NRCan 2024-25 Consolidated Future-Oriented Statement of Operations

Natural Resources Canada
Consolidated Future-Oriented Statement of Operations (Unaudited)
For the Year Ending March 31

	Forecast results 2024	Planned results 2025
	(in thousands of dollars)
Expenses
Innovative and Sustainable Natural Resources	2,045,243	2,156,705
Globally Competitive Natural Resource Sectors	755,474	2,087,192
Natural Resource Science and Risk Mitigation	462,126	600,801
Internal Services	244,512	227,122
Total expenses	3,507,355	5,071,820
Revenues
Rights and privileges	355,161	1,646,166
Other, such as revenue pursuant to agreements	197,561	5,100
Revenue from services of a non-regulatory nature	11,395	11,441
Revenue from services of a regulatory nature	5,339	5,424
Proceeds from sales of goods and information products	1,010	1,014
Services to other government departments	86	86
Revenues earned on behalf of Government	(525,103)	(1,643,830)
Total net revenues	25,449	25,401
Net cost of operations before government funding and transfers	3,481,906	5,046,419

The accompanying notes form an integral part of the Consolidated Future-Oriented Statement of Operations.

 

Natural Resources Canada
Notes to the Consolidated Future-Oriented Statements of Operations (Unaudited)
For the Year Ending March 31

1. Methodology and significant assumptions

The Consolidated Future-Oriented Statement of Operations has been prepared based on government priorities and departmental plans as described in the Departmental Plan.

The information in the forecast results for fiscal year 2023-24 is based on actual results and on forecasts for the remainder of the fiscal year. Forecasts have been made for the planned results for the fiscal year 2024-25.

The main assumptions underlying the forecasts are as follows:

• The department’s activities are as reflected in the final 2023-24 authorities and in the 2024-25 Main Estimates; and
• Expenses and revenues, including the determination of amounts internal and external to the government, are based on past experience. The general historical pattern is expected to continue.

These assumptions are made as of September 30, 2023.

2. Variations and changes to the forecast financial information

Although every attempt has been made to forecast final results for the remainder of 2023-24 and for 2024-25, actual results achieved for both years are likely to differ from the forecast information presented, and this variation could be material.

In preparing this Consolidated Future-Oriented Statement of Operations, Natural Resources Canada has made estimates and assumptions about the future. These estimates and assumptions may differ from the subsequent actual results. Estimates and assumptions are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances, and are continually evaluated.

Factors that could lead to material differences between the Consolidated Future-Oriented Statement of Operations and the historical consolidated statement of operations include the following:

• The timing and the amount of acquisitions and disposals of capital assets, such as buildings, machinery and equipment, and vehicles, which may affect gains, losses and amortization expense;
• The implementation of new collective agreements;
• Economic conditions such as fluctuations in oil and gas prices and exchange rates, which may affect both the amount of revenue earned and the collectability of accounts receivable;
• Interest rates and Consumer Price Index (CPI), which will affect the net present value of environmental liabilities and asset retirement obligations; and
• Further changes to the operating budget, such as new initiatives or technical adjustments later in the fiscal year.

After the Departmental Plan is tabled in Parliament, Natural Resources Canada will not be updating the forecasts for any changes in financial resources made in ensuing supplementary estimates. Variances will be explained in the Departmental Results Report.

3. Summary of significant accounting policies

The Consolidated Future-Oriented Statement of Operations has been prepared using the Government of Canada’s accounting policies in effect for fiscal year 2023-24 and is based on Canadian public sector accounting standards. The presentation and results using the stated accounting policies do not result in any significant differences from Canadian public sector accounting standards.

Significant accounting policies are as follows:

1. Consolidation

This Consolidated Future-Oriented Statement of Operations includes the accounts of the sub-entities for which the Deputy Head is accountable. The accounts of the Geomatics Canada Revolving Fund have been consolidated with those of the Department, and all inter-organizational balances and transactions have been eliminated.

2. Expenses

Transfer payments are recorded as an expense in the year the transfer is authorized and all eligibility criteria have been met by the recipient.

Other expenses are generally recorded when goods are received or services are rendered and include expenses related to personnel, professional and special services, repair and maintenance, utilities, materials and supplies, as well as amortization of tangible capital assets. Utilization of inventories and prepaid expenses and provisions to reflect changes in the value of assets or liabilities, such as provisions for bad debts, advances and inventory obsolescence are also included in other expenses.

3. Revenues

Revenues from regulatory fees without performance obligations are recognized when there is authority to claim inflows of economic resources and the past transaction or event has occurred.

Deferred revenue consists of amounts received prior to the provision of goods or services that will be recognized as revenue in a subsequent fiscal year as the performance obligations are met.

Other revenues are recognized in the period the event giving rise to the revenues occurred and future economic benefits are expected to be received.

Revenues that are non-respendable are not available to discharge the Department's liabilities. Although the Deputy Head is expected to maintain accounting control, he has no authority over the disposition of non-respendable revenues. As a result, non-respendable revenues are earned on behalf of the Government of Canada and are therefore presented as a reduction of the Department's gross revenues.

4. Parliamentary Authorities

The Department is financed by the Government of Canada through parliamentary authorities. Financial reporting of authorities provided to the department differs from financial reporting according to generally accepted accounting principles because authorities are based mainly on cash flow requirements. Items recognized in the Consolidated Future-Oriented Statement of Operations in one year may be funded through parliamentary authorities in prior, current, or future years. Accordingly, the Department has different net cost of operations for the year on a government funding basis than on an accrual accounting basis. The differences are reconciled in the following tables:

a) Reconciliation of net cost of operations to requested authorities

		Forecast results 2023-24	Planned results 2024-25
		(in thousands of dollars)
Net cost of operations before government funding and transfers		3,481,906	5,046,419
Adjustment for items affecting net cost of operations but not affecting authorities:
	Amortization of tangible capitals assets	(30,001)	(33,461)
	Net (loss) gain on disposal of tangible capital assets	(172)	165
	Services provided without charge by other government departments	(59,638)	(58,624)
	Increase (decrease) in prepayments	60	(53)
	Increase (decrease) in inventory	535	(12)
	Decrease in accrued liabilities	352	-
	Decrease in vacation pay and compensatory leave	395	1,261
	Decrease in employee future benefits	1,714	2,765
	Increase in environmental liabilities and asset retirement obligations	(604)	(667)
	Refunds of previous years' expenditures	24,045	4,095
	Revenues and expenses for restricted accounts	(2,553)	150
	Adjustments of prior year accounts payable	26,749	38,131
Total items affecting net cost of operations but not affecting authorities		(39,118)	(46,250)
Adjustment for items not affecting net cost of operations but affecting appropriations:
	Acquisition of tangible capital assets	41,951	32,769
	Decrease in lease obligations for tangible capital assets	3,578	3,637
	Other adjustments	1,151	1,151
Total items not affecting net cost of operations but affecting authorities		46,680	37,557
Requested authorities forecasted to be used		3,489,468	5,037,726

b) Authorities requested

	Forecast results 2023-24	Planned results 2024-25
	(in thousands of dollars)
Authorities provided/requested:
Vote 1 – Operating expenditures	956,352	925,901
Vote 5 – Capital expenditures	54,856	41,898
Vote 10 - Grants and contributions	2,813,051	2,796,125
Statutory amounts	535,155	1,839,486
Total Authorities provided/requested:	4,359,414	5,603,410
Less:
Authorities available for future years	8,700	8,700
Lapsed – Operating (incl. frozen allotments)	40,895	32,992
Lapsed – Capital	9,327	5,492
Lapsed – Grants and contributions (incl. frozen allotments)	811,024	518,500
Estimated unused authorities and other adjustments	869,946	565,684
Requested authorities forecasted to be used	3,489,468	5,037,726