treasurer report - apnic › data › 37 › 37treasurer_report-revised... · treasurer report ....

Treasurer Report

Financial Status 2013 •  The following slides are instructions for use. Delete once

you have read and begin your compiling your presentation.

•  There are supplementary slides after the instructions for you to use which are not part of the layout options in the Layout menu.

Financial Status 2013

•  Annual accounts audited by Ernst & Young – Operating surplus of AUD 2,983,503 – Operating revenue

•  AUD 17.6m (budget was AUD 17.7m) 1% below budget –  IP Resource Application Fees - $0.04m –  Membership Fees + $0.03m –  Sundry Income Cost Recovery Training -$0.13m

–  Operating expenses •  AUD 14.6m (budget was AUD 16.0m) 9% below budget

–  Miscellaneous Realisation Financial Assets -$0.38m –  Salaries and personnel expenses -$0.37m –  ICANN contract fee -$0.17

Statement of Income - Revenue

Budget Budget ∆ ∆%

IP resource application fees 1,420,625 1,457,750 (37,125) -3%Investment income 585,522 607,000 (21,478) -4%Membership fees 15,074,781 15,045,828 28,953 0%Non-member fees 240,225 230,000 10,225 4%Reactivation fees 37,050 35,100 1,950 6%Transfer fees 61,339 75,000 (13,661) -18%Sundry income 149,100 244,500 (95,400) -39%

Total Revenue 17,568,641 17,695,178 (126,537) -1%

Revenue (AUD) Actual 2013 Budget 2013

Statement of Income - Expenses

Budget Budget ∆ ∆%

Communication expenses 490,600 531,416 (40,816) -8%Computer expenses 548,748 637,160 (88,412) -14%Depreciation expense 753,032 894,609 (141,577) -16%ICANN contract fee 136,732 310,000 (173,268) -56%Meeting and training expenses 332,819 352,550 (19,731) -6%Office operating expenses 300,757 289,420 11,337 4%Professional fees 1,246,373 1,154,775 91,598 8%Realisation financial assets * (376,729) 0 (376,729) 0%Salaries and personnel expenses 8,298,111 8,671,800 (373,689) -4%Sponsorship/ publicity expenses 319,623 335,500 (15,877) -5%Travel expenses 1,937,230 2,030,182 (92,952) -5%Other operating expenses 694,007 721,143 (27,136) -4%

Total Expenses 14,681,304 15,928,555 (1,247,251) -8%

Expenses (AUD) Actual 2013 Budget 2013

* Realisation from sale of managed funds as part of the transition to the new Investment policy.

Operating Surplus

Budget Budget

∆ ∆%

Total Revenue 17,568,641 17,695,178 (126,537) -1%

Total Expenses 14,681,304 15,928,555 (1,247,251) -8%

Operating Surplus Before Income Tax 2,887,337 1,766,623 1,120,714 63%

Income tax expense/ (benefit) (96,166) 60,000 (156,166) -260%

Operating Surplus After Income Tax 2,983,503 1,706,623 1,276,880 75%

Operating Surplus (AUD) Actual 2013 Budget 2013

Statement of Financial Position

Financial Position (AUD) 2013 2012 ∆%

Current assets 7,477,007 16,015,716 -53%

Non-current assets 21,864,127 9,290,616 135%

Total Assets 29,341,134 25,306,332 16%

Current liabilities 11,167,929 10,265,765 9%

Non-current liabilities 346,910 231,810 50%

Total Liabilities 11,514,839 10,497,575 10%

Net Assets/ Total Equity 17,826,296 14,808,757 20%

APNIC Reserve

0

5

10

15

20

25

30

1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013

Mill

ions

Year

Cash Financial Assets Property Operating Expenses

Basic Defense Interval Ratio

Total Current and Financial Assets $21,213,697

Daily Operating Expenses(2014 budget) $44,180

Basic Defense Interval Ratio 15.78 Months

Budget 2014 •  The following slides are instructions for use. Delete once

you have read and begin your compiling your presentation.

•  There are supplementary slides after the instructions for you to use which are not part of the layout options in the Layout menu.

Budget Process

•  Budgeted activity plan and priority list driven by inputs from: –  APNIC Survey –  EC Strategic Guidance –  APNIC’s existing core operational requirements

•  Detailed - bottom up – zero based, expense budgeting

•  Revenue forecasts derived from detailed analysis of Membership data and income forecasts

•  Focus on financial stability

•  Ensure high level of financial governance and control in APNIC activities

11

Budget 2014 – Revenue

Revenue (AUD) Budget 2014 Actual 2013 ∆%IP resource application fees 1,241,625 1,420,625 -13%Investment income 620,000 585,522 6%Membership fees 15,627,681 15,074,781 4%Non-member fees 245,000 240,225 2%Reactivation fees 32,400 37,050 -13%Transfer Fees 75,000 61,339 22%Sundry income 252,500 149,100 69%

Total Revenue 18,094,206 17,568,641 3%

Budget 2014 – Expenses

Expenses (AUD) Budget 2014 Actual 2013 ∆%Communication expenses 502,772 490,600 2%Computer expenses 584,632 548,748 7%Depreciation expense 769,800 753,032 2%ICANN contract fee 225,000 136,732 65%Meeting and training expenses 424,835 332,819 28%Office operating expenses 306,195 300,757 2%Professional fees 1,321,800 1,246,373 6%Realisation financial assets 0 (376,729) -100%Salaries and personnel expenses 8,768,982 8,298,111 6%Sponsorship/ publicity expenses 426,700 319,623 34%Travel expenses 2,050,000 1,937,230 6%Other operating expenses 745,685 694,007 7%

Total Expenses 16,126,401 14,681,304 10%

Budget 2014 - Operating Surplus

Operating Surplus (AUD) Budget 2014 Actual 2013 ∆%Total Revenue 18,094,206 17,568,641 3%Total Expenses 16,126,401 14,681,304 10%

Operating Surplus Before Income Tax 1,967,805 2,887,337 -32%

Income tax expense/ (benefits) 0 (96,166) -100%Operating Surplus After Income Tax 1,967,805 2,983,503 -34%

Revenue and Expense Analysis

-

2

4

6

8

10

12

14

16

18

20

Mill

ion

Year

Revenue Expenses

APNIC Reserve

0

5

10

15

20

25

30

1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 - Forecast

Mill

ions

Year

Cash Financial Assets Property Operating Expenses