General Government Deficit, Gross Debt , Net Debt and GDP | |||||||
GG Deficit | GG Gross Debt | GG Net Debt | GDP | ||||
End of year | €m | % GDP | €m | % GDP | €m | % GDP | €m |
2009 | -23,440 | -13.8 | 104,667 | 61.8 | 61,984 | 36.6 | 169,432 |
2010 | -53,677 | -32.3 | 144,227 | 86.8 | 110,711 | 66.6 | 166,157 |
2011 | -21,803 | -12.5 | 190,123 | 109.3 | 134,953 | 77.6 | 173,940 |
2012 | -14,065 | -8.0 | 210,238 | 120.2 | 151,531 | 86.7 | 174,845 |
2013 | -10,153 | -5.7 | 215,333 | 120.0 | 160,898 | 89.7 | 179,448 |
2014 | -7,331 | -3.9 | 203,187 | 107.5 | 166,060 | 87.8 | 189,046 |
General Government experienced a deficit of -€7,331 million (-3.9% of GDP) in 2014 - an improvement on the 2013 position of -€10,153 million (-5.7% of GDP).Government revenue increased by over 6% from €61,038 million in 2013 to €64,971 million in 2014. Expenditure increased by a lesser proportion of 1.6%, from €71,192 million to €72,302 million over the same period (Table 1). The changes in revenue were primarily driven by increases in tax and social contribution revenues partially offset by reductions to net investment income and income from non-market sales, including bank guarantee fees. The changes in expenditure are mainly reflected in increased capital expenditure activity.
Taxes and social contributions continue to form the largest component of revenue over the period, representing 88% of total government revenue in 2014, with social benefits, the biggest expenditure category, accounting for almost 39% of government spending in 2014.
Government Debt at 107.5% of GDP in 2014
The gross debt of General Government stood at €203,187 million at the end of 2014, or 107.5% of GDP, down from €215,333 million at the end of 2013, or 120% of GDP. This is due to a combination of increased GDP and the early repayment of a portion of IMF loans. The improvement to the previously published (April 2015) debt to GDP ratio for 2014 from 109.7% to 107.5% is primarily due to an increase in the GDP estimate from €185,412 million to €189,046 million published by the CSO in July 2015.
General Government Net Debt for 2014 amounted to €166,060 million or 87.8% of GDP. This net debt figure is obtained by deducting the value of the financial assets corresponding to those categories of financial liabilities which comprise General Government Debt from the gross debt figure (Table 2).
The results in this release are presented under the ESA 2010 standards. See text box below and Background Notes for further information.
National accounts are compiled in the EU according to the European System of National and Regional Accounts (ESA) framework. In 2014, the new ESA 2010 framework replaced the previous ESA 95 version and all EU member states were required to adopt ESA 2010 by September 2014. GFS annual results are benchmarked to the most recent Excessive Deficit Procedure (EDP) notification. Consequently they may not always be fully aligned with the National Income and Expenditure and related publications such as the Institutional Sector Accounts. This release is subject to the normal verification process of the Excessive Deficit Procedure by Eurostat until October 21st 2015, and should therefore be regarded as provisional. |
Total Revenue | Total Expenditure | |
2009 | 33.3532036451202 | 47.188252514283 |
2010 | 33.3455707553699 | 65.6505594106779 |
2011 | 32.9544670576061 | 45.4892491663792 |
2012 | 33.7790614544311 | 41.8233292344648 |
2013 | 34.0143105523606 | 39.6727742855869 |
2014 | 34.3678258201708 | 38.2457179734033 |
Table 1 General Government transactions: revenue, expenditure, financing and deficit | ||||||||||
€million | ||||||||||
Description | ESA2010 code | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | |||
General Government transactions | ||||||||||
Revenue | TR | 56,511 | 55,406 | 57,321 | 59,061 | 61,038 | 64,971 | |||
Taxes and social contributions | D2 + D5 + D91 + D61 | 48,963 | 47,367 | 48,832 | 50,570 | 52,771 | 57,296 | |||
Taxes | D2 + D5 + D91 | 38,720 | 37,881 | 38,860 | 40,919 | 42,469 | 46,398 | |||
Social contributions | D61 | 10,243 | 9,485 | 9,972 | 9,651 | 10,301 | 10,898 | |||
Sales of goods and services | P1O | 4,576 | 5,284 | 5,163 | 4,926 | 4,573 | 4,183 | |||
Investment income | D4 | 1,984 | 2,112 | 2,445 | 3,021 | 3,109 | 2,861 | |||
Current transfer revenue (excluding taxes) | D7 | 182 | 313 | 268 | 256 | 260 | 248 | |||
Capital transfer revenue (excluding taxes) | D9N | 805 | 331 | 614 | 288 | 326 | 384 | |||
Expenditure | TE | 79,952 | 109,083 | 79,124 | 73,126 | 71,192 | 72,302 | |||
Expense | Expense | 76,966 | 106,785 | 78,180 | 72,777 | 71,988 | 72,081 | |||
Compensation of employees | D1 | 20,713 | 19,293 | 19,175 | 18,907 | 18,653 | 18,597 | |||
Use of goods and services plus taxes payable | P2 + D5 + D29 | 9,982 | 8,991 | 8,584 | 8,243 | 8,186 | 8,783 | |||
Depreciation (Consumption of fixed capital) | P51c | 3,254 | 3,186 | 3,266 | 3,356 | 3,407 | 3,528 | |||
Interest (excluding FISIM) | D41 | 3,412 | 4,921 | 5,888 | 7,157 | 7,666 | 7,506 | |||
Subsidies | D3 | 1,889 | 1,828 | 1,725 | 1,891 | 1,815 | 1,858 | |||
Social benefits | D62 + D632 | 28,848 | 28,774 | 28,808 | 29,436 | 28,549 | 28,122 | |||
Other current transfers | D7 | 2,725 | 2,663 | 2,532 | 2,378 | 2,818 | 2,564 | |||
Capital transfers | D9 | 6,143 | 37,130 | 8,201 | 1,409 | 893 | 1,123 | |||
Net operating balance | NOB | -20,454 | -51,380 | -20,859 | -13,716 | -10,950 | -7,110 | |||
Net acquisition of non-financial assets | P5 + NP - P51c | 2,986 | 2,298 | 944 | 349 | -796 | 221 | |||
General Government Surplus/Deficit | B9 | -23,440 | -53,677 | -21,803 | -14,065 | -10,153 | -7,331 | |||
equals | ||||||||||
Net acquisition of financial assets | ΔFA | 2,949 | -11,638 | 3,665 | 5,786 | -5,624 | -18,505 | |||
Debt instruments | F2 + F3 + F4 | 5,292 | -8,984 | -71 | 4,368 | -4,511 | -19,049 | |||
Equity and Investment Fund Shares | F5 | -2,357 | -2,388 | 3,703 | 1,826 | -1,307 | -91 | |||
Other financial assets | F6 + F7 + F8 | 14 | -266 | 33 | -408 | 194 | 635 | |||
less | ||||||||||
Net incurrence of liabilities | ΔL | 26,389 | 42,039 | 25,468 | 19,852 | 4,528 | -11,174 | |||
Debt instruments | F2 + F3 + F4 | 26,166 | 40,927 | 25,558 | 19,526 | 5,348 | -12,295 | |||
Other liabilities | F5 + F6 + F7 + F8 | 223 | 1,112 | -90 | 326 | -820 | 1,121 | |||
Memo: Net derivative flows on debt interest swap contracts | -7 | 10 | -132 | -221 | -274 | -264 | ||||
General Government Surplus/Deficit (% of GDP) | -13.8 | -32.3 | -12.5 | -8.0 | -5.7 | -3.9 | ||||
Impact of Financial Crisis | ||||||||||
Revenue (a+b+c+d) | 884 | 1,744 | 3,065 | 3,033 | 2,365 | 1,678 | ||||
Guarantee fees receivable (a) | P131(part) | 437 | 1,074 | 1,215 | 934 | 421 | 155 | |||
Interest receivable (b) | D4(part) | 387 | 508 | 1,041 | 1,539 | 1,092 | 712 | |||
Dividends receivable (c) | D4(part) | 0 | 32 | 333 | 502 | 736 | 735 | |||
Other (d) | P131(part) | 60 | 130 | 476 | 59 | 117 | 77 | |||
Expenditure (e+f+g+h) | 4,651 | 37,286 | 9,435 | 2,538 | 1,902 | 1,656 | ||||
Interest payable (e) | D4(part) | 651 | 1,893 | 2,142 | 1,905 | 1,715 | 1,432 | |||
Capital injections recorded as deficit-increasing (capital transfer)(f) | D9(part) | 4,000 | 35,393 | 7,121 | 280 | 0 | 0 | |||
Calls on guarantees (g) | D9(part) | 0 | 0 | 0 | 0 | 0 | 0 | |||
Other (h) | various | 0 | 0 | 172 | 353 | 186 | 223 | |||
Impact of Financial Crisis interventions on General Government Surplus/Deficit | -3,767 | -35,543 | -6,370 | 495 | 464 | 22 | ||||
Underlying General Government Surplus/Deficit (excluding impact of financial crisis) | -19,673 | -18,135 | -15,433 | -14,560 | -10,617 | -7,353 |
Table 2 General Government Net Worth, Gross and Net Debt | ||||||||||||
€million | ||||||||||||
Description | ESA2010 code | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | |||||
General Government net worth | ||||||||||||
Net worth at market value, excluding pension liabilities | NW | 46,900 | 6,255 | -19,357 | -49,536 | -56,127 | -57,924 | |||||
equals | ||||||||||||
Non-financial assets at market value | NFA | 88,443 | 84,632 | 85,257 | 87,295 | 89,084 | 94,700 | |||||
plus | ||||||||||||
Financial net worth at market value, excluding pension liabilities | FNW | -41,543 | -78,377 | -104,614 | -136,831 | -145,211 | -152,624 | |||||
equals | ||||||||||||
Financial assets at market value | FA | 73,395 | 62,231 | 88,281 | 92,794 | 94,423 | 84,849 | |||||
EDP debt instruments | F2 + F3 + F4 | 42,683 | 33,516 | 55,168 | 58,706 | 54,435 | 37,127 | |||||
Equity and Investment Fund Shares | F5 | 21,788 | 20,130 | 22,975 | 25,098 | 30,795 | 38,751 | |||||
Other financial assets | F6 + F7 + F8 | 8,924 | 8,585 | 10,138 | 8,990 | 9,193 | 8,971 | |||||
less | ||||||||||||
Liabilities at market value | L | 114,938 | 140,608 | 192,895 | 229,625 | 239,634 | 237,473 | |||||
EDP debt instruments | F2 + F3 + F4 | 108,462 | 132,998 | 182,300 | 218,876 | 231,574 | 228,766 | |||||
Other liabilities | F5 + F6 + F7 + F8 | 6,476 | 7,610 | 10,595 | 10,749 | 8,060 | 8,707 | |||||
Memo: Estimated pension liabilities of government | 116,000 | 116,000 | 116,000 | 98,000 | 98,000 | 98,000 | ||||||
Memo: Net worth, including pension liabilities | -69,100 | -109,745 | -135,357 | -147,536 | -154,127 | -155,924 | ||||||
Contingent liabilities | 247,603 | 149,355 | 142,298 | 119,131 | 59,723 | 28,848 | ||||||
Memo: Net worth, including pension liabilities and contingent liabilities | -316,703 | -259,100 | -277,655 | -266,666 | -213,849 | -184,772 | ||||||
General Government: changes in net worth | ||||||||||||
Opening net worth | 75,246 | 46,900 | 6,255 | -19,357 | -49,536 | -56,127 | ||||||
Change in net worth due to transactions | -20,455 | -51,379 | -20,859 | -13,717 | -10,948 | -7,110 | ||||||
Net acquisition of non-financial assets | P5 + NP - P51c | 2,986 | 2,298 | 944 | 349 | -796 | 221 | |||||
Net lending/net borrowing | B9 | -23,440 | -53,677 | -21,803 | -14,066 | -10,152 | -7,331 | |||||
Change in net worth due to other economic flows | Kx | -7,891 | 10,734 | -4,753 | -16,462 | 4,357 | 5,313 | |||||
Other changes in non-financial assets | -11,625 | -6,108 | -319 | 1,690 | 2,585 | 5,395 | ||||||
Other changes in financial assets | 3,064 | 474 | 22,385 | -1,273 | 7,253 | 8,931 | ||||||
Other changes in liabilities | 670 | 16,369 | -26,819 | -16,878 | -5,481 | -9,013 | ||||||
Closing net worth | 46,900 | 6,255 | -19,357 | -49,536 | -56,127 | -57,924 | ||||||
General Government Debt (GGDebt) | ||||||||||||
Debt instrument liabilities at market value | F2 + F3 + F4 | 108,462 | 132,998 | 182,300 | 218,876 | 231,574 | 228,766 | |||||
+ Difference between EDP face value and market value | -3,795 | 11,229 | 7,823 | -8,638 | -16,241 | -25,579 | ||||||
Gross General Government Debt (EDP face value) | GGDebt | 104,667 | 144,227 | 190,123 | 210,238 | 215,333 | 203,187 | |||||
less EDP debt instrument assets | F2 + F3 + F4 | -42,683 | -33,516 | -55,170 | -58,707 | -54,435 | -37,127 | |||||
Net General Government Debt | GGNetDebt | 61,984 | 110,711 | 134,953 | 151,531 | 160,898 | 166,060 | |||||
Closing Net Worth (% of GDP) | 27.7 | 3.8 | -11.1 | -28.3 | -31.3 | -30.6 | ||||||
Gross General Government Debt (% of GDP) | 61.8 | 86.8 | 109.3 | 120.2 | 120 | 107.5 | ||||||
Net General Government Debt (% of GDP) | 36.6 | 66.6 | 77.6 | 86.7 | 89.7 | 87.8 |
Table 3 General Government: detailed classification of revenue and output | |||||||||||
€million | |||||||||||
Description | ESA2010 code | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | ||||
Total Revenue | TR | 56,511 | 55,406 | 57,321 | 59,061 | 61,039 | 64,972 | ||||
Taxes and social contributions | 48,963 | 47,367 | 48,832 | 50,570 | 52,771 | 57,296 | |||||
Taxes | D2 + D5 + D91 | 38,720 | 37,881 | 38,860 | 40,919 | 42,469 | 46,398 | ||||
Indirect taxes (taxes on production and imports) | D2 | 18,352 | 18,063 | 17,776 | 18,337 | 19,268 | 21,104 | ||||
Taxes on products | D21 | 16,290 | 16,083 | 15,705 | 16,099 | 16,730 | 18,165 | ||||
of which Value-Added Tax | D211 | 10,324 | 10,067 | 9,755 | 10,219 | 10,372 | 11,496 | ||||
Other taxes on production | D29 | 2,062 | 1,981 | 2,070 | 2,238 | 2,538 | 2,938 | ||||
Direct taxes | D5 | 20,111 | 19,583 | 20,842 | 22,300 | 22,923 | 24,938 | ||||
Taxes on income, profits and capital gains | D51 | 19,117 | 18,617 | 19,435 | 20,837 | 21,299 | 23,073 | ||||
Other current direct taxes | D59 | 993 | 966 | 1,407 | 1,463 | 1,624 | 1,865 | ||||
Capital taxes | D91 | 258 | 235 | 242 | 282 | 278 | 356 | ||||
Social contributions | D61 | 10,243 | 9,485 | 9,972 | 9,651 | 10,301 | 10,898 | ||||
Actual social contributions | D611 + D613 | 8,795 | 8,432 | 9,002 | 8,474 | 9,025 | 9,609 | ||||
Employers' imputed social contributions | D612 | 1,448 | 1,053 | 971 | 1,177 | 1,276 | 1,289 | ||||
Sales of goods and services | P1O | 4,576 | 5,284 | 5,163 | 4,926 | 4,573 | 4,183 | ||||
Sales of market establishments (= market output) | P11 | 907 | 877 | 905 | 978 | 1,048 | 1,137 | ||||
Imputed sales related to production of own-use capital assets (= output for own final use) | P12 | 64 | 58 | 58 | 38 | 33 | 33 | ||||
Incidental sales and fees of non-market establishments | P131 | 3,605 | 4,349 | 4,200 | 3,910 | 3,492 | 3,013 | ||||
Investment income | D4 | 1,984 | 2,112 | 2,445 | 3,021 | 3,109 | 2,861 | ||||
Interest (excluding FISIM) | D41 | 978 | 850 | 1,360 | 1,589 | 1,333 | 934 | ||||
Dividends | D42 | 1,004 | 1,260 | 1,081 | 1,428 | 1,772 | 1,923 | ||||
Current transfer revenue | D39 + D7 | 182 | 312 | 267 | 256 | 260 | 249 | ||||
Subsidies | D39 | 0 | 0 | 0 | 0 | 0 | 0 | ||||
Other current transfers | D7 | 182 | 313 | 268 | 256 | 260 | 248 | ||||
Non-life insurance claims | D72 | 21 | 24 | 13 | 8 | 9 | 9 | ||||
Other Domestic - Current | D7N_S1 | 79 | 190 | 214 | 206 | 195 | 189 | ||||
From Rest of World - Current | D7N_S2 | 82 | 99 | 41 | 42 | 57 | 51 | ||||
Capital transfer revenue | D9N | 805 | 331 | 614 | 288 | 326 | 384 | ||||
Output | P1 | 34,228 | 31,739 | 31,318 | 30,881 | 30,683 | 31,419 | ||||
Market output (sales of market establishments) | P11 | 907 | 877 | 905 | 978 | 1,048 | 1,137 | ||||
Output for own final use | P12 | 64 | 58 | 58 | 38 | 33 | 33 | ||||
Non-market output | P13 | 33,257 | 30,804 | 30,355 | 29,865 | 29,602 | 30,249 | ||||
= Non-market compensation of employees | D1_nonmarket | 20,648 | 19,235 | 19,117 | 18,869 | 18,620 | 18,564 | ||||
= Total compensation of employees | D1 | 20,713 | 19,293 | 19,175 | 18,907 | 18,653 | 18,597 | ||||
- Compensation of employees of market establishments | D1_market | ||||||||||
- Compensation related to production of own-use capital assets | D1_own-use | -64 | -58 | -58 | -38 | -33 | -33 | ||||
+ Non-market intermediate consumption | P2_nonmarket | 9,757 | 8,767 | 8,356 | 8,030 | 7,967 | 8,563 | ||||
= Total intermediate consumption | P2 | 9,982 | 8,991 | 8,582 | 8,242 | 8,186 | 8,783 | ||||
- Intermediate consumption of market establishments | P2_market | -225 | -224 | -227 | -212 | -219 | -219 | ||||
- Intermediate consumption related to production of own-use capital assets | P2_own-use | ||||||||||
+ Non-market consumption of fixed capital | P51c_nonmarket | 2,852 | 2,802 | 2,882 | 2,966 | 3,015 | 3,121 | ||||
= Total consumption of fixed capital | P51c_nonmarket | 3,254 | 3,186 | 3,266 | 3,356 | 3,407 | 3,528 | ||||
- Consumption of fixed capital by market establishments | P51c_market | -402 | -384 | -385 | -389 | -392 | -406 | ||||
- Consumption of fixed capital related to production of own-use capital assets | P51c_own-use | ||||||||||
+ Other taxes on production, payable | D29_pay | 0 | 0 | 0 | 0 | 0 | 0 | ||||
- Other subsidies on production, receivable | D39_rec | 0 | 0 | 0 | 0 | 0 | 0 |
Table 4 General Government: detailed classification of expenditure and consumption | |||||||||||
€million | |||||||||||
Description | ESA2010 code | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | ||||
Total Expenditure | TE | 79,952 | 109,083 | 79,124 | 73,126 | 71,192 | 72,302 | ||||
Expense | 76,966 | 106,785 | 78,180 | 72,777 | 71,988 | 72,081 | |||||
Compensation of employees | D1 | 20,713 | 19,293 | 19,175 | 18,907 | 18,653 | 18,597 | ||||
Of which: Related to production of own-use capital assets | 64 | 58 | 58 | 38 | 33 | 33 | |||||
Use of goods and services plus taxes payable | P2 + D5 + D29 | 9,982 | 8,991 | 8,584 | 8,243 | 8,186 | 8,783 | ||||
Use of goods and services [Intermediate consumption] | P2 | 9,982 | 8,991 | 8,582 | 8,242 | 8,186 | 8,783 | ||||
Of which: Intermediate consumption of market establishments | 225 | 224 | 227 | 212 | 219 | 219 | |||||
Taxes, payable | D5 | 0 | 1 | 1 | 1 | 0 | 0 | ||||
Depreciation (Consumption of fixed capital) | P51c | 3,254 | 3,186 | 3,266 | 3,356 | 3,407 | 3,528 | ||||
Of which: Depreciation by market establishments | 402 | 384 | 385 | 389 | 392 | 406 | |||||
Interest (excluding FISIM) | D41 | 3,412 | 4,921 | 5,888 | 7,157 | 7,666 | 7,506 | ||||
Subsidies | D3 | 1,889 | 1,828 | 1,725 | 1,891 | 1,815 | 1,858 | ||||
Product subsidies | D31 | 1,222 | 1,083 | 1,060 | 1,062 | 996 | 976 | ||||
Other subsidies on production | D39 | 667 | 745 | 665 | 829 | 820 | 882 | ||||
Social benefits | D62 + D632 | 28,848 | 28,774 | 28,808 | 29,436 | 28,549 | 28,122 | ||||
Social benefits in cash | D62 | 24,232 | 23,818 | 23,850 | 24,195 | 23,506 | 22,936 | ||||
Social benefits in kind (via market producers) | D632 | 4,616 | 4,956 | 4,958 | 5,241 | 5,043 | 5,186 | ||||
Other current transfers | D7 | 2,725 | 2,663 | 2,532 | 2,378 | 2,818 | 2,564 | ||||
Net non-life insurance premiums | D71 | 83 | 83 | 47 | 77 | 58 | 58 | ||||
Current international cooperation | D74 | 575 | 547 | 547 | 546 | 531 | 435 | ||||
Miscellaneous current transfers | D75 | 757 | 865 | 789 | 565 | 674 | 589 | ||||
VAT and GNI based EU budget contribution | D76 | 1,310 | 1,167 | 1,150 | 1,190 | 1,556 | 1,483 | ||||
VAT-based EU own resources | D761 | 163 | 194 | 194 | 191 | 194 | 203 | ||||
GNI-based EU own resources | D762 | 1,147 | 973 | 956 | 999 | 1,361 | 1,280 | ||||
Capital transfers | D9 | 6,143 | 37,130 | 8,201 | 1,409 | 893 | 1,123 | ||||
Investment grants | D92 | 1,747 | 1,302 | 1,081 | 1,129 | 855 | 930 | ||||
Other capital transfers | D99 | 4,396 | 35,828 | 7,121 | 280 | 38 | 193 | ||||
Net acquisition of non-financial assets | P5 + NP - P51c | 2,986 | 2,298 | 944 | 349 | -796 | 221 | ||||
= Gross investment in non-financial assets | P5 + NP | 6,239 | 5,484 | 4,211 | 3,704 | 2,611 | 3,748 | ||||
Gross fixed capital formation | P51 | 6,240 | 5,564 | 4,099 | 3,621 | 3,251 | 3,688 | ||||
Net acquisition of stocks | P52 | -1 | -80 | 111 | 83 | 83 | 60 | ||||
Net acquisition of unproduced assets | NP | 0 | 0 | 0 | 0 | -723 | 0 | ||||
- Consumption of fixed capital | P51c | -3,254 | -3,186 | -3,266 | -3,356 | -3,407 | -3,528 | ||||
Net expenditure on current goods and services | P3 excl. D632 | 29,652 | 26,455 | 26,155 | 25,955 | 26,110 | 27,236 | ||||
= Output | P1 | 34,228 | 31,739 | 31,318 | 30,881 | 30,683 | 31,419 | ||||
- Sales of goods and services | P11+P12+P131 | -4,576 | -5,284 | -5,163 | -4,926 | -4,573 | -4,183 | ||||
Market output (sales of market establishments) | P11 | -907 | -877 | -905 | -978 | -1,048 | -1,137 | ||||
Output for own final use | P12 | -64 | -58 | -58 | -38 | -33 | -33 | ||||
Incidental sales and fees of non-market establishments | P131 | -3,605 | -4,349 | -4,200 | -3,910 | -3,492 | -3,013 | ||||
Final consumption expenditure | P3 | 34,268 | 31,411 | 31,114 | 31,196 | 31,153 | 32,422 | ||||
= Net expenditure on current goods and services | P3 excl. D632 | 29,652 | 26,455 | 26,155 | 25,955 | 26,110 | 27,236 | ||||
+ Social transfers in kind via market producers | D632 | 4,616 | 4,956 | 4,958 | 5,241 | 5,043 | 5,186 | ||||
made up of | |||||||||||
Individual consumption (= social transfers in kind) | P31 (= D63) | 22,429 | 21,319 | 21,022 | 20,875 | 21,316 | 22,162 | ||||
Social transfers in kind (via market producers) | D632 | 4,616 | 4,956 | 4,958 | 5,241 | 5,043 | 5,186 | ||||
Social transfers in kind (provided directly by government) | D631 | 17,813 | 16,363 | 16,063 | 15,633 | 16,274 | 16,976 | ||||
Collective consumption (= actual final consumption of government) | P32 | 11,839 | 10,092 | 10,092 | 10,322 | 9,836 | 10,261 | ||||
Total social transfers | D62 + D63 | 46,661 | 45,137 | 44,871 | 45,070 | 44,822 | 45,097 | ||||
Social benefits in cash | D62 | 24,232 | 23,818 | 23,850 | 24,195 | 23,506 | 22,936 | ||||
Social transfers in kind (= individual consumption) | D63 | 22,429 | 21,319 | 21,022 | 20,875 | 21,316 | 22,162 |
Table 5 General Government financial transactions | ||||||||||||
€million | ||||||||||||
Description | ESA2010 code | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | |||||
Net lending (+) / net borrowing (-) | B.9 | -23,440 | -53,677 | -21,803 | -14,066 | -10,152 | -7,331 | |||||
equals | ||||||||||||
Net acquisition of financial assets | ΔA | 2,949 | -11,638 | 3,665 | 5,786 | -5,624 | -18,505 | |||||
EDP debt instruments | F2 + F3 + F4 | 5,292 | -8,984 | -71 | 4,368 | -4,511 | -19,049 | |||||
Currency and deposits | F2 | 1,041 | -11,288 | -651 | 5,827 | -1,247 | -5,944 | |||||
Debt securities | F3 | 4,123 | 1,857 | -648 | 957 | -757 | -1,429 | |||||
Short-term | F31 | 43 | -37 | -36 | 1,034 | 2,697 | -1,373 | |||||
Long-term | F32 | 4,080 | 1,894 | -612 | -77 | -3,454 | -56 | |||||
Loans | F4 | 128 | 447 | 1,228 | -2,416 | -2,507 | -11,676 | |||||
Short-term loans | F41 | 0 | 0 | 885 | 1,069 | 349 | -788 | |||||
Long-term loans | F42 | 128 | 447 | 343 | -3,485 | -2,856 | -10,888 | |||||
Equity and Investment Fund Shares | F5 | -2,357 | -2,388 | 3,703 | 1,826 | -1,307 | -91 | |||||
Other financial assets | F6 + F7 + F8 | 14 | -266 | 33 | -408 | 194 | 635 | |||||
Insurance, Pensions and Standardised Guarantees | F6 | 1 | 0 | 0 | -1 | 0 | 1 | |||||
Financial derivatives and Employee Stock Options | F7 | 16 | 254 | -271 | -75 | 196 | 96 | |||||
Other accounts receivable/payable | F8 | -3 | -520 | 304 | -332 | -2 | 538 | |||||
less | ||||||||||||
Net incurrence of liabilities | ΔL | 26,389 | 42,039 | 25,468 | 19,852 | 4,528 | -11,174 | |||||
EDP debt instruments | F2 + F3 + F4 | 26,166 | 40,927 | 25,558 | 19,526 | 5,348 | -12,295 | |||||
Currency and deposits | F2 | 1,395 | 3,422 | 2,893 | 3,802 | -30,707 | -10,474 | |||||
Debt securities | F3 | 24,775 | 6,254 | -9,055 | -7,419 | 25,623 | 6,582 | |||||
Short-term | F31 | -5,338 | -13,175 | -3,466 | -1,299 | -159 | 1,415 | |||||
Long-term | F32 | 30,113 | 19,429 | -5,589 | -6,120 | 25,782 | 5,167 | |||||
Loans | F4 | -4 | 31,251 | 31,720 | 23,143 | 10,432 | -8,403 | |||||
Short-term loans | F41 | 255 | 40 | -173 | 1,329 | -464 | -112 | |||||
Long-term loans | F42 | -259 | 31,211 | 31,893 | 21,814 | 10,896 | -8,291 | |||||
Other liabilities | F5 + F6 + F7 + F8 | 223 | 1,112 | -90 | 326 | -820 | 1,121 | |||||
Equity and Investment Fund Shares | F5 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
Insurance, Pensions and Standardised Guarantees | F6 | 0 | 0 | 0 | 1 | -1 | 0 | |||||
Financial derivatives and Employee Stock Options | F7 | 0 | 0 | 3 | 0 | 0 | 0 | |||||
Other accounts receivable/payable | F8 | 223 | 1,112 | -93 | 325 | -819 | 1,121 |
Table 6 General Government: detailed breakdown of net worth | |||||||||||||
€million | |||||||||||||
Description | ESA2010 code | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | ||||||
General Government balance sheet | |||||||||||||
Net worth at market value, excluding pension liabilities | NW | 46,900 | 6,255 | -19,357 | -49,536 | -56,127 | -57,924 | ||||||
equals | |||||||||||||
Non-financial assets at market value | NFA | 88,443 | 84,632 | 85,257 | 87,295 | 89,084 | 94,700 | ||||||
plus | |||||||||||||
Financial net worth at market value, excluding pension liabilities | FNW | -41,543 | -78,377 | -104,614 | -136,831 | -145,211 | -152,624 | ||||||
equals | |||||||||||||
Financial assets at market value | FA | 73,395 | 62,231 | 88,281 | 92,794 | 94,423 | 84,849 | ||||||
EDP debt instruments | F2 + F3 + F4 | 42,683 | 33,516 | 55,168 | 58,706 | 54,435 | 37,127 | ||||||
Currency and deposits | F2 | 30,690 | 19,662 | 19,284 | 25,272 | 24,024 | 18,152 | ||||||
Debt securities | F3 | 8,700 | 10,114 | 7,919 | 9,470 | 10,249 | 9,646 | ||||||
Short-term | F31 | 85 | 49 | 13 | 1,046 | 3,744 | 2,369 | ||||||
Long-term | F32 | 8,615 | 10,065 | 7,907 | 8,424 | 6,505 | 7,277 | ||||||
Loans | F4 | 3,293 | 3,740 | 27,965 | 23,964 | 20,162 | 9,329 | ||||||
Short-term loans | F41 | 0 | 0 | 885 | 1,954 | 2,288 | 1,516 | ||||||
Long-term loans | F42 | 3,293 | 3,740 | 27,081 | 22,011 | 17,874 | 7,813 | ||||||
Equity and Investment Fund Shares | F5 | 21,788 | 20,130 | 22,975 | 25,098 | 30,795 | 38,751 | ||||||
Other financial assets | F6 + F7 + F8 | 8,924 | 8,585 | 10,138 | 8,990 | 9,193 | 8,971 | ||||||
Insurance, Pensions and Standardised Guarantees | F6 | 1 | 1 | 1 | 0 | 0 | 1 | ||||||
Financial derivatives and Employee Stock Options | F7 | 410 | 606 | 1,694 | 898 | 1,136 | 352 | ||||||
Other accounts receivable/payable | F8 | 8,513 | 7,978 | 8,443 | 8,092 | 8,057 | 8,618 | ||||||
less | |||||||||||||
Liabilities at market value | L | 114,938 | 140,608 | 192,895 | 229,625 | 239,634 | 237,473 | ||||||
EDP debt instruments | F2 + F3 + F4 | 108,462 | 132,998 | 182,300 | 218,876 | 231,574 | 228,766 | ||||||
Currency and deposits | F2 | 10,308 | 13,711 | 58,388 | 62,099 | 31,356 | 20,918 | ||||||
Debt securities | F3 | 94,787 | 84,112 | 85,222 | 94,295 | 126,302 | 142,410 | ||||||
Short-term | F31 | 20,456 | 7,231 | 3,825 | 2,580 | 2,432 | 3,801 | ||||||
Long-term | F32 | 74,331 | 76,881 | 81,398 | 91,715 | 123,870 | 138,609 | ||||||
Loans | F4 | 3,367 | 35,175 | 38,690 | 62,482 | 73,916 | 65,438 | ||||||
Short-term loans | F41 | 691 | 731 | 558 | 1,886 | 1,442 | 1,320 | ||||||
Long-term loans | F42 | 2,676 | 34,444 | 38,133 | 60,596 | 72,475 | 64,117 | ||||||
Other liabilities | F5 + F6 + F7 + F8 | 6,476 | 7,610 | 10,595 | 10,749 | 8,060 | 8,707 | ||||||
Equity and Investment Fund Shares | F5 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||
Insurance, Pensions and Standardised Guarantees | F6 | 0 | 0 | 0 | 1 | 0 | 0 | ||||||
Financial derivatives and Employee Stock Options | F7 | 16 | 38 | 2,974 | 2,802 | 933 | 459 | ||||||
Other accounts receivable/payable | F8 | 6,460 | 7,572 | 7,621 | 7,946 | 7,127 | 8,248 | ||||||
Memo: Estimated pension liabilities of government | 116,000 | 116,000 | 116,000 | 98,000 | 98,000 | 98,000 | |||||||
Memo: Net worth, including pension liabilities | -69,100 | -109,745 | -135,357 | -147,536 | -154,127 | -155,924 | |||||||
Contingent liabilities | 247,603 | 149,355 | 142,298 | 119,131 | 59,723 | 28,848 | |||||||
Guarantees | 244,235 | 145,880 | 138,723 | 115,555 | 56,020 | 25,145 | |||||||
Off-balance sheet PPPs | 3,368 | 3,475 | 3,576 | 3,576 | 3,703 | 3,703 | |||||||
Memo: Net worth, including pension liabilities and contingent liabilities | -316,703 | -259,100 | -277,655 | -266,666 | -213,849 | -184,772 | |||||||
Change in net worth of government | |||||||||||||
Opening net worth | 75,246 | 46,900 | 6,255 | -19,357 | -49,536 | -56,127 | |||||||
Change in net worth due to transactions | -20,455 | -51,379 | -20,859 | -13,717 | -10,948 | -7,110 | |||||||
Net acquisition of non-financial assets | P5 + NP - P51c | 2,986 | 2,298 | 944 | 349 | -796 | 221 | ||||||
Net lending/net borrowing | B9 | -23,440 | -53,677 | -21,803 | -14,066 | -10,152 | -7,331 | ||||||
= Net acquisition of financial assets | 2,949 | -11,638 | 3,665 | 5,786 | -5,624 | -18,505 | |||||||
- Net incurrence of liabilities | -26,389 | -42,039 | -25,468 | -19,852 | -4,528 | 11,174 | |||||||
Change in net worth due to other economic flows | Kx | -7,891 | 10,734 | -4,753 | -16,462 | 4,357 | 5,313 | ||||||
Other changes in non-financial assets | -11,625 | -6,108 | -319 | 1,690 | 2,585 | 5,395 | |||||||
Other changes in financial net worth | 3,734 | 16,843 | -4,434 | -18,151 | 1,772 | -82 | |||||||
= Other changes in financial assets | 3,064 | 474 | 22,385 | -1,273 | 7,253 | 8,931 | |||||||
EDP debt instruments | -78 | -183 | 21,723 | -830 | 240 | 1,741 | |||||||
Equity and Investment Fund Shares | 3,101 | 730 | -858 | 297 | 7,004 | 8,047 | |||||||
Other financial assets | 41 | -73 | 1,520 | -740 | 9 | -857 | |||||||
- Other changes in liabilities | 670 | 16,369 | -26,819 | -16,878 | -5,481 | -9,013 | |||||||
EDP debt instruments | 543 | 16,391 | -23,744 | -17,050 | -7,350 | -9,487 | |||||||
Other liabilities | 127 | -22 | -3,075 | 172 | 1,869 | 474 | |||||||
Closing net worth | 46,900 | 6,255 | -19,357 | -49,536 | -56,127 | -57,924 |
Table 7 General Government Gross and Net Debt | ||||||||||
€million | ||||||||||
Description | ESA2010 code | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | |||
General Government Debt | ||||||||||
Debt instrument liabilities at market value | 108,462 | 132,998 | 182,300 | 218,876 | 231,574 | 228,766 | ||||
+ Difference between face value and market value | -3,795 | 11,229 | 7,823 | -8,638 | -16,241 | -25,579 | ||||
Gross General Government Debt (face value) | GGDebt | 104,667 | 144,227 | 190,123 | 210,238 | 215,333 | 203,187 | |||
By category: | ||||||||||
Currency and deposits | F2 | 10,307 | 13,708 | 58,386 | 62,092 | 31,356 | 20,918 | |||
Debt securities | F3 | 91,518 | 96,381 | 94,013 | 87,297 | 112,665 | 119,078 | |||
Short-term | F31 | 20,443 | 7,203 | 3,777 | 2,535 | 2,389 | 3,760 | |||
Long-term | F32 | 71,075 | 89,178 | 90,236 | 84,762 | 110,276 | 115,318 | |||
Loans | F4 | 2,842 | 34,138 | 37,723 | 60,849 | 71,312 | 63,191 | |||
Short-term | F41 | 691 | 731 | 558 | 1,886 | 1,442 | 1,320 | |||
Long-term | F42 | 2,151 | 33,407 | 37,166 | 58,963 | 69,870 | 61,870 | |||
less EDP debt instrument assets | F2 + F3 + F4 | 42,683 | 33,516 | 55,170 | 58,707 | 54,435 | 37,127 | |||
By category: | ||||||||||
Currency and deposits | F2 | 30,690 | 19,662 | 19,284 | 25,272 | 24,024 | 18,152 | |||
Debt securities | F3 | 8,700 | 10,114 | 7,920 | 9,470 | 10,249 | 9,646 | |||
Short-term | F31 | 85 | 49 | 13 | 1,046 | 3,744 | 2,369 | |||
Long-term | F32 | 8,615 | 10,065 | 7,907 | 8,424 | 6,505 | 7,277 | |||
Loans | F4 | 3,293 | 3,740 | 27,966 | 23,965 | 20,162 | 9,329 | |||
Short-term | F41 | 0 | 0 | 885 | 1,954 | 2,288 | 1,516 | |||
Long-term | F42 | 3,293 | 3,740 | 27,081 | 22,011 | 17,874 | 7,813 | |||
Net General Government Debt (face value) | GGNetDebt | 61,984 | 110,711 | 134,953 | 151,531 | 160,898 | 166,060 | |||
By category: | ||||||||||
Currency and deposits | F2 | -20,383 | -5,954 | 39,102 | 36,820 | 7,332 | 2,766 | |||
Debt securities | F3 | 82,818 | 86,267 | 86,093 | 77,827 | 102,416 | 109,432 | |||
Short-term | F31 | 20,358 | 7,154 | 3,764 | 1,489 | -1,355 | 1,391 | |||
Long-term | F32 | 62,460 | 79,113 | 82,329 | 76,338 | 103,771 | 108,041 | |||
Loans | F4 | -451 | 30,398 | 9,757 | 36,884 | 51,150 | 53,862 | |||
Short-term | F41 | 691 | 731 | -327 | -68 | -846 | -196 | |||
Long-term | F42 | -1,142 | 29,667 | 10,085 | 36,952 | 51,996 | 54,057 |
Table 8 Reconciliation of Exchequer Balance to General Government Deficit | |||||||
€ million | |||||||
Description | ESA2010 code | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 |
Exchequer balance | -24,641 | -18,745 | -24,918 | -14,892 | -11,503 | -8,183 | |
Deduct cash inflows which do not increase financial net worth | -3 | -382 | -62 | -13 | -2,697 | -4,308 | |
Inflows from sale or redemption of financial assets | -3 | -382 | -62 | -13 | -2,693 | -4,294 | |
Incurrence of Exchequer liability to Central Bank for notes and coins in circulation | 0 | 0 | 0 | 0 | -5 | -13 | |
Exclude cash outflows which do not reduce financial net worth | 31 | 650 | 7,335 | 2,267 | 2,316 | 4,612 | |
Acquisition of financial assets | 1 | 642 | 4,818 | 2,267 | 2,303 | 4,599 | |
Repayment of promissory notes notional loan principal | 0 | 0 | 2,517 | 0 | 13 | 13 | |
Redemption of Exchequer liability to Central Bank for notes and coins in circulation | 30 | 9 | 0 | 0 | 0 | 0 | |
Impact on financial net worth of Exchequer cash transactions | -24,613 | -18,477 | -17,645 | -12,638 | -11,885 | -7,878 | |
Adjust for impact of non-cash revenue and disposals of non-financial asset (+) | -203 | -174 | 726 | -639 | 813 | 406 | |
Difference between Exchequer cash tax revenue and time-adjusted Revenue Net Receipts | -331 | -12 | 562 | -178 | 161 | 478 | |
Receipts due from EU (Agriculture grants, Cohesion Fund, ESF and ERDF) | 129 | -162 | 36 | -11 | -41 | -87 | |
Accrual of interest due on contingent capital assets assigned to banks | 0 | 0 | 128 | 0 | -45 | 0 | |
Licence sales | 0 | 0 | 0 | -450 | 738 | 15 | |
Other accrued revenue | 0 | 0 | 0 | 0 | 0 | 0 | |
Adjust for impact of non-cash expenditure (-) | -1,066 | -33,224 | 361 | -314 | 181 | -292 | |
Capital transfers to financial institutions financed by promissory notes | 0 | -30,850 | 0 | 0 | 13 | 13 | |
Difference between interest paid and accrued | -344 | -1,328 | 94 | -309 | 71 | 176 | |
Difference between Exchequer cash issues and accrued net spending of departments and offices | 304 | 318 | 102 | -133 | -4 | 35 | |
Other accrued expenditure | -1,027 | -1,364 | 164 | 128 | 101 | -517 | |
Surplus/Deficit of Exchequer | B9_exchequer | -25,882 | -51,875 | -16,559 | -13,592 | -10,890 | -7,765 |
Surplus/Deficit of extra-budgetary bodies, funds and accounts consolidated with Exchequer | -2,144 | -383 | -369 | 115 | -151 | 144 | |
Social Insurance Fund | -2,529 | -831 | -192 | -1 | -26 | 79 | |
Bank & Deposit Guarantee Schemes | 437 | -330 | -106 | -99 | -191 | -12 | |
Capital Services Redemption Account | 0 | 600 | -600 | 0 | 0 | 0 | |
Small Savings Reserve Fund | -243 | 0 | 0 | 0 | 0 | 0 | |
Other Extra-Budgetary Funds | 19 | 11 | 374 | 296 | 55 | 17 | |
Health Service Executive | 171 | 167 | 155 | -82 | 11 | 60 | |
Surplus/Deficit of Budgetary Central Government | B9_bcg | -28,026 | -52,259 | -16,928 | -13,477 | -11,041 | -7,620 |
Surplus/Deficit of other Central Government bodies | 4,682 | -1,412 | -4,767 | -452 | 847 | 292 | |
National Pensions Reserve Fund | 4,433 | -1,702 | -4,373 | 334 | 431 | 221 | |
Non-market State corporations and agencies | 221 | 288 | -384 | -779 | 382 | 67 | |
Voluntary and joint board hospitals | 28 | 2 | -9 | -6 | 34 | 4 | |
Surplus/Deficit of Central Government | B9_S1311 | -23,344 | -53,671 | -21,695 | -13,929 | -10,194 | -7,328 |
Surplus/Deficit of Local Government | B9_S1313 | -96 | -6 | -109 | -136 | 42 | -3 |
Surplus/Deficit of General Government | B9_S13 | -23,440 | -53,677 | -21,803 | -14,065 | -10,152 | -7,331 |
Table 9 Reconciliation of National Debt to General Government Debt | |||||||||||
€ million | |||||||||||
Description | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | |||||
Audited National Debt | 75,152 | 93,445 | 119,082 | 137,632 | 173,947 | 182,310 | |||||
Composed of | |||||||||||
Gross National Debt | 96,968 | 109,609 | 136,774 | 161,482 | 197,547 | 197,069 | |||||
Medium/long term debt | 71,528 | 90,786 | 119,625 | 144,524 | 178,722 | 176,011 | |||||
Irish Government Bonds | 71,076 | 90,705 | 85,912 | 88,455 | 111,609 | 116,941 | |||||
EU/IMF Programme Funding | 0 | 0 | 33,676 | 53,200 | 61,350 | 54,478 | |||||
EIB and bilateral loans | 0 | 0 | 483 | 3,071 | 4,971 | 5,463 | |||||
Miscellaneous (including derivatives) | 452 | 82 | -445 | -202 | 792 | -871 | |||||
Short term debt | 18,044 | 8,484 | 5,603 | 3,476 | 3,320 | 4,672 | |||||
Commercial Paper | 7,035 | 827 | 348 | 1,299 | 482 | 2,254 | |||||
Treasury Bills | 8,390 | 5,939 | 0 | 1,014 | 0 | 500 | |||||
Borrowings from Funds under the control of the Minister for Finance | 1,783 | 1,524 | 1,696 | 786 | 676 | 523 | |||||
Miscellaneous (including EFSF interim funding in 2011) | 835 | 195 | 3,559 | 377 | 2,163 | 1,395 | |||||
State Savings Schemes | 7,396 | 10,339 | 11,546 | 13,482 | 15,505 | 16,386 | |||||
Less Liquid assets | -21,816 | -16,164 | -17,692 | -23,850 | -23,601 | -14,759 | |||||
Reverse deduction of liquid assets and EFSF prepaid margin held by Exchequer | 21,816 | 16,164 | 18,222 | 24,380 | 24,131 | 15,289 | |||||
Outstanding principal value of promissory notes | 0 | 30,850 | 28,333 | 25,261 | 215 | 201 | |||||
Liability for coinage in circulation | 674 | 673 | 694 | 670 | 675 | 693 | |||||
Accrual adjustments (Small Savings Reserve Fund) | 346 | 368 | 464 | 548 | 604 | 599 | |||||
Adjustment from discounted to nominal value | 55 | 72 | 4 | 6 | 4 | 2 | |||||
National Loans Advance Interest | 127 | 64 | 12 | 12 | 5 | 49 | |||||
Gross treatment of collaterals | 0 | 11 | 170 | 1,431 | 948 | 1,004 | |||||
Other adjustments (repurchase agreements, OPW contracts and exclusion of financial derivatives) | 12 | -21 | -17 | 9 | 48 | 38 | |||||
Unconsolidated Exchequer Debt (Maastricht definition) | 98,182 | 141,626 | 166,963 | 189,950 | 200,575 | 200,185 | |||||
of which: Liabilities to other Central Government bodies | 2,389 | 2,440 | 2,615 | 2,301 | 2,316 | 2,529 | |||||
Exchequer contribution to Central Government debt | 95,793 | 139,186 | 164,348 | 187,649 | 198,259 | 197,656 | |||||
of which: Liabilities to Local Government | 19 | 32 | 19 | 30 | 29 | 22 | |||||
Exchequer contribution to General Government debt | 95,773 | 139,154 | 164,329 | 187,619 | 198,230 | 197,634 | |||||
Housing Finance Agency (HFA) | |||||||||||
Gross debt of HFA | 4,941 | 4,512 | 4,414 | 4,501 | 4,423 | 4,209 | |||||
of which: Liabilities to other Central Government bodies | 30 | 3,612 | 3,862 | 3,987 | 3,711 | 3,152 | |||||
HFA contribution to Central Government debt | 4,911 | 900 | 551 | 514 | 712 | 1,057 | |||||
of which: Liabilities to Local Authorities | 182 | 220 | 179 | 119 | 286 | 644 | |||||
HFA contribution to General Government debt | 4,729 | 679 | 373 | 394 | 427 | 413 | |||||
Other Central Government | |||||||||||
IBRC Consolidated | 0 | 0 | 20,927 | 17,797 | 12,660 | 1,237 | |||||
Liabilities of Post Office Savings Bank Fund to Post Office Savings Bank | 1,892 | 2,328 | 2,506 | 2,774 | 2,646 | 2,672 | |||||
Health Service Executive and Voluntary Hospitals | 187 | 145 | 149 | 138 | 150 | 161 | |||||
National Oil Reserves Agency | 444 | 336 | 327 | 258 | 166 | 111 | |||||
Irish Rail | 128 | 25 | 17 | 25 | 8 | 2 | |||||
Westlink buyout: imputed loan from National Toll Roads to National Roads Authority | 510 | 460 | 410 | 360 | 310 | 260 | |||||
All other bodies | 30 | 39 | 54 | 35 | 57 | 174 | |||||
Other bodies' contribution to Central and General Government debt | 3,191 | 3,332 | 24,389 | 21,387 | 15,997 | 4,618 | |||||
Total Central Government debt | 103,895 | 143,418 | 189,288 | 209,550 | 214,968 | 203,331 | |||||
of which: Liabilities to Local Government | 201 | 252 | 197 | 149 | 314 | 666 | |||||
Central Government contribution to General Government debt | 103,694 | 143,166 | 189,091 | 209,401 | 214,654 | 202,665 | |||||
Local Government - Local Authorities | |||||||||||
Borrowing from Housing Finance Agency | 4,583 | 4,448 | 4,358 | 4,431 | 4,306 | 4,104 | |||||
Borrowing from other Central Government bodies | 87 | 78 | 62 | 61 | 77 | 150 | |||||
Other borrowing | 972 | 1,072 | 1,050 | 866 | 572 | 522 | |||||
Local Authorities' contribution to Local Government debt | 5,641 | 5,598 | 5,469 | 5,358 | 4,956 | 4,776 | |||||
VECs / ETBs | 19 | 19 | 0 | 0 | 0 | 0 | |||||
Total Local Government debt | 5,660 | 5,617 | 5,469 | 5,358 | 4,956 | 4,776 | |||||
of which: Liabilities to Central Government | 4,686 | 4,556 | 4,437 | 4,521 | 4,276 | 4,254 | |||||
Local Government contribution to General Government debt | 974 | 1,062 | 1,033 | 837 | 679 | 522 | |||||
General Government Debt | 104,667 | 144,227 | 190,123 | 210,238 | 215,333 | 203,187 |
Introduction
This detailed release along with the headline figures published on 12 October 2015 together comprise the latest official publication by CSO of annual Government Finance Statistics results for years 2009 to 2014. First estimates for 2014 were published in April 2015.
The data published in this series are consistent with the General Government Deficit and Debt levels reported at end-September 2015 under the EU regulation governing the Excessive Deficit Procedure (EDP). Consequently they may not always be fully aligned with the National Income and Expenditure and related publications such as the Institutional Sector Accounts.
The official publication by Eurostat of deficit and debt levels for all EU member states is due on Wednesday 21 October 2015.
Significant events arising since the last release that impact Deficit/Debt
Register of Public Sector Bodies
The Central Statistics Office (CSO) is required to define the scope of the public sector (which includes the General Government Sector) for the official reporting of Ireland’s General Government Deficit/Surplus, Government Debt, and other Government Finance Statistics. In this context, the public sector includes all bodies that are directly or indirectly controlled by a Government department or office, or by a local authority. General Government, in turn, includes all public sector bodies that are also mainly financed by Government bodies. The decision rules governing the classification of bodies to the public and General Government sectors are set out in detail in the Manual on Government Deficit and Debt (MGDD).
The CSO’s Register of Public Sector bodies is updated twice a year to coincide with the submission of government deficit and debt figures to Eurostat under the Excessive Deficit Procedure. It reflects any changes in the composition of the government sector since the previous update. Some additions to the Register since April 2015 include:
1. Irish Water has been classified to Sector S.1311 (Central Government) *.
*This had been a preliminary and provisional classification at the time of the publication of the March EDP. The final classification decision was published by Eurostat on 28 July 2015(letter dated 24 July 2015) and the Register of Public Sector bodies has been updated accordingly. Copies of documents relating to this classification decision can be seen at:
http://www.cso.ie/en/surveysandmethodology/nationalaccounts/classificationdecisions/
A detailed explanation of the application of these rules and the most up-to-date list of public sector bodies (including general government bodies) for Ireland is also shown at this link.
Sale of National Lottery Licence
In October 2013, the Department of Public Expenditure and Reform announced that Premier Lotteries Ireland had been selected as the licence holder of the National Lottery Licence for a 20 year period. The actual transfer took place on 30th November 2014. As the licence holder is unable to sell the permit to a third party government is not deemed to have sold an asset. Rather it is found to have granted permission to limit the number of individual units entitled to engage in this activity and therefore the receipt is to be recorded as ‘other taxes’ (D.29 (e)) over the life of the licence. The present value of the cash received up front in 2014 is recorded in the ‘Other accounts payable’ liability (AF.8) which will in turn be reduced each year by the future tax revenue accruals.
Transfer of pension obligations to government
The Government assumed the pension fund liability of Waterford Crystal under an agreement reached at the end of 2014. As the liabilities exceed the assets of the scheme, we are required to recognise the difference in the assets and liabilities at the time of the transfer, which we record as expenditure (D.9) capital transfer. An ‘accounts payable’ (AF.8) liability is recorded in the government accounts at the time of the transfer and as cash payments are made in future periods this liability decreases accordingly.
Other changes since the last release
Revisions to General Government Deficit/Surplus (GG Deficit/Surplus)
Estimates of the general government deficit for both 2013 and 2014 have been revised since April 2015. The changes indicate an improvement in the deficit of €166 million and €153 million for each of the years respectively. Because audited accounts for many government bodies become available between April and September, this release allows us to present more final data for 2014 than the provisional outturn previously published. These revisions mainly result in a reduction to net capital transfers (D.9).
Revisions to GDP
The GDP figures used in the current publication are consistent with those published in the National Income and Expenditure 2014.
Contingent Liabilities
(a) Public Private Partnerships (PPPs)
The figures previously included in Table 6 for the value of off-balance sheet PPPs has been revised for all periods. This is mainly due to the capital value for a number of projects which were previously reported as the contract value (construction, operation & maintenance, lifecycle and overheads including cost of finance expressed in NPV terms at financial close of the relevant project) being revised to report nominal design and construction value. This was done in order to better align the concepts used in these tables with the concepts used in other reporting of contingent liabilities to Eurostat.
(b) Guarantees
This item refers to the stock of debt of non-government bodies guaranteed by government. The figure for 2011 has been revised due to the classification of IBRC in the Government Sector which means their borrowings are no longer regarded as external to Government.
(c) Pension Liabilities
The estimated pension liability of government (the accrued liability in respect of Public Service occupational pensions) is a contingent liability of government and does not form part of the ESA accounts of general government. It is shown in this release as a memorandum item. The value shown for years 2009-2011 of €116 billion was calculated by the Comptroller and Auditor General. The value of this liability is reduced by €18 billion to €98 billion with effect from 2012. This follows an actuarial valuation carried out by the Department of Public Service and Reform. The main reasons for the reduction were the pay and pension cuts since 2009 and the freeze in pay and pension rates until after the Haddington Road Agreement. Details on this updated estimate can be accessed at:
http://www.per.gov.ie/public-service-pensions-accrued-liability/.
Government Finance Statistics – Concepts and Definitions
Government Finance Statistics (GFS) form the basis for fiscal monitoring in Europe, in particular in relation to the Excessive Deficit Procedure (EDP).
European GFS, including EDP statistics are produced according to the legally binding accounting rules of the European System of Accounts (ESA2010). The Manual on Government Debt and Deficit (MGDD) provides further guidance on the implementation of ESA 2010 in the context of GFS.
EU Member States are required to report government deficit/surplus and debt data biannually under the EDP (before 1 April and 1 October in year N) for years N-4 to N-1 calendar years as well as a forecast for the current year. The data are reported in harmonised tables, which provide a consistent framework for the presentation of this data by Member States. The tables provide a structure for linking national budgetary aggregates with government deficit and debt.
In addition to the EDP transmission programme, detailed statistics on Government revenue and expenditure are also provided to Eurostat under the ESA transmission programme. For quarterly data the main tables reported are:
Table 801 Quarterly Non-financial accounts by sector
Table 2700 Quarterly financial accounts for general government
Table 2800 Quarterly government debt
These data are available on the Eurostat website.
Definition of general government and its subsectors
The general government sector of the economy, is defined in ESA2010 paragraph 2.111: as “institutional units which are non-market producers whose output is intended for individual and collective consumption, and are financed by compulsory payments made by units belonging to other sectors, and institutional units principally engaged in the redistribution of national income and wealth.” General government comprises the sub-sectors central government (S.1311), state government (S.1312 – which does not apply in Ireland), local government (S.1313), and social security funds (S.1314 – which does not apply in Ireland),
General Government Deficit/Surplus (GG Deficit/Surplus) is the standard European measure of the fiscal balance, which is used to monitor compliance with the Stability and Growth Pact.
This measure is by definition equal to both Total Revenue (TR) less Total Expenditure (TE), and Net Acquisition of Financial Assets less Net Incurrence of Liabilities. In order to respect this accounting identity, a technical adjustment is made to the level of transactions recorded in liability category F32 (long-term debt securities) to eliminate any statistical discrepancy between the two approaches to the calculation of GG Deficit/Surplus. This adjustment has no impact on gross debt, net debt or net worth.
General Government Gross Debt (GG Debt) is defined in the EU regulations implementing the Maastricht Treaty as the gross debt liabilities of the consolidated General Government sector, at nominal value.
‘Gross’ means that the value of any financial assets held by General Government cannot be deducted from the GG Debt. In Ireland’s case, this means that the liquid assets which are deducted from the ‘gross’ National Debt in arriving at the audited National Debt cannot be deducted from the GG Debt.
‘Debt liabilities’ are defined as the ESA 2010 categories AF.2 (Currency and Deposits), AF.3 (Debt Securities), and AF.4 (Loans).
This definition excludes liabilities in derivatives, equity liabilities, pension and insurance liabilities and accounts payable.
‘Consolidated’ means that any money owed by one entity within General Government to another is excluded from the total GG Debt.
‘Nominal value’ is defined in the governing regulation as face value. If debt is sold at a discount, it is the undiscounted value of the instrument, rather than the amount actually received, that is shown in the GG Debt. In other statistical contexts, ‘nominal value’ means face value plus any interest accrued but not paid; however, such interest is excluded from GG Debt by definition.
General Government Net Debt is a measure produced in accordance with the methodology of the IMF/World Bank Public Sector Debt Statistics Guide, by subtracting from the GG Gross Debt figure the value of the financial assets corresponding to the categories of financial liabilities which comprise GG Gross Debt.
General Government Net Worth is calculated as the sum of financial and non-financial assets of General Government less financial liabilities.
Detailed codes and technical definitions can be seen in the ESA 2010 manual available at http://ec.europa.eu/eurostat/documents/3859598/5925693/KS-02-13-269-EN.PDF/44cd9d01-bc64-40e5-bd40-d17df0c69334
A listing of some of the main items included in this release is shown below
Main Components of General Government Expenditure and Revenue
P.2 Intermediate consumption – value of goods and services used in the process of production, excluding fixed assets
P.5 Gross capital formation
P.51g Gross fixed capital formation - acquisitions, less disposals, of fixed assets during a given period plus certain additions to the value of non-produced assets realised by productive activity. Fixed assets are tangible or intangible assets produced as outputs from processes of production that are themselves used repeatedly, or continuously, in processes of production for more than one year
P.51c Consumption of fixed capital - the amount of fixed assets used up, during the period under consideration, as a result of normal wear and tear and foreseeable obsolescence, including a provision for losses of fixed assets as a result of accidental damage which can be insured against.
P.52 Changes in inventories
P.53 Acquisitions less disposals of valuables
D.1 Compensation of employees – the total remuneration of government employees
D.29 Other taxes on production (payable) all taxes that enterprises incur as a result of engaging in production, independently of the quantity or value of the goods and services produced or sold. These include taxes on use or ownership of land or buildings, taxes on use of fixed assets, taxes on total wage bill and payroll, taxes on international transactions related to production.
D.3 Subsidies (payable) - current unrequited payments which general government or the institutions of the European Union make to resident producers, with the objective of influencing their levels of production, their prices or the remuneration of the factors of production
D.4 Property income accrues when the owners of financial assets and natural resources put them at the disposal of other units of the economy. The income payable for the use of financial assets is called investment income, while that payable for the use of a natural resource is called rent. Property income is the sum of investment income and rent.
D.41 Interest receivable by the owners of a financial asset for putting it at the disposal of another institutional unit. Applies to deposits (AF.2), debt securities (AF.3), loans (AF.4) and other accounts payable (AF.8)
D.5 Current taxes on income, wealth, etc, (payable) - all compulsory, unrequited payments, in cash or in kind, levied periodically by general government and by the rest of the world on the income and wealth of units in the economy, and some periodic taxes which are assessed neither on income nor wealth
D.6 Social contributions - transfers to households, in cash or in kind, intended to relieve them from the financial burden of a number of risks or needs.
D.7 Other current transfers – includes VAT and GNI based EU budget contributions, current transfers between subsectors of government, current international co-operation and current transfers to households and non-profit institutions.
D.9 Capital transfers - involve the acquisition or disposal of an asset, or assets, by at least one of the parties to the transaction. Includes capital taxes and investment grants.
Categories of Financial Flows
F.1 Monetary gold and special drawing rights (SDRs)
F.11 Monetary gold
F.12 Special drawing rights (SDRs)
F.2 Currency and deposits
F.21 Currency
F.22 Transferable deposits
F.29 Other deposits
F.3 Debt securities
F.31 Short-term
F.32 Long-term
F.4 Loans
F.41 - Short-term loans
F.42 - Long-term loans
F.5 Equity and investment fund shares
F.51 Equity
F.52 Investment fund shares/units
F.6 Insurance pension and standardised guarantee schemes
F.7 Financial derivatives and employee stock options
F.71 Financial derivatives
F.72 Employee stock options
F.8 Other accounts receivable/payable
F.81 Trade credits and advances
F.89 Other
Scan the QR code below to view this release online or go to
http://www.cso.ie/en/releasesandpublications/er/gfsa/governmentfinancestatisticsoctober2015/