Quarterly Financial Report - Statement outlining results, risks and significant changes in operations, personnel and programs - For the quarter ended December 31, 2022

Introduction

This quarterly report has been prepared by management 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 the PCO Departmental Audit Committee and it reflects the committee members' comments.

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 by management 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 2022-23 Main Estimates and Supplementary Estimates (A) and (B). 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. 

When Parliament is dissolved for the purposes of a general election, section 30 of the Financial Administration Act authorizes the Governor General, under certain conditions, to issue a special warrant authorizing the Government to withdraw funds from the Consolidated Revenue Fund. A special warrant is deemed to be an appropriation for the fiscal year in which it is issued.

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 December 31, 2022.

PCO spent approximately 66% of its authorities available for use by the end of both the third quarter of 2021-22 and 2022-23 (see graph 1 below).

Graph 1: Comparison of total authorities available for use and total net budgetary expenditures as of Q3 2022-23 and 2021-22

Graph  1
Text version - Graph 1
$ Millions
  2022-23 2021-22
Total authorities available for use 247.4 215.4
Q3 expenditures 56.5 51.2
Year-to-date 163.7 142.0
 

Significant changes to authorities

As per graph 2 below as at December 31, 2022 and Annex A presented at the end of this document, PCO has authorities available for use of $247.4 million in 2022-23 compared to $215.4 million as of December 31, 2021, for a net increase of $32.1 million or 15%.

Graph 2: Variance in authorities as at December 31, 2022

Graph 2
Text version - Graph 2
$ Millions
  Vote 1 - Operating Statutory Total budgetary authorities
Fiscal year 2022-23 total available for use for the year ended March 31, 2023 224.0 23.4 247.4
Fiscal year 2021-22 total available for use for the year ended March 31, 2022 194.5 20.9 215.4
 
 

The net increase in authorities of $32.1 million is mainly explained by the creation of a dedicated secretariat at the Privy Council Office for emergency preparedness in support of the Minister of Emergency Preparedness and increased funding in 2022-23 approved for the Public Order Emergency Commission. These are partially offset by a decrease in funding for the Joint Public Inquiry into the Nova Scotia April 2020 Tragedy. Commissions of Inquiry are independent organizations but are reported under PCO's financial statements.

Significant changes to quarter expenditures

The third quarter expenditures totaled $56.5 million for a net increase of $5.3 million (10%) when compared to $51.2 million spent during the same period in 2021-22. Table 1 below presents budgetary expenditures by standard object.

Table 1

(in thousands of dollars)
Material Variances to Expenditures by Standard Object Fiscal year 2022-23
Expended during the quarter ended December 31, 2022
Fiscal year 2021-22
Expended during the quarter ended December 31, 2021
Variance $ Variance %
Personnel 41,562 38,378 3,184 8%
Transportation and communications 1,335 1,497 (162) (11%)
Information 1,401 942 459 49%
Professional and special services 12,400 4,421 7,979 180%
Rentals 204 3,875 (3,671) (95%)
Repair and maintenance 157 371 (214) (58%)
Utilities, materials and supplies 45 111 (66) (59%)
Acquisition of machinery and equipment 3,200 1,615 1,585 98%
Transfer payments 739 416 323 78%
Other subsidies and payments 66 95 (29) (31%)
Total gross budgetary expenditures * 61,109 51,719 9,390 18%
Less revenues netted against expenditures (4,617) (541) (4,076) 753%
Total budgetary expenditures 56,492 51,178 5,314 10%
* Details may not add to totals due to rounding

Personnel:

The increase of $3.2 million in personnel spending is mainly due to the creation of a dedicated secretariat at the Privy Council Office for emergency preparedness in support of the Minister of Emergency Preparedness and also for personnel for the Public Order Emergency Commission and partially offset by the ramp down of activities relating to the Joint Public Inquiry into the Nova Scotia April 2020 Tragedy.

Professional and special services:

The increase of $8.0 million in professional and special services is mainly due to professional services incurred because of the Public Order Emergency Commission and timing of invoicing for legal services.

Rentals:

The decrease of $3.7 million is mainly due to a reduction in the rental of video communications equipment and offices for the Joint Public Inquiry into the Nova Scotia April 2020 Tragedy, reduction in office rent for the Ministers’ Regional Office buildings, and the timing of invoicing for software licensing.

Acquisition of machinery and equipment:

The increase of $1.6 million is mainly related to the timing of purchases for computer equipment bought in Q3 of 2022-23 compared to Q4 in 2021-22. Additionally, PCO has purchased more computer equipment in 2022-23 compared to 2021-22. This is partially offset by a decrease in purchases for information technology security equipment.

Revenues netted against expenditures:

The increase of $4.1M for vote netted revenue is due to the timing of billings for internal services provided to other departments and due to increased services provided in 2022-23.

Significant changes to year-to-date expenditures

The year-to-date expenditures totaled $163.7 million for a net increase of $21.7 million (15%) when compared to $142.0 million spent during the same period in 2021-22. Table 2 below presents budgetary expenditures by standard object.

Table 2

(in thousands of dollars)
Material Variances to Expenditures by Standard Object YTD Expenditures as of December 31, 2022 YTD Expenditures as of December 31, 2021 Variance $ Variance %
Personnel 120,958 111,879 9,079 8%
Transportation and communications 4,063 2,988 1,075 36%
Information 4,003 2,812 1,191 42%
Professional and special services 25,663 13,749 11,914 87%
Rentals 4,979 5,665 (686) (12%)
Repair and maintenance 277 518 (241) (47%)
Utilities, materials and supplies 248 250 (2) (1%)
Acquisition of machinery and equipment 5,387 3,703 1,684 45%
Transfer payments 1,984 416 1,568 377%
Other subsidies and payments 831 733 98 13%
Total gross budgetary expenditures * 168,393 142,711 25,682 18%
Less revenues netted against expenditures (4,673) (735) (3,939) 536%
Total budgetary expenditures 163,720 141,977 21,743 15%
* Details may not add to totals due to rounding

Personnel:

The overall increase of $9.1 million in personnel spending is mainly due to activities relating to the Public Order Emergency Commission and the creation of a dedicated secretariat for emergency preparedness in support of the Minister of Emergency Preparedness.

Professional and special services:

The increase of $11.9 million in professional and special services is mainly due to professional services incurred as a result of the Public Order Emergency Commission and timing of invoicing for legal services.

Acquisition of machinery and equipment:

The increase of $1.7 million is mainly related to the timing of purchases for computer equipment bought in Q3 of 2022-23 compared to Q4 in 2021-22. Additionally, PCO has purchased more computer equipment in 2022-23 compared to 2021-22. This is partially offset by a decrease in purchases for information technology security equipment. 

Transfer payments:

Transfer payments increased by $1.6 million due to the Joint Public Inquiry into the Nova Scotia April 2020 Tragedy.

Revenues netted against expenditures:

The increase of $3.9M for vote netted revenue is due to the timing of billings for internal services provided to other departments and due to increased services provided in 2022-23.

Risks and uncertainties

The dominant financial risks lie in the need to reallocate departmental resources to deal with issues that 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. 

Significant changes in relation to operations, personnel and programs

In October 2022, Shawn Tupper, previously the Deputy Secretary to the Cabinet (Operations) was appointed as the Deputy Minister of Public Safety and Kaili Levesque was appointed as Deputy Secretary to the Cabinet (Operations). An organization chart is regularly updated and posted on the PCO website.

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

Approval by senior officials:

Janice Charette
Clerk of the Privy Council and
Secretary to the Cabinet

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

Ottawa, Canada
Wednesday March 1, 2023

Annexes A & B

Annex A

Privy Council Office
Quarterly Financial Report
For the quarter ended December 31, 2022
Statement of authorities (unaudited) (note 2)

(in thousands of dollars)
Expenditures/Authorities Fiscal year 2022-2023 Fiscal year 2021-2022
Total available for use for the year ending
March 31, 2023 (note 1)
Used during the quarter ended
December 31, 2022
Year-to-date used at quarter–end Total available for use for the year ending
March 31, 2022 (note 1)
Used during the quarter ended
December 31, 2021
Year-to-date used at quarter–end
Vote 1 - Net operating expenditures 224,007 51,348 148,289 194,498 46,135 126,849
Budgetary statutory authorities  
Contributions to employee benefits plans 23,051 5,026 15,079 20,514 4,927 14,782
Prime Minister - Salary and motor car allowance 190 48 144 188 47 141
Leader of the Government in the House of Commons - Salary and motor car allowance 93 23 69 91 23 68
President of the King's Privy Council for Canada and the Minister of Emergency Preparedness - Salary and motor car allowance 93 23 69 91 15 15
President of the King's Privy Council for Canada and the Minister of Intergovernmental Affairs - Salary and motor car allowance - - - - 15 60
Minister of Intergovernmental Affairs, Infrastructure and Communities - Salary and motor car allowance - 23 69 - 8 8
Minister and Special Representative for the Prairies - Salary and motor car allowance - - - - 8 53
Total budgetary authorities 247,433 56,492 163,720 215,381 51,178 141,977
Total authorities 247,433 56,492 163,720 215,381 51,178 141,977
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 December 31, 2022
Departmental budgetary expenditures by Standard Object (unaudited) (note 2)

(in thousands of dollars)
Departmental budgetary expenditures Fiscal year 2022-2023 Fiscal year 2021-2022
Planned expenditures for the year ending
March 31, 2023 (note 1)
Expended during the quarter ended
December 31, 2022
Year-to-date used at quarter–end Planned expenditures for the year ending
March 31, 2022 (note 1)
Expended during the quarter ended
December 31, 2021
Year-to-date used at quarter–end
Budgetary expenditures  
Personnel 181,024 41,562 120,958 164,331 38,378 111,879
Transportation and communications 4,365 1,335 4,063 4,898 1,497 2,988
Information 5,305 1,401 4,003 3,748 942 2,812
Professional and special services 32,504 12,400 25,663 29,098 4,421 13,749
Rentals 6,947 204 4,979 2,802 3,875 5,665
Repair and maintenance 3,135 157 277 3,289 371 518
Utilities, materials and supplies 556 45 248 725 111 250
Acquisition of machinery and equipment 13,018 3,200 5,387 9,339 1,615 3,703
Transfer payments 2,393 739 1,984 3,346 416 416
Other subsidies and payments 3,630 66 831 462 95 733
Total gross budgetary expenditures 252,877 61,109 168,393 222,038 51,719 142,711
Less revenues netted against expenditures
   Revenues
(5,444) (4,617) (4,673) (6,657) (541) (735)
Total revenues netted against expenditures (5,444) (4,617) (4,673) (6,657) (541) (735)
Total budgetary expenditures 247,433 56,492 163,720 215,381 51,178 141,977
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.

Page details

Date modified: