COMMISSION DECISION (EU) 2016/1698
of 20 February 2014
concerning measures SA.22932 (11/C) (ex NN 37/07) implemented by France in favour of Marseille Provence Airport and airlines using the airport
(notified under document C(2014) 870)
(Only the French text is authentic)
(Text with EEA relevance)
1.
PROCEDURE
2.
DETAILED DESCRIPTION OF THE FACTS
2.1.
THE PARTIES CONCERNED
2.1.1. MARSEILLE PROVENCE AIRPORT
|
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
Passenger traffic mp1 |
5 859 480 |
6 008 466 |
6 028 292 |
5 907 174 |
5 619 879 |
5 799 435 |
5 990 703 |
6 483 863 |
Passenger traffic mp2 |
0 |
107 478 |
934 481 |
1 058 703 |
1 670 240 |
1 722 732 |
1 372 164 |
1 811 616 |
Total traffic |
5 859 480 |
6 115 944 |
6 962 773 |
6 965 877 |
7 290 119 |
7 522 167 |
7 362 867 |
8 295 479 |
Source: France's submission of 24 December 2013 |
2.1.2. MARSEILLE-PROVENCE CHAMBER OF COMMERCE AND INDUSTRY, CONCESSION-HOLDER FOR MARSEILLE PROVENCE AIRPORT
2.1.3. THE ECONOMIC ADVISORY COMMITTEE OF MARSEILLE PROVENCE AIRPORT
2.2.
THE NEW ‘LOW-COST’ TERMINAL MP2
2.2.1. JUSTIFICATION FOR THE CONSTRUCTION OF TERMINAL MP2
2.2.2. COMPANIES USING THE NEW TERMINAL MP2
2.3.
MEASURES UNDER INVESTIGATION
2.3.1. INVESTMENT SUBSIDIES FOR THE CCIMP
2.3.2. FINANCIAL FLOWS BETWEEN THE CCIMP AND THE GENERAL ARM OF THE CCI
2.3.3. REDUCED PASSENGER CHARGES FOR USERS OF TERMINAL MP2
2.3.4. REDUCED PASSENGER CHARGES FOR NATIONAL FLIGHTS
2.3.5. REDUCTION OF CERTAIN AIRPORT CHARGES IN CONNECTION WITH THE CREATION OF NEW ROUTES
2.3.6. FREE OVERNIGHT PARKING
2.3.7. FINANCING OF MARKETING ACTIVITIES
2.3.8. AGREEMENT TO PURCHASE ADVERTISING SPACE WITH AMS
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
2.3.9. BUSINESS PLAN FOR TERMINAL MP2 AND APPLICATION OF THE MARKET ECONOMY OPERATOR PRINCIPLE
3.
FRANCE'S COMMENTS
3.1.
INVESTMENT SUBSIDIES FOR THE CCIMP
3.1.1. SOME OF THE SUBSIDIES GRANTED ARE SUBJECT TO LIMITATION
Body |
Date and signature of agreement |
Description of subsidy |
Total amount paid (EUR '000) |
Departmental Council |
14 December 1999 |
Work to extend and restructure the airport facilities |
3 064 |
Regional Council |
24 October 1997 |
Work to extend and develop the airport |
8 032 |
Regional Council |
8 July 1994 |
Development of the cargo area |
1 372 |
State |
26 April 2000 |
Upgrading of instruction and information signs |
290 |
State |
23 June 1999 |
Screening of hold baggage |
579 |
3.1.2. SOME OF THE SUBSIDIES GRANTED WERE USED TO FUND NON-ECONOMIC ACTIVITIES AND INFRASTRUCTURES AND DO NOT THEREFORE CONSTITUTE STATE AID
3.1.3. COMPATIBILITY OF THE INVESTMENT SUBSIDIES WITH THE 2005 GUIDELINES
3.1.3.1.
Compatibility of the Departmental Council subsidy for investment in Terminal mp2
3.1.3.2.
Compatibility of the ERDF subsidies of 22 August 2002 for the development of air cargo
3.1.3.3.
Compatibility of the subsidy of 26 June 2003 for the extension and restructuring of the airport
3.1.3.4.
Compatibility of the subsidy of 26 July 2004 for the development of the airport
3.2.
MARKET ECONOMY OPERATOR TEST APPLIED TO TERMINAL MP2
3.3.
OPERATING CONTRIBUTION GRANTED TO THE CCIMP
3.4.
SETTING OF PASSENGER CHARGES FOR TERMINALS MP1 AND MP2
3.5.
REDUCTIONS IN THE CHARGES FOR CREATING NEW ROUTES
3.6.
REDUCTIONS GRANTED ON THE OVERNIGHT PARKING CHARGE
|
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
Income (EUR '000) |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Costs (EUR '000) |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Margin (EUR '000) |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Net margin (EUR '000) |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Ratio |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Average ratio |
[> 7,5 %]* |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NPV at […]* % over […]* years (EUR '000) |
[…]* |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NPV at […]* % over […]* years (EUR) |
[…]* |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.7.
FINANCING OF MARKETING ACTIVITIES
3.8.
AGREEMENT TO PURCHASE ADVERTISING SPACE WITH AMS
3.9.
BUSINESS PLAN FOR TERMINAL MP2 AND APPLICATION OF THE MARKET ECONOMY OPERATOR PRINCIPLE
4.
COMMENTS BY THIRD PARTIES
4.1.
AIR FRANCE
4.1.1. INVESTMENT SUBSIDIES FOR THE CCIMP
4.1.2. OPERATING SUBSIDIES FOR THE CCIMP
4.1.3. AID GRANTED BY MARSEILLE PROVENCE AIRPORT TO CERTAIN AIRLINES
4.1.3.1.
Reduced passenger charges for national flights
4.1.3.2.
Charges in relation to new routes
4.2.
RYANAIR
4.2.1. INVESTMENT SUBSIDIES FOR THE CCIMP
4.2.2. SETTING OF THE PASSENGER CHARGES FOR TERMINAL MP2
4.3.
CCIMP
4.3.1. INVESTMENT SUBSIDIES FOR THE CCIMP
4.3.2. OPERATING SUBSIDIES GRANTED TO THE CCIMP
4.3.3. SETTING OF THE PASSENGER CHARGES FOR TERMINAL MP2
4.3.4. INCENTIVE MEASURES FOR THE LAUNCH OF NEW ROUTES
4.3.5. MARKETING AID — AGREEMENT CONCLUDED WITH AMS
4.4.
ASSOCIATION OF EUROPEAN AIRLINES
4.4.1. SUBSIDIES GRANTED TO THE CCIMP
4.4.2. DIFFERENTIATION OF CHARGES AT TERMINAL MP2
4.4.3. START-UP AID
4.5.
AIRPORT MARKETING SERVICES
5.
COMMENTS BY FRANCE ON THE COMMENTS BY THIRD PARTIES
6.
ASSESSMENT OF THE MEASURES IN FAVOUR OF THE CCIMP — EXISTENCE OF AID
6.1.
EXISTENCE OF POTENTIAL INVESTMENT AID GRANTED TO THE CCIMP
Subsidy |
Total amount of investment (EUR '000) |
Total amount paid (EUR '000) |
Departmental Council 27.9.02 |
2 098 |
209 |
Departmental Council 26.6.03 |
8 920 |
3 000 |
Departmental Council 19.5.05 |
15 580 |
7 600 |
Marseille Provence Métropole 26.7.04 |
16 124 |
889 |
French State 19.12.01 |
NK |
5 032 |
ERDF 22.8.02 |
5 280 |
1 520 |
Total |
48 002 |
18 250 |
6.1.1. ECONOMIC ACTIVITY AND CONCEPT OF UNDERTAKING
Subsidy |
Date |
Cost of non-economic activities (EUR) |
Cost of economic activities (EUR) |
|||
Public safety |
Public security |
Compliance with legislation and/or operating safety |
||||
Police and customs |
Fire service |
Video surveillance, screening and control |
Access to public property |
|||
Departmental Council |
27 September 2002 |
0 |
0 |
0 |
0 |
1 118 537,45 |
Departmental Council |
26 June 2003 |
259 786,3 |
0 |
89 883,11 |
129 022,39 |
1 632 851,02 |
Departmental Council |
19 May 2005 |
94 192,24 |
0 |
105 228,51 |
203 702,13 |
1 870 135,77 |
Marseille Provence Métropole |
26 July 2004 |
0 |
0 |
0 |
0 |
72 095,00 |
ERDF |
22 August 2002 |
0 |
0 |
0 |
0 |
0 |
French State |
19 December 2001 |
5 032 000 |
0 |
0 |
0 |
0 |
Subsidy |
Total amount of investment (EUR '000) |
Total amount paid (EUR '000) |
Amount for non-economic activities (EUR '000) |
Remainder after deducting non-economic activities (EUR '000) |
Subsidy rate less non-economic activities (%) |
Departmental Council 27.9.02 |
2 098 |
209 |
0 |
209 |
10 |
Departmental Council 26.6.03 |
8 920 |
3 000 |
478 |
2 522 |
28 |
Departmental Council 19.5.05 |
15 580 |
7 600 |
403 |
7 197 |
46 |
Marseille Provence Métropole 26.7.04 |
16 124 |
889 |
0 |
889 |
6 |
French State 19.12.01 |
NK |
5 032 |
NK |
0 |
NK |
ERDF 22.8.02 |
5 280 |
1 520 |
0 |
1 520 |
29 |
Total |
48 002 |
18 250 |
5 913 |
12 337 |
26 |
6.1.2. STATE RESOURCES AND IMPUTABILITY
6.1.3. SELECTIVE ADVANTAGE FOR THE CCIMP
6.1.4. EFFECT ON COMPETITION AND INTRA-COMMUNITY TRADE
6.1.5. CONCLUSION ON THE EXISTENCE OF AID
6.2.
EXISTENCE OF POTENTIAL OPERATING AID GRANTED TO THE CCIMP
6.2.1. FINANCIAL FLOWS BETWEEN MARSEILLE PROVENCE AIRPORT AND THE CCI
6.2.2. POTENTIAL AID RESULTING FROM THE AIRPORT TAX SYSTEM
6.3.
COMPATIBILITY OF THE INVESTMENT AID WITH THE INTERNAL MARKET
6.3.1. COMPATIBILITY OF THE INVESTMENT AID FOR FINANCING TERMINAL MP2
(i) The construction and operation of the infrastructure meet a clearly defined objective of general interest (regional development, accessibility, etc.)
(ii) The infrastructure is necessary and proportional to the objective which has been set
(iii) The infrastructure has satisfactory medium-term prospects for use, in particular as regards the use of existing infrastructure
Years |
Estimated traffic (PAX) |
Actual traffic |
Capacity utilisation rate — estimated (***) (%) |
2006 |
250 000 |
107 418 (**) |
6,58 |
2007 |
900 000 |
934 481 |
23,68 |
2008 |
1 200 000 |
1 059 663 |
31,58 |
2009 |
1 450 000 |
1 670 240 |
38,16 |
2010 |
1 650 000 |
1 730 000 |
43,42 |
2011 |
1 850 000 |
1 372 164 |
48,68 |
2012 |
2 050 000 |
1 811 616 |
53,94 |
Years |
Actual traffic |
Capacity utilisation rate — actual (****) (%) |
2006 |
6 008 466 |
69,86 |
2007 |
6 028 292 |
70,09 |
2008 |
5 907 174 |
68,68 |
2009 |
5 619 879 |
65,34 |
2010 |
5 799 435 |
67,43 |
2011 |
5 990 703 |
69,65 |
2012 |
6 483 863 |
75,39 |
(iv) All potential users of the infrastructure have access to it in an equal and non-discriminatory manner
(v) The development of trade is not affected to an extent contrary to the Community interest
(vi) Necessity of the aid
6.3.2. COMPATIBILITY OF THE ERDF SUBSIDY FOR THE DEVELOPMENT OF AIR CARGO
(i) The construction and operation of the infrastructure meet a clearly defined objective of general interest(65).
(ii) The infrastructure is necessary and proportional to the objective which has been set
(iii) The infrastructure has satisfactory medium-term prospects for use, in particular as regards the use of existing infrastructure
(iv) All potential users of the infrastructure have access to it in an equal and non-discriminatory manner
(v) The development of trade is not affected to an extent contrary to the Community interest
(vi) Necessity of the aid
6.3.3. COMPATIBILITY OF THE DEPARTMENTAL COUNCIL SUBSIDIES OF 27 SEPTEMBER 2002 AND 26 JUNE 2003 AND OF THE MARSEILLE MÉTROPOLE PROVENCE URBAN COMMUNITY SUBSIDY OF 26 JULY 2004 FOR THE EXTENSION, RESTRUCTURING AND DEVELOPMENT OF THE AIRPORT
(i) The construction and operation of the infrastructure meet a clearly defined objective of general interest (regional development, accessibility, etc.)
(ii) The infrastructure is necessary and proportional to the objective which has been set
(iii) The infrastructure has satisfactory medium-term prospects for use, in particular as regards the use of existing infrastructure
(iv) All potential users of the infrastructure have access to it in an equal and non-discriminatory manner
(v) The development of trade is not affected to an extent contrary to the Community interest
(vi) Necessity of the aid
7.
ASSESSMENT OF THE MEASURES IN FAVOUR OF AIRLINES USING THE AIRPORT — EXISTENCE OF AID
7.1.
POTENTIAL AID GRANTED THROUGH THE REDUCED PASSENGER CHARGE FOR NATIONAL FLIGHTS
7.2.
POTENTIAL AID TO AIRLINES USING THE AIRPORT THROUGH THE DIFFERENTIATION OF AIRPORT CHARGES AND POTENTIAL AID TO RYANAIR AND AMS THROUGH THE MARKETING AGREEMENT
7.2.1. STATE RESOURCES AND IMPUTABILITY
7.2.2. SELECTIVE ADVANTAGE FOR THE AIRLINES OPERATING AT MARSEILLE PROVENCE AIRPORT
7.2.2.1.
Reductions in the charges for creating new routes
7.2.2.2.
Free overnight parking
7.2.2.3.
Financing of marketing activities
7.2.2.4.
Setting of the passenger charge for Terminal mp2
|
MP2 |
|||||||
1st year |
2nd year |
3rd year |
4th year |
|||||
|
INCOME |
EXPENSES |
INCOME |
EXPENSES |
INCOME |
EXPENSES |
INCOME |
EXPENSES |
NATIONAL TRAFFIC |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Landing |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Lighting |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Parking < 1 hour |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Passengers 75 % (142 pax) |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Check-in desks |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Aeronautical subtotal |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Shops |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Car parks |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
TOTAL per flight |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Margin before marketing measures |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Marketing measures |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Margin after marketing measures |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
|
1st year |
2nd year |
3rd year |
4th year |
||||
|
INCOME |
EXPENSES |
INCOME |
EXPENSES |
INCOME |
EXPENSES |
INCOME |
EXPENSES |
EU TRAFFIC |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Landing |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Lighting |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Parking < 1 hour |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Passengers 75 % (142 pax) |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Check-in desks |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Aeronautical subtotal |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Shops |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Car parks |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
TOTAL per flight |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Margin before marketing measures |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Marketing measures |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Margin after marketing measures |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
|
MP2 |
|||||||
1st year |
2nd year |
3rd year |
4th year |
|||||
|
INCOME |
EXPENSES |
INCOME |
EXPENSES |
INCOME |
EXPENSES |
INCOME |
EXPENSES |
NATIONAL TRAFFIC |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Landing |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Lighting |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Parking < 1 hour |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Passengers 75 % (75 pax) |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Check-in desks |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Aeronautical subtotal |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Shops |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Car parks |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
TOTAL per flight |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Margin before marketing measures |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Marketing measures |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Margin after marketing measures |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
|
1st year |
2nd year |
3rd year |
4th year |
||||
|
INCOME |
EXPENSES |
INCOME |
EXPENSES |
INCOME |
EXPENSES |
INCOME |
EXPENSES |
EU TRAFFIC |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Landing |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Lighting |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Parking < 1 hour |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Passengers 75 % (75 pax) |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Check-in desks |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Aeronautical subtotal |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Shops |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Car parks |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
TOTAL per flight |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Margin before marketing measures |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Marketing measures |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Margin after marketing measures |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
|
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
TOTAL 2005-2021 |
Internal Rate of Return |
TOTAL CASH FLOW with NBV end 2021 without LCT |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
TOTAL CASH FLOW with NBV end 2021 with LCT |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
DIFFERENTIAL CASH FLOW |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Updated TOTAL CASH FLOW with NBV end 2021 without LCT |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Updated TOTAL CASH FLOW with NBV end 2021 with LCT |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
TOTAL DIFFERENTIAL CASH FLOW |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Source: Updated Business Plan of 15 September 2005 (NBV — net book value; LCT — low-cost terminal). |
Years |
Charge per passenger for intra-EU flights (EUR) |
Charge per passenger for extra-EU flights (EUR) |
||
Original |
Retroactive |
Original |
Retroactive |
|
2006 |
1,23 |
2,85 |
x |
2,99 |
2007 |
1,22 |
2,85 |
1,28 |
2,99 |
2008 |
1,31 |
2,54 |
6,75 |
2,68 |
2009 |
1,79 |
|
1,93 |
|
2010 |
1,79 |
|
1,93 |
|
2011 |
1,84 |
|
1,99 |
|
7.2.2.5.
Marketing agreement with AMS
Total traffic assumption |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Ryanair outbound passengers ([…]* %) |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Number of Ryanair outbound flights |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
AMS advertising purchases (EUR) |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Price of agreement per pax |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Margin on traffic after AMS |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Average price per pax of AMS agreement calculated over 5 years |
[…]* |
Average price per pax of AMS agreement calculated over 10 years |
[…]* |
|
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
Income (EUR) |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Costs (EUR) |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Margin (EUR) |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Net margin (EUR) |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
Ratio |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
[…]* |
|
Average ratio |
[> 7,5 %]* |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NPV at […]* % (EUR) |
[…]* |
|
|
|
|
|
|
|
|
|
|
|
|
|
|