributions.
91
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
5. | PENSION PLANS (Continued) |
(i) University of Manitoba Pension Plan
The University of Manitoba administers The University of Manitoba Pension Plan (1970), The University of Manitoba Pension Plan (1993), and The University of Manitoba GFT Pension Plan (1986). These are trusteed pension plans. The Trustees are responsible for the custody of the plans’ assets and issuance of annual financial statements. The December 2009 funding valuation indicated that the University of Manitoba Pension Plan (1993) was in a funding deficiency position which the University is funding over fifteen years at an annual additional payment of $4 million. In addition the Plan was amended effective January 1, 2011 to provide for increases in employee and employer contributions of .5% effective January 1, 2011, .5% effective January 1, 2012 and 1.0% effective January 1, 2013.
University of Manitoba Pension Plan (1993) is a money purchase plan with a defined benefit minimum. The funding for the plan requires a matching contribution from the University and the employees. The plan is not indexed. Retirement benefits are calculated by using the greater of the two methods: Formula and Plan Annuity. For each year of pensionable service, Formula benefit equals 2.0% of the average best five year salary, less 0.7% of the average best five year salary under the yearly maximum pensionable earnings in the year of retirement, to a maximum of 1/9 of the Pension Plans money purchase limit. The benefit is reduced by 1⁄4% for each month between the actual pension commencement date and the age of 65. Plan Annuity benefit is based on contribution account balance, age of the retirement, and the annuity factor determined by the plan actuary.
The University of Manitoba Pension Plan (1970) operates as a defined contribution or money purchase arrangement for service since 2003. Certain members retain an entitlement to a hybrid formula for the service prior to 2003, similar to the 1993 Plan.
The University of Manitoba GFT Pension Plan (1986) is a defined contribution pension plan; therefore there is no requirement for an actuarial valuation of this plan.
(ii) University of Winnipeg Pension Plan
The University of Winnipeg administers the University of Winnipeg Pension Plan (UWPP), which is comprised of a defined benefit segment and a defined contribution segment. The assets of the Plan are held in trust by independent custodians.
The UWPP was established as a contributory defined benefit pension plan on September 1, 1972 and covers all eligible employees of the University, except those who are members of the United Church of Canada Pension Plan. The funding for the plan requires a matching contribution from the University and the employees. Annual pension equals 2.0% of the final five year average earnings multiplied by the years of pensionable service, less 0.6% of CPP average earnings for each year of pensionable service. The pension benefit is subject to a plan benefit maximum limit of $1,722.22 per year of pensionable service. At December 2010 the Plan had a going-concern deficiency of $25 million, which the University is addressing by making annual deficiency payments of $3 million until the deficiency is eliminated.
Since December 31, 2000, when the defined contribution segment of the Plan was introduced, approximately one-quarter of the eligible members converted to that plan. The obligation for pension benefits under the defined contribution segment of the Plan will always be equal to net assets in each member’s account. Therefore, no surplus or deficiency arises from fluctuations in the investment market.
92
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
5. | PENSION PLANS (Continued) |
(iii) Brandon University Retirement Plan
Brandon University administers the Brandon University Retirement Plan, which is a trusteed pension plan. The Trustees are responsible for the custody of the Plan’s assets and issuance of annual financial statements.
The Brandon University Retirement Plan is a final average contributory defined benefit pension plan established on April 1, 1974 for the benefit of the employees of Brandon University. The funding for the plan requires a matching contribution from the University and the employees.
Annual pension equals 2.0% of the final five year average earnings multiplied by the years of pensionable service, less 0.6% of CPP average earnings for each year of pensionable service. The pension benefit is subject to a plan benefit maximum limit of $1,722.22 per year of pensionable service for members retired on or before April 1, 2009, and $1,975.00 for those retiring after that date.
| (b) | Public School Divisions |
(i) The Winnipeg School Division Pension Fund for Employees Other Than Teachers
The Winnipeg School Division Pension Fund for Employees Other Than Teachers is a defined benefit pension plan for employees that meet specified employment conditions. The fund was created by By- law 196 of the Winnipeg School Division (replaced by By-law 1017 on January 1, 1992) and is subject to the applicable regulations.
The pension calculation is based on an amount equal to 1.6% of a member’s average pensionable salary and 2.0% of a member’s average salary over the pensionable salary, multiplied by a member’s years of pensionable service. The average salary is determined by averaging the best five years of employment salary in the last twelve years of service.
Employee contributions equal 7.8% of pensionable salary and 9.1% of the earnings in excess of pensionable salary up to the yearly maximum pensionable earnings, effective January 1, 2013. The percentages changed to 8.1% and 9.5% respectively, effective January 1, 2014. The Winnipeg School Division matches employee contributions and pays an additional 27.4% of employee contributions less the amount needed to finance the Disability Income Plan benefits (approximately 10%). As a result, employer contributions equal approximately 117.4% of employee contributions.
(ii) Retirement Plan for Non-Teaching Employees of the St. James-Assiniboia School Division
The St. James-Assiniboia School Division Retirement Plan for Non-teaching Employees is a defined benefit pension plan that was established on January 1, 1978 and is subject to the applicable regulations.
The pension calculation is based on an amount equal to 1.4% of a member’s average employment earnings below CPP earnings and 2.0% of a member’s employment earnings in excess of the CPP earnings, multiplied by a member’s years of contributory service. The average employment earnings are determined by averaging the best six years of employment earnings in the last 12 years of service.
Effective July 1, 2013, employee contributions equal 7.7% of CPP earnings and 9.3% of the employment earnings in excess of CPP earnings. The St. James-Assiniboia School Division matches employee contributions. Effective July 1, 2014, employee contributions will change to 8.2% of CPP earnings and 9.8% of the employment earnings in excess of CPP earnings.
93
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
5. | PENSION PLANS (Continued) |
(iii) Retirement Plan for Employees of Frontier School Division
The Frontier School Division Retirement Plan is a defined benefit pension plan for non-teaching employees.
The pension benefit is based on an amount equal to 2.0% of a member’s best average earnings, multiplied by a member’s years of credited service. The average employment earnings are determined by averaging the best five years of employment earnings in the last ten years of service.
Employee contributions equal 8.6% of CPP earnings, with the Frontier School Division matching employee contributions. Effective July 1, 2014, employee contributions will increase to 9%. The Frontier School Division is responsible for the balance of the pension cost, of which a portion can be financed by an allocation from pension surplus.
| E. | Government Business Enterprises |
Manitoba Hydro, Manitoba Liquor Control Commission, Manitoba Public Insurance Corporation and Manitoba Lotteries Corporation are members of the CSSF. The net pension liabilities for these GBEs are disclosed in Schedule 3.
i) Legal Actions
The Government has been named in various legal actions. No provision has been made at March 31, 2014 in the accounts where the final results are uncertain.
ii) Canadian Blood Services
The majority of provincial and territorial governments of Canada, including Manitoba, are members of, and provide funding to, Canadian Blood Services, which operates the Canadian blood system. The March 31, 2014 audited financial statements of Canadian Blood Services indicate that a wholly owned subsidiary, CBS Insurance Company Limited, provides for the contingent liabilities for risks related to operations of the blood system. The actuarially determined provisions for future insurance claims, reported and unreported, related to insured events that occurred prior to March 31, 2014 is $250 million (2013 - $250 million). The related assets as at March 31, 2014 total $384 million (2013 - $354 million). The subsidiary also had a re-insurance contract for additional coverage of $750 million.
Based upon the above, the Government’s share of the provision for future claims as at March 31, 2014 is offset with designated assets, which at that point exceed the provision. In addition, there is re-insurance to cover an additional $750 million in claims of insured events occurring on or before March 31, 2014. The Government is not aware of any proceedings that could lead to a claim against it given the existing arrangement in place.
iii) Treaty Land Entitlement Obligations
To meet the Government’s obligation under treaty land entitlement agreements, approximately 706,069 acres of provincial Crown lands have been made available or transferred to the Government of Canada for First Nations. The Government’s obligations under the treaty land entitlement agreements require the setting aside of 1,426,454 acres of Crown lands and Other Lands (Acquisition). To date, approximately 990,663 acres of Crown lands have been selected by the Entitlement First Nations. The Crown lands will be transferred according to the Natural Resources Transfer Agreement, and the transfer will include mines and minerals and other interests normally reserved for the Government, under The Crown Land Act or any other statute.
94
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
6. | CONTINGENCIES (Continued) |
i) Government Business Enterprise Contingencies
Significant contingencies for Government Business Enterprises include:
Manitoba Hydro is party to an agreement dated December 16, 1977, with Canada, the Province of Manitoba and the Northern Flood Committee Inc., representing the five First Nations in the communities of Cross Lake, Nelson House, Norway House, Split Lake and York Landing. This agreement, in part, provides for compensation and remedial measures necessary to ameliorate the impacts of the Churchill River diversion and the Lake Winnipeg Regulation projects. Reassessments of these liabilities will be made as settlements are achieved. As a result, the organization anticipates further mitigation issues, the outcomes of which are not determinable at this time.
Manitoba Hydro will incur future costs associated with the assessment and remediation of contaminated lands and facilities for the phase-out and destruction of polychlorinated biphenyl contaminated mineral oil from electrical equipment. A reasonable estimate of the associated costs cannot be made at this time.
The Deposit Guarantee Corporation of Manitoba has guaranteed $22 billion (2013 - $21 billion) in credit union deposits at the end of December 31, 2013. Based upon its ongoing monitoring procedures, the Corporation has concluded that a provision for such contingencies does not need to be established at this time.
The Government has guaranteed the repayment of debt, promissory notes, bank loans, lines of credit, mortgages and securities held by others. Debt guaranteed by the Government is guaranteed, as to principal and interest, until the debt is matured or redeemed. The authorized limits and the outstanding guarantees are summarized as follows:
| | | | | | | | | | | | |
| | Authorized | | | ($ millions) | |
| | Limit | | | 2014 | | | 2013 | |
Manitoba Business Start Program | | | 5 | | | | 3 | | | | 3 | |
Manitoba Agricultural Services Corporation (Note 6B.a) | | | — | | | | 80 | | | | 80 | |
Manitoba Student Aid Program (Note 6B.b) | | | 20 | | | | — | | | | — | |
Manitoba Housing and Renewal Corporation (Note 6B.c) | | | 20 | | | | 10 | | | | 10 | |
| | | | | | | | | | | | |
| | | | | | | 93 | | | | 93 | |
Manitoba Grow Bonds | | | | | | | 3 | | | | 3 | |
| | | | | | | | | | | | |
Total guarantees outstanding | | | | | | | 96 | | | | 96 | |
| | | | | | | | | | | | |
A provision for future losses on guarantees in the amount of $18 million (2013 - $20 million) has been recorded in the accounts.
95
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
6. | CONTINGENCIES (continued) |
Note 6B.a) Manitoba Agricultural Services Corporation
The Manitoba Agricultural Services Corporation has guaranteed loans under the following programs:
| | |
Program | | General Terms and Conditions |
Operating Credit Guarantees for Agriculture | | Each participating lending institution is guaranteed 25% of the respective value of loans made under this program. |
| |
Operating Credit Guarantees for Rural Small Business | | Each participating lending institution is guaranteed the lesser of 25% of the amount advanced or 75% of the respective value of loans made under this program. |
| |
Manitoba Livestock Associations Loan Guarantees | | Each association’s lending institution is guaranteed 25% of the loan to a maximum guarantee of $5 million per association. |
| |
Enhanced Diversification Loan Guarantee Program | | Guarantees are based on 25% of the original principal amount of each individual loan, with no maximum loan amount. |
| |
Rural Entrepreneur Assistance Program | | Each participating lender is guaranteed up to 80% of the loan made to small rural non-agricultural business to a maximum guarantee of $0.2 million. |
Note 6B.b) Manitoba Student Aid Program
The Government guarantees three types of student loans, issued in the past 19 years, as follows:
| | |
Loan type | | Nature of loan |
Guaranteed loans | | Issued by the Canadian Imperial Bank of Commerce (CIBC) from April 1, 1993 to December 31, 1994. These loans are fully guaranteed, if the loan is deemed to be in default. |
| |
Limited risk loans | | Issued by the CIBC from January 2, 1995 to December 31, 1997 and issued by the Royal Bank from June 2, 1997 to July 31, 2000. The Government only guarantees those loans in default that have been issued to credit abusers, insolvent creditors and minors. |
| |
Non-risk loans | | Issued by the Royal Bank from August 1, 2000 to July 31, 2001. The Government has agreed to guarantee and purchase any loan deemed to be in default. |
Note 6B.c) Manitoba Housing and Renewal Corporation
The Manitoba Housing and Renewal Corporation guarantees the repayment of various mortgages and issues various letters of credit, up to $20 million, which guarantee the terms and conditions of land development agreements and construction contracts.
96
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
6. | CONTINGENCIES (Continued) |
Manitoba HydroBonds and Hydro-Electric Board Bonds Guarantees
As at March 31, 2014, Manitoba Hydro has outstanding Manitoba HydroBonds and Manitoba Hydro-Electric Board Bonds amounting to $327 million (2013 - $237 million). These bonds carry fixed and variable coupon rates that range from 1.60% to 10.00%. Manitoba HydroBonds are redeemable at the option of the holder. The Government guarantees $263 million (2013 - $163 million) of these outstanding bonds.
7. | CONTRACTUAL OBLIGATIONS |
The Government has entered into a number of multi-year contracts and agreements for the delivery of services and the acquisition or construction of assets. These contractual obligations will become liabilities in the future when the terms of the contracts are met. The following represents the amounts required to satisfy the contractual obligations, by the year that it is anticipated that the terms of the contract will be met, as at March 31:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
($ millions) | | 2015 | | | 2016 | | | 2017 | | | 2018 | | | 2019 | | | 2020 and beyond | | | Total | |
Government departments, Crowns and Special Funds | | | 446 | | | | 249 | | | | 227 | | | | 220 | | | | 218 | | | | 287 | | | | 1,647 | |
Government Business Enterprises | | | 9 | | | | 9 | | | | 8 | | | | 7 | | | | 7 | | | | 44 | | | | 84 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total | | | 455 | | | | 258 | | | | 235 | | | | 227 | | | | 225 | | | | 331 | | | | 1,731 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other significant obligations not included in the table above are:
Crown Corporations
Crowns of the Province have entered into contractual arrangements related to construction projects totalling $543 million (2013 - $565 million).
Government Business Enterprise Contractual Obligations
Manitoba Hydro has energy purchase commitments of $1,571 million (2013 - $1,592 million) that relate to future purchases of wind, natural gas (including transportation and storage contracts), coal and electricity. Commitments are primarily for wind, which expire in 2038, and natural gas purchases, which expire in 2020. In addition, other outstanding commitments principally for construction, are approximately $2,676 million (2013 - $1,592 million).
Manitoba Lotteries Corporation has purchase commitments of $19 million related to Casino construction projects.
Manitoba Hydro provides guarantees to counterparties as part of its use of natural gas derivative commodity contracts. Guarantees issued at March 31, 2014 totalled $311 million (2013 - $289 million) and do not have specific maturity dates.
Workers Compensation Board has contractual agreements to contribute funding to a maximum of $81 million (2013 - $9 million) to specific investment projects. These will be financed from their existing investment portfolio or from available cash.
97
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
Debt servicing costs of $821 million (2013 - $839 million) are net of interest recoveries from GBEs of $521 million (2013 - $517 million), interest on provincial debt held as investments of $13 million (2013 - $13 million) and include $42 million (2013 - $38 million) representing interest expense of Crown organizations. GBEs debt servicing costs of $480 million (2013 - $496 million) are reported in Schedule 3.
9. | AMOUNTS DUE TO THE GOVERNMENT OF CANADA |
To offset negative adjustments to the 2004 Equalization payments, the Government of Canada provided a loan payable to the Government of $38 million repayable over a ten-year period, commencing in April 2006. As at March 31, 2014, this loan payable had been reduced to $8 million (2013 - $11 million). Similarly, to offset negative adjustments to the 2004 Canada Health and Social Transfer (CHST) entitlements, the Government of Canada provided a loan payable to the Government of $9 million repayable over a ten-year period, commencing in April 2006. As at March 31, 2014 this loan payable had been reduced to $2 million (2013 - $3 million). These loans are non-interest bearing.
Through the Manitoba Opportunities Fund Ltd., the Government holds and invests deposits made through the Federal Department of Citizenship and Immigration, Canada’s Immigrant Investor Program. As at March 31, 2014, the Government has loans payable of $282 million (2013 - $275 million) to be repaid to the Government of Canada five years after receipt. The Government is charged an administrative fee for each loan.
Amounts held in trust are assets over which the Manitoba Legislature has no power of appropriation. The amounts are not included in the summary financial statements because the Government has no equity in the amounts and administers them according to trust or other agreed-upon arrangements. As at March 31, 2014 amounts held in trust were as follows:
| | | | | | | | |
| | ($ millions) | |
| | 2014 | | | 2013 | |
Fiduciary Trusts | | | 571 | | | | 563 | |
Custodial Trusts | | | 123 | | | | 128 | |
| | | | | | | | |
| | | 694 | | | | 691 | |
| | | | | | | | |
Fiduciary Trusts
The Government holds certain interest bearing deposits as fiduciary trusts. These deposits are pooled with the Government’s investments in order to earn a market rate of interest.
Custodial Trusts
The Government holds custodial trust funds in the form of bonds and other securities.
11. | RISK MANAGEMENT AND THE USE OF DERIVATIVE FINANCIAL INSTRUMENTS |
Borrowings in both Canadian and foreign financial markets result in exposure to risks, which include foreign exchange risk, interest rate risk, credit risk and liquidity risk.
The Government employs various risk management strategies and operates within fixed risk exposure limits to ensure exposure to risk is managed in a prudent and cost effective manner. A variety of strategies are used, including the use of derivative financial instruments (derivatives).
Derivatives are financial contracts, the value of which is derived from underlying instruments. The Government uses derivatives to hedge and to mitigate foreign exchange risk and interest rate risk. The Government does not use derivatives for speculative purposes.
98
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
11. | RISK MANAGEMENT AND THE USE OF DERIVATIVE FINANCIAL INSTRUMENTS (Continued) |
Foreign exchange risk
Foreign exchange risk is the risk that the cash flows needed to repay the interest and principal on loans in foreign currencies will vary due to fluctuations in foreign exchange rates.
To manage this risk, the Government uses derivative contracts, including foreign exchange forward contracts as well as swaps, to convert foreign currency principal and interest cash flows into Canadian dollar denominated cash flows. The current portfolio of foreign debt is fully hedged through the use of derivatives and U.S. dollar sinking funds, except for the impact of the unamortized foreign exchange fluctuation account of $33 million (2013 - $39 million). This account is fixed with no sensitivity to future foreign exchange rates.
Derivative contracts hedge the underlying debt by matching the critical terms to achieve effectiveness. The current policy has hedged the foreign currency debt principal and interest payments through the use of derivatives in relation to general purpose debt.
Manitoba Hydro has exposure to U.S. dollar foreign exchange fluctuations primarily through the sale and purchase of electricity and fuel in the U.S. This exposure is managed through a long-term natural hedge between U.S. dollar cash inflows from export revenues and U.S. dollar cash outflows for long-term debt coupon and principal payments and thermal fuel purchases. For its U.S. debt retirement purposes, Manitoba Hydro has a hedging relationship between U.S. dollar long-term debt balances and U.S. sinking funds. As a means to bridge temporary timing differences between inflows and outflows to future years’ U.S. dollar requirements, Manitoba Hydro also utilizes derivative foreign exchange forward contracts as required.
Interest rate risk
Interest rate risk is the risk that debt servicing costs will vary unfavourably according to interest rate fluctuations.
To reduce its exposure to interest rate risk, the Government uses derivatives to manage the fixed and floating interest rate mix of its debt portfolio.
After taking into account derivatives used to manage interest rate risk, investments held as sinking funds and eliminating debt incurred on behalf of Manitoba Hydro, the structure of the debt as at March 31, 2014 was 89% at fixed rates and 11% at floating rates (2013 – 88% at fixed rates and 12% at floating rates). A one percent (100 basis points) movement in interest rates on the 11% floating rate debt for an entire year would increase/decrease debt servicing costs, net of recoveries, by $23 million (2013 - $24 million).
Credit risk
Credit risk is the risk that a counterparty will default on its contractual obligations.
The Government manages its credit risk exposure from derivatives by, among other activities, dealing only with high credit quality counterparties and regularly monitoring compliance to credit limits. In addition, the Government enters into contractual agreements (“master agreements”) with all of its counterparties. As at March 31, 2014 the Government has a gross credit risk exposure related to derivatives of $208 million (2013 - $47 million).
Liquidity risk
Liquidity risk is the risk that the Government will not be able to meet its financial commitments over the short term.
To reduce liquidity risk, the Government maintains liquid reserves (i.e. cash and cash equivalents) at levels that will meet future cash requirements and will give the Government flexibility in the timing of issuing debt. In addition, the Government has short-term note programs, bank lines and sinking funds as alternative sources of liquidity. This risk is also managed by distributing debt maturities over many years.
99
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
11. | RISK MANAGEMENT AND THE USE OF DERIVATIVE FINANCIAL INSTRUMENTS (continued) |
Derivative portfolio
The following table presents the fair value of derivative financial instruments with contractual or notional principal amounts outstanding at March 31:
| | | | | | | | | | | | | | | | |
| | ($ millions) | |
| | 2014 | | | 2013 | |
| | Notional Value | | | Fair Value | | | Notional Value | | | Fair Value | |
Interest rate and cross currency swaps | | | 38,486 | | | | (461 | ) | | | 40,199 | | | | (1,274 | ) |
| | | | | | | | | | | | | | | | |
Notional amounts of derivatives contracts represent the contractual amounts to which a rate or price applied for computing the cash flows to be exchanged. The notional amounts are used to determine the gains/losses and fair value of the contracts and are generally a measure of the exposure to the asset class to which the contract relates. They are not recorded as assets or liabilities on the statement of financial position. Notional amounts do not represent the potential gain or loss associated with the market risk or credit risk associated with the derivative contract.
Fair values of the swap agreements are the estimated amount that the Government would receive or pay, based on market factors, if the agreements were terminated on March 31. They are established by discounting the expected cash flows of the swap agreements using year-end market interest and exchange rates. A positive (negative) fair value indicates that the government would receive (make) a payment if the agreements were terminated.
12. | SIGNIFICANT TRANSACTIONS WITH GOVERNMENT BUSINESS ENTERPRISES |
Transactions with GBEs are not eliminated for purposes of summary reporting because they are reported in these summary financial statements using the modified equity method of accounting. These financial statements include the following transactions between the Government and GBEs, which have not been eliminated:
Amounts receivable includes receivables from GBEs as reported in Schedule 1 to the summary financial statements. Loans and advances to GBEs are reflected in Schedule 2 to the summary financial statements.
Borrowings include $603 million (2013 - $551 million) owed to Manitoba Public Insurance Corporation (MPIC) relating to the capital financing of school board and health care facilities. Borrowings also include debt in the amount of $263 million (2013 - $236 million) and $1 million (2013 - $40 million) owed to MPIC and Manitoba Hydro respectively, related to the financing of other Government programs.
These borrowings are repayable over a term from 2014 to 2042 at varying interest rates ranging from 1.60% to 10.00%.
Water power rental fees charged to Manitoba Hydro, in the amount of $118 million (2013 - $111 million), are included in the Consolidated Statement of Revenue and Expense under the fees and other revenue category. Water power rental rates are authorized by Regulation 25/88 and 197/2001 under The Water Power Act. Rentals are paid to the Government for the use of water resources in the operation of Manitoba Hydro’s hydroelectric generating stations.
100
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
12. | SIGNIFICANT TRANSACTIONS WITH GOVERNMENT BUSINESS ENTERPRISES (continued) |
| D. | Fees on Government Guarantees |
Manitoba Hydro remitted $99 million (2013 - $93 million) to the Government based on the amount of their debt that is guaranteed by the Government. The fees are included in the Consolidated Statement of Revenue and Expense under the sinking funds and other investment earnings category.
| E. | Driver Licensing Operations |
The Government, by agreement, paid $28 million (2013 - $28 million) to Manitoba Public Insurance Corporation (MPIC) for the management and administration of driver licensing. MPIC, on behalf of the Government, collected driver licensing fees totalling $23 million (2013 - $23 million) and motor vehicle registration fees totalling $176 million (2013 - $151 million).
The fees received by the Government are included in the Consolidated Statement of Revenue and Expense under the fees and other revenue category.
Under The Workplace Safety and Health Act of Manitoba, the Workers Compensation Board supports the administrative expenses incurred by the Government’s Department of Labour and Immigration for the Workplace Safety and Health program and the Worker Advisor Office. The amount for the year ended March 31, 2014 was $9 million (2013 -$9 million).
The Manitoba Lotteries Corporation provided $5 million in funding for the year ended March 31, 2014 (2013 - $4 million) to the Addictions Foundation of Manitoba for problem gambling services programs.
Manitoba Hydro paid the Province Corporation Capital Tax of $61 million for the year ended March 31, 2014 (2013 - $57 million).
These amounts received by the Government are included in the Statement of Revenue and Expense under the fees and other revenue and other taxes categories.
13. | EXPENSES IN EXCESS OF LEGISLATIVE AUTHORITY |
In addition to producing a summary budget as presented on the summary financial statements, Consolidated Statement of Revenue and Expense, the Government continues to provide budget estimates for the Core Government revenue and expenses. PSAB accounting standards recommend disclosure of information where a government has exceeded its revenue, borrowing, investing, expense or expenditure authority limits. The budget estimate presented on the Consolidated Statement of Revenue and Expense, excludes $228 million in special warrants related to the Core Government. The original budget estimate amounts plus the $228 million in special warrants becomes the revised estimates, against which expenses in excess of legislative authority are determined.
Based upon the revised estimates, the following departments were over-expended as a result of adjustments made after March 31, 2014:
| | | | |
| | ($ millions) | |
Health, Healthy Living and Seniors | | | | |
Health Services Insurance Fund | | | 16 | |
Infrastructure and Transportation | | | | |
Government Services Program | | | 1 | |
Mineral Resources | | | | |
Mineral Resources division | | | 4 | |
Other Appropriations | | | | |
Emergency Expenditures | | | 49 | |
101
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
On October 18, 2013, the Government announced organizational changes that resulted in responsibility for certain functions being transferred between departments. As a result, certain 2013 financial statement and budget figures have been reclassified to be consistent with the 2014 presentation.
102
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
SCHEDULE 1
SUMMARY FINANCIAL STATEMENTS
CONSOLIDATED STATEMENT OF AMOUNTS RECEIVABLE
As at March 31, 2014
| | | | | | | | |
| | ($ millions) | |
| | 2014 | | | 2013 | |
TAXATION REVENUE: | | | | | | | | |
Corporation capital tax | | | — | | | | 6 | |
Levy for health and education | | | 40 | | | | 40 | |
Individual income tax | | | 196 | | | | 186 | |
Insurance corporations tax | | | 20 | | | | 20 | |
Motive fuel tax | | | 30 | | | | 28 | |
Oil and natural gas tax | | | 1 | | | | 2 | |
Retail sales tax | | | 215 | | | | 182 | |
Tobacco tax | | | 24 | | | | 23 | |
| | | | | | | | |
| | | 526 | | | | 487 | |
| | | | | | | | |
GOVERNMENT OF CANADA AND OTHER GOVERNMENTS: | | | | | | | | |
Municipal corporations | | | 244 | | | | 227 | |
Government of Canada shared cost programs/agreements | | | 441 | | | | 649 | |
Other | | | 54 | | | | 38 | |
| | | | | | | | |
| | | 739 | | | | 914 | |
| | | | | | | | |
INTEREST: | | | | | | | | |
Sinking fund | | | 10 | | | | 12 | |
Other investments | | | 2 | | | | 3 | |
| | | | | | | | |
| | | 12 | | | | 15 | |
| | | | | | | | |
OTHER: | | | | | | | | |
Health and social services | | | 159 | | | | 146 | |
Manitoba Hydro-Electric Board | | | 11 | | | | 10 | |
Manitoba Liquor Control Commission | | | 50 | | | | 42 | |
Manitoba Lotteries Corporation | | | 24 | | | | 21 | |
Sundry departmental revenue | | | 124 | | | | 116 | |
Other | | | 159 | | | | 147 | |
| | | | | | | | |
| | | 527 | | | | 482 | |
| | | | | | | | |
| | | 1,804 | | | | 1,898 | |
Less: Allowances | | | 256 | | | | 237 | |
| | | | | | | | |
Total Amounts Receivable | | | 1,548 | | | | 1,661 | |
| | | | | | | | |
103
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
SCHEDULE 2
SUMMARY FINANCIAL STATEMENTS
CONSOLIDATED STATEMENT OF LOANS AND ADVANCES
As at March 31, 2014
| | | | | | | | | | |
| | | | ($ millions) | |
| | | | 2014 | | | 2013 | |
GOVERNMENT BUSINESS ENTERPRISES: | | | | | | | | |
Manitoba Hydro-Electric Board | | | 10,683 | | | | 9,775 | |
Manitoba Lotteries Corporation | | �� | 283 | | | | 241 | |
| | | | | | | | | | |
| | | 10,966 | | | | 10,016 | |
Less: Debt incurred for and repayable by the Manitoba Hydro-Electric Board | | | 10,683 | | | | 9,775 | |
| | | | | | | | | | |
| | | 283 | | | | 241 | |
| | | | | | | | | | |
OTHER: | | | | | | | | |
Loans and mortgages - Note a | | | 673 | | | | 646 | |
Stadium loan - Note b | | | 178 | | | | 171 | |
Manitoba student loans - Note c | | | 92 | | | | 79 | |
Family services agencies - Note d | | | 29 | | | | 29 | |
Other | | | 4 | | | | 4 | |
| | | | | | | | | | |
| | | 976 | | | | 929 | |
| | | | | | | | | | |
TOTAL LOANS AND ADVANCES | | | 1,259 | | | | 1,170 | |
Less: Valuation allowance | | | 114 | | | | 74 | |
| | | | | | | | | | |
NET LOANS AND ADVANCES | | | 1,145 | | | | 1,096 | |
| | | | | | | | | | |
|
The government business enterprises loans and advances portfolio is due in varying annual amounts to the year 2063, bearing interest at either: | |
| | | |
i) | | fixed with rates ranging from 1.85% to 10.50%; or | | | | | | | | |
| | | |
ii) | | floating Canadian - Bankers Acceptance (BA) setting, established monthly or quarterly, with the 1 month BA rate at 1.22700 and 3 month BA rate at 1.26600 as at March 31, 2014. | | | | | | | | |
| | | |
Note a | | | | | | | | | | |
| | | |
i) | | Agricultural direct lending and special assistance program mortgages, due in varying annual amounts to the year 2039, bearing interest rates ranging from 3.0% to 11.25%. | | | 425 | | | | 385 | |
| | | |
ii) | | Housing direct lending and special assistance program mortgages, due in varying annual amounts to the year 2053, bearing interest rates ranging from 0.0% to 14.25%. | | | 123 | | | | 128 | |
| | | |
iii) | | Business development assistance loans, due in varying annual amounts to the year 2040, bearing interest rates ranging from 0.0% to 7.375%. | | | 95 | | | | 104 | |
| | | |
iv) | | Northern business development and fishing industry assistance loans, due in varying annual amounts to the year 2034, bearing interest rates ranging from 4.25% to 9.88%. | | | 30 | | | | 29 | |
| | | | | | | | | | |
| | | | | 673 | | | | 646 | |
| | | | | | | | | | |
Note b | | Stadium loan to BBB Stadium Inc, issued in two phases, payment due in varying annual amounts to 2038 on Phase 1 and 2058 for Phase 2, bearing interest at 4.65%. | | | | | | | | |
Note c | | Student loans, payment and interest free until 6 months past the completion of studies, due 114 to 174 months after that time, carrying interest at prime. | | | | | | | | |
Note d | | Advances to provide family services agencies with advances prepayment of fee for service charges, to be repaid when no longer required, bearing no interest. | | | | | | | | |
104
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
SCHEDULE 3
SUMMARY FINANCIAL STATEMENTS
GOVERNMENT BUSINESS ENTERPRISES
SCHEDULE OF CONSOLIDATED OPERATING RESULTS AND FINANCIAL POSITION
For the Year Ended March 31, 2014
($ millions)
| | | | | | | | | | | | | | | | | | | | |
| | UTILITY | | | INSURANCE | | | FINANCE | | | TOTAL 2014 | | | TOTAL 2013 Restated | |
CHANGES IN EQUITY | | | | | | | | | | | | | | | | | | | | |
Results from Operations | | | | | | | | | | | | | | | | | | | | |
Revenues from operations | | | 2,329 | | | | 1,637 | | | | 1,463 | | | | 5,429 | | | | 5,000 | |
| | | | | | | | | | | | | | | | | | | | |
Expenses: From operations | | | 1,684 | | | | 1,582 | | | | 900 | | | | 4,166 | | | | 3,765 | |
Debt servicing | | | 471 | | | | — | | | | 9 | | | | 480 | | | | 496 | |
| | | | | | | | | | | | | | | | | | | | |
Total expenses | | | 2,155 | | | | 1,582 | | | | 909 | | | | 4,646 | | | | 4,261 | |
| | | | | | | | | | | | | | | | | | | | |
Net income | | | 174 | | | | 55 | | | | 554 | | | | 783 | | | | 739 | |
Other Comprehensive Income (Loss) | | | (203 | ) | | | 28 | | | | 8 | | | | (167 | ) | | | (32 | ) |
| | | | | | | | | | | | | | | | | | | | |
Total Comprehensive Income (Loss) | | | (29 | ) | | | 83 | | | | 562 | | | | 616 | | | | 707 | |
Transfers to the Government | | | — | | | | — | | | | (562 | ) | | | (562 | ) | | | (558 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net increase in equity in government business enterprises | | | (29 | ) | | | 83 | | | | — | | | | 54 | | | | 149 | |
| | | | | | | | | | | | | | | | | | | | |
FINANCIAL POSITION | | | | | | | | | | | | | | | | | | | | |
Assets: | | | | | | | | | | | | | | | | | | | | |
Cash and temporary investments | | | 142 | | | | 102 | | | | 40 | | | | 284 | | | | 266 | |
Amounts receivable | | | 520 | | | | 373 | | | | 49 | | | | 942 | | | | 828 | |
Portfolio investments - Due from Government and Government organization | | | 111 | | | | 850 | | | | — | | | | 961 | | | | 1,155 | |
Due from others | | | — | | | | 3,086 | | | | — | | | | 3,086 | | | | 2,744 | |
Capital assets | | | 13,246 | | | | 153 | | | | 372 | | | | 13,771 | | | | 12,658 | |
Other assets | | | 1,149 | | | | 194 | | | | 58 | | | | 1,401 | | | | 1,346 | |
| | | | | | | | | | | | | | | | | | | | |
Total assets | | | 15,168 | | | | 4,758 | | | | 519 | | | | 20,445 | | | | 18,997 | |
| | | | | | | | | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | |
Accounts payable, accrued liabilities and deferred revenue | | | 1,578 | | | | 720 | | | | 206 | | | | 2,504 | | | | 2,284 | |
Long-term debt: Owing to Government | | | 10,683 | | | | — | | | | 284 | | | | 10,967 | | | | 10,016 | |
Other borrowings, discounts and deferred transaction costs | | | 185 | | | | 4 | | | | — | | | | 189 | | | | 214 | |
Provision for future benefits: Net pension obligations (assets) | | | (90 | ) | | | 285 | | | | 17 | | | | 212 | | | | 189 | |
Future cost of existing claims | | | — | | | | 2,746 | | | | 7 | | | | 2,753 | | | | 2,528 | |
| | | | | | | | | | | | | | | | | | | | |
Total liabilities | | | 12,356 | | | | 3,755 | | | | 514 | | | | 16,625 | | | | 15,231 | |
| | | | | | | | | | | | | | | | | | | | |
Equity in government business enterprises | | | 2,812 | | | | 1,003 | | | | 5 | | | | 3,820 | | | | 3,766 | |
| | | | | | | | | | | | | | | | | | | | |
Note a: | For government business enterprises whose fiscal year end is prior to March 31, the amounts reflected are as at their fiscal year end. |
Note b: | The Manitoba Liquor Control Commission and Manitoba Lotteries Corporation were merged into a single entity, effective April 1, 2014. |
105
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
SCHEDULE 4
SUMMARY FINANCIAL STATEMENTS
CONSOLIDATED STATEMENT OF BORROWINGS
As at March 31, 2014
($ millions)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fiscal Year of Maturity | | Bonds and Debentures | | | Canada Pension Plan | | | Loans and Mortgages | | | Promissory Notes and Treasury Bills | | | Totals | |
| Cdn | | | US | | | Cdn | | | Cdn | | | Cdn | | | 2014 | | | 2013 | |
2014 | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 4,401 | |
2015 | | | 2,365 | | | | 111 | | | | — | | | | 66 | | | | 1,675 | | | | 4,217 | | | | 2,537 | |
2016 | | | 1,983 | | | | — | | | | — | | | | 71 | | | | — | | | | 2,054 | | | | 2,056 | |
2017 | | | 2,007 | | | | 553 | | | | — | | | | 55 | | | | — | | | | 2,615 | | | | 2,521 | |
2018 | | | 2,456 | | | | — | | | | — | | | | 34 | | | | — | | | | 2,490 | | | | 2,595 | |
2019 | | | 1,636 | | | | 884 | | | | — | | | | 65 | | | | — | | | | 2,585 | | | | 1,838 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2014-2019 | | | 10,447 | | | | 1,548 | | | | — | | | | 291 | | | | 1,675 | | | | 13,961 | | | | 15,948 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2020-2024 | | | 6,074 | | | | 332 | | | | 15 | | | | 338 | | | | — | | | | 6,759 | | | | 4,578 | |
2025-2034 | | | 3,130 | | | | — | | | | — | | | | — | | | | — | | | | 3,130 | | | | 2,649 | |
2035-2063 | | | 7,927 | | | | — | | | | 477 | | | | — | | | | — | | | | 8,404 | | | | 7,086 | |
2014-2042 Crown Organizations | | | 600 | | | | — | | | | — | | | | 281 | | | | — | | | | 881 | | | | 811 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2020-2065 | | | 17,731 | | | | 332 | | | | 492 | | | | 619 | | | | — | | | | 19,174 | | | | 15,124 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total borrowings | | | 28,178 | | | | 1,880 | | | | 492 | | | | 910 | | | | 1,675 | | | | 33,135 | | | | 31,072 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Reduced by: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Debt incurred for and repayable by the Manitoba Hydro-Electric Board | | | | | | | | | | | | | | | | | | | | | | | (10,683 | ) | | | (9,775 | ) |
Unamortized debt issue costs | | | | | | | | | | | | | | | | | | | | | | | (95 | ) | | | (53 | ) |
Unamortized foreign currency fluctuation | | | | | | | | | | | | | | | | | | | | | | | (33 | ) | | | (39 | ) |
Unamortized gains and losses on derivative contracts | | | | | | | | | | | | | | | | | | | | | | | 162 | | | | 151 | |
Province of Manitoba debt issues held as investments in sinking funds and cash and cash equivalents | | | | | | | | | | | | | | | | | | | | | | | (540 | ) | | | (568 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 21,946 | | | | 20,788 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | |
| | March 31/14 Cdn $ Valuation (See Notes) | | | March 31/13 Cdn $ Valuation (See Notes) | |
Borrowings payable in: | | | | | | | | |
Canadian dollars | | | 25,101 | | | | 22,629 | |
Foreign issues hedged to Canadian dollars | | | 6,154 | | | | 6,372 | |
U.S. dollars | | | 1,880 | | | | 1,727 | |
Foreign issues hedged to U.S. dollars | | | — | | | | 344 | |
| | | | | | | | |
Total borrowings | | | 33,135 | | | | 31,072 | |
| | | | | | | | |
Note a: | The hedges are derivative contracts which include swaps and forward foreign exchange contracts. |
Note b: | The Canadian dollar valuation is calculated using the foreign currency exchange rates in effect at each March 31 adjusted for any forward foreign exchange contracts entered into for settlement after year-end. |
Note c: | Interest rates on these borrowings fall into one of three categories: |
| i) | Fixed with rates ranging from 1.40% to 10.68%. |
| ii) | Floating Canadian - Bankers Acceptance (BA) setting, established quarterly or monthly, with the lowest rate currently set at 1.02% and the highest set at 4.56% as at March 31, 2014. |
| iii) | Floating U.S. - U.S. Dollar London Interbank Offering Rate (LIBOR) setting, established quarterly, with the lowest rate currently set at 0.33% and the highest set at 0.46% as at March 31,2014. |
106
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
SCHEDULE 5
SUMMARY FINANCIAL STATEMENTS
CONSOLIDATED STATEMENT OF ACCOUNTS PAYABLE,
ACCRUED CHARGES, PROVISIONS AND UNEARNED REVENUE
As at March 31, 2014
| | | | | | | | |
| | ($ millions) | |
| | 2014 | | | 2013 | |
Accounts payable | | | 1,374 | | | | 1,344 | |
| | | | | | | | |
Accrued charges: | | | | | | | | |
Interest accrued on borrowings | | | 196 | | | | 202 | |
Canadian Agricultural Income Stabilization / AgriInvest | | | 50 | | | | 60 | |
Compensation for Victims of Crime | | | 21 | | | | 22 | |
Disaster assistance | | | 249 | | | | 125 | |
Flood claims | | | 14 | | | | 15 | |
Infrastructure works program | | | 10 | | | | 5 | |
Long term disability income plan | | | 25 | | | | 23 | |
Environmental liabilities | | | 389 | | | | 402 | |
Salaries and benefits | | | 690 | | | | 639 | |
Sick pay obligations | | | 70 | | | | 69 | |
Severance pay | | | 404 | | | | 387 | |
Workers Compensation Board claims | | | 29 | | | | 24 | |
Other | | | 91 | | | | 98 | |
| | | | | | | | |
| | | 2,238 | | | | 2,071 | |
| | | | | | | | |
Provision for future losses on guarantees (Note 6) | | | 18 | | | | 20 | |
| | | | | | | | |
Unearned Revenue: | | | | | | | | |
Deferred contributions related to future expense | | | 73 | | | | 69 | |
Government of Canada - advances re: shared-cost programs not yet claimed | | | 63 | | | | 74 | |
Research and special funds | | | 94 | | | | 87 | |
Tuition and education fees | | | 38 | | | | 35 | |
Vehicle registration | | | 79 | | | | 77 | |
Other | | | 66 | | | | 85 | |
| | | | | | | | |
| | | 413 | | | | 427 | |
| | | | | | | | |
Total Accounts Payable, Accrued Charges, Provisions and Unearned Revenue | | | 4,043 | | | | 3,862 | |
| | | | | | | | |
107
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
SCHEDULE 6
SUMMARY FINANCIAL STATEMENTS
CONSOLIDATED STATEMENT OF PENSION LIABILITY
As at March 31, 2014
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Civil Service | | | Teachers’ | | | Post- Secondary Education | | | Public School Division | | | Other | | | ($ millions) | |
| Superannuation | | | Pension | | | Plans | | | Plans | | | Plans | | | Total | | | Total | |
| | Plan | | | Plan | | | (Note A) | | | (Note A) | | | (Note A) | | | 2014 | | | 2013 | |
ACCRUED BENEFIT OBLIGATION | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Obligation at beginning of year | | | 2,524 | | | | 3,315 | | | | 1,338 | | | | 407 | | | | 104 | | | | 7,688 | | | | 7,340 | |
Current service costs | | | 82 | | | | 83 | | | | 61 | | | | 18 | | | | 4 | | | | 248 | | | | 239 | |
Interest cost on benefit obligation | | | 148 | | | | 215 | | | | 78 | | | | 24 | | | | 5 | | | | 470 | | | | 447 | |
Change in actuarial (gains) losses and reserves | | | (1 | ) | | | 36 | | | | — | | | | 1 | | | | 1 | | | | 37 | | | | 66 | |
Plan amendment | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (4 | ) |
Benefits paid | | | (134 | ) | | | (169 | ) | | | (103 | ) | | | (21 | ) | | | (6 | ) | | | (433 | ) | | | (402 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Obligation at end of year | | | 2,619 | | | | 3,480 | | | | 1,374 | | | | 429 | | | | 108 | | | | 8,010 | | | | 7,686 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
PLAN ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Plan assets at beginning of year | | | 1,712 | | | | 1,835 | | | | 1,160 | | | | 410 | | | | 40 | | | | 5,157 | | | | 4,914 | |
Employer contributions | | | 82 | | | | 89 | | | | 53 | | | | 9 | | | | 6 | | | | 239 | | | | 207 | |
Employee contributions | | | — | | | | — | | | | 27 | | | | 9 | | | | 1 | | | | 37 | | | | 32 | |
Transfer of plan assets | | | 5 | | | | — | | | | — | | | | — | | | | — | | | | 5 | | | | — | |
Plan asset contributions | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Benefits paid | | | (134 | ) | | | (169 | ) | | | (103 | ) | | | (21 | ) | | | (6 | ) | | | (433 | ) | | | (402 | ) |
Expected return on plan assets | | | 101 | | | | 113 | | | | 73 | | | | 24 | | | | 2 | | | | 313 | | | | 306 | |
Experience gains (losses) | | | 145 | | | | 152 | | | | 92 | | | | (5 | ) | | | 2 | | | | 386 | | | | 103 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Market value of plan assets | | | 1,911 | | | | 2,020 | | | | 1,302 | | | | 426 | | | | 45 | | | | 5,704 | | | | 5,160 | |
Deferred investment losses (gains) | | | (110 | ) | | | (140 | ) | | | (55 | ) | | | 10 | | | | (1 | ) | | | (296 | ) | | | (45 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Market related value of plan assets | | | 1,801 | | | | 1,880 | | | | 1,247 | | | | 436 | | | | 44 | | | | 5,408 | | | | 5,115 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
PENSION LIABILITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Plan deficit (surplus) | | | 818 | | | | 1,600 | | | | 127 | | | | (7 | ) | | | 64 | | | | 2,602 | | | | 2,571 | |
Unamortized actuarial gains (losses) | | | (92 | ) | | | (328 | ) | | | (127 | ) | | | (22 | ) | | | 3 | | | | (566 | ) | | | (746 | ) |
Surplus adjustments (Note B) | | | — | | | | — | | | | — | | | | 1 | | | | 1 | | | | 2 | | | | 3 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pension liability | | | 726 | | | | 1,272 | | | | — | | | | (28 | ) | | | 68 | | | | 2,038 | | | | 1,828 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
PENSION EXPENSE | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Defined benefit pension plan expense: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current service cost | | | 82 | | | | 83 | | | | 61 | | | | 18 | | | | 4 | | | | 248 | | | | 239 | |
Interest cost on benefit obligation | | | 148 | | | | 215 | | | | 78 | | | | 25 | | | | 5 | | | | 471 | | | | 448 | |
Return on plan assets | | | (101 | ) | | | (113 | ) | | | (73 | ) | | | (24 | ) | | | (2 | ) | | | (313 | ) | | | (306 | ) |
Employee contributions | | | — | | | | — | | | | (27 | ) | | | (9 | ) | | | (1 | ) | | | (37 | ) | | | (32 | ) |
Amortization of actuarial (gains) losses | | | 14 | | | | 45 | | | | 24 | | | | 2 | | | | 1 | | | | 86 | | | | 60 | |
Plan amendment | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Change in surplus adjustments | | | — | | | | — | | | | — | | | | (2 | ) | | | 1 | | | | (1 | ) | | | (4 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Defined benefit pension plan expense | | | 143 | | | | 230 | | | | 63 | | | | 10 | | | | 8 | | | | 454 | | | | 405 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Defined contribution pension plan expense | | | — | | | | — | | | | 5 | | | | 17 | | | | 132 | | | | 154 | | | | 153 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
108
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
SCHEDULE 6
(cont’d)
SUMMARY FINANCIAL STATEMENTS
CONSOLIDATED STATEMENT OF PENSION LIABILITY
As at March 31, 2014
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Civil Service Superannuation Plan | | | Teachers’ Pension Plan | | | Post- Secondary Education Plans | | | Public School Division Plans | | | Other Plans | | | Total 2014 | | | Total 2013 | |
MEMBER DATA | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Defined benefit pension plan | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Number of active and deferred members | | | 34,200 | | | | 22,400 | | | | 6,100 | | | | 4,300 | | | | 300 | | | | 67,300 | | | | 67,100 | |
Number of pensioners | | | 18,300 | | | | 13,100 | | | | 1,700 | | | | 1,600 | | | | 300 | | | | 35,000 | | | | 34,300 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total number of plan members | | | 52,500 | | | | 35,500 | | | | 7,800 | | | | 5,900 | | | | 600 | | | | 102,300 | | | | 101,400 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
ACTUARIAL ASSUMPTIONS | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Discount rate on accrued benefits | | | 6.00 | % | | | 6.50 | % | | | 5.25% - 6.00% | | | | 5.50% - 6.00% | | | | 5.00% - 5.50% | | | | | | | | | |
Expected long-term rate of return | | | 6.00 | % | | | 6.50 | % | | | 5.00% - 6.50% | | | | 5.50% - 6.00% | | | | 5.00% - 5.50% | | | | | | | | | |
Inflation | | | 2.00 | % | | | 2.25 | % | | | 2.00% - 2.50% | | | | 2.00% - 2.50% | | | | 2.00% - 2.50% | | | | | | | | | |
Real rate of return | | | 4.00 | % | | | 4.25 | % | | | 3.25% - 4.00% | | | | 3.50% | | | | 3.00% - 3.50% | | | | | | | | | |
Rate of salary increase | | | 3.75 | % | | | 3.00 | % | | | 3.00% - 3.50% | | | | 3.00% - 4.00% | | | | 3.50% | | | | | | | | | |
Latest valuation | | | (Note C | ) | | | (Note C | ) | | | (Note C | ) | | | (Note C | ) | | | (Note C | ) | | | | | | | | |
Note A: | Post-Secondary Education plans include the University of Manitoba Pension Plans, the University of Winnipeg Pension Plan and the Brandon University Retirement Plan. |
| Public School Division plans include the Winnipeg School Division Pension Fund for Employees Other Than Teachers, Retirement Plan for Non-Teaching Employees of the St. James-Assiniboia School Division and Retirement Plan for Employees of Frontier School Division. |
| Other plans include the Members of Legislative Assembly Pension Plan, the Legislative Assembly Pension Plan, the Judges’ Supplemental Pension Plan, and the Winnipeg Child and Family Services Employee Benefits Retirement Plan |
Note B: | For those plans that the Government is unable to access surplus funds within the plan, adjustments are made to record an allowance against these surplus amounts. These pension surplus allowances represent the excess of the adjusted benefit asset over the employers’ share of the expected future benefit. |
Note C: | The latest actuarial valuation report dates and the estimated average remaining service life (EARSL), in years, are as follows: |
| | | | | | | | |
| | Valuation Date | | | EARSL | |
- Civil Service Superannuation Plan | | | Dec 2012 | | | | 14.1 | |
- Teachers’ Retirement Allowance Plan | | | Jan 2012 | | | | 11.9 | |
- University of Manitoba Pension Plans | | | Dec 2012 | | | | 9.0 | |
- University of Winnipeg Pension Plan | | | Dec 2012 | | | | 7.9 | |
- Brandon University Retirement Plan | | | Dec 2013 | | | | 9.6 | |
- Winnipeg School Division Pension Fund for Employees Other than Teachers | | | Dec 2012 | | | | 12.0 | |
- Retirement Plan for Non-Teaching Employees of the St. James-Assiniboia School Division | | | Dec 2012 | | | | 13.0 | |
- Retirement Plan for Employees of Frontier School Division | | | Dec 2012 | | | | 13.0 | |
- Members of Legislative Assembly Pension Plan | | | Mar 2013 | | | | 5.9 | |
- Legislative Assembly Pension Plan | | | Dec 2010 | | | | 8.0 | |
- Judges’ Supplemental Pension Plan | | | Mar 2010 | | | | 10.0 | |
- Winnipeg Child and Family Services Employee Benefits Retirement Plan | | | Dec 2012 | | | | 0.0 | |
109
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
SCHEDULE 7
SUMMARY FINANCIAL STATEMENTS
CONSOLIDATED STATEMENT OF TANGIBLE CAPITAL ASSETS
For the Year Ended March 31, 2014
($ millions)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | General Capital Assets | | | Infrastructure | | | Totals | |
| | Land | | | Buildings and Leasehold Improvements | | | Vehicles and Equipment | | | Computer Hardware and Software | | | Assets Under Construction | | | Land and Land Improvements | | | Transportation | | | Dams and Water Management Structures | | | Assets Under Construction | | | | |
| | | | | | | | | | 2014 | | | 2013 | |
Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Opening cost | | | 233 | | | | 7,020 | | | | 2,459 | | | | 822 | | | | 975 | | | | 345 | | | | 4,021 | | | | 602 | | | | 242 | | | | 16,719 | | | | 15,526 | |
Add: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Additions during the year | | | 18 | | | | 582 | | | | 177 | | | | 62 | | | | 64 | | | | 18 | | | | 305 | | | | 26 | | | | 81 | | | | 1,333 | | | | 1,273 | |
Less: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Disposals and write downs | | | (1 | ) | | | (28 | ) | | | (122 | ) | | | (26 | ) | | | (2 | ) | | | — | | | | — | | | | — | | | | — | | | | (179 | ) | | | (80 | ) |
Settlements and reclassifications | | | 1 | | | | 40 | | | | (5 | ) | | | 4 | | | | (43 | ) | | | 10 | | | | 161 | | | | 8 | | | | (176 | ) | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Closing cost | | | 251 | | | | 7,614 | | | | 2,509 | | | | 862 | | | | 994 | | | | 373 | | | | 4,487 | | | | 636 | | | | 147 | | | | 17,873 | | | | 16,719 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accumulated amortization | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Opening accumulated amortization | | | — | | | | 2,948 | | | | 1,671 | | | | 516 | | | | — | | | | 61 | | | | 1,605 | | | | 76 | | | | — | | | | 6,877 | | | | 6,429 | |
Add: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Amortization | | | — | | | | 190 | | | | 146 | | | | 66 | | | | — | | | | 6 | | | | 138 | | | | 8 | | | | — | | | | 554 | | | | 511 | |
Less: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accumulated amortization on disposals, write downs | | | — | | | | (12 | ) | | | (115 | ) | | | (28 | ) | | | — | | | | (2 | ) | | | — | | | | — | | | | | | | | (157 | ) | | | (63 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Closing accumulated amortization | | | — | | | | 3,126 | | | | 1,702 | | | | 554 | | | | — | | | | 65 | | | | 1,743 | | | | 84 | | | | — | | | | 7,274 | | | | 6,877 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Book Value of Tangible Capital Assets | | | 251 | | | | 4,488 | | | | 807 | | | | 308 | | | | 994 | | | | 308 | | | | 2,744 | | | | 552 | | | | 147 | | | | 10,599 | | | | 9,842 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
During the year, the Province capitalized $12 million of interest relating to assets under construction (2013 - $19 million).
110
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
SCHEDULE 8
FUNDS, ORGANIZATIONS AND BUSINESS ENTERPRISES
COMPRISING THE GOVERNMENT REPORTING ENTITY
HEALTH
Manitoba Health, Healthy Living and Seniors
Addictions Foundation of Manitoba
CancerCare Manitoba
Diagnostic Services of Manitoba Inc.
Manitoba Health Services Insurance Plan
Manitoba Hospital Capital Financing Authority
Not-for-Profit Personal Care Homes
Regional Health Authorities of Manitoba Inc.
Regional Health Authorities (including controlled organizations)
Interlake-Eastern Regional Health Authority
Northern Regional Health Authority
Prairie Mountain Health
Southern Health - Santé Sud
Winnipeg Regional Health Authority
Rehabilitation Centre for Children Inc.
St. Amant Centre
EDUCATION
Manitoba Education and Advanced Learning
Assiniboine Community College
Brandon University
Université de Saint-Boniface
Council on Post-Secondary Education
Manitoba Text Book Bureau
Public School Divisions
Public Schools Finance Board
Red River College
University College of The North
University of Manitoba
University of Winnipeg
FAMILY SERVICES
Manitoba Children and Youth Opportunities
Manitoba Family Services
First Nations of Northern Manitoba Child & Family Services Authority
First Nations of Southern Manitoba Child & Family Services Authority
General Child and Family Services Authority
Métis Child and Family Services Authority Inc.
111
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
SCHEDULE 8
(cont’d)
COMMUNITY, ECONOMIC AND RESOURCE DEVELOPMENT
Manitoba Aboriginal and Northern Affairs
Manitoba Agriculture, Food and Rural Development
Manitoba Conservation and Water Stewardship
Manitoba Jobs and the Economy
Manitoba Housing and Community Development
Manitoba Infrastructure and Transportation
Manitoba Mineral Resources
Manitoba Municipal Government
Abandonment Reserve Fund
Biodiesel Fund
Communities Economic Development Fund
Community Revitalization Fund
Co-operative Loans and Loans Guarantee Board
Cooperative Promotion Board
Crown Lands and Property Agency
Economic Innovation and Technology Council
Entrepreneurship Manitoba
Ethanol Fund
Farm Machinery and Equipment Act Fund
Food Development Centre
Green Manitoba Eco Solutions
Industrial Technology Centre
Leaf Rapids Town Properties Ltd.
Manitoba Agricultural Services Corporation
Manitoba Cattle Enhancement Council
Manitoba Community Services Council Inc.
Manitoba Development Corporation
Manitoba Education, Research and Learning Information Networks (MERLIN)
Manitoba Floodway and East Side Road Authority
Manitoba Gaming Control Commission
Manitoba Habitat Heritage Corporation
Manitoba Hazardous Waste Management Corporation
Manitoba Health Research Council
Manitoba Horse Racing Commission
Manitoba Housing and Renewal Corporation
Manitoba Opportunities Fund Ltd.
Manitoba Potash Corporation
Manitoba Trade and Investment Corporation
112
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
SCHEDULE 8
(cont’d)
COMMUNITY, ECONOMIC AND RESOURCE DEVELOPMENT, cont’d
Manitoba Trucking Productivity Improvement Fund
Manitoba Water Services Board
Materials Distribution Agency
Mining Community Reserve
Mining Rehabilitation Reserve Fund
Pineland Forest Nursery
Quarry Rehabilitation Reserve Fund
Taking Charge! Inc. / Se Prendre En Main! Inc
Vehicle and Equipment Management Agency
Veterinary Science Scholarship Fund
Waste Reduction and Recycling Support Fund
JUSTICE AND OTHER EXPENDITURES
Legislative Assembly
Executive Council
Civil Service Commission
Manitoba Finance
Manitoba Labour and Immigration
Manitoba Justice
Manitoba Multiculturalism and Literacy
Manitoba Tourism, Culture, Heritage, Sport and Consumer Protection
Civil Legal Services
Crown Corporations Council
Helen Betty Osborne Memorial Foundation
Financial Literacy Fund
Funeral Board of Manitoba
Insurance Council of Manitoba
Land Titles Assurance Fund
Le Centre culturel franco-manitobain
Legal Aid Manitoba
Manitoba Arts Council
Manitoba Combative Sports Commission
Manitoba Centennial Centre Corporation
Manitoba Film & Sound Recording Development Corporation
Manitoba Law Reform Commission
Manitoba Financial Services Agency
Office of the Fire Commissioner
Pension Assets Fund
The Property Registry
Public Trustee of Manitoba
Special Operating Agencies Financing Authority
Sport Manitoba Inc.
Travel Manitoba
Venture Manitoba Tours Ltd.
Victims Assistance Fund
Vital Statistics Agency
Workplace Safety and Health Public Education Fund
113
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
SCHEDULE 8
(cont’d)
GOVERNMENT BUSINESS ENTERPRISES: (Schedule 3) (Note 4)
Utility:
Manitoba Hydro-Electric Board
Insurance:
Deposit Guarantee Corporation of Manitoba
Manitoba Public Insurance Corporation
Workers Compensation Board
Finance:
Manitoba Liquor Control Commission
Manitoba Lotteries Corporation
SPECIAL ACCOUNTS, not attached to a Sector or Department
Debt Retirement Account
Fiscal Stabilization Account
114
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
SCHEDULE 9
SUMMARY FINANCIAL STATEMENTS
CONSOLIDATED STATEMENT OF OPERATIONS BY SECTOR
For the Year Ended March 31, 2014
($ millions)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Health | | | Education | | | Family Services | | | Community, Economic and Resource Development | |
| | 2014 | | | 2013 | | | 2014 | | | 2013 | | | 2014 | | | 2013 | | | 2014 | | | 2013 | |
| | $ | | | $ | | | $ | | | $ | | | $ | | | $ | | | $ | | | $ | |
REVENUE | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income taxes | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Other taxes | | | — | | | | — | | | | 467 | | | | 420 | | | | — | | | | — | | | | 7 | | | | 18 | |
Fees and other revenue | | | 532 | | | | 548 | | | | 586 | | | | 580 | | | | 27 | | | | 48 | | | | 811 | | | | 710 | |
Federal transfers | | | 1,105 | | | | 1,072 | | | | 155 | | | | 116 | | | | 1 | | | | 4 | | | | 293 | | | | 294 | |
Contributions from entities within the Government Reporting Entity | | | 59 | | | | 53 | | | | 61 | | | | 51 | | | | — | | | | — | | | | 3 | | | | 40 | |
Sinking funds and other investment earnings | | | 8 | | | | 7 | | | | 17 | | | | 9 | | | | — | | | | — | | | | 39 | | | | 38 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TOTAL REVENUE | | | 1,704 | | | | 1,680 | | | | 1,286 | | | | 1,176 | | | | 28 | | | | 52 | | | | 1,153 | | | | 1,100 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
EXPENSE | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Personnel services | | | 3,286 | | | | 3,202 | | | | 2,702 | | | | 2,565 | | | | 180 | | | | 198 | | | | 423 | | | | 418 | |
Grants/Transfer payments | | | 1,201 | | | | 1,058 | | | | (167 | ) | | | (151 | ) | | | 293 | | | | 286 | | | | 559 | | | | 569 | |
Transportation | | | 63 | | | | 60 | | | | 33 | | | | 32 | | | | 4 | | | | 6 | | | | 34 | | | | 35 | |
Communication | | | 15 | | | | 13 | | | | 24 | | | | 24 | | | | 3 | | | | 5 | | | | 16 | | | | 18 | |
Supplies and services | | | 756 | | | | 771 | | | | 357 | | | | 380 | | | | 39 | | | | 43 | | | | 274 | | | | 330 | |
Social assistance related | | | 1 | | | | — | | | | 4 | | | | 4 | | | | 596 | | | | 562 | | | | 639 | | | | 710 | |
Other operating | | | 266 | | | | 263 | | | | 431 | | | | 361 | | | | 16 | | | | 15 | | | | 284 | | | | 183 | |
Debt servicing | | | 48 | | | | 52 | | | | 138 | | | | 135 | | | | 1 | | | | 1 | | | | 246 | | | | 228 | |
Minor capital | | | 17 | | | | 15 | | | | 60 | | | | 49 | | | | — | | | | 1 | | | | 9 | | | | 10 | |
Amortization | | | 162 | | | | 160 | | | | 136 | | | | 127 | | | | 4 | | | | 5 | | | | 229 | | | | 205 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TOTAL EXPENSE | | | 5,815 | | | | 5,594 | | | | 3,718 | | | | 3,526 | | | | 1,136 | | | | 1,122 | | | | 2,713 | | | | 2,706 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NET INCOME (LOSS) FOR THE YEAR | | | (4,111 | ) | | | (3,914 | ) | | | (2,432 | ) | | | (2,350 | ) | | | (1,108 | ) | | | (1,070 | ) | | | (1,560 | ) | | | (1,606 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
115
PROVINCE OF MANITOBA
PUBLIC ACCOUNTS 2013/14
SCHEDULE 9
(cont’d)
SUMMARY FINANCIAL STATEMENTS
CONSOLIDATED STATEMENT OF OPERATIONS BY SECTOR
For the Year Ended March 31, 2014
($ millions)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Justice and Other Expenditures | | | General Government (Note a) | | | Adjustments (Note b) | | | Total | |
| | 2014 | | | 2013 | | | 2014 | | | 2013 | | | 2014 | | | 2013 | | | 2014 | | | 2013 | |
| | $ | | | $ | | | $ | | | $ | | | $ | | | $ | | | $ | | | $ | |
REVENUE | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income taxes | | | — | | | | — | | | | 3,446 | | | | 3,302 | | | | — | | | | — | | | | 3,446 | | | | 3,302 | |
Other taxes | | | — | | | | — | | | | 3,282 | | | | 2,966 | | | | (33 | ) | | | (39 | ) | | | 3,723 | | | | 3,365 | |
Fees and other revenue | | | 196 | | | | 135 | | | | 76 | | | | 2 | | | | (50 | ) | | | (10 | ) | | | 2,178 | | | | 2,013 | |
Federal transfers | | | 23 | | | | 54 | | | | 2,265 | | | | 2,413 | | | | — | | | | — | | | | 3,842 | | | | 3,953 | |
Contributions from entities within the Government Reporting Entity | | | — | | | | 5 | | | | 810 | | | | 765 | | | | (150 | ) | | | (175 | ) | | | 783 | | | | 739 | |
Sinking funds and other investment earnings | | | 178 | | | | 188 | | | | — | | | | — | | | | — | | | | — | | | | 242 | | | | 242 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TOTAL REVENUE | | | 397 | | | | 382 | | | | 9,879 | | | | 9,448 | | | | (233 | ) | | | (224 | ) | | | 14,214 | | | | 13,614 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
EXPENSE | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Personnel services | | | 561 | | | | 486 | | | | 18 | | | | 10 | | | | 24 | | | | 15 | | | | 7,194 | | | | 6,894 | |
Grants/Transfer payments | | | 105 | | | | 77 | | | | 50 | | | | 66 | | | | (359 | ) | | | (313 | ) | | | 1,682 | | | | 1,592 | |
Transportation | | | 10 | | | | 9 | | | | 23 | | | | 19 | | | | 1 | | | | — | | | | 168 | | | | 161 | |
Communication | | | 14 | | | | 12 | | | | — | | | | — | | | | — | | | | — | | | | 72 | | | | 72 | |
Supplies and services | | | 202 | | | | 202 | | | | 42 | | | | 24 | | | | 85 | | | | 57 | | | | 1,755 | | | | 1,807 | |
Social assistance related | | | 10 | | | | 33 | | | | — | | | | — | | | | — | | | | — | | | | 1,250 | | | | 1,309 | |
Other operating | | | 39 | | | | 29 | | | | 107 | | | | 44 | | | | 9 | | | | 17 | | | | 1,152 | | | | 912 | |
Debt servicing | | | 388 | | | | 423 | | | | — | | | | — | | | | | | | | — | | | | 821 | | | | 839 | |
Minor capital | | | 2 | | | | 2 | | | | — | | | | — | | | | — | | | | — | | | | 88 | | | | 77 | |
Amortization | | | 9 | | | | 7 | | | | 7 | | | | 7 | | | | 7 | | | | — | | | | 554 | | | | 511 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TOTAL EXPENSE | | | 1,340 | | | | 1,280 | | | | 247 | | | | 170 | | | | (233 | ) | | | (224 | ) | | | 14,736 | | | | 14,174 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NET INCOME (LOSS) FOR THE YEAR | | | (943 | ) | | | (898 | ) | | | 9,632 | | | | 9,278 | | | | — | | | | — | | | | (522 | ) | | | (560 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Note a: The general government category includes revenue from sources that cannot be attributed to a particular sector.
Note b: Consolidation adjustments are necessary to conform sectors to Government accounting policies and to eliminate transactions between sectors.
Note c: 2012/13 expenses have not been restated to reflect the impact of the 2013/14 reorganization. Had the 2012/13 expenses been restated, overall Health expenses would have decreased by $33 million, Education would have decreased by $23 million, Family Services would have decreased by $26 million, Community, Economic and Resource Development would have increased by $3 million and Justice and Other would have increased by $79 million.
116
OTHER FINANCIAL REPORTS
FOR THE YEAR ENDED
March 31, 2014
| | | | |
SECTION 2 | | OTHER FINANCIAL REPORTS | | |
| | | | |
| |
TABLE OF CONTENTS | | PAGE | |
| |
Fiscal Stabilization Account (Audited) | | | 123 | |
| |
Debt Retirement Account (Audited) | | | 129 | |
| |
Consolidated Details and Reconciliation to Core Government Results (Unaudited) | | | 131 | |
119
INDEPENDENT AUDITOR’S REPORT
To the Legislative Assembly of the Province of Manitoba
We have audited the accompanying Fiscal Stabilization Account Statement of Transfers and Account Balance of the Province of Manitoba for the year ended March 31, 2014 (“the statement”). The statement has been prepared by management based on section 65(1) (c) (ii) of the Financial Administration Act.
Management’s Responsibility for the Statement
Management is responsible for the preparation of this statement in accordance with the Financial Administration Act and for such internal control as management determines is necessary to enable the preparation of the statement that is free from material misstatement, whether due to fraud or error.
Auditor’s Responsibility
Our responsibility is to express an opinion on the statement based on our audit. We conducted our audit in accordance with Canadian generally accepted auditing standards. Those standards require that we comply with ethical requirements and plan and perform the audit to obtain reasonable assurance about whether the statement is free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the statement. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the statement, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation of the statement in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates made by management, as well as evaluating the overall presentation of the statement.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Opinion
In our opinion, the financial information in the Fiscal Stabilization Account Statement of Transfers and Account Balance of the Province of Manitoba for the year ended March 31, 2014 is prepared, in all material respects, in accordance with section 65(1) (c) (ii) of the Financial Administration Act.
Basis of Accounting
Without modifying our opinion, we draw attention to Note 2 to the statement, which describes the basis of accounting. The statement is prepared to assist the entity to meet the requirements of Section 65(1) (c) (ii) of the Financial Administration Act. As a result, the statement may not be suitable for another purpose.
Unaudited Information
The Schedule of Supplementary Information has been presented as unaudited information. The financial information in this schedule is not covered by our report and accordingly, we do not express an opinion on the information.
| | | | |
| | Original signed by Norm Ricard |
| | |
| | | | /s/ Norm Ricard |
September 25, 2014 | | | | Norm Ricard, CA |
Winnipeg, Manitoba | | | | Auditor General (acting) |
500 - 330 Portage Avenue Winnipeg, Manitoba R3C OC4 office: (204) 945-3790 fax: (204) 945-2169
www.oag.mb.ca
PROVINCE OF MANITOBA
OTHER FINANCIAL REPORTS 2013/14
FISCAL STABILIZATION ACCOUNT
STATEMENT OF TRANSFERS
AND ACCOUNT BALANCE
For the Year Ended March 31, 2014
| | | | | | | | |
| | ($ thousands) | |
| | 2014 | | | 2013 | |
Transfer to Core Government operations | | | (100,000 | ) | | | (152,005 | ) |
Account Balance, beginning of year | | | 374,533 | | | | 526,538 | |
| | | | | | | | |
Account Balance, end of year | | | 274,533 | | | | 374,533 | |
| | | | | | | | |
123
PROVINCE OF MANITOBA
OTHER FINANCIAL REPORTS 2013/14
FISCAL STABILIZATION ACCOUNT
NOTES TO STATEMENT OF TRANSFERS
AND ACCOUNT BALANCE
For the Year Ended March 31, 2014
1. | The Fiscal Stabilization Account was established under the authority of subsection 26.1(1) of The Financial Administration Act. The Fiscal Stabilization Fund established under The Fiscal Stabilization Fund Act is continued as the Fiscal Stabilization Account. The legislated purpose of the Account is to assist in stabilizing the fiscal position by supporting core government operations in a fiscal year or to repay debt. Under subsection 26.1(3) the Minister of Finance, with the approval of the Lieutenant Governor in Council, may deposit in the Account any part of the revenue or other financial assets received in the core government in any fiscal year. Under subsection 26.1(4), the Minister of Finance may, with the approval of the Lieutenant Governor in Council, transfer all or part of the Account balance to the core government. |
2 | Transactions in the Fiscal Stabilization Account are accounted for on an accrual basis and reflect the transfers made under Section 26.1(3) and 26.1(4) of The Financial Administration Act. Transfers are determined by the Minister of Finance and are authorized with an Order in Council. The report on these transactions is made in accordance with Section 65(1)(c)(ii) of The Financial Administration Act. |
3 | It is the Government’s policy to divide the Fiscal Stabilization Account into two programs, the Health Program and the General Program, as presented in the attached, unaudited Schedule of Supplementary Information. Funds were allocated to the Health Program based upon funds received from the Federal Government for Wait Time Reduction programming and Other Health Related programming. |
4 | Subsection 26.1(2) of The Financial Administration Act stipulates that the Minister of Finance shall make every effort to ensure that the balance of the Account at the end of each fiscal year is at least 5% of the core government expenditures for that year. As authorized under amendments to The Balanced Budget, Fiscal Management and Taxpayer Accountability Act, Part 4.1, during the 5 year economic recovery period the Minister is directed to transfer at least $600 million from the Fiscal Stabilization Account to the core government to support the amortization of increases in general purposes debt, including related interest expenses, attributable to negative net results for fiscal years within that period. |
124
PROVINCE OF MANITOBA
OTHER FINANCIAL REPORTS 2013/14
FISCAL STABILIZATION ACCOUNT
SCHEDULE OF SUPPLEMENTARY INFORMATION
(Unaudited)
For the Year Ended March 31, 2014
| | | | | | | | |
| | ($ thousands) | |
Fiscal Stabilization Account by Program | | 2014 | | | 2013 | |
Health Program | | | | | | | | |
Account Balance, beginning of year | | | — | | | | 7,834 | |
Health Program Transfers | | | | | | | | |
- Wait Time reduction Programming | | | — | | | | (7,834 | ) |
| | | | | | | | |
Account Balance, end of year | | | — | | | | — | |
| | | | | | | | |
General Program | | | | | | | | |
Account Balance, beginning of year | | | 374,533 | | | | 518,704 | |
General Program Transfers | | | | | | | | |
- Health Program | | | — | | | | 7,834 | |
- ecoTrust | | | — | | | | (4,171 | ) |
- Transfer for General Purpose debt reduction | | | (100,000 | ) | | | (140,000 | ) |
- Transfer to Core Government - allocated to general purposes | | | — | | | | (7,834 | ) |
| | | | | | | | |
Account Balance, end of year | | | 274,533 | | | | 374,533 | |
| | | | | | | | |
Total Account Balance, end of year | | | 274,533 | | | | 374,533 | |
| | | | | | | | |
125
INDEPENDENT AUDITOR’S REPORT
To the Legislative Assembly of the Province of Manitoba
We have audited the accompanying Debt Retirement Account Statement of Transfers and Account Balance of the Province of Manitoba for the year ended March 31, 2014 (“the statement”). The statement has been prepared by management based on section 65(1) (c) (i) of the Financial Administration Act.
Management’s Responsibility for the Statement
Management is responsible for the preparation of this statement in accordance with the Financial Administration Act and for such internal control as management determines is necessary to enable the preparation of the statement that is free from material misstatement, whether due to fraud or error.
Auditor’s Responsibility
Our responsibility is to express an opinion on the statement based on our audit. We conducted our audit in accordance with Canadian generally accepted auditing standards. Those standards require that we comply with ethical requirements and plan and perform the audit to obtain reasonable assurance about whether the statement is free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the statement. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the statement, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation of the statement in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates made by management, as well as evaluating the overall presentation of the statement.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Opinion
In our opinion, the financial information in the Debt Retirement Account Statement of Transfers and Account Balance of the Province of Manitoba for the year ended March 31, 2014 is prepared, in all material respects, in accordance with section 65(1) (c) (i) of the Financial Administration Act.
Basis of Accounting
Without modifying our opinion, we draw attention to Note 2 to the statement, which describes the basis of accounting. The statement is prepared to assist the entity to meet the requirements of section 65(1) (c) (i) of the Financial Administration Act. As a result, the statement may not be suitable for another purpose.
| | | | |
| | Original signed by Norm Ricard |
| | |
| | | | /s/ Norm Ricard |
September 25, 2014 | | | | Norm Ricard, CA |
Winnipeg, Manitoba | | | | Auditor General (acting) |
500 - 330 Portage Avenue Winnipeg, Manitoba R3C OC4 office: (204) 945-3790 fax: (204) 945-2169
www.oag.mb.ca
PROVINCE OF MANITOBA
OTHER FINANCIAL REPORTS 2013/14
DEBT RETIREMENT ACCOUNT
STATEMENT OF TRANSFERS
AND ACCOUNT BALANCE
For the Year Ended March 31, 2014
| | | | | | | | |
| | 2014 | | | 2013 | |
Account Balance, end of year | | | — | | | | — | |
| | | | | | | | |
Notes to Financial Information
1. | The Debt Retirement Account was established under the authority of The Balanced Budget, Fiscal Management and Taxpayer Accountability Act (Act). The Debt Retirement Fund established under the Act is continued as the Debt Retirement Account. The purpose of the Account was to assist in the orderly repayment of debt pursuant to the Act. |
2 | Transactions in the Debt Retirement Account are accounted for on an accrual basis. Transfers to the account are made in accordance with Sections 13(2) and 13(3) of the Act. Transfers from the account are made in accordance with Section 14(1) and 14(2) of the Act. The report on these transactions is made in accordance with Section 65(1)(c)(i) of The Financial Administration Act. |
3 | In accordance with subsection 14(2) of the Act, which requires the balance of the debt retirement account to be transferred to the Core Government at least once every five years for the purpose of reducing general purpose debt, the Government transferred $145 million from the Debt Retirement Account to the Core Government on April 14, 2010. |
4 | Subsection 13(2) of the Act was amended to not apply to those periods falling within the economic recovery period, ending March 31, 2014, and as a result there was no transfer from Core Government operations for the specific purpose of reducing general purpose debt and pension obligations. Consequently there was no transfer from the Debt Retirement Account for the specific purpose of providing for the future retirement of pension obligations in accordance with subsection 14(1) of the Act. |
129
PROVINCE OF MANITOBA
OTHER FINANCIAL REPORTS 2013/14
SUMMARY FINANCIAL STATEMENTS
CONSOLIDATED DETAILS AND RECONCILIATION
TO CORE GOVERNMENT RESULTS
For the Year ended March 31, 2014
Unaudited
($ millions)
| | | | | | | | | | | | | | | | | | | | | | | | |
| | 2014 | | | 2013 | |
| | Core Government | | | Consolidation Impacts | | | Summary 2014 | | | Core Government | | | Consolidation Impacts | | | Summary 2013 | |
REVENUE | | | | | | | | | | | | | | | | | | | | | | | | |
Income taxes | | | 3,446 | | | | — | | | | 3,446 | | | | 3,302 | | | | — | | | | 3,302 | |
Other taxes | | | 3,391 | | | | 332 | | | | 3,723 | | | | 3,078 | | | | 287 | | | | 3,365 | |
Fees and other revenue | | | 631 | | | | 1,546 | | | | 2,177 | | | | 542 | | | | 1,471 | | | | 2,013 | |
Federal transfers | | | 3,525 | | | | 318 | | | | 3,843 | | | | 3,680 | | | | 273 | | | | 3,953 | |
Net income from government business enterprises | | | 562 | | | | 221 | | | | 783 | | | | 558 | | | | 181 | | | | 739 | |
Sinking funds and other investment earnings | | | — | | | | 242 | | | | 242 | | | | — | | | | 242 | | | | 242 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
TOTAL REVENUE | | | 11,555 | | | | 2,659 | | | | 14,214 | | | | 11,160 | | | | 2,454 | | | | 13,614 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EXPENSES | | | | | | | | | | | | | | | | | | | | | | | | |
Health | | | 5,284 | | | | 422 | | | | 5,706 | | | | 5,065 | | | | 389 | | | | 5,454 | |
Education | | | 2,365 | | | | 1,197 | | | | 3,562 | | | | 2,304 | | | | 1,035 | | | | 3,339 | |
Family Services | | | 1,136 | | | | (62 | ) | | | 1,074 | | | | 1,089 | | | | (54 | ) | | | 1,035 | |
Community, Economic and Resource Development | | | 2,161 | | | | 254 | | | | 2,415 | | | | 2,175 | �� | | | 248 | | | | 2,423 | |
Justice and Other Expenditures | | | 1,053 | | | | 105 | | | | 1,158 | | | | 984 | | | | 100 | | | | 1,084 | |
Debt Servicing | | | 208 | | | | 613 | | | | 821 | | | | 233 | | | | 606 | | | | 839 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
TOTAL EXPENSES | | | 12,207 | | | | 2,529 | | | | 14,736 | | | | 11,850 | | | | 2,324 | | | | 14,174 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net Income (Loss) before Transfers for Expense Recovery | | | (652 | ) | | | 130 | | | | (522 | ) | | | (690 | ) | | | 130 | | | | (560 | ) |
Transfer (to) from Fiscal Stabilization Account | | | — | | | | — | | | | — | | | | 12 | | | | (12 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net Result before Transfers for Debt Repayment | | | (652 | ) | | | 130 | | | | (522 | ) | | | (678 | ) | | | 118 | | | | (560 | ) |
Transfer (to) from Fiscal Stabilization Account | | | 100 | | | | (100 | ) | | | — | | | | 140 | | | | (140 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | |
NET RESULT FOR THE YEAR AFTER TRANSFERS | | | (552 | ) | | | 30 | | | | (522 | ) | | | (538 | ) | | | (22 | ) | | | (560 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
131