Statement of Cash Flows For the year ended 30 June 2013 Cash flows from operating activities Cash inflows Notes 2013 Budget $’000 2013 Actual $’000 2012 Actual $’000 Appropriation receipts – recurrent 893,214 866,773 926,677 Appropriation receipts – other – – 6,279 Grants – continuing operations 67,758 58,573 3,419 Sales of goods and services 47,974 41,667 39,454 Fees and fines 580 317 350 GST receipts 48,574 33,440 43,853 Interest received 1,614 1,217 2,035 Other cash receipts 25,483 26,371 37,730 Total cash inflows 1,085,197 1,028,358 1,059,797 Cash outflows Employee benefits (684,541) (723,551) (700,989) GST payments (47,378) (32,160) (42,644) Supplies and consumables (243,389) (190,240) (207,500) Grants and subsidies (50,859) (57,911) (44,623) Other cash payments (50,333) (25,564) (53,460) Total cash outflows (1,076,500) (1,029,426) (1,049,216) Net cash from (used by) operating activities 14.2 8,697 (1,068) 10,581 Cash flows from investing activities Cash inflows Receipts from non-operational capital funding Appropriation receipts – works and services 12,050 15,300 61,384 Other revenue from government – – 1,162 Proceeds from the disposal of non-financial assets – 2,502 917 Total cash inflows 12,050 17,802 63,463 Cash outflows Payments for acquisition of non-financial assets (39,827) (22,043) (68,038) Works and Services repayment to Treasury – (7,674) – Total cash outflows (39,827) (29,717) (68,038) Net cash from (used by) investing activities (27,777) (11,915) (4,575) Net increase (decrease) in cash and cash equivalents held (19,080) (12,983) 6,006 Cash and deposits at the beginning of the reporting period 64,061 66,553 60,547 Cash and deposits at the end of the reporting period 14.1 44,981 53,570 66,553 This Statement of Cash Flows should be read in conjunction with the accompanying notes. Budget information refers to original estimates for the department and has not been subject to audit. Explanations of material variances between budget and actual outcomes are provided in note 4 of the accompanying notes. 104 Financial Statements » Statement of Cash Flows
Statement of Changes in Equity For the year ended 30 June 2013 Notes Reserves $’000 Accumulated Funds $’000 Total Equity $’000 Balance as at 1 July 2012 320,745 1,285,061 1,605,806 Total comprehensive result 64,642 (19,639) 45,003 Decrease in equity associated with CLAF 1 proceeds – (3,003) (3,003) Total 64,642 (22,642) 42,000 Balance as at 30 June 2013 385,387 1,262,420 1,647,806 Notes Reserves $’000 Accumulated Funds $’000 Total Equity $’000 Balance as at 1 July 2011 254,197 1,271,428 1,525,625 Total comprehensive result 66,548 19,209 85,757 Decrease in equity associated with CLAF 1 proceeds – (5,576) (5,576) Total 66,548 13,633 80,181 Balance as at 30 June 2012 320,745 1,285,061 1,605,806 1. CLAF = Crown Land Administration Fund. CLAF proceeds from property disposals are controlled by the Department of Treasury and Finance. The department recognises these proceeds at the time of sale. This Statement of Changes in Equity should be read in conjunction with the accompanying notes. Financial Statements » Statement of Changes in Equity 105