SEC Info  
    Home      Search      My Interests      Help      Sign In      Please Sign In

Saskatchewan Province Of – ‘18-K’ for 1/22/15 – EX-99.E

On:  Wednesday, 4/15/15, at 10:35am ET   ·   For:  1/22/15   ·   Accession #:  203098-15-4   ·   File #:  33-36597

Previous ‘18-K’:  ‘18-K/A’ on 1/5/15 for 12/9/14   ·   Next:  ‘18-K’ on 12/30/22 for 3/31/22   ·   Latest:  ‘18-K’ on 12/22/23 for 3/31/23

Find Words in Filings emoji
 
  in    Show  and   Hints

  As Of                Filer                Filing    For·On·As Docs:Size

 4/15/15  Saskatchewan Province Of          18-K        1/22/15    3:6.7M

Annual Report of a Foreign Government or Political Subdivision   —   Form 18-K
Filing Table of Contents

Document/Exhibit                   Description                      Pages   Size 

 1: 18-K        Annual Report of a Foreign Government or Political  HTML     32K 
                          Subdivision                                            
 2: EX-99.D     Miscellaneous Exhibit -- prospectus                 HTML   1.32M 
 3: EX-99.E     Public Accounts 2013-14                             HTML   1.46M 


EX-99.E   —   Public Accounts 2013-14


This exhibit is an HTML Document rendered as filed.  [ Alternative Formats ]



Public Accounts
2013-14
Volume 1
 
Summary Financial Statements
 

 
 
 
 
 
 
 
crest2
 
Government
----- of -----
Saskatchewan
 
 
 
 
 
 
 
 
 
 
 

 
 
 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 

 

2013-14 Public Accounts
Volume 1 - Summary Financial Statements
 
 
Contents
 
  3   Letters of Transmittal
  4   Introduction to the Public Accounts
       
 
Financial Statement Discussion and Analysis
       
  7   Summary Financial Statements - Discussion and Analysis
       
 
Summary Financial Statements
       
  33   Statement of Responsibility
  35   Independent Auditor's Report
  37   Summary Financial Statements
  41   Notes to the Summary Financial Statements
  54   Schedules to the Summary Financial Statements
       
  74   Glossary of Terms
 
 
 
 
 
 
 
 
 
 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 
 
Letters of Transmittal

 
 
 
Regina, Saskatchewan
June 2014


To Her Honour
The Honourable Vaughn Solomon Schofield
Lieutenant Governor of the Province of Saskatchewan


Your Honour:


I have the honour to submit the Summary Financial Statements of the Government of the Province of Saskatchewan for the fiscal year ended March 31, 2014.

Respectfully submitted,


/s/ Ken Krawetz

Ken Krawetz
Deputy Premier
Minister of Finance






Regina, Saskatchewan
June 2014


The Honourable Ken Krawetz
Deputy Premier
Minister of Finance


We have the honour of presenting the Summary Financial Statements of the Government of the Province of Saskatchewan for the fiscal year ended March 31, 2014.

Respectfully submitted,

 
/s/ Clare Isman /s/ Terry Paton
 
 
Deputy Minister of Finance Provincial Comptroller
 
 

 
 
 
                                                                           
                                                                           
 

Government of Saskatchewan - 2013-14 Public Accounts   3  
 
 
 
Introduction to the Public Accounts


 
Introduction to the Public Accounts

The 2013-14 Public Accounts of the Government of Saskatchewan (the Government) are prepared in accordance with the Financial Administration Act, 1993 and consist of two volumes.  The Government is responsible for the integrity and objectivity of the information presented in these two volumes.

Volume 1

Financial Statement Discussion and Analysis provides users of the Government’s Summary Financial Statements (SFS) with an overview of the Government’s performance by presenting comparative financial highlights and variance analysis.  The information in the financial statement discussion and analysis should be read in conjunction with the SFS.

Summary Financial Statements provide an accounting of the full nature and extent of the financial affairs and resources of the Government.  This includes the financial results of the General Revenue Fund (GRF), Crown corporations, boards and other organizations controlled by the Government.  A listing of all organizations controlled by the Government, collectively referred to as the government reporting entity, is provided in schedule 17 of the SFS.

Volume 2

Volume 2 contains the following unaudited financial information:

General Revenue Fund
•  
reconciliation of GRF results to the SFS;
•  
revenue and expense schedules and details;
•  
capital asset acquisitions schedule and details;

Revolving Funds
•  
expense details;

Supplier Summary
•  
listing of suppliers who received $50,000 or more for goods and services and capital assets supplied to the GRF and Revolving Funds during the fiscal year;

Other Information
•  
Growth and Financial Security Fund transfers and accumulated balance;
•  
Debt Retirement Fund accumulated balance;
•  
assets, liabilities and residual balances of pension plans and trust funds administered by the Government;
•  
remissions of taxes and fees; and
•  
road-use fuel tax accountability revenues and expenditures.



The Public Accounts are available on the Internet at http://www.finance.gov.sk.ca/public-accounts/.

A Compendium is also available on the Internet at http://www.finance.gov.sk.ca/public-accounts/ that contains the financial statements of various government agencies, boards, commissions, pension plans, special purpose funds and institutions, as well as Crown corporations which are accountable to Treasury Board.

 
 
 
 
 
 

  4  Government of Saskatchewan - 2013-14 Public Accounts  
 
 
 
 



 
 
 
 
 
 
 
 
 
 
 



Financial Statement Discussion and Analysis




 
 
 
 
 
 
 
 
 
 
 
 
 
 

  
 
 
 
 



 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 



 
 

  
 
 
 
Financial Statement Discussion and Analysis

 
 
Financial Statement Discussion and Analysis

Financial Highlights
 
                                   
(millions of dollars)                    
Change from
 
             
2014
   
2013
         
2013
 
       
Budget1 2
   
Actual
   
Actual
   
Budget
   
Actual
 
                                   
Revenue     14,179       14,418       14,323       239       95  
Expense     14,030       13,829       14,285       (200 )     (456 )
Surplus     150       589       37       439       551  
 
Financial assets
            10,096       9,534               562  
  Less:
Pension liabilities
            (7,085 )     (6,774 )             (310 )
   
Public debt
            (4,927 )     (4,949 )             22  
   
Other liabilities
            (2,700 )     (2,920 )             221  
Net debt             (4,615 )     (5,109 )             494  
  Plus:
Non-financial assets
            8,085       7,558               527  
Accumulated Surplus             3,469       2,449               1,021  
Totals may not add due to rounding.                                        
1
The Budget does not include a statement of financial position.
 
2
Includes details of budgeted revenue and expense as presented in the 2014-15 Budget.
 
 
Reporting Entity

The Summary financial statements (SFS) include the financial activities of government service organizations (GSOs), government business enterprises (GBEs) and government partnerships.  GBEs are self-sufficient government organizations that have the financial and operating authority to sell goods and services to individuals and organizations outside the government reporting entity as their principal activity.  All other organizations, except government partnerships, are GSOs.  A complete listing of the organizations included in the government reporting entity is provided in schedule 17 of the SFS.

Surplus

The 2013-14 SFS report a surplus of $589 million, $439 million greater than budget.  These favourable results are largely attributable to the insurance sector where investment returns were greater-than-expected and agricultural claims were significantly lower-than-budgeted due to record crop production in 2013.  This, together with a higher-than-expected gain on the Government’s sale of a 69.0 per cent ownership interest in Information Services Corporation, more than offsets the lower-than-expected non-renewable resources and taxation revenues.

Compared to 2012-13, the SFS surplus is $551 million higher due to a $456 million decrease in expense together with a $95 million increase in revenue.

Credit Rating

Saskatchewan continues to maintain a strong credit rating with all three major credit rating agencies.  The Province’s credit rating from Standard & Poor’s is AAA, the highest level possible.  The Province’s credit rating reflects its solid financial position and is an independent confirmation of the strength of Saskatchewan’s economy.  This is particularly noteworthy during a period when many credit ratings are being downgraded worldwide.
 
 
 
 
 
 
 

Government of Saskatchewan - 2013-14 Public Accounts   7  
 
 
 
Financial Statement Discussion and Analysis

 
 
Surplus/Deficit
 

 Annual Surplus (Deficit) - 10 Year Trend
 
pa01   
 
 
Accumulated Surplus

The accumulated surplus represents the Government’s reported net economic resources.  An accumulated surplus indicates that a government has net resources that can be used to provide future services.
Accumulated Surplus (Deficit) - 10 Year Trend
pa02
*
Includes a $1.58 billion increase for the first-time inclusion of the Boards of Education.
 
 
 
 
 
 
 
 

  8  Government of Saskatchewan - 2013-14 Public Accounts  
 
 
 
Financial Statement Discussion and Analysis

 
 
Revenue


 2013-14 Revenue by Source ($14.42 billion)

 
pa03


  
Revenue by Source - 5 Year Comparison

pa04
 

*
Beginning in 2012, the financial statements of government business enterprises (GBEs) are prepared in accordance with International Financial Reporting Standards.  Prior to this, the financial results of GBEs are presented on the basis of Canadian Generally Accepted Accounting Principles and have not been restated.
 
 
 
 
 
 
 

Government of Saskatchewan - 2013-14 Public Accounts   9  
 
 
 
Financial Statement Discussion and Analysis


 
Revenue (continued)

Total revenue was $14.42 billion in 2013-14, an increase of $239 million, or 1.7 per cent, from budget.  This increase from budget is largely due to higher-than-expected other own-source revenue, net income from government business enterprises and transfers from the federal government, partially offset by lower-than-expected non-renewable resources and taxation revenue.  Compared to 2012-13, revenue increased $95 million, or 0.7 per cent.  The improvement over the previous year is mainly due to an increase in taxation and other own-source revenues, partially offset by a reduction in transfers from the federal government and net income from government business enterprises.
Revenue by Source - Current Year Comparison to Budget and Prior Year

pa05 

Taxation Revenue

Taxation revenue was $6.55 billion in 2013-14, an increase of $358 million over 2012-13 and a decrease of $63 million compared to budget.  An increase over the previous year was reported for all taxation sources, with the $358 million increase largely attributable to higher Corporation Income Tax, Individual Income Tax and Provincial Sales Tax revenue.  The decrease from budget is largely a result of lower-than-expected Provincial Sales Tax revenue, partially offset by higher-than-expected Corporation and Individual Income Tax revenue.

Individual Income Tax revenue was $2.47 billion in 2013-14, $64 million higher than in 2012-13, primarily due to growth in the taxable income base.  This was partially offset by an increased cost of tax credits and a decline in the prior-year adjustment.

pa06
 
Provincial Sales Tax revenue was $1.33 billion in 2013-14, an increase of $42 million from the prior year, primarily due to growth in personal expenditures and business spending, reflecting continued growth in the Saskatchewan economy.

Corporation Income Tax revenue was $1.02 billion in 2013-14, a $179 million increase over 2012-13.  This increase was primarily due to an increase in estimates of both the national tax base and Saskatchewan’s share of the base.  An improvement in the prior-year adjustment supplemented this increase.

Property tax revenue was $605 million in 2013-14, $19 million higher than reported in the prior year.  This increase is due to the property tax base growing as a result of new construction in the Province.

Other tax revenue (including fuel, tobacco and other miscellaneous taxes) was a combined $55 million higher than the prior year.  A four cent increase per cigarette, tobacco stick and gram of cut tobacco, effective March, 2013, contributed to a $23 million increase in tobacco taxes.  The remaining increase is primarily a result of economic growth and a growing population.
 
 
 

  10  Government of Saskatchewan - 2013-14 Public Accounts  
 
 
 
Financial Statement Discussion and Analysis

 
 
Revenue (continued)

Non-Renewable Resources Revenue

Non-renewable resources revenue is one of the Government’s most volatile revenue sources because it is largely susceptible to external factors, particularly changes in market demand and commodity prices.

In 2013-14, non-renewable resources revenue was $2.52 billion, an increase of $5 million over 2012-13 and a decrease of $150 million compared to budget.  Revenue derived from oil, Crown land sales and natural gas were all higher than in 2012-13, and partially offset by decreases in resource surcharge, potash and other non-renewable resources revenue.  The decrease from budget is mainly attributable to lower-than-expected potash and resource surcharge revenues, partially offset by higher-than-expected oil revenue.

Oil revenue was $1.51 billion in 2013-14.  This is an increase of $230 million over 2012-13, primarily due to higher West Texas Intermediate (WTI) oil prices, a lower average exchange rate and a lower light-heavy blend differential.

WTI oil prices averaged 99.04 U.S. dollars per barrel in 2013-14, an increase of 6.97 U.S. dollars per barrel over the 2012-13 WTI average oil price of 92.07 U.S. dollars per barrel.

The average exchange rate fell from 99.90 U.S. cents in 2012-13 to 94.97 U.S. cents in 2013-14.

The light-heavy blend differential averaged 19.81 U.S. dollars per barrel in 2013-14.  In 2012-13, the light-heavy blend differential averaged 20.53 U.S. dollars per barrel.

pa07
 
Resource surcharge revenue was $437 million in 2013-14, a decrease of $191 million from 2012-13, primarily due to one-time revenue in 2012-13  resulting from the implementation of new federal rules and regulations which limit the deferral of income to future years through the use of partnerships.  This resulted in a $123 million year-over-year change.  Lower values of resources sales, particularly potash, also contributed to the decline.
 
Potash revenue was $346 million in 2013-14, an $18 million decrease over the previous year.  This reduction is primarily due to a decrease in the average mine netback (price).  On a fiscal-year basis, the average mine netback (price) decreased from 428 U.S. dollars per KCI tonne in 2012-13 to 324 U.S. dollars per KCI tonne in 2013-14 (from $702 to $559 per K2O tonne).  Increased sales volume, from 8.6 million K2O tonnes in 2012-13 to 9.8 million K2O tonnes in    2013-14, partially offset the decrease in revenue related to lower prices.
 
Crown land sales revenue was $107 million in 2013-14, $18 million more than reported in 2012-13.  This increase is primarily due to a higher average sale price per hectare, reflecting continued interest in southeast Saskatchewan.
 
Other non-renewable resources revenue (including natural gas) was $118 million, a decrease of $33 million over the prior year, primarily due to lower uranium royalties.
 
Other Own-Source Revenue
 
Other own-source revenue was $2.27 billion in 2013-14, representing a $93 million increase over the previous year and a $193 million increase over budget.  Both increases are largely due to the $141 million gain on the Government’s sale of a 69.0 per cent ownership interest in Information Services Corporation in July, 2013.
 
When compared to the prior year, increases were also reported in insurance own-source revenue and transfers from other governments.  These increases were partially offset by lower own-source fees and investment income.

 

Government of Saskatchewan - 2013-14 Public Accounts   11   
 
 
 
Financial Statement Discussion and Analysis


 
Revenue (continued)

Transfers from the Federal Government

Federal transfers were $2.02 billion in 2013-14, a decrease of $292 million from 2012-13 but an increase of $67 million over budget.  Compared to 2012-13, federal contributions for agricultural stability and housing subsidy are significantly lower but somewhat higher for crop insurance, Canada Health Transfer and Canada Social Transfer.  The increase over budget is largely due to an increase in crop insurance contributions.

Agricultural stability contributions from the federal government are down $177 million over the previous year, representing low program uptake due to the well-above-average yields and crop quality experienced by Saskatchewan producers for the 2013 crop year.

Housing subsidy revenue declined $119 million when compared to 2012-13, primarily due to a change in accounting standard that resulted in a one-time increase in reported federal transfers.

Legislated increases in both the Canada Health Transfer and the Canada Social Transfer programs, together with an increase in Saskatchewan’s share of the national population, resulted in increased funding compared to last year.

Net Income from Government Business Enterprises

Net income from government business enterprises was $1.05 billion in 2013-14, a decrease of $68 million from 2012-13 but an increase of $191 million over budget.  Compared to the prior year, the Government reported lower net income in utilities but more favourable results in insurance.  The $191 million improvement over budget was entirely due to better than expected results reported in insurance.

pa08
 
Utilities reported a combined net income of $283 million, a $105 million decrease over the previous year.  This decrease is primarily attributed to unfavourable changes in unrealized market value adjustments mainly related to natural gas management activities.  Utilities also saw increased depreciation and financing costs resulting from record capital investment over the past two years.

Insurance reported $261 million in net income for the year.  This result was a $36 million improvement over the previous year mainly due to higher investment earnings consistent with strong global investment markets.  While investment earnings rose in insurance, net underwriting results declined as increased insurance claims exceeded increased premiums collected.

Liquor, gaming and other contributed $508 million towards the Government’s bottom line, an improvement of $2 million over 2012-13.

 

  12  Government of Saskatchewan - 2013-14 Public Accounts  
 
 
 
Financial Statement Discussion and Analysis


 
Expense

Expense is reported by theme in the Summary Statement of Operations.  In addition to reporting expense by theme, the SFS also provide information on expense by object, or major type of expense.

Expense by Theme
 

 
2013-14 Expense by Theme ($13.83 billion)

pa09 
*
Key components of “other” include community development (4%), transportation (4%), agriculture (4%) economic development (2%) and environment and natural resources (2%).
 

  Expense by Theme as a Percentage of Total Expense - 5 Year Comparison

pa10 
  


 

Government of Saskatchewan - 2013-14 Public Accounts   13   
 
 
 
Financial Statement Discussion and Analysis

 
 
Expense (continued)
 

Expense by Theme - 5 Year Comparison

pa11 
*
In 2013-14, key components of “other” include community development ($538 million), transportation ($537 million), agriculture ($520 million), economic development ($344 million) and environment and natural resources ($231 million).

Total expense was $13.83 billion in 2013-14.  This was $456 million, or 3.2 per cent, lower than reported in the prior year and $200 million, or 1.4 per cent, lower than budget.  These decreases were predominantly experienced in agricultural spending.  Key changes in expense reported by theme are explained below.

Agriculture expense was $587 million, or 53.0 per cent, lower than the prior year and $310 million, or 37.3 per cent, lower than budget.  These decreases are primarily due to record crop production resulting in considerably lower claims made for AgriStability and Crop Insurance programs.

Debt charges decreased $63 million, or 9.8 per cent, from 2012-13 and $19 million, or 3.2 per cent, from budget.  Lower interest rates on refinanced debt and lower in-year borrowing requirements contributed to the reduction in debt charges.

Economic development expense experienced a $20 million, or 6.1 per cent, increase over the previous year and a $21 million, or 6.6 per cent, increase over budget.  An increase in the Research and Development Tax Credit contributed to the increase over both prior year and budget.  In addition, higher funding for the provincial nuclear research and development strategy contributed to the increase from the prior year.

Education expense increased $204 million, or 6.1 per cent, over 2012-13 and $71 million, or 2.0 per cent, over budget.  The increase over budget is primarily due to higher pension costs for the Teachers’ Superannuation Plan (TSP), as a result of additional actuarial losses recognized during the year which were caused by a decline in the discount rate used to determine the pension liability.  In addition to the higher cost for the TSP, increases over the prior year were also caused by higher post-secondary operating and capital funding for universities as well as increases in teachers’ salaries.  The increase in teachers’ salaries was a result of increased staffing requirements as well as annual salary increments negotiated in the collective bargaining agreement signed during the 2011-12 school year.

Health expense was $86 million, or 1.7 per cent, higher than the prior year but $96 million, or 1.8 per cent, lower than budget.  When compared to 2012-13, the increase in health costs was primarily due to the rising cost of health care compensation resulting from retroactive wage adjustments in newly negotiated collective bargaining agreements for health provider unions.  In addition, there were increases in regional health authority operating costs, in funding for medical services provided by non-governmental agencies and in costs for the Saskatchewan Prescription Drug Plan, all due to pressures that an increasing and aging population put on the health care system.  These year-over-year increases are partially offset by lower pension costs for the Saskatchewan Healthcare Employees’ Pension Plan (SHEPP) which experienced favourable returns on plan assets.  When compared to budget, the Government experienced lower-than-expected utilization of the Saskatchewan Prescription Drug Plan and physician services.  In addition, higher-than-budgeted investment returns on the plan assets of SHEPP resulted in savings over budgeted amounts.

Protection of persons and property expense was $63 million, or 8.7 per cent, lower than the prior year but $59 million, or 9.7 per cent, higher than budget.  The decrease over 2012-13 is primarily due to a year-over-year decrease in claims under the Provincial Disaster Assistance Program (PDAP) which had unusually high program uptake 2012-13 for the spring flooding in 2011-12.  In addition, the Government’s sale of a 69.0 per cent ownership interest in Information Services Corporation in July of 2013 resulted in the SFS reporting only a partial year of registry services costs.
 
 
 

  14  Government of Saskatchewan - 2013-14 Public Accounts  
 
 
 
Financial Statement Discussion and Analysis

 

Expense (continued)

These reductions were partially offset by higher operating costs in the correctional system and increased policing costs.  The increase over budget is mainly due to higher-than-expected 2013 claims and increases to outstanding prior year claims under the PDAP as well as increased utilization of court and custody services.

Social services and assistance expense saw an increase of $70 million, or 6.6 per cent, over 2012-13 and $23 million, or 2.0 per cent, over budget.  These increases were primarily due to a higher caseload in the Saskatchewan Assured Income for Disability program, pressures in child and family services and increased emergency social services costs, partially offset by savings experienced in capital transfers for housing programs.

Expense by Object

2013-14 Expense by Object ($13.83 billion)

pa12
*    
Supports third party salary, capital and other costs.
**
The key component of “other” is amortization of tangible capital assets.


 Expense by Object - 5 Year Comparison

pa13
 


 

Government of Saskatchewan - 2013-14 Public Accounts   15   
 
 
 
Financial Statement Discussion and Analysis

 
 
Public Debt and Debt Charges

Public Debt

Public debt consists of gross debt net of sinking funds and includes:

•  
general debt, which is:
 
s
debt issued by the General Revenue Fund (GRF) and other government service organizations (GSOs); and
 
s
debt issued by the GRF and subsequently loaned to government business enterprises (GBEs); and
•  
GBE specific debt, which is debt issued by GBEs or debt issued by the GRF specifically on behalf of GBEs where the Government expects to realize the receivables from the GBEs and settle the external debt simultaneously.

Public debt on the Summary Statement of Financial Position represents general debt and does not include GBE specific debt.  GBE specific debt is disclosed in schedule 8 of the SFS.

Public Debt - 10 Year Trend

pa14


At March 31, 2014, the SFS report public debt of $4.93 billion.  Since 2004-05, public debt has declined $3.22 billion, from $8.15 billion to $4.93 billion.

At March 31, 2014, GBEs specific debt was $5.82 billion.  GBE specific debt is included in the investment in (or net assets of) GBEs reported on the Summary Statement of Financial Position and disclosed in schedule 3 of the SFS.  Since   2004-05, GBE specific debt has increased from $3.31 billion to $5.82 billion.  This increase has helped to finance the replacement of aging infrastructure as well as the building of new capacity to meet the demands of the recent population growth in the Province.

 

  16  Government of Saskatchewan - 2013-14 Public Accounts  
 
 
 
Financial Statement Discussion and Analysis

 
 
Public Debt and Debt Charges (continued)

Debt Charges
 
The Government incurs interest and other costs to service its public debt.  The amount of these costs is determined by the amount of general public debt and the interest rate attached to that debt.  The average effective interest rate on gross debt during 2013-14 was 5.2 per cent (2012-13 - 5.6 per cent).

Debt Charges - 10 Year Trend

pa15
 


Since 2004-05, both the amount of general public debt and the level of interest rates have declined.  As a result, the debt charges reported in the SFS have decreased from $905 million in 2004-05 to $580 million in 2013-14.
 
 
 
 
 
 
 
 
 
 
 

Government of Saskatchewan - 2013-14 Public Accounts   17   
 
 
 
Financial Statement Discussion and Analysis

 
 
Net Debt

Net debt represents the future revenue that is required to pay for past transactions and events.  It is the difference between the SFS liabilities and financial assets.

During 2013-14, net debt decreased by $494 million.

Net Debt - 10 Year Trend

pa16
 


Since 2008-09, the SFS have reported an accumulated surplus.  Accumulated surplus reduces net debt.

Net debt of the SFS is:

•  
net debt from the acquisition of non-financial assets, primarily representing the Government’s investment in educational and health care facilities and highways; net of
•  
the accumulated surplus, representing the extent to which past revenues have exceeded past expenses.

Since 2004-05, the net debt of the SFS has declined by $3.98 billion from $8.60 billion to $4.62 billion.  Lower levels of net debt indicate increased flexibility over future spending.

In addition, the portion of net debt representing non-financial assets has increased significantly.  The Government’s net debt is primarily related to its investment in tangible capital assets.

 

  18  Government of Saskatchewan - 2013-14 Public Accounts  
 
 
 
Financial Statement Discussion and Analysis

 
 
Financial Assets

Financial assets represent the amount of resources available to the Government that can be converted to cash to meet obligations or fund operations.

 
Financial Assets - 5 Year Trend

pa17
 

* In 2013-14, primarily accounts receivable ($1.58 billion), other investments ($0.83 billion) and loans receivable ($0.73 billion).
 
 
Liabilities

Liabilities represent the obligations the Government has to others arising from past transactions or events.

Liabilities - 5 Year Trend

pa18
 

 
*  In 2013-14, primarily accounts payable ($2.16 billion).
 
From 2009-10 to 2013-14, liabilities increased by $797 million.  This is primarily a result of a $1.21 billion increase in pension liabilities net of a $162 million decrease in public debt.  Information relating to public debt can be found in more detail in the public debt and debt charges section found on page 16.

The total pension liability has increased from $5.87 billion in 2009-10 to $7.08 billion in 2013-14.  The increase is due to the amount by which pension costs, including interest on the pension liabilities and amortization of actuarial losses, exceed payments to the pension plans and retirees.
 

Government of Saskatchewan - 2013-14 Public Accounts   19   
 
 
 
Financial Statement Discussion and Analysis

 
 
Non-financial Assets

Non-financial assets typically represent resources that the Government can use to provide services in the future.  Non-financial assets primarily consist of tangible capital assets but also include inventories held for consumption and prepaid expenses.

Tangible Capital Assets

The Statement of Financial Position reports the net book value of tangible capital assets held by government service organizations (GSOs) and does not include the capital assets held by government business enterprises (GBEs).  Capital assets held by GBEs total $11.22 billion at March 31, 2014 and are included in the investment in (or net assets of) GBEs reported on the Statement of Financial Position and disclosed in schedule 3 of the SFS.  The net book value of capital assets of GSOs in the past five years is as follows:

Net Book Value of Tangible Capital Assets - 5 Year Trend

pa19

The net book value represents the original cost of tangible capital assets net of accumulated amortization and write-downs in value.  The net book value of tangible capital assets held by the Government has steadily increased over the last five years illustrating how the Government is acquiring new or replacing existing tangible capital assets faster than these same assets are wearing out or becoming obsolete.

Acquisition of tangible capital assets in 2013-14 was $1.07 billion.  These capital additions were primarily in the education, transportation and health sectors mainly for land, buildings and improvements ($537 million), infrastructure ($335 million) and office and information technology ($107 million).
 
 
 
 
 
 
 

  20  Government of Saskatchewan - 2013-14 Public Accounts  
 
 
 
Financial Statement Discussion and Analysis

 
 
Investment in Infrastructure

The Government invests in infrastructure in two ways:
•  
by investing in government-owned capital; and
•  
by providing transfers to third parties, including municipalities and universities, for capital purposes.

During 2013-14, the Government invested $3.01 billion in infrastructure: $1.78 billion for government business enterprises (GBEs) to maintain existing and build new infrastructure; and $1.23 billion to meet the capital requirements of government service organizations (GSOs).

Investment in Infrastructure - 5 Year Trend
pa20


The Government’s capital acquisitions totaled $2.85 billion in 2013-14, $1.78 billion acquired by GBEs and $1.07 billion acquired by GSOs.  Capital assets held by GBEs are included in the investment in (or net assets of) GBEs reported on in the Summary Statement of Financial Position and disclosed in schedule 3 of the SFS.

In addition to capital acquisitions, in 2013-14, the Government provided $164 million in capital transfers to third parties.

 
 
 
 
 
 

Government of Saskatchewan - 2013-14 Public Accounts   21   
 
 
 
Financial Statement Discussion and Analysis

 
 
Cash Flow

The Summary Statement of Cash Flow reports on the sources and uses of cash and temporary investments during the year.  During the year, the Government’s overall cash position increased by $172 million, from $1.81 billion in 2012-13 to $1.99 billion in 2013-14.

2013-14 Sources and Uses of Cash
(millions of dollars)


Sources of Cash (1,500)
pa21

Uses of Cash (1,328)


 pa22

The primary source of cash was operations, generating $712 million in cash.  Other sources of cash include a $234 million net reduction in loans receivable, primarily in loans receivable from GBEs, a $199 million net redemption in sinking funds, net proceeds of $156 million on the Government’s sale of a 69.0 per cent ownership interest in Information Services Corporation (ISC) and a $143 million net disposition of other investments, mainly bonds and debentures held by the Government.  Cash was mainly used for a $1,065 million investment in tangible capital assets, representing the Government’s continued commitment to invest in the Province’s infrastructure, as well as in education and health care facilities.  In addition, cash was also used for a net repayment of public debt of $179 million.

 
 
 

  22  Government of Saskatchewan - 2013-14 Public Accounts  
 
 
 
Financial Statement Discussion and Analysis

 
 
Credit Rating

The improvement in the Government’s finances over the past several years has led to a series of upgrades in its credit ratings.  One of the world’s leading credit rating agencies is Standard & Poor’s.

Standard & Poor’s Credit Rating from 2004-05 to 2013-14
 

pa23

 
The credit ratings for all jurisdictions as at March 31, 2014, are shown below.
 

 
Credit Ratings - March 2014
 
 
Rating Agency1
 
 
Jurisdiction
Moody's
Investors
Service Inc.
 
Standard &
Poor's
 
Dominion Bond
Rating Service
Alberta
Aaa
AAA
AAA
British Columbia
Aaa (neg)
AAA
AA(high)
Saskatchewan
Aa1 (pos)
AAA
AA
Manitoba
Aa1
AA
A(high)
Ontario
Aa2
AA- (neg)
AA (low)
Quebec
Aa2
A+
A(high)
New Brunswick
Aa2
A+
A(high)
Nova Scotia
Aa2
A+
A (high)
Newfoundland & Labrador
Aa2
A+
A
Prince Edward Island
Aa2
A
A(low)
       
Ratings reflect the latest credit ratings available at March 31, 2014.
     
1
The rating agencies assign letter ratings to borrowers.  The major A bracket categories, in descending order of credit quality, are: AAA/Aaa; AA/Aa; A.  The ‘1’, ‘2’, ‘3’, ‘high’, ‘low’, ‘-’, and ‘+’ modifiers show relative standing within the major categories.  For example, AAA exceeds AA, Aa1 exceeds Aa2 and AA exceeds AA-.
 
 
 
 

Government of Saskatchewan - 2013-14 Public Accounts   23   
 
 
 
Financial Statement Discussion and Analysis

 
 
Assessment of Financial Condition

Financial condition describes a government’s financial health or its ability to meet its existing financial obligations, both with respect to its service commitments to the public and its financial commitments to creditors, employees and others.  The following assessment of the Government’s financial condition considers three elements: sustainability, flexibility and vulnerability.

Sustainability

Sustainability is the degree to which a government can maintain its existing service commitments and meet its existing financial obligations without increasing its debt or tax burden relative to the economy within which it operates.

Net Debt to the Province’s Gross Domestic Product

Gross domestic product (GDP) is a measure of the value of the goods and services produced during a year, indicating the size of the provincial economy.  Net debt is the difference between a government’s liabilities and financial assets and represents the future revenue that is required to pay for past transactions and events.  Net debt as a percentage of the Province’s GDP provides a measure of the level of financial demands placed on the economy by the Government’s spending and taxation policies.  A lower net debt to GDP ratio is desired and indicates higher sustainability.

Net Debt as a Percentage of the Province’s Gross Domestic Product - 10 Year Comparison

pa24

The overall downward trend illustrated by this ratio is a result of growth in the provincial economy together with declining net debt over the ten-year period.

 
 
 
 
 

  24  Government of Saskatchewan - 2013-14 Public Accounts  
 
 
 
Financial Statement Discussion and Analysis

 
 
Assessment of Financial Condition (continued)

Net Debt to Total Revenue

Another measure of a government’s sustainability is net debt as a percentage of total revenue.  Net debt provides a measure of the future revenue that is required to pay for past transactions and events.  A lower net debt to revenue ratio indicates higher sustainability, as less time is required to eliminate net debt.

Net Debt as a Percentage of Total Revenue - 10 Year Comparison

pa25


When expressed as a percentage of total revenue, the Government’s net debt has declined from 93.3 per cent to 32.0 per cent of total revenue since 2004-05.  The reduction in this ratio indicates that the Government’s annual revenue has been sufficient not only to pay for current transactions and events, but also to pay off a portion of past deficits.

Net Debt per Capita

Net debt per capita represents the net debt attributable to each Saskatchewan resident.  A decrease in this ratio indicates the debt burden per resident has improved.

Net Debt per Capita - 10 Year Comparison

pa26

 
Figures are based on Statistics Canada first quarter estimates representing the population at January 1 of each year.

 
The overall downward trend illustrated by this ratio is a result of a declining net debt together with a steady increase in the Province’s population over the ten-year period.
 
 
 
 

Government of Saskatchewan - 2013-14 Public Accounts   25   
 
 
 
Financial Statement Discussion and Analysis

 

Assessment of Financial Condition (continued)

Flexibility

Flexibility is the degree to which a government can change its debt or tax burden and still meet its existing service commitments and financial obligations.

Debt Charges to Total Revenue

A debt charges to revenue ratio, often referred to as the interest bite, indicates the proportion of provincial revenue that is required to pay interest charges on general public debt and therefore, is not available to pay for essential public services and programs.  A lower ratio means that there is more money available to provide government services.

Debt Charges as a Percentage of Total Revenue - 10 Year Comparison

pa27
 

Over the last ten years, the interest bite has decreased due to both increased revenue and decreased interest costs.  In 2013-14, the Government spent approximately 4.0 cents of each dollar of revenue on debt charges on general public debt, compared to 9.8 cents in 2004-05.  This reduction leaves more resources available to the Government to provide services without increasing its revenue.

 
 
 
 
 
 

  26  Government of Saskatchewan - 2013-14 Public Accounts  
 
 
 
Financial Statement Discussion and Analysis

 
 
Assessment of Financial Condition (continued)

Own-source Revenue to the Province’s Gross Domestic Product

This ratio measures the extent to which the Government is taking income out of the provincial economy, either through taxation, non-renewable resources revenue or user fees.  An increase in this ratio indicates that the Government’s own-source revenue is growing faster than the economy, reducing the Government’s flexibility to increase revenue without slowing the growth of the provincial economy.

Own-source Revenue as a Percentage of the Province’s Gross Domestic Product - 10 Year Comparison

pa28
 

 
Own-source revenue as a percentage of GDP has remained relatively stable over the last ten years meaning that the Government has not significantly changed its demands on the provincial economy over this time.  The chart, while relatively stable, shows a decreasing trend which indicates that the Government’s flexibility has improved slightly over the last ten years.

 
 
 
 

Government of Saskatchewan - 2013-14 Public Accounts   27   
 
 
 
Financial Statement Discussion and Analysis

 

Assessment of Financial Condition (continued)

Vulnerability

Vulnerability is the degree to which a government is dependent on sources of funding outside of its control or is exposed to risks that could impair its ability to meet its existing service commitments and financial obligations.

Transfers from the Federal Government to Total Revenue

The Government has no control over the amount of federal transfers that it receives each year.  Transfers from the federal government as a percentage of total revenue is therefore an indicator of the degree of vulnerability the Government has as a result of reliance on the federal government for revenue.  Generally, a decreasing ratio indicates that a government is less reliant on federal transfers to fund its programs, making it less vulnerable.

Transfers from the Federal Government as a Percentage of Total Revenue - 10 Year Comparison

pa29
 

 
In 2013-14, 14.0 per cent of the Government’s revenue came from transfers from the federal government with the remainder coming from Saskatchewan sources.  The Government’s ability to fund essential programs and services from own-source revenue has remained fairly stable over the past several years.

Foreign Currency Debt to Net Debt

The ratio of foreign currency debt to net debt is an indicator of the degree of vulnerability a government has to currency rate fluctuations.  Where the Government holds debt that is issued in foreign currencies it often uses cross currency swaps, a hedging strategy, to effectively convert this debt to Canadian dollar debt.  At March 31, 2014, this ratio is essentially nil due to the Government’s hedging strategies together with its investment in U.S. dollar sinking fund assets.  Over the last ten years, exposure to currency rate fluctuations on foreign currency debt has been minimal.  Decreasing this exposure through the use of hedging activities and holding U.S. dollar sinking fund investments mitigates the risk of debt and debt servicing costs rising due to changes in foreign currency rates.
 
 
 
 
 

  28  Government of Saskatchewan - 2013-14 Public Accounts  
 
 
 
Financial Statement Discussion and Analysis

 
 
Risks and Uncertainties

The Government is subject to risks and uncertainties that arise from variables which the Government cannot directly control.  These risks and uncertainties include:

•  
changes in economic factors such as economic growth or decline, commodity and non-renewable resource prices, inflation, interest rates, marketplace competition, population change, personal income and retail sales;
•  
exposure to interest rate risk, foreign exchange rate risk, credit risk and liquidity risk;
•  
changes in transfers from the federal government;
•  
utilization of government services, such as insurance, health care and social services;
•  
other unforeseen developments including unusual weather patterns and natural and other disasters;
•  
criminal or malicious attacks, both cyber and physical in nature, potentially resulting in business interruption, privacy breach and loss of, or damage to, information, facilities and equipment;
•  
identification and quantification of environmental liabilities;
•  
factors that could hinder the safe delivery of products and services;
•  
outcomes from litigation, arbitration and negotiations with third parties;
•  
changes in reported results where actual experience may differ from initial estimates as discussed in note 2 of the Summary financial statements; and
•  
changes in accounting standards.

Recognizing that Saskatchewan is heavily reliant on the revenue from non-renewable resources and that the Province’s financial results can be influenced by other external factors, the Government takes a prudent approach in developing its budget assumptions for macroeconomic variables and non-renewable resources prices.  The Government uses a number of forecasts from national forecasting agencies and banks, private industry and private sector analysts when developing the underlying assumptions for fiscal forecasts both on budget day and throughout the fiscal year.

The fiscal impact of changes in the underlying economic assumptions, including non-renewable resources prices, are estimated on a regular basis to quantify the risk associated with each forecast assumption.  By understanding the size of the risk inherent in the fiscal projections, the Government is better able to make sound financial decisions.

Finally, for the Government to meet its challenges of growth and remain competitive where it operates in a competitive environment, attention is directed towards maintaining and investing in the Province’s infrastructure to support the steady growth the Province has been experiencing and to allow for continued growth in the future.

Risk management specific to public debt is discussed in note 4 of the Summary financial statements.
 
 
 
 
 

Government of Saskatchewan - 2013-14 Public Accounts   29   
 
 
 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

  
 
 
 
 


 
 
 
 
 
 
 
 
 
 
 
 
 
Summary Financial Statements
 
 
 
 

 
 
 
 
 

 

   
 
 
 
 


 
 
 
 
 
 
 
 
 
 
 
 
 



 

 

    
 
 
 
Summary Financial Statements 

 
 
Responsibility for the Summary Financial Statements

The Government is responsible for the Summary Financial Statements.  The Government maintains a system of accounting and administrative controls to ensure that accurate and reliable financial statements are prepared and to obtain reasonable assurance that transactions are authorized, assets are safeguarded, and financial records are maintained.

The Provincial Comptroller prepares these statements in accordance with generally accepted accounting principles for the public sector, using the Government's best estimates and judgement when appropriate.  He uses information from the accounts of the General Revenue Fund, Crown corporations and other government organizations to prepare these statements.

The Provincial Auditor expresses an independent opinion on these statements.  Her report, which appears on the following page, provides the scope of her audit and states her opinion.

Treasury Board approves the Summary Financial Statements.  The statements are tabled in the Legislative Assembly as part of the Public Accounts and referred to the Standing Committee on Public Accounts for review.

On behalf of the Government of the Province of Saskatchewan.


/s/ Ken Krawetz

Ken Krawetz
Deputy Premier
Minister of Finance


/s/ Clare Isman

Clare Isman
Deputy Minister of Finance


/s/ Terry Paton

Terry Paton
Provincial Comptroller

Regina, Saskatchewan
June 2014


 
 

Government of Saskatchewan - 2013-14 Public Accounts   33   
 
 
 
 


 



 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

  
 
 
 
Summary Financial Statements 

 
 
Independent Auditor’s Report

To the Members of the Legislative Assembly of Saskatchewan

I have audited the accompanying financial statements of the Government of Saskatchewan, which comprise the Summary Statement of Financial Position as at March 31, 2014 and the Summary Statements of Operations, Accumulated Surplus, Change in Net Debt, and Cash Flow for the year then ended, and a summary of significant accounting policies and other explanatory information.

Management's Responsibility for the Financial Statements

Management is responsible for the preparation and fair presentation of these financial statements in accordance with Canadian public sector accounting standards for Treasury Board’s approval, and for such internal control as management determines is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

Auditor's Responsibility

My responsibility is to express an opinion on these financial statements based on my audit. I conducted my audit in accordance with Canadian generally accepted auditing standards. Those standards require that I comply with ethical requirements and plan and perform the audit to obtain reasonable assurance about whether the financial statements are free from material misstatement.

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditor's judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity's preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity's internal control. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates made by management, as well as evaluating the overall presentation of the financial statements.

I believe that the audit evidence I have obtained is sufficient and appropriate to provide a basis for my audit opinion.

Opinion

In my opinion, the financial statements present fairly, in all material respects, the financial position of the Government of Saskatchewan as at March 31, 2014 and the results of its operations, the changes in its net debt, and its cash flows for the year then ended in accordance with Canadian public sector accounting standards.


/s/ Judy Ferguson

Judy Ferguson, FCA
Acting Provincial Auditor

Regina, Saskatchewan
June 12, 2014

 

Government of Saskatchewan - 2013-14 Public Accounts   35   
 
 
 
 


 



 


 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

   
 
 
 
Summary Financial Statements

 
 
Summary Statement of Financial Position
           
           
(thousands of dollars)
           
             
   
2014
   
2013
 
Financial Assets
           
Cash and temporary investments (note 3)
    1,987,475       1,814,961  
Accounts receivable (schedule 1)
    1,578,372       1,690,375  
Inventories held for resale
    3,699       4,060  
Deferred charges
    5,240       3,271  
Loans receivable (schedule 2)
    731,344       964,137  
Investment in government business enterprises (schedule 3)
    4,959,853       4,141,189  
Other investments (schedule 4)
    829,615       915,953  
Total Financial Assets
    10,095,598       9,533,946  
Liabilities
               
Accounts payable and accrued liabilities (schedule 5)
    2,163,595       2,319,626  
Other liabilities (schedule 6)
    339,583       401,893  
Unearned revenue (schedule 7)
    191,810       192,791  
Public debt (note 4)(schedule 8)
    4,926,902       4,948,746  
Unamortized foreign exchange gain
    4,513       5,773  
Pension liabilities (note 5)(schedule 10)
    7,084,550       6,774,483  
Total Liabilities
    14,710,953       14,643,312  
Net Debt
    (4,615,355 )     (5,109,366 )
Non-Financial Assets
               
Prepaid expenses
    49,163       47,534  
Inventories held for consumption
    172,758       164,235  
Tangible capital assets (schedule 11)
    7,862,717       7,346,186  
Total Non-Financial Assets
    8,084,638       7,557,955  
Accumulated Surplus
    3,469,283       2,448,589  
 
Contingencies (note 6)
               
Contractual obligations (note 7)
               
 
The accompanying notes and schedules are an integral part of these financial statements.
 


 
 
 
 
 
 

Government of Saskatchewan - 2013-14 Public Accounts   37   
 
 
 
Summary Financial Statements

 
 
Summary Statement of Operations
                 
For the Year Ended March 31, 2014
                 
(thousands of dollars)
                 
                   
         
2014
   
2013
 
   
Budget1
   
Actual
   
Actual
 
                   
Revenue
                 
Taxation
    6,613,800       6,550,674       6,192,800  
Non-renewable resources
    2,670,600       2,520,964       2,515,869  
Other own-source revenue
    2,079,200       2,271,945       2,179,371  
Transfers from the federal government
    1,955,000       2,022,199       2,314,671  
Net income from government business enterprises (schedule 3)
    860,700       1,052,179       1,119,836  
Total Revenue (schedule 12)
    14,179,300       14,417,961       14,322,547  
Expense
                       
Agriculture
    830,200       520,489       1,107,553  
Community development
    552,800       537,799       553,624  
Debt charges (schedule 14)
    599,500       580,072       642,775  
Economic development
    322,300       343,555       323,944  
Education
    3,498,100       3,568,643       3,364,958  
Environment and natural resources
    230,300       231,084       221,093  
Health
    5,242,000       5,146,447       5,060,841  
Protection of persons and property
    603,100       661,630       724,978  
Social services and assistance
    1,119,600       1,142,121       1,071,831  
Transportation
    528,900       536,902       533,066  
Other
    502,700       560,353       680,436  
Total Expense (schedule 13)
    14,029,500       13,829,095       14,285,099  
Surplus
    149,800       588,866       37,448  
1
Includes details of budgeted revenue and expense as presented in the 2014-15 Budget.  
 
 
The accompanying notes and schedules are an integral part of these financial statements.

 

  38  Government of Saskatchewan - 2013-14 Public Accounts  
 
 
 
Summary Financial Statements

 

Summary Statement of Accumulated Surplus
                 
For the Year Ended March 31, 2014
                 
(thousands of dollars)
                 
                   
   
 
   
2014
   
2013
 
   
Budget
   
Actual
   
Actual
 
                   
                   
Accumulated surplus, beginning of year
    2,448,589       2,448,589       2,617,352  
Adjustment to accumulated surplus (note 10)
    -       (25,611 )     (133,469 )
Surplus
    149,800       588,866       37,448  
Other comprehensive income (loss) (schedule 3)
    -       457,439       (72,742 )
Accumulated Surplus, End of Year
    2,598,389       3,469,283       2,448,589  
 
 
 
 
Summary Statement of Change in Net Debt
                       
For the Year Ended March 31, 2014
                       
(thousands of dollars)
                       
                         
              2014       2013  
   
Budget
   
Actual
   
Actual
 
                         
                         
Surplus
    149,800       588,866       37,448  
                         
Tangible Capital Assets
                       
Acquisitions (schedule 11)
    (1,243,000 )     (1,064,880 )     (1,038,061 )
Amortization (schedule 11)
    537,400       501,928       485,206  
Proceeds on disposal
    -       57,408       77,025  
Write-downs (schedule 11)
    -       1,934       187  
Net gain on disposal
    -       (12,921 )     (58,020 )
Net Acquisition of Tangible Capital Assets
    (705,600 )     (516,531 )     (533,663 )
                         
Other Non-Financial Assets
                       
Net (acquisition) use of prepaid expenses
    -       (1,629 )     1,475  
Net acquisition of inventories held for consumption
    -       (8,523 )     (4,561 )
Net Acquisition of Other Non-Financial Assets
    -       (10,152 )     (3,086 )
                         
Decrease (increase) in net debt
    (555,800 )     62,183       (499,301 )
Net debt, beginning of year
    (5,109,366 )     (5,109,366 )     (4,543,201 )
Adjustment to accumulated surplus (note 10)
    -       (25,611 )     5,878  
Other comprehensive income (loss) (schedule 3)
    -       457,439       (72,742 )
Net Debt, End of Year
    (5,665,166 )     (4,615,355 )     (5,109,366 )
 
 
The accompanying notes and schedules are an integral part of these financial statements.
 
 

Government of Saskatchewan - 2013-14 Public Accounts   39   
 
 
 
Summary Financial Statements

 
 
Summary Statement of Cash Flow            
For the Year Ended March 31, 2014            
(thousands of dollars)            
               
     
2014
   
2013
 
               
Operating Activities            
Surplus     588,866       37,448  
Non-cash items included in the surplus                
 
Net income from government business enterprises (schedule 3)
    (1,052,179 )     (1,119,836 )
 
Gain on sale of Information Services Corporation shares (note 11)
    (141,243 )     -  
 
Other non-cash items included in the surplus (schedule 15)
    391,749       308,434  
Net change in non-cash operating activities (schedule15)     253,298       368,325  
Adjustment for unrealized inter-organizational gain (schedule 3)     20,474       -  
Dividends received from government business enterprises (schedule 3)     644,869       672,632  
Dividends received from other investments     5,972       -  
Cash Provided by Operating Activities     711,806       267,003  
Capital Activities                
Acquisition of tangible capital assets (schedule 11)     (1,064,880 )     (1,038,061 )
Proceeds on disposal of tangible capital assets     57,408       77,025  
Cash Used for Capital Activities     (1,007,472 )     (961,036 )
Investing Activities                
Net decrease (increase) in loans receivable     233,770       (386,545 )
Net proceeds on sale of Information Services Corporation shares (note 11)     156,199       -  
Net disposal of equity of Information Services Corporation (note 11)     (21,676 )     -  
Repayment of equity advances by government business enterprises     -       8,805  
Acquisition of other investments     (673,358 )     (723,387 )
Disposition of other investments     816,053       799,927  
Sinking fund contributions for general debt (schedule 9)     (51,601 )     (51,114 )
Sinking fund redemptions for general debt (schedule 9)     250,104       1,039,846  
Cash Provided by Investing Activities     709,491       687,532  
Financing Activities                
Proceeds from public debt     497,712       656,281  
Repayment of public debt     (676,713 )     (1,134,640 )
Net (decrease) increase in other liabilities     (62,310 )     91,672  
Cash Used for Financing Activities     (241,311 )     (386,687 )
                   
Increase (decrease) in cash and temporary investments     172,514       (393,188 )
Cash and temporary investments, beginning of year     1,814,961       2,228,622  
Adjustment to accumulated surplus (note 10)     -       (20,473 )
Cash and Temporary Investments, End of Year     1,987,475       1,814,961  
     
 
The accompanying notes and schedules are an integral part of these financial statements.
 
                   


 

  40  Government of Saskatchewan - 2013-14 Public Accounts  
 
 
 
Summary Financial Statements

 
 
Notes to the Summary Financial Statements
As at March 31, 2014
 
 
1. Significant Accounting Policies
 
Basis of accounting

These Summary financial statements are prepared in accordance with Canadian public sector accounting standards.

Government reporting entity

The government reporting entity consists of government service organizations, government business enterprises and government partnerships.

Government service organizations and government business enterprises represent organizations that are controlled by the Government.  Controlled organizations that are self-sufficient and have the financial and operating authority to sell goods and services to individuals and other organizations outside the government reporting entity as their principal activity are classified as government business enterprises.  All other controlled organizations are government service organizations.

A government partnership exists when the Government has entered into a contractual arrangement with one or more partners outside the government reporting entity where these partners share, on an equitable basis, the significant risks and benefits associated with operating the partnership.

A listing of the organizations included in the government reporting entity is provided in schedule 17.  Unless otherwise noted, the financial activities of all subsidiaries of these organizations have also been included.

Trust funds

Trust funds are administered but not controlled by the Government and, therefore, are excluded from the government reporting entity and are disclosed in note 9.

Method of consolidation

Government service organizations are consolidated after adjustment to a basis consistent with the accounting policies described in this note.  Significant inter-organizational balances and transactions are eliminated.  Government service organizations in which a non-controlling interest exists are proportionately consolidated.

Government business enterprises are accounted for by the modified equity method.  Using this method, the Government’s investment in government business enterprises, which is initially recorded at cost, is adjusted annually to include the Government’s proportionate share of net earnings or losses and certain other net equity changes of the government business enterprise without adjustment to conform with the accounting policies described in this note.  With the exception of dividends declared by March 31 and significant unrealized inter-organizational gains and losses, inter-organizational balances and transactions are not eliminated.

Government partnerships are proportionately consolidated after adjustment to a basis consistent with the accounting policies described in this note and are disclosed in note 8.  Significant inter-organizational balances and transactions are eliminated.

Financial results of government organizations with fiscal year-ends other than March 31 are adjusted for transactions occurring before March 31 that have a significant impact on these financial statements.

Specific accounting policies

Financial assets

Financial assets are assets that could be used to discharge existing liabilities or finance future operations and are not for consumption in the normal course of operations.

Temporary investments are recorded at the lower of cost or market.

Inventories held for resale are valued at the lower of cost and net realizable value.

Deferred charges include issue costs and net discounts or premiums incurred on the issue of debt and related derivative instruments.  They are recorded at cost and amortized on a straight-line basis over the remaining life of the debt issue.

Government of Saskatchewan - 2013-14 Public Accounts   41   
 
 
 
Summary Financial Statements

 
 
Notes to the Summary Financial Statements
 
 
1. Significant Accounting Policies (continued)
 
Loans receivable are initially recorded at cost.  Where there has been a loss in value that is other than a temporary decline, the loan is written down to recognize the loss.  Interest is recognized on the accrual basis; when collection is uncertain, it is recorded on the cash basis.

Other investments are accounted for by various methods as described below and are written down to market value when there is evidence of a permanent decline in value.
 
 
Equities are investments in shares of private or public companies.  Investments that are subject to significant influence and the Government has less than a controlling interest are accounted for by the modified equity method.  Using this method, the Government’s investment, which is initially recorded at cost, is adjusted annually for the Government’s share of the investees’ net earnings or losses and is reduced by dividends and partnership distributions received from these investments.  Investments that are not subject to significant influence are recorded at cost; dividends from these shares are recorded as income when receivable.

Pooled investment funds are recorded at market value.

All other investments are recorded at amortized cost.
 
Liabilities

Liabilities are present obligations to individuals and organizations outside the government reporting entity as a result of transactions and events occurring prior to year-end, which will be satisfied in the future through the transfer or use of assets or another form of economic settlement.  Contingencies, including loss provisions on guaranteed debt, are recorded when it is likely that a liability exists and the amount can be reasonably estimated.

Liabilities consist of obligations to provide retirement and other future benefits to employees, to repay borrowings, to provide authorized transfers where eligibility criteria are met, to pay for goods and services acquired prior to year-end and to deliver goods or services in the future where payment has been received.

Accounts payable and accrued liabilities include obligations for other employee future benefits.  The Government recognizes the cost of accumulating benefits in the periods the employees provide service.

Public debt is recorded at par, and is comprised of:

•  
general debt, which is debt issued by government service organizations and includes issued amounts subsequently transferred to government business enterprises; and
•  
government business enterprise specific debt, which is debt issued by, or specifically on behalf of, government business enterprises.

On the Statement of Financial Position public debt includes only general debt.  Government business enterprise specific debt is listed separately on schedule 8.

Certain debenture issues require contributions to a sinking fund.  These obligations are recorded at principal less sinking fund balances where applicable.  Premiums and discounts on long-term investments within these sinking funds are amortized on a constant yield basis.

Debt issues and sinking fund investments held in foreign currencies are converted to the Canadian dollar equivalent at the exchange rate in effect at March 31.

Premiums, discounts and issue costs are recorded as deferred charges.

Unamortized foreign exchange gain includes unrealized foreign exchange gains and losses resulting from the conversion of debentures due and sinking funds held in a foreign currency to the Canadian dollar equivalent at the exchange rate in effect at March 31.  Unrealized foreign exchange gains and losses are amortized on a straight-line basis over the remaining life of the debt issue. Realized foreign exchange gains and losses are included in the surplus or deficit.

Pension liabilities are calculated using the projected benefit method prorated on services, except as otherwise disclosed in note 5.  Pension fund assets are valued at market-related values.  Changes in the pension liabilities that result from estimation adjustments due to experience gains and losses and changes in actuarial assumptions are amortized on a straight-line basis over the expected average remaining service life of the related employee group.  Gains or losses resulting from plan amendments are recognized in the period of the plan amendment.
 

  42  Government of Saskatchewan - 2013-14 Public Accounts  
 
 
 
Summary Financial Statements

 

Notes to the Summary Financial Statements
 
 
1. Significant Accounting Policies (continued)

Non-financial assets

Non-financial assets are acquired, constructed or developed assets that do not normally provide resources to discharge existing liabilities, but instead are normally employed to deliver government services, may be consumed and are not for sale in the normal course of operations.

Inventories held for consumption are recorded at cost and are expensed as they are consumed.

Tangible capital assets are recorded at cost and include all amounts directly attributable to the acquisition, construction, development or betterment of the asset.  Tangible capital assets are generally amortized on a straight-line basis over the estimated useful life of each asset.

Revenue

Revenues are recorded on the accrual basis.  For corporate and individual income taxes, cash received from the federal government provides the best estimate and is used as the basis for recording the tax revenue.  Government transfers are recognized as revenue in the period during which the transfer is authorized and eligibility criteria are met.

Expense

Expenses are recorded on the accrual basis.  Government transfers are recognized as expenses in the period during which the transfer is authorized and eligibility criteria are met.

Future changes in accounting policies

A number of new standards and amendments to standards issued by the Public Sector Accounting Board of the Canadian Institute of Chartered Accountants are not yet effective and have not been applied in preparing these financial statements.  The following standards for governments will become effective as follows:

PS 3260 Liability for Contaminated Sites (effective April 1, 2014), a new standard providing guidance on the recognition, measurement and disclosure of liabilities for the remediation of contaminated sites.

PS 3450 Financial Instruments (effective April 1, 2016), a new standard establishing guidance on the recognition, measurement, presentation and disclosure of financial instruments, including derivatives.

PS 2601 Foreign Currency Translation (effective April 1, 2016), replaces PS 2600 with revised guidance on the recognition, presentation and disclosure of transactions that are denominated in a foreign currency.

PS 1201 Financial Statement Presentation (effective in the period PS 3450 and PS 2601 are adopted), replaces PS 1200 with revised general reporting principles and standards of presentation and disclosure in government financial statements.

PS 3041 Portfolio Investments (effective in the period PS 3450, PS 2601 and PS 1201 are adopted), replaces PS 3040 with revised guidance on accounting for, and presentation and disclosure of, portfolio investments.

The Government plans to adopt these new and amended standards on the effective date and is currently analyzing the impact this will have on these financial statements.

With respect to the Liability for Contaminated Sites standard, a number of contaminated sites have been identified and work is underway to estimate the amount of the Government’s liability. The majority of the identified contaminated sites relate to abandoned uranium and other mines.  The liability associated with the Gunnar uranium mine and mill site is expected to be significant.  The Government plans to record the contaminated sites liability retroactively without restatement in 2015.
 
 
 

Government of Saskatchewan - 2013-14 Public Accounts   43   
 
 
 
Summary Financial Statements


 
Notes to the Summary Financial Statements
 
 
2. Measurement Uncertainty

Uncertainty in the determination of the amount at which an item is recognized or disclosed in financial statements is known as measurement uncertainty.  Such uncertainty exists when there is a variance between the recognized or disclosed amount and another reasonably possible amount.

Measurement uncertainty, disclosed in aggregate for government service organizations and government business enterprises that may be material to these financial statements exists:

•  
in pension obligations of $7,312.3 million (2013 - $7,364.3 million), insurance claim obligations of $2,968.6 million (2013 - $2,749.4 million - restated) and environmental obligations of $317.5 million (2013 - $267.0 million) because actual experience may differ significantly from actuarial or historical estimations and assumptions;
•  
in corporate and individual income taxation revenue of $3,487.2 million (2013 - $3,244.5 million) because final tax assessments may differ from initial estimates on which cash payments are based;
•  
in oil and natural gas non-renewable resource revenue of $1,530.3 million (2013 - $1,295.2 million) because of price and production sensitivities in the royalty revenue structures;
•  
in resource surcharge non-renewable resource revenue of $436.9 million (2013 - $627.7 million) because the final valuation of resource sales may differ from initial estimates on which installments are based;
•  
in potash non-renewable resource revenue of $346.0 million (2013 - $364.5 million) because actual operating profits may differ from initial estimates;
•  
in the Canada Health Transfer and Canada Social Transfer revenue of $1,349.2 million (2013 - $1,300.4 million) because of changes in economic and demographic conditions in the Province and the country;
•  
in the Provincial Disaster Assistance Program receivable of $210.4 million (2013 - $373.5 million) because actual settlement payments may differ from initial estimates;
•  
in unbilled utility revenue of $141.3 million (2013 - $116.4 million) because actual usage may differ from estimated usage; and
•  
in agricultural income stability program obligations of $122.8 million (2013 - $247.3 million) because historical production margins may differ from actual experience.

While best estimates are used for reporting items subject to measurement uncertainty, it is reasonably possible that changes in future conditions, occurring within one fiscal year, could require a material change in the amounts recognized or disclosed.
 
 
3. Cash and Temporary Investments

Temporary investments are $741.3 million (2013 - $801.6 million) and mature in less than one year.  Due to the short-term nature of these investments, market value approximates cost.  Cash and temporary investments includes $159.0 million (2013 - $106.5 million) restricted as a result of agreements with external parties.

 
 
 
 
 

  44  Government of Saskatchewan - 2013-14 Public Accounts  
 
 
 
Summary Financial Statements

 

Notes to the Summary Financial Statements
 
 
4. Risk Management of Public Debt

The Government borrows funds in both domestic and foreign capital markets by issuing Government of Saskatchewan securities.  As a result, the Government is exposed to four types of risk: interest rate risk, foreign exchange rate risk, credit risk and liquidity risk.

To manage these risks, the Government maintains a preference for fixed rate Canadian dollar denominated debt.  Where market conditions dictate that other forms of debt are more attractive, the Government seeks opportunities to use derivative financial instruments to reduce these risks.  A derivative financial instrument is a contract, the value of which is based on the performance of an underlying financial asset, index or other investment.

Interest rate risk is the risk that the Government’s debt charges will increase due to changes in interest rates.  This risk is managed by issuing debt securities at predominantly fixed rates of interest rather than at floating rates of interest.

Floating rate debt is defined as the sum of floating rate debentures, short-term promissory notes, fixed rate debt maturing within one year and Saskatchewan Savings Bonds.  The Government seeks opportunities to effectively convert floating rate debt into fixed rate debt through the use of interest rate swaps. The Government has interest rate swaps on a notional value of debt of $69.8 million (2013 - $74.3 million).  At March 31, 2014, 80.7 per cent (2013 - 80.5 per cent) of the Government’s gross debt effectively carried a rate of interest that was fixed for greater than a one-year period.

Public debt includes floating rate debt of $2,414.7 million (2013 - $2,204.8 million).  A one percentage point increase in interest rates would have decreased the surplus by $24.1 million.

Foreign exchange rate risk is the risk that the Government’s debt charges will increase due to a decline in the value of the Canadian dollar relative to other currencies.  This risk is managed by maintaining a preference for issuing debt that is denominated in Canadian dollars.  Where debt has been issued in foreign currencies, the Government seeks opportunities to effectively convert it into Canadian dollar debt through the use of cross currency swaps.  At March 31, 2014, 98.0 per cent (2013 - 97.5 per cent) of the Government’s gross debt is effectively denominated in Canadian dollars.  A one cent change in the value of the U.S. dollar compared to the Canadian dollar from the March 31, 2014 level would have an insignificant effect on debt and debt servicing costs.

The following foreign denominated items have been hedged to Canadian dollars using cross currency swaps:

•  
debentures totalling 575.0 million U.S. dollars (2013 - 825.0 million) fully hedged to $725.3 million Canadian (2013 - $1,051.1 million);
•  
debentures totalling 300.0 million Swiss francs (2013 - 300.0 million) fully hedged to $274.7 million Canadian (2013 - $274.7 million); and
•  
interest payments on debentures of 225.0 million U.S. dollars (2013 - 275.0 million) hedged to Canadian dollars at an exchange rate of 1.2172 (2013 - 1.2325).

In total, the Government has cross currency swaps on a notional value of debt of $1,548.5 million (2013 - $1,939.3 million).  The effectiveness of these hedges is assessed on an ongoing basis by monitoring the credit ratings of the counterparties to the hedges.

Credit risk is the risk that a loss may occur from the failure of another party to meet its obligations.  For derivative financial instrument contracts this risk is managed by dealing only with counterparties that have good credit ratings and by establishing limits on individual counterparty exposures and monitoring those exposures on a regular basis.  At March 31, 2014, 100 per cent (2013 - 100 per cent) of the Government’s counterparties held a Standard and Poor’s credit rating of A or better.

Liquidity risk is the risk that the Government will not be able to meet its financial commitments over the short term.  This risk is managed by distributing debt maturities over many years, maintaining sinking funds on long-term debt issues and maintaining adequate cash reserves and short-term borrowing programs as contingent sources of liquidity.

 
 
 

Government of Saskatchewan - 2013-14 Public Accounts   45   
 
 
 
Summary Financial Statements

 

Notes to the Summary Financial Statements
 
 
5. Retirement Benefits
 
The Government sponsors several defined benefit and defined contribution pension plans.  The Government also participates in a joint defined benefit pension plan.

Defined benefit plans provide benefits based on length of service and pensionable earnings.  A typical defined benefit plan provides pensions equal to 2.0 per cent of a member’s average five years highest salary, multiplied by the years of service to a maximum of 35 years.  Members contribute a percentage of salary, which may vary based on age, to their plan.  Pensions and contribution rates are integrated with the Canada Pension Plan.

Actuarial valuations are performed at least triennially.  When a valuation is not done in the current fiscal year an actuary extrapolates the most recent valuation.  Valuations and extrapolations are based on a number of assumptions about future events, such as inflation rates, interest rates, wage and salary increases and employee turnover and mortality.  These assumptions reflect estimates of expected long-term rates and short-term forecasts.  Estimates vary based on the individual plan.

The accrued benefit obligation is determined using the projected benefit method prorated on services.  Pension fund assets are valued at market related values based on the actual market values averaged over a four-year period.  In the periods between valuations, the actuary estimates the market related value of pension fund assets using expected long-term rates of return for the individual plans.

Joint defined benefit plans are governed by a formal agreement between the joint sponsors (i.e., employer and plan members), which establishes that the joint sponsors have shared control over the plan.  Funding contributions are shared mutually between the employer and plan members.  The sponsors share, on an equitable basis, the significant risks of each plan.  Accordingly, the Government accounts for only its portion of the plan.  Plan assets and surpluses are restricted for member benefits or certain other purposes set out in the agreement.  Plan benefits are determined on the same basis as defined benefit plans.

The accrued benefit obligation is determined using the projected accrued benefit actuarial cost method.  Pension fund assets are valued at market related values by averaging the difference between the net investment income on a market value basis and the expected investment income determined by the actuary, over a five-year period.

Defined contribution plans provide pensions based on accumulated contributions and investment earnings.  Employees contribute a percentage of salary.  The Government provides contributions at specified rates for employee current service.

Pension fund assets of government sponsored defined benefit and defined contribution plans are invested in fixed income securities, equities, real estate, pooled investment funds and short-term monetary items.  The investment in Government of Saskatchewan securities is insignificant for all plans.

Government service organizations

Defined benefit plans and joint defined benefit plan

The two main defined benefit plans are the Teachers’ Superannuation Plan (TSP) and the Public Service Superannuation Plan (PSSP).  Other plans include Judges of the Provincial Court Superannuation Plan (Judges), Saskatchewan Transportation Company Employees Superannuation Plan, Anti-TB League Employees Superannuation Plan, and the Pension Plan for the Non-Teaching Employees of the Saskatoon School Division No. 13 (PPNTE).  Defined benefits are also payable to members of the former Members of the Legislative Assembly Superannuation Fund (MLA).

The Government is required to match member current service contributions for all plans except the PSSP, Judges and PPNTE.  Funding contributions are required for the PPNTE.  Separate pension funds are maintained for all plans except the PSSP and the MLA, for which member contributions are received and pension obligations are paid directly by the Government.

The Government also participates in the Saskatchewan Healthcare Employees’ Pension Plan (SHEPP), a joint defined benefit plan for employees of the Regional Health Authorities.  The Government contributes to the plan at the ratio of 1.12 to 1 of employee contributions.  Any actuarially determined deficiency is the responsibility of participating employers and employees in the ratio of 1.12 to 1.  The Government’s participating employer contributions for the SHEPP represents approximately 90 per cent of the total employer contributions to the plan.
 
 
 
 

  46  Government of Saskatchewan - 2013-14 Public Accounts  
 
 
 
Summary Financial Statements

 

Notes to the Summary Financial Statements
 
 
5. Retirement Benefits (continued)

Information on the defined benefit plans and the joint defined benefit plan of government service organizations is as follows:
                             
2014
   
2013
 
     
TSP
   
PSSP
   
Others
   
SHEPP
   
Total
   
Total
 
                                       
                                       
Plan status  
closed
   
closed
   
closed 1
   
open
      n/a       n/a  
Member contribution rate (percentage of salary)  7.85    7.00-9.002    5.00-9.002    7.70-10.00       n/a       n/a  
Number of active members     748       206       953       35,529       37,436       37,207  
Average age of active members (years)     59.9       60.3       47.5       46.2       46.6       45.1  
Number of former members entitled to deferred                                          
 
pension benefits
    4,103       21       168       1,619       5,911       6,054  
Number of superannuates and surviving spouses     11,497       5,536       504       13,603       31,140       30,334  
Actuarial valuation date  
June 30/13
   
Dec. 31/11
   
Various
   
Dec. 31/10
       n/a       n/a  
Long-term assumptions used                                                
 
Rate of compensation increase (percentage)
3.50       3.50       3.50       3.50       n/a       n/a  
 
Expected rate of return on plan assets (percentage)
4.85       n/a       5.50-5.95       7.25       n/a       n/a  
 
Discount rate (percentage)
    3.60       3.50       3.10-5.95       7.25       n/a       n/a  
 
Inflation rate (percentage)
    2.50       2.50       2.50       2.50       n/a       n/a  
 
Expected average remaining service life (years)
2.8       0.3       0.9-12.0       11.4       n/a       n/a  
 
Post-retirement index (percentage of annual
                                               
 
  increase in Consumer Price Index)
    80       70       0-75    
Ad hoc
      n/a       n/a  
1
Judges and PPNTE are open to new membership; all other plans are closed.
                         
2 Contribution rate varies based on age upon joining the plan.                          

Defined contribution plans

The two main multi-employer defined contribution plans sponsored by the Government are the Public Employees Pension Plan (PEPP) and the Capital Pension Plan (Capital).  The Government provides contributions to the plans at specified rates for employee current service.  The Government also contributes to the Saskatchewan Teachers’ Retirement Plan (STRP) which is sponsored by the Saskatchewan Teachers’ Federation, as well as the Municipal Employees’ Pension Plan (MEPP) and the Regina Civic Employees’ Superannuation and Benefit Plan (RCESP).  The Government has fully funded its share of contributions to the defined contribution plans.

Information on the defined contribution plans of government service organizations is as follows:
        2014    
2013
 
                                       
     
Government Sponsored
                               
     
PEPP
   
Capital
   
STRP 1
   
MEPP 2
   
RCESP 3
   
Total
   
Total
 
                                             
Plan status  
open
   
open
   
open
   
open
   
open
      n/a       n/a  
Member contribution rate (percentage of salary) 5.00-9.004       5.00-7.504       7.80-10.00       8.15       8.42-13.96       n/a       n/a  
Government contribution rate (percentage of salary) 5.00-9.514       5.50-7.504       7.00-9.00       8.15       8.42-13.96       n/a       n/a  
Government service organization participation                                                  
 
Number of active members
    15,969       666       14,871       9,712       2,086       43,304       42,637  
 
Member contributions (thousands of dollars)
75,806       2,632       81,581       21,620       11,908       193,547       185,810  
 
Government contributions (thousands of dollars)
80,810       3,229       71,775       21,620       12,190       189,624       188,408  
1    
Teachers employed by Boards of Education after July 1, 1980 participate in the STRP, a contributory defined benefit pension plan.  The Government contributes an amount which is set through provincial negotiations.
 
2     
Certain employees of Boards of Education and Regional Colleges participate in the MEPP, a multi-employer defined benefit plan.  All costs, including costs of any actuarially determined deficiency, are equally shared by the employees and employers.  At December 31, 2013, audited financial statements for the MEPP reported an accrued benefit obligation of $1,472.0 million (2012 - $1,394.3 million) and pension fund assets at market value of $1,658.3 million (2012 - $1,534.9 million - restated).
3     
Certain employees of a Regional Health Authority and a Board of Education participate in the RCESP, a multi-employer defined benefit plan.  All costs, including costs of any actuarially determined deficiency, are equally shared by the employees and employers.  At December 31, 2013, audited financial statements for the RCESP reported an accrued benefit obligation of $1,228.1 million (2012 - $1,243.0 million) and pension fund assets at market value of $1,110.2 million (2012 - $991.5 million).
4     
Contribution rate varies based on employee group.

Government of Saskatchewan - 2013-14 Public Accounts   47   
 
 
 
Summary Financial Statements

 
 
Notes to the Summary Financial Statements
 
 
5. Retirement Benefits (continued)

Pension expense

Pension expense for government service organizations is primarily allocated to education expense, health expense and other expense.  Pension interest expense is included in debt charges.  The total pension expense of government service organizations includes the following:
(thousands of dollars)  
2014
   
2013
 
               
               
Defined benefit plans            
 
Current period benefit cost
    34,171       37,006  
 
Amortization of estimation adjustments
    476,522       510,919  
 
Employee contributions
    (8,167 )     (7,652 )
 
Cost of financing unfunded pension obligation (pension interest expense)
    244,891       247,606  
Pension expense, defined benefit plans     747,417       787,879  
Other plans                
 
Pension expense, joint defined benefit plan
    35,004       149,035  
 
Pension expense, defined contribution plans
    189,624       188,408  
Total Pension Expense     972,045       1,125,322  

Government business enterprises

Defined benefit plans

There are additional employee pension plans of government business enterprises which are accounted for in the investment in government business enterprises.  The two main defined benefit plans of government business enterprises are the Power Corporation Superannuation Plan (SaskPower) and the Saskatchewan Telecommunications Pension Plan (SaskTel).  Other plans include the Saskatchewan Government Insurance Superannuation Plan, the Liquor Board Superannuation Plan, and the Pension Plan for the Employees of the Saskatchewan Workers’ Compensation Board (WCB).

The Government contributes the amount necessary to fund the payment of pension benefits.

Information on the defined benefit plans of government business enterprises is as follows:
          2014    
2013
 
       
SaskPower
   
SaskTel
   
Others
   
Total
   
Total
 
                                   
                                   
Plan status  
closed
   
closed
   
closed
      n/a       n/a  
Number of active members     100       57       18       175       228  
Number of former members, superannuates and surviving spouses 1,840       2,042       417       4,299       4,328  
Member contributions (thousands of dollars)     3       -       17       20       187  
Government contributions (thousands of dollars)     4       -       3,739       3,743       3,754  
Benefits paid (thousands of dollars)     60,954       68,308       9,338       138,600       136,299  
Actuarial valuation date  
Sept. 30/13
   
Dec.31/10
   
Various
      n/a       n/a  
Long-term assumptions used                                        
  Rate of compensation increase (percentage)     2.00       3.00       2.50-3.50       n/a       n/a  
  Discount rate (percentage)     4.50       4.60       4.10-4.50       n/a       n/a  
  Inflation rate (percentage)     2.00       2.50       2.50       n/a       n/a  
  Post-retirement index (percentage of annual increase in                                  
   
Consumer Price Index)
    70       100       0-70       n/a       n/a  
                                             

  48  Government of Saskatchewan - 2013-14 Public Accounts  
 
 
 
Summary Financial Statements

 
 
Notes to the Summary Financial Statements
 
 
5. Retirement Benefits (continued)

Based on the latest actuarial valuation with extrapolations to December 31, 2013, the present value of accrued pension benefits and the market value of pension fund assets are shown in the table below:
(thousands of dollars)
    2014    
2013
 
   
SaskPower
   
SaskTel
   
Others
   
Total
   
Total
 
                               
Accrued benefit obligation
    893,617       1,057,701       129,485       2,080,803       2,357,750  
Fair value of plan assets
    790,596       983,118       79,368       1,853,082       1,762,209  
Plan deficit
    103,021       74,583       50,117       227,721       595,541  
Unamortized amounts1
    -       -       -       -       (5,687 )
Pension Liabilities
    103,021       74,583       50,117       227,721       589,854  
1
During 2013-14, government business enterprises adopted amendments to the International Financial Reporting Standard IAS 19, Employee Benefits.  As a result, the deferral of actuarial gains and losses on employee benefits is no longer allowed.  Comparative figures have not been restated.  
 
 
Defined contribution plans

Information on the defined contribution plans of government business enterprises is as follows:
      2014    
2013
 
     
PEPP
   
Capital
   
Total
   
Total
 
                           
Plan status  
open
   
open
      n/a       n/a  
Member contribution rate (percentage of salary)1   4.25-7.25     4.00-5.50       n/a       n/a  
Government contribution rate (percentage of salary)1   6.00-7.25     6.00-8.00       n/a       n/a  
Government business enterprise participation                                
 
Number of active members
    9,528       2,713       12,241       12,117  
 
Government contributions (thousands of dollars)
    48,246       9,354       57,600       52,500  
1 Contribution rate varies based on employee group.  

Pension expense

Pension expense for government business enterprises are included in income from government business enterprises.  The total pension expense of government business enterprises includes the following:
(thousands of dollars)  
2014
   
2013
 
               
Pension Expense            
 
Defined benefit plans1
    23,668       (6,700 )
 
Defined contribution plans
    57,600       52,500  
Total Pension Expense     81,268       45,800  
                   
Net (gain) loss included in Other Comprehensive Income1     (387,725 )     71,900  
1
During 2013-14, government business enterprises adopted amendments to the International Financial Reporting Standard IAS19, Employee Benefits.  For defined benefit plans, re-measurements are recognized immediately in other comprehensive income and all current service costs and interest income or expense is recognized immediately in net earnings.  Interest income or expense is calculated by applying the discount rate to the net accrued benefit obligation or asset.  Comparative figures have not been restated.
 
 


 

Government of Saskatchewan - 2013-14 Public Accounts   49   
 
 
 
Summary Financial Statements

 
 
Notes to the Summary Financial Statements
 
 
6. Contingencies

Guaranteed debt

The Government has guaranteed the debt of others of $15.6 million (2013 - $18.7 million).

Guarantees include $14.7 million (2013 - $17.5 million) provided to lenders who make loans to breeder and feeder production associations under The Farm Financial Stability Act.  These guarantees are net of a recorded loss provision of $0.5 million (2013 - $0.1 million).

Lawsuits

The Government is involved in various legal actions, the outcome of which is not determinable.  Up to $359.6 million may be paid depending on the outcome of lawsuits in progress.  The lawsuits in progress include aboriginal land claims, claims for damages to persons and property and disputes of taxes and funding.

 
7. Contractual Obligations

The Government has the following contractual obligations:
(millions of dollars)  
2015
   
2016
   
2017
   
2018
   
2019
   
Thereafter
   
Total
 
                                               
Government Service Organizations                                          
  Construction and acquisition of tangible capital assets 538,512       64,963       18,149       2,289       2,289       -       626,202  
  Leases                                                        
   
Operating
    70,103       59,588       48,276       41,369       31,236       33,739       284,311  
   
Capital1
    12,570       10,408       7,722       6,764       7,694       71,136       116,294  
  Housing subsidies, transfers and loans 137,471       43,077       12,522       12,470       12,283       -       217,823  
  Computer service agreements     108,299       42,602       23,781       12,496       342       -       187,520  
  Research and development     25,337       23,586       17,262       14,962       7,481       2,038       90,666  
  Beverage container collection and recycling programs 23,724       25,266       -       -       -       -       48,990  
  Economic growth projects     7,895       7,895       2,815       1,515       1,515       16,355       37,990  
  Other transfers                                                        
   
Capital
    64,389       31,640       8,246       5,246       -       -       109,521  
   
Operating
    166,879       85,051       1,240       -       -       -       253,170  
  Other     26,894       19,274       13,382       5,784       5,234       -       70,568  
          1,182,073       413,350       153,395       102,895       68,074       123,268       2,043,055  
                                                             
Government Business Enterprises                                                        
  Leases                                                        
   
Capital1
    165,947       169,376       172,872       176,463       180,112       2,636,104       3,500,874  
   
Operating
    12,532       10,752       9,168       7,630       6,346       15,643       62,071  
  Forward purchase contracts                                                        
   
Coal
    132,683       200,094       149,651       153,336       156,514       952,667       1,744,945  
   
Natural gas
    82,516       95,001       89,492       88,933       82,651       253,041       691,634  
   
Power
    82,005       24,522       15,222       6,078       3,030       6,059       136,916  
  Construction, acquisition and maintenance of capital assets 1,288,085       220,649       91,437       21,362       5,463       11,842       1,638,838  
  Other     152,985       116,863       114,691       3,125       3,504       26,164       417,332  
          1,916,753       837,257       642,533       456,927       437,620       3,901,520       8,192,610  
Total Contractual Obligations     3,098,826       1,250,607       795,928       559,822       505,694       4,024,788       10,235,665  
1
These financial statements report capital lease obligations of $1,202.2 million including:
 
  
$1,143.1 million for government business enterprises representing aggregate payments of $3,500.9 million (reported above) net of interest and executory costs of $2,357.8 million; and
 
$59.1 million (schedule 6) for government service organizations representing aggregate payments of $116.3 million (reported above) net of interest and executory costs of $57.2 million.


  50  Government of Saskatchewan - 2013-14 Public Accounts  
 
 
 
Summary Financial Statements

 
 
Notes to the Summary Financial Statements
 
 
8. Governmnent Partnerships

The Government has entered into various contractual arrangements with parties outside the government reporting entity resulting in shared control of certain organizations.

The Government’s holdings in government partnerships include:

•  
shared control of Battlefords First Nations Joint Board of Education, which operates Sakewew High School in North Battleford;
•  
a 33.3 per cent interest in Foragen Technologies Limited Partnership, a venture capital fund which provides seed capital to technology corporations;
•  
shared control of Prairie Diagnostic Services Inc., which provides veterinary diagnostic services to veterinary and livestock industries in the Province; and
•  
a 45.5 per cent interest in Saskatchewan Entrepreneurial Fund Joint Venture, which assists with the development and growth of small business in the Province.

The Government’s proportionate share of government partnerships is as follows:
(thousands of dollars)
 
2014
   
2013
 
             
Financial assets
    7,666       8,370  
Liabilities
    1,079       897  
Net assets
    6,587       7,473  
Non-financial assets
    801       547  
Accumulated Surplus
    7,388       8,020  
                 
Revenue
    4,777       9,711  
Expense
    4,441       5,166  
Surplus
    336       4,545  
Accumulated partnership losses, beginning of year
    (3,509 )     (148 )
Sale of partnership1
    -       (7,906 )
Accumulated partnership losses, end of year
    (3,173 )     (3,509 )
Equity advances from government organizations
    10,561       11,529  
Accumulated Surplus
    7,388       8,020  
1
During 2012-13, the Government sold its 60.0 per cent interest in Apex Investment Limited Partnership.
 
 
 

 
 
 
 
 

Government of Saskatchewan - 2013-14 Public Accounts   51   
 
 
 
Summary Financial Statements

 
 
Notes to the Summary Financial Statements
 
 
9. Trust Funds

Trust fund assets held and administered by the Government are as follows:
(thousands of dollars)
 
2014
   
2013
 
             
Pension plans
    12,332,065       11,168,595  
Employee benefit plans
    421,241       357,280  
Public Guardian and Trustee of Saskatchewan
    208,202       177,922  
Saskatchewan Pension Annuity Fund
    191,129       193,985  
Other
    66,847       61,674  
Total Trust Fund Assets1
    13,219,484       11,959,456  
1
Amounts are based on the latest financial statements of the funds closest to March 31, 2014, where available.
               
 
 
10. Adjustment to Accumulated Surplus

During 2013-14, the accumulated surplus was reduced by $25.6 million.  Government business enterprises adopted amendments to International Financial Reporting Standards resulting in a decrease in investment in government business enterprises of $7.2 million and a corresponding decrease in the opening accumulated surplus.  Additionally, government business enterprises recorded prior period adjustments resulting in a $18.4 million decrease in investment in government business enterprises and a corresponding decrease in opening accumulated surplus.  The comparative figures have not been restated.  The net impact of these changes on the opening balances reported in government business enterprise financial statements was a $47.5 million decrease in total assets, a $21.9 million decrease in total liabilities, a $326.0 million increase in retained earnings, beginning of year and a $351.6 million decrease in accumulated other comprehensive income (loss), beginning of year.

During 2012-13, the accumulated surplus was reduced by $133.5 million.  Saskatchewan Water Corporation was reclassified from a government service organization to a government business enterprise, resulting in a decrease to opening accumulated surplus of $27.8 million.  In addition, a liability for an accumulated sick leave benefit obligation was reported, resulting in a decrease to opening accumulated surplus of $105.7 million.

These financial statements were adjusted as follows at April 1:
(thousands of dollars)            
       
Increase (Decrease)
 
       
2013
      2012 1
Financial assets              
  Cash and temporary investments     -       (20,473 )
  Investment in government business enterprises     (25,611 )     39,167  
  Other financial assets     -       6,324  
Liabilities     -       19,140  
Net debt     25,611       (5,878 )
Non-financial assets                
  Tangible capital assets     -       (138,951 )
  Other non-financial assets     -       (396 )
Accumulated Surplus     (25,611 )     (133,469 )
1
Includes an adjustment to non-cash operating activities of $69.5 million (schedule 15).
               
 
 
 
 
 

  52  Government of Saskatchewan - 2013-14 Public Accounts  
 
 
 
Summary Financial Statements

 
 
Notes to the Summary Financial Statements
 
 
11. Information Services Corporation of Saskatchewan

Pursuant to The Information Services Corporation Act, effective May 30, 2013, the Information Services Corporation of Saskatchewan was continued under The Business Corporations Act as Information Services Corporation (ISC) and 17,500,000 voting shares in ISC (100.0 per cent) were issued to the Government.  In July 2013, the Government sold 12,075,000 (69.0 per cent) of the shares for net proceeds of $156.2 million, realizing a gain on sale of $141.2 million.  As a result of the sale, the Government no longer controls ISC and, accordingly, its financial activities subsequent to the date of sale have not been included in these financial statements.  The Government’s investment in ISC is now recorded in other investments.
 
 
12. Comparative Figures

Certain 2013 comparative figures have been reclassified to conform with the current year’s presentation.


 
 
 
 
 
 
 
 
 
 

Government of Saskatchewan - 2013-14 Public Accounts   53   
 
 
 
Summary Financial Statements

 
 
Accounts Receivable
    Schedule 1  
           
(thousands of dollars)
           
             
   
2014
   
2013
 
             
             
Taxation
    433,199       429,458  
Non-renewable resources
    352,193       248,613  
Other own-source revenue
    521,252       512,713  
Transfers from the federal government
    383,287       601,933  
      1,689,931       1,792,717  
Provision for loss
    (111,559 )     (102,342 )
Total Accounts Receivable
    1,578,372       1,690,375  
 
 

 
Loans Receivable
    Schedule 2  
           
(thousands of dollars)
           
             
   
2014
   
2013
 
             
Government business enterprises
    578,213       815,976  
Student loans
    143,447       137,838  
Affordable housing loans
    54,438       41,892  
Other
    25,988       40,150  
      802,086       1,035,856  
Provision for loss
    (70,742 )     (71,719 )
Total Loans Receivable
    731,344       964,137  

 
Government Business Enterprises

Loans to government business enterprises are presented net of government business enterprise specific debt of $5.7 billion (2013 - $4.5 billion).
 
SaskEnergy Incorporated (SaskEnergy)
   
The Government has $183.0 million (2013 - $415.0 million) in loans receivable from SaskEnergy.  Of this, $120.0 million (2013 - $170.0 million) is repayable over terms not exceeding 26 years and bears interest at rates between 4.5 and 4.8 per cent (2013 - 4.5 and 4.9 per cent).  The remaining $63.0 million (2013 - $245.0 million) is repayable on demand at a floating rate of interest.  The loans are recorded net of $7.1 million (2013 - $7.9 million) for SaskEnergy’s equity in sinking funds administered by the Government.
 
Saskatchewan Telecommunications Holding Corporation (SaskTel)
 
The Government has $158.4 million (2013 - $157.0 million) in loans receivable from SaskTel repayable on demand at a floating rate of interest.
 
Municipal Financing Corporation of Saskatchewan (MFC)
 
The Government has $128.0 million (2013 - $15.3 million) in loans receivable from MFC.  Of this, $100.0 million (2013 - nil) is repayable over terms not exceeding 31 years and bears interest at 3.9 per cent.  The remaining $28.0 million (2013 - $15.3 million) is repayable on demand at a floating rate of interest.
 

  54  Government of Saskatchewan - 2013-14 Public Accounts  
 
 
 
Summary Financial Statements

 
 
Loans Receivable (continued)
    Schedule 2  
 
Saskatchewan Power Corporation (SaskPower)
 
The Government has $100.0 million (2013 - $100.0 million) in loans receivable from SaskPower repayable over 26 years and bearing interest at 4.8 per cent (2013 - 4.8 per cent).  The loans are recorded net of $5.9 million (2013 - $4.7 million) for SaskPower’s equity in sinking funds administered by the Government.
 
Other government business enterprise loans
 
The Government has $21.8 million (2013 - $141.3 million) in loans receivable from other government business enterprises.  The loans are repayable on demand at a floating rate of interest.

Student Loans

The program operates under the authority of The Student Assistance and Student Aid Fund Act, 1985.  Loans are interest free until the discontinuance of full-time studies or graduation.  Interest rates are prescribed by the Government and range between 3.0 and 6.8 per cent (2013 - 3.0 and 7.3 per cent).  Student bursaries, study grants and other varieties of loan forgiveness are available to students who meet specific criteria.
 
The administration and delivery of the federal and provincial student loans programs is integrated.  The Government approves applications for both provincial and federal loans.  External agencies are contracted to disburse, administer and collect loans, and the federal government is responsible for collection of loans in default.
 
Student loans approved between August 1996 and July 2001 are lender financed, disbursed, managed and collected by a bank.  The Government retained responsibility for loan approval during this period and pays a risk premium of 5.0 per cent to the bank when loans become repayable.
 
A loss provision of $64.0 million (2013 - $63.6 million) has been recorded on these loans.

Affordable Housing Loans

Headstart on a home loan program
 
The Government holds $47.3 million (2013 - $34.3 million) in loans receivable from various builders and developers that are used to construct entry level housing units.  The loans are repayable at terms not exceeding 18 months and bear interest at 4.0 per cent (2013 - 4.0 per cent).
 
Other housing loans
 
The Government holds $7.1 million (2013 - $7.6 million) in loans receivable under various housing programs.  These loans are repayable at terms not exceeding 15 years and bear interest at rates between 2.2 and 7.2 per cent (2013 - 2.2 and 7.2 per cent).  A loss provision of $0.8 million (2013 - $0.9 million) has been recorded on these loans.

Other

The Government’s loan portfolio also consists of numerous other loans at various interest rates and maturities.  Security on the loans may include promissory notes or charges against residential property.  A loss provision of $5.9 million (2013 - $7.2 million) has been recorded on these loans.
 
 
 
 

Government of Saskatchewan - 2013-14 Public Accounts   55   
 
 
 
Summary Financial Statements

 
 
Investment in Government Business Enterprises
                       
                             
(thousands of dollars)
                             
                               
   
SaskEnergy
   
SaskPower
   
SaskTel
   
SaskWater
   
SGI
 
                               
Assets
                             
Cash and cash equivalents
    67       (1,965 )     24,365       4,232       42,608  
Accounts receivable
    147,583       269,913       135,264       21,268       194,985  
Inventories
    220,521       186,833       16,450       361       -  
Prepaid expenses
    -       11,691       18,542       494       83,448  
Investments
    -       41,699       2,952       -       763,916  
Capital assets
    1,681,510       7,641,341       1,451,465       185,088       32,835  
Intangible assets
    47,421       76,198       260,201       -       -  
Sinking funds (schedule 8)
    78,242       368,062       90,677       12,504       -  
Other assets
    32,153       8,705       9,690       -       2,963  
Total Assets3
    2,207,497       8,602,477       2,009,606       223,947       1,120,755  
Liabilities
                                       
Accounts payable and accrued liabilities
    122,627       472,493       168,738       13,816       72,291  
Dividends payable to government organizations
    9,923       -       30,402       -       9,925  
Gross debt (schedule 8)
    1,141,815       4,371,365       834,514       63,941       -  
Unearned revenue
    67,870       24,717       114,967       98,374       295,426  
Provision for insurance claims
    -       -       -       -       420,753  
Other liabilities
    120,795       1,510,874       95,569       2,082       27,406  
Total Liabilities3
    1,463,030       6,379,449       1,244,190       178,213       825,801  
Net Assets (Debt)
    744,467       2,223,028       765,416       45,734       294,954  
Revenue
                                       
Operating
    908,110       2,059,532       1,219,261       42,271       502,668  
Investment income
    -       2,577       1,845       37       58,672  
Total Revenue3
    908,110       2,062,109       1,221,106       42,308       561,340  
Expense
                                       
Operating
    784,104       1,657,655       1,091,949       36,383       198,977  
Insurance claims
    -       -       -       -       322,632  
Debt charges4
    45,083       290,657       39,052       2,425       839  
Total Expense3
    829,187       1,948,312       1,131,001       38,808       522,448  
Net Income (Loss)
    78,923       113,797       90,105       3,500       38,892  
Retained earnings (deficit), beginning of year
    623,603       1,204,222       328,857       33,516       200,991  
Adjustment to retained earnings (deficit) (note 10)
    1,743       142,907       169,390       21       5,991  
Adjustment for unrealized inter-organizational gains
    -       -       -       -       -  
Dividends to government organizations
    (30,443 )     -       (81,095 )     -       (25,592 )
Transfer from accumulated other comprehensive income (loss)
    -       -       -       -       -  
Retained earnings (deficit), end of year
    673,826       1,460,926       507,257       37,037       220,282  
Accumulated other comprehensive income (loss), beginning of year
160       (6,041 )     -       -       -  
Adjustment to accumulated other comprehensive income (loss) (note 10)
(1,743 )     (142,907 )     (182,427 )     (21 )     (7,461 )
Other comprehensive income (loss)
    693       251,057       190,586       18       2,133  
Transfer to retained earnings (deficit)
    -       -       -       -       -  
Accumulated other comprehensive income (loss), end of year
    (890 )     102,109       8,159       (3 )     (5,328 )
Equity advances from government organizations
    71,531       659,993       250,000       8,700       80,000  
Net Assets (Debt)
    744,467       2,223,028       765,416       45,734       294,954  
1 Net assets are restricted as disclosed on page 58.  
2 Adjustments include:
  s
significant intervening period transactions; and
  s
elimination of unrealized inter-organizational gains and losses.
3
Total assets includes $719.3 million (2013 - $793.3 million) due from or invested in government organizations; total liabilities includes $6,636.4 million (2013 - $5,754.0 million) in gross debt owing to government organizations and $296.1 million (2013 - $284.1 million - restated) in accounts payable or services due from government organizations; total revenue includes $340.4 million (2013 - $318.5 million - restated) from government organizations; and total expense includes $613.8 million (2013 - $543.3 million - restated) paid and owing to government organizations.
4
Debt charges is reported net of sinking fund earnings.  Interest in the amount of $301.8 million (2013 - $246.8 million) was paid and owing to government organizations.
 

  56  Government of Saskatchewan - 2013-14 Public Accounts  
 
 
 
Summary Financial Statements


                                                                                                                                  
                                      Schedule 3  
                                             
                                             
                                   
2014
   
2013
 
Auto Fund1     WCB1     SLGA    
SGC
   
MFC
    Adjustments2     Total     Total  
                                             
                                             
  60,215       136,258       67,076       10,841       -       (51,828 )     291,869       212,970  
  235,938       31,423       78,987       419       2,460       -       1,118,240       1,006,990  
  3,470       -       29,178       321       -       -       457,134       453,641  
  31,421       710       951       638       -       -       147,895       146,660  
  1,611,714       1,728,917       -       -       165,106       -       4,314,304       3,981,346  
  42,358       11,484       106,857       66,638       -       940       11,220,516       9,308,433  
  2,255       29,973       24,746       -       -       -       440,794       363,339  
  -       -       -       -       2,318       -       551,803       565,977  
  -       639       -       -       -       -       54,150       71,411  
  1,987,371       1,939,404       307,795       78,857       169,884       (50,888 )     18,596,705       16,110,767  
                                                             
  67,203       31,625       32,631       15,077       919       -       997,420       899,436  
  -       -       106,038       1,578       -       (51,828 )     106,038       95,809  
  -       -       125,000       13,722       158,150       -       6,708,507       5,764,885  
  371,222       -       -       -       -       (37,867 )     934,709       846,798  
  1,384,592       1,085,532       -       -       -       -       2,890,877       2,654,982  
  -       186,207       49,330       7,038       -       -       1,999,301       1,707,668  
  1,823,017       1,303,364       312,999       37,415       159,069       (89,695 )     13,636,852       11,969,578  
  164,354       636,040       (5,204 )     41,442       10,815       38,807       4,959,853       4,141,189  
                                                             
  845,714       301,382       1,078,803       127,030       -       (4,355 )     7,080,416       6,665,360  
  86,713       252,609       -       -       6,092       -       408,545       255,211  
  932,427       553,991       1,078,803       127,030       6,092       (4,355 )     7,488,961       6,920,571  
                                                             
  161,059       80,681       590,849       105,207       29       (967 )     4,705,926       4,339,810  
  739,103       283,358       -       -       -       -       1,345,093       1,182,876  
  -       -       1,664       1,277       4,766       -       385,763       278,049  
  900,162       364,039       592,513       106,484       4,795       (967 )     6,436,782       5,800,735  
  32,265       189,952       486,290       20,546       1,297       (3,388 )     1,052,179       1,119,836  
  132,089       445,950       -       33,333       19,518       52,662       3,074,741       2,669,700  
  -       2,719       3,181       -       -       -       325,952       30,467  
  -       -       -       -       -       (20,474 )     (20,474 )     -  
  -       -       (491,302 )     (16,437 )     (10,000 )     10,000       (644,869 )     (672,632 )
  -       -       -       -       -       -       -       (72,630 )
  164,354       638,621       (1,831 )     37,442       10,815       38,800       3,787,529       3,074,741  
  -       -       (1,902 )     -       -       -       (7,783 )     (7,671 )
  -       (8,406 )     (8,598 )     -       -       -       (351,563 )     -  
  -       5,825       7,127       -       -       -       457,439       (72,742 )
  -       -       -       -       -       -       -       72,630  
  -       (2,581 )     (3,373 )     -       -       -       98,093       (7,783 )
  -       -       -       4,000       -       7       1,074,231       1,074,231  
  164,354       636,040       (5,204 )     41,442       10,815       38,807       4,959,853       4,141,189  
                                                             

 

Government of Saskatchewan - 2013-14 Public Accounts   57   
 
 
 
Summary Financial Statements

 
 
Investment in Government Business Enterprises (continued)
  Schedule 3  
 
The investment in government business enterprises is comprised of the Government’s equity in the entities listed below.  The financial statements of these entities are prepared in accordance with International Financial Reporting Standards.

SaskEnergy Incorporated (SaskEnergy)
 
SaskEnergy promotes, transports, stores and distributes natural gas in Saskatchewan.

Saskatchewan Power Corporation (SaskPower)
 
SaskPower generates, purchases, transmits, distributes and sells electricity and related products and services.

Saskatchewan Telecommunications Holding Corporation (SaskTel)
 
SaskTel markets and supplies a range of voice, data, internet, wireless, text, image, security and entertainment products, systems and services. Through interconnection agreements, SaskTel is part of the national and global communications network.

Saskatchewan Water Corporation (SaskWater)
 
SaskWater provides professional water and wastewater services to Saskatchewan communities as well as to industrial and commercial customers.

Saskatchewan Government Insurance (SGI) and Saskatchewan Auto Fund (Auto Fund)
 
SGI’s competitive general insurance business, SGI CANADA, offers a comprehensive line of home, tenant, farm, automobile extension and commercial coverages.

The Auto Fund, the provincial compulsory vehicle insurance program, is administered by SGI on behalf of the Government.  Any net assets of the Auto Fund are held on behalf of Saskatchewan’s motoring public and cannot be used for any other purpose.

Workers’ Compensation Board (Saskatchewan) (WCB)
 
WCB provides workers’ compensation insurance to Saskatchewan workers and employers.  Any net assets of the WCB cannot be used for any other purpose.

Liquor and Gaming Authority (SLGA)
 
SLGA’s mandate is to control the manufacturing and distribution of beverage alcohol throughout the Province, to oversee the licensing of all establishments selling alcohol in the Province and to maintain the integrity of all licensed gaming while ensuring maximum benefit to Saskatchewan charities.
 
To fulfill its mandate, SLGA operates retail liquor stores and video lottery terminals.  It also owns and manages all slot machines at Saskatchewan Indian Gaming Authority casinos.

Saskatchewan Gaming Corporation (SGC)
 
SGC manages and operates Casino Regina and Casino Moose Jaw.

Municipal Financing Corporation of Saskatchewan (MFC)
 
MFC assists municipalities in financing their capital requirements.
 

  58  Government of Saskatchewan - 2013-14 Public Accounts  
 
 
 
Summary Financial Statements

 
 
Other Investments
      Schedule 4  
           
(thousands of dollars)
           
             
   
2014
   
2013
 
             
Bonds and debentures
    587,776       673,973  
Pooled investment funds
    121,846       103,387  
Equities
    35,826       45,573  
Other
    84,167       93,020  
Total Other Investments
    829,615       915,953  
 
 
Bonds and Debentures

Bonds and debentures held by the Government have a market value of $589.7 million (2013 - $674.0 million - restated), and include securities of:
       2014       2013  
           
(Restated)
 
Corporations (coupon interest range 1.8% to 8.9%; maturing in 1.0 to 27.7 years)
    262,192       259,998  
Governments of other provinces (coupon interest range 1.4% to 5.7%; maturing in 1.1 to 23.2 years)
    190,364       229,986  
Government of Canada (coupon interest range 0.5% to 5.0%; maturing in 1.8 to 23.2 years)
    103,955       108,541  
Government of Saskatchewan (coupon interest range 4.5% to 5.8%; maturing in 2.4 to 14.9 years)
    2,823       2,982  
Other (coupon interest range 3.0% to 5.4%; maturing in 2.2 to 42.3 years)
    28,442       72,466  
Total Bonds and Debentures
    587,776       673,973  

Pooled Investment Funds

Pooled investment funds represent the Government’s investment in units of various funds consisting primarily of debt and equities.

Equities

Equities include $5.8 million (2013 - $39.8 million) invested in shares of private companies and $30.0 million (2013 - $5.8 million) invested in Canadian and international equity markets for which the quoted market value is $98.5 million (2013 - $4.9 million).
 
Investments in equities include the Government’s $25.1 million (2013 - nil) investment in Information Services Corporation (ISC), which is subject to significant influence. ISC is contracted by the Government to operate the provincial land titles, personal property registry, survey, mapping and geographic information systems.  During 2013-14, the Government sold its controlling interest in ISC retaining a 31.0 per cent ownership interest (note 11).
 
During 2013-14, the Government sold its remaining investments subject to significant influence for proceeds of $44.9 million, resulting in a gain on sale of $15.2 million.

Other

Other investments include various fixed rate securities having a market value of $83.4 million (2013 - $93.0 million - restated).
 
 
 
 
 

Government of Saskatchewan - 2013-14 Public Accounts   59   
 
 
 
Summary Financial Statements

 

Accounts Payable and Accrued Liabilities       Schedule 5  
As at March 31, 2014        
 
 
(thousands of dollars)            
               
     
2014
   
2013
 
               
               
Accrued salaries and benefits1     718,073       671,770  
Transfers                
 
Operating2
    592,427       779,332  
 
Capital
    22,730       52,055  
Supplier payments     420,760       379,628  
Equalization and Canada Health and Social Transfer repayable to the federal                
 
government
    180,387       204,095  
Accrued interest     77,449       86,078  
Other     151,769       146,668  
Total Accounts Payable and Accrued Liabilities     2,163,595       2,319,626  
1
Includes other employee future benefits of $298.7 million (2013 - $297.4 million).
         
2
Includes transfers payable to the federal government of $110.4 million (2013 - $126.1 million).
         

 
 
 
 
 
 
 

 
 
 
 
 
 

  60  Government of Saskatchewan - 2013-14 Public Accounts  
 
 
 
Summary Financial Statements

 

Other Liabilities       Schedule 6  
As at March 31, 2014            
(thousands of dollars)            
               
     
2014
   
2013
 
               
               
Funds held on behalf of government business enterprises and others            
 
Liquor and Gaming Authority
    64,940       120,309  
 
Other
    74,034       67,388  
Environmental     88,396       91,627  
Capital leases (note 7)     59,065       63,650  
Other     53,148       58,919  
Total Other Liabilities     339,583       401,893  
 
 
 
 
Unearned Revenue
      Schedule 7  
           
(thousands of dollars)
           
             
   
2014
   
2013
 
             
Motor vehicle licensing fees
    61,393       58,832  
Education contributions
    50,032       47,119  
Health contributions
    28,855       31,821  
Crown mineral leases
    22,875       20,442  
Other
    28,655       34,577  
Total Unearned Revenue
    191,810       192,791  
                 


 
 
 
 

Government of Saskatchewan - 2013-14 Public Accounts   61   
 
 
 
Summary Financial Statements

 

Public Debt                               Schedule 8  
As at March 31, 2014                                    
(thousands of dollars)                                    
                                       
                 
2014
               
2013
 
           
Government
               
Government
       
           
Business
               
Business
       
           
Enterprise
               
Enterprise
       
     
General
   
Specific
   
Public
   
General
   
Specific
   
Public
 
     
Debt1 2 3
   
Debt 2
   
Debt
   
Debt1 2 3
   
Debt 2
   
Debt
 
                                       
General Revenue Fund     3,803,006       -       3,803,006       3,804,817       -       3,804,817  
 
Less amounts held by government organizations
    (14,453 )     -       (14,453 )     (41,814 )     -       (41,814 )
Saskatchewan Power Corporation4     94,066       4,028,032       4,122,098       95,303       3,251,648       3,346,951  
SaskEnergy Incorporated4     175,905       865,188       1,041,093       407,117       574,871       981,988  
Saskatchewan Telecommunications Holding                                          
 
Corporation4
    158,400       634,308       792,708       157,000       495,754       652,754  
Municipal Financing Corporation of Saskatchewan4 128,000       132,432       260,432       15,289       132,377       147,666  
Saskatchewan Immigrant Investor Fund Inc.     176,423       -       176,423       107,558       -       107,558  
Boards of Education     174,439       -       174,439       80,551       -       80,551  
Liquor and Gaming Authority4     -       124,575       124,575       125,064       -       125,064  
Regional Health Authorities     103,091       -       103,091       91,014       -       91,014  
Saskatchewan Water Corporation4     21,842       23,866       45,708       16,203       32,044       48,247  
Saskatchewan Opportunities Corporation     34,851       -       34,851       35,291       -       35,291  
Saskatchewan Housing Corporation     28,657       -       28,657       31,761       -       31,761  
Water Security Agency     20,154       -       20,154       12,503       -       12,503  
Global Transportation Hub Authority     20,000       -       20,000       -       -       -  
Saskatchewan Gaming Corporation4     -       10,362       10,362       -       11,769       11,769  
Other     2,521       -       2,521       11,089       -       11,089  
Public Debt1 5     4,926,902       5,818,763       10,745,665       4,948,746       4,498,463       9,447,209  
1
Public debt on the Statement of Financial Position includes only general debt.
 
2
General debt and government business enterprise specific debt are presented net of sinking funds.
 
3
General debt includes $89.1 million (2013 - $81.5 million) secured primarily by assets with a carrying value of $105.5 million (2013 - $114.7 million).
 
4
Public debt of government business enterprises includes both general debt and government business enterprise specific debt.  General debt of government business enterprises represents amounts transferred from the General Revenue Fund to government business enterprises and recorded as loans receivable (schedule 2).  Government business enterprise specific debt represents debt issued by, or specifically on behalf of, government business enterprises.
 
 
Schedule 3 provides information on government business enterprises as presented in their audited financial statements closest to March 31, 2014.  Public debt of government business enterprises shown above has been adjusted for transactions occurring from the audited financial statements to March 31, 2014 as follows:
 
                  
2014
   
2013
 
          
Government
                   
     
Business
                   
     
Enterprise
   
Transactions
   
Public
   
Public
 
     
Debt
   
to March 31
   
Debt
   
Debt
 
       (schedule 3) a                  
                           
 
Saskatchewan Power Corporation
    4,003,303       118,795       4,122,098       3,346,951  
 
SaskEnergy Incorporated
    1,063,573       (22,480 )     1,041,093       981,988  
 
Saskatchewan Telecommunications Holding Corporation
    743,837       48,871       792,708       652,754  
 
Municipal Financing Corporation of Saskatchewan
    155,832       104,600       260,432       147,666  
 
Liquor and Gaming Authority
    125,000       (425 )     124,575       125,064  
 
Saskatchewan Water Corporation
    51,437       (5,729 )     45,708       48,247  
 
Saskatchewan Gaming Corporation
    13,722       (3,360 )     10,362       11,769  
 
Total Government Business Enterprises
    6,156,704       240,272       6,396,976       5,314,439  
a
Includes gross debt net of sinking funds reported on schedule 3.                                
         
 
 

  62  Government of Saskatchewan - 2013-14 Public Accounts  
 
 
 
Summary Financial Statements


 
Public Debt (continued)   Schedule 8  
 
5
Included in public debt is U.S. dollar debt converted to $4.6 million Canadian (2013 - $3.9 million) at the exchange rate in effect at March 31, 2014 of 1.1053 (2013 - 1.0156).
 
 
Public debt is comprised of gross debt net of sinking funds as follows:
                   
2014
 
        
Gross
   
Sinking
   
Public
 
       
Debt
a  
Funds
   
Debt
 
               (schedule 9)        
                       
  General Revenue Fund     4,885,910       (1,082,904 )     3,803,006  
   
Less amounts held by government organizations
    (14,453 )     -       (14,453 )
  Saskatchewan Power Corporation     4,534,969       (412,871 )     4,122,098  
  SaskEnergy Incorporated     1,128,964       (87,871 )     1,041,093  
  Saskatchewan Telecommunications Holding Corporation     895,000       (102,292 )     792,708  
  Municipal Financing Corporation of Saskatchewan     263,000       (2,568 )     260,432  
  Saskatchewan Immigrant Investor Fund Inc.     176,423       -       176,423  
  Boards of Education     174,439       -       174,439  
  Liquor and Gaming Authority     124,575       -       124,575  
  Regional Health Authorities     103,091       -       103,091  
  Saskatchewan Water Corporation     60,542       (14,834 )     45,708  
  Saskatchewan Opportunities Corporation     36,684       (1,833 )     34,851  
  Saskatchewan Housing Corporation     57,068       (28,411 )     28,657  
  Water Security Agency     20,154       -       20,154  
  Global Transportation Hub Authority     20,000       -       20,000  
  Saskatchewan Gaming Corporation     10,362       -       10,362  
  Other     2,521       -       2,521  
  Public Debt     12,479,249       (1,733,584 )     10,745,665  
 
a
The average effective interest rate on gross debt during 2013-14 was 5.2 per cent (2012-13 - 5.6 per cent) and includes the impact of foreign exchange and the amortization of any premiums or discounts associated with the debentures.  The average term to maturity of gross debt is 13.3 years (2013 - 11.8 years).   
 
  Debt principal payment requirements in each of the next five years and thereafter are as follows:              
       
2014
   
2013
 
 
Year of Maturity
             
                 
 
Short-term promissory notes
      1,303,886       1,385,978  
  2013-14       -       837,273  
  2014-15       1,036,545       928,382  
  2015-16       534,481       526,020  
  2016-17       573,066       464,579  
  2017-18       293,014       299,103  
  2018-19       363,372       -  
 
6-10 years
      2,063,335       1,913,722  
 
Thereafter
      6,311,550       4,926,870  
 
Gross debt a
      12,479,249       11,281,927  
 
Sinking funds
      (1,733,584 )     (1,834,718 )
 
Public Debt
      10,745,665       9,447,209  
 
a
Gross debt includes Canada Pension Plan debentures of $745.1 million (2013 - $745.1 million).  These debentures are callable in whole or in part before maturity, at the option of the Minister of Finance of Saskatchewan.  

 
 

Government of Saskatchewan - 2013-14 Public Accounts   63   
 
 
 
Summary Financial Statements

 
 
Sinking Funds
                              Schedule 9  
                                   
(thousands of dollars)
                                   
                                     
    
2013
                           
2014
 
   
Sinking
                     
Currency
   
Sinking
 
   
Funds
   
Contributions1
   
Earnings2
   
Redemptions3
   
Adjustment
   
Funds
 
                                     
General Revenue Fund
    1,220,677       48,014       39,998       (247,465 )     21,680       1,082,904  
Saskatchewan Power Corporation
    401,790       30,723       14,531       (34,173 )     -       412,871  
Saskatchewan Telecommunications Holding Corporation
90,846       7,366       4,080       -       -       102,292  
SaskEnergy Incorporated
    79,011       8,112       3,387       (2,639 )     -       87,871  
Saskatchewan Housing Corporation
    26,722       520       1,169       -       -       28,411  
Saskatchewan Water Corporation
    11,656       2,637       541       -       -       14,834  
Municipal Financing Corporation of Saskatchewan
2,623       513       89       (657 )     -       2,568  
Saskatchewan Opportunities Corporation
    1,393       367       73       -       -       1,833  
Total Sinking Funds4
    1,834,718       98,252       63,868       (284,934 )     21,680       1,733,584  
1
 
Annual contributions, established by Order in Council, are set at not less than one per cent of debentures outstanding.  The aggregate amount of contributions estimated to be required in each of the next five years and thereafter to meet sinking fund requirements by debt classification (see footnote 4) are as follows:  
       
2015
   
2016
   
2017
   
2018
   
2019
   
Thereafter
   
Total
 
                                               
  General debt     48,215       39,876       35,679       32,443       30,843       380,875       567,931  
  Government business enterprise                                                        
   
specific debt
    52,477       51,977       51,379       50,827       50,063       814,854       1,071,577  
  Total Sinking Fund Contributions     100,692       91,853       87,058       83,270       80,906       1,195,729       1,639,508  
2
Sinking fund earnings include gains on investment sales of $23.1 million (2013 - $80.3 million).
 
3
The redemption value is based on the market value of the sinking fund units at the date of redemption.
 
4
The market value of total sinking funds is $1,663.3 million (2013 - $1,834.0 million).  Total sinking funds by debt classification are as follows:
 
       
2013
                           
2014
 
       
Sinking
                     
Currency
   
Sinking
 
       
Funds
   
Contributions
   
Earnings
   
Redemptions
   
Adjustment
   
Funds
 
                                         
  General debt     1,261,372       51,601       41,628       (250,104 )     21,680       1,126,177  
  Government business enterprise                                                
   
specific debt
    573,346       46,651       22,240       (34,830 )     -       607,407  
  Total Sinking Funds     1,834,718       98,252       63,868       (284,934 )     21,680       1,733,584  
  Sinking fund assets have been invested as follows:                                                
       
2014
   
2013
 
  Long-term investments in securities of:            
   
Governments of other provinces (coupon interest range 1.0% to 9.3%; maturing in 2.3 to 35.9 years)
    786,585       859,692  
   
Government of Saskatchewan (coupon interest range 0.0% to 9.4%; maturing in 6.7 to 31.2 years)
    409,390       430,937  
   
Government of Canada (coupon interest 3.5%; maturing in 31.7 years)
    49,718       8,002  
   
Government of the United States (coupon interest 2.9%; maturing in 29.1 years)
    15,990       19,257  
  Cash, short-term investments and accrued interest     471,901       516,830  
  Total Sinking Funds a     1,733,584       1,834,718  
 
a
Includes U.S. dollar cash, investments and accrued interest converted to $244.1 million Canadian (2013 - $275.4 million) at the exchange rate in effect at March 31, 2014 of 1.1053 (2013 - 1.0156).
 

 
 

  64  Government of Saskatchewan - 2013-14 Public Accounts  
 
 
 
Summary Financial Statements

 
 
Pension Liabilities                         Schedule 10  
As at March 31, 2014                              
(thousands of dollars)                              
                                 
                       
2014
   
2013
 
     
TSP1
   
PSSP
   
Others
   
Total
   
Total
 
Accrued benefit obligation,                              
 
beginning of year
    5,944,264       2,155,898       519,412       8,619,574       8,360,453  
Current period benefit cost     20,322       1,374       12,475       34,171       37,006  
Interest cost     199,342       62,743       13,158       275,243       291,549  
Actuarial (losses) gains     (61,022 )     (125,615 )     10,064       (176,573 )     399,023  
Joint defined benefit plan (SHEPP)2     -       -       (97,695 )     (97,695 )     18,999  
Benefit payments     (344,414 )     (131,047 )     (14,957 )     (490,418 )     (487,456 )
Accrued Benefit Obligation, End of Year     5,758,492       1,963,353       442,457       8,164,302       8,619,574  
Plan assets, beginning of year     661,377       -       111,016       772,393       862,047  
Employer contributions     198,822       130,791       10,042       339,655       349,442  
Employee contributions     5,150       256       2,761       8,167       7,652  
Return on plan assets     28,056       -       2,296       30,352       43,943  
Actuarial (losses) gains     (31,599 )     -       1,884       (29,715 )     (3,235 )
Benefit payments     (344,414 )     (131,047 )     (14,957 )     (490,418 )     (487,456 )
Plan Assets, End of Year3     517,392       -       113,042       630,434       772,393  
        5,241,100       1,963,353       329,415       7,533,868       7,847,181  
Unamortized estimation adjustments4     (533,244 )     125,615       (41,689 )     (449,318 )     (1,072,698 )
Total Pension Liabilities5     4,707,856       2,088,968       287,726       7,084,550       6,774,483  
1 The TSP had an actual rate of return on plan assets of 4.8 per cent (2013 - 5.5 per cent).  
2
The joint defined benefit plan includes only the Government’s employer portion of the pension liability.  At December 31, 2013, the SHEPP had a total accrued benefit obligation of $4,694.0 million (2012 - $4,390.1 million), pension fund assets at market related values of $4,455.9 million (2012 - $3,941.7 million) and unamortized estimation adjustment gains of $21.8 million (2012 - $16.9 million).  The pension liability would increase by $669.8 million or would decrease by $545.0 million if the discount rate was decreased or increased by one percentage point respectively.  The market value of the pension fund investments was $4,760.1 million (2012 - $4,047.8 million).  The plan assets had an actual rate of return of 15.1 per cent (2012 - 11.2 per cent).  The Government and member contributions to the plan totalled $132.7 million (2012 - $130.0 million) and $131.6 million (2012 - $128.7 million) respectively.  Benefit payments from the plan totalled $203.3 million (2012 - $178.5 million).
 
3
At March 31, 2014, the market value of defined benefit plan investments was $661.1 million (2013 - $760.9 million).
 
4
Unamortized estimation adjustments are amortized to pension expense over periods ranging from 2.8 to 3.5 years for the TSP, 0.3 years for the PSSP and from 0.9 to 12.0 years for the other plans.  These represent the expected average remaining service life of active plan members at the time the estimation adjustments arose.
 
5
The total pension liabilities are based on the latest actuarial valuations extrapolated to March 31, 2014 for the defined benefit plans and December 31, 2013 for the joint defined benefit plan.  Changes in assumptions can result in significantly higher or lower estimates of pension liabilities.  A one percentage point decrease in the discount rate would result in a $807.0 million and $243.4 million increase in the pension liabilities for the TSP and the PSSP respectively, and a one percentage point increase would result in a $657.0 million and $200.2 million decrease in the pension liabilities for the TSP and the PSSP respectively.  
 
 
 
 
 

Government of Saskatchewan - 2013-14 Public Accounts   65   
 
 
 
Summary Financial Statements

 
 
Tangible Capital Assets                                 Schedule 11  
As at March 31, 2014  
 
                                           
(thousands of dollars)                                                
                                                   
                                         
2014
   
2013
 
     
Land &
   
Buildings &
   
Machinery
   
Trans-
   
Office &
                   
     
Improve-
   
Improve-
   
&
   
portation
   
Information
   
Infra-
             
     
ments
   
ments
   
Equipment
   
Equipment
   
Technology
   
structure
   
Total
   
Total
 
Estimated useful life (in years)
3 - indefinite
      2-80       2-33       3-40       2-25       3-60              
                                                           
Opening Net Book Value of                                                      
 
Tangible Capital Assets1
    431,044       3,267,587       350,223       261,768       310,881       2,724,683       7,346,186       6,951,474  
Opening cost     487,161       6,087,947       1,146,541       536,507       891,513       4,846,228       13,995,897       13,303,251  
Adjustment3     -       -       -       -       -       -       -       (205,079 )
Acquisitions     80,865       456,606       59,390       26,454       106,875       334,690       1,064,880       1,038,061  
Write-downs     (338 )     (1,858 )     (339 )     (409 )     (5,835 )     -       (8,779 )     (3,517 )
Disposals     (15,353 )     (24,157 )     (17,530 )     (17,557 )     (141,431 )     (33,722 )     (249,750 )     (136,819 )
Closing Cost2     552,335       6,518,538       1,188,062       544,995       851,122       5,147,196       14,802,248       13,995,897  
Opening accumulated amortization 56,117       2,820,360       796,318       274,739       580,632       2,121,545       6,649,711       6,351,777  
Adjustment3     -       -       -       -       -       -       -       (66,128 )
Annual amortization     5,247       168,852       67,876       35,012       83,161       141,780       501,928       485,206  
Write-downs     -       (1,372 )     (2 )     (409 )     (5,062 )     -       (6,845 )     (3,330 )
Disposals     (18 )     (16,694 )     (14,355 )     (15,846 )     (124,628 )     (33,722 )     (205,263 )     (117,814 )
Closing Accumulated Amortization 61,346       2,971,146       849,837       293,496       534,103       2,229,603       6,939,531       6,649,711  
Closing Net Book Value of                                                            
 
Tangible Capital Assets1
    490,989       3,547,392       338,225       251,499       317,019       2,917,593       7,862,717       7,346,186  
1
Net book value of tangible capital assets does not include the following:
 
works of art and historical treasures, such as the Legislative Building;
 
items inherited by right of the Crown, such as Crown lands, forests, water and mineral resources, which are not recognized in these financial statements; and
 
capital assets held by government business enterprises (schedule 3).
2
Closing cost includes work-in-progress of $786.7 million (2013 - $664.0 million).
3
During 2012-13, the net book value of tangible capital assets decreased by $139.0 million as a result of the reclassification of Saskatchewan Water Corporation from a government service organization to a government business enterprise (note 10).
 
 
 
 
 
 

  66  Government of Saskatchewan - 2013-14 Public Accounts  
 
 
 
Summary Financial Statements

 
 
Revenue       Schedule 12  
For the Year Ended March 31, 2014            
(thousands of dollars)            
               
               
     
2014
   
2013
 
Taxation            
Individual income     2,470,056       2,406,254  
Provincial sales     1,326,403       1,284,893  
Corporation income     1,017,188       838,275  
Property     605,027       586,274  
Fuel     509,814       495,955  
Tobacco     276,234       253,353  
Other     345,952       327,796  
Total Taxation     6,550,674       6,192,800  
Non-Renewable Resources                
Oil     1,513,835       1,283,877  
Resource surcharge     436,868       627,675  
Potash     346,030       364,490  
Crown land sales     106,730       89,060  
Natural gas     16,455       11,354  
Other     101,046       139,413  
Total Non-Renewable Resources1     2,520,964       2,515,869  
Other Own-Source Revenue                
Fees                
 
Health care
    235,864       252,383  
 
Motor vehicle licensing
    188,428       183,121  
 
Education
    137,967       137,249  
 
Subsidized housing rental
    108,184       103,894  
 
Real property sales and leases
    87,402       97,299  
 
Registry
    44,051       79,988  
 
Other
    317,600       294,452  
Insurance     320,280       275,433  
Investment income     191,320       219,066  
Gain on sale of Information Services Corporation shares (note 11)     141,243       -  
Transfers from other governments     116,992       93,056  
Other 2     382,614       443,430  
Total Other Own-Source Revenue     2,271,945       2,179,371  
Transfers from the Federal Government                
Canada Health Transfer     960,348       933,400  
Canada Social Transfer     388,877       366,968  
Crop insurance contributions     268,608       235,731  
Housing subsidy     58,419       177,233  
Agricultural stability contributions     54,077       230,592  
Other     291,870       370,747  
Total Transfers from the Federal Government     2,022,199       2,314,671  
Net income from government business enterprises (schedule 3)     1,052,179       1,119,836  
Total Revenue     14,417,961       14,322,547  
1 Includes taxes of $476.0 million (2013 - $447.6 million).  
2 Includes reversals and refunds of prior year expenses of $35.0 million (2013 - $59.8 million).  
 

Government of Saskatchewan - 2013-14 Public Accounts   67   
 
 
 
Summary Financial Statements

 
 
Expense by Object       Schedule 13  
For the Year Ended March 31, 2014            
(thousands of dollars)            
               
     
2014
   
2013
 
               
               
Salaries and benefits     6,154,069       6,134,245  
Transfers                
 
Operating
    4,042,344       4,192,973  
 
Capital
    164,135       212,465  
Operating costs     2,130,641       2,095,674  
Debt charges (schedule14)     580,072       642,775  
Amortization of tangible capital assets (schedule 11)     501,928       485,206  
Other     255,906       521,761  
Total Expense     13,829,095       14,285,099  
 
 
 
 
Debt Charges
      Schedule 14  
For the Year Ended March 31, 2014
           
(thousands of dollars)
           
             
   
2014
   
2013
 
             
             
Total interest costs
    842,619       890,716  
Interest reimbursed from government business enterprises1
    (264,476 )     (250,872 )
Net foreign exchange gain
    (978 )     (354 )
Other costs
    2,907       3,285  
Total Debt Charges
    580,072       642,775  
1
Interest reimbursed for debt borrowed by the Government specifically on behalf of government business enterprises.
 
                 

 
 
 

 
 

  68  Government of Saskatchewan - 2013-14 Public Accounts  
 
 
 
Summary Financial Statements

 
 
Supplemental Cash Flow Information       Schedule 15  
For the Year Ended March 31, 2014            
(thousands of dollars)            
               
     
2014
   
2013
 
             
             
Other Non-Cash Items Included in the Surplus            
Amortization of tangible capital assets (schedule 11)     501,928       485,206  
Write-downs of tangible capital assets (schedule 11)     1,934       187  
Net foreign exchange gain (schedule 14)     (978 )     (354 )
Net gain on other investments1     (55,609 )     (2,782 )
Net decrease to provision for loss on loans receivable     (977 )     (4,252 )
Net gain on disposal of tangible capital assets     (12,921 )     (58,020 )
Earnings retained in sinking funds (schedule 9)     (41,628 )     (111,551 )
Total Other Non-Cash Items Included in the Surplus     391,749       308,434  
                 
Net Change in Non-Cash Operating Activities                
Decrease (increase) in accounts receivable     112,003       (110,237 )
Decrease (increase) in inventories held for resale     361       (1,127 )
(Increase) decrease in deferred charges     (1,969 )     6,983  
(Decrease) increase in accounts payable and accrued liabilities     (156,031 )     253,664  
Decrease in unearned revenue     (981 )     (166,243 )
Increase in pension liabilities     310,067       457,436  
(Increase) decrease in prepaid expenses     (1,629 )     1,603  
Increase in inventories held for consumption     (8,523 )     (4,293 )
      253,298       437,786  
Adjustment to accumulated surplus (note 10)      -       (69,461 )
Net Change in Non-Cash Operating Activities     253,298       368,325  
                 
Other Supplemental Information                
Cash interest paid during the year     341,904       406,997  
Cash interest received during the year     97,545       123,821  
1
Net gain on other investments consists of:
               
        2014       2013  
                   
                   
 
Income from equities and pooled funds
    (44,725 )     (16,905 )
 
Gain on sale of bonds and equities
    (22,728 )     (10,790 )
 
Provision for loss
    9,738       23,510  
 
Amortization of bond premiums and discounts
    2,106       1,403  
 
Net gain on other investments
    (55,609 )     (2,782 )
                   

 





Government of Saskatchewan - 2013-14 Public Accounts   69   
 
 
 
Summary Financial Statements

 
 
Segment Disclosure
           
For the Year Ended March 31, 2014
           
(thousands of dollars)
           
             
   
Treasury
 Board Organizations1
 
   
2014
   
2013
 
             
             
Revenue
           
Taxation
    6,550,674       6,192,800  
Non-renewable resources
    2,520,964       2,515,869  
Transfers from government organizations
    219,853       315,000  
Other own-source revenue
    1,691,959       1,790,604  
Transfers from the federal government
    1,737,855       1,886,465  
Net income from government business enterprises (schedule 3)
    487,587       479,616  
Total Revenue (schedule 12)
    13,208,892       13,180,354  
                 
Expense
               
Agriculture
    424,329       557,558  
Community development
    537,799       553,624  
Debt charges (schedule 14)
    582,192       643,998  
Economic development
    299,689       268,236  
Education
    3,568,643       3,364,958  
Environment and natural resources
    230,486       218,096  
Health
    5,146,447       5,060,841  
Protection of persons and property
    631,943       668,813  
Social services and assistance
    1,142,121       1,071,831  
Transportation
    507,109       504,302  
Other
    543,839       655,094  
Total Expense (schedule 13)
    13,614,597       13,567,351  
Surplus (Deficit)
    (405,705 )     (386,997 )
The segments of the Summary financial statements are based on the accountability and control relationships between the Government and the various organizations within the government reporting entity.  Schedule 17 identifies the organizations included in each segment.  
1
Treasury Board organizations include the General Revenue Fund, Growth and Financial Security Fund and organizations such as Regional Health Authorities, Boards of Education and Liquor and Gaming Authority.
 
2
CIC Board organizations are agencies that are responsible to the Crown Investment Corporation of Saskatchewan (CIC) and include organizations such as Saskatchewan Power Corporation, Saskatchewan Telecommunications Holding Corporation and CIC Asset Management Inc.
 
3
Not-for-profit insurance organizations are intended to be actuarially sound over the long term.  These entities typically adjust rates to break even over the longer term and include Saskatchewan Auto Fund, Saskatchewan Crop Insurance Corporation, Crop Reinsurance Fund of Saskatchewan and Workers’ Compensation Board (Saskatchewan).
 
                 




 
 
 
 

  70  Government of Saskatchewan - 2013-14 Public Accounts  
 
 
 
Summary Financial Statements

 
 
                                        Schedule 16  
                                             
                                             
                                             
CIC Board Organizations2
   
Not-for-Profit
 Insurance Organizations3
   
Eliminations
   
Total
 
2014
   
2013
   
2014
   
2013
   
2014
   
2013
   
2014
   
2013
 
                                             
  -       -       -       -       -       -       6,550,674       6,192,800  
  -       -       -       -       -       -       2,520,964       2,515,869  
  -       -       250,842       326,294       (470,695 )     (641,294 )     -       -  
  282,322       146,643       297,664       259,689       -       (17,565 )     2,271,945       2,179,371  
  -       -       284,344       428,206       -       -       2,022,199       2,314,671  
  342,375       495,919       222,217       144,301       -       -       1,052,179       1,119,836  
  624,697       642,562       1,055,067       1,158,490       (470,695 )     (658,859 )     14,417,961       14,322,547  
                                                             
  -       -       341,452       890,001       (245,292 )     (340,006 )     520,489       1,107,553  
  -       -       -       -       -       -       537,799       553,624  
  3,430       2,630       -       -       (5,550 )     (3,853 )     580,072       642,775  
  43,866       55,708       -       -       -       -       343,555       323,944  
  -       -       -       -       -       -       3,568,643       3,364,958  
  598       2,997       -       -       -       -       231,084       221,093  
  -       -       -       -       -       -       5,146,447       5,060,841  
  29,687       56,165       -       -       -       -       661,630       724,978  
  -       -       -       -       -       -       1,142,121       1,071,831  
  29,793       28,764       -       -       -       -       536,902       533,066  
  16,514       25,342       -       -       -       -       560,353       680,436  
  123,888       171,606       341,452       890,001       (250,842 )     (343,859 )     13,829,095       14,285,099  
  500,809       470,956       713,615       268,489       (219,853 )     (315,000 )     588,866       37,448  



 
 


Government of Saskatchewan - 2013-14 Public Accounts   71   
 
 
 
Summary Financial Statements

 
 
Government Reporting Entity
   Schedule 17  
For the Year Ended March 31, 2014
           
 
           
Government Service Organizations (Consolidated)            
 
Government Organizations
Fish and Wildlife Development Fund
Agricultural Credit Corporation of Saskatchewan
Forest Management Funds
Agricultural Implements Compensation Fund  
Crown Agricultural Land Forest Fund
Boards of Education 6c  
Edgewood Forest Renewal Trust Fund 1
    Chinook School Division No. 211  
Island Forests Management Fund
    Christ the Teacher Roman Catholic Separate School Division  
Meadow Lake OSB Forest Management Trust Fund
     
No. 212
 
Mee-Toos Forest Management Fund Trust
    Conseil des écoles fransaskoises no. 310  
Mistik Forest Management Trust
    Creighton School Division No. 111  
North West Communities Wood Products Forest Management
    Englefeld Protestant Separate School Division No. 132     Fund Trust
    Good Spirit School Division No. 204  
Park Land Forests Management Fund
  Holy Family Roman Catholic Separate School Division No. 140  
Sakaw Forest Renewable Trust Fund
    Holy Trinity Roman Catholic Separate School Division No. 22  
Weyerhaeuser Forest Renewal Trust Fund 1
    Horizon School Division No. 205  
Zelensky Bros. Forest Management Fund Trust
    Ile-a-la Crosse School Division No. 112
General Revenue Fund
    Light of Christ Roman Catholic Separate School Division No. 16
Global Transportation Hub Authority
    Living Sky School Division No. 202
Government House Foundation
    Lloydminster Roman Catholic Separate School Division No. 89 Gradworks Inc. 6d 7a
    Lloydminster School Division No. 99 Growth and Financial Security Fund
    North East School Division No. 200 Health Quality Council
    Northern Lights School Division No. 113 Health Shared Services Saskatchewan
    Northwest School Division No. 203 Horned Cattle Fund
    Prairie South School Division No. 210 Individual Cattle Feeder Loan Guarantee Provincial Assurance Fund3
    Prairie Spirit School Division No. 206
Information Services Corporation of Saskatchewan 4
    Prairie Valley School Division No. 208
Innovation Saskatchewan
    Prince Albert Roman Catholic Separate School Division No. 6
Institutional Control Monitoring and Maintenance Fund
    Regina Roman Catholic Separate School Division No. 81
Institutional Control Unforeseen Events Fund
    Regina School Division No. 4
Law Reform Commission of Saskatchewan
    Saskatchewan Rivers School Division No. 119
Livestock Services Revolving Fund
    Saskatoon School Division No. 13
North Sask Laundry and Support Services Ltd.
    South East Cornerstone School Division No. 209
Northern Municipal Trust Account 6d
    St. Paul's Roman Catholic Separate School Division No. 20
Oil and Gas Orphan Fund
    Sun West School Division No. 207
Operator Certification Board
Century Plaza Properties (The Owners: Condominium Corporation   
Pastures Revolving Fund
  No. 101100609)
Physician Recruitment Agency of Saskatchewan
CIC Asset Management Inc. 6d 7a
Prairie Agricultural Machinery Institute
CIC Economic Holdco Ltd. 6d 7a
Prince of Wales Scholarship Fund
Commercial Revolving Fund
Public Employees Benefits Agency Revolving Fund
Community Initiatives Fund
Public Employees Dental Fund 6d
Correctional Facilities Industries Revolving Fund
Public Employees Disability Income Fund 6d
Creative Saskatchewan 1
Public Employees Group Life Insurance Fund 6d
Criminal Property Forfeiture Fund
Queen’s Printer Revolving Fund
Crop Reinsurance Fund of Saskatchewan 7b
Regional Colleges 6a
Crown Investments Corporation of Saskatchewan (separate) 6d 7a
   Carlton Trail Regional College
eHealth Saskatchewan    Cumberland Regional College
Enterprise Saskatchewan
   Great Plains College
Extended Health Care Plan for Certain Other Employees 6d
   North West Regional College
Extended Health Care Plan for Certain Other Retired Employees 6d
   Northlands College
Financial and Consumer Affairs Authority of Saskatchewan
   Parkland Regional College
First Nations and Métis Fund Inc. 6d 7a
   Southeast Regional College
 

 
 
 
 
 

  72  Government of Saskatchewan - 2013-14 Public Accounts  
 
 
 
Summary Financial Statements

 
 
Government Reporting Entity (continued)
  Schedule 17

 
Regional Health Authorities  
Saskatchewan Student Aid Fund
  Cypress Regional Health Authority  
Saskatchewan Transportation Company 6d 7a
  Five Hills Regional Health Authority  
SaskBuilds Corporation
 
Heartland Regional Health Authority
 
Sask911 Account
 
Keewatin Yatthé Regional Health Authority
 
School Division Tax Loss Compensation Fund
 
Kelsey Trail Regional Health Authority
 
Tourism Saskatchewan
 
Mamawetan Churchill River Regional Health Authority
 
Training Completions Fund
 
Prairie North Regional Health Authority
 
Transportation Partnerships Fund
  Prince Albert Parkland Regional Health Authority  
University of Regina Crown Foundation 3
  Regina Qu'Appelle Regional Health Authority  
University of Saskatchewan Crown Foundation 3
  Saskatoon Regional Health Authority   Victims’ Fund
  Sun Country Regional Health Authority  
Water Appeal Board
  Sunrise Regional Health Authority  
Water Security Agency 5
Saskatchewan Agricultural Stabilization Fund
 
Western Development Museum Fund
Saskatchewan Apprenticeship and Trade Certification Commission 6a
   
Saskatchewan Archives Board
   
Saskatchewan Arts Board Government Business Enterprises (Modified Equity)
Saskatchewan Association of Health Organizations Inc.  
Liquor and Gaming Authority
Saskatchewan Cancer Agency
 
Municipal Financing Corporation of Saskatchewan 6d
Saskatchewan Centre of the Arts Fund
 
Saskatchewan Auto Fund 6d 7b
Saskatchewan Crop Insurance Corporation 7b
 
Saskatchewan Gaming Corporation 6d 7a
Saskatchewan Development Fund Corporation 3
 
Saskatchewan Government Insurance 6d 7a
Saskatchewan Grain Car Corporation 6b
 
Saskatchewan Power Corporation 6d 7a
Saskatchewan Health Research Foundation
 
Saskatchewan Telecommunications Holding Corporation 6d 7a
Saskatchewan Heritage Foundation
 
Saskatchewan Water Corporation 6d 7a
Saskatchewan Housing Corporation 6d
 
SaskEnergy Incorporated 6d 7a
Saskatchewan Immigrant Investor Fund Inc. 6d 7a
 
Workers’ Compensation Board (Saskatchewan) 6d 7b
Saskatchewan Impaired Driver Treatment Centre Board of
   
  Governors    
Saskatchewan Institute of Applied Science and Technology 6a
Government Partnerships (Proportionately Consolidated)
Saskatchewan Legal Aid Commission
 
Battlefords First Nations Joint Board of Education 2
Saskatchewan Lotteries Trust Fund for Sport, Culture and
 
Foragen Technologies Limited Partnership
  Recreation  
Prairie Diagnostic Services Inc.
Saskatchewan Opportunities Corporation 6d 7a
 
Saskatchewan Entrepreneurial Fund Joint Venture
Saskatchewan Research Council
   
Saskatchewan Snowmobile Fund
   
 
 



1
Organization established during 2013-14.
 
2
Organization determined to be a government partnership during 2013-14.
 
3
Organization wound up during 2013-14.
 
4
Controlling interest in the organization was sold during 2013-14 (note 11).
 
5
Organization’s name changed during 2013-14 from Saskatchewan Watershed Authority.
 
6
The year-ends of certain organizations differ from March 31, 2014: a June 2013; b July 2013; c August 2013; d December 2013.
 
7
For segment disclosure (schedule 16) certain organizations are classified into categories other than Treasury Board Organizations as follows: a CIC Board Organizations; b Not-for-Profit Insurance Organizations.
 

 


Government of Saskatchewan - 2013-14 Public Accounts   73   
 
 
 
Glossary of Terms


 
Glossary of Terms

Accrual Accounting
The method used to prepare the Summary Financial Statements (SFS) included in Volume 1 of the Public Accounts.  Accrual accounting recognizes financial transactions at the time they occur, regardless of whether any cash is received or paid.

Accumulated Surplus
One of the two measures of a government’s financial position (see net debt).  The accumulated surplus is the amount by which revenue has exceeded expense from the beginning of incorporation (1905) plus any adjustments that were charged directly to the accumulated surplus.  It is calculated as the difference between assets and liabilities.

Capital Transfer
A grant provided to a third party such as a university or municipality to acquire or develop capital assets.

Consolidation
The method used to account for government service organizations in the SFS in which the accounts are adjusted to the basis of accounting described in note 1 of the SFS and then combined.  Inter-organization balances and transactions are eliminated.

Debenture
A certificate of indebtedness where the issuer promises to pay interest and repay principal by a maturity date.  It is usually unsecured, meaning there are no liens or pledges on any specific assets.

Debt
Terms used when describing debt include:

Government business enterprise specific debt is debt issued by government business enterprises and debt issued by the General Revenue Fund (GRF) specifically on behalf of a government business enterprise where the government expects to realize the receivable from the government business enterprise and settle the external debt simultaneously.

Gross debt is borrowings through the issuance of debt instruments such as promissory notes and debentures.

Sinking funds are funds set aside for the repayment of debt.

Public debt is gross debt net of sinking funds.

General debt is public debt net of loans to Crown corporations for government business enterprise specific debt.

Guaranteed debt is the debt of others that the Government has agreed to repay if others default.

Total debt is public debt plus guaranteed debt.

Derivative
A contract in which the value is based on the performance of an underlying financial asset, index or other investment.  It does not require an initial investment and is settled at a future date.

Financial Asset
An asset that can be used to discharge existing liabilities or finance future operations and is not for consumption in the normal course of operations.

Financial Instrument
Any contract that gives rise to a financial asset of one party and a financial liability or equity instrument of another party.

Financial Liability
Any liability that is a contractual obligation to deliver a financial asset to another party, or to exchange financial instruments with another party under conditions that are potentially unfavourable to the entity.

Government Reporting Entity
The government reporting entity consists of government service organizations, government business enterprises and government partnerships.  Trusts administered by the Government are excluded from the government reporting entity.
 
 
 

  74  Government of Saskatchewan - 2013-14 Public Accounts  
 
 
 
Glossary of Terms

 
 
General Revenue Fund (GRF)
The fund into which all revenues are paid, unless otherwise provided for by legislation, and from which all expenditures are appropriated by the Legislative Assembly.

Government Business Enterprise
A self-sufficient government organization that has the financial and operating authority to sell goods and services to individuals and organizations outside the government reporting entity as its principal activity.  Government business enterprises are recorded in the SFS using the modified equity method.

Government Partnership
An investment by the Government where there is a contractual arrangement between the Government and one or more partners outside the government reporting entity and where the partners share, on an equitable basis, the risks and benefits of the partnership.  Government partnerships are proportionately consolidated in the SFS.

Government Service Organization
An organization that is controlled by the Government, except those designated as government business enterprises and government partnerships.  Government service organizations are consolidated in the SFS after adjustment to a basis consistent with the accounting policies described in note 1 of the SFS.

Gross Domestic Product (GDP)
The standard measure of the overall size of the economy, the value of all goods and services produced during a period.

Hedge
A strategy to minimize the risk of loss on an asset (or liability) from market fluctuations such as interest rate or foreign exchange rate changes.  This is accomplished by entering into offsetting commitments with the expectation that a future change in the value of the hedging instrument will offset the change in the value of the asset (or liability).

Modified Equity
The method by which government business enterprises are accounted for in the SFS.  The Government’s investment, which is originally recorded at cost, is adjusted annually to include the net earnings/losses and other net equity changes of the enterprise/partnership without adjustment to conform with the accounting policies described in note 1 of the SFS.  Inter-organizational balances and transactions are disclosed but not eliminated.

Net Debt
One of the two measures of a government’s financial position (see accumulated surplus).  Net debt is calculated as the difference between financial assets and liabilities.

Non-financial Asset
An asset that is acquired, constructed or developed and does not normally provide resources to discharge existing liabilities.

Other Comprehensive Income/Loss (OCI)
OCI includes certain unrealized gains and losses of government business enterprises that are excluded from net income but recognized as a change in net debt and accumulated surplus during the period.

Pension Liability
An actuarial estimate of discounted future payments to be made to retirees under government pension plans, net of plan assets.

Premium/Discount
The amount by which the selling price of a security is greater or less than its par or face value.

Segment
A distinguishable activity or group of activities of a government for which it is appropriate to separately report financial information to help users of the SFS identify the resources allocated to support the major activities of a government.

Summary Financial Statements (SFS)
The statements prepared to account for the full nature and extent of the financial activities of organizations in the government reporting entity.


Government of Saskatchewan - 2013-14 Public Accounts   75   
 
 
 
Glossary of Terms

 
 
Tangible Capital Asset
An asset with physical substance held by the Government that has an economic life extending beyond a year, is to be used on a continuing basis and is not for sale in the ordinary course of operations.

Transfer
A transfer of money from a government to an individual, an organization or another government for which the government making the transfer does not: receive any goods or services directly in return, as would occur in a purchase/sale transaction; expect to be repaid in the future, as would be expected in a loan; or expect a financial return, as would be expected in an investment.  Major types of transfers include entitlements, transfers under shared cost agreements and grants.

 
 
 
 
 
 
 
 
 
 
 

 
 

  76  Government of Saskatchewan - 2013-14 Public Accounts  
 
 
 

Dates Referenced Herein   and   Documents Incorporated by Reference

This ‘18-K’ Filing    Date    Other Filings
4/1/16
Filed on:4/15/15
For Period End:1/22/15
6/12/14
4/1/14
3/31/14
12/31/1318-K
5/30/1318-K/A
 List all Filings 
Top
Filing Submission 0000203098-15-000004   –   Alternative Formats (Word / Rich Text, HTML, Plain Text, et al.)

Copyright © 2024 Fran Finnegan & Company LLC – All Rights Reserved.
AboutPrivacyRedactionsHelp — Sat., Apr. 27, 2:17:03.1am ET