Quarterly Financial Report - Statement outlining results, risks and significant changes in operations, personnel and programs - For the quarter ended September 30, 2024

Introduction

This quarterly report has been prepared as required by section 65.1 of the Financial Administration Act and in the form and manner prescribed by the Directive on Accounting Standards, GC 4400 Departmental Quarterly Financial Report. This quarterly financial report should be read in conjunction with the Main Estimates and previous Quarterly Financial Reports. For more information on PCO, please visit PCO's website.

This quarterly report has not been subject to an external audit or review but has been shared with and reviewed by the PCO Departmental Audit Committee.

Mandate

PCO supports the development and implementation of the Government of Canada's policy and legislative agendas, coordinates responses to issues facing the Government and the country and supports the effective operation of Cabinet. PCO is led by the Clerk of the Privy Council, who also serves as Secretary to the Cabinet and the Head of the Public Service.

PCO serves Canada and Canadians by providing advice and support to the Prime Minister, portfolio ministers, and Cabinet.

PCO has three main roles:

  1. Provide professional non-partisan advice to the Prime Minister, portfolio ministers, Cabinet and Cabinet committees on matters of national and international importance.
  2. Support the smooth functioning of the Cabinet decision-making process and facilitate the implementation of the Government’s agenda.
  3. Foster a high-performing and accountable Public Service.

Basis of presentation

This quarterly report has been prepared using an expenditure basis of accounting. The accompanying Statement of Authorities includes PCO’s spending authorities granted by Parliament and those used by the department, consistent with the 2024-25 Main Estimates and Supplementary Estimates (A). This quarterly report has been prepared using a special purpose financial reporting framework (expenditure basis) designed to meet financial information needs with respect to the use of spending authorities.

The authority of Parliament is required before money can be spent by the Government. Approvals are given in the form of annually approved limits through appropriation acts or through legislation in the form of statutory spending authority for specific purposes. 

PCO uses the full accrual method of accounting to prepare and present its annual departmental financial statements1 that are part of the departmental performance reporting process. The spending authorities voted by Parliament remain on an expenditure basis. 

Highlights of fiscal quarter and fiscal year to date results

This section highlights the significant items that contributed to the net increase or decrease in authorities available for the year and actual expenditures for the quarter ended September 30, 2024.

PCO spent approximately 47% of its authorities available for use by the end of the second quarter, which is comparable to the same quarter of 2023-24 (see graph 1 below).

Graph 1: Comparison of total authorities available for use and total net budgetary expenditures as of Q2 2024-25 and 2023-24

Graph  1
Text version - Graph 1
$ Millions
  2024-25 2023-24
Total authorities available for use 250.9 217.9
Q2 expenditures 62.7 53.4
Year-to-date 117.9 101.5
 

Significant changes to authorities

Further to graph 2 below and Annex A, presented at the end of this document, as at September 30, 2024 PCO has authorities available for use of $250.9 million in 2024-25 compared to $217.9 million as of September 30, 2023, for a net increase of $33.0 million or 15%. The net increase in authorities of $33.0 million is mainly explained by funding related to the Public Inquiry into Foreign Interference in Federal Electoral Processes and Democratic Institutions and an increase in funding for compensation adjustments. This is partially offset by the sunset funding for the Public Order Emergency Commission and the reduction of funding announced in Budget 2023. Commissions of Inquiry are independent organizations but are reported under PCO’s financial statements.

Graph 2: Variance in authorities as at September 30, 2024

Graph 2
Text version - Graph 2
$ Millions
  Vote 1 - Operating Statutory Total budgetary authorities
Fiscal year 2024-25 total available for use for the year ended March 31, 2025 228.7 22.3 250.9
Fiscal year 2023-24 total available for use for the year ended March 31, 2024 195.7 22.3 217.9
 

Significant changes to quarter expenditures

The second quarter expenditures totaled $62.7 million for a net increase of $9.3 million (17%) when compared to $53.4 million spent during the same period in 2023-24. Table 1 below presents budgetary expenditures by standard object.

Table 1

(in thousands of dollars)
Material Variances to Expenditures by Standard Object Fiscal year 2024-25
Expended during the quarter ended September 30, 2024
Fiscal year 2023-24
Expended during the quarter ended September 30, 2023
Variance $ Variance %
Personnel 47,544 45,564 1,980 4%
Transportation and communications 1,869 1,518 351 23%
Information 811 832 (21) (3%)
Professional and special services 10,319 5,363 4,956 92%
Rentals 2,133 636 1,497 235%
Repair and maintenance 232 203 29 14%
Utilities, materials and supplies 162 374 (212) (57%)
Acquisition of machinery and equipment 1,358 766 592 77%
Transfer payments 110   -   110 -
Other subsidies and payments 467 201 266 132%
Total gross budgetary expenditures  65,006 55,457 9,548 17%
Less revenues netted against expenditures (2,313) (2,046) (267) 13%
Total net budgetary expenditures * 62,692 53,411 9,281 17%
* Details may not add to totals due to rounding

Personnel

The increase of $2.0 million in personnel spending is mainly due to compensation adjustments related to pay rate increases, the establishment of the Public Inquiry into Foreign Interference in Federal Electoral Processes and Democratic Institutions on September 7, 2023, and expenditures to support the Clean Growth Office and Public Lands Action Council Secretariat.

Transportation and communications

Transportation and communications increased by $0.4 million primarily due to the establishment of the Public Inquiry into Foreign Interference in Federal Electoral Processes and Democratic Institutions on September 7, 2023.

Professional and special services

The increase of $5.0 million in professional and special services is due to legal expenses incurred for the Public Inquiry into Foreign Interference in Federal Electoral Processes and Democratic Institutions established on September 7, 2023, as well as the timing of invoicing for other legal and information technology services. This was partially offset by a decrease in legal services for the Independent Special Rapporteur.

Rentals

The increase of $1.5 million in rentals is mainly due to the timing of invoicing for software licensing.

Significant changes to year-to-date expenditures

The year-to-date expenditures totaled $117.9 million for a net increase of $16.5 million (16%) when compared to $101.5 million spent during the same period in 2023-24. Table 2 below presents budgetary expenditures by standard object.

Table 2

(in thousands of dollars)
Material Variances to Expenditures by Standard Object Fiscal Year 2024-25
YTD Expenditures as of September 30, 2024
Fiscal Year 2023-24
YTD Expenditures as of September 30, 2023
Variance $ Variance %
Personnel 93,703 85,740 7,963 9%
Transportation and communications 3,581 2,635 946 36%
Information 1,973 1,891 82 4%
Professional and special services 16,046 10,451 5,595 54%
Rentals 4,083 2,232 1,851 83%
Repair and maintenance 319 282 37 13%
Utilities, materials and supplies 241 447 (206) (46%)
Acquisition of machinery and equipment 2,301 1,574 727 46%
Transfer payments 389 42 347 826%
Other subsidies and payments 768 543 225 41%
Total gross budgetary expenditures  123,403   105,837 17,566 17%
Less revenues netted against expenditures (5,464) (4,377) (1,088) 25%
Total net budgetary expenditures * 117,938   101,460 16,478 16%
* Details may not add to totals due to rounding

Personnel

The overall increase of $8.0 million in personnel spending is due to compensation adjustments related to pay rate increases, the establishment of the Public Inquiry into Foreign Interference in Federal Electoral Processes and Democratic Institutions on September 7, 2023 and expenditures to support the Clean Growth Office and Public Lands Action Council Secretariat.

Transportation and communications

Transportation and communications increased by $0.9 million primarily due to the establishment of the Public Inquiry into Foreign Interference in Federal Electoral Processes and Democratic Institutions on September 7, 2023.

Professional services and special services

The increase of $5.6 million in professional and special services is due to legal expenses incurred for the Public Inquiry into Foreign Interference in Federal Electoral Processes and Democratic Institutions established on September 7, 2023, as well as the timing and increases of invoicing for other legal services. This was partially offset by a decrease in legal services for the Independent Special Rapporteur.

Rentals

The increase of $1.9 million is mainly due to conference space for public hearings required for the Public Inquiry into Foreign Interference in Federal Electoral Processes and Democratic Institutions established on September 7, 2023 and the timing of invoicing for software licensing.

Revenues netted against expenditures

The increase of $1.1 million for vote netted revenue is mainly due to more recoveries in 2024-25 for the Secure Communications for National Leadership initiative and for internal services provided to other departments.

Risks and uncertainties

The principal financial risks to PCO lie in the need to reallocate departmental resources to deal with issues that may emerge unexpectedly. As part of its coordinating role, PCO must be able to address emerging issues on short notice, and either manage the necessary expenditures within its own spending authorities, or cash manage until increased spending authorities are approved. 

PCO has identified other key risks that could have an impact on the achievement of its mandate and its financial situation. These risks revolve around areas such as threats to security (cybersecurity/insider/physical), information management, increasing horizontality, complexity and scope of work, and the recruitment and retention of employees.

The department will continue to effectively manage its existing and emerging risks through cooperation, engagement and sharing of expertise and best practices with other federal departments and agencies, provincial and territorial governments, as well as community partners, the private sector, international counterparts, and its Department Audit Committee.

Significant changes in relation to operations, personnel and programs

Mark Schaan, previously Senior Assistant Deputy Minister, Strategy and Innovation Policy Sector, Innovation, Science and Economic Development Canada, was appointed Deputy Secretary to the Cabinet (Artificial Intelligence) effective July 29, 2024.

There have not been any significant changes in relation to operations and programs during the quarter.

Approval by senior officials:

John Hannaford
Clerk of the Privy Council and
Secretary to the Cabinet

Matthew Shea
Assistant Secretary to the Cabinet,
Ministerial Services and Corporate
Affairs and Chief Financial Officer

Ottawa, Canada
Friday November 29, 2024

Annexes A & B

Annex A

Privy Council Office
Quarterly Financial Report
For the quarter ended September 30, 2024
Statement of authorities (unaudited) (note 2)

(in thousands of dollars)
Expenditures/Authorities Fiscal year 2024-2025 Fiscal year 2023-2024
Total available for use for the year ending
March 31, 2025 (note 1)
Used during the quarter ended
September 30, 2024
Year-to-date used at quarter–end Total available for use for the year ending
March 31, 2024 (note 1)
Used during the quarter ended
September 30, 2023
Year-to-date used at quarter–end
Vote 1 - Net operating expenditures 228,654 57,119 106,767 195,654 47,885 90,338
Budgetary statutory authorities  
Contributions to employee benefits plans 21,891 5,473 10,946 21,906 5,477 10,953
Prime Minister - Salary and motor car allowance 205 51 103 194 49 98
Leader of the Government in the House of Commons - Salary and motor car allowance 99 25 74 95 16 40
President of the King's Privy Council for Canada and the Minister of Emergency Preparedness - Salary and motor car allowance - - - - 8 32
President of the King's Privy Council for Canada and the Minister of Emergency Preparedness and Minister responsible for the Pacific Economic Development Agency of Canada - Salary and motor car allowance 99 25 49 95 - -
Minister of Intergovernmental Affairs, Infrastructure and Communities - Salary and motor car allowance - - - - (24) -
Total budgetary authorities 250,947 62,692 117,938 217,944 53,411 101,460
Total authorities 250,947 62,692 117,938 217,944 53,411 101,460
Note 1: Includes authorities available for use and granted by Parliament at quarter-end for each respective fiscal year (Including Frozen Allotments).
Note 2: Details may not add to totals due to rounding.

Annex B

Privy Council Office
Quarterly Financial Report
For the quarter ended September 30, 2024
Departmental budgetary expenditures by Standard Object (unaudited) (note 2)

(in thousands of dollars)
Departmental budgetary expenditures Fiscal year 2024-2025 Fiscal year 2023-2024
Planned expenditures for the year ending
March 31, 2025 (note 1)
Expended during the quarter ended
September 30, 2024
Year-to-date used at quarter–end Planned expenditures for the year ending
March 31, 2024 (note 1)
Expended during the quarter ended
September 30, 2023
Year-to-date used at quarter–end
Budgetary expenditures  
Personnel 188,408 47,544 93,703 173,226 45,564 85,740
Transportation and communications 5,294 1,869 3,581 5,029 1,518 2,635
Information 5,226 811 1,973 4,159 832 1,891
Professional and special services 41,262 10,319 16,046 23,687 5,363 10,451
Rentals 5,731 2,133 4,083 6,143 636 2,232
Repair and maintenance 1,790 232 319 2,042 203 282
Utilities, materials and supplies 570 162 241 447 374 447
Acquisition of machinery and equipment 9,012 1,358 2,301 11,712 766 1,574
Transfer payments 2,248 110 389 - - 42
Other subsidies and payments 34 467 768 - 201 543
Total gross budgetary expenditures 259,576 65,006 123,403 226,446 55,457 105,837
Less revenues netted against expenditures
   Revenues (note 3)
(8,628) (2,313) (5,464) (8,502) (2,046) (4,377)
Total revenues netted against expenditures (8,628) (2,313) (5,464) (8,502) (2,046) (4,377)
Total net budgetary expenditures 250,947 62,692 117,938 217,944 53,411 101,460
Note 1: Includes authorities available for use and granted by Parliament at quarter-end for each respective fiscal year (Including Frozen Allotments).
Note 2: Details may not add to totals due to rounding.
Note 3: PCO’s revenues are sourced from the provision of intelligence analysis training and the provision of internal support services to other departments.

Page details

Date modified: