Future-Oriented Statement of Operations - For the year ending March 31, 2025
This publication is also available online on Shared Services Canada's website.
Unless otherwise specified, you may not reproduce materials in this publication, in whole or in part, for the purposes of commercial redistribution without prior written permission from Shared Services Canada copyright administrator. To obtain permission to reproduce Government of Canada materials for commercial purposes, apply for Crown Copyright Clearance by contacting Shared Services Canada at information@ssc-spc.gc.ca.
© His Majesty the King in Right of Canada, as represented by the Minister responsible for Shared Services Canada, 2024
Future-Oriented Statement of Operations - For the year ending March 31, 2025
Catalogue No. P115-10E-PDF
ISSN 2818-0828
Publié aussi en français sous le titre : État des résultats prospectif - Pour l'exercice se terminant le 31 mars 2025
Catalogue No. P115-10F-PDF
ISSN 2818-0836
Expenses | Forecast results 2023-24 | Planned results 2024-25 |
---|---|---|
Common Government of Canada IT Operations
|
3,632,751 | 3,167,202 |
Internal Services
|
335,913 | 327,204 |
Total expenses | 3,968,664 | 3,494,406 |
Revenues | Forecast results 2023-24 | Planned results 2024-25 |
---|---|---|
Sale of goods and services
|
864,547 | 864,547 |
Miscellaneous revenues
|
958 | 497 |
Revenues earned on behalf of Government
|
(11,580) | (11,573) |
Total revenues | 853,925 | 853,471 |
Net cost of operations before government funding and transfers | Forecast results 2023-24 | Planned results 2024-25 |
---|---|---|
Net cost of operations before government funding and transfers | 3,114,739 | 2,640,935 |
The accompanying notes form an integral part of this Future-Oriented Statement of Operations.
Notes to the Future-Oriented Statement of Operations (unaudited) For the year ending March 31
1. Methodology and significant assumptions
The 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 has been calculated on the basis of available departmental authorities. Considering this, actual expenditures and revenues are expected to be higher, aligned with actual revenues collected. Forecasts have been made for the planned results for fiscal year 2024-25.
The main assumptions underlying the forecasts are as follows:
- The department's activities will remain substantially the same as in the previous year.
- Expenses and revenues, including the determination of amounts internal and external to the government, are based on experience. The general historical pattern is expected to continue.
- Planned results include operations for which there is reasonable assurance that appropriate authorities will be obtained.
These assumptions are made as at January 29, 2024.
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 Future-Oriented Statement of Operations, Shared Services Canada (SSC) 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 Future-Oriented Statement of Operations and the historical statement of operations include:
- the timing and the amount of acquisitions and disposals of tangible capital assets, which may affect gains, losses and amortization expense
- the implementation of new collective agreements
- economic conditions, which may affect both the amount of revenue earned and the collectability of receivables
- other 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, SSC 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 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:
a) Expenses
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. Provisions to reflect changes in the value of assets or liabilities, such as provision for bad debts, as well as utilization of prepaid expenses, and others are also included in expenses.
b) Revenues
Revenues are recognized in the period the event giving rise to the revenues occurs.
Revenues that are non-respendable are not available to discharge SSC's liabilities. While the President is expected to maintain accounting control, he has no authority regarding the disposition of non‑respendable revenues. As a result, non-respendable revenues are considered to be earned on behalf of the Government of Canada and are therefore presented in reduction of SSC's gross revenues.
4. Parliamentary authorities
SSC is financed by the Government of Canada through parliamentary authorities. Financial reporting of authorities provided to SSC differs from financial reporting according to generally accepted accounting principles because authorities are based mainly on cash flow requirements. Items recognized in the Future‑Oriented Statement of Operations in one year may be funded through parliamentary authorities in prior, current or future years. Accordingly, SSC has a 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:
Forecast results 2023-24 | Planned results 2024-25 | |
---|---|---|
Net cost of operations before government funding and transfers | 3,114,739 | 2,640,935 |
Adjustments for items affecting net cost of operations but not affecting authorities: | Forecast results 2023-24 | Planned results 2024-25 |
---|---|---|
Amortization of tangible capital assets |
(359,255) | (337,046) |
Net loss on disposal of tangible capital assets including adjustments |
(310) | (1,898) |
Services provided without charge by other government departments |
(120,624) | (115,372) |
Decrease (increase) in vacation pay and compensatory leave |
(6,763) | 5,514 |
Decrease (increase) in employee future benefits |
(2,375) | 1,936 |
Bad debt expense |
(1,377) | - |
Refunds and adjustments to previous years’ expenses |
6,252 | 7,029 |
Other |
924 | 471 |
Total items affecting net cost of operations but not affecting authorities |
(483,528) | (439,366) |
Adjustments for items not affecting net cost of operations but affecting authorities: | Forecast results 2023-24 | Planned results 2024-25 |
---|---|---|
Acquisitions of tangible capital assets |
318,796 | 216,855 |
Payments on lease obligations for tangible capital assets |
68,064 | 50,646 |
Payments on obligation under public-private partnership |
3,907 | 4,052 |
Increase (decrease) in prepaid expenses |
(43,947) | 6,918 |
Total items not affecting net cost of operations but
affecting authorities
|
346,820 | 278,471 |
Requested authorities forecasted to be used | 2,978,031 | 2,480,040 |
Authorities provided/requested: | Forecast results 2023-24 | Planned results 2024-25 |
---|---|---|
Vote 1 – Operating expenditures |
2,517,577 | 2,147,685 |
Vote 5 – Capital expenditures |
330,766 | 211,553 |
Statutory amounts |
129,688 | 120,802 |
Requested authorities forecasted to be used | 2,978,031 | 2,480,040 |
Page details
- Date modified: