Skip to content Skip to sidebar Skip to footer
AIR FRANCE - KLM

AIR FRANCE – KLM

February 17, 2022

FOURTH QUARTER 2021
Operating result positive at 178 million euros, above fourth quarter 2019
Adjusted operating free cash flow positive at 225 million euros
thanks to EBITDA contribution

Fourth quarter:

  • Operating result at 178 million euros, higher than pre-Covid (Fourth quarter 2019) despite lower revenues but compensated by cost control and restructuring programs. Both Network and Maintenance activities showing a positive operating result

  • Net income at -127 million euros, showing 874 million euros improvement compared to the same quarter last year supported by revenue at 4,838 million euros which is 2,475 million euros higher than last year Fourth quarter

  • Air France-KLM ordered 100 Airbus A320neo family aircraft – with purchase rights for an additional 60 aircraft – for KLM and Transavia, and signed a letter of intention for the purchase of 4 Airbus A350F Full Freighter aircraft for Air France with purchase rights for 4 additional aircraft, to increase cargo capacity at Air France.

Full year:
In 2021, Air France-KLM continued to be flexible and agile in order to provide the right offer to its customers. The tremendous transformation and restructuring efforts performed during the Covid crisis paved the way to a sustained position as a European avaiation leader. The Group was able to close 2021 with a positive EBITDA at 745 million euros, up 2,440 million euros compared to last year with a first semester impacted by lockdowns in France and the Netherlands, and worldwide travel restrictions in place. The recovery was visible since June which continued in the second semester and thanks to less tight travel restrictions the Group was able to capture the recovery in a profitable way. Net debt ended at 8.2 billion euros, a decrease of 2.8 billion euros compared to end of 2020 thanks to the first set of capital strengthening measures.

OUTLOOK

After a good start of the Fourth quarter and the reopening of the United States early November, the rise of the Omicron variant hampered in December the continuous increase in load factors for the Medium haul and Domestic traffic. Due to high infection rates in France and the Netherlands, some flights had to be canceled in January.

In this context, the Group expects capacity in Available Seat Kilometers for Air France-KLM Network passenger activity at an index in the range of 73% to 78% in the First quarter of 2022 compared to the First quarter of 2019.
For FY 2022 no guidance will be provided yet due to uncertainty concerning the sanitary situation and reopening of Japan and China.

As of December 31 2021, the Group has a sufficient 10.2 billion euros of liquidity and credit lines at disposal.

  • For the First quarter 2022, the Group expects to have an EBITDA around break-even in the current international context,

  • Full year 2022 Net Capex spending estimated at circa 2.5 billion euros, which is 80% fleet & fleet related and 20% related to IT/ground.

Mid 2021, Air France-KLM initiated the first step of its recapitalization plan to strengthen its balance sheet which had been impacted by Covid-19, raising a total of circa 4 billion euros, including the completion of a 1 billion euro capital increase and the conversion of the 3 billion euros French State loan into 3 perpetual bonds in April 2021. In line with market practice for perpetual bonds, Air France-KLM intends to pay discretionary coupons in alignment with point 77 bis of the European Commission’s Covid-19 Temporary Framework.

In addition, Air France-KLM implemented several refinancing measures to improve its senior debt profile, notably with 800 million euros of dual tranche senior bonds issued late in July 2021. Part of the proceeds were allocated to repay 500 million euros of the 4 billion euros French State guaranteed loan (“PGE”). The maturity profile of the PGE was also spread over three installments (800m/1.3bn/1.3bn euros) and extended to May 2025 for the last installment.

Finally, Air France-KLM also set up an EMTN (Euro Medium Term Notes) programme, and obtained a solicited ESG rating from Standard & Poor’s to pursue its forthcoming refinancing strategy and reaffirm its strategic ESG ambitions in the mid to long term.

Air France-KLM now plans to start a new step of equity strengthening measures, which could consist in:

  • a capital increase with pre-emptive rights for shareholders;

  • an issuance of quasi equity instruments such as straight and convertible perpetual bonds in order to accelerate the reimbursement of the State supports, since the proceeds of such instruments would be fully allocated to this purpose in alignment with point 77 bis of the European Commission’s Covid-19 Temporary Framework cited above;

  • additional equity strengthening measures, including an potential ongoing project to refinance assets for an amount up to 500 million euros, through private perpetual bonds classified as equity. The proceeds would be used to partially redeem State aids.

Air France-KLM intends to remain flexible on the transaction structures, as well as on the sequencing and the sizing of each instrument depending on market conditions.

Existing reference shareholders are supportive of these equity strengthening measures; some of them will consider participating, amongst which the French State and the Dutch State on a pro rata and in-kind basis, through partial offset of their respective outstanding support.

Air France-KLM is committed to repaying the States aids as soon as practicable to be relieved from the set of operational and strategic constraints of the European Commission’s Temporary Framework.

Some of these measures are subject to the approval of the European Commission as well as legal and regulatory approvals.

In total, these equity and quasi-equity issuances could represent up to 4.0 billion euros.

This new step in the recapitalization plan measures intends to further restore the equity position, and aims to reach a targeted Net debt / EBITDA ratio between 2.0x and 2.5x by 2023 (excluding the Dutch shareholder loan which is currently accounted as debt), depending notably on the sizing of the contemplated measures.

Air France-KLM Group

Fourth quarter

Full Year

2021

Change1

2021

Change

Passengers (thousands)

15,881

+167.3%

44,669

+31.1%

Passenger Unit revenue per ASK2 (€ cts)

5.77

+87.0%

4.78

+6.1%

Operating result (€m)

178

+1,314

-1,626

+2,928

Net income – Group part (€m)

-127

+874

-3,292

+3,808

Adj. operating free cash flow (€m)

225

+2,340

-631

+5,030

Net debt at end of period3 (€m)

8,216

-2,833

The Board of Directors of Air France-KLM, chaired by Mrs Anne-Marie Couderc, met on February 16, 2022 to approve the financial statements for the full year of 2021. Group CEO Mr. Benjamin Smith said:
The fourth quarter 2021 marked a turning point for Air France-KLM. For the first time since the beginning of the pandemic, the Group posted better than pre-covid results, with a positive operating result. While the end of the quarter saw the return of travel restrictions along with the Omicron variant, the overall performance reflects both the pent-up demand for travel and the outcome of our transformation efforts. The crisis is not over yet, but this makes us optimistic for the future, as we accelerate said efforts to improve our performance from both an economical and environmental standpoint. The investments in fleet renewal across all of the Group’s airlines – including the joint order for 100 Airbus A320neo family aircraft with acquisition rights for an additional 60 aircraft and the LOI for 4 Airbus A350F Full Freighter aircraft – embody this goal and emphasize our dedication to preparing for the future today. I would like to thank our customers for their trust, and our employees for their unyielding commitment to the Group throughout another challenging yet rewarding year.”

Business review

Network: Positive Operating result in the fourth quarter

Network

Fourth quarter

Full Year

2021

Change

Change
constant currency

2021

Change

Change
constant currency

Total revenues (€m)

4,242

+113.6%

+112.0%

12,253

+33.1%

+34.8%

Scheduled revenues (€m)

4,025

+121.4%

+119.3%

11,520

+34.4%

+36.3%

Operating result (€m)

146

+1,027

+1,032

-1,582

+2,140

+2,126

Fourth quarter 2021 revenues increased by 112.0% at constant currency to 4,242 million euros. The operating result was positive and amounted to 146 million euros, a 1,032 million euros increase at constant currency compared to last year.

Passenger network: Strong long haul performance, lockdown impact visible in December for Medium haul and Domestic

Fourth quarter

Full Year

Passenger network

2021

Change

Change
constant currency

2021

Change

Change
constant currency

Passengers (thousands)

12,840

+146.3%

35,855

+24.1%

Capacity (ASK m)

53,485

+53.3%

176,019

+27.4%

Traffic (RPK m)

37,710

+162.8%

101,092

+24.5%

Load factor

70.5%

+29.4 pt

57.4%

-1.3 pt

Total passenger revenues (€m)

3,223

+186.2%

+184.7%

8,666

+30.5%

+32.3%

Scheduled passenger revenues (€m)

3,131

+197.0%

+194.3%

8,353

+32.1%

+34.0%

Unit revenue per ASK (€ cts)

5.85

+93.8%

+92.0%

4.75

+3.7%

+5.2%

Fourth quarter 2021, capacity in Available Seat Kilometers (ASK) was 53% higher than last year and at 72% of 2019 Fourth quarter level. Thanks to the Group’s balanced network and the reopening of the Canada and the United States, the passenger network was in the middle of the Group’s guidance provided during the Third quarter 2021 results presentation.

The unit revenue per ASK on all routes, except for Central and South America, was below 2019 levels in the Fourth quarter, driven by lower load factors. Yields on total long haul level was above Fourth quarter 2019 levels, intra Europe yields were close to the Fourth quarter 2019 level while Domestic France yields ended below Fourth quarter of 2019 level, resulting in a better yield compared to the Fourth quarter for the entire passenger network activity.

  • North Atlantic has shown a strong increase in capacity and resilient traffic after the opening of the United States early November.

  • On Caribbean and Indian Ocean, the Group continued to be strong with a capacity index above Fourth quarter 2019 level, despite protest in the French Antilles in November and December.

  • Air France posted a strong Africa performance driven by East, West and Central Africa and KLM saw good results on the Eastern Africa routes. Arrival of Omicron variant in the Southern Africa zone impacted traffic at the end of November.

  • Asia capacity and traffic were still low for both airlines, however a bit compensated by a positive yield.

  • Central and South America showed healthy demand resulting in the same load factor as the Fourth quarter in 2019 and higher yields.

  • Good dynamics for Short and Medium haul in October but slowdowns in November and December with a traffic not following capacity ramp-up due to border closures and additional restrictions.

During the Fourth quarter, Air France added one Airbus 350-900 and five Airbus A220-300 to its fleet while Air France phased out one Airbus A320, three Airbus A318, four Canadair Jet 700 and four Embraer 145. KLM phased out one Boeing B737-700 and KLM phased in three Embraer 195 E2. The Group will continue to introduce new generation aircraft to its fleet in order to improve its economic and environmental performance.

In 2021, Air France-KLM passenger activity was able to operate around 60% of 2019 capacity, with the first half of 2021 more impacted by travel restrictions. Short and medium-haul, African and Caribbean & Indian Ocean routes were the best performers.

Cargo: Strong fourth quarter yields resulting in higher unit revenue

Fourth quarter

Full Year

Cargo business

2021

Change

Change
constant currency

2021

Change

Change
constant currency

Tons (thousands)

264

-1.3%

1,053

+19.7%

Capacity (ATK m)

3,106

+10.5%

11,469

+13.3%

Traffic (RTK m)

2,002

-3.8%

8,058

+18.0%

Load factor

64.5%

-9.6 pt

70.3%

+2.8 pt

Total Cargo revenues (€m)

1,020

+18.6%

+17.4%

3,588

+39.7%

+41.4%

Scheduled cargo revenues (€m)

894

+17.1%

+15.9%

3,167

+41.0%

+42.6%

Unit revenue per ATK (€ cts )

28.80

+6.0%

+5.0%

27.61

+24.4%

+25.8%

Compared to the fourth quarter 2020, capacity increased by 10.5% in Available Ton Kilometers, mainly due to the increase in belly capacity, while traffic decreased by 3.8% resulting in a decrease of load factor by 9.6 points. Thanks to an increase in yield, which compensated the reduction in load factor, the unit revenue per ATK at constant currency improved by 5.0%.
Cargo capacity in the Fourth quarter is still 16% below the capacity in the Fourth quarter of 2019 while the demand remains high, resulting in total revenues that are 82% higher than in the Fourth quarter of 2019. This increase in revenues is mainly driven by a higher yield and 5 points higher load factor contributed as well.

In 2021, the cargo activity continued to post very strong performances with a 25.8% unit revenue increase at constant currency versus last year. Yields were continuously on a steep upward trend.

Strong demand is expected in Q1 2022 as global trade is booming, sea freight faces bottleneck, and the belly capacities are still constrained overall.

Transavia: Capacity close to pre-crisis level with a load factor of 80%

Fourth quarter

Full Year

Transavia

2021

Change

2021

Change

Passengers (thousands)

3,042

+316.8%

8,814

+70.1%

Capacity (ASK m)

6,452

+202.4%

20,097

+51.0%

Traffic (RPK m)

5,131

+287.9%

15,012

+52.7%

Load factor

79.5%

+17.5 pt

74.7%

+0.9 pt

Total passenger revenues (€m)

326

+283.6%

1,011

+66.9%

Unit revenue per ASK (€ cts)

5.06

+37.7%

5.05

+14.6%

Unit cost per ASK (€ cts)

5.64

-29.6%

5.80

-12.9%

Operating result (€m)

-37

+56

-150

+149

The Fourth quarter of 2021 had started well with encouraging load factors but December was impacted by the closure of the border of Morocco and imposed travel restrictions in several countries due to the rise of the Omicron variant. Despite these factors, capacity in the fourth quarter was close to the level of the Fourth quarter of 2019 and unit revenue even above Fourth quarter 2019 mainly driven by a strong yield improvement.

Compared to last year, the capacity in the Fourth quarter increased by 202.4% while traffic increased by 287.9% and the number of passengers increased even more, by 316.8%. The Operating result was negative at 37 million euros, although improved by 56 million euros compared to the Fourth quarter of 2020.

In the first half year of 2021, activity levels were quite low compared to 2020. The strong recovery of leisure traffic started in the second half of the year resulting in an increase of 51% in ASK’s and an average load factor of 74.7% for the Full year 2021. Combined with a yield increase of 14% compared to 2020, the unit revenue per ASK rose by 14.6%. The Operating loss stood at 150 million euros for the full year 2021, which is an improvement of 149 million euros compared to 2020.

Maintenance business: Operating result positive for the Fourth quarter and Full Year 2021

Fourth quarter

Full Year

Maintenance

2021

Change

Change
constant currency

2021

Change

Change
constant currency

Total revenues (€m)

796

+32.1%

2,801

-2.0%

Third-party revenues (€m)

263

-8.0%

-9.4%

1,023

-18.0%

-11.8%

Operating result (€m)

69

246

246

88

631

651

Operating margin (%)

8.7%

+38.0 pt

+37.7 pt

3.1%

+22.1 pt

+23.5 pt

The Fourth quarter operating result stood at 69 million euros, an increase of 246 million euros at constant currency versus the Fourth quarter 2020. Although the Fourth quarter 2020 result was heavily impacted by one off bookings related to the Covid-19 crisis, the improvement of the operating results is explained as well by less underactivity, cost control, savings and operational improvement.

Total revenues increased by 32.1% in the Fourth quarter while third party revenues decreased by 8.0% due to the use of green time by external customers in order to avoid shop visits. The increase in internal revenues is consistant with the activity increase of the Air France-KLM airlines compared to the Fourth quarter 2020.

Full year 2021 total revenues are close to Full year 2020 levels while the operating result increased by 651 million euros at a constant currency, resulting in an operating margin of 3.1%. The results of full year 2020 were heavily impacted by one-off bookings related to the Covid-19 crisis when the year 2021 has shown a better result driven by cost control, savings and operational improvement.

Air France-KLM Group: Operating result above Q4 2019

Fourth quarter

Full Year

2021

Change*

Change*
constant currency

2021

Change*

Change*
constant currency

Capacity (ASK m)

59,937

+61.8%

196,116

+29.5%

Traffic (RPK m)

42,841

+173.3%

116,104

+27.5%

Passenger unit revenue per ASK (€ cts)

5.77

+88.6%

+87.0%

4.78

+4.7%

+6.1%

Group unit revenue per ASK (€ cts)

7.26

+41.8%

+40.5%

6.39

+5.7%

+7.1%

Group unit cost per ASK (€ cts) at constant fuel

6.96

-14.9%

-19.1%

7.22

-20.2%

-20.0%

Revenues (€m)

4,838

+104.7%

+103.1%

14,315

+29.1%

+31.6%

EBITDA (€m)

827

1,236

1,241

745

2,440

2,445

Operating result (€m)

178

1,314

1,319

-1,626

2,928

2,932

Operating margin (%)

3.7%

+51.8 pt

+51.6 pt

-11.4%

+29.7 pt

+30.5 pt

Net income – Group part (€m)

-127

+874

-3,292

+3,808

* Restated figures include the change in accounting principles for pensions (interpretation of IAS19)

In the Fourth quarter 2021, the Air France-KLM Group posted a positive operating result of 178 million euros, up by 1,319 million euros at a constant currency compared to last year, and was driven by an increase of capacity and unit cost reduction. In parallel, the increase of load factor generated an increase of the unit revenue.
Net income amounted to -127 million euros in the Fourth quarter 2021, an increase of 874 million euros compared to last year.

Full year 2021 showed a positive EBITDA of 745 million euros, coming from a positive second half of the year while the first half of the year was still impacted by severe travel restrictions due to the Covid-19 crisis.

Group Unit Cost down versus Q4 2019 despite 26% less capacity
Unit cost were down compared to the Fourth quarter 2019 despite the group capacity was 26% below the same quarter in 2019.

On a constant currency and fuel price basis, unit costs were down 19.1% in the Fourth quarter 2021 compared to the same quarter last year.
The reduction in salary cost compared to the Fourth quarter 2019 was mainly driven by a reduction in Full time employee (FTE), and supported by lower average salary cost and by government support on wages as well.

Fourth quarter: Adjusted Operating Free cash flow positive, for the third quarter in a row

Fourth quarter

Full Year

In € million

2021

Change

2021

Change

Cash flow before change in WCR and Voluntary Departure Plans, continuing operations (€m)

711

+1,619

220

+3,196

Cash out related to Voluntary Departure Plans (€m)

-78

-72

-296

-281

Change in Working Capital Requirement (WCR) (€m)

249

+750

1,610

+1,445

Net cash flow from operating activities (€m)

882

2,298

1,534

4,360

Net investments* (€m)

-449

-28

-1,303

+592

Operating free cash flow (€m)

433

+2,270

231

4,952

Repayment of lease debt

-208

+70

-862

+78

Adjusted operating free cash flow**

225

+2,340

-631

+5,030

* Sum of ‘Purchase of property, plant and equipment and intangible assets’ and ‘Proceeds on disposal of property, plant and equipment and intangible assets’ as presented in the consolidated cash flow statement.

** The “Adjusted operating free cash flowis operating free cash flow after deducting the repayment of lease debt.

The Group generated an adjusted operating free cash flow in the Fourth quarter 2021 of 225 million euros, an increase of 2,340 million euros compared to last year, mainly driven by a positive EBITDA of 827 million euros.

In million

31 Dec 2021

31 Dec 2020

Net debt

8,216

11,049

EBITDA trailing 12 months

745

-1,695

Net debt/EBITDA trailing 12 months

11.0 x

na

Q4: Positive operating result for both airlines

Fourth quarter

Full Year

2021

Change

2021

Change

Air France Group Operating result (€m)

52

+1,043

-1,403

+1,992

Operating margin (%)

1.8%

+75.3 pt

-16.0%

+36.9 pt

KLM Group Operating result (€m)

127

+278

-227

+927

Operating margin (%)

6.2%

+19.6 pt

-3.7%

+18.8 pt

Guidance: Air France-KLM Group medium term operating margin objective unchanged

The Group continues its swift and quick transformation initiatives and confirms its medium-term financial ambition with the long-term focus of achieving increased competitiveness. To do this, the Group continues to optimize fleet, workforce, network, costs and reinforce its sustainability efforts.

The Group expects capacity in Available Seat Kilometers back to the 2019 levels in 2024.

Air France (excluding Transavia France subsidiary) decreased the number of FTE by 7,800 at the end of 2021 compared to December 2019. The voluntary departure plan continues at Air France (excluding Transavia France), and an additional 700 FTE will leave the company in 2022. KLM finalized the FTE reduction by the end of 2021 resulting in 5.500 less FTE.

Operating cost has been reduced in 2021, with 800 million euros structural benefits for KLM and 1.0 billion structural benefits for Air France by the end of 2021. Air France estimates to reach by the end of 2022 1.4 billion euros structural benefits versus 2019.

The reduction in FTE, amongst other key transformation initiatives, will drive the unit cost down 4% to 6% at constant fuel price when capacity are back to 2019 level.

The Group’s medium-term financial ambition is maintained with an Operating Margin objective reconfirmed at 7% to 8% in 2024. The Adjusted Operating Free Cash Flow excluding exceptionals is expected positive in 2023. Exceptionals include the payment of the cargo claim and the deferrals of social charges accumulated during the Covid 19 period.

The Net debt/EBITDA target ratio of circa 3x in 2023 will be lowered to between 2x and 2.5x depending on the second step of recapitalization sizing.

******

The results presentation is available at www.airfranceklm.com on February 17, 2022 from 8:15 am CET.

A conference call hosted by Mr. Smith (CEO) and Mr. Zaat (CFO) will be held on February 17, 2022 at 08.30 am CET.

To connect to the conference call, please dial:

France: Local +33 (0)1 70 730 3 39
Netherlands: Local +31 (0)20 703 8218
UK: Local +44 (0)330 336 9601
US: Local +1 720-452-7989

Confirmation code: 9020512

Investor Relations Press
Olivier Gall Michiel Klinkers
+33 1 49 89 52 59 +33 1 49 89 52 60 +33 1 41 56 56 00
olgall@airfranceklm.com Michiel.klinkers@airfranceklm.com

Income Statement

Fourth quarter

Full Year

€m

2021

2020

Change

2021

2020*

Change

Revenues from ordinary activities

4,838

2,363

+104.7%

14,315

11,088

+29.1%

Aircraft fuel

-937

-506

+85.2%

-2,748

-2,392

+14.9%

Chartering costs

-93

-72

+29.2%

-325

-253

+28.5%

Landing fees and route charges

-350

-226

+54.9%

-1,185

-969

+22.3%

Catering

-132

-59

+123.7%

-382

-294

+29.9%

Handling charges and other operating costs

-317

-188

+68.6%

-1,027

-833

+23.3%

Aircraft maintenance costs

-439

-375

+17.1%

-1,620

-1,618

+0.1%

Commercial and distribution costs

-130

-55

+136.4%

-385

-346

+11.3%

Other external expenses

-315

-342

-7.9%

-1,154

-1,275

-9.5%

Salaries and related costs

-1,529

-1,078

+41.8%

-5,343

-5,306

+0.7%

Taxes other than income taxes

-16

-29

-44.8%

-116

-137

-15.3%

Other income and expenses

247

158

+56.3%

715

640

+11.7%

EBITDA

827

-409

nm

745

-1,695

nm

Amortization, depreciation and provisions

-649

-727

-10.7%

-2,371

-2,859

-17.1%

Income from current operations

178

-1,136

nm

-1,626

-4,554

-64.3%

Sales of aircraft equipment

1

6

-83.3%

-19

37

nm

Other non-current income and expenses

19

-38

nm

-887

-1,513

-41%

Income from operating activities

198

-1,168

nm

-2,532

-6,030

-58.0%

Cost of financial debt

-247

-146

+69.2%

-730

-496

+47.2%

Income from cash and cash equivalent

0

1

-100.0%

2

19

-89.5%

Net cost of financial debt

-247

-145

+70.3%

-728

-477

+52.6%

Other financial income and expenses

-91

171

nm

-289

-451

-35.9%

Income before tax

-140

-1,142

-87.7%

-3,549

-6,958

-49.0%

Income taxes

26

146

-82.2%

282

-89

nm

Net income of consolidated companies

-114

-996

-88.6%

-3,267

-7,047

-53.6%

Share of profits (losses) of associates

-13

-6

+116.7%

-27

-58

-53.4%

Net income for the period

-127

-1,002

-87.3%

-3,294

-7,105

-53.6%

Minority interest

0

-1

-100.0%

-2

-5

-60.0%

Net income for the period – Group part

-127

-1,001

-87.3%

-3,292

-7,100

-53.6%

* Restated figures include the change in accounting principles for pensions (interpretation of IAS19)

Consolidated Balance Sheet

Assets

31 Dec 2021

31 Dec 2020*

€m

Goodwill

222

215

Intangible assets

1,235

1,230

Flight equipment

10,466

11,031

Other property, plant and equipment

1,402

1,548

Right-of-use assets

5,148

4,678

Investments in equity associates

109

230

Pension assets

0

211

Other non-current financial assets

951

795

Non-current derivative financial assets

143

92

Deferred tax assets

278

252

Other non-current assets

0

4

Total non-current assets

19,954

20,286

Assets held for sale

74

0

Other current financial assets

484

607

Current derivative financial assets

469

160

Inventories

567

543

Trade receivables

1,511

1,248

Other current assets

966

914

Cash and cash equivalents

6,658

6,423

Total current assets

10,729

9,895

Total assets

30,683

30,181

Liabilities and equity

31 Dec 2021

31 Dec 2020*

In million euros

Issued capital

643

429

Additional paid-in capital

4,949

4,139

Treasury shares

-25

-25

Perpetual

3,151

0

Reserves and retained earnings

-12,542

-9,894

Equity attributable to equity holders of Air France-KLM

-3,824

-5,351

Non-controlling interests

8

9

Total Equity

-3,816

-5,342

Pension provisions

1,939

2,041

Non-current return obligation liability and other provisions

4,055

3,670

Non-current financial liabilities

11,274

14,171

Non-current lease debt

2,924

2,425

Non-current derivative financial liabilities

25

122

Deferred tax liabilities

1

22

Other non-current liabilities

2,555

1,294

Total non-current liabilities

22,773

23,745

Provisions

885

1,337

Current financial liabilities

1,215

1,318

Current lease debt

825

839

Current derivative financial liabilities

46

363

Trade payables

1,850

1,435

Deferred revenue on ticket sales

2,644

2,394

Frequent flyer programs

888

916

Other current liabilities

3,369

3,175

Bank overdrafts

4

1

Total current liabilities

11,726

11,778

Total equity and liabilities

30,683

30,181

* Restated figures include the change in accounting principles for pensions (interpretation of IAS19)

Statement of Consolidated Cash Flows from 1st January until 31 December 2021

€m

31 Dec 2021

31 Dec 2020*

Net income

-3,294

-7,105

Amortization, depreciation and operating provisions

2,371

2,859

Financial provisions

115

183

Loss (gain) on disposals of tangible and intangible assets

18

-50

Loss (gain) on disposals of subsidiaries and associates

-26

1

Derivatives – non monetary result

-39

-27

Unrealized foreign exchange gains and losses, net

257

-290

Share of (profits) losses of associates

27

58

Deferred taxes

-284

159

Impairment

40

680

Other non-monetary items

739

541

Financial Capacity

-76

-2,991

(Increase) / decrease in inventories

-41

138

(Increase) / decrease in trade receivables

-239

760

Increase / (decrease) in trade payables

395

-898

Increase / (decrease) in advanced ticket sales

227

-837

Change in other receivables and payables

1,268

1,002

Change in working capital requirements

1,610

165

Net cash flow from operating activities

1,534

-2,826

Acquisition of subsidiaries, of shares in non-controlled entities

-4

-1

Purchase of property, plant and equipment and intangible assets

-2,202

-2,099

Proceeds on disposal of subsidiaries, of shares in non-controlled entities

75

357

Proceeds on disposal of property, plant and equipment and intangible assets

899

204

Dividends received

2

0

Decrease (increase) in net investments, more than 3 months

-9

-44

Net cash flow used in investing activities

-1,239

-1,583

Increase of equity

1,024

0

Issuance of debt

1,724

11,437

Repayment on debt

-1,993

-3,388

Payments on lease debt

-862

-940

New loans

-188

-282

Repayment on loans

219

321

Dividends

-1

0

Net cash flow from financing activities

-77

7,147

Effect of exchange rate on cash and cash equivalents and bank overdrafts (net of cash acquired or sold)

14

-27

Change in cash and cash equivalents and bank overdrafts

232

2,711

Cash and cash equivalents and bank overdrafts at beginning of period

6,422

3,711

Cash and cash equivalents and bank overdrafts at end of period

6,654

6,422

* Restated figures include the change in accounting principles for pensions (interpretation of IAS19)
Return on capital employed (ROCE)

In million euros

31 Dec 2021

30 Sep 2021

30 Jun 2021

31 Mar 2021

31 Dec 2020

30 Sep 2020

30 Jun 2020

31
Mar 2020

Goodwill and intangible assets

1,457

1,456

1,464

1,479

1,445

1,470

1,500

1,564

Flight equipment

10,466

10,478

10,645

10,800

11,031

11,009

10,919

11,465

Other property, plant and equipment

1,402

1,418

1,453

1,476

1,548

1,535

1,551

1,579

Right of use assets

5,148

5,061

5,033

4,795

4,678

4,789

4,938

5,119

Investments in equity associates

109

172

166

223

230

224

267

299

Financial assets excluding marketable securities and financial deposits

157

147

147

146

146

135

133

142

Provisions, excluding pension, cargo litigation and restructuring

-4,173

-4,180

-4,033

-4,083

-3,922

-4,002

-4,132

-4,191

WCR, excluding market value of derivatives

-8,262

-7,995

-7,745

-6,410

-6,505

-6,894

-6,779

-6,650

Capital employed

6,304

6,557

7,130

8,426

8,651

8,266

8,397

9,327

Average capital employed (A)

7,104

8,660

Adjusted results from current operations

-1,626

-4,555

– Dividends received

0

0

– Share of profits (losses) of associates

-27

-58

– Normative income tax

462

1,396

Adjusted result from current operations after tax (B)

-1,191

-3,217

ROCE, trailing 12 months (B/A)

-16.8%

-37.1%

Net debt

Balance sheet at

€m

31 Dec 2021

31 Dec 2020

Financial debt

12,390

15,388

Repo on triple A bonds

0

-84

Lease debt

3,664

3,184

Currency hedge on financial debt

-14

27

Accrued interest

-128

-107

Gross financial debt (A)

15,912

18,408

Cash and cash equivalents

6,658

6,423

Marketable securities

1,042

193

Cash securities

0

309

Bonds AAA

0

518

Bank overdrafts

-4

-1

Others

0

1

Repo on triple A bonds

0

-84

Net cash (B)

7,696

7,359

Net debt (A) – (B)

8,216

11,049

Adjusted operating free cash flow

Fourth quarter

Full Year

€m

2021

2020

2021

2020

Net cash flow from operating activities, continued operations

882

-1,416

1,534

-2,826

Investment in property, plant, equipment and intangible assets

-659

-444

-2,202

-2,099

Proceeds on disposal of property, plant, equipment and intangible assets

210

23

899

204

Operating free cash flow

433

-1,837

231

-4,721

Payments on lease debt

-208

-278

-862

-940

Adjusted operating free cash flow

225

-2,115

-631

-5,661

Operating cash burn

Fourth quarter

Full Year

2021

2020*

2021

2020*

EBITDA

827

-409

745

-1,695

Provisions (CO2 and other)

10

4

-6

-22

Correction of spare parts inventory

1

2

5

4

Addition to pension provisions

38

76

206

312

Reversal to pension provisions (cash-out)

-40

-104

-140

-246

Payment linked with shares

0

2

0

0

Sales of tangible and intangible assets (excluding aeronautical)

-1

1

30

41

Income from operation activities – cash impact

835

-428

840

-1,605

Restructuring costs

-78

-253

-296

-405

Other non-current income and expenses

-8

0

-74

-1

Cost of financial debt

-137

-128

-577

-446

Financial income

-3

-4

-14

-2

Realized foreign exchanges gain/loss

14

-21

63

7

Termination of trading hedges – cash

3

-93

-8

-589

Settlement of forwards derivatives – cash

-4

2

-3

3

Current income tax

5

3

-1

70

Other financial charges & expenses – cash

0

3

-8

-22

Other elements

5

4

2

0

Financial capacity

633

-913

-76

-2,991

* Restated figures include the change in accounting principles for pensions (interpretation of IAS19)

Unit cost: net cost per ASK

Fourth quarter

Full Year

2021

2020*

2021

2020*

Revenues (in €m)

4,838

2,363

14,315

11,088

Income/(loss) from current operations (in €m) -/-

-178

1,136

1,626

4,554

Total operating expense (in €m)

4,660

3,499

15,941

15,642

Passenger network business – other revenues (in €m)

-92

-72

-313

-314

Cargo network business – other revenues (in €m)

-125

-96

-421

-322

Third-party revenues in the maintenance business (in €m)

-263

-286

-1,023

-1,248

Transavia – other revenues (in €m)

0

-7

3

-20

Third-party revenues of other businesses (in €m)

-7

-6

-27

-28

Net cost (in €m)

4,174

3,033

14,161

13,711

Capacity produced, reported in ASK1

59,937

37,034

196,116

151,480

Net cost per ASK (in € cents per ASK)

6.96

8.18

7.22

9.05

Gross change

-14.9%

-20.2%

Currency effect on net costs (in €m)

-22

116

Change at constant currency

-15.6%

-19.5%

Fuel price effect (in €m)

-134

-80

Net cost per ASK on a constant currency and fuel price basis (in € cents per ASK)

6.96

8.61

7.22

9.03

Change at constant currency and fuel price basis

-19.1%

-20.0%

* Restated figures include the change in accounting principles for pensions (interpretation of IAS19)
(1) The capacity produced by the transportation activities is combined by adding the capacity of the Passenger network (in ASK) to that of Transavia (in ASK).

Group results
Air France Group

Fourth quarter

Full Year

2021

Change

2021

Change

Revenue (in €m)

2,950

+118.7%

8,744

+36.3%

EBITDA (in €m)

463

+978

46

+1,655

Operating result (in m€)

52

+1,043

-1,403

+1,992

Operating margin (%)

1.8%

+75.3 pt

-16.0%

+36.9 pt

Operating cash flow before WCR and restructuring cash out (in €m)

392

+1,066

-318

-318

Operating cash flow (before WCR and restructuring) margin

13.3%

+63.3 pt

-3.6%

-3.6 pt

KLM Group

Fourth quarter

Full Year

2021

Change

2021

Change

Revenue (in €m)

2,038

+79.5%

6,065

+18.5%

EBITDA (in €m)

365

+264

695

+769

Operating result (in m€)

127

+278

-227

+927

Operating margin (%)

6.2%

+19.6 pt

-3.7%

+18.8 pt

Operating cash flow before WCR and restructuring cash out (in €m)

329

+311

525

+525

Operating cash flow (before WCR and restructuring) margin

16.1%

+14.6 pt

8.7%

+8.7 pt

NB: Sum of individual airline results does not add up to Air France-KLM total due to intercompany eliminations at Group level

Group fleet at 31 December 2021

Aircraft type

AF
(incl. HOP)

KL
(incl. KLC & MP)

Transavia

Owned

Finance lease

Operating lease

Total

In operation

Change / 31/12/20

B747-400

B777-300

43

16

18

17

24

59

59

2

B777-200

21

15

26

10

36

36

-4

B787-9

10

13

5

6

12

23

23

B787-10

6

3

3

6

5

A380-800

8

4

1

3

8

A350-900

12

3

5

4

12

12

6

A340-300

A330-300

5

5

5

4

-1

A330-200

15

6

11

10

21

21

Total Long-Haul

109

61

0

70

32

68

170

160

3

B737-900

5

5

5

5

B737-800

31

89

31

10

79

120

116

10

B737-700

10

4

6

1

7

14

14

-6

A321

19

11

8

19

19

-1

A320

43

4

4

35

43

42

-2

A319

30

12

18

30

28

-5

A318

15

7

8

15

12

-6

A220-300

6

4

2

6

6

6

Total Medium-Haul

113

46

93

80

15

157

252

242

-4

ATR72-600

ATR72-500

ATR42-500

Canadair Jet 1000

14

14

14

11

-3

Canadair Jet 700

1

1

1

-9

Embraer 195 E2

7

7

7

7

7

Embraer 190

18

31

16

5

28

49

47

-2

Embraer 175

17

3

14

17

17

Embraer 170

15

10

5

15

15

Embraer 145

5

5

5

Total Regional

53

55

0

49

19

40

108

97

-7

B747-400ERF

3

3

3

3

B747-400BCF

1

1

1

1

B777-F

2

2

2

2

Total Cargo

2

4

0

4

0

2

6

6

0

Total

277

166

93

203

66

267

536

505

-8

FOURTH QUARTER 2021 TRAFFIC

Passenger network activity*

Q4

Year to date

Total Passenger network*

2021

2020

Variation

2021

2020

Variation

Passengers carried (‘000s)

12,840

5,213

146.3%

35,855

28,890

24.1%

Revenue pax-kilometers (m RPK)

37,710

14,351

162.8%

101,092

81,212

24.5%

Available seat-kilometers (m ASK)

53,485

34,900

53.3%

176,019

138,168

27.4%

Load factor (%)

70.5%

41.1%

29.4

57.4%

58.8%

(1.3)

Long-haul

Passengers carried (‘000s)

4,147

1,593

160.4%

11,038

8,670

27.3%

Revenue pax-kilometers (m RPK)

30,065

11,240

167.5%

78,353

64,003

22.4%

Available seat-kilometers (m ASK)

42,899

29,778

44.0%

143,359

112,554

27.4%

Load factor (%)

70.1%

37.7%

32.4

54.7%

56.9%

(2.2)

North America

Passengers carried (‘000s)

1,248

307

306.0%

3,100

2,183

42.0%

Revenue pax-kilometers (m RPK)

8,971

2,260

296.9%

22,405

15,652

43.1%

Available seat-kilometers (m ASK)

13,461

8,001

68.2%

42,630

31,374

35.8%

Load factor (%)

66.6%

28.2%

38.4

52.6%

49.9%

2.7

Latin America

Passengers carried (‘000s)

562

187

200.9%

1,293

1,151

12.3%

Revenue pax-kilometers (m RPK)

5,420

1,799

201.3%

12,455

10,943

13.8%

Available seat-kilometers (m ASK)

6,590

4,903

34.4%

23,212

18,372

26.3%

Load factor (%)

82.2%

36.7%

45.6

53.7%

59.6%

(5.9)

Asia / Pacific

Passengers carried (‘000s)

334

173

93.1%

945

1,534

(38.4%)

Revenue pax-kilometers (m RPK)

2,855

1,491

91.5%

8,067

13,294

(39.3%)

Available seat-kilometers (m ASK)

6,206

6,326

(1.9%)

24,238

27,028

(10.3%)

Load factor (%)

46.0%

23.6%

22.4

33.3%

49.2%

(15.9)

Africa / Middle East

Passengers carried (‘000s)

1,117

534

109.3%

3,339

2,097

59.3%

Revenue pax-kilometers (m RPK)

6,080

2,815

116.0%

17,771

11,626

52.8%

Available seat-kilometers (m ASK)

8,353

5,728

45.8%

28,497

18,042

57.9%

Load factor (%)

72.8%

49.1%

23.7

62.4%

64.4%

(2.1)

Caribbean / Indian Ocean

Passengers carried (‘000s)

887

392

126.1%

2,362

1,705

38.5%

Revenue pax-kilometers (m RPK)

6,738

2,875

134.4%

17,656

12,488

41.4%

Available seat-kilometers (m ASK)

8,280

4,820

71.8%

24,782

17,738

39.7%

Load factor (%)

81.4%

59.7%

21.7

71.2%

70.4%

0.8

Short and Medium-haul

Passengers carried (‘000s)

8,693

3,620

140.1%

24,817

20,220

22.7%

Revenue pax-kilometers (m RPK)

7,646

3,111

145.8%

22,739

17,209

32.1%

Available seat-kilometers (m ASK)

10,596

5,122

106.9%

32,660

25,613

27.5%

Load factor (%)

72.2%

60.7%

11.4

69.6%

67.2%

2.4

* Air France and KLM

Transavia activity

Q4

Year to date

Transavia

2021

2020

Variation

2021

2020

Variation

Passengers carried (‘000s)

3,042

730

316.8%

8,814

5,182

70.1%

Revenue pax-kilometers (m RPK)

5,131

1,323

287.9%

15,012

9,828

52.7%

Available seat-kilometers (m ASK)

6,452

2,134

202.4%

20,097

13,312

51.0%

Load factor (%)

79.5%

62.0%

17.5

74.7%

73.8%

0.9

Total group passenger activity**

Q4

Year to date

Total group**

2021

2020

Variation

2021

2020

Variation

Passengers carried (‘000s)

15,881

5,942

167.3%

44,669

34,072

31.1%

Revenue pax-kilometers (m RPK)

42,841

15,674

173.3%

116,104

91,041

27.5%

Available seat-kilometers (m ASK)

59,937

37,038

61.8%

196,116

151,528

29.5%

Load factor (%)

71.5%

42.3%

29.2

59.2%

60.1%

(0.9)

** Air France, KLM and Transavia

Cargo activity

Q4

Year to date

Total Group

2021

2020

Variation

2021

2020

Variation

Revenue tonne-km (m RTK)

2,002

2,084

(3.9%)

8,058

6,828

18.0%

Available tonne-km (m ATK)

3,106

2,703

14.9%

11,469

9,746

17.7%

Load factor (%)

64.5%

77.1%

(12.6)

70.3%

70.1%

0.2

Air France activity

Q4

Year to date

Total Passenger network activity

2021

2020

Variation

2021

2020

Variation

Passengers carried (‘000s)

7,644

3,018

153.3%

21,816

17,659

23.5%

Revenue pax-kilometers (m RPK)

22,153

7,946

178.8%

60,180

47,340

27.1%

Available seat-kilometers (m ASK)

30,327

16,416

84.7%

93,568

73,325

27.6%

Load factor (%)

73.0%

48.4%

24.6

64.3%

64.6%

(0.2)

Long-haul

Passengers carried (‘000s)

2,586

958

170.0%

6,988

5,206

34.2%

Revenue pax-kilometers (m RPK)

17,860

6,284

184.2%

47,127

36,933

27.6%

Available seat-kilometers (m ASK)

24,425

13,791

77.1%

75,071

58,162

29.1%

Load factor (%)

73.1%

45.6%

27.6

62.8%

63.5%

(0.7)

Short and Medium-haul

Passengers carried (‘000s)

5,058

2,060

145.5%

14,828

12,453

19.1%

Revenue pax-kilometers (m RPK)

4,293

1,662

158.4%

13,054

10,406

25.4%

Available seat-kilometers (m ASK)

5,902

2,625

124.9%

18,497

15,163

22.0%

Load factor (%)

72.7%

63.3%

9.4

70.6%

68.6%

1.9

Q4

Year to date

Cargo activity

2021

2020

Variation

2021

2020

Variation

Revenue tonne-km (m RTK)

956

842

13.5%

3,604

2,644

36.3%

Available tonne-km (m ATK)

1,677

1,237

35.5%

5,871

4,362

34.6%

Load factor (%)

57.0%

68.1%

(11.1)

61.4%

60.6%

0.8

KLM activity

Q4

Year to date

Total Passenger network activity

2021

2020

Variation

2021

2020

Variation

Passengers carried (‘000s)

5,196

2,195

136.7%

14,039

11,231

25.0%

Revenue pax-kilometers (m RPK)

15,557

6,405

142.9%

40,912

33,873

20.8%

Available seat-kilometers (m ASK)

23,158

18,484

25.3%

82,452

64,842

27.2%

Load factor (%)

67.2%

34.7%

32.5

49.6%

52.2%

(2.6)

Long-haul

Passengers carried (‘000s)

1,561

635

145.9%

4,050

3,463

16.9%

Revenue pax-kilometers (m RPK)

12,204

4,956

146.3%

31,227

27,070

15.4%

Available seat-kilometers (m ASK)

18,464

15,986

15.5%

68,288

54,392

25.5%

Load factor (%)

66.1%

31.0%

35.1

45.7%

49.8%

(4.0)

Short and Medium-haul

Passengers carried (‘000s)

3,635

1,560

133.0%

9,989

7,767

28.6%

Revenue pax-kilometers (m RPK)

3,353

1,449

131.3%

9,685

6,803

42.4%

Available seat-kilometers (m ASK)

4,694

2,497

87.9%

14,163

10,450

35.5%

Load factor (%)

71.4%

58.0%

13.4

68.4%

65.1%

3.3

Q4

Year to date

Cargo activity

2021

2020

Variation

2021

2020

Variation

Revenue tonne-km (m RTK)

1,047

1,242

(15.7%)

4,454

4,184

6.4%

Available tonne-km (m ATK)

1,430

1,466

(2.5%)

5,598

5,385

4.0%

Load factor (%)

73.2%

84.7%

(11.5)

79.6%

77.7%

1.8

1 The fourth quarter 2020 was highly impacted by worldwide travel restrictions
2 Passenger unit revenue is the aggregate of Passenger network and Transavia unit revenues, change at constant currency
3 See appendix for the calculation of the net debt

Attachment

Source