Quarterly Financial Report - Statement outlining results, risks and significant changes in operations, personnel and programs - For the quarter ended September 30, 2022

[ PDF version ]

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). 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 September 30, 2022.

PCO spent approximately 47% of its authorities available for use by the end of the second quarter, compared to 45% at the end of the same quarter of 2021-22 (see graph 1 below).

Graph 1: Comparison of total authorities available for use and total net budgetary expenditures as of Q2 2022-23 and 2021-22

Graph  1
Text version - Graph 1
$ Millions
  2022-23 2021-22
Total authorities available for use 228.0 203.5
Q2 expenditures 55.9 46.5
Year-to-date 107.2 90.8
 

Significant changes to authorities

As per graph 2 below as at September 30, 2022 and Annex A, presented at the end of this document, PCO has authorities available for use of $228.0 million in 2022-23 compared to $203.5 million as of September 30, 2021, for a net increase of $24.6 million or 12%.

Graph 2: Variance in authorities as at September 30, 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 205.3 22.7 228.0
Fiscal year 2021-22 total available for use for the year ended March 31, 2022 182.8 20.7 203.5
 


The net increase in authorities of $24.6 million is mainly explained by increased funding in 2022-23 approved for the Public Order Emergency Commission and the creation of a dedicated secretariat for emergency preparedness in support of the Minister of Emergency Preparedness.

Significant changes to quarter expenditures

The second quarter expenditures totaled $55.9 million for a net increase of $9.4 million (20%) when compared to $46.5 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 September 30, 2022
Fiscal year 2021-22
Expended during the quarter ended September 30, 2021
Variance $ Variance %
Personnel 40,916 37,236 3,680 10%
Transportation and communications 1,517 725 792 109%
Information 1,263 896 367 41%
Professional and special services 8,622 6,190 2,432 39%
Rentals 1,364 953 411 43%
Repair and maintenance 29 72 (43) (60%)
Utilities, materials and supplies 93 85 8 9%
Acquisition of machinery and equipment 1,162 240 922 384%
Transfer payments 834 - 834 0%
Other subsidies and payments 180 286 (106) (37%)
Total gross budgetary expenditures * 55,981 46,682 9,299 20%
Less revenues netted against expenditures (55) (193) 138 0%
Total budgetary expenditures 55,925 46,490 9,435 20%
* Details may not add to totals due to rounding

Personnel:

The overall increase of $3.7 million in personnel spending is mainly due to more activities relating to the Joint Public Inquiry into the Nova Scotia April 2020 Tragedy and to the Public Order Emergency Commission and the creation of a dedicated secretariat for emergency preparedness in support of the Minister of Emergency Preparedness.

Transportation and communications:

The increase of $0.8 million is mainly attributed to increased travel as COVID-19 restrictions have been relaxed in 2022-23.

Acquisition of machinery and equipment:

The increase of $0.9 million is mainly related to the timing of deliveries of computer equipment differing from year to year, in part due to less predictable supply chains. 

Transfer payments:

Transfer payments increased by $0.8 million due to the Joint Public Inquiry into the Nova Scotia April 2020 Tragedy.

Significant changes to year-to-date expenditures

The year-to-date expenditures totaled $107.2 million for a net increase of $16.4 million (18%) when compared to $90.8 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 September 30, 2022 YTD Expenditures as of September 30, 2021 Variance $ Variance %
Personnel 79,396 73,501 5,895 8%
Transportation and communications 2,728 1,491 1,237 83%
Information 2,602 1,870 732 39%
Professional and special services 13,263 9,328 3,935 42%
Rentals 4,775 1,790 2,985 167%
Repair and maintenance 120 147 (27) (18%)
Utilities, materials and supplies 203 139 64 46%
Acquisition of machinery and equipment 2,187 2,088 99 5%
Transfer payments 1,245 -   1,245 0%
Other subsidies and payments 765 638 127 20%
Total gross budgetary expenditures * 107,284 90,993 16,291 18%
Less revenues netted against expenditures (56) (194) 138 0%
Total budgetary expenditures 107,227 90,798 16,429 18%
* Details may not add to totals due to rounding

Personnel:

The overall increase of $5.9 million in personnel spending is mainly due to activities relating to the Public Order Emergency Commission and to the creation of a dedicated secretariat for emergency preparedness in support of the Minister of Emergency Preparedness.

Transportation and communications:

The increase of $1.2 million is mainly attributed to increased travel as COVID-19 restrictions have been relaxed in 2022-23.

Rentals:

The increase of $3.0 million is mainly attributed to rental of video communications equipment for the Joint Public Inquiry into the Nova Scotia April 2020 Tragedy.

Transfer payments:

Transfer payments increased by $1.2 million due to the Joint Public Inquiry into the Nova Scotia April 2020 Tragedy.

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.

The implementation of the Phoenix pay system is also a financial risk at PCO. Salary payments can be unpredictable and are often out of PCO’s control due to the centralization of the system across government. Overpayments issued by the pay-system as well as claims against the crown resulting from pay issues must be absorbed within PCO’s budget. PCO is closely monitoring pay transactions to identify and address over and under payments in a timely manner and continues to apply ongoing mitigating controls, which were implemented in 2016.

Significant changes in relation to operations, personnel and programs

There have not been any significant changes in relation to operations, personnel 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

Ottawa, Canada
Tuesday November 29, 2022

Annexes A & B

Annex A

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
September 30, 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
September 30, 2021
Year-to-date used at quarter–end
Vote 1 - Net operating expenditures 205,311 50,782 96,941 182,769 41,456 80,714
Budgetary statutory authorities  
Contributions to employee benefits plans 22,352 5,027 10,053 20,348 4,927 9,855
Prime Minister - Salary and motor car allowance 190 48 96 188 47 94
Leader of the Government in the House of Commons - Salary and motor car allowance 93 23 46 91 23 45
President of the King's Privy Council for Canada and the Minister of Emergency Preparedness - Salary and motor car allowance 93 23 46 - - -
Minister of Intergovernmental Affairs, Infrastructure and Communities - Salary and motor car allowance - 23 46 - - -
President of the King's Privy Council for Canada and the Minister of Intergovernmental Affairs - Salary and motor car allowance - - - 91 23 45
Deputy Prime Minister and Minister of Finance - Salary and motor car allowance - - - - (8) -
Minister and Special Representative for the Prairies - Salary and motor car allowance - - - - 23 45
Total budgetary authorities 228,038 55,926 107,228 203,486 46,490 90,798
Total authorities 228,038 55,926 107,228 203,486 46,490 90,798
Note 1: Includes authorities available for use and granted by Parliament at quarter-end for each respective fiscal year.
Note 2: Details may not add to totals due to rounding.

Annex B

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
September 30, 2022
Year-to-date used at quarter–end Planned expenditures for the year ending
March 31, 2022 (note 1)
Expended during the quarter ended
September 30, 2021
Year-to-date used at quarter–end
Budgetary expenditures  
Personnel 171,169 40,916 79,396 161,514 37,236 73,501
Transportation and communications 3,926 1,517 2,728 4,105 725 1,491
Information 4,636 1,263 2,602 3,466 896 1,870
Professional and special services 28,907 8,622 13,263 26,504 6,190 9,328
Rentals 6,452 1,364 4,775 2,138 953 1,790
Repair and maintenance 3,135 29 120 3,289 72 147
Utilities, materials and supplies 548 93 203 717 85 139
Acquisition of machinery and equipment 12,970 1,162 2,187 8,410 240 2,088
Transfer payments 443 834 1,245 - - -
Other subsidies and payments 1,296 180 765 - 286 638
Total gross budgetary expenditures 233,482 55,981 107,284 210,143 46,683 90,993
Less revenues netted against expenditures
   Revenues
(5,444) (55) (56) (6,657) (193) (194)
Total revenues netted against expenditures (5,444) (55) (56) (6,657) (193) (194)
Total budgetary expenditures 228,038 55,926 107,228 203,486 46,490 90,798
Note 1: Includes authorities available for use and granted by Parliament at quarter-end for each respective fiscal year.
Note 2: Details may not add to totals due to rounding.

Page details

Date modified: