Operator
Ladies and gentlemen, welcome to the Flughafen Zurich AG Full Year Results 2021 Conference Call and Live Webcast. I am Alice the Chorus Call operator.
[Operator Instructions]. At this time, it's my pleasure to hand over to Mr.
Stephan Widrig, CEO. Please go ahead, sir.
Stephan Widrig
Thank you, ladies and gentlemen. Welcome to the presentation of our company's full year results 2021.
I would like to remind you that the presentation is available on our web page, zurich-airport.com. My name is Stephan Widrig, I am the CEO of Zurich Airport, and I will host this presentation together with Lukas Brosi, our company's CFO.
Today's agenda is as follows: I will start with a short business update before our CEO (sic) [ CFO ] will provide you with information on our financial performance followed by the outlook. At the end, as always, we will have enough time to answer your questions.
Stefan Weber, our Head of Financial Services and Investor Relations, will moderate the Q&A session on our behalf. '21 was a mixed year with some bright spots.
Zurich Airport welcomed 10.2 million passengers, up 23% from the previous year. However, this was still only around 1/3rd of the volumes registered in the precrisis year 2019.
It was a year of 2 different halves with the first half still very much dominated by the impact of corona and only about 2 million passengers in these 6 months. Thanks to the relaxation of restrictions and the boost from summer vacation years, passenger numbers then picked up strongly from July onwards.
The emergence of the new Omicron virus variant resulted in a minor decrease in travel activity during December. This proved to be merely temporary and passenger traffic already started picking up again towards the end of the year.
The volume of air freight handled rose significantly and was back at precrisis levels towards the end of '21. We summarized the full year '21 with the following milestones.
Travel restrictions were the key element around aviation. Last month, the Swiss government lifted almost all restrictions and travel has since become much easier.
There is no proof of vaccination recovery or negative tests necessary anymore for traveling to Switzerland. Now, we are regaining again our freedom of travel.
Lukas will later outline the impact of the war in Ukraine as strategic as this aggression is to the people of Ukraine in our world order. The business impact on our company in the short term within our assessment be rather minor and recovery out of the pandemic will remain the dominant factor in our traffic recovery.
Another key decision around aviation was the rejection of a new carbon legislation in Switzerland that wanted to impose a new climate tax for air travel passengers. The tax burden on aviation is off the table for now.
Switzerland plants now a similar approach as the European Union with quotas on sustainable fuels as the main element. We very much support this approach because it enables the transformation of aviation without taking additional tax money out of the industry.
The commercial business shows promising signs of increasing turnover with passengers, commuters, guests, and employees returning to Zurich Airport. On land side, we reached around 80% of pre-pandemic levels by now.
The Circle is on a good track to become a popular destination and the opening of the second Hyatt Hotel in December marked the final completion of this major project. The international business is focusing on the 2 markets in Latin America and India.
The biggest project abroad, the Noida International Airport in India is making good progress. Financing was successfully secured, the project land handed over and construction mobilization started during the year under review.
Due to tight cost management, we incurred, again, meaningfully lower costs last year than precrisis level. That being said, a major contributor to the cost savings, short time work in Switzerland has ended last month, and thus will increase the personnel expenses this year again.
Nevertheless, we expect sustainable cost savings of around CHF 20 million to CHF 30 million in the future, despite additional infrastructures and revenue generators from the Circle and Priora buildings. We have also made solid progress on sustainability topics besides focusing on reducing the carbon footprint at our airports.
We are also committed to the use of alternative sustainable aviation fuels together with various partners; we succeeded in developing a process for importing SAF into Switzerland, a major step forward in this regard. We take our government's environmental and social responsibilities seriously, both in Switzerland and in our projects abroad; the most urgent task to be tackled is the reduction of CO2 emissions.
We have set out our contribution to decarbonizing the aviation industry in our energy strategy for Zurich Airport. We have almost met the Paris Climate Agreement targets for 2030 and made a binding commitment to reduce our carbon emissions to Net Zero with trackable intermediate milestones.
For the '21 financial year, our company has written its first integrated report prepared in accordance with the global reporting initiative standards. So let's move to the financials.
Looking at the industry, we are quite happy with what we can present to you today with slightly higher revenues and the substantial EBITDA increase of around CHF 100 million to roughly CHF 300 million, which is a plus of about 50%. Whilst the pandemic cost and other loss in the first half of '21, the continuing recovery enabled profits in the third and fourth quarter of the year.
Over the financial year as a whole, this resulted in a consolidated loss of CHF 10 million only compared to a loss of CHF 69 million in the previous year. CapEx also went substantially down and almost halved.
Let's go through our main segments, starting with the aviation business. Low passenger volumes in the first half of the year, followed by an upturn in the summer and constantly changing travel restrictions where the major impact that's barely 15% of precrisis levels, traffic volumes were extremely low during the first 6 months.
Over the summer and during the fall break, passenger numbers picked up to around 50% compared to precrisis levels, occasionally even rising to 65% on individual days. From November, the U.S.
and some Asian countries are opening their borders to vaccinated travelers likewise had a positive effect. The resurgence in COVID infection rates, with the emergence of the Omicron variant put a small damper on recovery at the end of the year that marks probably also the beginning of the end of the pandemic phase.
We are now on a clear upward trend on passenger figures also in these weeks. On the next slide, we'll provide you with an overview about our commercial and real estate business.
The partial closures of shops and restaurants, coupled with working from home rules had still a serious impact on the commercial business at the Zurich side as well. We are also here happy to see that revenues are increasing again and are confident that this trend will continue since the Swiss government lifted almost all restrictions.
You see the key figures on the slide. Our car parks are also in recovery mode, showing increase in revenues of around 26% compared to 20%.
Also, there is a correlation to our traffic numbers. There are also some parking revenues with fixed tenants or airport staff, which provided additional stable returns.
For the Swiss retailers and especially for the hospitality sector, the restrictions imposed during the first half of '21 had a drastic impact while stores were able to reopen at the beginning of March; restaurants were not allowed to open their indoor areas until the beginning of June. And along with the drop in passenger numbers, various work from home rules also led to a fall in commuter footfall, which likewise negatively impacted our commercial business.
Thanks to the minimum annual guarantees, our revenues are protected to some extent, but still some rent concessions were given in the interest of -- to protect midterm business, and we are happy to confirm that we have now -- we have no open discussions for the rents showed in '21. What we show in our report is also agreed and paid by all partners.
All key partners also are in a solid state and the big contracts are not due to expire soon. Most of the rent concessions granted in this context were recognized as assets in accordance with IFRS 16 and will be more amortized on a straight-line basis over the term of the relevant contracts.
In sum, the minimum annual guarantees were lowered by somewhat CHF 40 million in '21 which compares to more than CHF 50 million in the previous year. We do not expect significant rent reductions for '22.
Once again, our real estate revenues have proven very resilient and increased mainly as a result of additional contribution coming from the Circle. The Circle celebrated its first anniversary during the year under review, and this major project was brought to a successful conclusion with the opening of the 2 Hyatt Hotels in April and December, along with numerous other new tenants.
Despite the difficult situation, the Circle Convention Center already played host to several major events during '21. The airport central location, good accessibility and attractiveness of its rounding's meet the needs of event organizers.
As can be seen on the right-hand side of the slide, the Circle is still ramping up, and we expect it to reach its full potential in the next 2 to 3 years. The graph shows 100% of the Circle, of which we own 51%.
In other words, the revenue contribution in '21 from the Circle was approximately CHF 20 million. From a sustainability point of view, the Circle is certified with LEED PLATINUM and MINERGIE standards utilizing efficient alternative energy sources.
For example, solar power or heat pumps with systematic heat recovery and underground terminal energy storage. Let's move to our international business.
Corona was likewise the dominant story here. However, business in Brazil and Chile picked up strongly, primarily due to the high proportion of domestic flights here.
In Brazil, owing to very high COVID case rates, the upturn in passenger numbers temporarily stalled in the first quarter of '21. The situation then continually improved and passenger volumes rose steadily until the end of the year.
Following the expansion of the domestic route network in the third quarter, the National Airlines offered international flights again for the first time in the fourth quarter. Passenger volumes recovered to more than 85% of precrisis levels by the end of the year.
In Chile, rising copper prices during the reporting year drove growth in the Chilean mining industry, which in turn resulted in large volume of business travel at our airports, reaching full 2019 levels at the end of the year. The airport projects in Brazil and in Chile are robust, and we were able to weather the crisis, and they were able to weather the crisis under their own steam.
In order to increase efficiency, we merged the operational management of the majority-owned Brazilian airports, which generates additional sustainable cost savings. Thanks to negotiation with the local bank on the credit facilities and government compensation for COVID-related loss of revenue, it was possible to safeguard the liquidity of our Latin American subsidiaries without any financial contributions of the parent company.
Expansion of the terminal in Iquique is almost complete as can be seen on the second picture, which will more than double the airports capacity in this mining hotspot. In Macae, plans for building a new terminal have been completed.
And in Vitoria, preliminary planning for a large-scale real estate development that the airport has reached an advanced stage. Investments on the existing assets will be low in the coming years.
Last but not least, we are also proud to announce that Florianopolis and Vitoria Airports ranked consistently on top of the list in passenger satisfaction service in Brazil. The company's largest development project abroad is Noida International Airport, around 80 kilometers southeast of Delhi in India's national capital region and emerging economic region.
The development of the new Noida airport is of great economic significance in the whole daily metropolitan area. When it commences operation, the new airport will be able to handle 12 million passengers a year with new freight and logistics infrastructures.
The airport will also be a key driver for the industrial growth of the whole country. Last but not least, Noida International Airport will be the first airport of its size in India to deliver Net Zero carbon emissions and consequently sets a new standard for sustainable airport operations in such regions.
Last August, the master plan was approved by the authorities. All relevant land for the project was handed over and the financing agreements with the State Bank of India are signed.
The official groundbreaking ceremony was held at the end of November in the presence of the Prime Minister of India and the Chief Minister of Uttar Pradesh, as you can be seen on the pictures and shows the political importance also for India. Preliminary construction work has started negotiation of the major EPC contracts should be concluded soon.
Further key contracts such as freight, catering, solar power generation and a hotel, for example, will then be awarded over the course of this year. The airport is scheduled to commence operations towards the end of '24.
Development projects such as this have a great upside potential, but of course, also involve risks, which we have to manage. It is not our first Greenfield project in India, and we realized also major construction projects in Latin America successfully before.
Out of 4 key development challenges, there are 3 already solved agreements with the government are all signed. Financing on a nonrecourse basis is secured and the evacuation and handover of land is completed.
The last remaining key development challenge is the construction, which we will mitigate with EPC contracts. There is a certain pressure on price in the construction industry globally due to the current price increases in raw materials and energy and constraints also in supply chains.
Also, foreign exchange rates will add some volatility to the CapEx. But let's keep in mind that first, we are here in a regulated business where we are confident to be able to adjust revenues based on CapEx figures.
And secondly, we speak here of a 40-year concession in India's economic area with the highest purchase power, more important than the exact investment amount is that we always manage well the relation between traffic, investments, costs and revenues. And that's our business expertise, which we will also transfer into shareholder value; in this case, I'm very confident.
With this, I'm handing over to you, Lukas.
Lukas Brosi
Thank you, Stephan. Good afternoon, ladies and gentlemen.
Welcome also from my side. I will now give you an overview of the financial performance of the company.
Aviation revenue came to CHF 241 million in the past financial year, which is 8.5% above the prior year period due to the increase in overall passenger numbers at Zurich Airport and include also the agreed 10% temporary reduction in flight operation charges. Compared with 2019, aviation revenue was still down by almost 2/3 in line with volumes.
Non-aviation revenue increased by approximately 9% to CHF 439 million, which is roughly 80% of the 2019 figure. Due to a profitable second half of the year, the consolidated loss for the financial year just ended narrowed to CHF 10 million.
Total commercial and parking revenue rose by around 17% year-on-year to CHF 199 million. In the past financial year, rent concessions were once again agreed with commercial partners.
These are capitalized in accordance with IFRS 16 and will be amortized over the remaining term of the respective contracts. It's also worth to mention that parking revenues performed better than passenger volumes, mainly because of a solid share of fixed parking tenants.
Revenue from facility management remained solid, rising by roughly 9% to CHF 153 million. This rise is attributable primarily to additional rental income in connection with the Circle.
Revenue from services climbed by around 13% to CHF 32 million, this increase is largely as a result of additional service revenue for the Circle and our VIP services. The decrease in revenue from international business to CHF 55 million is due to lower income from construction projects.
Factoring out the reduced investment activity, revenue rose by 24%, underscoring the more rapid recovery at foreign airport holdings in particular. On the cost side, numerous measures were already implemented at the beginning of the crisis, owing to lower headcount and short-time working payments, personnel expenses were down to CHF 171 million.
Further cost savings could be achieved also for police and security despite higher passenger numbers than in the previous year overall, lower costs are mainly attributable to operational improvements. Whilst the ongoing cost discipline also had a positive impact on administrative costs, energy and waste cost showed the rise of CHF 4 million.
This reflects higher raw material prices for heat generation and higher volumes of the Circle. In total, operating expenses decreased by a further 11% year-on-year to CHF 381 million.
Adjusted for expenses for construction projects, expenses fell by around 8% or 24% compared with 2019. I will now outline some key financial ratios.
Net financial debt, excluding The Airport Zurich Noise Fund, decreased slightly and net debt-to-EBITDA came down to 4.6x. As a result of higher earnings before interest, our return on invested capital turned positive again.
And thanks to an improved performance, our operating cash flow figure increased, which had a positive effect on our free cash flow generation. The next slide shows the largest project we have been working on in the last year.
Besides completing the Circle, CapEx in Zurich resulted primarily from projects that were already being implemented when the crisis broke out and on which work was being continued. For upgrading and expanding the baggage sorting system, the core infrastructure was installed on schedule.
Although scheduled for completion in 2025, some parts of the project will come to operation sooner. As outlined before, earthworks also have started for the Greenfield Airport in Noida.
And the expansion of the landside passenger area project is pivotal for the use of all land side zones. The opening is scheduled for the end of 2026.
This will include retail outlets, underground logistics and the ground level foothold. With this, let's move on to the outlook.
First of all, I'd like to show you what we currently expect for this year's summer time table. As always, this is subject to changes.
We have seen that traffic figures recovered well in the second half of 2021. And we are also optimistic for the upcoming summer schedule, and the route network comprises of almost the same number of direct connections to and from Zurich as of 2019.
Before I come to the outlook, let me provide an initial assessment of the shocking and sad war in Ukraine. Passengers to Ukraine and Russia amount to around 1.5% of total passengers or roughly 150,000 in 2021.
There are different impacts on the aviation market in Western Europe. Higher kerosine prices will likely increase ticket and freight prices.
Due to the closure of airspace, plants will need longer to reach their destinations in Asia, which also increases the cost of the flights. Depending on further developments, an impact on the demand for air travel to Europe cannot be ruled out, although this cannot be quantified right now.
Furthermore, we also expect to be confronted by higher energy costs and potentially rising inflation or interest rates. Oil and gas expenses account only for a small share of our OpEx, a mid-single-digit million amount.
Furthermore, more than 50% of energy costs are passed through to tenants. And so far inflation in Switzerland has been moderate, and we are relatively well protected with our different revenue streams and long-term fixed rate financing.
Despite these uncertain tonnes, I'll try to outline our guidance for the current year on the following slide. The start of 2022 was characterized by the Omicron virus variant and the outbreak of the war in Ukraine, the war in Ukraine generated additional uncertainty, whereas the impact of the war in Ukraine on the aviation industry is still unclear.
We assume that the pandemic-related travel restrictions will be eased further. We assume that passenger numbers at the Zurich side will rise to around 20 million passengers this year, corresponding to roughly 2/3 of the 2019 level.
Aviation revenue will mirror traffic volumes and non-aviation revenues are also expected to be on a positive trend. Firstly, due to additional revenue at the Circle, and secondly, thanks to international business activities where growth momentum is expected to be strong.
While we continue to focus on cost discipline, we anticipate a year-on-year rise in costs in 2022. Firstly, the short-time working that protected us from extensive personnel adjustment during the crisis came to an end in February.
And secondly, we expect to grow in passenger numbers will result in higher security and infrastructure costs. Overall, however, operating expenses, excluding expenses from construction project can be kept well below the 2019 levels.
Due to the continuing recovery, we expect to return to a profit this year in the order of a low 3 digit million amount. The profit CHF 22 million is the basis for the resumption of dividend payments to our shareholders in 2023.
Speaking of dividend payments, I can confirm that there are no restrictions from the government in terms of possible payments since we have not incurred any governmental loans or the like. Investments at the Zurich side will amount to approximately CHF 250 million in 2022.
Investments at our subsidiaries abroad are likely to amount to around CHF 200 million, driven in particular by the start of construction work in Noida. Let me go a little deeper into our CapEx plans.
In Zurich, as explained in the previous slide, we estimate CapEx of around CHF 250 million in 2022, which also includes our share of the final payment for the Circle. Midterm, we believe the CapEx should hover around these same levels.
In Brazil, we expect to see investments of around CHF 80 million over the next 3 years, mainly in Vitoria and Macae. In Chile, the new terminal in Iquique is already 90% completed.
The commissioning will happen in the second half of this year. In India, earthworks in Noida have already started at the end of 2021.
We estimate to announce the signing of the EPC contracts within the next weeks and start building the infrastructure shortly thereafter. Compared to our first guidance set at the end of 2019, we have updated our CapEx guidance for Noida to around CHF 750 million.
The main reason, as Stephan has explained is that pricing, especially for commodities and construction material has increased over the planning period. However, we expect to finance these additional costs locally and compensate the increased CapEx with higher regulated charges.
Therefore, we expect no change in the equity required from Zurich. In summary, while securing liquidity was the focus in 2020, reaching profitability threshold was the milestone in 2021 and achieving a positive result will be the target for 2022 from a financial point of view.
In the short to medium term view, we'll have to strike a balance between the reduction of leverage, resumption of dividend payments and investment projects in Zurich and abroad. Whereas the breakeven point for free cash flow generation was reached in 2021.
We also expect the free cash flow to remain neutral to slightly positive in 2022, although international CapEx will be higher. As of 2023, the company is expected to generate solid free cash flows again.
As indicated in the past, we expect that once we reach again 2019 traffic levels, we should be in a stronger position financially due to an additional EBITDA contributions from the Circle, the Priora Real Estate acquisition, our international business and of course, sustainable cost optimization. All in all, this should increase EBITDA by around CHF 100 million compared to 2019 once reaching precrisis passenger numbers.
Our efforts were also recognized by our rating agency Standard & Poor's. Last month, they affirmed our A+ rating.
Zurich Airport still has a very compelling story to tell. Thanks to favorable traffic mix and the strong local demand.
The recovery in Zurich will continue and is expected to meet precrisis levels by 2025. The regulatory framework is set and this allows the aeronautical revenue to grow in line with traffic volumes.
Medium to long term, the growing population, economic growth and the continued globalization will further push demand for air traffic. In combination with a steady increase in number of non-airline passengers, also thanks to additional footfall from the Circle, frequencies at the airport will lead to a solid performance in the commercial and parking business.
Real estate is one of the main drivers to further diversify our revenue base and especially during the crisis; it's proved to be the most resilient part of our business model. But also the international business helps to further diversify and secure long-term growth.
From the financial point of view, the company is well financed and an adequate shareholder remuneration is planned for the financial year 2022. In conclusion, our airport is a long-term and robust infrastructure investment, providing additional upside, especially in the non-regulated business.
With this, I am at the end of my part of the presentation and hand back to Stephan.
Stephan Widrig
Thank you, Lukas. That was all from our side, and we now open the Q&A part of this presentation.
First, we'd like to invite the questions asked on our webcast platform and then answering the questions raised by phone.
Stefan Weber
Okay. Thank you.
Welcome also from my side. We received a couple of questions on the webcast.
The first ones are from Dario from BNP. First, you had a question on the dividend for 2022.
Lukas, can you give us some guidance on size, payout and a potential additional dividend?
Lukas Brosi
Well, I can confirm that the existing dividend policy is still in place and valid. So the dividend is set on the consolidated profit, whereas we target a payout of 40% of profit as the ordinary dividend.
On top of that, there is a possibility to increase the potential payout by an extraordinary dividend out of the capital contribution reserve as we did 4x precrisis. There, there's nothing they decided they are around CHF 120 million in that dedicated reserve.
I think that is something that the Board has to address given the momentum next year and address this to the AGM. What I can confirm is the dividend policy, 40% and that there is a possibility to increase that maximum double it with an extraordinary dividend, but I think we are 1 year away from a concrete decision on the payout 2022.
Stefan Weber
The next question is on tariffs. So they are flat for the next few years, but are they adjusted for inflation.
Lukas Brosi
The tariffs we have agreed with our partners in the Summer 2020 are nominal. So therefore, there's no automatic inflation adjustment on that set tariff until 2025.
Inflation will then be recognized and brought into calculation for the next tariff period.
Stefan Weber
The next one is on the oil price or energy costs in general. So what have you assumed in your 2022 guidance?
How do you think about the impact of fuel price on the number of passengers? So is there a particular segment that might be more affected than others.
Lukas Brosi
What I can say is, first of all, whatever is like the basis for our financial guidance recognizes the increasing energy costs based on our forecast. We have protected ourselves so far that we also have increased the oil reserve for the heating of -- for example, for the heating of our infrastructure.
We bought all the oil below USD 100 per barrel. I think for the time being, one should not overestimate the impact on us as outlined before, oil and gas cost represents about CHF 5 million to CHF 6 million last year, 50% is a pass-through to our tenants.
So I think we are well protected for the course of the year. And also this is not like a significant number in terms of our total operating expenses.
Stefan Weber
The next question is from Pascal Furger from Bank of Vontobel, probably for Stephan. It's on the passenger guidance.
Why is your guidance for a recovery to 2/3rd of pre-pandemic level in this year rather conservative as compared to Swiss, which we expect to return to around 76% of pre-pandemic level. And related to this first question, Swiss is about to reduce their capacity by 15%.
Is this included in your midterm guidance, so to reach precrisis levels by 2025 or which other airlines could take over the capacity?
Stephan Widrig
Yes. The last question is a clear, yes.
And of course, we have modeled in the assumption of Swiss fleet planning also in our models. Swiss also sees a growth story.
Swiss also sees in addition to the fleet in the midterm. And so, to other airlines on the North American route, for example, United Airlines is increasing its network to Zurich.
We also see other carriers such as Air Canada in North America or also in Asia, increasing their fleets from summer time table onwards. You mentioned in your first question that we have a different assumption on the traffic this year for Zurich and Swiss and not so sure whether there is really a difference.
Our 2/3rd of the traffic cover the full year, while I assume Swiss has commented also where they will be at the end of the year. So we started with some of 50%, roughly pre-pandemic levels, and we will end the year somewhere at 75% can be 80% of pre-pandemic levels.
And in average, we will be somewhere at CHF 20 million as outlined. Swiss covers approximately 50% of the traffic.
Of course, it will be interesting to see whether we have changed [ impetus ] between leisure and business, also between low cost and network carriers. And for us, the partnership with Swiss is a very important one to have a successful long distance network out of Zurich.
And designations Swiss is not covering or where we do see potential for additional competition, of course, should be served also by other carriers, which we will make sure they also include Zurich in their network.
Lukas Brosi
If I may add one sentence here in terms of the minus 15% of capacity at Swiss level, this was a target set at the beginning of the crisis for the year 2023. So other way around, meaning that the capacity next year will run -- will be around 85%.
And that's perfectly in line with our recovery path assuming full recovery by 2025. So we don't expect like a capacity constraint or similar out of this reduced capacity, Swiss currently flies.
Stefan Weber
Next question is from Daniel Burki from ZKB. He asks whether we expect airlines to struggle due to higher fuel prices and what would be the impact on Flughafen Zurich?
Stephan Widrig
With regard to the key airlines serving Zurich, I do not see a case where an airline will have a serious problem. I mean, the fuel price will have an impact on the ticket prices on the one hand, which can also have some impact on demand, but never in the amount like the pandemic had will be limited changes in demand.
And secondly, I mean, everyone also is of the opinion that the airline industry will further consolidate, and this maybe through the pandemic has been stalled a little bit more than usual because of government support and some consolidation will happen in the years to come, but I do not believe in the traffic pattern we have in Zurich that this consolidation would have a major impact on our traffic.
Stefan Weber
Next question is from Andrew Lobbenberg from HSBC. He asks if we can help understand the duration over which the minimum annual guarantee concessions will be amortized.
So how should he sensibly model the scale and duration of the unwind.
Stephan Widrig
But the mechanism is that this is individually capitalized and amortized over the remaining duration of the contract to give you like an idea here, the average duration of, let's say, a normal commercial or food and beverage contract is between 5 to 7 years. So if you assume like 4 to 5 years would be a fair assumption.
Stefan Weber
Then we have some more questions from Jose Manuel from Santander. What was the benefit of short working hours in H2 '21 and in the full year '21 as a whole.
Stephan Widrig
'21 was CHF 29 million in total. The total for the first half year was around CHF 20 million in the second half.
It was around the remaining CHF 9 million.
Stefan Weber
Next question is on the commercial business in Zurich. Has there been any meaningful reduction in the number of tenants operating at the airport?
Stephan Widrig
No. There was no meaningful reduction there were 2 tenants selling mainly souvenirs to Asian tourists, and of course, they left.
But all other key tenants have remained also kept -- we have also no core commercial contracts expiring soon.
Stefan Weber
Then we received several questions on the investment in India. So Lukas, could you please elaborate a bit on the reason why costs are about to increase and whether or not we face a risk of having to increase again in the future?
Lukas Brosi
Well, first of all, I think we are just mirroring the reality. I think, as I've outlined during the presentation, when we set the first Business Plan in 2019, there was completely other devil in terms of raw material costs in terms of the supply.
That has also partly driven prices on raw material costs. And I think in my view, we now have managed in terms of preparing the construction so far quite well in terms of what we have achieved as milestone.
We are in a regulated business. So it's also always a balance between what we are investing, what operating expenses are what the revenues are.
And we, as I have assumed we -- what I said, what we assumed that there is like a high likelihood that we can refinance the additional cost by tariff. I don't hope that there were not negative surprises during construction.
But as on the Greenfield project, there is always like a likelihood of maneuvers that we have to manage during the construction. But at the end, I think we have also proven abroad and in Switzerland.
And once we start construction, we are able to manage construction costs also in very complex construction projects such as the Circle for example, in Switzerland. We cannot 100% rule out that there will be negative surprises.
But I think now we set the line at CHF 750 million as new reality.
Stefan Weber
Then there is another question on the international business, the higher interest costs in Brazil are these interest costs on the P&L due to inflation? Are they noncash?
Or will they actually increase the cash outflows?
Lukas Brosi
In the financial result it is basically both. So there's a direct inflation linked for interest rates, which is a cash out.
In the financial result, we also have a valuation effect of future liabilities in terms of the concession payment, which is a noncash item in the financial result as well. Keep in mind that abroad, particularly in Brazil, we have a yearly adoption to inflation on revenues, on tariffs.
Stefan Weber
Next questions are from Marcin from Bank of America, and we continue with questions on the international business. What's the regulatory framework for the Noida project?
Is there a RAB-based system? Are tariffs inflation linked?
Lukas Brosi
In India, you have a tariff regulation that started in 2008. So it's more than 10 years of concrete experience with the tariff legislation.
It's for us a very robust framework. We know how it works.
The authorities have proven to be very reliable and it's very transparent the way it is and which has probably the most important thing is -- which is in the aviation segment, which cost and revenue position is covered in the non-aviation segment. And then the main issue, which cost of the investments and CapEx, can you recollect through tariffs.
And as we -- I mean, we have known the situation from the Bangalore project, but we follow also all other private airport concessions in India on their regulatory framework, which is the same for the whole country. So in that context, we do not see any change to what we assumed in our Business Plan in terms of the profitability of the project and the tariff collection we can make.
And if CapEx increases on the aviation side, which is the main case here, based on cost positions that we can't influence, and this is the case in raw materials or energy prices also it's for us also clear that we can recover these costs through the tariffs than in the project.
Stefan Weber
Then a question related to the war in the Ukraine. Do you expect any adverse impact on traffic in Zurich due to closures of airspace over Eastern Europe and rerouting of flight to and from Asia?
Stephan Widrig
In terms of the rerouting, we mainly have 3 -- I mean, we don't have full cargo carriers, of course, they also have a rerouting, but this doesn't impact Zurich. And on the passenger flights, we have 3 routes that are affected.
That's Tokyo and then Shanghai and Beijing can make 2 to 3 hours of additional time, because this year, anyway, this is covered by Swiss Airlines and their long distance fleet is not at full capacity working anyway this year. So they can manage this situation.
It has a certain cost impact on the ticket price. In terms of overall passenger numbers affecting Zurich, this is very limited.
And then, of course, we have the direct connections to Ukraine and Russia out of Zurich, this 1.5% of the overall traffic that discover and Lukas has mentioned, but it doesn't mean that there is no travel now of such passengers, so from St. Petersburg, you go by train maybe to Helsinki and fly to Zurich.
If you want to visit your relatives or have a reason to travel or you can also fly via Istanbul via Middle East, from Russia to Switzerland, if you come here for tourism or for other reasons. So at the end, we will not lose all traffic due to no direct flights.
But of course, it has a wider impact on the economy and the international exchange between these 2 countries, which might -- will be felt slightly also.
Stefan Weber
We then have more questions from Charles from Kempen. First one is on tariffs.
Assuming a traffic recovery to precrisis levels by 2025 and new tariffs by 2026, together with cost savings and CapEx as guided. Does the tariff decline ranging from a high single-digit to low double-digit percentage rate seem reasonable to you?
Lukas Brosi
Well, you will understand that there are so many variables that we are not guiding this at that point. You have to do like an educated guess on that.
Stefan Weber
Then on the investments, could you give more color on the midterm investment projects in Zurich, both in regulated and non-regulated?
Lukas Brosi
Obviously, with the completion of the Circle package sorting comes to an end, which is a regulated project, and we have the adoption of the landside passenger area, which is mainly non-regulated. And the next big CapEx project towards more the end of the decade is then the renewal of the terminal and peer infrastructure here at the core at the airport.
Also keep in mind that CHF 120 million plus/minus is also maintenance CapEx, which is also a mix of regulated and non-regulated. Overall, I would assume medium-term 50-50.
Stefan Weber
We have a next question from Johannes from Stifel. With investments in Zurich now expected at CHF 250 million, up from CHF 200 million to CHF 220 million before and CHF 750 million in Noida up from CHF 650 million.
Can you please comment on the return on invested capital trends in the coming years given fees are flat? Is it fair to assume for the ROIC to remain below 2019 levels?
Lukas Brosi
Well, on that detail, we have not guidance yet. I think, I can follow your calculation, but also keep in mind that we expect stronger and faster recovery from non-regulated revenues, such as the commercial business in Zurich and the international activity.
We might follow up in detail on that after the call.
Stefan Weber
And the next question is from Nicolas from Morgan Stanley. First, on costs.
So how do you plan to manage staff costs post short time working?
Lukas Brosi
What I can say is that we have reduced overall FTEs by about 10% in passenger -- passenger and project-related units. And this can be considered also as a sustainable cost saving medium term.
Stefan Weber
Then the next one is on the minimum guarantees for 2022. Despite traffic still only expected at 2/3rd of 2019, do you expect for ongoing pressure on the concession fees?
Lukas Brosi
No, we don't think that we have to provide meaningful concessions on the minimum guarantees for different reasons. First of all, on land side, we are currently not on a full year base, but given, for example, end of Q4 compared to 2019, we are at 80% levels, which is also like more or less the floor of the guarantees.
And also, when we look into the development, the 2/3rd is a blended number of increasing from 50% to 75% volumes compared to 2019 over the year. And also therefore, we will be close to a level where we are convinced that if this materializes, we don't have to provide additional incentives or concessions to our commercial partners.
Stefan Weber
Then we have another question from Siobhan from Deutsche Bank. Could you please elaborate a bit more into detail on the 2/3rd of 2019 traffic guidance?
So how do you think about the level of intra-EU recovery North America, Asia, et cetera?
Stephan Widrig
There is not much I can add to what I already said that of course, this year, we plan very conservatively with regard to Chinese traffic. We believe Chinese tourists will only come back next year and some Asian countries that have been very restrictive of on corona regimes, it also take longer.
You have other Southeast Asian countries like Singapore, Thailand, important with destinations that have fully opened, Australia that has opened. But at the end, the main recovery will happen on the European traffic and with North America where also freedom of traffic is fully restored.
Also the flight capacity from Swiss it will rise, as well as, U.S. and Canadian carriers are expected to grow substantially this summer.
So on the long distance, there is more from the West coming this year then from the East and next year then Asia will also recover faster. Within Europe, we believe that lesser traffic outbound from Switzerland will be very strong this year after 2 years of not much travel possible.
Incoming traffic will also happen, but might be slightly reduced due to the war in Ukraine and then the business traffic, European as well as intercontinental traffic, we also believe there will be a strong recovery this year just because you have to visit your sites after so much time not having been there, you have to sell your products. So lesser business equal West, more than East and strong intra-European traffic.
I would summarize. Anything to add, Lukas?
Lukas Brosi
No.
Stefan Weber
We then have a follow-up question from HSBC. We've disclosed that approximately 1.5% of traffic is coming from Russia or the Ukraine.
Is there a meaningful share of connecting passenger that would potentially increase the traffic impact from this region?
Stephan Widrig
Out of this 150,000 passengers, about 1/3rd is transfers about 50,000.
Stefan Weber
Next questions are from Oriana from Kairos. The application of IFRS 16 that relates to the minimum annual guarantees, will this have an impact on the dividend policy going forward?
Lukas Brosi
Yes, as long as this impacts the P&L and therefore, profit, this will have an impact. The dividend policy is based on the consolidated net result, net profit, and therefore, yes.
Stefan Weber
Then the next question is on the incremental roughly CHF 100 million of EBITDA in '25 compared to 2019. How much of this will be roughly coming from India?
Lukas Brosi
It's not disclosed, no further breakdown of it at that stage. Well, imagine that this is the first year of operation in 2025 when we compare 2025 to 2019, but no further breakdown on that CHF 100 million EBITDA.
Stefan Weber
And the last question from the webcast. It is believed that the market is a bit behind with respect to the evolution of the international business?
Are you planning an Investor Day to improve communication on this side?
Stephan Widrig
That's a good question, for the last 2 years it was simply not possible to have an Investor Day on site. If I remember correctly, we planned one for 2020, but then was not going to materialize, we should plan one.
That's my answer.
Stefan Weber
So with this, I'm handing back to the operator for questions asked on the phone.
Operator
We have a question from the phone coming from the line of Cristian Nedelcu with UBS.
Cristian Nedelcu
Could I please ask you 3 things. First of all, your traffic guidance for 2022, how would that be impacted by a recession in Europe?
I remember last time around, the impact was quite moderate. But any comments there?
Secondly, do you allow us to be more precise in valuing your real estate business? Could you offer us a bit more color there?
Could you tell us more about the split of the real estate space between offices, logistics or others? Anything on average rates that you are charging or the sort of the type of growth you're expecting there for the next few years?
And the last one on regulation. How should we think midterm about the regulatory framework in Zurich?
We have -- that the U.K. regulator, for example, is looking at traffic risk-sharing mechanisms.
Would something like that be feasible for Zurich midterm or not really any other changes you would try to push in the discussions with the regulator or with the airline for the mid and long term?
Stephan Widrig
Well, starting with the regulatory framework question. Given the situation we faced at the beginning of the crisis, it was the goal of the company to find a solution of how to refinance the losses of the pandemic over the next years.
That was the main purpose within the existing framework of the ordinance. Keep in mind that in Switzerland, we have these 2 steps, basically, first is an agreement with the partners, and second, only if we don't find an agreement, the regulator jumps in.
And whatever we agree with the partner could involve other mechanisms than we have implemented right now, as long as, this is within the existing framework. And on the other question before, I think it's too early to really think about the future regulatory framework of the next tariff period, but it's not ruled out that this is some -- this is also involving an element that you have described.
In terms of recession in Europe as part of the traffic guidance, also there, I mean, we are today on -- in the situation of high level of uncertainty compared to the multiple years we used to guide before the crisis. So the CHF 20 million, that's not like science, I mean, this is also involving a plus/minus 10% guidance on what we can best case today.
I think the main driver -- the dominant driver behind is the recovery of the pandemic situation, then we have the uncertainties around the war of the Ukraine, which also might have an impact on the economic development in Europe. But all in all, we think it's a fair assumption that somewhere around CHF 20 million, we end this year, but I cannot give you more details on how and potential recession in Europe has been technology firms like SAP, Microsoft, Oracle with their Swiss headquarters here.
And then finance with Raiffeisen, Head Office here; then we have health with the University Hospital making about 7% of the Circle portfolio. And with the Priora portfolio also, we grew substantially in logistics, maintenance, catering, such facilities.
So we have, I think, a very broad balanced portfolio, not depending too much on aviation volatility more or less in all segments that you usually have in real estate and especially the 3 industries where Zurich will grow over the next 10 years with technology, pharma and finance. Broad balanced portfolio, not depending too much on aviation volatility more or less in all segments that you usually have in real estate and especially the 3 industries where Zurich will grow over the next 10 years with technology, pharma and finance are obvious top firms present in our portfolio.
So we think we have a very good balanced real estate portfolio here.
Operator
[Operator Instructions]
Stephan Widrig
Any further questions, Stefan?
Stefan Weber
Then we have no further questions on the phone, correct?
Operator
There are no questions from the phone.
Stefan Weber
Good. So I thank you very much for following our presentation for following our company.
We have 2 rough years behind us, but these 2 rough years have shown us that our business model is very resilient, even in such a crisis. And we believe with the recovery, we will even be better positioned than we were before, also in terms of profitability and business model.
So we -- despite the -- of course, a difficult situation with Ukraine, we are looking ahead quite optimistically on this year and on the next few years to come with regard to Zurich Airport. Thank you for being with us, and have a good day.
I close the session here then.
Operator
Ladies and gentlemen the conference is now over. Thank you for choosing Chorus Call, and thank you for participating in the conference.
You may now disconnect your lines. Goodbye.