Archived information
Information identified as archived is provided for reference, research or recordkeeping purposes. It is not subject to the Government of Canada Web Standards and has not been altered or updated since it was archived. Please contact us to request a format other than those available.
Future-Oriented Statement of Operations and Notes 2022-2023
Table of Contents
- Future-Oriented Statement of Operations (Unaudited)
- Notes to the Future-Oriented Statement of Operations (Unaudited)
Future-Oriented Statement of Operations (Unaudited)
Future-Oriented Statement of Operations
For the year ending March 31 (in thousands of dollars) | Forecast Results 2021-2022 | Planned Results 2022-2023 |
---|---|---|
Expenses | ||
International Advocacy and Diplomacy | 900,959 | 920,350 |
Trade and Investment | 386,322 | 403,239 |
Development, Peace and Security Programming | 4,917,481 | 4,588,216 |
Help for Canadians Abroad | 58,436 | 63,534 |
Support for Canada's Presence Abroad | 1,111,087 | 1,129,999 |
Internal Services | 310,081 | 300,794 |
Expenses incurred on behalf of Government | (358,824) | (317,693) |
Total expenses | 7,325,542 | 7,088,439 |
Revenues | ||
Net gain on disposal of tangible capital assets | 6,334 | 3,337 |
Sales of goods and services | 96,138 | 120,822 |
Amortization of discount on loans | 40,102 | 42,388 |
Foreign exchange unrealized gain | 56,386 | 62,143 |
Miscellaneous revenues | 21,612 | 26,156 |
Revenues earned on behalf of Government | (172,534) | (209,298) |
Total revenues | 48,038 | 45,548 |
Net cost of operations before government funding and transfers | 7,277,504 | 7,042,891 |
The accompanying notes form an integral part of the future-oriented statement of operations.
Notes to the Future-Oriented Statement of Operations (Unaudited)
1. Methodology and Significant Assumptions
The Future-Oriented Statement of Operations has been prepared based on government priorities and departmental plans as described in the Departmental Plan.
The forecasts presented in the Future-Oriented Statement of Operations are based on reasonable and supportable assumptions that are based on an analysis of the past performance of ¶¶ÒùÊÓƵ. The main assumptions underlying the forecasts are as follows:
- Expenses and revenues are based on the forecasted authorities as stated in the Departmental Plan. The general historical expense and revenue patterns are expected to continue.
- Forecasted acquisitions and disposals of capital assets are based on historical experience. Related expenses and revenues were derived from these forecasts and historical patterns.
- Gains and losses from revaluation of investments and advances to International Financial Institutions in foreign currencies were estimated using private sector banking projected exchange rates.
- The allowances for uncollectibility are based on historical experience. The general historical pattern is expected to continue.
These assumptions are adopted as at January 10, 2022.
2. Variations and Changes to the Forecast Financial Information
While every attempt has been made to forecast final results for the remainder of 2021-22 and for 2022-23, actual results achieved for both years are likely to vary from the forecast information presented, and this variation could be material.
In preparing this Future-Oriented Statement of Operations, ¶¶ÒùÊÓƵ has made estimates and assumptions about the future. These estimates and assumptions may differ from the subsequent actual results. Estimates and assumptions are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances, and are continually evaluated.
Factors that could lead to material differences between the Future-Oriented Statement of Operations and the historical statement of operations also include:
- The timing and amount of acquisitions and disposals of capital assets, which may affect amortization expense and gains/losses on disposals;
- The implementation of new collective agreements, which would affect salaries and employee future benefits;
- Further changes to the transfer payment and operating budgets for the purposes of additional new initiatives or technical adjustments, which would affect forecasted expenditures;
- Economic conditions may affect both the amount of revenue earned and the collectability of accounts receivable;
- Interest rates in effect at the time of issue, which will affect the net present value of non-interest bearing or concessionary loans; and
- Emergency response to possible natural disasters, hostile actions or civil unrest.
Once the Departmental Plan is tabled in Parliament, ¶¶ÒùÊÓƵ will not be updating the forecasts for any changes to appropriations or forecast financial information made in ensuing supplementary estimates. Variances will be explained in the Departmental Results Report.
3. Summary of Significant Accounting Policies
The Future-Oriented Statement of Operations has been prepared using the Government of Canada’s accounting policies in effect for fiscal year 2021-22 and is based on Canadian public sector accounting standards. The presentation and results using the stated accounting policies do not result in any significant differences from Canadian public sector accounting standards.
Significant accounting policies are as follows:
(a) Expenses
Expenses are recorded on an accrual basis. Expenses for ¶¶ÒùÊÓƵ's operations are recorded when goods are received or services are rendered including services provided without charge for accommodation, employer contributions to health and dental insurance plans, legal services and workers’ compensation, which are recorded as expenses at their estimated cost. Vacation pay and compensatory leave are accrued and expenses are recorded as employees under their respective terms of employment earn the benefits.
Transfer payments are recorded as expenses when the recipient has met the eligibility criteria or fulfilled the terms of a contractual transfer agreement or, in the case of transactions which do not form part of an existing program, when the Government announces a decision to make a non-recurring transfer, provided the enabling legislation or authorization for payment receives parliamentary approval prior to the completion of the financial statement. Unconditionally Repayable transfer payments and transfer payments that become repayable as a result of conditions specified in the contribution agreement that have come into being are recorded as a reduction to transfer payment expense and as a receivable.
Expenses also include provisions to reflect changes in the value of assets, including provisions for bad debt on accounts receivable and provision for valuation on loans, investments and advances, or liabilities, including contingent liabilities, to the extent that the future event is likely to occur and a reasonable estimate can be made at the time of the preparation of the Future-Oriented Statement of Operations.
Expenses also include amortization of tangible capital assets, which are capitalized at their acquisition cost. Amortization of tangible capital assets is done on a straight-line basis over the estimated useful life of the asset.
Expenses related to assets that are not available to discharge ¶¶ÒùÊÓƵ's liabilities are considered to be incurred on behalf of the Government of Canada and are therefore presented in reduction of the entity's gross expenses.
(b) Revenues
Revenues from regulatory fees are recognized in the accounts based on the services provided in the year.
Funds received from external parties for specified purposes are recorded upon receipt as deferred revenue. These revenues are recognized in the period in which the related expenses are incurred.
Deferred revenue consists of amounts received in advance of the delivery of goods and rendering of services that will be recognized as revenue in a subsequent fiscal year as it is earned.
Other revenues are accounted for in the period in which the underlying transaction or event that gave rise to the revenues takes place.
Revenues that are non-respendable are not available to discharge ¶¶ÒùÊÓƵ's liabilities. While the Deputy Head is expected to maintain accounting control, the person in this position has no authority regarding the disposition of non-respendable revenues. As a result, non-respendable revenues are considered to be earned on behalf of the Government of Canada and are therefore presented in reduction of the department's gross revenues.
4. Parliamentary Authorities
¶¶ÒùÊÓƵ is financed by the Government of Canada through parliamentary authorities. Financial reporting of authorities provided to the Department do not parallel financial reporting according to generally accepted accounting principles since authorities are primarily based on cash flow requirements. Items recognized in ¶¶ÒùÊÓƵ's Future-Oriented Statement of Operations in one year may be funded through parliamentary authorities in prior, current or future years. Accordingly, ¶¶ÒùÊÓƵ has different net cost of operations for the year on a government funding basis than on an accrual accounting basis. The differences are reconciled in the following tables:
a) Reconciliation of net cost of operations to requested authorities (in thousands of dollars) | Forecast Results 2021-2022 | Planned Results 2022-2023 |
---|---|---|
Net cost of operations before government funding and transfers | 7,277,504 | 7,042,891 |
Adjustments for items affecting net cost of operations but not affecting authorities: | ||
Add (Less): | ||
Services provided without charge by other government departments | (124,960) | (122,003) |
Amortization of tangible capital assets | (95,127) | (96,515) |
Refunds of prior years' expenditures | 11,547 | 19,336 |
Refund of Payments related to Public Health Events of National Concern and | ||
income support | 10,574 | 2,397 |
Loss on disposal and write-off of tangible capital assets | (1,172) | (4,922) |
Bad debt expense | (92) | (2,263) |
Increase in vacation pay and compensatory leave | (9,694) | (11,112) |
Increase in employee future benefits | (10,817) | (11,941) |
Total items affecting net cost of operations but not affecting authorities | (219,741) | (227,023) |
Adjustments for items not affecting net cost of operations but affecting authorities: | ||
Add (Less): | ||
Acquisitions of tangible capital assets | 100,599 | 200,867 |
Decrease in prepaid expenses | (3,589) | (3,844) |
Transfer payments to IFI issued on behalf of Government | 257,018 | 256,748 |
Uncondionally Repayable Contributions issued on behalf of Government | 643,000 | 202,500 |
Debt forgiveness on behalf of Government | 0 | 20,162 |
Loss on foreign exchange on behalf of Government | 56,386 | 62,143 |
Total items not affecting net cost of operations but affecting authorities | 1,053,414 | 738,576 |
Estimated lapses and other adjustments | 401,235 | 0 |
Requested authorities | 8,512,412 | 7,554,444 |
b) Authorities requested (in thousands of dollars) | Forecast Results 2021-2022 | Planned Results 2022-2023 |
---|---|---|
Vote 1 - Operating expenditures | 2,042,575 | 1,893,258 |
Vote 5 - Capital expenditures | 149,849 | 200,867 |
Vote 10 - Grants & contributions | 5,796,044 | 4,904,813 |
Vote 15 - Payments, in respect of pension, insurance and social security | ||
programs or other arrangements for Locally-Engaged Staff | 85,473 | 91,817 |
Statutory amounts | 438,471 | 443,527 |
Authorities available from previous years | ||
Debt forgiveness | 20,162 | 20,162 |
Authorities available for future years | ||
Debt forgiveness | (20,162) | 0 |
Requested authorities | 8,512,412 | 7,554,444 |
- Date modified: