EXHIBIT (e)
Co-registrant’s outstanding debt to the Commonwealth as of June 30, 2007 and its contingent liability as
guarantor of the outstanding debt of other entities as of the end of the last five fiscal years
PUBLIC DEBT
The public sector indebtedness of Queensland is comprised of a number of distinct categories; Public Debt to the Commonwealth, Other State Debt to the Commonwealth, Queensland Treasury Corporation Guaranteed Debt and Other Guaranteed Debt and Contingent Liabilities.
During April 1995, the Commonwealth Government and Queensland Government entered into an agreement (the Financial Agreement) whereby Queensland would pre-redeem its debt to the Commonwealth. This was carried out in July 1995.
State Debt to the Commonwealth
In addition to the funds lent to the States pursuant to the Financial Agreement, the Commonwealth Government also lends funds to the States in accordance with a variety of agreed Commonwealth/State programs. In general, these funds are on-lent to borrowers in accordance with the terms of the agreed program, with repayment being made to the State from the revenues of the ultimate borrowers. When on-lent by Queensland, the debt is generally secured by State claims on tangible assets of the ultimate borrower.
The following table outlines the outstanding advances made by the Commonwealth under this category of debt.
Other State Debt to the Commonwealth and Treasury
($ millions)
| | | | | | | | | | | | |
Agreement/Program | | 2002 | | As at June 30, 2007 |
| | 2003 | | 2004 | | 2005 | | 2006 | | 2007 |
Commonwealth and State Housing | | 497 | | 486 | | 475 | | 463 | | 452 | | 441 |
Rural Adjustment | | — | | — | | — | | — | | — | | — |
Softwood Forestry Agreement | | — | | — | | — | | — | | — | | — |
Fitzroy Brigalow Land Development | | — | | — | | — | | — | | — | | — |
Backlog Sewerage Agreement | | 16 | | 16 | | 15 | | 14 | | 13 | | 13 |
National Railway Network | | — | | — | | — | | — | | — | | — |
Natural Disaster Relief Assistance | | 13 | | 11 | | 10 | | 8 | | 6 | | 51 |
Marginal Dairy Farms Scheme | | — | | — | | — | | — | | — | | — |
Other | | — | | — | | — | | — | | — | | — |
TOTAL | | 526 | | 513 | | 500 | | 485 | | 471 | | — |
Note: Amounts have been rounded to the nearest $1 million. Consequently, rounded amounts may not add to totals.
Guaranteed Debt On-lent by Queensland Treasury Corporation
Queensland Treasury Corporation’s primary function to date has been to act as a central financing authority for on-lending funds raised by it to various Queensland statutory bodies. See section above headed “Queensland Treasury Corporation”. Under the provisions of the Act and the Statutory Bodies Financial Arrangements Act 1982 (as amended), financial arrangements entered into by a statutory body may be guaranteed by the Treasurer on behalf of the Government of Queensland.
(e)-1
The Corporation’s guaranteed debt, as at the end of each of the last seven fiscal years, and the distribution of this debt among various borrowing authorities is detailed in the following table:
Guaranteed Debt Onlent by Queensland Treasury Corporation
($ million)
| | | | | | | | | | | | | | | | | |
| | As at June 30, 2007 |
Distribution of debt | | 2000 | | 2001 | | 2002 | | 2003 | | 2004 | | 2005 | | | 2006 | | 2007 |
| | $M | | $M | | $M | | $M | | $M | | $M | | | $M | | $M |
Bodies within the Public Accounts | | | | | | | | | | | | | | | | | |
Department of Corrective Services | | 140 | | 200 | | 245 | | 224 | | 0 | | 0 | | | 0 | | 0 |
Department of Education and the Arts | | 3 | | 13 | | 96 | | 146 | | 125 | | 111 | | | 92 | | 73 |
Department of Emergency Services | | 8 | | 10 | | 10 | | 9 | | 7 | | 6 | | | 5 | | 3 |
Department of Employment and Training | | 8 | | 9 | | 8 | | 15 | | 8 | | 6 | | | 3 | | 1 |
Queensland Health | | 479 | | 643 | | 641 | | 623 | | 539 | | 493 | | | 27 | | 86 |
Department of Housing | | 67 | | 60 | | 0 | | 0 | | 0 | | 0 | | | 0 | | 0 |
Department of Justice and Attorney General | | NA | | NA | | NA | | NA | | NA | | NA | | | 94 | | 86 |
Department of Main Roads | | 834 | | 992 | | 1003 | | 1081 | | 948 | | 938 | | | 863 | | 987 |
Department of Natural Resources | | 138 | | 127 | | 0 | | 0 | | 0 | | 0 | | | 0 | | 0 |
Department of Primary Industries-Forest Services | | 80 | | 82 | | 83 | | 89 | | 85 | | 82 | | | 79 | | 77 |
Department of Premier & Cabinet | | 36 | | 17 | | 15 | | 13 | | 13 | | 12 | | | 29 | | 27 |
Department of Public Works | | 305 | | 302 | | 265 | | 253 | | 257 | | 229 | | | 210 | | 439 |
Department of State Development and Innovation | | 5 | | 1 | | 0 | | 77 | | 182 | | 354 | | | 159 | | 147 |
Q-FLEET | | 215 | | 215 | | 211 | | 236 | | 254 | | 300 | | | 275 | | 0 |
Queensland Transport | | 106 | | 73 | | 82 | | 168 | | 187 | | 85 | | | 65 | | 62 |
Queensland Treasury | | NA | | NA | | NA | | NA | | NA | | NA | | | NA | | 972 |
Other | | 57 | | 88 | | 220 | | 235 | | 107 | | 154 | | | 24 | | 35 |
| | | | | | | | |
Government Owned Corporations | | | | | | | | | | | | | | | | | |
Queensland Electricity Transmission Corporation Limited (Powerlink) | | 1031 | | 1141 | | 1260 | | 1395 | | 1410 | | 1476 | | | 1642 | | 1954 |
ENERGEX Limited | | 1510 | | 1520 | | 1776 | | 1880 | | 1763 | | 2061 | | | 2565 | | 3183 |
Stanwell Corporation | | 371 | | 347 | | 331 | | 338 | | 231 | | 209 | | | 118 | | 114 |
Tarong Energy Corporation | | 235 | | 419 | | 558 | | 684 | | 287 | | 255 | | | 265 | | 355 |
CS Energy Ltd (1) | | 192 | | 421 | | 570 | | 567 | | 260 | | 369 | (1) | | 586 | | 1081 |
Gateway Investments Corporation Pty Ltd | | 235 | | 254 | | 271 | | 304 | | 300 | | 316 | | | 304 | | 315 |
Ergon Energy Corporation Limited | | 1072 | | 1152 | | 1287 | | 1452 | | 1453 | | 1774 | | | 2143 | | 2479 |
Queensland Rail | | 3822 | | 3976 | | 3800 | | 3960 | | 3827 | | 4016 | | | 4587 | | 4550 |
Port Authorities & Facilities (various) | | 494 | | 522 | | 449 | | 533 | | 641 | | 751 | | | 694 | | 1112 |
| | | | | | | | |
Local Governments | | | | | | | | | | | | | | | | | |
Brisbane City Council | | 1107 | | 1116 | | 1087 | | 1125 | | 1013 | | 1022 | | | 938 | | 867 |
Cairns City Council | | 129 | | 123 | | 111 | | 109 | | 92 | | 79 | | | 72 | | 61 |
Caloundra City Council | | 46 | | 63 | | 61 | | 74 | | 78 | | 91 | | | 95 | | 98 |
Gold Coast City Council | | 318 | | 313 | | 313 | | 331 | | 347 | | 393 | | | 404 | | 629 |
Ipswich City Council | | 47 | | 50 | | 45 | | 77 | | 87 | | 104 | | | 97 | | 92 |
Logan City Council | | 124 | | 123 | | 117 | | 110 | | 98 | | 91 | | | 85 | | 76 |
Maroochy Shire Council | | 177 | | 169 | | 162 | | 167 | | 157 | | 151 | | | 151 | | 142 |
Redland Shire Council | | 98 | | 95 | | 91 | | 105 | | 106 | | 116 | | | 121 | | 129 |
Other | | 799 | | 794 | | 716 | | 769 | | 721 | | 734 | | | 756 | | 838 |
(e)-2
| | | | | | | | | | | | | | | | | |
Statutory Authorities | | | | | | | | | | | | | | | | | |
River Improvement Trusts | | 4 | | 3 | | 2 | | 2 | | 1 | | 1 | | 1 | | | 1 |
Water Supply Boards | | 98 | | 62 | | 97 | | 164 | | 242 | | 210 | | 206 | | | 228 |
Other Statutory Authorities | | | | | | | | | | | | | | | | | |
Universities | | 46 | | 71 | | 54 | | 66 | | 64 | | 93 | | 130 | | | 123 |
Grammar schools | | 39 | | 40 | | 42 | | 49 | | 45 | | 50 | | 65 | | | 59 |
Other | | 90 | | 101 | | 159 | | 827 | | 319 | | 351 | | 357 | | | 417 |
Queensland Home Lending Programs | | 170 | | 139 | | 0 | | 0 | | 0 | | 0 | | 0 | | | 0 |
| | | | | | | | |
Other Bodies | | | | | | | | | | | | | | | | | |
Qld Motorways Limited | | 834 | | 879 | | 981 | | 1069 | | 960 | | 983 | | 932 | | | 1250 |
Suncorp\Metway\QIDC | | 386 | | 379 | | 320 | | 0 | | 0 | | 0 | | 3 | | | 3 |
Queensland Treasury Holdings | | 572 | | 0 | | 0 | | 33 | | 35 | | 0 | | 0 | | | 0 |
DBCT Holdings Pty Ltd | | | | | | | | | | | | | | 372 | | | 333 |
Qld Water Infrastructure Pty Ltd | | | | | | | | | | | | | | | | | 294 |
Western Corridor Recycled Water Pty Ltd | | | | | | | | | | | | | | | | | 284 |
Other (2) | | 107 | | 348 | | 661 | | 587 | | 490 | | 441 | | 23 | (2) | | 10 |
| | | | | | | | |
Total Funds Onlent | | 16561 | | 17185 | | 18269 | | 19523 | | 17587 | | 18790 | | 19634 | | | 24077 |
Undistributed borrowings | | 2296 | | 4857 | | 3606 | | 2548 | | 3987 | | 5677 | | 7688 | | | 8152 |
Total Guaranteed Debt (2) | | 18857 | | 22042 | | 21875 | | 22071 | | 21574 | | 24467 | | 27322 | | | 32229 |
1. | The figure for 2004-05 excludes borrowings of $116 million on a non recourse basis for North West Energy Pty Ltd which was a fully owned subsidiary of CS Energy Limited. |
2. | South East Queensland Water Corporation has an un-guaranteed borrowing of $192 million as at 30 June 2007 ($198 million as at 30 June 2006) that is not included in these figures. |
The Corporation raises funds in both the domestic and international capital markets with the market value of borrowings under management as at 30 June 2007 at $32.421 billion, which includes $11.920 billion of off-shore debt based on the prevailing rates of exchange at 30 June 2007. Borrowings under management include the debt of local authorities and statutory bodies managed by the Corporation. The Corporation hedges its foreign debt portfolio through interest rate and currency swaps and other hedging and currency switching transactions.
The following table shows at 30 June 2007 the amount of principal of the Corporation’s outstanding indebtedness maturing over the next five years and for subsequent years. This table includes borrowings made by Authorities for which debt service responsibility has been assumed by the Corporation. The face value of maturing paper is used in the maturity structure. Accordingly, comparisons with the market value of debt disclosed in the previous paragraph are irrelevant.
Outstanding Indebtedness of QTC (Face Value)
Maturity Analysis
| | | | | | | | | | | | | | | |
2007 | | 0-3 months | | 3-12 months | | 1-5 years | | Over 5 years | | TOTAL |
| | (in $ millions) |
Offshore Debt (1) | | | 1423 | | | 202 | | | 4971 | | | 5444 | | | 12040 |
Domestic Debt (2)(3) | | | 1955 | | | 194 | | | 11232 | | | 7420 | | | 20801 |
TOTAL ($M) | | $ | 3,378 | | $ | 396 | | $ | 16,203 | | $ | 12,864 | | $ | 32,841 |
(1) | These totals have been translated into Australian dollars at a rate of exchange applicable at the balance date and do not include the net effect of currency swaps and forward currency contracts. They include US$189 million outstanding under the Corporation’s United States and European commercial paper facilities as at 30 June 2007 (2006: US$80.8 million and US$135 million outstanding under a Euro Medium-Term Note facility as at 30 June 2007 (2006: US459 million). |
(e)-3
(2) | Maturities of discounted loans are included at face value. |
(3) | These totals include A$380 million outstanding under the Corporation’s Australian dollar Treasury note facility as at 30 June 2007 (2006: A$Nil million). |
Government Debt
At the end of this exhibit is a list of all outstanding debt issued by QTC.
(e)-4