Commission Decision (EU) 2023/1229 of 7 June 2022 on the State aid SA.58101 (2020... (32023D1229)
Commission Decision (EU) 2023/1229 of 7 June 2022 on the State aid SA.58101 (2020... (32023D1229)
COMMISSION DECISION (EU) 2023/1229
of 7 June 2022
on the State aid SA.58101 (2020/C ex 2020/N) and SA.62043 (2021/C ex 2021/N) which Portugal is planning to implement for rescuing and restructuring the SATA Group
(notified under document C(2022) 3816)
(Only the English version is authentic)
(Text with EEA relevance)
1.
PROCEDURE
2.
DETAILED DESCRIPTION OF THE MEASURES
2.1.
The beneficiary: operating subsidiaries and activities
2.1.1.
PSOs discharged by SATA and Azores Airlines
2.1.2.
SGEIs provided by SGA
2.1.3.
Services offered by SATA on a commercial basis
2.2.
Description of the financial situation of the beneficiary and origins of the financial difficulty
2.2.1.
Financial situation with regard to equity, losses and subscribed share capital
2.2.2.
Structural causes and sources of financial and operational difficulties
2.2.3.
Effects of the COVID-19 pandemic on the beneficiary’s operation and results
2.3.
Description of the restructuring plan and the restructuring measures
2.3.1.
The restructuring of operations
2.3.1.1.
Reorganisation of the corporate structure
2.3.1.2.
Improved efficiency and cost reduction
2.3.1.3.
Restructuring costs and sources of finance
2.3.1.4.
Financial projections of the restructuring plan: baseline and adverse scenarios
|
Financials |
|
|
Restructuring period |
||||||
|
|
|
|
|
||||||
|
Baseline scenario |
2019 |
2020e |
2021e |
2022e |
2023e |
2024e |
2025e |
||
|
|
|
|
|
|
|
|
|
||
|
SATA Air Açores |
|
|
|
|
|
|
|
||
|
Revenues (EUR M) |
83,6 |
66,2 |
74,2 |
[…] |
[…] |
[…] |
[…] |
||
|
EBITDA (EUR M) |
15,2 |
10,8 |
22,2 |
[…] |
[…] |
[…] |
[…] |
||
|
EBITDA Margin (%) |
18 |
16 |
30 |
[…] |
[…] |
[…] |
[…] |
||
|
EBIT (EUR M) |
2,3 |
-14,1 |
11,3 |
[…] |
[…] |
[…] |
[…] |
||
|
EBIT Margin (%) |
3 |
-21 |
15 |
[…] |
[…] |
[…] |
[…] |
||
|
|
|
|
|
|
|
|
|
||
|
SGA |
|
|
|
|
|
|
|
||
|
Revenues (EUR M) |
3,2 |
3,3 |
5,3 |
[…] |
[…] |
[…] |
[…] |
||
|
EBITDA (EUR M) |
-0,4 |
-0,6 |
0,2 |
[…] |
[…] |
[…] |
[…] |
||
|
EBITDA Margin (%) |
-14 |
-17 |
3 |
[…] |
[…] |
[…] |
[…] |
||
|
EBIT (EUR M) |
-0,4 |
-1,3 |
0,1 |
[…] |
[…] |
[…] |
[…] |
||
|
EBIT Margin (%) |
-13 |
-39 |
2 |
[…] |
[…] |
[…] |
[…] |
||
|
|
|
|
|
|
|
|
|
||
|
Azores Airlines |
|
|
|
|
|
|
|
||
|
Revenues (EUR M) |
157,2 |
57,0 |
78,8 |
[…] |
[…] |
[…] |
[…] |
||
|
EBITDA (EUR M) |
-4,6 |
-36,3 |
-37,8 |
[…] |
[…] |
[…] |
[…] |
||
|
EBITDA Margin (%) |
-3 |
-64 |
-48 |
[…] |
[…] |
[…] |
[…] |
||
|
EBIT (EUR M) |
-44,1 |
-63,3 |
-50,2 |
[…] |
[…] |
[…] |
[…] |
||
|
EBIT Margin (%) |
-28 |
- 111 |
-64 |
[…] |
[…] |
[…] |
[…] |
||
|
|
|
|
|
|
|
|
|
||
|
New ground-handling business unit |
|
|
|
|
|
|
|
||
|
Revenues (EUR M) |
10,8 |
5,9 |
18,3 |
[…] |
[…] |
[…] |
[…] |
||
|
EBITDA (EUR M) |
-8,6 |
-11,8 |
-2,5 |
[…] |
[…] |
[…] |
[…] |
||
|
EBITDA Margin (%) |
-80 |
- 199 |
-13 |
[…] |
[…] |
[…] |
[…] |
||
|
EBIT (EUR M) |
-9,0 |
-12,1 |
-2,8 |
[…] |
[…] |
[…] |
[…] |
||
|
EBIT Margin (%) |
-83 |
- 205 |
-15 |
[…] |
[…] |
[…] |
[…] |
||
|
|
|
|
|
|
|
|
|
||
|
Consolidated SATA Air Açores and SGA |
2019 |
2020e |
2021e |
2022e |
2023e |
2024e |
2025e |
||
|
Revenues (EUR M) |
86,8 |
69,5 |
79,5 |
[…] |
[…] |
[…] |
[…] |
||
|
EBITDA (EUR M) |
14,8 |
10,2 |
22,4 |
[…] |
[…] |
[…] |
[…] |
||
|
EBITDA Margin (%) (*1) |
17 |
15 |
28 |
[…] |
[…] |
[…] |
[…] |
||
|
EBIT (EUR M) |
1,9 |
-15,4 |
11,4 |
[…] |
[…] |
[…] |
[…] |
||
|
EBIT Margin (%) (*1) |
2,2 |
-22 |
14 |
[…] |
[…] |
[…] |
[…] |
||
|
|||||||||
|
SATA GROUP (*2) |
|
Restructuring period |
||||||
|
|
2020 |
2021 (*3) |
2022 |
2023 |
2024 |
2025 |
||
|
Revenues (EUR M) |
118 |
177 |
[…] |
[…] |
[…] |
[…] |
||
|
EBIT (EUR M) |
-78,7 |
-39 |
[…] |
[…] |
[…] |
[…] |
||
|
EBIT margin (group) (%) |
-67 |
-22 |
[…] |
[…] |
[…] |
[…] |
||
|
Net income (EUR M) |
-87,1 |
-32,7 |
[…] |
[…] |
[…] |
[…] |
||
|
Net Financial debt (NFD) (EUR M) |
279 |
415,2 |
[…] |
[…] |
[…] |
[…] |
||
|
NFD/EBITDA Ratio |
n/a |
39,2 |
[…] |
[…] |
[…] |
[…] |
||
|
ROCE (%) |
- 155,7 |
-11,8 |
[…] |
[…] |
[…] |
[…] |
||
|
||||||||
|
Airlines (as of 31 December 2019) |
ROCE |
||
|
Lufthansa |
8,9 % |
||
|
Norwegian |
2,3 % |
||
|
Eurowings |
14,6 % |
||
|
Ryanair |
11,0 % |
||
|
IAG |
12,6 % |
||
|
Easyjet |
13,6 % |
||
|
Wizz |
12,7 % |
||
|
Brussels Airlines |
-20,3 % |
||
|
Average |
6,9 % |
||
|
Median |
11,8 % |
||
Data source: Orbis Business Intelligence database. |
|||
|
(EUR million) |
||||||
|
SATA GROUP |
Restructuring period |
|||||
|
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
|
Revenues |
117,5 |
170,8 |
[…] |
[…] |
[…] |
[…] |
|
EBIT |
-78,7 |
-42,6 |
[…] |
[…] |
[…] |
[…] |
|
Net income |
-87,1 |
-58,4 |
[…] |
[…] |
[…] |
[…] |
|
Financial debt (excluding leasings) |
279,4 |
274,5 |
[…] |
[…] |
[…] |
[…] |