EXHIBIT (e)
Co-registrant’s outstanding debt to the Commonwealth as of June 30, 2011 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
| | | | | | | | | | | | | | | | | | | | | | | | |
| | As at June 30, 2011 | |
Agreement/Program | | 2006 | | | 2007 | | | 2008 | | | 2009 | | | 2010 | | | 2011 | |
| | ($ millions) | |
Commonwealth and State Housing | | | 465 | | | | 454 | | | | 445 | | | | 417 | | | | 404 | | | | 391 | |
Other (inc. Natural Disaster Relief Assistance) | | | 6 | | | | 51 | | | | 56 | | | | 69 | | | | 59 | | | | 53 | |
TOTAL | | | 471 | | | | 505 | | | | 501 | | | | 484 | | | | 463 | | | | 444 | |
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 Queensland public sector entities. The Treasurer of Queensland, on behalf of the State Government, guarantees QTC’s obligations under all debt securities issued by QTC.
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
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2005 | | | 2006 | | | 2007 | | | 2008 | | | 2009 | | | 2010 | | | 2011 | |
Distribution of debt | | $M | | | $M | | | $M | | | $M | | | $M | | | $M | | | $M | |
Bodies within the Public Accounts | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Department of Education and the Arts | | | 111 | | | | 92 | | | | 73 | | | | 56 | | | | — | | | | — | | | | — | |
Department of Education and Training | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 70 | |
Queensland Health | | | 493 | | | | 27 | | | | 86 | | | | 123 | | | | 123 | | | | 118 | | | | 109 | |
Department of Justice and Attorney-General | | | NA | | | | 94 | | | | 86 | | | | 70 | | | | 57 | | | | 39 | | | | 20 | |
Forestry Plantations Queensland | | | 82 | | | | 79 | | | | 77 | | | | 76 | | | | 79 | | | | 80 | | | | — | |
Department of Premier and Cabinet | | | 12 | | | | 29 | | | | 27 | | | | 17 | | | | 17 | | | | 16 | | | | 15 | |
Department of Public Works | | | 528 | | | | 484 | | | | 439 | | | | 386 | | | | 364 | | | | 348 | | | | 304 | |
Department of State Development and Innovation | | | 354 | | | | 159 | | | | 147 | | | | 135 | | | | 138 | | | | 128 | | | | 118 | |
Department of Transport and Main Roads - Queensland Transport | | | 85 | | | | 65 | | | | 62 | | | | 66 | | | | 84 | | | | 77 | | | | 44 | |
(e)-1
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2005 | | | 2006 | | | 2007 | | | 2008 | | | 2009 | | | 2010 | | | 2011 | |
Distribution of debt | | $M | | | $M | | | $M | | | $M | | | $M | | | $M | | | $M | |
Department of Transport and Main Roads - Main Roads | | | 938 | | | | 863 | | | | 987 | | | | 1,015 | | | | 1,077 | | | | 1,031 | | | | 1,064 | |
Queensland Treasury | | | NA | | | | NA | | | | 972 | | | | 4,169 | | | | 7,693 | | | | 13,283 | | | | 20,865 | |
Other | | | 166 | | | | 32 | | | | 39 | | | | 51 | | | | 83 | | | | 64 | | | | 81 | |
Government Owned Corporations | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Powerlink | | | 1,476 | | | | 1,642 | | | | 1,954 | | | | 2,427 | | | | 3,098 | | | | 3,433 | | | | 3,621 | |
ENERGEX Ltd | | | 2,061 | | | | 2,565 | | | | 3,183 | | | | 3,256 | | | | 3,889 | | | | 4,208 | | | | 4,886 | |
Stanwell Corporation Limited | | | 209 | | | | 118 | | | | 114 | | | | 127 | | | | 259 | | | | 655 | | | | 656 | |
Tarong Energy Corporation Limited | | | 255 | | | | 265 | | | | 355 | | | | 376 | | | | 451 | | | | 464 | | | | 496 | |
CS Energy Ltd | | | 369 | | | | 586 | | | | 1,081 | | | | 1,056 | | | | 851 | | | | 862 | | | | 857 | |
Gateway Investments Corporation Pty Ltd | | | 316 | | | | 304 | | | | 315 | | | | — | | | | — | | | | — | | | | — | |
Ergon Energy Corporation Limited | | | 1,774 | | | | 2,143 | | | | 2,479 | | | | 2,974 | | | | 3,807 | | | | 4,131 | | | | 4,483 | |
QR Limited | | | 4,016 | | | | 4,587 | | | | 4,550 | | | | 5,164 | | | | 6,566 | | | | 4,384 | | | | — | |
Queensland Rail Limited | | | — | | | | — | | | | — | | | | — | | | | — | | | | 3,070 | | | | 3,083 | |
Port Authorities & Facilities (various) | | | 751 | | | | 694 | | | | 1,112 | | | | 1,591 | | | | 1,981 | | | | 2,442 | | | | 934 | |
Local Governments | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Brisbane City Council | | | 1,022 | | | | 938 | | | | 867 | | | | 699 | | | | 390 | | | | 1,176 | | | | 1,216 | |
Cairns Regional Council | | | 79 | | | | 72 | | | | 61 | | | | — | | | | — | | | | 107 | | | | 101 | |
Caloundra City Council | | | 91 | | | | 95 | | | | 98 | | | | — | | | | — | | | | — | | | | — | |
Gold Coast City Council | | | 393 | | | | 404 | | | | 629 | | | | 680 | | | | 261 | | | | 617 | | | | 785 | |
Ipswich City Council | | | 104 | | | | 97 | | | | 92 | | | | 118 | | | | 189 | | | | 304 | | | | 357 | |
Logan City Council | | | 91 | | | | 85 | | | | 76 | | | | 101 | | | | 78 | | | | 113 | | | | 108 | |
Maroochy Shire Council | | | 151 | | | | 151 | | | | 142 | | | | — | | | | — | | | | — | | | | — | |
Redland Shire Council | | | 116 | | | | 121 | | | | 129 | | | | 124 | | | | 42 | | | | 46 | | | | 60 | |
Fraser Coast Regional Council | | | — | | | | — | | | | — | | | | 96 | | | | 114 | | | | 123 | | | | 113 | |
Mackay Regional Council | | | — | | | | — | | | | — | | | | 99 | | | | 115 | | | | 112 | | | | 193 | |
Moreton Bay Regional Council | | | — | | | | — | | | | — | | | | 217 | | | | 269 | | | | 348 | | | | 354 | |
Rockhampton Regional Council | | | — | | | | — | | | | — | | | | 98 | | | | 126 | | | | 159 | | | | 199 | |
Sunshine Coast Regional Council | | | — | | | | — | | | | — | | | | 201 | | | | 112 | | | | 197 | | | | 210 | |
Townsville City Council | | | — | | | | — | | | | — | | | | 207 | | | | 205 | | | | 388 | | | | 404 | |
Gladstone Regional Council | | | — | | | | — | | | | — | | | | 36 | | | | 49 | | | | 113 | | | | 127 | |
Toowoomba Regional Council | | | 51 | | | | 68 | | | | 67 | | | | 84 | | | | 102 | | | | 100 | | | | 94 | |
Other | | | 683 | | | | 688 | | | | 771 | | | | 279 | | | | 350 | | | | 314 | | | | 392 | |
Statutory Bodies | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Water Boards | | | 210 | | | | 206 | | | | 228 | | | | 2 | | | | 2 | | | | 150 | | | | 156 | |
Universities | | | 93 | | | | 130 | | | | 123 | | | | 109 | | | | 150 | | | | 135 | | | | 132 | |
Grammar schools | | | 50 | | | | 65 | | | | 59 | | | | 65 | | | | 88 | | | | 116 | | | | 113 | |
Queensland Bulk Water Supply Authority | | | — | | | | — | | | | — | | | | 537 | | | | 2,168 | | | | 2,384 | | | | 2,261 | |
Queensland Bulk Water Transport Authority | | | — | | | | — | | | | — | | | | 4 | | | | 1,785 | | | | 1,891 | | | | 1,878 | |
Queensland Manufactured Water Authority | | | — | | | | — | | | | — | | | | — | | | | 236 | | | | 2,639 | | | | 2,665 | |
SEQ Water Facility | | | — | | | | — | | | | — | | | | 185 | | | | — | | | | — | | | | — | |
SEQ Water Grid Manager | | | — | | | | — | | | | — | | | | 2 | | | | 293 | | | | 667 | | | | 1,161 | |
Unitywater | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 127 | |
Queensland Urban Utilities | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 290 | |
Allconnex Water | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 122 | |
Other | | | 352 | | | | 358 | | | | 418 | | | | 618 | | | | 658 | | | | 531 | | | | 574 | |
Other Bodies | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
DBCT Holdings Pty Ltd | | | — | | | | 372 | | | | 333 | | | | 294 | | | | 259 | | | | 232 | | | | 207 | |
Qld Motorways Limited | | | 983 | | | | 932 | | | | 1,250 | | | | 1,799 | | | | 2,370 | | | | 2,899 | | | | — | |
Qld Water Infrastructure Pty Ltd | | | — | | | | — | | | | 294 | | | | 605 | | | | 766 | | | | 268 | | | | 381 | |
Queensland Treasury Holdings Pty Ltd | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 2,367 | |
SEQ (Gold Coast) Desalination Co. Pty Ltd | | | — | | | | — | | | | — | | | | 281 | | | | 547 | | | | — | | | | — | |
Southern Regional Water Pipeline Co. Pty Ltd | | | — | | | | — | | | | — | | | | 930 | | | | 143 | | | | 254 | | | | 468 | |
(e)-2
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2005 | | | 2006 | | | 2007 | | | 2008 | | | 2009 | | | 2010 | | | 2011 | |
Distribution of debt | | $M | | | $M | | | $M | | | $M | | | $M | | | $M | | | $M | |
Western Corridor Recycled Water Pty Ltd | | | — | | | | — | | | | 284 | | | | 1,292 | | | | 1,897 | | | | — | | | | — | |
Other | | | 325 | | | | 24 | | | | 18 | | | | 47 | | | | 29 | | | | 98 | | | | 131 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
Total Funds Onlent | | | 18,790 | | | | 19,634 | | | | 24,077 | | | | 32,944 | | | | 44,410 | | | | 55,314 | | | | 59,453 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Undistributed borrowings | | | 5,677 | | | | 7,688 | | | | 7,806 | | | | 7,784 | | | | 18,216 | | | | 13,571 | | | | 13,682 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Guaranteed Debt | | | 24,467 | | | | 27,322 | | | | 31,883 | | | | 40,728 | | | | 62,626 | | | | 68,885 | | | | 73,135 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
The Corporation raises funds in both the domestic and international capital markets with the market value of borrowings under management as at June 30, 2011 of $73.135 billion, which includes $4.604 billion of off shore debt based on the prevailing rates of exchange at June 30, 2011. 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.
OUTSTANDING DOMESTIC AUSTRALIAN DOLLAR INDEBTEDNESS
As at June 30, 2011
| | | | | | | | | | |
Coupon Rate (% per annum) | | Maturity Date | | Face Value (AUD) | | | Market Value (AUD) | |
6.50% | | April 16, 2012 | | | 1,261,615,000 | | | | 1,294,870,901 | |
6.00% | | August 14, 2013 | | | 3,447,463,000 | | | | 3,602,559,895 | |
6.00% | | October 14, 2015 | | | 2,745,760,000 | | | | 2,875,452,367 | |
6.00% | | September 14, 2017 | | | 4,632,765,000 | | | | 4,892,498,319 | |
6.25% | | June 14, 2019 | | | 4,613,474,000 | | | | 4,857,580,655 | |
6.00% | | June 14, 2021 | | | 3,233,580,000 | | | | 3,341,231,386 | |
6.50% | | March 14, 2033 | | | 672,100,000 | | | | 722,715,451 | |
6.50% | | April 23, 2012 | | | 4,806,117,000 | | | | 4,924,864,867 | |
6.00% | | August 21, 2013 | | | 3,287,465,000 | | | | 3,422,672,177 | |
5.75% | | November 21, 2014 | | | 7,730,200,000 | | | | 7,912,970,765 | |
6.00% | | October 21, 2015 | | | 6,834,785,000 | | | | 7,095,021,131 | |
6.00% | | April 21, 2016 | | | 5,026,250,000 | | | | 5,222,168,161 | |
6.00% | | February 21, 2018 | | | 4,400,000,000 | | | | 4,601,739,807 | |
6.25% | | February 21, 2020 | | | 5,540,000,000 | | | | 5,853,926,817 | |
6.00% | | July 21, 2022 | | | 2,974,000,000 | | | | 3,088,611,814 | |
5.75% | | July 22, 2024 | | | 1,000,000,000 | | | | 1,008,301,771 | |
CIB | | August 20, 2030 | | | 774,450,300 | | | | 718,045,780 | |
Tnote | | Various 2011 | | | 2,878,000,000 | | | | 2,863,045,246 | |
Various | | Various 2011 | | | 41,704,231 | | | | 42,453,284 | |
Various | | Various 2012 | | | 72,716,405 | | | | 74,782,661 | |
Various | | Various 2013 | | | 47,035,000 | | | | 47,776,484 | |
Various | | Various 2014 | | | 32,357,068 | | | | 32,905,972 | |
Various | | Various 2015 | | | 25,350,000 | | | | 25,794,703 | |
Various | | Various | | | 7,510,996 | | | | 9,139,587 | |
| | | | | | | | | | |
Total | | | | | 66,084,698,000 | | | | 68,531,130,000 | |
| | | | | | | | | | |
(e)-3
OUTSTANDING OFFSHORE INDEBTEDNESS
GLOBAL A$ BONDS
As at June 30, 2011
| | | | | | | | | | | | | | | | |
Coupon Rate | | Maturity Date | | | Currency | | | Face Value (AUD) | | | Market Value (AUD) | |
6.00% | | | August 14, 2013 | | | | AUD | | | | 584,976,000 | | | | 611,270,116 | |
6.00% | | | October 14, 2015 | | | | AUD | | | | 588,528,000 | | | | 616,155,039 | |
6.00% | | | September 14, 2017 | | | | AUD | | | | 631,196,000 | | | | 666,583,643 | |
| | | | | | | | | | | | | | | | |
Total | | | | | | | | | | | 1,804,700,000 | | | | 1,894,008,798 | |
| | | | | | | | | | | | | | | | |
COMMERCIAL PAPER
As at June 30, 2011
| | | | | | | | | | | | | | | | | | |
Year of Issue | | Yield | | | Maturity Date | | | Currency | | Face Value (AUD) | | | Market Value (AUD) | |
2010 | | | 4.87 | % | | | August 2011 | | | AUD | | | 8,000,000 | | | | 7,967,210 | |
2011 | | | 4.73 | % | | | July 2011 | | | AUD | | | 20,000,000 | | | | 19,945,264 | |
2011 | | | 0.20 | % | | | July 2011 | | | USD | | | 487,009,964 | | | | 486,971,448 | |
2011 | | | 4.93 | % | | | August 2011 | | | AUD | | | 12,000,000 | | | | 11,903,270 | |
2011 | | | 0.25 | % | | | August 2011 | | | USD | | | 139,677,810 | | | | 139,647,033 | |
2011 | | | 4.86 | % | | | September 2011 | | | AUD | | | 10,000,000 | | | | 9,883,770 | |
2011 | | | 0.11 | % | | | September 2011 | | | CHF | | | 17,898,806 | | | | 17,888,765 | |
2011 | | | 0.92 | % | | | September 2011 | | | GBP | | | 7,487,661 | | | | 7,477,289 | |
2011 | | | 0.36 | % | | | September 2011 | | | USD | | | 1,104,385,883 | | | | 1,103,728,937 | |
| | | | | | | | | | | | | | | | | | |
Total | | | | | | | | | | | | | 1,806,460,124 | | | | 1,805,412,986 | |
| | | | | | | | | | | | | | | | | | |
EURO MEDIUM TERM NOTES
as at June 30, 2011
| | | | | | | | | | | | | | | | | | |
Year of Issue | | Coupon Rate | | | Maturity Date | | | Currency | | Face Value (AUD) | | | Market Value (AUD) | |
2007 | | | 7.125 | % | | | September 2017 | | | NZD | | | 598,840,675 | | | | 696,780,084 | |
2009 | | | 2.650 | % | | | April 2039 | | | JPY | | | 173,663,819 | | | | 207,455,351 | |
| | | | | | | | | | | | | | | | | | |
| | | Total | | | | | | | | | | 772,504,494 | | | | 904,235,435 | |
| | | | | | | | | | | | | | | | | | |
(e)-4