The politically motivated decision is costing the airline accumulated P&L losses of over Rs. 35 billion, including lease cancellation costs (phase 1) and lease cancellation loan payments (phase 2). Although the penalty fee to the lessor (AerCap) is now paid in full, the bank loan that was taken to pay the penalty still sits in the Balance Sheet of the company and will need to be paid out at a cost of around Rs. 1.5 billion every year for the next 12 years.
A breakdown of the Lease Cancellation Costs (phase 1), are as follows:
$ 7.5 million security deposit forfeited
$ 17.7 million paid as compensation for one aircraft due on November 2016. No Cabinet approval at the time of payment
$ 98.0 million paid as compensation for the remaining three aircrafts but with two conditions
Lease another additional aircraft (a 10 year old aircraft with wrong seat configuration which is unusable. Subleased out)
Extend existing aircraft (at a lease cost above market prices)
The story begins in June 2013when the previous management made a strategic rational business decision to replenish the ageing fleet with new assets including 8 new A350 widebody aircrafts. These aircrafts are the future of medium-to long-haul airline operations and its fuel efficiency provided a natural hedge against the challenges of volatile fuel prices at a time when fuel prices were at record levels and when over 50% of the Revenues earned was spent on fuel costs in that year. With 25% lower fuel consumption it is fast becoming the plane of choice for airlines around the world fighting against the common enemy, the fuel prices. The A350s are so popular that over 500 planes were ordered by various airlines around the world and only around 20% have been delivered so far. Such was the demand that it took AerCap (the lessor) only 3 weeks to find another home for the orphaned SriLankan aircrafts, placing them in the hands of Sichuan Airlines in China. Although it remains a mystery as to why Sri Lankan Government’s own efforts to sub-lease them to Turkish Airlines and Iran Airlines failed.
A preliminary analysis shows that if the four leases were not terminated the airline may have generated additional gain (Incremental EBITDA) of over Rs. 50 billion over the 12 year lease period. The number used to justify the cancellation was Rs. 70.1 billion loss, which may have been cooked-up to support the politically motivated decision. Apart from the initial staff training costs and the tooling and equipment costs, the 4 planes could have had a positive impact to the P&L, generated additional income of over Rs. 4 billion per year, as seen below:
P&L Impact – Leases Cancelled (Actual)
2016 – Rs. 2.6 billion loss (lease cancellation costs)
2017 – Rs. 14.4 billion loss (lease cancellation costs)
2018 – Rs. 1.6 billon loss (bank loan payments)
2019 – Rs. 1.6 billon loss (bank loan payments)
2029 – Rs. 1.6 billion loss (bank loan payments)
P&L Impact – Leases NOT Cancelled (Forecasted)
2016 – Rs. 0.2 billion loss (staff training)
2017 – Rs. 2.6 billion loss (tooling and equipment)
2018 – Rs. 4.4 billon profit (incremental EBITDA)
2019 – Rs. 4.4 billon profit (incremental EBITDA)
2029 – Rs. 4.4 billion profit (incremental EBITDA)
Summary of accumulated P&L impact under the 3 scenarios:
1.R s. 70 billion loss – this was the number used by the “government” to justify the cancellation
2. Rs. 35 billion loss – actual loss impacting the P&L
3. Rs. 50 billion gain – forecasted gain based on above analysis
The above preliminary analysis is based on the Lease Cost of the A350 and then applying revenue margins from the 2017 Audited Financials. I have also used manufacturers efficiency margins including fuel cost savings. Although lease costs are marginally higher, compared to the A330-300s which are currently used by the airline, it is more than off-set by the benefits brought about by costs savings from fuel & maintenance efficiencies and enhanced revenues due to more seating (ASK) and cargo space. While this is not a detailed analysis it highlights that the airline may have been able to make money with the A350s in use.
In fact the use of the A350s in the high yield European routes may have even turned the routes profitable. Germany is the largest outbound tourist market in the world and has been a strong high value inbound market for Sri Lanka for decades. Terminating the key European routes resulted in a Revenue drop of Rs. 6 billion in 2017 for the airline and the loss of a highly sought after exclusive routes. The routes form part of the intangible assets of the business and the terminations of these valuable routes is equivalent to an asset destruction exercise. The impact and the damage by this decision to the Tourism and Hospitality industry of the island is unmeasurable.
If not for the politically motivated destructive decisions by a corrupt few, SriLankan airlines would be proudly flying these brand-new beauties today.