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)  | 
                           
                               […]*  | 
                           
                               
  | 
                           
                               
  | 
                           
                               
  | 
                           
                               
  | 
                           
                               
  | 
                           
                               
  | 
                           
                               
  | 
                           
                               
  | 
                           
                               
  | 
                           
                               
  | 
                           
                               
  | 
                           
                               
  | 
                           
                               
  | 
                           
                               
  |