FC
99/3 |
Ninety-ninth Session |
Rome, 6 - 10 May 2002 |
Financial Highlights |
1. The Financial Highlights Report shows, at a summary level, the results for the biennium ended 31 December 2001. The report is organised to show:
2. Contributions received for the Regular Programme improved slightly (by 1%) over the last biennium, but fell short of the budgeted level by $12.4 million or 2%. Regular Programme expenditures for the biennium, including $64.6 million of TCP disbursements from the 1998-99 appropriation, totaled $669.8 million. In addition to budgeted expenditures, FAO had unbudgeted costs of some $14.1 million related to the amortization of after-service liabilities.
3. The net result of the Regular Programme expenditures and income is a reduction in equity of $11.8 million, notwithstanding the fact that the Director-General, in the light of the non-receipt of arrears, restricted spending against the 2000-01 appropriation to cover the US$ 8.3 million in Redeployment and Separation costs advanced from the Working Capital Fund by Conference Resolution 3/99. When this reduction or "loss" on the year's activities is closed to the equity accounts which, at the start of the biennium, were in deficit by $63.6 million, the General Fund balance at the end of 2000-2001 biennium stands at $75.4 million. This deficit, as shown in the Highlights Report, is being funded by undisbursed TCP allotments.
4. Other income accruing to the Regular Programme was below expectations, as detailed below :
Other Income Accruing to the Regular Programme (US$ million) | ||||
2000-2001 |
1998-99 | |||
Projection | Actual | Over/Under | Actual | |
Project Servicing costs |
36.8 | 29.1 | (7.7) | 33.0 |
Jointly-Financed Activities |
21.4 | 22.9 | 1.5 | 24.3 |
Services Rendered |
9.1 | 8.6 | (0.5) | 10.3 |
Miscellaneous |
38.3 | 15.5 | (22.8) | 65.3 |
Sundry |
3.7 | (39.0) | (42.7) | (12.1) |
5. Project servicing costs of $29.1 million from Trust Funds and UNDP projects decreased when compared to the projection in spite of an overall increase in project expenditure due to the change in mix of projects with a large increase in emergency projects that do not attract project servicing costs.
6. Miscellaneous income is made up of investment income, bank interest, the lapse of accrued liabilities and other miscellaneous income. The major decline in this income category , which came down from US$65.3 million in 1998-99 to US$15.5 million in 2000-01, is due to the fall in investment income over the two accounting periods. The figures year-by-year are shown in the table below.
Investment Income(Dividends interest and capital gains and losses)
| |||
Dividend + interest | Capital gain/loss | TOTAL | |
1998 |
5.2 |
23.7 |
28.9 |
1999 |
5.0 |
14.8 |
19.8 |
2000 |
6.0 |
11.4 |
17.4 |
2001 |
4.3 |
(16.4) |
(12.1) |
TOTAL |
20.5 |
33.5 |
54.0 |
7. The table shows that 1998 accounts for a very high level of income compared with 1999 and 2000. On analysis, the 1998 figure is unusually high because in that year FAO found itself in need of liquidity and at the same time (because of strong market growth) with security values in the portfolio in excess of what was required to meet the actuarial funding levels needed to cover staff termination grants. In consequence, in the summer of 1998, FAO sold US$40 million in securities and in this process created a one-time capital gain of US$23.7 million. The dividend and interest income in 2000 was above 1999, but again FAO had fairly high capital gains in 1999. In 2000 capital gains dropped as profits and investment returns fell off that year. In 2001, with world equity markets in sharp decline and with the Euro weakening against the dollar, dividends fell to a level of US$4.3 million. In addition to this decline in dividends and interest income (owing to market forces) the long term portfolio manager repositioned the portfolio after 11 September, moving out of equities (selling equities and buying bonds) which generated some US$16.4 million in realised losses (see Report on Investments - 2001). The net effect of the decline in dividends and interest income, combined with capital losses, put investment income into the red by some US$12.0 million in 2001. Over the four year period 1998 - 2001 the effect of 2001 brought the return on the portfolio to an average of about US$13.5 million per year or a return of 6.75% per year on average.
8. Sundry income is made up of Government Cash Contributions, information products revolving fund, other miscellaneous income and exchange rate gains and losses. The US$39 million "loss" on this income category is due to the way FAO accounts for the forward purchase of the Euro. The forward Euro contract of €312 million FAO bought at the start of the biennium fixes the rate at which the Organization buys its Euro for the forward period of the biennium. FAO, under UN accounting and local FAO accounting rules, accounts for Euro expenditure at the budget rate (in case of salary related Euro payments) or at the prevailing monthly UN rate of exchange for non-staff payments. Where the dollar is strengthening against the Euro over an accounting period (which was the case in the biennium under report), these accounting practices produce an exchange rate loss to the Special Reserve Account which is the consequence of the interaction of three factors:
9. The TCP 1998-99 appropriation of $87.3 million was completely utilized at the end of the 4-year TCP life cycle. The total TCP expenditure in the 2000-2001 biennium of $76.0 million was divided between $64.6 million and $11.4 million for the 1998-99 and 2000-01 appropriation respectively. The balance at 31 December 2001 available for the 2000-01 TCP appropriation was $77.7 million. (See the Annex attached).
10. The income and expenditure figures for Trust Fund and UNDP exceeded the plan by over $130 million. Almost all of the increase is accounted for by the higher delivery on the Iraq Oil for Food programme.
11. The equity position of the General Fund for this biennium has deteriorated to a deficit of $75.4 million at 31 December 2001 from $63.6 million at the end of 1999. The increase in the deficit can be attributed mainly to the amortization of after-service medical liability of $14.1 million. As regards after service medical costs it is noted that as a consequence of the decisions by the governing bodies not to budget for the amortization of past liabilities of such costs at the time they were incurred, over the last two biennia (98/99 and 00/01) some $35.2 million of unbudgeted after-service medical costs have been charged to the General Fund. In addition, the Special Reserve Account balance is reduced to $0.5 million at 31 December 2001 from $23.2 million at the end of 1999 as a result of exchange losses incurred during the biennium, as explained above. The Working Capital Fund balance is reduced to $15.5 million at 31 December 2001 from $23.7 million at the end of 1999. The reduction of $8.3 million is an advance, as authorized by Conference Resolution 3/99, to be reimbursed on the eventual receipt of arrears from the major contributor.
12. It is important to note that several major assets and liabilities are not shown on the financial statements under standing UN accounting practices or by FAO Financial Rules approved by the Council. More specifically, the largest asset the Organization has - arrears of $130.4 million - are carried on the books at zero value so as not to treat unpaid assessments as income. The unrecorded liabilities in respect of staff related schemes at 31 December 2001 amounted to $126.4 million.
13. All figures in this report are based on year-end unaudited figures.
|
Actual |
Plan |
Actual |
|||||
Regular Programme excluding TCP |
TCP |
Extra Budgetary Trust Funds + UNDP |
TOTAL |
Total |
|
Balance |
Previous Period |
|
INCOME FOR THE PERIOD |
||||||||
Assessments: |
||||||||
Member Nation Assessments |
553,437 |
89,118 |
|
642,555 |
||||
Less: Amounts not received g/ |
(32,718) |
|
|
(32,718) |
||||
Add: Arrears Received |
20,819 |
|
|
20,819 |
||||
Total Assessments Received a/ |
541,538 |
89,118 |
|
630,656 |
643,104 |
|
(12,448) |
622,834 |
Voluntary Contributions received |
29,095 |
|
653,464 |
682,559 |
538,250 |
|
144,309 |
547,512 |
Jointly Financed Activities |
22,891 |
|
|
22,891 |
28,564 |
|
(5,673) |
24,382 |
Services Rendered |
8,613 |
|
|
8,613 |
9,170 |
|
(557) |
10,325 |
Miscellaneous |
15,527 |
|
13,029 |
28,556 |
50,414 |
b/ |
(21,858) |
81,679 |
Sundry |
(38,964) |
|
|
(38,964) |
3,670 |
|
(42,634) |
(12,085) |
Total Income |
578,700 |
89,118 |
666,493 |
1,334,311 |
1,273,172 |
|
61,139 |
1,274,647 |
EXPENDITURE FOR THE PERIOD |
|
|||||||
Regular Programme |
593,803 |
75,991 |
|
669,794 |
650,000 |
|
(19,794) |
696,337 |
Projects |
|
|
634,288 |
634,288 |
501,400 |
|
(132,888) |
501,891 |
Others |
|
|||||||
Redeployment and separation costs |
8,360 |
|
|
8,360 |
9,000 |
c/ |
640 |
10,576 |
Amortization of after-service liabilities |
14,054 |
|
|
14,054 |
14,054 |
d/ |
0 |
21,143 |
Staff related schemes |
5,320 |
|
|
5,320 |
5,320 |
e/ |
0 |
42,841 |
Sundry |
387 |
|
|
387 |
0 |
|
(387) |
790 |
Total Expenditure |
621,924 |
75,991 |
634,288 |
1,332,203 |
1,179,774 |
|
(152,429) |
1,273,578 |
Transfers to Reserves f/ |
(31,406) |
|
|
(31,406) |
||||
Total Expenditure after Transfers to Reserves |
590,518 |
75,991 |
634,288 |
1,300,797 |
||||
NET EXCESS / (SHORTFALL) OF INCOME OVER EXPENDITURE |
(11,818) |
13,127 |
32,205 |
33,514 |
||||
RESERVES AND FUND BALANCES (beginning of period) |
(63,601) |
64,594 |
135,336 |
136,329 |
||||
RESERVES AND FUND BALANCES (end of period) |
|
|
|
|
FUND UTILIZATION | ||||
Balance | Changes | Balance | ||
01-Jan-2000 | Period-to-date | 31-Dec-2001 | ||
|
||||
Net change in Assets transferred to Fund accounts: | ||||
Working Capital Fund | 23,756 | (8,274) | 15,482 | |
Special Reserve Account | 23,152 | (22,695) | 457 | |
General Fund - Regular Programme | (63,601) | (11,818) | (75,419) | |
|
||||
Sub-total | (16,693) | (42,787) | (59,480) | |
General Fund - TCP | 64,594 | 13,127 | 77,721 | |
|
||||
Total Equity | 47,901 | 29,660 | 18,241 | |
|
||||
Represented by | ||||
Net Assets | 87,078 | (21,339) | 65,739 | |
Less: Unliquidated Obligations | (39,177) | (8,321) | (47,498) | |
|
||||
47,901 | 29,660 | 18,241 | ||
|
||||
|
||||
Donor Funds (Trust Funds & UNDP) | 135,336 | 32,205 | 167,541 | |
|
||||
Represented by | ||||
Net Assets | 206,341 | 71,143 | 277,484 | |
Less: Unliquidated Obligations | (71,005) | (38,938) | (109,943) | |
|
||||
135,336 | 32,205 | 167,541 | ||
|
||||
a/ | Arrears of Members' Contributions (prior biennia) amounted to $130.4m | |||
b/ | Includes investment income (long-term) in addition to budgeted miscellaneous income prescribed by Conference Resolution | |||
c/ | As per Conference Resolution on staff redeployment costs | |||
d/ | As per Conference Resolution on amortization of After-service medical liabilities over 30 years | |||
e/ | As per Conference Resolution on transfer of investment surpluses to After-service medical scheme | |||
f/ | Transfers to Reserves represents: - Exchange difference on translation of foreign currencies (47,040) - Currency variance on staff standard costs 23,994 - Special Advance for redeployment and separation costs (8,360) (31,406) | |||
g/ | Net of discounts on contributions received of $0,5 m. |
Working Capital Fund Movements in 2000-01 | US$ millions | ||
Balance as at 1 January 2000 | 23.7 | ||
Receipts from Member Nations | 0.1 | ||
Special Advance to cover Redeployment costs (Conference Resolution 3/99) | (8.3) | ||
|
|||
Balance as at 31 December 2001 | 15.5 | ||
|
|||
The purpose of the WCF, specified in Financial Regulation 6.2, is to advance monies on a reimbursable basis to the General Fund in order to finance budgetary expenditures pending receipt of contributions to the budget. The Council may also authorize the use of the WCF to make reimbursable loans for specific purposes determined by the Council or, with the prior approval of the Council, to finance emergency expenditures not provided for in the current budget. | |||
By Conference Resolution 3/99, Redeployment and Separation costs of $8.3 million was advanced from the Working Capital Fund pending eventual receipt of arrears from the major contributor. In 2001 $23.8 million had to be advanced to the General Fund pending receipt of contributions. Later in the year, the whole amount was reimbursed to the Working Capital Fund. | |||
Special Reserve Account Movements in 2000-01 | US$ millions | ||
Balance as at 1 January 2000 | 23.2 | ||
Receipts from Member Nations | 0.3 | ||
Exchange differences on translation of foreign currencies | (47.0) | ||
Currency variance on staff standard costs | 24.0 | ||
|
|||
Balance as at 31 December 2001 | 0.5 | ||
|
|||
In accordance with Conference Resolution 13/81, the purpose of the SRA is to protect the Organization's Programme of Work against the effects of unbudgeted extra costs arising from adverse currency fluctuations and unbudgeted inflationary trends. Net gains or losses on exchange as well as the currency variance on staff standard costs (i.e. the difference between the US dollar value of staff costs expressed at the budget rate for the biennium and the UN operational rate at the time of payment) are charged to the Special Reserve Account. | |||
The SRA is authorized at a level of 5% of the effective working budget, or US$ 32.5 million and the contributions receivable at 31 December 2001 stood at $ 10.5 million. In 2001 $39.6 million had to be advanced to the General Fund pending receipt of contributions. Later in the year, the whole amount was reimbursed to the Special Reserve Account. The balance on the SRA was $0.5 million at 31 December 2001, and movements during the biennium are tabulated above. | |||
Accumulated General Fund Deficit Movements in 2000-01 | US$ millions | ||
Balance as at 1 January 2000 | (63.6) | ||
Under-expenditure of net budgetary appropriations | 11.8 | ||
Net shortfall in receipt of assessed contributions | (11.9) | ||
Unbudgeted miscellaneous (primarily arising from investment income from staff related schemes) | 8.6 | ||
Surplus investment income transferred to After Service Medical Care liability (as per Conference Resolution 10/99) | (5.3) | ||
Amortization of After Service Medical Care liability | (14.1) | ||
Sundry items (e.g. discounts on contributions received) | (0.9) | ||
|
|||
Balance as at 31 December 2001 | (75.4) | ||
|
|||
Receipts from current assessments on Member Nations, Miscellaneous Income, Support Cost reimbursements, income from jointly funded investment activities and technical support services comprise the source of funding for the Programme of Work and are credited to the General Fund. The related expenditures to execute the Programme of Work are charged to the General Fund. | |||
In arriving at the accumulated deficit, account is also taken of receipt of arrears of contributions, any special authorizations to charge expenditure to General Fund such as amortization of After Service Medical scheme as well as charges or credits outside the Programme of Work that are authorized by the Governing Bodies from time to time. | |||
TCP deferred income | Appropriation 1998-99 | Appropriation 2000-01 | TOTAL |
TCP Appropriation (Chapter 4.1) | 87.3 | 89.1 | 176.4 |
less: Expenditure prior biennium | 22.7 | 0.0 | 22.7 |
|
|||
Balance as at 1 January 2000 | 64.6 | 89.1 | 153.7 |
Current expenditure | 64.6 | 11.4 | 76.0 |
|
|||
Balance of appropriation as at 31 December 2001 | 0.0 | 77.7 | 77.7 |
|