EXHIBIT (e)
Co-registrant’s outstanding debt to the Commonwealth as of 30 June 2008 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)
| | | | | | | | | | | | |
| | As at 30 June 2008 |
| | 2003 | | 2004 | | 2005 | | 2006 | | 2007 | | 2008 |
Agreement/Program | | | | | | | | | | | | |
Commonwealth and State Housing | | 486 | | 475 | | 463 | | 452 | | 441 | | 429 |
Rural Adjustment | | — | | — | | — | | — | | — | | — |
Softwood Forestry Agreement | | — | | — | | — | | — | | — | | — |
Fitzroy Brigalow Land Development | | — | | — | | — | | — | | — | | — |
Backlog Sewerage Agreement | | 16 | | 15 | | 14 | | 13 | | 13 | | 16 |
National Railway Network | | — | | — | | — | | — | | — | | — |
Natural Disaster Relief Assistance | | 11 | | 10 | | 8 | | 6 | | 51 | | 56 |
Marginal Dairy Farms Scheme | | — | | — | | — | | — | | — | | — |
Other | | — | | — | | — | | — | | — | | — |
| | | | | | | | | | | | |
TOTAL | | 513 | | 500 | | 485 | | 471 | | 505 | | 501 |
| | | | | | | | | | | | |
Note: | Amounts have been rounded to the nearest $1 million. Consequently, rounded amounts may not add to totals. |
Guaranteed Debt On-lent by Queensland Treasury Corporation
Queensland Treasury Corporation’s primary function to date has been to act as a central financing authority for on-lending funds raised by it to various Queensland statutory bodies. See section above headed “Queensland Treasury Corporation”. Under the provisions of the Act and the Statutory Bodies Financial Arrangements Act 1982 (as amended), financial arrangements entered into by a statutory body may be guaranteed by the Treasurer on behalf of the Government of Queensland.
(e)-2
The Corporation’s guaranteed debt, as at the end of each of the last seven fiscal years, and the distribution of this debt among various borrowing authorities is detailed in the following table:
Guaranteed Debt Onlent by Queensland Treasury Corporation
($ million)
Guaranteed Debt Onlent by Queensland Treasury Corporation
| | | | | | | | | | | | | | | |
Distribution of debt | | 2002 | | 2003 | | 2004 | | 2005 | | | 2006 | | 2007 | | 2008 |
| | $M | | $M | | $M | | $M | | | $M | | $M | | $M |
Bodies within the Public Accounts | | | | | | | | | | | | | | | |
Department of Corrective Services | | 245 | | 224 | | 0 | | 0 | | | 0 | | 0 | | 0 |
Department of Education and the Arts | | 96 | | 146 | | 125 | | 111 | | | 92 | | 73 | | 56 |
Department of Emergency Services | | 10 | | 9 | | 7 | | 6 | | | 5 | | 3 | | 2 |
Department of Employment and Training | | 8 | | 15 | | 8 | | 6 | | | 3 | | 1 | | 0 |
Queensland Health | | 641 | | 623 | | 539 | | 493 | | | 27 | | 86 | | 123 |
Department of Justice & Attorney General | | NA | | NA | | NA | | NA | | | 94 | | 86 | | 70 |
Department of Main Roads | | 1,003 | | 1,081 | | 948 | | 938 | | | 863 | | 987 | | 1,015 |
Forestry Plantations Queensland | | 83 | | 89 | | 85 | | 82 | | | 79 | | 77 | | 76 |
Department of Premier & Cabinet | | 15 | | 13 | | 13 | | 12 | | | 29 | | 27 | | 17 |
Department of Public Works | | 265 | | 253 | | 257 | | 229 | | | 210 | | 439 | | 386 |
Department of State Development & Innovation | | 0 | | 77 | | 182 | | 354 | | | 159 | | 147 | | 135 |
Q-FLEET | | 211 | | 236 | | 254 | | 300 | | | 275 | | 0 | | 0 |
Queensland Transport | | 82 | | 168 | | 187 | | 85 | | | 65 | | 62 | | 66 |
Queensland Treasury | | NA | | NA | | NA | | NA | | | NA | | 972 | | 4,169 |
Other | | 220 | | 235 | | 107 | | 154 | | | 24 | | 35 | | 49 |
Government Owned Corporations | | | | | | | | | | | | | | | |
Queensland Electricity Transmission Corporation Limited (Powerlink) | | 1,260 | | 1,395 | | 1,410 | | 1,476 | | | 1,642 | | 1,954 | | 2,427 |
ENERGEX Limited | | 1,776 | | 1,880 | | 1,763 | | 2,061 | | | 2,565 | | 3,183 | | 3,256 |
Stanwell Corporation | | 331 | | 338 | | 231 | | 209 | | | 118 | | 114 | | 127 |
Tarong Energy Corporation | | 558 | | 684 | | 287 | | 255 | | | 265 | | 355 | | 376 |
CS Energy Ltd(1) | | 570 | | 567 | | 260 | | 369 | (1) | | 586 | | 1,081 | | 1,056 |
Gateway Investments Corporation Pty Ltd | | 271 | | 304 | | 300 | | 316 | | | 304 | | 315 | | 0 |
Ergon Energy Corporation Limited | | 1,287 | | 1,452 | | 1,453 | | 1,774 | | | 2,143 | | 2,479 | | 2,974 |
Queensland Rail | | 3,800 | | 3,960 | | 3,827 | | 4,016 | | | 4,587 | | 4,550 | | 5,164 |
Port Authorities & Facilities (various) | | 449 | | 533 | | 641 | | 751 | | | 694 | | 1,112 | | 1,334 |
Sunwater | | | | | | | | | | | | | | | 224 |
Local Governments | | | | | | | | | | | | | | | |
Brisbane City Council | | 1,087 | | 1,125 | | 1,013 | | 1,022 | | | 938 | | 867 | | 699 |
Cairns City Council | | 111 | | 109 | | 92 | | 79 | | | 72 | | 61 | | 0 |
Caloundra City Council | | 61 | | 74 | | 78 | | 91 | | | 95 | | 98 | | 0 |
Gold Coast City Council | | 313 | | 331 | | 347 | | 393 | | | 404 | | 629 | | 680 |
Ipswich City Council | | 45 | | 77 | | 87 | | 104 | | | 97 | | 92 | | 118 |
Logan City Council | | 117 | | 110 | | 98 | | 91 | | | 85 | | 76 | | 101 |
Maroochy Shire Council | | 162 | | 167 | | 157 | | 151 | | | 151 | | 142 | | 0 |
Redland Shire Council | | 91 | | 105 | | 106 | | 116 | | | 121 | | 129 | | 124 |
Fraser Coast Regional Council | | NA | | NA | | NA | | NA | | | NA | | NA | | 96 |
(e)-3
| | | | | | | | | | | | | | | |
| | 2002 | | 2003 | | 2004 | | 2005 | | 2006 | | 2007 | | | 2008 |
| $M | | $M | | $M | | $M | | $M | | $M | | | $M |
Mackay Regional Council | | NA | | NA | | NA | | NA | | NA | | NA | | | 99 |
Moreton Bay Regional Council | | NA | | NA | | NA | | NA | | NA | | NA | | | 217 |
Rockhampton Regional Council | | NA | | NA | | NA | | NA | | NA | | NA | | | 98 |
Sunshine Coast Regional Council | | NA | | NA | | NA | | NA | | NA | | NA | | | 201 |
Townsville City Council | | NA | | NA | | NA | | NA | | NA | | NA | | | 207 |
Other | | 716 | | 769 | | 721 | | 734 | | 756 | | 838 | | | 399 |
Statutory Authorities | | | | | | | | | | | | | | | |
Water Supply Boards | | 97 | | 164 | | 242 | | 210 | | 206 | | 228 | | | 2 |
Universities | | 54 | | 66 | | 64 | | 93 | | 130 | | 123 | | | 109 |
Grammar schools | | 42 | | 49 | | 45 | | 50 | | 65 | | 59 | | | 65 |
Other | | 161 | | 829 | | 320 | | 352 | | 358 | | 418 | | | 618 |
Other Bodies | | | | | | | | | | | | | | | |
Qld Motorways Limited | | 981 | | 1,069 | | 960 | | 983 | | 932 | | 1,250 | | | 1,799 |
Suncorp\Metway\QIDC | | 320 | | 0 | | 0 | | 0 | | 3 | | 3 | | | 2 |
Queensland Treasury Holdings | | 0 | | 33 | | 35 | | 0 | | 0 | | 0 | | | 0 |
DBCT Holdings Pty Ltd | | | | | | | | | | 372 | | 333 | | | 294 |
Qld Water Infrastructure Pty Ltd | | | | | | | | | | | | 294 | | | 605 |
Western Corridor Recycled Water Pty Ltd | | | | | | | | | | | | 284 | | | 1,292 |
Queensland Bulk Water Supply Authority | | | | | | | | | | | | | | | 537 |
Southern Regional Water Pipeline Co. P/L | | | | | | | | | | | | | | | 930 |
SEQ (Gold Coast) Desalination Co. P/L | | | | | | | | | | | | | | | 281 |
SEQ Water Facility | | | | | | | | | | | | | | | 185 |
Other | | 661 | | 587 | | 490 | | 441 | | 23 | | 15 | | | 51 |
| | | | | | | | | | | | | | | |
Total Funds Onlent | | 18,269 | | 19,523 | | 17,587 | | 18,790 | | 19,634 | | 24,077 | | | 32,911 |
| | | | | | | | | | | | | | | |
Undistributed borrowings | | 3,606 | | 2,548 | | 3,987 | | 5,677 | | 7,688 | | 7,806 | | | 7,817 |
| | | | | | | | | | | | | | | |
Total Guaranteed Debt(2) | | 21,875 | | 22,071 | | 21,574 | | 24,467 | | 27,322 | | 31,883 | (2) | | 40,728 |
| | | | | | | | | | | | | | | |
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 had no unguaranteed borrowing as at 30 June 2008 ($192 million as at 30 June 2007) 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 2008 at $40.728 billion, which includes $14.863 billion of off-shore debt based on the prevailing rates of exchange at 30 June 2008. 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.
(e)-4
The following table shows at 30 June 2008 the amount of contract maturities 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
| | | | | | | | | | | | | | | |
| | 0-3 months | | 3-12 months | | 1-5 years | | Over 5 Years | | TOTAL |
| | (in $ millions) |
Offshore Debt(1) | | | 343 | | | 109 | | | 7,292 | | | 74,875 | | | 15,232 |
Domestic Debt(2)(3) | | | 1,026 | | | 45 | | | 14,562 | | | 10,932 | | | 26,565 |
| | | | | | | | | | | | | | | |
TOTAL ($M) | | $ | 1,369 | | $ | 154 | | $ | 21,854 | | $ | 18,419 | | $ | 41,796 |
| | | | | | | | | | | | | | | |
(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$376 million outstanding under the Corporation’s United States and European commercial paper facilities as at 30 June 2008 (2007: US$189 million) and US$384 million outstanding under a Euro Medium-Term Note facility as at 30 June 2008 (2007: US$135 million). |
(2) | Maturities of discounted loans are included at face value. |
(3) | These totals include A$1,000 million outstanding under the Corporation’s Australian dollar Treasury note facility as at 30 June 2008 (2007: A$380 million). |
Government Debt
Set out below is a list of all outstanding debt issued by QTC as at 30 June 2008.
OUTSTANDING DOMESTIC A$ INDEBTEDNESS AS AT 30 JUNE 2008*
| | | | | | |
Domestic Debt |
(Australian Financial Year) |
Coupon Rate | | Face Value | | Market Value | | Date of Maturity |
(% per annum) | | (in dollars) | | (in dollars) | | |
6.00% | | 2,629,853,000 | | 2,666,721,557 | | 14 July 2009 |
5.50% | | 4,277,995,000 | | 4,170,049,867 | | 14 May 2010 |
6.00% | | 5,093,504,000 | | 4,933,700,400 | | 14 June 2011 |
6.50% | | 2,043,000,000 | | 2,019,958,451 | | 14 April 2012 |
6.00% | | 3,741,021,000 | | 3,641,671,504 | | 14 August 2013 |
6.00% | | 2,681,660,000 | | 2,559,473,394 | | 14 October 2015 |
6.00% | | 2,711,045,000 | | 2,577,241,569 | | 14 September 2017 |
6.00% | | 656,780,000 | | 606,382,568 | | 14 June 2021 |
6.50% | | 500,000,000 | | 487,424,847 | | 14 March 2033 |
CIB | | 582,693,300 | | 625,035,528 | | 20 August 2030 |
Zero | | 336,373,537 | | 269,744,450 | | 14 June 2011 |
Tnote | | 1,000,000,000 | | 998,022,530 | | July, 2008 |
Various | | 31,250,000 | | 31,601,774 | | Various 2008 |
Various | | 36,750,000 | | 36,527,318 | | Various 2009 |
Various | | 51,250,000 | | 50,390,849 | | Various 2010 |
Various | | 73,501,000 | | 72,730,341 | | Various 2011 |
Various | | 28,750,000 | | 28,934,055 | | Various 2012 |
Various | | 89,549,535 | | 89,295,080 | | Various |
| | | | | | |
Total Domestic A$ Indebtedness | | 26,564,975,372 | | 25,864,906,082 | | |
| | | | | | |
(e)-5
OUTSTANDING FOREIGN CURRENCY DENOMINATED OFFSHORE INDEBTEDNESS QUEENSLAND TREASURY CORPORATION (CP’S)
As at 30 June 2008
(at Face Value)
| | | | | | | | | | | |
Year of Issue | | Currency | | Amount | | Coupon | | | Maturity | | A$ Market Valuation |
2007 | | USD | | 25,000,000 | | 4.42 | % | | 28 July 2008 | | 25,862,846 |
2008 | | AUD | | 214,000,000 | | 7.23 | % | | 1 August 2008 | | 212,629,972 |
2008 | | USD | | 50,000,000 | | 7.23 | % | | 29 August 2008 | | 51,598,763 |
2008 | | USD | | 50,000,000 | | 2.20 | % | | 12 September 2008 | | 51,538,951 |
2007 | | USD | | 25,000,000 | | 4.27 | % | | 30 October 2008 | | 25,660,648 |
2008 | | GBP | | 40,000,000 | | 4.50 | % | | 6 March 2009 | | 79,307,786 |
| | | | | | | | | | | |
Total | | | | | | | | | | | 446,598,967 |
| | | | | | | | | | | |
GLOBAL A$ BONDS AUD
as at 30 June 2008
| | | | | | | | | | |
| | Interest Coupon | | Maturity Date | | | | Face Value(A$) | | Market Value(A$) |
| | 6% | | 14 July 2009 | | | | 2,829,678,000 | | 2,869,347,953 |
| | 5.50% | | 14 May 2010 | | | | 1,376,700,000 | | 1,341,962,216 |
| | 6% | | 14 June 2011 | | | | 2,983,037,000 | | 2,889,447,504 |
| | 6% | | 14 Aug 2013 | | | | 2,398,150,000 | | 2,334,432,797 |
| | 6% | | 14 Oct 2015 | | | | 3,224,276,000 | | 3,096,529,605 |
| | 6% | | 14 Sept 2017 | | | | 1,568,255,000 | | 1,471,744,687 |
| | | | | | | | | | |
| | Total | | | | | | 14,380,096,000 | | 14,003,464,763 |
| | | | | | | | | | |
A$ EURO MEDIUM TERM NOTES
as at 30 June 2008
| | | | | | | | | | | |
Year of Issue | | Coupon Rate | | | Maturity Date | | Currency | | Face Value(A$) | | Market Value(A$) |
2005 | | 5.01 | % | | 26 August 2009 | | AUD | | 25,000,000 | | 24,617,609 |
2003 | | 12.00 | % | | 14 September 2009 | | AUD | | 15,000,000 | | 16,199,115 |
2003 | | 0.50 | % | | 19 May 2010 | | AUD | | 17,000,000 | | 14,874,156 |
2005 | | 12.00 | % | | 7 June 2013 | | AUD | | 45,000,000 | | 53,085,426 |
2007 | | 7.125 | % | | 18 September 2017 | | NZD | | 296,898,482 | | 304,404,084 |
| | | | | | | | | | | |
| | Total | | | | | | | 398,898,482 | | 413,180,391 |
| | | | | | | | | | | |
(e)-6