Financial results

In 2018, operating revenues amounted to RUB 226.1 billion, up 4.6% year-on-year.

Operating expenses increased to RUB 222.2 billion, or by 5.8% year-on-year.

Subsidies from the federal budget amounted to RUB 8.6 billion (RUB 7.8 billion in 2017).

EBITDA for 2018 was RUB 26.8 billion, down RUB 0.2 billion year-on-year.

FY2018 net profit was RUB 6.1 billion (RUB 7.9 billion in 2017).

The Company’s non-current liabilities increased from RUB 24 billion to RUB 43 billion, or by 79.6%, driven by an increase in long-term loans and borrowings by RUB 18.2 billion.

Current liabilities rose to RUB 37.8 billion, or by RUB 5.2 billion year-on-year, driven, in particular, by an increase in short-term borrowings by RUB 4.9 billion.

Changes in net assets, RUB billion
Indicator 2016 2017 2018 Change 2018/2017, %
Net assets 186.1 194.0 201.5 103.9
Financial results, RUB billion
Indicator 2016 2017 2018 Change 2018/2017
+/– %
Operating revenues 201.2 216.2 226.1 9.9 104.6
Passenger services 180.1 193.7 202.4 8.7 104.5
Other sales 21.1 22.5 23.7 1.2 105.4
Operating expenses 207.1 210.0 222.2 12.2 105.8
Passenger services 191.8 194.4 206.1 11.7 106.0
Other sales 15.3 15.6 16.1 0.5 103.5
Operating result –5.9 6.2 3.9 –2.3 63.3
Passenger services –11.7 –0.7 –3.7 –3.0 505.6
Other sales 5.8 7.0 7.6 0.7 109.7
Other revenue 23.0 14.0 15.6 1.5 111.0
Subsidies from the federal budget 18.9 7.8 8.6 0.9 111.2
Other expenses 8.7 9.3 10.7 1.4 115.2
Other revenue and expenses 14.3 4.7 4.8 0.1 102.8
Profit (loss) before tax 8.5 10.9 8.8 –2.2 80.3
EBITDA, including subsidies 24.3 27.0 26.8 –0.2 99.3
EBITDA margin, including subsidies 11.0% 12.1% 11.4% –0.7 p.p. 94.7
Income tax and other similar liabilities 3.2 3.0 2.7 –0.3 89.1
Net profit/loss 5.3 7.9 6.1 –1.8 76.9
Net profit margin 2.63% 3.66% 2.69% –0.97 p.p. 73.5

Revenue

Revenue from passenger services, %
Average revenue per passenger (including VAT), RUB
Revenue from passenger services

In 2018, the Company had a much higher overall passenger traffic flow, up 5.3% year-on-year, which was the key driver behind the increased revenue from passenger services, also supported by no tariff indexation.

Revenue from domestic services in first-class and second-class sleeping carriages was RUB 89.8 billion, up 10.8% year-on-year, driven by a strong 19.5% growth in passenger traffic from the implementation of marketing initiatives.

Revenue from international services totalled RUB 14.6 billion, up 3.6% year-on-year. Despite an 8.2% decline in passenger traffic on trains of the CIS and Baltic states, revenue numbers were supported by the appreciation of the Swiss franc by approximately 8% year-on-year.

A 0.3% decrease in revenue year-on-year was driven by a slight 1% decline in passenger traffic.

Revenue from baggage, unaccompanied baggage, and mail transport went down 4.6% year-on-year to RUB 6.7 billion due to a 14.9% decrease in freight km.

Changes in operating revenues, RUB billion
Indicator 2016 2017 2018 Change 2018/2017, %
Passenger services 180.1 193.7 202.4 104.5
Deregulated segment 85.6 95.1 104.3 109.7
First-class and second-class sleeping carriages 70.2 81.0 89.8 110.8
International services 15.4 14.1 14.6 103.6
Regulated segment 94.5 98.6 98.1 99.4
Passenger services 87.7 91.6 91.4 99.7
including: third-class open sleeping carriages 82.5 85.6 85.2 99.5
fourth-class seating carriages 5.2 6.0 6.2 102.8
Baggage, unaccompanied baggage, and mail transport 6.8 7.0 6.7 95.4
Revenue from other activities

Other FPC activities include:

  • repairs of non-owned rolling stock
  • additional on-train services
  • lease of the rolling stock and property assets
  • other services.
Changes in revenue from other activities, RUB billion
Indicator 2016 2017 2018 Change 2018/2017
+/– %
Revenue from other activities 21.1 22.5 23.7 1.22 105.4
Repairs of non-owned rolling stock 2.1 1.9 1.7 –0.15 92.0
Additional on-train services 11.3 11.7 12.4 0.72 106.1
Bed linen on trains 8.2 8.4 9.1 0.63 107.5
Premium services 3.1 3.3 3.4 0.09 102.6
Property lease 4.2 5.4 5.6 0.25 104.7
Other services 3.5 3.5 3.9 0.4 111.4

In 2018, revenue from other activities totalled RUB 23.7 billion, up 5.4% year-on-year.

The growth was driven by more additional on-train services (up 6.1%) coming from the higher passenger traffic, as well as by increased lease of the rolling stock (up 6.6%) coming from the higher rolling stock lease demand from the Transport Directorate of the 2018 FIFA World Cup Russia as part of the World Cup 2018.

Revenue from other activities, %

Expenses

Passenger service expenses

In 2018, passenger service expenses amounted to RUB 206.1 billion, up 6% year-on-year.

By the end of the year, the cost of passenger services totalled RUB 22.5 per 10 passenger km, up 0.7% year-on-year.

Passenger service expenses, RUB billion
Indicator 2016 2017 2018 Change 2018/2017, %
Total 191.8 194.4 206.1 106.0
Payroll costs 29.9 30.4 32.6 107.4
Social contributions 8.1 8.4 8.9 106.2
Material costs 25.7 24.9 24.5 98.1
including:
materials 5.5 5.5 6.2 113.0
fuel 0.6 0.6 0.7 114.3
electricity 0.4 0.4 0.4 109.9
other material costs 19.2 18.5 17.1 92.9
Other expenses 115.7 118.2 126.5 107.0
Infrastructure payments 67.4 68.9 70.1 101.7
Locomotive lease 39.6 41.1 45.0 109.4
Depreciation 12.5 12.6 13.6 108.3
Passenger service expenses, RUB billion
Expenses on other activities

In 2018, expenses on other activities totalled RUB 16.1 billion, up 3.5% year-on-year.

In 2018, growing expenses on other activities were driven by the increase in additional on-train services and lease of the rolling stock under the contract with the Transport Directorate of the 2018 FIFA World Cup Russia as part of the World Cup 2018.

Changes in expenses on other activities, RUB billion
Indicator 2016 2017 2018 Change 2018/2017
+/– %
Expenses on other activities, total 15.3 15.6 16.1 0.55 103.5
Repairs of non-owned rolling stock 1.5 1.4 1.3 –0.13 91.2
Additional on-train services 9.0 8.7 9.3 0.53 106.1
Bed linen on trains 6.4 6.4 6.8 0.43 106.8
Premium services 2.5 2.3 2.4 0.1 104.3
Property lease 2.0 2.4 2.7 0.39 104.7
Other services 2.8 3.1 2.8 –0.25 91.9

Overhauls

In 2018, actual expenses on overhauls of fixed assets were RUB 4.8 billion, or 92.7% of the 2017 level, including:

  • RUB 4.6 billion on overhauls of passenger carriages (92.1% of the 2017 level)
  • RUB 0.2 billion on overhauls of buildings and structures performed by third parties – only for facilities in need of an urgent overhaul (up 6.8% year-on-year).
Fixed assets overhaul costs, RUB billion
Indicator 2016 2017 2018 Change 2018/2017, %
Overhauls of fixed assets, total: 5.7 5.2 4.8 92.7
Carriages 5.5 5.0 4.6 92.1
Buildings and structures 0.2 0.2 0.2 106.8
Cost optimisation programme

The Company developed an Operational Efficiency and Cost Optimisation Programme for 2018–2020 to enhance FPC’s performance. In 2018, the Programme had the budget of RUB 3,844.9 million.

The Programme aims to:

  • assess and optimise current expenses
  • improve management of maintenance and repair of equipment, buildings, and structures
  • improve working capital management
  • improve fixed asset management
  • improve procurement and supply chain management
  • streamline the remuneration and motivation system
  • optimise headcount.
  • other activities.

In 2018, labour productivity was up 8.5% year-on-year due to a 6% growth in traffic and headcount optimisation. The average headcount in transport services totalled 53,896 FTEs, down 2.3% year-on-year (1,293 FTEs).

Headcount and labour productivity
Indicator 2016 2017 2018 Change 2018/2017, %
FPC headcount, FTEs 63,109 60,724 58,975 97.1
Including in transport services 58,071 55,189 53,896 97.7
Labour productivity, ’000 passenger km/FTE 1,465 1,500 1,628 108.5

Other income and expenses

In 2018, the financial result from other income and expenses amounted to RUB 4.8 billion.

Other income and expenses, RUB billion
Indicator 2016 2017 2018 Change 2018/2017, %
Other income 23.0 14.0 15.6 111.0
Interest receivable 0.9 1.3 0.8 60.4
Proceeds from the disposal of fixed and other assets 0.2 0.3 0.8 240.9
Subsidies from the federal budget 18.9 7.8 8.6 111.2
Other 3.0 4.7 5.4 115.0
Other expenses 8.7 9.3 10.7 115.2
Interest payable 2.0 2.3 2.8 120.4
Expenses on the disposal of fixed and other assets 0.2 0.2 0.4 173.8
Cash management services 1.9 1.9 1.8 95.4
Other 4.6 4.8 5.7 118.0

Key revenues received as part of other FPC’s income were government subsidies allocated as a compensation for the revenue shortfall caused by the government regulation of long-distance tariffs for third-class open sleeping and fourth-class seating carriages. In 2018, RUB 8.6 billion in subsidies were received from the federal budget (RUB 7.8 billion in 2017).

Interest expenses on loans were the key item in other expenses, amounting to RUB 2.8 billion in 2018 and to RUB 2.3 billion in 2017.

Debt policy

As at 31 December 2018, FPC’s debt amounted to RUB 45.5 billion (excluding a RUB 0.5 billion worth of accrued interest payable in the following quarter), including RUB 5.5 billion of loan liabilities and RUB 40 billion of bond liabilities.

FPC had no debt denominated in a foreign currency.

Earlier loans will be repaid in full by the end of 2021.

To secure financing for the Investment Programme, FPC placed a total of RUB 25 billion in bonds (three issues) on the Moscow Exchange: 6.5-year RUB 10 billion exchange-traded bonds at 7.2%, 5-year RUB 5 billion bonds at 8.9%, and 10-year RUB 10 billion bonds at 8.4% during the first year to be followed by a floating coupon rate from the second year through maturity based on a 7-year zero coupon yield curve with an interest rate of 0.7% p.a.

In 2018, FPC did not open long-term credit facilities with any credit institutions.

The nearest maturity date is in 2019. The Company will also be repaying bonds for a total of RUB 35 billion from 2022 to 2028.

FPC’s debt maturities as at 31 December 2018, RUB billion
2019 2020 2021 2022 2023 2024 2025 2026 2027 2028
6.8 1.8 1.8 10.0 5.0 10.0 0 0 0 10.0

Balance sheet total

In 2018, FPC’s balance sheet total increased by RUB 32 billion, or by 13%.

Key balance sheet items, RUB billion
Indicator 2016 2017 2018 Change 2018/2017, %
Non-current assets 208.6 220.7 249.5 113.0
Current assets 26.7 29.3 32.5 111.0
Assets 235.3 250.0 282.0 112.8
Equity and reserves 185.6 193.5 201.2 104.0
Non-current liabilities 19.4 24.0 43.0 179.6
Current liabilities 30.2 32.5 37.8 116.1
Liabilities 235.3 250.0 282.0 112.8
Non-current assets, RUB BILLION
Current assets, RUB BILLION
Liabilities, RUB BILLION

As at 31 December 2018, FPC’s non-current liabilities totalled RUB 43 billion, including loans and borrowings for RUB 38.7 billion.

The size of FPC’s share capital as at 31 January 2018 was RUB 171,961,040,539.

FPC placed 171,961,040,539 ordinary registered uncertified shares with the same par value of RUB 1 each.

In 2018, Russian Railways’ shareholding in FPC’s share capital was 99.999999999%, with JSC KRP-Invest holding 0.000000001%.

JSC FPC’s registrar is Company STATUS, which maintains the FPC securities register under contract No. 201-14/FPC-14-216 dated 11 June 2014.

On 23 August 2018, FPC opened an account of the National Settlement Depository, the nominal shareholder of the central depositary, in its securities register.

In the reporting year, the Company’s net assets increased by 3.9% to RUB 201.5 billion.

Net assets, RUB BILLION
Indicator 2016 2017 2018 Change 2018/2017, %
Net assets 186.1 194.0 201.5 103.9

Inventories

As at 31 December 2018, FPC’s inventories amounted to RUB 3.78 billion, including RUB 0.15 billion worth of fuel, whereas in 2017, inventories totalled RUB 3.53 billion, including RUB 0.13 billion worth of fuel.

In 2018, the total cost of FPC’s inventories increased by RUB 0.25 billion, or by 7%, driven by growth in prices of purchased inventories and the increasing share of spare parts for next-generation passenger carriages.

Payables and receivables

As at 31 December 2018, FPC’s receivables totalled RUB 11.27 billion.

Taxes and charges receivable were 71.9%, or RUB 8.1 billion.

As at the end of 2018, trade receivables, except for transport services, made up RUB 0.49 billion, or 4.3% – a reduction by RUB 0.33 billion, or 40.2% year-on-year. The largest share of trade receivables was due for repair and maintenance of the rolling stock, amounting to RUB 0.26 billion, or 53.1%, and for lease of the rolling stock and property assets, amounting to RUB 0.14 billion, or 28.6%.

Trade receivables due for passenger services made up RUB 1.07 billion, or 9.5%, in line with the terms of relevant contracts.

As at 31 December 2018, prepayments totalled RUB 0.48 billion or 4.3%.

Receivables as at 31 December, RUB billion
Receivables 2016 2017 2018
Trade receivables (except for transport services) 1.21 0.82 0.49
Trade receivables (for transport services) 1.10 1.15 1.07
Prepayments 0.48 0.45 0.48
Taxes and charges 3.53 8.53 8.10
Other receivables 0.74 1.14 1.13
Total 7.06 12.09 11.27

By late December 2018, payables had increased by 1.5% year-on-year to RUB 24.8 billion. The largest share of payables was attributed to trade payables totalling RUB 9.96 billion, or 40.2%, and prepayments for transport services totalling RUB 8.7 billion, or 35.1%.

Payables as at 31 December, RUB billion
Indicator 2016 2017 2018
Trade payables 9.22 10.22 9.96
Payroll liabilities 1.42 1.45 1.48
Taxes and charges, social insurance 1.77 1.65 1.87
Prepayments for other activities 0.16 0.64 0.29
Prepayments for transport services 7.48 7.82 8.70
Other payables 2.04 2.64 2.50
Total 22.09 24.43 24.80

As payables are above the receivables, the Company can use payables as an additional source of financing. Receivables to payables ratio was 0.45.

Cash flowsIn accordance with the management accounting data.

As at 1 January 2018, FPC’s balance of cash including short-term deposits totalled RUB 13.3 billion, including RUB 2.2 billion in the current account.

Cash flows from operating activities

In 2018, the cash flow from operating activities totalled RUB 267.1 billion, including RUB 8.6 billion from the federal budget. Most cash (77%) was received from passenger services totalling RUB 205 billion less transit charges.

Operating expenses amounted to RUB 263.8 billion, including expenses for infrastructure services and locomotive lease totalling RUB 135.2 billion, or 51.3%.

Positive cash flow from operating activities was RUB 3.3 billion.

Cash flows from operating activities, RUB billion
Indicator 2016 2017 2018
Net cash flow 17.0 4.1 3.3
Cash received 262.8 254.2 267.1
Cash used 245.8 250.0 263.8
Cash flows from investing activities

Expenses for investment activities totalled RUB 62.1 billion.

In the reporting period, RUB 42 billion (96% of investment) were allocated for passenger rolling stock replacement and upgrades, including:

  • RUB 30.9 billion for acquisition of new passenger carriages
  • RUB 11.1 billion for upgrades of passenger rolling stock.

Negative cash flow from investing activities amounted to RUB 60.6 billion.

Cash flows from investing activities, RUB billion
Indicator 2016 2017 2018
Cash flow –20.2 –27.5 –60.6
Cash received 1.2 1.7 1.6
Cash used 21.4 29.2 62.1
Cash flows from financing activities

In 2018, cash received from financing activities was RUB 55.2 billion (of which 45.3% was attributed to borrowings).

Cash used in the amount of RUB 4.7 billion resulted from:

  • interest payments on loans and borrowings – RUB 2.4 billion
  • repayment of loans and borrowings – RUB 2.3 billion.

Net cash flows from financing activities totalled RUB 50.5 billion.

Cash flows from financing activities, RUB billion
Indicator 2016 2017 2018
Net cash flow 7.6 21.3 50.5
Cash received 25.2 43.9 55.2
Cash used 17.6 22.6 4.7

2018 results

FPC’s negative cash flow for the year totalled RUB 6.8 billion.

As at 31 December 2018, FPC’s balance of cash including short-term deposits was RUB 6.5 billion, including RUB 2.4 billion in the current account.

Financial review

Indicator 2016 2017 2018
Liquidity
Absolute liquidity ratio 0.51 0.41 0.45
Current liquidity ratio 0.88 0.90 0.86
Leverage ratio 0.79 0.77 0.71
Margins, %
Sales margin (including subsidies) 5.94 6.25 5.35
Return on equity (ROE) 2.85 4.09 3.02
Return on assets, including subsidies (ROA) 2.25 3.16 2.16
Liabilities
Liabilities in the balance sheet total 0.21 0.23 0.29
Financial leverage (interest-bearing borrowings/equity) 0.27 0.29 0.40
Total debt/EBITDA 0.81 0.85 1.72
Total debt/revenue (including subsidies) 0.09 0.11 0.20