Financial Statements (continued)
| Forecast | Actual | ||||
|---|---|---|---|---|---|
| Original Budget $m | Estimated Actual $m | Note | 30 June 2006 $m | 30 June 2005 $m | |
| Assets | |||||
| 2,446 | 3,319 | Cash and bank | 8 | 4,168 | 3,710 |
| 32,730 | 42,016 | Marketable securities, deposits & equity investments | 8 | 43,520 | 33,062 |
| 10,453 | 8,930 | Advances | 9 | 8,758 | 8,536 |
| 10,205 | 10,433 | Receivables | 10 | 14,474 | 10,883 |
| 1,021 | 1,022 | Inventories | 907 | 946 | |
| 234 | 267 | Other investments | 11 | 323 | 221 |
| 65,092 | 70,109 | Property, plant and equipment | 12 | 79,441 | 67,494 |
| 251 | 232 | Commercial forests | 575 | 232 | |
| 4,657 | 5,150 | Investment in TEIs | 13 | 5,475 | 5,010 |
| 633 | 521 | Intangible assets (including goodwill) | 14 | 630 | 737 |
| 100 | - | Forecast for new capital spending | - | - | |
| 127,822 | 141,999 | Total Assets | 158,271 | 130,831 | |
| Liabilities | |||||
| 13,986 | 13,275 | Payables and provisions | 15 | 16,133 | 14,451 |
| 3,214 | 3,408 | Currency issued | 3,362 | 3,197 | |
| 26,179 | 30,025 | Borrowings - sovereign guaranteed | 29,879 | 28,645 | |
| 9,976 | 8,864 | Borrowing - non-sovereign guaranteed | 9,548 | 8,219 | |
| 14,079 | 15,361 | GSF Pension liability | 16 | 15,231 | 14,952 |
| 11,751 | 12,581 | ACC claims liability | 17 | 12,715 | 11,384 |
| 79,185 | 83,514 | Total Liabilities | 86,868 | 80,848 | |
| 48,637 | 58,485 | Total Assets less Total Liabilities | 71,403 | 49,983 | |
| Net Worth | |||||
| 28,179 | 30,281 | Taxpayer funds | 33,477 | 21,780 | |
| 20,458 | 27,989 | Revaluation reserve | 18 | 37,633 | 27,988 |
| - | 215 | Minority interest | 293 | 215 | |
| 48,637 | 58,485 | Net Worth | 71,403 | 49,983 | |
The accompanying notes and accounting policies are an integral part of these statements.
