# Commission Decision of 23 July 2008 on measures by Germany to assist DHL and Leipzig Halle Airport C 48/06 (ex N 227/06) (notified under document number C(2008) 3512) (Only the German text is authentic) (Text with EEA relevance) (2008/948/EC), Annex: Cash-flow calculations for aid to DHL

Extent: E+W+S+N.I.

Table 1
Cash-flow calculations
Earnings before interest, taxes, depreciation and amortisation.
All values discounted to 2005.
Calculated by Germany.
(EUR million)
Cash-flow calculations
(1)
(2)
(3)
(4)=(2)-(1)
(5)=(3)-(1)
Airport
Airport
Airport
Southern runway
Southern runway
Status Quo
Expansion with DHL
Expansion without DHL
with DHL
without DHL
EBITDA (2006-2042)
a
[…]
[…]
[…]
[…]
[…]
Investment costs (2006-2042)
b
[…]
[…]
[…]
[…]
[…]
Investment costs 2005
c
[…]
[…]
[…]
[…]
[…]
Cash-flow 2005
d=a+b+c
[…]
[…]
[…]
[…]
[…]
Risk costs
e
[…]
[…]
[…]
[…]
[…]
Risk-adjusted cash-flow 2005
f=d+e
[…]
[…]
[…]
[…]
[…]
Correction for security and safety costs
Security and safety cost (operating + investment costs)
g
[…]
[…]
[…]
[…]
[…]
Corrected cash-flow 2005
h=f+g
[…]
[…]
[…]
[…]
[…]

---
Source: https://www.legislation.gov.uk/eudn/2008/948/annex (the official version)
Page: https://openlegislation.uk/eu-decision-2008-948/annex
Contains public sector information licensed under the Open Government Licence v3.0. Source: legislation.gov.uk, The National Archives.