Commission Decision (EU) 2022/795 of 10 September 2021 on State aid in favour of ... (32022D0795)
Commission Decision (EU) 2022/795 of 10 September 2021 on State aid in favour of ... (32022D0795)
COMMISSION DECISION (EU) 2022/795
of 10 September 2021
on State aid in favour of Alitalia SA.48171 (2018/C) (ex 2018/NN, ex 2017/FC) implemented by Italy
(notified under document C(2021) 6659)
(Only the Italian version is authentic)
(Text with EEA relevance)
1.
PROCEDURE
2.
DESCRIPTION OF THE TWO STATE LOANS AND PERTINENT FACTS
2.1.
The two State loans granted by the Italian State
2.2.
Timeline of the disbursements of the two State loans
2.2.1.
Synchronisation of the maturity of the two State loans
2.2.2.
Provisions of the Growth Decree-Law
2.3.
The beneficiary
Chart 1
Ownership structure of Alitalia and structure of the Alitalia Group on 23 January 2018
Table 1
Shareholders of CAI in May 2019. (To the Commission’s knowledge, the shareholder structure remains unchanged.)
2.4.
The extraordinary administration procedure
2.4.1.
Extraordinary administration (Legislative Decree No 270/1999, Prodi-bis Law)
2.4.2.
Extraordinary administration for large companies with at least 500 workers and EUR 300 million of debt (Decree-Law No 347/2003, Marzano Law)
2.5.
Public statements by members of the Italian government
2.6.
The sales process of Alitalia and its extensions
2.7.
The Opening Decision
3.
COMMENTS FROM INTERESTED PARTIES
3.1.
Ryanair
3.2.
The anonymous interested party
3.3.
Aegean
4.
INFORMATION PROVIDED BY ITALY
4.1.
Comments from Italy
4.1.1.
Public authority considerations
4.1.2.
Concerning the assessment of the two State loans prior to granting
4.1.2.1.
Concerning conformity of the initial loan with market conduct
4.1.2.2.
Concerning the additional EUR 300 million loan
4.1.3.
Concerning the Opening Decision
4.1.4.
Concerning the counterfactual scenario to granting the aid
4.1.5.
Concerning the compatibility of the aid
4.2.
Reports and studies provided by Italy concerning Alitalia
4.2.1.
Ex ante studies/documents
4.2.1.1.
The Turnaround Plan
4.2.1.2.
Review of the Turnaround Plan by Roland Berger and KPMG
4.2.1.3.
Certification Report of the Turnaround Plan by Dr Riccardo Ranalli
4.2.1.4.
The Standstill Agreement
4.2.2.
Ex-post studies/documents
4.2.2.1.
The Leonardo study
4.2.2.2.
Financials of the three operating batches for sale by PwC
4.2.2.3.
Prices attached in the bids from Lufthansa, EasyJet and Airport Handling
4.2.3.
Financial reports of Alitalia
5.
ASSESSMENT OF THE AID
5.1.
Existence of aid within the meaning of Article 107(1) TFEU
5.1.1.
Notion of undertaking
5.1.2.
State resources and imputability to the State
5.1.3.
Selectivity
5.1.4.
Advantage
5.1.4.1.
Applicability of the market economy operator test
5.1.4.1.1. The two State loans as a single measure
5.1.4.1.2. Italy acted as public authority and not as a market economy operator
5.1.4.1.3. Lack of a MEO test by Italy
5.1.4.1.4. Applicability assessment of the EUR 300 million loan
5.1.4.1.5. Italy’s arguments relating to applicability of the MEO test and the Commission findings
5.1.4.2.
Application of the market economy operator test
5.1.4.2.1 Information sources
5.1.4.2.2 The rationale of the MEO test applied to the two State loans
5.1.4.2.3. Assessment of the initial loan
5.1.4.2.3.1. Alitalia’s financial situation at the time of the initial loan
Table 2
Selected figures of Alitalia Group
Graph 1
Comparison of Alitalia’s net profit under strategic plans (green) vs. actual (red)
5.1.4.2.3.2. Prior exposure
5.1.4.2.3.3. MEO assessment of the initial State loan under a restructuring scenario
Table 3
Cash projections until 31 October, 2017
5.1.4.2.3.4. MEO assessment in a sale scenario
5.1.4.2.3.4.1. Change of cash balance
5.1.4.2.3.4.2. Loan maturity and timespan of sales
5.1.4.2.3.4.3. The proceeds from the sale of Alitalia
5.1.4.2.3.4.3.1 Ex-ante evidence
5.1.4.2.3.4.3.1.1 Dr Ranalli’s certification report (‘the certification report’)
5.1.4.2.3.4.3.2 Ex-post evidence
5.1.4.2.3.4.3.2.1 The study by Leonardo & Co
5.1.4.2.3.4.3.2.2 EasyJet’s and Lufthansa’s offers
5.1.4.2.3.4.3.3 The Commission’s independent estimation
|
|
|
historical data (2013-2016) |
inertial scenario (2022) |
renaissance scenario (2022) |
Turnaround plan (2021) |
|
A |
EBITDAR |
[XXX.XX] |
[XXX] |
[XXX] |
[XXX] |
|
|
|
|
|
|
|
|
B |
EBITDAR multiples |
[X.XX]x |
[X.XX]x |
[X.XX]x |
[X.XX]x |
|
|
|
|
|
|
|
|
C (A*B) |
EV |
[XXX] |
[XXX] |
[X XXX] |
[X XXX] |
|
|
|
|
|
|
|
|
D |
Multiple for operating leasing implied debt |
[X] |
[X] |
[X] |
[X] |
|
|
|
|
|
|
|
|
E |
Operating leases (at valuation time) |
[XXX.XX] |
[XXX] |
[XXX] |
[XXX] |
|
|
|
|
|
|
|
|
F (D*E) |
Adjustment for capitalised operating leases |
[XXXX.XX] |
[XXXX] |
[XXXX] |
[XXXX] |
|
|
|
|
|
|
|
|
G |
Financial leasing |
[XXX] |
[XXX] |
[XXX] |
[XXX] |
|
|
|
|
|
|
|
|
H(C-F-G) |
equity value |
([X XXX]) |
([X XXX]) |
[XXX] |
[XXX] |
|
|
|
|
|
|
|
|
Sources Historical EBITDAR and operating leases 2013-2016, page 24 Leonardo study EBITDAR and operating leases – inertial scenario, page 63 Leonardo study EBITDAR and operating leases – renaissance scenario, page 66 Leonardo study EBITDAR and operating leases Turnaround plan, page 9 Allegato 5 bis in reply to REQ of 17 September 2018 Multiple for operating leasing implied debt, page 107 Leonardo study EBITDAR multiples, page 108 Leonardo study, average of median values 2017-2019 for traditional carriers Financial leasing PwC report of the Alitalia financial position in May 2017 |
|||||
|
Renaissance scenario |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
|
EBITDAR (€m) |
[XXX] |
[XXX] |
[XXX] |
[XXX] |
[XXX] |
|
|
EBIT (€m) |
|
([XXX]) |
([XXX]) |
[XX] |
[XXX] |
[XXX] |
|
equity value (€m) |
|
|
|
|
[XXX] |
|
|
EBIT+equity value (€m) |
([XXX]) |
([XXX]) |
[XX] |
[XXX] |
[XXX] |
|
|
NPV (€m) |
[XXX] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Turnaround plan |
2017 |
2018 |
2019 |
2020 |
2021 |
|
|
EBITDAR (€m) |
[XXX] |
[XXX] |
[XXX] |
[XXX] |
[XXX] |
|
|
EBIT (€m) |
([XXX]) |
([XX]) |
[XX] |
[XXX] |
[XXX] |
|
|
equity value (€m) |
|
|
|
[XXX] |
|
|
|
EBIT+equity value (€m) |
([XXX]) |
([XX]) |
[XX] |
[XXX] |
[XXX] |
|
|
NPV (€m) |
[XXX] |
|
|
|
|
|
|
Cost of equity |
[XX.XX]% |
|
|
|
|
|
|
Source Cost of equity, page 99 Leonardo study EBITDAR and EBIT Turnaround plan, page 9 Allegato 5 bis in reply to REQ of 17 September 2018 EBITDAR and EBIT leases Renaissance scenario, page 66 Leonardo study |
||||||