EXHIBIT (c)(iv)
Condensed Financial Statements of the Registrant for the half-year ended December 31, 2014
![LOGO](https://capedge.com/proxy/18-K/0001193125-15-072198/g880449g80w72.jpg)
Condensed Financial Statements
For the half-year ended 31 December 2014
| | | | |
Contents | | Page | |
Statement of Comprehensive Income | | | 1 | |
Balance Sheet | | | 2 | |
Statement of Changes in Equity | | | 4 | |
Statement of Cash Flows | | | 5 | |
Notes to and Forming Part of the Condensed Financial Statements | | | 6 | |
Certificate of the Queensland Treasury Corporation | | | 18 | |
Independent Auditor’s Review Report | | | 19 | |
Management Report | | | 21 | |
| | | | |
Queensland Treasury Corporation | | Condensed Financial Statements | | |
Statement of Comprehensive Income
For the half-year ended 31 December 2014
| | | | | | | | | | | | |
| | | | | Half-year ended | |
| | Note | | | 31 December | | | 31 December | |
| | | | | 2014 | | | 2013 | |
| | | | | $000 | | | $000 | |
Capital markets operations | | | | | | | | | | | | |
Net interest income | | | | | | | | | | | | |
Interest income | | | 4 | | | | 5 414 811 | | | | 1 891 633 | |
Interest expense | | | 4 | | | | (5 379 831 | ) | | | (1 812 535 | ) |
| | | | | | | | | | | | |
| | | | | | | 34 980 | | | | 79 098 | |
| | | | | | | | | | | | |
Other income | | | | | | | | | | | | |
Fees | | | | | | | 34 433 | | | | 34 269 | |
Lease income | | | | | | | 24 793 | | | | 25 166 | |
Amortisation of cross border lease deferred income | | | | | | | 2 162 | | | | 12 160 | |
Gain on disposal of property, plant and equipment | | | | | | | — | | | | 1 112 | |
| | | | | | | | | | | | |
| | | | | | | 61 388 | | | | 72 707 | |
| | | | | | | | | | | | |
Expenses | | | | | | | | | | | | |
Administration expenses | | | | | | | (29 936 | ) | | | (26 945 | ) |
Depreciation on leased assets | | | | | | | (16 499 | ) | | | (16 822 | ) |
| | | | | | | | | | | | |
| | | | | | | (46 435 | ) | | | (43 767 | ) |
| | | | | | | | | | | | |
Share of associate’s net profit | | | | | | | — | | | | 146 | |
| | | | | | | | | | | | |
Profit from capital markets operations before income tax | | | | | | | 49 933 | | | | 108 184 | |
| | | | | | | | | | | | |
Income tax expense | | | | | | | (6 058 | ) | | | (10 263 | ) |
| | | | | | | | | | | | |
Profit from capital markets operations after income tax | | | | | | | 43 875 | | | | 97 921 | |
| | | | | | | | | | | | |
Long term assets | | | | | | | | | | | | |
Net return from investments in long term assets | | | | | | | | | | | | |
Net change in fair value of unit trusts | | | | | | | 1 106 576 | | | | 1 569 595 | |
Interest on fixed rate notes | | | | | | | (1 117 692 | ) | | | (1 089 772 | ) |
Management fees | | | | | | | (33 736 | ) | | | (33 778 | ) |
| | | | | | | | | | | | |
(Loss) / profit from long term assets | | | | | | | (44 852 | ) | | | 446 045 | |
| | | | | | | | | | | | |
Total net (loss)/ profit for the year after tax | | | | | | | (977 | ) | | | 543 966 | |
| | | | | | | | | | | | |
Total comprehensive income attributable to the owner | | | | | | | (977 | ) | | | 543 966 | |
| | | | | | | | | | | | |
Total comprehensive income derived from: | | | | | | | | | | | | |
Capital markets operations | | | 3 | | | | 43 875 | | | | 97 921 | |
Long term assets | | | 3 | | | | (44 852 | ) | | | 446 045 | |
| | | | | | | | | | | | |
Total comprehensive income | | | | | | | (977 | ) | | | 543 966 | |
| | | | | | | | | | | | |
The notes on pages 7 to 17 are an integral part of these condensed financial statements.
Note: Throughout these condensed financial statements the capital markets operations and the long term assets operations have been disclosed separately to distinguish between QTC’s main central treasury management role and its additional responsibilities following the transfer of the State’s superannuation and other long-term assets (refer note 1).
| | | | |
Queensland Treasury Corporation | | Condensed Financial Statements | | 1 |
Balance Sheet
As at 31 December 2014
| | | | | | | | | | | | |
| | Note | | | 31 December | | | 30 June | |
| | | | | 2014 | | | 2014 | |
| | | | | $000 | | | $000 | |
Assets - capital markets operations | | | | | | | | | | | | |
Cash | | | | | | | 50 042 | | | | 546 | |
Receivables | | | 5 | | | | 27 948 | | | | 4 384 | |
Financial assets at fair value through profit or loss | | | 6 | | | | 15 460 522 | | | | 14 698 901 | |
Derivative financial assets | | | 7 | | | | 253 475 | | | | 252 543 | |
Onlendings | | | 8 | | | | 92 238 545 | | | | 85 609 405 | |
Property, plant and equipment | | | | | | | 210 484 | | | | 227 714 | |
Intangible assets | | | | | | | 2 639 | | | | 2 118 | |
Deferred tax asset | | | | | | | 2 945 | | | | 3 134 | |
| | | | | | | | | | | | |
| | | | | | | 108 246 600 | | | | 100 798 745 | |
| | | | | | | | | | | | |
Assets - long term assets | | | | | | | | | | | | |
Financial assets at fair value through profit or loss | | | 6 | | | | 34 003 666 | | | | 33 431 249 | |
| | | | | | | | | | | | |
| | | | | | | 34 003 666 | | | | 33 431 249 | |
| | | | | | | | | | | | |
Total Assets | | | | | | | 142 250 266 | | | | 134 229 994 | |
| | | | | | | | | | | | |
Liabilities - capital markets operations | | | | | | | | | | | | |
Payables | | | | | | | 28 165 | | | | 148 167 | |
Derivative financial liabilities | | | 7 | | | | 518 931 | | | | 344 827 | |
Financial liabilities at fair value through profit or loss | | | | | | | | | | | | |
- Interest bearing liabilities | | | 9 | | | | 100 081 041 | | | | 94 026 880 | |
- Deposits | | | 9 | | | | 6 779 104 | | | | 5 477 942 | |
Other liabilities | | | | | | | 85 231 | | | | 90 676 | |
| | | | | | | | | | | | |
| | | | | | | 107 492 472 | | | | 100 088 492 | |
| | | | | | | | | | | | |
Liabilities - long term assets | | | | | | | | | | | | |
Financial liabilities at amortised cost | | | 10 | | | | 32 600 443 | | | | 31 983 174 | |
| | | | | | | | | | | | |
| | | | | | | 32 600 443 | | | | 31 983 174 | |
| | | | | | | | | | | | |
Total Liabilities | | | | | | | 140 092 915 | | | | 132 071 666 | |
| | | | | | | | | | | | |
Net Assets | | | | | | | 2 157 351 | | | | 2 158 328 | |
| | | | | | | | | | | | |
| | | | |
Queensland Treasury Corporation | | Condensed Financial Statements | | 2 |
Balance Sheet
As at 31 December 2014
| | | | | | | | |
| | 31 December | | | 30 June | |
| | 2014 | | | 2014 | |
| | $000 | | | $000 | |
Equity - capital markets operations | | | | | | | | |
Retained surplus | | | 754 128 | | | | 710 253 | |
| | | | | | | | |
| | | 754 128 | | | | 710 253 | |
| | | | | | | | |
Equity - long term assets | | | | | | | | |
Retained surplus | | | 1 403 223 | | | | 1 448 075 | |
| | | | | | | | |
| | | 1 403 223 | | | | 1 448 075 | |
| | | | | | | | |
Total Equity | | | 2 157 351 | | | | 2 158 328 | |
| | | | | | | | |
The notes on pages 7 to 17 are an integral part of these condensed financial statements.
| | | | |
Queensland Treasury Corporation | | Condensed Financial Statements | | 3 |
Statement of Changes in Equity
For the half-year ended 31 December 2014
| | | | | | | | | | | | |
| | Capital markets operations | | | Long term assets | | | Total | |
| | | |
| | Retained surplus | | | Retained surplus | | | Equity | |
| | $000 | | | $000 | | | $000 | |
Balance at 1 July 2013 | | | 711 033 | | | | (1 679 882 | ) | | | (968 849 | ) |
Profit for the half-year | | | 97 921 | | | | 446 045 | | | | 543 966 | |
| | | | | | | | | | | | |
Balance at 31 December 2013 | | | 808 954 | | | | (1 233 837 | ) | | | (424 883 | ) |
| | | | | | | | | | | | |
Balance at 1 July 2014 | | | 710 253 | | | | 1 448 075 | | | | 2 158 328 | |
Profit/(loss) for the half-year | | | 43 875 | | | | (44 852 | ) | | | (977 | ) |
| | | | | | | | | | | | |
Balance at 31 December 2014 | | | 754 128 | | | | 1 403 223 | | | | 2 157 351 | |
| | | | | | | | | | | | |
The notes on pages 7 to 17 are an integral part of these condensed financial statements.
| | | | |
Queensland Treasury Corporation | | Condensed Financial Statements | | 4 |
Statement of Cash Flows
For the half-year ended 31 December 2014
| | | | | | | | |
| | Half-year ended | |
| | 31 December | | | 31 December | |
| | 2014 | | | 2013 | |
| | $000 | | | $000 | |
Capital markets operations | | | | | | | | |
Cash flows from operating activities | | | | | | | | |
Interest received from onlendings | | | 2 086 594 | | | | 2 043 240 | |
Interest received from investments | | | 221 007 | | | | 314 593 | |
Interest received - other | | | 24 792 | | | | 25 795 | |
Fees received | | | 34 393 | | | | 33 591 | |
GST paid to suppliers | | | (4 882 | ) | | | (4 968 | ) |
GST refunds from ATO | | | 4 661 | | | | 5 370 | |
GST paid to ATO | | | (2 863 | ) | | | (2 813 | ) |
GST received from clients | | | 2 943 | | | | 3 474 | |
Interest paid on interest-bearing liabilities | | | (2 255 422 | ) | | | (2 290 098 | ) |
Interest paid on deposits | | | (95 980 | ) | | | (87 362 | ) |
Administration expenses paid | | | (41 806 | ) | | | (32 328 | ) |
Income tax paid | | | (15 467 | ) | | | (15 635 | ) |
| | | | | | | | |
Net cash used in operating activities | | | (42 030 | ) | | | (7 141 | ) |
| | | | | | | | |
Cash flows from investing activities | | | | | | | | |
Net (payment) / proceeds of investments | | | (632 619 | ) | | | 8 885 831 | |
Net increase in onlendings | | | (3 601 590 | ) | | | (4 527 434 | ) |
Payments for property, plant and equipment | | | (380 | ) | | | (266 | ) |
Proceeds from sale of property, plant and equipment | | | — | | | | 4 400 | |
Payments for intangibles | | | (1 480 | ) | | | — | |
Dividend received | | | — | | | | 260 | |
| | | | | | | | |
Net cash (used in) / provided by investing activities | | | (4 236 069 | ) | | | 4 362 791 | |
| | | | | | | | |
Cash flows from financing activities | | | | | | | | |
Net proceeds / (repayments) from interest-bearing liabilities | | | 3 147 494 | | | | (4 031 210 | ) |
Net increase/ (decrease) in deposits | | | 1 300 101 | | | | (323 102 | ) |
Dividends paid | | | (120 000 | ) | | | — | |
| | | | | | | | |
Net cash provided by / (used in) financing activities | | | 4 327 595 | | | | (4 354 312 | ) |
| | | | | | | | |
Net increase in cash held | | | 49 496 | | | | 1 338 | |
Cash at 1 July | | | 546 | | | | 197 | |
| | | | | | | | |
Net cash at 31 December | | | 50 042 | | | | 1 535 | |
| | | | | | | | |
Long term assets | | | | | | | | |
No external cashflow is generated from the long term assets (refer notes 1 and 11).
The notes on pages 7 to 17 are an integral part of these condensed financial statements.
| | | | |
Queensland Treasury Corporation | | Condensed Financial Statements | | 5 |
Notes to and Forming Part of the Condensed Financial Statements
For the half-year ended 31 December 2014
Contents
| | | | | | |
Note | | Page | |
1. | | General information | | | 7 | |
2. | | Summary of significant accounting policies | | | 7 | |
3. | | Segment reporting | | | 8 | |
4. | | Interest income and interest expense from capital markets operations | | | 10 | |
5. | | Receivables | | | 11 | |
6. | | Financial assets at fair value through profit or loss | | | 11 | |
7. | | Derivative financial assets and derivative financial liabilities | | | 12 | |
8. | | Onlendings | | | 13 | |
9. | | Financial liabilities at fair value through profit or loss | | | 13 | |
10. | | Financial liabilities at amortised cost | | | 14 | |
11. | | Notes to the statement of cash flows | | | 14 | |
12. | | Fair value hierarchy | | | 15 | |
13. | | Contingent liabilities | | | 17 | |
14. | | Funding facilities | | | 17 | |
| | | | |
Queensland Treasury Corporation | | Condensed Financial Statements | | 6 |
Notes to and Forming Part of the Condensed Financial Statements
For the half-year ended 31 December 2014
Queensland Treasury Corporation (QTC) is constituted under the Queensland Treasury Corporation Act 1988 (the Act), with the Under Treasurer designated as the Corporation Sole under section 5 (2) of the Act.
QTC is the State’s central financing authority and corporate treasury services provider, with responsibility for providing debt funding, liability management, cash management and financial risk management advice to public sector clients. These services, which form part of QTC’s Capital Markets Operations segment, are undertaken on a cost-recovery basis with QTC lending at an interest rate based on its cost of funds and with the benefits/costs of liability and asset management being passed on to its clients being Queensland public sector entities.
QTC’s Capital Markets Operations can generate a profit although generally this reflects interest earned on equity. In undertaking its Capital Markets activities, QTC maintains adequate capital to manage its risks.
QTC holds a portfolio of assets which were transferred to QTC by the State Government. These assets are the investments of QTC’s Long Term Assets segment and are held to fund superannuation and other long-term obligations of the State such as insurance and long service leave. In return, QTC has issued to the State fixed rate notes with a current interest rate of 7.1% which is the expected long term average rate of return on the portfolio. This has resulted in the State receiving a fixed rate of return on the notes, while QTC bears the impact of fluctuations in the value and returns on the asset portfolio (refer note 3).
The Long Term Asset Advisory Board is responsible for the oversight of the Long Term Assets which do not form part of QTC’s day-to-day Capital Markets Operations. The Long Term Assets are held in unit trusts managed by QIC Limited (QIC).
Although there is no domestic requirement for the preparation of half-year financial statements, in order to meet offshore requirements and to better meet the needs of users of QTC’s financial information, an interim general purpose financial report has been prepared.
2. | Summary of significant accounting policies |
The half-year financial report is a general purpose financial report prepared in accordance with AASB 134 Interim Financial Reporting. Compliance with AASB 134 ensures compliance with International Financial Reporting Standard IAS 34 Interim Financial Reporting. The half-year report does not include notes of the type normally included in an annual financial report and shall be read in conjunction with the most recent annual financial report.
(b) | Change in accounting policies, accounting standards and interpretations |
The accounting policies used in the preparation of these interim condensed financial statements have been applied consistently with those used in the preceding annual financial statement for the year ended 30 June 2014.
| | | | |
Queensland Treasury Corporation | | Condensed Financial Statements | | 7 |
Notes to and Forming Part of the Condensed Financial Statements
For the half-year ended 31 December 2014
2. | Summary of significant accounting policies continued |
(c) | Impact of standards issued but not yet adopted |
QTC has not early adopted any new or amended standards that have been issued but are not yet effective.
(d) | Estimations and uncertainties |
The judgements, estimates and assumptions applied in the half-year condensed financial statements, including the key sources of estimation uncertainty were the same as those applied in the Corporation’s preceding annual financial statements.
An operating segment is identified where QTC engages in a business activity where separate financial information is evaluated regularly by the chief operating decision makers in deciding how to allocate resources.
Revenue and expenses directly associated with each business segment are included to determine their result. The accounting policies for each operating segment are applied consistently.
The results from QTC’s operating segments are shown below:
| | | | | | | | | | | | | | | | | | | | | | | | |
Segment revenue and expenses | | For the half-year ended 31 December 2014 | | | For the half-year ended 31 December 2013 | |
| Capital markets operations | | | Long term assets | | | Total | | | Capital markets operations | | | Long term assets | | | Total | |
| | $000 | | | $000 | | | $000 | | | $000 | | | $000 | | | $000 | |
Income | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income | | | 5 414 811 | | | | — | | | | 5 414 811 | | | | 1 891 633 | | | | — | | | | 1 891 633 | |
Net change in fair value of unit trusts | | | — | | | | 1 106 576 | | | | 1 106 576 | | | | — | | | | 1 569 595 | | | | 1 569 595 | |
Other income | | | 61 388 | | | | — | | | | 61 388 | | | | 72 707 | | | | — | | | | 72 707 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total income | | | 5 476 199 | | | | 1 106 576 | | | | 6 582 775 | | | | 1 964 340 | | | | 1 569 595 | | | | 3 533 935 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense | | | 5 379 831 | | | | 1 117 692 | | | | 6 497 523 | | | | 1 812 535 | | | | 1 089 772 | | | | 2 902 307 | |
Depreciation on leased assets | | | 16 499 | | | | — | | | | 16 499 | | | | 16 822 | | | | — | | | | 16 822 | |
Management fees | | | — | | | | 33 736 | | | | 33 736 | | | | — | | | | 33 778 | | | | 33 778 | |
Other expenses | | | 29 936 | | | | — | | | | 29 936 | | | | 26 945 | | | | — | | | | 26 945 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total expenses | | | 5 426 266 | | | | 1 151 428 | | | | 6 577 694 | | | | 1 856 302 | | | | 1 123 550 | | | | 2 979 852 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Share of associate’s net profit | | | — | | | | — | | | | — | | | | 146 | | | | — | | | | 146 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Profit /(loss) before income tax | | | 49 933 | | | | (44 852 | ) | | | 5 081 | | | | 108 184 | | | | 446 045 | | | | 554 229 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Income tax expense | | | 6 058 | | | | — | | | | 6 058 | | | | 10 263 | | | | — | | | | 10 263 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Profit/(loss) for the period | | | 43 875 | | | | (44 852 | ) | | | (977 | ) | | | 97 921 | | | | 446 045 | | | | 543 966 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | |
Queensland Treasury Corporation | | Condensed Financial Statements | | 8 |
Notes to and Forming Part of the Condensed Financial Statements
For the half-year ended 31 December 2014
3. | Segment reporting continued |
| | | | | | | | | | | | | | | | | | | | | | | | |
Segment assets and liabilities | | As at 31 December 2014 | | | As at 30 June 2014 | |
| Capital markets operations | | | Long term assets | | | Total | | | Capital markets operations | | | Long term assets | | | Total | |
| | $000 | | | $000 | | | $000 | | | $000 | | | $000 | | | $000 | |
Assets | | | | | | | | | | | | | | | | | | | | | | | | |
Onlendings | | | 92 238 545 | | | | — | | | | 92 238 545 | | | | 85 609 405 | | | | — | | | | 85 609 405 | |
Financial assets at FVPL(1) | | | 15 460 522 | | | | 34 003 666 | | | | 49 464 188 | | | | 14 698 901 | | | | 33 431 249 | | | | 48 130 150 | |
Other assets | | | 547 533 | | | | — | | | | 547 533 | | | | 490 439 | | | | — | | | | 490 439 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total assets | | | 108 246 600 | | | | 34 003 666 | | | | 142 250 266 | | | | 100 798 745 | | | | 33 431 249 | | | | 134 229 994 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | |
Financial liabilities at FVPL(1) | | | 106 860 145 | | | | — | | | | 106 860 145 | | | | 99 504 822 | | | | — | | | | 99 504 822 | |
Financial liabilities at amortised cost | | | — | | | | 32 600 443 | | | | 32 600 443 | | | | — | | | | 31 983 174 | | | | 31 983 174 | |
Other liabilities | | | 632 327 | | | | — | | | | 632 327 | | | | 583 670 | | | | — | | | | 583 670 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total liabilities | | | 107 492 472 | | | | 32 600 443 | | | | 140 092 915 | | | | 100 088 492 | | | | 31 983 174 | | | | 132 071 666 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net assets | | | 754 128 | | | | 1 403 223 | | | | 2 157 351 | | | | 710 253 | | | | 1 448 075 | | | | 2 158 328 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
(1) | Includes non-derivative financial instruments at fair value through profit or loss. |
| | | | |
Queensland Treasury Corporation | | Condensed Financial Statements | | 9 |
Notes to and Forming Part of the Condensed Financial Statements
For the half-year ended 31 December 2014
4. | Interest income and interest expense from capital markets operations |
| | | | | | | | | | | | | | | | |
| | For the half-year ended 31 December 2014 | |
| | Interest $000 | | | Net unrealised gain/loss $000 | | | Net realised gain/loss $000 | | | Total interest $000 | |
Interest income from financial assets | | | | | | | | | | | | | | | | |
Onlendings* | | | 2 089 092 | | | | 3 025 028 | | | | — | | | | 5 114 120 | |
Other investments | | | 243 840 | | | | 48 961 | | | | 15 658 | | | | 308 459 | |
Interest income from derivatives | | | 2 136 | | | | (45 328 | ) | | | 35 424 | | | | (7 768 | ) |
| | | | | | | | | | | | | | | | |
Total interest income | | | 2 335 068 | | | | 3 028 661 | | | | 51 082 | | | | 5 414 811 | |
| | | | | | | | | | | | | | | | |
Interest expense from financial liabilities | | | | | | | | | | | | | | | | |
Deposits | | | 97 109 | | | | (68 | ) | | | — | | | | 97 041 | |
Interest-bearing liabilities | | | 1 750 631 | | | | 2 472 750 | | | | 611 847 | | | | 4 835 228 | |
Interest expense from derivatives | | | 35 763 | | | | 124 546 | | | | 273 987 | | | | 434 296 | |
Other | | | 13 266 | | | | — | | | | — | | | | 13 266 | |
| | | | | | | | | | | | | | | | |
Total interest expense | | | 1 896 769 | | | | 2 597 228 | | | | 885 834 | | | | 5 379 831 | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | For the half-year ended 31 December 2013 | |
| | Interest $000 | | | Net unrealised gain/loss $000 | | | Net realised gain/loss $000 | | | Total interest $000 | |
Interest income from financial assets | | | | | | | | | | | | | | | | |
Onlendings* | | | 2 038 000 | | | | (414 996 | ) | | | — | | | | 1 623 004 | |
Other investments | | | 245 588 | | | | 10 840 | | | | 8 228 | | | | 264 656 | |
Interest income from derivatives | | | 6 798 | | | | (63 112 | ) | | | 60 287 | | | | 3 973 | |
| | | | | | | | | | | | | | | | |
Total interest income | | | 2 290 386 | | | | (467 268 | ) | | | 68 515 | | | | 1 891 633 | |
| | | | | | | | | | | | | | | | |
Interest expense from financial liabilities | | | | | | | | | | | | | | | | |
Deposits | | | 86 913 | | | | (175 | ) | | | — | | | | 86 738 | |
Interest-bearing liabilities | | | 1 826 984 | | | | (181 585 | ) | | | 313 055 | | | | 1 958 454 | |
Interest expense from derivatives | | | (3 485 | ) | | | 308 607 | | | | (555 159 | ) | | | (250 037 | ) |
Other | | | 17 380 | | | | — | | | | — | | | | 17 380 | |
| | | | | | | | | | | | | | | | |
Total interest expense | | | 1 927 792 | | | | 126 847 | | | | (242 104 | ) | | | 1 812 535 | |
| | | | | | | | | | | | | | | | |
* | The majority of onlendings are provided to clients on a pooled fund basis. Interest costs are allocated to clients based on the daily movement in the market value of the pooled fund. In periods of falling interest rates, the market value of the funding pool will rise leading to higher interest income from onlendings. During the half-year ended 31 December 2014, interest rates fell compared to the comparative period when interest rates rose slightly, leading to higher interest income in the current period. |
| | | | |
Queensland Treasury Corporation | | Condensed Financial Statements | | 10 |
Notes to and Forming Part of the Condensed Financial Statements
For the half-year ended 31 December 2014
| | | | | | | | |
| | 31 December 2014 $000 | | | 30 June 2014 $000 | |
Sundry debtors | | | 26 420 | (1) | | | 3 178 | |
Prepayments | | | 1 401 | | | | 1 079 | |
Operating lease receivables | | | 127 | | | | 127 | |
| | | | | | | | |
| | | 27 948 | | | | 4 384 | |
| | | | | | | | |
(1) | Includes costs incurred in relation to Queensland Capital Projects to be recovered under an agency agreement. |
6. | Financial assets at fair value through profit or loss |
Capital markets operations
| | | | | | | | |
Money market deposits | | | 16 349 | | | | 2 674 416 | |
Discount securities | | | 4 264 572 | | | | 4 738 190 | |
Commonwealth and state securities(1) | | | 1 677 345 | | | | 1 151 874 | |
Floating rate notes | | | 4 701 687 | | | | 4 105 618 | |
Term deposits | | | 3 368 667 | | | | 729 476 | |
Other investments | | | 1 431 902 | | | | 1 299 327 | |
| | | | | | | | |
| | | 15 460 522 | | | | 14 698 901 | |
| | | | | | | | |
(1) | QTC maintains holdings of its own stocks. These holdings are netted off and therefore excluded from financial assets and financial liabilities at fair value through profit or loss. |
The total includes investments made to manage:
• | | deposits of $6,779.104 million (30 June 2014 $5,477.942 million) |
• | | surpluses of $754.128 million (30 June 2014 $710.253 million) |
• | | cross border lease deferred income of $35.784 million (30 June 2014 $37.946 million) |
The remaining investments are used to facilitate management of liquidity and interest rate risk or result from QTC borrowing in advance of requirements to manage financing/refinancing risk.
| | | | |
Queensland Treasury Corporation | | Condensed Financial Statements | | 11 |
Notes to and Forming Part of the Condensed Financial Statements
For the half-year ended 31 December 2014
6. | Financial assets at fair value through profit or loss continued |
Long term assets
Investments in Unit Trusts and Other holdings - QIC
| | | | | | | | |
| | 31 December 2014 $000 | | | 30 June 2014 $000 | |
Movement during the period:(1) | | | | | | | | |
Opening balance at 1 July | | | 33 431 249 | | | | 29 767 721 | |
Net withdrawals | | | (534 159 | ) | | | (1 722 797 | ) |
Net change in fair value of unit trusts | | | 1 106 576 | | | | 5 386 325 | |
| | | | | | | | |
Closing balance | | | 34 003 666 | | | | 33 431 249 | |
| | | | | | | | |
The underlying assets of the trusts consist of the following asset classes:
| | | | | | | | |
Growth assets | | | | | | | | |
Equities | | | 5 176 702 | | | | 4 967 124 | |
Diversified alternatives and other | | | 7 506 743 | | | | 6 134 448 | |
Unlisted assets | | | | | | | | |
Infrastructure | | | 2 441 937 | | | | 8 199 928 | |
Private equity | | | 2 516 950 | | | | 1 903 027 | |
Real estate | | | 2 113 492 | | | | 1 938 863 | |
Defensive assets | | | | | | | | |
Fixed interest | | | 992 090 | | | | 584 281 | |
Cash | | | 13 255 752 | | | | 9 703 578 | |
| | | | | | | | |
| | | 34 003 666 | | | | 33 431 249 | |
| | | | | | | | |
(1) | Movement during the period is for the six months to 31 December 2014 and for the twelve months to 30 June 2014. |
7. | Derivative financial assets and derivative financial liabilities |
| | | | | | | | |
Derivative financial assets | | | | | | | | |
Interest rate swaps | | | 26 554 | | | | 32 701 | |
Cross currency swaps | | | 208 617 | | | | 180 966 | |
Forward rate agreements | | | 7 773 | | | | 38 704 | |
Foreign exchange contracts | | | 10 531 | | | | 172 | |
| | | | | | | | |
| | | 253 475 | | | | 252 543 | |
| | | | | | | | |
| | | | | | | | |
Derivative financial liabilities | | | | | | | | |
Interest rate swaps | | | 394 498 | | | | 167 855 | |
Cross currency swaps | | | 124 342 | | | | 112 149 | |
Foreign exchange contracts | | | 91 | | | | 64 823 | |
| | | | | | | | |
| | | 518 931 | | | | 344 827 | |
| | | | | | | | |
Net derivatives | | | (265 456 | ) | | | (92 284 | ) |
| | | | | | | | |
| | | | |
Queensland Treasury Corporation | | Condensed Financial Statements | | 12 |
Notes to and Forming Part of the Condensed Financial Statements
For the half-year ended 31 December 2014
| | | | | | | | |
| | 31 December 2014 $000 | | | 30 June 2014 $000 | |
Government departments and agencies | | | 46 782 950 | | | | 42 933 073 | |
Government owned corporations | | | 20 819 597 | | | | 19 053 525 | |
Local governments | | | 7 661 258 | | | | 7 478 377 | |
Statutory bodies | | | 16 498 406 | | | | 15 680 569 | |
QTC related entities | | | 152 920 | | | | 157 520 | |
Other bodies | | | 323 414 | | | | 306 341 | |
| | | | | | | | |
| | | 92 238 545 | | | | 85 609 405 | |
| | | | | | | | |
9. | Financial liabilities at fair value through profit or loss |
| | | | | | | | |
Interest-bearing liabilities - capital markets operations | | | | | | | | |
Short-term | | | | | | | | |
Treasury notes | | | 5 655 841 | | | | 2 152 166 | |
Commercial paper | | | 316 696 | | | | 2 223 522 | |
| | | | | | | | |
| | | 5 972 537 | | | | 4 375 688 | |
| | | | | | | | |
Long-term | | | | | | | | |
AUD Bonds | | | 86 270 450 | | | | 83 123 358 | |
Floating rate notes | | | 5 724 862 | | | | 4 433 159 | |
Global AUD Bonds(1) | | | 699 693 | | | | 766 982 | |
Medium-term notes | | | 1 173 238 | | | | 1 104 502 | |
Other | | | 240 261 | | | | 223 191 | |
| | | | | | | | |
| | | 94 108 504 | | | | 89 651 192 | |
| | | | | | | | |
Total interest-bearing liabilities | | | 100 081 041 | | | | 94 026 880 | |
| | | | | | | | |
(1) | Consists of AUD denominated global bonds which are borrowed in the United States and Euro markets. |
Derivatives are used to hedge offshore borrowings resulting in no net exposure to any foreign currency.
QTC borrowings are guaranteed by the Queensland Government under the Queensland Treasury Corporation Act 1988.
An amount of $5,749 million was issued in term debt during the half-year, compared to $16,178 million during the financial year 2014. Repayments and redemptions of term debt over the same period totalled $4,187 million, compared to $15,898 million during the financial year 2014.
| | | | |
Queensland Treasury Corporation | | Condensed Financial Statements | | 13 |
Notes to and Forming Part of the Condensed Financial Statements
For the half-year ended 31 December 2014
9. | Financial liabilities at fair value through profit or loss continued |
| | | | | | | | |
| | 31 December 2014 $000 | | | 30 June 2014 $000 | |
Deposits - capital markets operations | | | | | | | | |
Client deposits | | | | | | | | |
Local governments | | | 1 843 888 | | | | 1 801 076 | |
Statutory bodies | | | 1 689 784 | | | | 1 729 109 | |
Government owned corporations | | | 740 578 | | | | 594 740 | |
Government departments and agencies | | | 1 066 296 | | | | 61 806 | |
QTC related entities | | | 62 173 | | | | 68 817 | |
Other depositors | | | 187 998 | | | | 201 170 | |
| | | | | | | | |
| | | 5 590 717 | | | | 4 456 718 | |
| | | | | | | | |
Other | | | | | | | | |
Collateral | | | 57 214 | | | | 73 196 | |
Repurchase agreements | | | 1 131 173 | | | | 948 028 | |
| | | | | | | | |
| | | 1 188 387 | | | | 1 021 224 | |
| | | | | | | | |
Total deposits | | | 6 779 104 | | | | 5 477 942 | |
| | | | | | | | |
10. | Financial liabilities at amortised cost |
| | | | | | | | |
Fixed rate notes - long term assets | | | | | | | | |
State Government | | | 32 600 443 | | | | 31 983 174 | |
| | | | | | | | |
The Board considers that the carrying value of financial liabilities recorded at amortised cost in the condensed financial statements approximates their fair value. For the purposes of the fair value hierarchy, the fixed rate notes are categorised as Level 3 (refer note 12).
11. | Notes to the statement of cash flows |
(a) | Cash flows presented on a net basis |
Cash flows arising from the following activities are presented on a net basis in the statement of cash flows:
• | | loan advances to and redemptions from clients |
• | | sale and purchases of investments |
• | | receipt and withdrawal of client deposits, and |
• | | proceeds and repayments of interest bearing liabilities. |
No external cashflow is generated from the Long Term Assets as deposits and withdrawals from the fixed rate notes result in a corresponding change to the investments held. Interest on the fixed rate notes is capitalised. Earnings, market movement and fees on the investment are recognised in the valuation of the investment.
| | | | |
Queensland Treasury Corporation | | Condensed Financial Statements | | 14 |
Notes to and Forming Part of the Condensed Financial Statements
For the half-year ended 31 December 2014
Financial instruments measured at fair value have been classified in accordance with the hierarchy described in AASB 13 Fair Value Measurement. The fair value hierarchy is categorised into three levels based on the observability of the inputs used.
Level 1 – quoted prices (unadjusted) in active markets that QTC can access at measurement date for identical assets and liabilities.
Level 2 – inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly.
Level 3 – inputs for the asset or liability that are not based on observable market data (unobservable inputs).
All financial instruments at fair value through profit or loss are valued by reference to either quoted market prices or observable inputs with no significant adjustments applied to instruments held and therefore no financial instruments at fair value through profit or loss are classified under Level 3.
Financial instruments classified as Level 1 consist primarily of short-term and tradable bank deposits and Commonwealth and semi-government bonds where an active market has been established. Financial instruments classified as Level 2 include non-actively traded corporate and semi-government bonds (including the QTC 2033 bond and the Capital Indexed bond), certain money market securities (commercial paper and promissory notes) and all derivatives. QTC’s onlendings and client deposits are included under Level 2.
Classification of instruments into fair value hierarchy levels is reviewed semi-annually and where there has been a significant change to the valuation inputs and a transfer is deemed to occur, this is effected at the end of the relevant reporting period. There were no transfers between Level 1 and Level 2 during the half-year ended 31 December 2014.
The principal inputs to determine the valuation of financial instruments are discussed below:
• | | Interest rates – these are principally benchmark interest rates such as interbank rates and quoted interest rates in the swap, bond and futures markets. QTC applies mid-market pricing as a practical and consistent expedient for fair value measurements within the bid-ask spread. |
• | | Counterparty credit spreads – adjustments are made to market prices for changes in the credit worthiness of the counterparty. |
• | | Interest rate and foreign currency swaps – there are observable markets for both spot and forward contracts. |
• | | Cross currency swaps – these instruments are typically held to maturity and valued using the original trading margin to the swap curve. |
• | | Investments in unit trusts (Long term assets) – Units in trust funds are valued by QIC using fair value methodologies and adjusted for fees outstanding. QIC reports the net asset value based on the hard close unit price at measurement date. |
| | | | |
Queensland Treasury Corporation | | Condensed Financial Statements | | 15 |
Notes to and Forming Part of the Condensed Financial Statements
For the half-year ended 31 December 2014
12. | Fair value hierarchy continued |
| | | | | | | | | | | | |
| | Quoted prices | | | Observable inputs | | | | |
| | | |
| | Level 1 | | | Level 2 | | | Total | |
| | $000 | | | $000 | | | $000 | |
As at 31 December 2014 | | | | | | | | | | | | |
Capital markets operations | | | | | | | | | | | | |
Financial assets | | | | | | | | | | | | |
Onlendings | | | — | | | | 92 238 545 | | | | 92 238 545 | |
Financial assets through profit or loss | | | 11 185 277 | | | | 4 275 245 | | | | 15 460 522 | |
Derivative financial assets | | | — | | | | 253 475 | | | | 253 475 | |
| | | | | | | | | | | | |
Total financial assets | | | 11 185 277 | | | | 96 767 265 | | | | 107 952 542 | |
| | | | | | | | | | | | |
Financial liabilities | | | | | | | | | | | | |
Financial liabilities through profit or loss | | | | | | | | | | | | |
- short term | | | — | | | | 5 972 537 | | | | 5 972 537 | |
- long term | | | 84 691 353 | | | | 9 417 151 | | | | 94 108 504 | |
Deposits | | | — | | | | 6 779 104 | | | | 6 779 104 | |
Derivative financial liabilities | | | — | | | | 518 931 | | | | 518 931 | |
| | | | | | | | | | | | |
Total financial liabilities | | | 84 691 353 | | | | 22 687 723 | | | | 107 379 076 | |
| | | | | | | | | | | | |
Long term assets | | | | | | | | | | | | |
Financial assets | | | | | | | | | | | | |
Investments in unit trusts - QIC | | | — | | | | 34 003 666 | | | | 34 003 666 | |
| | | | | | | | | | | | |
As at 30 June 2014 | | | | | | | | | | | | |
Capital markets operations | | | | | | | | | | | | |
Financial assets | | | | | | | | | | | | |
Onlendings | | | — | | | | 85 609 405 | | | | 85 609 405 | |
Financial assets through profit or loss | | | 12 969 208 | | | | 1 729 693 | | | | 14 698 901 | |
Derivative financial assets | | | — | | | | 252 543 | | | | 252 543 | |
| | | | | | | | | | | | |
Total financial assets | | | 12 969 208 | | | | 87 591 641 | | | | 100 560 849 | |
| | | | | | | | | | | | |
Financial liabilities | | | | | | | | | | | | |
Financial liabilities through profit or loss - short term | | | — | | | | 4 375 688 | | | | 4 375 688 | |
- long term | | | 81 986 550 | | | | 7 664 642 | | | | 89 651 192 | |
Deposits | | | — | | | | 5 477 942 | | | | 5 477 942 | |
Derivative financial liabilities | | | — | | | | 344 827 | | | | 344 827 | |
| | | | | | | | | | | | |
Total financial liabilities | | | 81 986 550 | | | | 17 863 099 | | | | 99 849 649 | |
| | | | | | | | | | | | |
Long term assets | | | | | | | | | | | | |
Financial assets | | | | | | | | | | | | |
Investments in unit trusts - QIC | | | — | | | | 33 431 249 | | | | 33 431 249 | |
| | | | | | | | | | | | |
| | | | |
Queensland Treasury Corporation | | Condensed Financial Statements | | 16 |
Notes to and Forming Part of the Condensed Financial Statements
For the half-year ended 31 December 2014
13. | Contingent liabilities |
There have been no material changes in contingent liabilities since those disclosed in the financial statements for the year ended 30 June 2014. Refer to note 22 in the 2014 Annual Report.
| | | | | | | | | | | | | | |
Facility | | Size $M | | Maturities # | | Currency | | Face value on issue AUD M | | | Face value on issue AUD M | |
| | | | 31 December 2014 | | | 30 June 2014 | |
Short term | | | | | | | | | | | | | | |
Domestic T-Notes | | Unlimited | | 7-365 days | | AUD | | | 5 695 | | | | 2 164 | |
Euro CP | | USD10 000 | | 1-364 days | | Multi-currency | | | 317 | | | | 1 573 | |
US CP | | USD10 000 | | 1-270 days | | USD | | | — | | | | 752 | |
Long term | | | | | | | | | | | | | | |
AUD Bond | | Unlimited | | 11 benchmark lines 2015-2025 | | AUD | | | 66 188 | | | | 64 928 | |
| | | | 4 AGG* lines 2015-2021 | | AUD | | | 7 861 | | | | 8 916 | |
| | | | 1 non-benchmark line 2033 | | AUD | | | 905 | | | | 800 | |
| | | | Capital indexed bond 2030 | | AUD | | | 843 | | | | 834 | |
| | | | Floating rate notes 2016-2018 | | AUD | | | 5 705 | | | | 4 422 | |
Global AUD Bond | | AUD20 000 | | 2 AGG* lines 2015-2017 | | AUD | | | 645 | | | | 703 | |
Euro MTN | | USD10 000 | | Various | | Multi-currency | | | 1 125 | | | | 1 101 | |
US MTN | | USD10 000 | | Various | | Multi-currency | | | — | | | | — | |
* | AGG – Australian Government Guarantee |
# | maturities relate to current lines at 31 December 2014 |
| | | | |
Queensland Treasury Corporation | | Condensed Financial Statements | | 17 |
Certificate of the Queensland Treasury Corporation
The foregoing general purpose condensed financial statements have been prepared in accordance with the requirements of AASB 134: Interim Financial Reports. Compliance with AASB 134 ensures compliance with International Financial Reporting Standard IAS 34: Interim Financial Reporting.
We certify that in our opinion:
(i) | the prescribed requirements for establishing and keeping the accounts have been complied with in all material respects |
(ii) | the foregoing half-year condensed financial statements have been drawn up so as to present a true and fair view of Queensland Treasury Corporation’s assets and liabilities, financial position and financial performance for the half-year ended 31 December 2014, and |
(iii) | the interim management report includes a fair review of the information required under article 4(4) of the Law of January 11, 2008 on transparency requirements for issuers of securities on the Luxembourg Stock Exchange. |
Signed in accordance with a resolution of the directors.
| | | | |
| | |
![LOGO](https://capedge.com/proxy/18-K/0001193125-15-072198/g880449g71m17.jpg) | | | | ![LOGO](https://capedge.com/proxy/18-K/0001193125-15-072198/g880449g85q69.jpg) |
G P Bradley | | | | P C Noble |
Chairman | | | | Chief Executive |
| | |
Brisbane | | | | |
12 February 2015 | | | | |
| | | | |
Queensland Treasury Corporation | | Condensed Financial Statements | | 18 |
INDEPENDENT AUDITOR’S REVIEW REPORT
To the Capital Markets Board of Queensland Treasury Corporation
Review Report on the Half-year Financial Report
I have reviewed the accompanying half-year financial report of Queensland Treasury Corporation, which comprises the balance sheet as at 31 December 2014, and the statement of comprehensive income, statement of changes in equity and statement of cash flows for the half-year ended on that date, notes comprising a summary of significant accounting policies and other explanatory information, and the certificates given by the Chairman and Chief Executive.
The Corporation Sole’s responsibility for the Half-year Financial Report
The Corporation Sole is responsible for the preparation of the half-year financial report that gives a true and fair view in accordance with Australian Accounting Standards and for such internal control as the Corporation Sole determines is necessary to enable the preparation of the half-year financial report that gives a true and fair view and is free from material misstatement, whether due to fraud or error.
Auditor’s Responsibility
My responsibility is to express a conclusion on the half-year financial report based on my review. I conducted my review in accordance with the Auditor-General of Queensland Auditing Standards and Auditing Standard on Review Engagements ASRE 2410 Review of a Financial Report Performed by the Independent Auditor of the Entity, in order to state whether, on the basis of the procedures described, I have become aware of any matter that makes me believe that the half-year financial report is not in accordance with Australian Accounting Standards including: giving a true and fair view of Queensland Treasury Corporation’s financial position as at 31 December 2014 and its performance for the half-year ended on that date and complying with Accounting Standard AASB 134 Interim Financial Reporting. As the auditor of Queensland Treasury Corporation, ASRE 2410 requires that I comply with the ethical requirements relevant to the audit of the annual financial report.
A review of a half-year financial report consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with Australian Auditing Standards and consequently does not enable me to obtain assurance that I would become aware of all significant matters that might be identified in an audit. Accordingly, I do not express an audit opinion.
Independence
The Auditor-General Act 2009 promotes the independence of the Auditor-General and all authorised auditors. The Auditor-General is the auditor of all Queensland public sector entities and can be removed only by Parliament.
The Auditor-General may conduct a review in any way considered appropriate and is not subject to direction by any person about the way in which audit powers are to be exercised. The Auditor-General has for the purposes of conducting a review, access to all documents and property and can report to Parliament matters which in the Auditor-General’s opinion are significant.
| | | | |
Queensland Treasury Corporation | | Condensed Financial Statements | | 19 |
Conclusion
Based on my review, which is not an audit, I have not become aware of any matter that makes me believe that the half-year financial report of Queensland Treasury Corporation does not present a true and fair view, in all material respects, of the financial position of Queensland Treasury Corporation as at 31 December 2014 and of its financial performance for the half-year ended on that date; and comply with Australian Accounting Standard AASB 134 Interim Financial Reporting.
Other Matters - Electronic Presentation of the Reviewed Financial Report
Those viewing an electronic presentation of these condensed financial statements should note that the review does not provide assurance on the integrity of the information presented electronically and does not provide an opinion on any information which may be hyperlinked to or from the condensed financial statements. If users of the condensed financial statements are concerned with the inherent risks arising from electronic presentation of information, they are advised to refer to the printed copy of the reviewed condensed financial statements to confirm the accuracy of this electronically presented information.
| | |
![LOGO](https://capedge.com/proxy/18-K/0001193125-15-072198/g880449g53h05.jpg) | | ![LOGO](https://capedge.com/proxy/18-K/0001193125-15-072198/g880449g84e58.jpg) |
A M GREAVES FCA FCPA | | Queensland Audit Office |
Auditor-General of Queensland | | Brisbane |
| | | | |
Queensland Treasury Corporation | | Condensed Financial Statements | | 20 |
Queensland Treasury Corporation
MANAGEMENT REPORT
FOR THE HALF-YEAR ENDED 31 DECEMBER 2014
Review of Operations
QTC made an operating loss after tax for the half-year ended 31 December 2014 of AUD 1.0 million consisting of the following operating segment results:
• | | Capital Markets Operations |
During the period from 1 July 2014 to 31 December 2014, QTC continued in its ordinary course of business as the State of Queensland’s central financing authority and corporate treasury services provider. The operating profit after tax for the half-year ended 31 December 2014 for the Capital Markets Operations segment was AUD 43.9 million.
QTC holds a portfolio of assets which were transferred to QTC by the State Government under an administrative arrangement. These assets are the investments of QTC’s Long Term Assets segment and were accumulated to fund superannuation and other long-term obligations of the State such as insurance and long service leave. In return, QTC issued to the State fixed rate notes which has resulted in the State receiving a fixed rate of return on the notes, while QTC bears the impact of fluctuations in the value and returns on the asset portfolio.
Apart from global fixed interest, all major asset classes delivered positive outcomes for the portfolio over the half-year. However an operating loss of AUD 44.9 million was incurred due to the interest rate on the liability exceeding earnings from the portfolio.
Principal risks and uncertainties
After remaining subdued during the second half of 2013-14, volatility in financial markets rose slightly during the first half of 2014-15, a period during which markets were grappling with the impacts of consistent falls in commodity and energy prices on not only inflation, but also monetary policy, in some of the world’s largest economies. To what extent these recent price falls are maintained and how central bankers in key economies respond remains uncertain. However, as past experience indicates, market volatility is not expected to impact on QTC’s ability to fund the State’s borrowing requirement over the remainder of the year.
| | | | |
Queensland Treasury Corporation | | Condensed Financial Statements | | 21 |