The Treasury

Global Navigation

Personal tools

Net Worth

Table 16 - Movement in net worth
Year ended 30 June Actual
2006
Actual
2007
Actual
2008
Actual
2009
Actual
2010
Actual
2011
Forecast
30 June 2011
$ million Budget 10 Budget 11
Opening net worth 54,240 83,971 96,827 105,514 99,515 94,988 96,479 94,988
Operating balance 9,542 8,022 2,384 (10,505) (4,509) (13,360) (7,067) (9,437)
Property, plant and equipment revaluations 20,199 5,232 6,214 4,235 196 (443) - 69
Other movements in reserves (10) (398) 89 271 (214) (298) 4 (101)
Closing net worth 83,971 96,827 105,514 99,515 94,988 80,887 89,416 85,519
Figure 14 - Net worth
Figure 14 - Net worth.
Source: The Treasury

While assets increased by $21.9 billion, a $36.0 billion increase in liabilities and the continuation of operating deficits resulted in a decrease in the Crown's net worth for the third consecutive year (figure 14).

Assets grew by just under 10% (compared to 3% in the previous year). Financial assets increased by $19.4 billion while the property, plant and equipment held by the Crown increased by $1.5 billion. Growth in assets was mainly due to the increase in marketable securities from the increase in bond issues during the year.

Growth in liabilities at 28% was mainly due to an increase in gross debt as discussed in the previous section. Earthquake obligations have also contributed to this increase.

The composition of the balance sheet has changed from last year with property, plant and equipment and borrowings now making up 47% of assets and 55% of liabilities respectively (51% and 54% last year).

Table 17 - Composition of the statement of financial position
Year ended 30 June Actual
2006
Actual
2007
Actual
2008
Actual
2009
Actual
2010
Actual
2011
Forecast
30 June 2011
$ million Budget 10 Budget 11
Property, plant and equipment 89,141 95,598 103,329 110,135 113,330 114,854 117,742 116,933
Financial assets 66,396 73,718 85,063 93,359 95,971 115,362 104,566 109,680
Other assets 9,503 11,031 12,443 13,657 14,054 14,999 14,609 14,799
Total assets 165,040 180,347 200,835 217,151 223,355 245,215 236,917 241,412
Borrowings 40,027 41,898 46,110 61,953 69,733 90,245 89,416 91,003
Other liabilities 41,042 41,622 49,211 55,683 58,634 74,083 58,085 64,890
Total liabilities 81,069 83,520 95,321 117,636 128,367 164,328 147,501 155,893
Net worth 83,971 96,827 105,514 99,515 94,988 80,887 89,416 85,519

Assets

Figure 15 - Total Crown assets
Figure 15 - Total Crown assets.
Source: The Treasury

Total Crown assets increased by $21.9 billion this year to reach $245.2 billion at 30 June 2011 (figure 15).

Property, plant and equipment increased by $1.5 billion (1.3%) since 2010. Asset purchases of $6.6 billion were offset by depreciation of $3.7 billion and disposals of $0.4 billion. The remaining movements related to asset revaluations and foreign exchange movements.

Significant asset purchases by sector were:

  • Transport and communications - including state highways and KiwiRail ($2.8 billion)
  • Economic and industrial - including the energy SOE's ($2.0 billion)
  • Education - including school property ($0.6 billion)
  • Health - including hospitals ($0.6 billion)
  • Law and order - including correctional facilities ($0.4 billion).

Asset revaluations across asset classes resulted in downwards revaluations with the exception of the Crown's electricity generation assets. Of these asset classes, State highways and buildings were the largest of the downwards revaluations.

Financial assets (eg, advances) increased by $19.4 billion over the year. The largest contributor to the increase related to ‘other receivables' which increased by $6.9 billion from June 2010 due to insurance claims receivable from reinsurers of $4.2 billion and $0.7 billion estimate of recoveries from receiverships under the deposit guarantee scheme. Cash and marketable securities and derivatives in gain increased by $7.4 billion due to increased borrowings over the year. The value of Kiwibank's mortgage book rose by $1.0 billion while increases in the value of share investments also contributed $2.0 billion to the increase in financial assets.

Other assets (including intangible assets, equity accounted investments and inventory) increased by $0.9 billion. The largest increase was in relation to the Crown's investment in Tertiary Education Institutions which increased $0.2 billion reflecting the increase in the net worth of these entities.

Figure 16 - Total Crown liabilities
Figure 16 - Total Crown liabilities.
Source: The Treasury

Liabilities

Total Crown liabilities increased by $36.0 billion (28.0%) compared to June 2010 (figure 16). The largest driver of the increase related to borrowings (an increase of $20.5 billion or 29.4%).

Borrowings are a combination of gross debt (discussed earlier), the financial liabilities of Crown entities and SOE's and liabilities associated with the Reserve Bank's settlement cash and bank bills.

Table 18 summarises the increase in borrowings over the year. While gross debt[4] increased by $18.8 billion, a portion of that increase related to debt held by other government reporting entities (which are excluded from total Crown borrowings). In addition, Reserve Bank settlement cash and Reserve Bank bills decreased by $0.4 billion over the year and Kiwibank deposits increased by $1.0 billion (mirroring the increase in their loan book).

Table 18 - Increase in borrowings
Year ended 30 June
2010 Borrowings 69.7
Increase in gross debt 18.8
Increase in gross debt held by Crown entities and SOE's 2.8
Reduction in settlement cash and Reserve bank bills (0.4)
Increase in Kiwibank deposits 1.0
Other movements (1.7)
2011 Borrowings 90.2

Source: The Treasury

The ACC claims liability remained static in comparison to the previous year.

Other liabilities (eg, accounts payable) increased by $15.5 billion. The main increase was in relation to EQC's insurance liability and the AMI financial support package increasing insurance liabilities from $0.1 billion to $12.3 billion. In addition earthquake-related provisions increased other liabilities by $1.2 billion. Other increases in liabilities were offset by a $0.7 billion reduction in the deposit guarantee scheme payment provision arising from payments to guaranteed depositors during the year.

Notes

  • [4]Gross debt is defined as gross sovereign-issued debt excluding Reserve Bank settlement cash and Reserve Bank bills.
Page top