- 1. Introduction
- 2. Highlights of fiscal quarter and fiscal year‑to‑date (YTD) results
- 3. Significant changes in relation to operations, personnel and programs
- 4. Financial risks and uncertainties
- Statement of Authorities (unaudited)
- Table 1: Departmental budgetary expenditures by Standard Object (unaudited)
1. Introduction
This Quarterly Financial Report (QFR) has been prepared by management as required by section 65.1 of the Financial Administration Act, in the form and manner prescribed by the Treasury Board. This document should be read in conjunction with the Main Estimates and Supplementary Estimates for fiscal year 2017–18.
1.1 Our organization
Innovation, Science and Economic Development Canada (ISED) works with Canadians in all areas of the economy and in all parts of the country to improve conditions for investment, enhance Canada's innovation performance, increase Canada's share of global trade and build a fair, efficient and competitive marketplace.
This includes managing Canada's airwaves and overseeing its bankruptcy, incorporation, intellectual property and measurement systems; providing financing and industry research tools to help businesses develop, import and export; encouraging scientific research; and protecting and promoting the interests of Canadian consumers.
A summary description of Innovation, Science and Economic Development Canada's program activities can be found in Part II of the Estimates.
1.2 Basis of presentation
The authority of Parliament is required before moneys can be spent by the government. Approvals are given in the form of annually approved limits through appropriation acts or through legislation for specific purposes. This report has been prepared using a special purpose financial reporting framework designed to meet financial information needs with respect to the use of spending authorities.
As part of the departmental performance reporting process, ISED prepares its annual departmental financial statements on a full accrual basis in accordance with Treasury Board accounting policies, which are based on Canadian Generally Accepted Accounting Principles for the public sector. The spending authorities are voted by Parliament on an expenditure basis, therefore, management has prepared this report using an expenditure basis of accounting.
The accompanying Statement of Authorities includes ISED's spending authorities granted by Parliament and found in the Main Estimates and Supplementary Estimates for the 2017–18 fiscal year.
This report has not been subject to an external audit or review. However, it has been reviewed by ISED's Departmental Audit Committee (DAC) in accordance with Treasury Board guidance. No material misstatements or omissions have been identified.
In the event that 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.
1.3. General Descriptions
The following descriptions are referred to throughout the report:
- Authority: Approvals from Parliament to spend up to a specific amount.
- Operating (Vote 1): Amount approved for the fiscal year for the Department to spend on salary and operating expenditures.
- Capital (Vote 5): Amount approved for the fiscal year for the Department to spend on capital purchases or for the construction of assets.
- Grants and Contributions (Vote 10 and Statutory):
- Vote 10: Amount approved for the fiscal year for the Department to provide Grants and Contribution (G&C) funding to prospective recipients.
- Statutory: Amount approved through an existing Act of Parliament where additional annual approvals are not required by the Department to access G&C funding for recipients.
- Operating and Capital Carryforward: Eligible funds lapsed in the previous fiscal year brought forward to the following year.
- Employee Benefit Plan (EBP): The department's contribution to public service employee benefit plans.
- Vote Netted Revenue (VNR): Authority to apply revenues earned by the organization to cover costs incurred for specific activities by that organization.
- Standard Object (SO): Classification or coding of transactions to permit the reporting of information about the nature of transactions in the Estimates and Public Accounts (i.e. personnel, professional and special services, and transfer payments).
2. Highlights of fiscal quarter and fiscal year-to-date (YTD) results
The variances in authorities available for use and actual expenditures in 2017–18, versus 2016–17, are largely related to significant funding increases in the department's Grants and Contributions Vote, as described below.
2.1 Authorities available for use and planned expenditures
Graph 1: Comparison of Total Net Budgetary Authorities Available for Use as of September 30, 2017 and September 30, 2016
ISED's total authorities available for use of $2.6 billion, as of the second quarter of 2017–18, amount to a $717.5 million increase in comparison with the same quarter in 2016–17, as illustrated in the Statement of Authorities and in Table 1: Departmental Budgetary Expenditures by Standard Object. This increase includes:
- Grants and Contributions (Vote 10 and Statutory) – $703.2 million
- Net Operating Expenditures (Vote 1) – $9.7 million
- Capital Expenditures (Vote 5) – $0.3 million
- Other – $5 million
- CIPO Revolving Fund: $9.1 million
- Employee Benefit Plan (EBP): $4.1 million
Variances for each appropriation are explained in detail throughout this document.
2.1.1 Highlights of Changes by Authority (2017–18 compared to 2016–17)
The following tables highlight the significant changes:
Grants and Contributions (Vote 10 and Statutory) | Increase/ (Decrease) in millions of dollars |
---|---|
Funding from Budget 2016: | |
Post-Secondary Institutions Strategic Investment Fund | 500.5 |
Connect to Innovate Program | 65.9 |
Sustainable Development Technology Fund and the Next Generation Bio Fuels Fund (Statutory) | 43.8 |
Center for Drug Research and Development | 16.0 |
Genome Canada (Voted) | 30.4 |
Funding increases based on cash flow requirements of recipients: | |
Canada Foundation for Innovation | 52.4 |
Automotive Innovation Fund | 33.9 |
Automotive Supplier Innovation Program | 7.9 |
Mitacs | 2.7 |
Technology Demonstration Program | 2.1 |
Programs for which funding has decreased or ended: | |
Genome Canada (Statutory) ($41 million decrease in funding offset by a $6.1 million reprofile from 2016–17) | (34.9) |
Strategic Aerospace and Defence Initiative under the Strategic Innovation Fund | (10.8) |
Canada Small Business Financing Program | (8.9) |
Other minor items, net | 2.2 |
Total Change in Grants and Contributions | 703.2 |
Net Operating Expenditures (Vote 1) | Increase/ (Decrease) in millions of dollars |
---|---|
New Funding from Budget 2016: | |
Connect to Innovate Program | 3.3 |
Funding received from the operating budget carry-forward | 2.7 |
Improving Support for Entrepreneurs initiative | 2.4 |
Automotive Innovation Fund & Automotive Innovation Office | 1.5 |
Other minor items, net | (0.2) |
Total Change in Net Operating Expenditures | 9.7 |
Capital Expenditures (Vote 5) | Increase/ (Decrease) in millions of dollars |
---|---|
Minor variances, net | (0.3) |
Total Change in Capital Expenditures | (0.3) |
Other | Increase/ (Decrease) in millions of dollars |
---|---|
Increase for investments to modernize the CIPO's IT infrastructure and to develop a suite of business services to meet client needs. | 9.1 |
Reduction in Employee Benefit costs is due to a decrease to the prescribed EBP rate used to estimate the employee benefit plan costs, from 17.2% in 2016–17 to 15.7% in 2017–18. | (4.1) |
Total Change in Other | 5.0 |
2.1.2 Table 1: Departmental Budgetary Expenditures by Standard Object
Table 1: Departmental Budgetary Expenditures by Standard Object displays initial expenditure plans. These plans are subject to change during the fiscal year. The variances are primarily due to the following:
Spending Category | Explanation of significant changes (2017–18 compared to 2016–17) | Increase/ (Decrease) in millions of dollars |
---|---|---|
Standard Object | ||
Personnel | The increase is primarily related to new funding received for the Connect to Innovate program ($2.2 million), the Defence Procurement Strategy ($2.1 million), and the Improving Support for Entrepreneurs Initiative ($0.5 million). | 5.0 |
Professional Services | The increase in related to planned/ongoing legal cases and high cost litigation. | 4.4 |
Repair and maintenance | The increase is related to new funding received for the maintenance and upgrade of federal infrastructure assets at the Communications Research Centre. | 5.2 |
Acquisition of machinery and equipment | The increase is mostly related to planned investments in IT infrastructure at CIPO and expenditures incurred for the National Accomodation Strategy and office relocations for the implementation of the innovation and skills plan. | 7.1 |
Transfer Payments | Significant changes have been explained in Section 2.1.1. | 703.2 |
Changes in Revenues netted against Program Expenditures | ||
Revolving fund revenues | Higher planned revenues this fiscal year will be utilized to fund both planned investments of CIPO's IT infrastructure and higher FTE utilization and Phoenix-related issues. | (5.0) |
Other minor items, net | (2.4) | |
Total change in Planned Expenditures | 717.5 |
2.2 Authorities used and actual expenditures
Expenditures for the second quarter of 2017–18 have increased by $228.9 million for the quarter and $565.1 million for the year-to-date spending compared to the same time last year. The differences occurred primarily in Grants and Contributions (Vote 10 and Statutory) expenditures.
Graph 2: Comparison of Net Expenditures in the First Quarter Expenditures as at September 30, 2017 and September 30, 2016
By category, the spending in the second quarter and year-to-date has changed as follows:
- Grants and Contributions (Vote 10 and Statutory):
- Quarterly – $207.2 million
- Year-to-date – $531.5 million
- Net Operating Expenditures (Vote 1):
- Quarterly – $18.7 million
- Year-to-date – $28.3 million
- Capital Expenditures (Vote 5):
- Quarterly – $1.9 million
- Year-to-date – $2.6 million
- Other:
- CIPO Revolving Fund:
- Quarterly – $2.1 million
- Year-to-date – $4.5 million
- EBP:
- Quarterly – $0.9 million
- Year-to-date – $1.8 million
- CIPO Revolving Fund:
Section 2.2.1 provides a detailed breakdown of the changes from 2016–17 to 2017–18 for the Second Quarter.
2.2.1 Highlights of Spending Changes for the Second Quarter
The following tables highlight, by authority, the larger changes in net expenditures:
Grants and Contributions (Vote 10 and Statutory) | Increase/ (Decrease) in millions of dollars | |
---|---|---|
Q2 | Q2 YTD | |
New 2017–18 Program spending: | ||
Centre for Drug Research and Development | 12.0 | 16.0 |
Higher approved spending requirements submitted by recipients: | ||
Post-secondary Strategic Investment Fund | 163.1 | 351.5 |
Sustainable Development Technology Fund and the Next Generation Bio Fuels Fund (Statutory and non-statutory) | 44.6 | 75.3 |
Timing variances between periods (payments are made in different quarters between fiscal years): | ||
Strategic Aerospace and Defence Initiative | 29.3 | 45.3 |
Mitacs | 13.7 | 20.6 |
Bombardier | 12.0 | 13.1 |
Changes in program spending requirements: | ||
Genome Canada (Non-statutory) - Higher YTD spending due to larger budget attributed to non-statutory funding | (3.8) | 30.4 |
Canadian Foundation for Innovation | (20.0) | 21.5 |
Genome Canada (Statutory) | (46.4) | (38.2) |
Other minor items, net | 2.7 | (4.0) |
Total change in Grants and Contributions | 207.2 | 531.5 |
Net Operating Expenditures (Vote 1) | Increase/ (Decrease) in millions of dollars | |
---|---|---|
Q2 | Q2 YTD | |
Increase in Q2 and Q2 YTD is primarily due to retroactive payments following the signature of various Collective Agreements ($13.6 million - Q2, $18.4 million Q2 YTD); higher regular pay expenditures due to the revised pay rates and salary spending related to the Connect to Innovate program and the Defence Procurement Strategy ($1.9 million - Q2, $4.2 million Q2 YTD); and higher part-time, casual, and student pay ($1.3 million - Q2, $2.8 million Q2 YTD). | 16.8 | 25.6 |
Other minor items, net | 1.9 | 2.7 |
Total change in Net Operating Expenditures | 18.7 | 28.3 |
Capital Expenditures (Vote 5) | Increase/ (Decrease) in millions of dollars | |
---|---|---|
Q2 | Q2 YTD | |
Higher expenditures due to CRC Infrastructure projects. | 1.9 | 2.6 |
Total change in Capital Expenditures | 1.9 | 2.6 |
Other | Increase/ (Decrease) in millions of dollars | |
---|---|---|
Q2 | Q2 YTD | |
CIPO Revolving Fund expenditures:
| 1.8 | 3.0 |
CIPO Cash receipts (which offset expenditures) are lower due to smaller than expected cash receipts for the quarter and YTD. | 0.3 | 1.5 |
Decrease in Employee Benefit Plan expenditures due to the lower prescribed rate as described in Section 2.1.1 | (0.9) | (1.8) |
Total change in Other | 1.2 | 2.7 |
2.2.2 Table 1: Departmental Budgetary Expenditures by Standard Object
Variances in spending by standard object are primarily due to the following
Spending Category | Explanation of significant changes (2017–18 compared to 2016–17) | Increase/ (Decrease) in millions of dollars | |
---|---|---|---|
Q2 | Q2 YTD | ||
Standard Object | |||
Personnel | Increase in Q2 spending is due to retroactive payments following the signature of various Collective Agreements ($12.1 million - Q2,$17.6 million Q2 YTD); higher regular pay expenditures due to the revised pay rates and salary spending related to the Connect to Innovate program and the Defence Procurement Strategy ($2.1 million - Q2, $5.0 million Q2 YTD); and higher part-time, casual, and student pay ($1.7 million - Q2, $3.7 million Q2 YTD) offset by a few smaller adjustments in other spending.Note 1 | 14.8 | 25.4 |
Professional and special services | Increase in spending mainly due to research work for Improving support for Entrepreneurs, new activities related to Economic Strategy Tables and Skills (ESTS), Automotive Transportation and Digital Technology (ATDT), Spectrum Monitoring Evolution as well as higher contracting expenditures under PSIF and various initiatives. | 2.8 | 1.8 |
Repair and Maintenance | The increase in spending related to new funding received for the maintenance and upgrade of federal infrastructure assets at the Communications Research Centre. | 1.4 | 2.2 |
Transfer Payments | Significant changes have been explained in Section 2.2.1. | 207.2 | 531.5 |
Other minor items, net | 2.7 | 4.2 | |
Total change in Budgetary expenditures | 228.9 | 565.1 |
3. Significant changes in relation to operations, personnel and programs
Effective September 25, 2017, Kelly Gillis left her position as the Associate Deputy Minister of Innovation, Science and Economic Development Canada to become the Deputy Minister of Infrastructure and Communities Canada.
4. Financial risks and uncertainties
The Department continues to refine and strengthen its existing stewardship and oversight practices to monitor program funding and expenditures.
In the second quarter of 2017–18, ISED continued implementation of Budget 2017 commitments. This has included launching wide-ranging organizational changes designed to better align the department's financial and human resources to deliver on significant initiatives and new funding under the new Innovation and Skills Plan. The Department will continue to utilize proven monitoring practices so that its financial objectives remain on track to be met.
Approved by:
John Knubley
Deputy Minister
November 15, 2017
Date
Colette Downie
Assistant DM/Chief Financial Officer
November 10, 2017
Date
Innovation, Science and Economic Development Canada
For the quarter ended
Statement of Authorities (unaudited)
(in thousands of dollars) | Total available for use for the year ending March 31, 2018Note 1 | Used during the quarter ended September 30, 2017 | Year to date used at quarter-end |
---|---|---|---|
Vote 1 – Operating expenditures | 478,180 | 126,448 | 234,406 |
Vote 1 – Revenue Credited to the Vote | (98,994) | (22,912) | (41,611) |
Vote 1 – Net Operating Expenditures | 379,186 | 103,536 | 192,795 |
Vote 5 – Capital expenditures | 16,946 | 3,989 | 5,966 |
Vote 10 – Grants and contributions | 2,057,305 | 490,870 | 925,132 |
Total voted authorities | 2,453,437 | 598,395 | 1,123,893 |
Budgetary statutory authorities: | |||
Revolving Fund Gross expenditures | 186,722 | 41,545 | 81,339 |
Revolving Fund Revenues | (158,693) | (36,838) | (72,144) |
Revolving Fund Net expenditures | 28,029 | 4,707 | 9,195 |
Grants and Contributions | |||
Genome Canada | 33,100 | 23,700 | |
Liabilities under the Canada Small Business Financing Act & the Small Business Loans Act | 69,030 | 14,680 | 20,588 |
Next Gen BioFuels Fund | 800 | ||
Other statutory grants and contributions | 1 | ||
Total Statutory Grants and Contributions | 102,930 | 14,680 | 44,289 |
Employee Benefit Plans | 53,808 | 13,452 | 26,904 |
Refunds of Previous Years Revenue | 56 | 206 | |
Proceeds for Crown Asset Disposals | 184 | 9 | 9 |
Ministers' Car Allowance | 88 | 22 | 44 |
Total budgetary statutory authorities | 185,039 | 32,926 | 80,647 |
Total Budgetary authorities | 2,638,476 | 631,321 | 1,204,540 |
Non-budgetary authorities | 800 | - | - |
Total authorities | 2,639,276 | 631,321 | 1,204,540 |
(in thousands of dollars) | Total available for use for the year ending March 31, 2017Note 1 | Used during the quarter ended September 30, 2016 | Year to date used at quarter-end |
---|---|---|---|
Vote 1 – Operating expenditures | 468,478 | 108,221 | 207,890 |
Vote 1 – Revenue Credited to the Vote | (98,994) | (23,365) | (43,383) |
Vote 1 – Net Operating Expenditures | 369,484 | 84,856 | 164,507 |
Vote 5 – Capital expenditures | 17,264 | 2,116 | 3,329 |
Vote 10 – Grants and contributions | 1,311,175 | 239,002 | 358,183 |
Total voted authorities | 1,697,923 | 325,974 | 526,019 |
Budgetary statutory authorities: | |||
Revolving Fund Gross expenditures | 172,694 | 39,773 | 78,367 |
Revolving Fund Revenues | (153,735) | (37,135) | (73,667) |
Revolving Fund Net expenditures | 18,959 | 2,638 | 4,700 |
Grants and Contributions | |||
Genome Canada | 68,000 | 46,425 | 61,900 |
Liabilities under the Canada Small Business Financing Act & the Small Business Loans Act | 77,908 | 12,546 | 17,552 |
Next Gen BioFuels Fund | |||
Other statutory grants and contributions | 334 | 334 | |
Total Statutory Grants and Contributions | 145,908 | 59,305 | 79,786 |
Employee Benefit Plans | 57,885 | 14,358 | 28,717 |
Refunds of Previous Years Revenue | 82 | 226 | |
Proceeds for Crown Asset Disposals | 213 | ||
Ministers' Car Allowance | 87 | 15 | 22 |
Total budgetary statutory authorities | 223,052 | 76,398 | 113,451 |
Total Budgetary authorities | 1,920,975 | 402,372 | 639,470 |
Non-budgetary authorities | 800 | - | - |
Total authorities | 1,921,775 | 402,372 | 639,470 |
Innovation, Science and Economic Development Canada
For the quarter ended
Table 1: Departmental budgetary expenditures by Standard Object (unaudited)
(in thousands of dollars) | Planned expenditures for the year ending March 31, 2018Note 1 | Expended during the quarter ended September 30, 2017 | Year to date used at quarter-end |
---|---|---|---|
Expenditures: | |||
Personnel | 506,798 | 137,720 | 267,146 |
Transportation and communications | 15,853 | 2,386 | 4,827 |
Information | 10,633 | 1,567 | 2,998 |
Professional and special services | 116,086 | 29,426 | 50,789 |
Rentals | 18,074 | 5,034 | 8,143 |
Repair and maintenance | 15,024 | 3,563 | 5,385 |
Utilities, materials and supplies | 8,796 | 1,373 | 2,284 |
Acquisition of machinery and equipment | 44,267 | 2,036 | 2,809 |
Transfer payments | 2,160,235 | 505,550 | 969,421 |
Other subsidies and payments | 397 | 2,416 | 4,493 |
Total gross budgetary expenditures | 2,896,163 | 691,071 | 1,318,295 |
Less Revenues netted against expenditures: | |||
Revolving Fund Revenues | 158,693 | 36,838 | 72,144 |
Sales of Services and Other Revenue | 98,994 | 22,912 | 41,611 |
Total Revenues netted against expenditures: | 257,687 | 59,750 | 113,755 |
Total net budgetary expenditures | 2,638,476 | 631,321 | 1,204,540 |
(in thousands of dollars) | Planned expenditures for the year ending March 31, 2017Note 1 | Expended during the quarter ended September 30, 2016 | Year to date used at quarter-end |
---|---|---|---|
Expenditures: | |||
Personnel | 501,785 | 122,943 | 241,712 |
Transportation and communications | 15,667 | 2,200 | 4,559 |
Information | 10,557 | 1,838 | 2,975 |
Professional and special services | 111,720 | 26,658 | 48,948 |
Rentals | 17,285 | 3,649 | 8,180 |
Repair and maintenance | 9,800 | 2,139 | 3,170 |
Utilities, materials and supplies | 8,736 | 1,330 | 2,240 |
Acquisition of machinery and equipment | 37,154 | 1,254 | 2,924 |
Transfer payments | 1,457,083 | 298,307 | 437,969 |
Other subsidies and payments | 3,916 | 2,554 | 3,843 |
Total gross budgetary expenditures | 2,173,703 | 462,872 | 756,520 |
Less Revenues netted against expenditures: | |||
Revolving Fund Revenues | 153,734 | 37,135 | 73,667 |
Sales of Services and Other Revenue | 98,994 | 23,365 | 43,383 |
Total Revenues netted against expenditures: | 252,728 | 60,500 | 117,050 |
Total net budgetary expenditures | 1,920,975 | 402,372 | 639,470 |