DFW Airport Board FY 2007 Budget City of Dallas Full Council … · 2015-01-20 · DFW Airport...
Transcript of DFW Airport Board FY 2007 Budget City of Dallas Full Council … · 2015-01-20 · DFW Airport...
1
FY 2007 Adopted BudgetAugust 15, 2006
DFW Airport BoardFY 2007 Budget102 Revenue and Expense Fund
City of DallasFull Council Briefing
August 16, 2006
2
FY 2007 Adopted BudgetAugust 15, 2006
Agenda
Budget Assumptions & ObjectivesExpense Budget Overview Non-Airline Revenues OverviewAirline Revenues OverviewSummary
3
FY 2007 Adopted BudgetAugust 15, 2006
FY 2007 Budget Assumptions and Objectives
4
FY 2007 Adopted BudgetAugust 15, 2006
Fiscal Year 2007 Budget – PassengersFY 2007 passengers are budgeted to be 2.5% less than the FY 2006 Budget, but 2.1% better than the FY 2006 Outlook
58.657.4
60.159.158.6
48.0
52.0
56.0
60.0
64.0
FY04 FY05 FY06 Budget FY06 Outlook FY07 Budget
Total Passengers (Millions)
2.5%
5
FY 2007 Adopted BudgetAugust 15, 2006
Fiscal Year 2007 Budget – Landed WeightsFY 2007 landed weights are budgeted to be 8.4% less than the FY 2006 Budget, but 1.1% better than the FY 2006 Outlook
39.238.8
42.8
41.1
43.2
35.0
37.0
39.0
41.0
43.0
45.0
FY04 FY05 FY06 Budget FY06Outlook
FY07 Budget
Landed Weights (Billions of Pounds)
8.4%
6
FY 2007 Adopted BudgetAugust 15, 2006
FY 2007 Budget Objectives & Assumptions
Mitigate situation where possible to reduce airline paymentsGrow non-airline revenueContain and reduce costs where possibleMaintain or lower the landing fee from current rate of $4.94 Maintain or lower cost per enplaned passenger from current rate of $8.32
7
FY 2007 Adopted BudgetAugust 15, 2006
FY 2007 Budget Summary
8
FY 2007 Adopted BudgetAugust 15, 2006
Budget SummaryRequired airline contribution reduced by 15.4% ($38.6 million) due to lower expenses and higher non-airline revenues
FY06 Budget
FY07 Budget
Inc (Dec)
% Inc (Dec)
Expense Budget 630.6$ 618.7$ (11.9)$ (1.9%)
Less: Non-Airline Revenues 380.0 406.7 26.7 7.0%
Amount Paid by Airlines* 250.6$ 212.0$ (38.6)$ (15.4%)
Percent Paid by Airlines 39.7% 34.3%
* Amount paid through landing fees and terminal rents
Millions
9
FY 2007 Adopted BudgetAugust 15, 2006
FY 2007 Expense Budget
10
FY 2007 Adopted BudgetAugust 15, 2006
FY 2007 O&M Budget - $619 Million
O&M Budget in Millions
$322$336
$297$295
$0
$100
$200
$300
$400
$500
$600
$700
$800
FY 2006 Budget FY 2007 Budget
Operating Expenditures Net Debt Service & Coverage
FY 2007 Budget represents a $12 million reduction (1.9%), compared to FY 2006 Budget
$631 $619
11
FY 2007 Adopted BudgetAugust 15, 2006
FY 2007 Budget Walkforward
M illionsFY06 Budget. as Approved $635.2
Less: Pass-Through Expenses (4.5)FY06 Budget, as Adjusted $630.6
Less: Budget ReductionsReduction in Reserve Requirement ($17.5)Other Budget Savings/Reductions (17.6)
Total Budget Reductions ($35.1)Add - Major Cost Drivers
Cost Annualization/Fixed Increases $8.7Scope Increases to Existing Programs 5.6FY 2007 Merit Pool (5%, efective 1/1) 3.9Increase in Debt Service 2.4Other, Net 2.7
Total Budget Increases $23.2FY07 Proposed Budget $618.7
12
FY 2007 Adopted BudgetAugust 15, 2006
Operating Expense ComparisonM illions
FY 2006 FY 2007 IncDescript ion Budget Budget (Dec)
Salaries & Wages $97.9 $102.9 $5.0
Benefits 44.5 48.2 3.7
Contract Services 105.8 104.3 (1.5)
Equipment & Supplies 17.5 18.1 0.6
Ut ilit ies 36.4 37.4 1.0
Insurance 5.8 6.2 0.4
Gen' l Admin & Other 10.8 4.9 (5.9)
Subtotal $318.9 $322.0 $3.0
Operat ing Reserve 17.2 (0.3) (17.5)
Total O ps Budget $336.1 $321.7 ($14.4)Net Debt Service 294.5 297.0 2.4Total Budget $630.6 $618.7 ($12.0)
13
FY 2007 Adopted BudgetAugust 15, 2006
FY 2007 Non Airline Revenues
14
FY 2007 Adopted BudgetAugust 15, 2006
Non-Airline Revenues - $407 Million(1)
FY 2007 non-airline revenues are projected to grow $32 million (8.6%) compared to FY 2006 Outlook.
(1) Revenue projections are preliminary and subject to revision until final Rates,Fees and Charges are established.
Non-Airline Revenues in Millions
$135 $136$159
$248 $238 $245
$0
$100
$200
$300
$400
$500
FY06 Budget FY06 Outlook FY07 Budget
Operating Revenues Non-Operating Revenues
$380 $374 $407
15
FY 2007 Adopted BudgetAugust 15, 2006
Non-Airline Revenue Walkforward
Millions
N on-Airline Revenue, FY06 O utlook $374
Major ChangesTransfers from Other Funds 20 Parking 8 Concessions 3 Other 2
Increase in N on-Airline Revenue $33
FY07 N on-Airline Revenue $407
16
FY 2007 Adopted BudgetAugust 15, 2006
Non Airline Revenue Comparison(In Millions)
FY 2006 Budget
FY 2006 O utlook
FY 2007 Budget
FY 2007 O ver
(Under) O utlook
Non-Airline O perating Rev Parking $90.1 $90.1 $97.5 $7.4 Concessions 41.0 36.6 39.7 3.1 FIS, GA, Common-Use Gates 28.0 24.9 24.8 (0.1) Rental Car Facility 24.1 27.2 27.5 0.3 Utilities 24.2 18.5 18.1 (0.4) Commercial Development 20.0 20.8 20.5 (0.2) Employee Transportation 7.0 7.7 7.5 (0.2) Taxi, Limo, & Shuttle Fees 4.9 5.2 6.1 0.9 Other Rev 5.7 8.3 6.2 (2.1)Total Non-Airline O ps Rev $245.0 $239.2 $248.0 $8.8Non-O perating Revenue Passenger Facility Charges (PFCs) $117.2 $117.1 $119.1 $2.0 Interest Income 9.9 11.4 12.3 0.9 Reimbursements from Other Funds 7.8 7.4 13.3 5.9 7/7/7 Program - - 14.0 14.0Total Non-O perating Rev $134.9 $136.0 $158.7 $22.7Total Non Airline Revenue $380.0 $375.2 $406.7 $31.5
17
FY 2007 Adopted BudgetAugust 15, 2006
FY 2007 Airline Revenue
18
FY 2007 Adopted BudgetAugust 15, 2006
FY 2007 Airline Revenues - $212 MillionTotal airline revenues expected to decrease by $39M (15%) from FY06 Budget and only 34% of total budget
Airline Revenues In M illions
$38$36
$38
$174$189$213
$0
$100
$200
$300
FY06 Budget FY06 Outlook FY07 BudgetLanding Fees Terminal Leases
$251$225 $212
15% Decrease
19
FY 2007 Adopted BudgetAugust 15, 2006
102 Budget Summary
20
FY 2007 Adopted BudgetAugust 15, 2006
Reduced Airline Share – Objective Accomplished Airline revenues from terminal rentals and landing fees decreased from 40% in FY 2006 Budget to 34%
Percent Airline Contribution
40%38%
34%
25%
30%
35%
40%
45%
FY06 Budget FY06 Outlook FY07 Budget
21
FY 2007 Adopted BudgetAugust 15, 2006
Cost per Enplanement – Objective AccomplishedFY 2007 Cost per Enplaned Passenger reduced to $7.25, down 13.1% from FY 2006 Budget and 7.9% from FY 2006 Outlook
* FY 2006 Outlook includes projected end of year settlement
Cost per Enplanement
$7.25
$7.87
$8.32
$5.00
$6.00
$7.00
$8.00
$9.00
2006 Budget 2006 Outlook 2007 Budget
13.1% Decrease
22
FY 2007 Adopted BudgetAugust 15, 2006
Comparison with other Airports
Cost per Enplaned Passenger Comparison - DFW FY 2007 = $7.25
0 5 10 15 20 25 30 35 40 45 50
Charlotte-Douglas**Atlanta
Orlando*Minneapolis-St. Paul
Las Vegas *Detroit
Houston (Bush)Dallas-Fort Worth
PhiladelphiaChicago-O'Hare
Los AngelesSeattle-Tacoma
New York (LGA) *BostonDenver
San Francisco *Miami
New York (JFK)Newark
Current Forecast
Source: Leigh Fischer* Forecasted amounts not available** Forecast amounts lower than current levels
23
FY 2007 Adopted BudgetAugust 15, 2006
Landing Fee - Objective AccomplishedFY 2007 landing fee rate reduced to $4.45, down 9.9% from FY 2006 Budget and the FY 2006 Outlook
* FY 2006 Outlook includes projected end of year settlement
$4.94$4.94
$4.45
$3.25
$4.00
$4.75
$5.50
FY 2006 Budget FY 2006 Out look FY 2007 Budget
Landing Fee Rate
9.9% Decrease
24
FY 2007 Adopted BudgetAugust 15, 2006
DFW Airport BoardFY 2007 Budget102 Revenue and Expense Fund
City of DallasFull Council Briefing
August 16, 2006