COMMISSION DECISION (EU) 2021/1428
of 24 February 2020
ON THE STATE AID SA.31662 – C/2011 (ex NN/2011) implemented by Romania for Timișoara International Airport – Wizz Air
(notified under document C(2021) 1065)
(Only the Romanian version is authentic)
(Text with EEA relevance)
1.
PROCEDURE
2.
TIMIȘOARA INTERNATIONAL AIRPORT
2.1.
The Airport
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
834 580 |
889 756 |
974 785 |
1 137 218 |
1 200 762 |
1 035 929 |
757 069 |
2014 |
2015 |
2016 |
2017 |
736 191 |
924 459 |
1 161 510 |
1 650 000 |
Source: Romanian authorities |
RON thousand |
2007 |
2008 |
2009 |
Revenues |
23 473 |
30 545 |
41 067 |
Sales growth |
n. a. |
+30,1 % |
+34,4 % |
EBITDA |
7 318 |
10 646 |
12 212 |
EBITDA margin |
31,2 % |
34,9 % |
29,7 % |
EBIT |
3 249 |
5 809 |
5 655 |
Net Profit |
2 417 |
4 874 |
3 508 |
Net Profit margin |
10,3 % |
16,0 % |
8,5 % |
2.2.
The development plan of the Timișoara International Airport 2006 – 2015
3.
DISPUTED MEASURES
3.1.
Measure 1 – Annual financing granted to the Airport Manager
Year |
Item no. |
Amount (thousand RON) |
Investment project |
Owner of the infrastructure |
2007 |
1 |
500 |
Access road and parking lot development |
Airport |
2 |
1 758 |
Non-Schengen Terminal development (initially Domestic Flights Terminal) |
Airport |
|
3 |
6 846 |
Improvement of the runway and extension of the aircraft apron |
Romanian State |
|
|
9 104 |
Sub-total |
||
2008 |
4 |
10 236,65 |
Improvement of the runway and extension of the aircraft apron |
Romanian State |
5 |
242 |
Non-Schengen Terminal development (initially Domestic Flights Terminal) |
Airport |
|
6 |
97,24 |
Security gates metal detectors |
Airport |
|
7 |
4 598,4 |
Explosives-detecting system |
Airport |
|
8 |
703,99 |
Portable explosives-detecting devices |
Airport |
|
9 |
1 344,00 |
Lighting equipment |
Airport |
|
10 |
1 773,61 |
X-ray scanning system |
Airport |
|
11 |
511,81 |
EMS self-propelled chassis |
Airport |
|
|
19 507,7 |
Sub-total |
||
2009 |
12 |
2 387,99 |
Improvement of the runway and extension of the aircraft apron |
Romanian State |
13 |
6 379,96 |
Non-Schengen Terminal improvement (initially Domestic Flights Terminal) |
Airport |
|
|
8 767,95 |
Sub-total |
||
2007-2009 |
|
37 379,65 |
Total |
3.2.
Measure 2 – The 2007, 2008 and 2010 AIP
3.2.1.
The 2007 AIP and 2008 AIP
Charge |
Minimum charge |
Unit rate |
|||||||
Landing |
50 |
7 /tonne |
|||||||
Lighting |
50 |
2,10 /tonne |
|||||||
Parking |
15 |
0,15 /tonne/hour |
|||||||
Passengers service |
|
|
|||||||
|
8 /passenger 3 /passenger 7 /passenger 5 /passenger |
International flights |
|
Number of landings/year |
Rebate (%) |
250 – 500 |
10 |
501 – 1 200 |
20 |
1 201 – 2 000 |
30 |
2 001 – 2 500 |
40 |
2 501 – 3 000 |
50 |
3 001 – 3 500 |
60 |
3 501 – 4 000 |
70 |
> 4 001 |
85 |
Charge |
Minimum charge |
Unit rate |
|||||||||
Landing |
50 |
7 /tonne |
|||||||||
Lighting |
50 |
2,10 /tonne |
|||||||||
Parking |
15 |
0,15 /tonne/hour |
|||||||||
Passengers service |
|
|
|||||||||
|
8 /passenger 5 /passenger 10 /passenger 1,50 /passenger 0,20 /passenger |
International flights |
|
Number of landings/year |
Rebate (%) |
250 – 500 |
10 |
501 – 1 200 |
20 |
1 201 – 2 000 |
30 |
2 001 – 2 500 |
40 |
2 501 – 3 000 |
50 |
3 001 – 3 500 |
60 |
> 3 501 |
70 |
Number of embarked passengers/year delivered by the user |
Reimbursement |
150 001 – 300 000 |
10 % |
300 001 – 500 000 |
20 % |
> 500 001 |
30 % |
3.2.2.
The 2010 AIP
Number of embarked passengers/month delivered by the user |
Discount (%) |
0 – 10 000 |
0 |
10 001 – 18 000 |
72 |
18 001 – 36 000 |
82 |
> 36 000 |
85 |
3.3.
Measure 3 – The 2008 Agreements between the Airport Manager and Wizz Air
3.3.1.
The Memorandum of Understanding of 25 June 2008
3.3.2.
The marketing agreement of 30 July 2008
3.3.3.
Termination of the Marketing Agreement and payment of marketing fees by the Airport Manager
3.3.4.
The operation agreement of 1 August 2008
3.3.5.
The ground handling agreement of 1 August 2008
3.4.
Measure 4 – Forbearance of invoiced airport charges to Wizz Air for the period October 2009 – February 2010
4.
GROUNDS FOR INITIATING THE INVESTIGATION PROCEDURE
4.1.
Measure 1 – Annual operating financing granted to the Airport Manager 2007 – 2009
4.2.
Measure 2 – Discounts and rebates according to the 2007 AIP, 2008 AIP and 2010 AIP
4.3.
Measure 3 – 2008 Agreements between Wizz Air and the Airport Manager
4.4.
Measure 4 – Forbearance of invoiced airport charges to Wizz Air for the period October 2009 – February 2010
5.
COMMENTS FROM ROMANIA
5.1.
Measure 1 – Annual financing granted to the Airport Manager 2007 – 2009
5.2.
Measure 2 – Discounts and Rebates according to the 2007 AIP, 2008 AIP and 2010 AIP
5.2.1.
The 2007 AIP and the 2008 AIP
5.2.2.
The 2010 AIP
|
Total number of passengers |
Total revenue RON (EUR) |
2008 |
831 404 |
22 033 887 (5 983 079 ) |
2009 |
944 167 |
34 977 836 (8 254 746 ) |
2010 |
1 137 218 |
37 565 399 (8 923 110 ) |
5.3.
Measure 3 – 2008 Agreements between Wizz Air and the Airport Manager
5.4.
Measure 4 – Forebearance of invoiced airport charges to Wizz Air for the period October 2009 – February 2010
6.
OBSERVATION FROM THIRD PARTIES
6.1.
Carpatair
6.1.1.
Measure 3 – 2008 Agreements between Wizz Air and the Airport Manager
6.1.2.
The 2014 Aviation Guidelines
6.2.
Wizz Air
6.2.1.
Measure 2 – Discounts and Rebates according to the 2007 AIP, 2008 AIP and 2010 AIP
6.2.2.
Measure 3 – 2008 Agreements between Wizz Air and the Airport Manager
6.2.3.
Measure 4 – Forebearance of invoiced airport charges to Wizz Air for the period October 2009 – February 2010
6.2.4.
The 2014 Aviation Guidelines
6.3.
The Airport Manager
6.3.1.
Measure 3 – 2008 Agreements between Wizz Air and the Airport Manager
6.3.2.
The 2014 Aviation Guidelines (Measure 1 and Measure 3)
6.4.
The European Regions Airline Association (ERA)
6.4.1.
Measure 3 – 2008 Agreements between Wizz Air and the Airport Manager
6.5.
Eurojet
6.5.1.
Measure 2 – Discounts and Rebates according to the 2007 AIP, 2008 AIP and 2010 AIP
7.
ASSESMENT OF MEASURE 1 – ANNUAL OPERATING FINANCING GRANTED TO THE AIRPORT MANAGER
7.1.
Existence of Aid
7.1.1.
Economic activity and notion of undertaking
7.1.1.1. Principles
7.1.1.2. Application to the present case
7.1.2.
State resources and imputability to the State
7.1.2.1. Principles
7.1.2.2. Application to the present case
7.1.3.
Selectivity
7.1.3.1. Principles
7.1.3.2. Application to the present case
7.1.4.
Economic advantage
7.1.4.1. Principles
7.1.4.2. Application to the present case
7.1.4.3. Conclusion on economic advantage
7.1.5.
Distortion of competition and effect on trade between Member States
7.1.5.1. Principles
7.1.5.2. Application to the present case
7.1.6.
Conclusion on existence of State aid
7.2.
Type of aid: existing or new aid
7.3.
Lawfulness of the aid
7.4.
Compatibility with the internal market
7.4.1.
Eligible costs
7.4.2.
Clearly defined objective of general interest
7.4.3.
Necessity and proportionality of the aid
|
2007 |
2008 |
2009 |
Total |
||||
|
Airport own resources |
State budget allocations |
Airport own resources |
State budget allocations |
Airport own resources |
State budget allocations |
Airport own resources |
State budget allocations |
Non-Schengen terminal development |
353 849,91 |
1 758 000,00 |
809 682,29 |
242 000 |
888 417,89 |
6 379 960 |
2 051 950,09 |
8 379 960 |
Improvement of the taxiway and extension of the aircraft apron |
469 548 |
6 846 000,00 |
2 323 854,71 |
10 236 650 |
184 252,34 |
2 387 990 |
2 977 655 |
19 470 640 |
Lighting equipment |
|
|
|
1 344 000 |
|
|
0 |
1 344 000 |
Total |
823 397,9 |
8 604 000 |
3 133 537 |
11 822 650 |
1 072 670 |
8 767 950 |
5 029 605 |
29 194 600 |
Source: Airport Manager |
7.4.4.
The infrastructure has satisfactory medium-term prospects for use
7.4.5.
Access to the infrastructure in an equal and non-discriminatory manner
7.4.6.
Development of trade not affected to an extent contrary to the Union’s interest
7.4.7.
Conclusion on Measure 1
8.
ASSESSMENT OF MEASURE 2 – THE 2007 AIP, 2008 AIP AND 2010 AIP
8.1.
Existence of Aid
8.1.1.
Economic activity and notion of undertaking
8.1.1.1. Principles
8.1.1.2. Application to the present case
8.1.2.
State resources and imputability to the State
8.1.2.1. Principles
8.1.2.2. Application to the present case
8.1.3.
Selectivity
8.1.3.1. Principles
8.1.3.2. Application to the present case
8.1.3.3. Conclusion on selectivity
9.
ASSESSMENT OF MEASURE 3 – 2008 AGREEMENTS WITH WIZZ AIR
9.1.
Existence of Aid
9.1.1.
Economic activity and notion of undertaking
9.1.2.
State resources and imputability to the State
9.1.2.1. Principles
9.1.2.2. Application to the present case
9.1.3.
Selectivity
9.1.3.1. Principles
9.1.3.2. Application to the present case
9.1.4.
Economic advantage
9.1.4.1. Principles
9.1.4.2. Joint assessment of the 2008 Agreements
9.1.4.3. Application of the principles to the present case
9.1.4.4. Timeframe for assessing the profitability of the 2008 Agreements
9.1.4.5. Profitability analysis of the 2008 Agreements
Year (1) |
Number of passengers (estimated) (2) |
Aeronautical revenue per Wizz Air passenger (EUR) (3) |
Non-aeronautical revenue per pasager (EUR) (4) |
Aeronautical revenues (EUR) (5)=(2)x(3) |
Non-aeronautical revenues (EUR) (6)=(2)x(4) |
Total revenues (estimated) (EUR) (5)+(6) |
2009 |
200 000 |
12 |
2,50 |
2 400 000 |
500 000 |
2 900 000 |
2010 |
300 000 |
12 |
2,50 |
3 600 000 |
750 000 |
4 350 000 |
2011 |
350 000 |
12 |
2,50 |
4 200 000 |
875 000 |
5 075 000 |
|
MTOW |
72 |
|
Capacity |
180 |
||
Load Factor |
82 % |
||
|
Unit measure |
Unit charge (EUR) |
Per flight (EUR) |
Landing charge |
MTOW |
7 |
504 |
Station charge |
MTOW |
0,15 |
10,80 |
Lighting charge |
MTOW |
2,10 |
151,20 |
Ramp Handling charge |
Flight |
150 |
150 |
Embarked Passenger charge |
Dpax |
8 |
1 180,80 |
Security charge |
Dpax |
10 |
1 476 |
Passenger with Reduced Mobility charge |
Dpax |
0,20 |
29,52 |
Total per flight |
Flight |
|
3 502,32 |
Total per Dpax |
Dpax |
|
23,73 |
Year |
Number of passengers/year |
Number of embarked passengers per year (2)/2 |
Aeronautical revenue per embarked passenger (EUR) |
Non-aeronautical revenue per passenger (EUR) |
Tariff retained by the Airport Manager per embarked passenger (EUR) |
Amount retained by the Airport (3)x(7) (EUR) |
Aeronautical revenues (2)x(4) (EUR) |
The Airport marketing fee (8) – (7) (EUR) |
Non-aeronautical revenues (2)x(5) (EUR) |
Final revenues Airport (7) + (10) (EUR) |
(1) |
(2) |
(3) |
(4) |
(5) |
(6) |
(7) |
(8) |
(9) |
(10) |
(11) |
2009 |
200 000 |
100 000 |
12 |
2,5 |
5 |
500 000 |
2 400 000 |
1 900 000 |
500 000 |
1 000 000 |
2 010 |
300 000 |
150 000 |
12 |
2,5 |
4 |
600 000 |
3 600 000 |
3 000 000 |
750 000 |
1 350 000 |
2 011 |
350 000 |
175 000 |
12 |
2,5 |
4 |
700 000 |
4 200 000 |
3 500 000 |
875 000 |
1 575 000 |
Monthly number of passengers (departing and arriving) delivered by Wizz Air to/from the airport |
Retained amount per departing passenger in EUR |
||
0 |
- |
5 349 |
8 |
5 350 |
- |
10 690 |
6 |
10 691 |
- |
15 999 |
5 |
16 000 |
- |
31 999 |
4 |
> 32 000 |
|
|
3,50 |
(RON ‘000s) |
|
2008 |
2009 |
2010 |
2011 |
Number of Wizz Air departing passengers |
[A] |
5 587 |
100 000 |
150 000 |
164 932 |
Aeronautical revenues |
[B] |
255 |
4 565 |
6 824 |
7 507 |
Non-aeronautical revenues |
[C] |
112 |
2 085 |
3 241 |
3 694 |
Total incremental revenues |
[D] = [B] + [C] |
367 |
6 649 |
10 066 |
11 201 |
Operating costs |
[E] |
47 |
879 |
1 367 |
1 558 |
Marketing costs |
[F] |
165 |
2 956 |
4 411 |
4 854 |
Depreciation |
[G] |
9 |
171 |
617 |
688 |
Total incremental costs |
[H] = [E] + [F] + [G] |
222 |
4 006 |
6 394 |
7 099 |
Incremental profits |
[I] = [D] – [H] |
146 |
2 643 |
3 671 |
4 102 |
Discount factor |
|
1,0 |
0,8 |
0,7 |
0,6 |
NPV |
|
7,620 |
|
|
|
(RON ‘000s) |
|
2008 |
2009 |
2010 |
2011 |
Number of Wizz Air departing passengers |
[A] |
5 586,9 |
100 000 |
150 000 |
164 931,5 |
Aeronautical revenues |
[B] |
255 |
4 564,7 |
6 824,4 |
7 507,3 |
Non-aeronautical revenues |
[C] |
112,4 |
2 084,7 |
3 241,1 |
3 693,8 |
Total incremental revenues |
[D] = [B] + [C] |
367,4 |
6 649,4 |
10 065,5 |
11 201,1 |
Operating costs |
[E] |
47,4 |
879,1 |
1 366,8 |
1 557,7 |
Marketing costs |
[F] |
29,6 |
2 955,7 |
4 410,9 |
4 853,6 |
Total incremental costs |
[G] = [E] + [F] |
76,9 |
3 834,8 |
5 777,7 |
6 411,2 |
Incremental profits |
[H] = [D] – [G] |
290,4 |
2 814,6 |
4 287,8 |
4 789,9 |
Discount factor |
|
1 |
0,8 |
0,7 |
0,6 |
NPV |
|
8 786,8 |
|
|
|
|
Base Year |
Year 1 |
Year 2 |
Year 3 |
Year 4 |
Year 5 |
Year 6 |
Year 7 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
|
Estimate |
Forecast |
Forecast |
Forecast |
Forecast |
Forecast |
Forecast |
Forecast |
|
Growth Rate |
|
4 % |
10 % |
10 % |
10 % |
10 % |
10 % |
10 % |
Passengers, incl. |
887 630 |
921 082 |
1 013 190 |
1 114 509 |
1 225 960 |
1 348 556 |
1 483 412 |
1 631 753 |
O&D Timișoara Pax |
579 032 |
600 854 |
660 939 |
727 033 |
799 736 |
879 710 |
967 681 |
1 064 449 |
Transfer Pax |
308 598 |
320 228 |
352 251 |
387 476 |
426 224 |
468 846 |
515 731 |
567 304 |
Pax break down per Carrier: |
|
|
|
|
|
|
|
|
Carpatair O&D Timișoara |
257 739 |
267 452 |
294 198 |
323 617 |
355 979 |
391 577 |
430 735 |
473 808 |
Carpatair Transfer |
308 598 |
320 228 |
352 251 |
387 476 |
426 224 |
468 846 |
515 731 |
567 304 |
Tarom |
144 311 |
149 750 |
164 725 |
181 197 |
199 317 |
219 248 |
241 173 |
265 291 |
Lufthansa |
46 947 |
48 716 |
53 588 |
58 947 |
64 841 |
71 326 |
78 458 |
86 304 |
Austrian Airlines |
52 421 |
54 397 |
59 836 |
65 820 |
72 402 |
79 642 |
87 606 |
96 367 |
Other Carriers |
77 614 |
80 539 |
88 593 |
97 452 |
107 197 |
117 917 |
129 709 |
142 680 |
All inclusive Charge, EUR/PAX |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
O&D Timișoara Pax |
29,0 |
29,0 |
29,0 |
29,0 |
29,0 |
29,0 |
29,0 |
29,0 |
Transfer Pax |
1,50 |
1,50 |
1,50 |
1,50 |
1,50 |
1,50 |
1,50 |
1,50 |
Note: the O&D Timișoara Pax Charge includes the aircraft related charges (landing charge, lighting, parking, handling) and other non-aviation revenues |
||||||||
Total Net Revenues, EUR |
8 615 136 |
8 939 814 |
9 833 793 |
10 817 172 |
11 898 891 |
13 088 780 |
14 397 662 |
15 837 426 |
Net Revenues break down per Carrier: |
|
|
|
|
|
|
|
|
Carpatair O&D Timișoara |
3 731 751 |
3 872 389 |
4 259 627 |
4 685 590 |
5 154 149 |
5 669 564 |
6 236 522 |
6 860 174 |
Carpatair Transfer |
231 449 |
240 171 |
264 188 |
290 607 |
319 668 |
351 634 |
386 798 |
423 478 |
Tarom |
2 089 450 |
2 168 195 |
2 385 014 |
2 623 515 |
2 885 867 |
3 174 454 |
3 491 900 |
3 841 089 |
Lufthansa |
679 736 |
705 353 |
775 888 |
853 477 |
938 825 |
1 032 708 |
1 135 979 |
1 249 576 |
Austrian Airlines |
758 993 |
787 597 |
866 357 |
952 992 |
1 048 292 |
1 153 121 |
1 268 433 |
1 395 276 |
Other Carriers |
1 123 757 |
1 166 108 |
1 282 719 |
1 410 991 |
1 552 090 |
1 707 299 |
1 878 029 |
2 065 832 |
Total Costs as % of Total Revenues |
82,0 % |
82,0 % |
82,0 % |
82,0 % |
82,0 % |
82,0 % |
82,0 % |
82,0 % |
Total Costs, EUR |
7 065 242 |
7 331 509 |
8 064 658 |
8 871 124 |
9 758 237 |
10 734 061 |
11 807 470 |
12 988 216 |
Costs break down per Carrier: |
|
|
|
|
|
|
|
|
Carpatair O&D Timișoara |
3 060 396 |
3 175 732 |
3 493 305 |
3 842 635 |
4 226 899 |
4 649 589 |
5 114 549 |
5 626 004 |
Carpatair Transfer |
189 810 |
196 963 |
216 660 |
238 326 |
262 158 |
288 374 |
317 212 |
348 933 |
Tarom |
1 713 550 |
1 778 129 |
1 955 941 |
2 151 535 |
2 366 689 |
2 603 358 |
2 863 694 |
3 150 063 |
Lufthansa |
557 449 |
578 458 |
636 303 |
699 934 |
769 927 |
846 920 |
931 612 |
1 024 773 |
Austrian Airlines |
622 447 |
645 906 |
710 496 |
781 546 |
859 700 |
945 670 |
1 040 238 |
1 144 261 |
Other Carriers |
921 589 |
956 321 |
1 051 953 |
1 157 148 |
1 272 863 |
1 400 150 |
1 540 165 |
1 694 182 |
Profit Before Tax, EUR |
1 549 894 |
1 608 305 |
1 769 135 |
1 946 048 |
2 140 653 |
2 354 719 |
2 590 191 |
2 849 210 |
CAPEX, EUR |
0 |
0 |
0 |
5 679 646 |
|
0 |
0 |
0 |
Cash Flow As Is Scenario, EUR |
1 549 894 |
1 608 305 |
1 769 135 |
-3 733 598 |
2 140 653 |
2 354 719 |
2 590 191 |
2 849 210 |
|
Base Year |
Year 1 |
Year 2 |
Year 3 |
Year 4 |
Year 5 |
Year 6 |
Year 7 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
|
Estimate |
Forecast |
Forecast |
Forecast |
Forecast |
Forecast |
Forecast |
Forecast |
|
|
|
|
|
|
|
|
|
|
Incremental Profit from Wizz Air, EUR |
0 |
- 375 518 |
- 558 394 |
- 733 496 |
- 813 040 |
- 914 694 |
-1 042 962 |
-1 194 727 |
Incremental CAPEX due to Wizz Air, EUR |
5 679 646 |
3 000 000 |
10 000 000 |
11 320 354 |
0 |
0 |
0 |
0 |
Incremental Cash Flow, EUR |
-5 679 646 |
-3 375 518 |
-10 558 394 |
-12 053 850 |
- 813 040 |
- 914 694 |
-1 042 962 |
-1 194 727 |
Incremental Cash Flow, cumulative |
-5 679 646 |
-9 055 164 |
49 613 558 |
-31 667 408 |
-32 480 449 |
-33 395 142 |
-34 438 104 |
35 632 832 |
|
|
|
|
|
|
|
|
|
Required Rate of Return (Cost of Capital) |
8,0 % |
8,0 % |
8,0 % |
8,0 % |
8,0 % |
8,0 % |
8,0 % |
8,0 % |
Discount Factor |
1,00 |
0,93 |
0,86 |
0,79 |
0,74 |
0,68 |
0,63 |
0,58 |
Present Value, EUR |
-5 679 646 |
-3 125 480 |
-9 052 121 |
-9 568 735 |
- 597 609 |
- 622 525 |
- 657 243 |
- 697 112 |
Present Value cumulative |
-5 679 646 |
-8 805 126 |
-17 857 247 |
-27 425 982 |
-28 023 591 |
-28 646 116 |
-29 303 359 |
30 000 471 |
|
|
Condition |
State |
|
|
|
|
|
Net Present Value (NPV), EUR |
-30 000 471 |
0 |
NOT OK |
|
|
|
|
|
Internal Rate of Return (IRR) |
#NUM! |
>=8 % |
NOT OK |
|
|
|
|
|
Payback period, Years |
Never |
< 7 years |
NOT OK |
|
|
|
|
|
Discounted Payback period, Years |
Never |
< = 7 years |
NOT OK |
|
|
|
|
|
Category |
2008 |
2009 |
2010 |
Aeronautical revenues 1 |
|
|
|
Landing charges2 |
2,50 |
2,00 |
2,00 |
Handling charges2 |
0,99 |
0,99 |
0,99 |
Embarked passenger charges |
8,00 |
6,40 |
5,04 |
PRM charges |
0,20 |
0,20 |
0,20 |
Security charges |
10,00 |
10,00 |
10,00 |
Non-aeronautical revenues |
0,78 |
1,16 |
1,74 |
Total revenue |
22,47 |
20,75 |
20,70 |
Note: 1 Aeronautical revenues are shown after discounts and reimbursements of charges and before marketing payments. It is assumed that 50 % of revenue from landing charges is subject to the discounts set out in the AIP. 2 Aeornautical revenues from charges that are related to air traffic movements or weight (ie, landing and ground handling charges) have been estimated using outturn passenger numbers and assuming an Airbus A320-200 aircraft is used with 72 tonnes MTOW and a seat capacity of 180 assuming a load factor of 84 %. This represents Wizz Air’s average load factor in 2010 (for further details, see http://wizzair.com/about_us/news/#wizen068). Source: Oxera analysis, based on data received from the Airport Manager. |
Category |
2008 |
2009 |
2010 |
Operational costs |
|
|
|
Personnel |
1,56 |
1,56 |
1,56 |
Energy |
0,70 |
0,70 |
0,70 |
Materials |
-0,45 |
-0,45 |
-0,45 |
Services and other OPEX |
1,65 |
1,65 |
1,65 |
Marketing costs |
13,70 |
15,59 |
14,95 |
Investment cost |
0,89 |
0,87 |
2,06 |
Total cost |
18,04 |
19,92 |
20,47 |
Source: Oxera analysis, based on data received from the Airport Manager. |
Category |
2008 |
2009 |
2010 |
Average incremental revenue per departing passenger |
22,47 |
20,75 |
20,70 |
Average incremental cost per departing passenger |
18,04 |
19,92 |
20,47 |
Incremental contribution per departing passenger |
4,43 |
0,84 |
0,23 |
Total incremental contribution |
19 404 |
107 198 |
37 833 |
Source: Oxera analysis, based on data received from the Airport Manager. |
9.1.4.6. Profitability analysis of the 2010 Amendment Agreements
(RON ‘000s) |
|
2010 |
2011 |
Number of Wizz Air departing passengers |
[A] |
71 925 |
13 665 |
Aeronautical revenues |
[B] |
1 253 |
238 |
Non-aeronautical revenues |
[C] |
1 713 |
336 |
Total incremental revenues |
[D] = [B] + [C] |
2 967 |
574 |
Operating costs |
[E] |
801 |
157 |
Depreciation |
[F] |
120 |
23 |
Total incremental costs |
[G] = [E] + [F] |
921 |
181 |
Incremental profits |
[H] = [D] – [G] |
2 046 |
394 |
Discount factor |
|
1,0 |
0,9 |
NPV |
|
2 326 |
|
(RON ‘000s) |
|
2010 |
2011 |
Number of Wizz Air departing passengers |
[A] |
71 925 |
13 665 |
Aeronautical revenues |
[B] |
1 253 |
238 |
Non-aeronautical revenues |
[C] |
1 713 |
336 |
Total incremental revenues |
[D] = [B] + [C] |
2 967 |
574 |
Operating costs |
[E] |
801 |
157 |
Total incremental costs |
[F] = [E] |
801 |
157 |
Incremental profits |
[G] = [D] – [F] |
2 165 |
417 |
Discount factor |
|
1,0 |
0,9 |
NPV |
|
2 462 |
|
Category |
2008 |
2009 |
2010 |
Aeronautical revenues 1 |
|
|
|
Landing charges2 |
2,50 |
2,00 |
2,00 |
Handling charges2 |
0,99 |
0,99 |
0,99 |
Embarked passenger charges |
8,00 |
6,40 |
5,04 |
PRM charges |
0,20 |
0,20 |
0,20 |
Security charges |
10,00 |
10,00 |
10,00 |
Non-aeronautical revenues |
0,78 |
1,16 |
1,74 |
Total revenue |
22,47 |
20,75 |
20,70 |
Note: 1 Aeronautical revenues are shown after discounts and reimbursements of charges and before marketing payments. It is assumed that 50 % of revenue from landing charges is subject to the discounts set out in the AIP. 2 Aeornautical revenues from charges that are related to air traffic movements or weight (ie, landing and ground handling charges) have been estimated using outturn passenger numbers and assuming an Airbus A320-200 aircraft is used with 72 tonnes MTOW and a seat capacity of 180 assuming a load factor of 84 %. This represents Wizz Air’s average load factor in 2010 (for further details, see http://wizzair.com/about_us/news/#wizen068). Source: Oxera analysis, based on data received from The Airport Manager. |
Category |
2008 |
2009 |
2010 |
Operational costs |
|
|
|
Personnel |
1,56 |
1,56 |
1,56 |
Energy |
0,70 |
0,70 |
0,70 |
Materials |
-0,45 |
-0,45 |
-0,45 |
Services and other OPEX |
1,65 |
1,65 |
1,65 |
Marketing costs |
13,70 |
15,59 |
14,95 |
Investment cost |
0,89 |
0,87 |
2,06 |
Total cost |
18,04 |
19,92 |
20,47 |
Source: Oxera analysis, based on data received from the Airport Manager. |
Category |
2008 |
2009 |
2010 |
Average incremental revenue per departing passenger |
22,47 |
20,75 |
20,70 |
Average incremental cost per departing passenger |
18,04 |
19,92 |
20,47 |
Incremental contribution per departing passenger |
4,43 |
0,84 |
0,23 |
Total incremental contribution |
19 404 |
107 198 |
37 833 |
Source: Oxera analysis, based on data received from the Airport Manager. |