As filed with the Securities and Exchange Commission on September 29, 2004
================================================================================



                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 20-F

           |_| REGISTRATION STATEMENT PURSUANT TO SECTION 12(b) OR (g)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                                       OR

            |X| ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934
                    For the Fiscal Year Ended: March 31, 2004
                                       OR
              |_| TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934
                                     0-29304
                            (Commission file number)

                              Ryanair Holdings plc
             (Exact name of registrant as specified in its charter)

                              Ryanair Holdings plc
                 (Translation of registrant's name into English)

                               Republic of Ireland
                 (Jurisdiction of incorporation or organization)

                               c/o Ryanair Limited
                              Corporate Head Office
                                 Dublin Airport
                             County Dublin, Ireland
                    (Address of principal executive offices)

Securities registered or to be registered pursuant to Section 12(b) of the Act.

                                      None

Securities registered or to be registered pursuant to Section 12(g) of the Act:

     Title of each class                        Name of each national market on
     American Depositary Shares,                which registered
     each representing five Ordinary Shares     Nasdaq National Market

     Ordinary Shares, par value
     1.27 euro cent per Share                   Nasdaq National Market*

Securities for which there is a reporting obligation pursuant to Section 15(d)
of the Act:

                                      None
                                (Title of Class)

     Indicate the number of outstanding shares of each of the issuer's classes
of capital or common stock as of the close of the period covered by the annual
report.

                           759,271,140 Ordinary Shares

     Indicate  by check mark  whether  the  registrant  (1) has filed all
reports  required to be filed by Section 13 or 15(d) of the Securities  Exchange
Act of 1934 during the preceding 12 months (or for such shorter  period that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.

                              Yes |X|      No |_|

     Indicate by check mark which financial statement item the registrant has
elected to follow.

                         Item 17 |_|      Item 18 |X|


*    Not for trading, but only in connection with the registration of the
American Depositary Shares.




                                TABLE OF CONTENTS




                                                                                                               Page

                                                                                                             
Presentation of Financial and Certain Other Information..........................................................iv
Cautionary Statement Regarding Forward Looking Information........................................................v

                                                    PART I

Item 1.  Identity of Directors, Senior Management and Advisers...................................................1

Item 2.  Offer Statistics and Expected Timetable.................................................................1

Item 3.  Key Information.........................................................................................1
              THE COMPANY........................................................................................1
              SELECTED FINANCIAL DATA............................................................................1
              EXCHANGE RATES.....................................................................................6
              SELECTED OPERATING AND OTHER DATA..................................................................8
              RISK FACTORS.......................................................................................9

Item 4.  Information on the Company.............................................................................22
              INTRODUCTION......................................................................................22
              STRATEGY..........................................................................................23
              INDUSTRY OVERVIEW.................................................................................26
                  European Airline Market.......................................................................26
                  Ireland, U.K. and Continental European Market.................................................28
                  The Acquisition of Buzz.......................................................................29
              ROUTE SYSTEM, SCHEDULING AND FARES................................................................30
                  Route System and Scheduling...................................................................30
                  Low and Widely-Available Fares................................................................35
              MARKETING AND ADVERTISING.........................................................................35
              RESERVATIONS/RYANAIR.COM..........................................................................35
              AIRCRAFT..........................................................................................36
                  Aircraft......................................................................................36
                  Fleet Expansion...............................................................................37
                  Training and Regulatory Compliance............................................................38
              ANCILLARY SERVICES................................................................................38
              MAINTENANCE AND REPAIRS...........................................................................39
                  General.......................................................................................39
                  Heavy Maintenance.............................................................................40
              SAFETY RECORD.....................................................................................41
              AIRPORT OPERATIONS................................................................................42
                  Airport Handling Services.....................................................................42
                  Airport Charges...............................................................................42
              FUEL..............................................................................................43
              INSURANCE.........................................................................................44
              FACILITIES........................................................................................46
              TRADEMARKS........................................................................................47
              GOVERNMENT REGULATION.............................................................................47
                  Liberalization of the EU Air Transportation Market............................................47
                  Regulatory Authorities........................................................................48
                  Registration of Aircraft......................................................................50
                  Regulation of Competition.....................................................................50
                  Environmental Regulation......................................................................51
                  Slots.........................................................................................52
                  Other.........................................................................................53
              DESCRIPTION OF PROPERTY...........................................................................53



Item 5.  Operating and Financial Review and Prospects...........................................................53
              HISTORY...........................................................................................53
              BUSINESS OVERVIEW.................................................................................54
              RECENT OPERATING RESULTS..........................................................................55
              CRITICAL ACCOUNTING POLICIES......................................................................56
              RESULTS OF OPERATIONS.............................................................................57
              FISCAL YEAR 2004 COMPARED WITH FISCAL YEAR 2003...................................................58
              FISCAL YEAR 2003 COMPARED WITH FISCAL YEAR 2002...................................................62
              QUARTERLY FLUCTUATIONS............................................................................66
              U.S. GAAP RECONCILIATION..........................................................................66
              RECENTLY ISSUED ACCOUNTING STANDARDS..............................................................66
              LIQUIDITY AND CAPITAL RESOURCES...................................................................69
              OFF-BALANCE SHEET TRANSACTIONS....................................................................75
              TREND INFORMATION.................................................................................76
              INFLATION.........................................................................................76

Item 6.  Directors, Senior Management and Employees.............................................................76
              DIRECTORS.........................................................................................76
                  Action and Powers of Board of Directors.......................................................79
                  Composition and Term of Office................................................................79
              SENIOR MANAGEMENT.................................................................................81
              COMPENSATION OF DIRECTORS AND SENIOR MANAGEMENT...................................................82
                  Compensation..................................................................................82
                  Employment Agreements.........................................................................83
              EMPLOYEES AND LABOR RELATIONS.....................................................................83

Item 7.  Major Shareholders and Related Party Transactions......................................................87
              DESCRIPTION OF CAPITAL STOCK......................................................................87
              MAJOR SHAREHOLDERS................................................................................87
              RELATED PARTY TRANSACTIONS........................................................................87

Item 8.  Financial Information..................................................................................88
              CONSOLIDATED FINANCIAL STATEMENTS.................................................................88
              OTHER FINANCIAL INFORMATION.......................................................................88
                  Legal Proceedings.............................................................................88
                  Dividend Policy...............................................................................90
              SIGNIFICANT CHANGES...............................................................................90

Item 9.  The Offer and Listing..................................................................................90
              TRADING MARKETS AND SHARE PRICES..................................................................90

Item 10.  Additional Information................................................................................93
              OPTIONS TO PURCHASE SECURITIES FROM REGISTRANT OR SUBSIDIARIES....................................93
              MEMORANDUM AND ARTICLES OF ASSOCIATION............................................................94
              MATERIAL CONTRACTS................................................................................96
              EXCHANGE CONTROLS.................................................................................97
              LIMITATIONS ON SHARE OWNERSHIP BY NON-EU NATIONALS................................................97
              TAXATION..........................................................................................99
                  Irish Tax Considerations......................................................................99
                  United States Tax Considerations.............................................................102
              DOCUMENTS ON DISPLAY.............................................................................104

Item 11.  Quantitative and Qualitative Disclosures About Market Risk...........................................104
              GENERAL..........................................................................................104
              FUEL PRICE EXPOSURE AND HEDGING..................................................................105
              FOREIGN CURRENCY EXPOSURE AND HEDGING............................................................106
              INTEREST RATE EXPOSURE AND HEDGING...............................................................107

                                       ii




Item 12.  Description of Securities Other than Equity Securities...............................................109

                                     PART II

Item 13.  Defaults, Dividend Arrearages and Delinquencies......................................................109

Item 14.  Material Modifications to the Rights of Security Holders and Use of Proceeds.........................109

Item 15.  Controls and Procedures..............................................................................109

Item 16A.  Audit Committee Financial Expert....................................................................109

Item 16B.  Code of Ethics......................................................................................109

Item 16C.  Principal Accountant Fees and Services..............................................................110

                                    PART III

Item 17.  Financial Statements.................................................................................110

Item 18.  Financial Statements.................................................................................111

Item 19.  Exhibits.............................................................................................111


                                      iii




             Presentation of Financial and Certain Other Information

     As used herein,  the term "Ryanair  Holdings"  refers to Ryanair  Holdings
plc.  The term the  "Company"  refers  to  Ryanair  Holdings  together  with its
consolidated  subsidiaries.  The terms "Ryanair  Limited" and "Ryanair" refer to
Ryanair Limited,  a wholly-owned  subsidiary of Ryanair Holdings,  together with
its consolidated subsidiaries. The term "fiscal year" refers to the twelve-month
period ended on March 31 of such year.  All  references to "Ireland"  herein are
references to the Republic of Ireland.  All  references to the "U.K." herein are
references to the United  Kingdom and all  references to the "United  States" or
"U.S."  herein are  references  to the United  States of America.  References to
"U.S. dollars," "dollars," "$" or "U.S. cents" are to the currency of the United
States, references to "U.K. pounds sterling," "sterling," "U.K. POUND" and "U.K.
pence" are to the currency of U.K.  and  references  to "EUR,"  "euro" and "euro
cents"  are to the euro,  the common  currency  of twelve  Member  States of the
European Union (the "EU"),  including  Ireland.  References to "Irish pounds" or
"IR  POUND"  are  to  the  former  currency  of  Ireland.  Various  amounts  and
percentages set out in this Annual Report on Form 20-F (this "Report") have been
rounded and accordingly may not total.

     The Company owns or  otherwise  has rights to the  trademark  RYANAIR (R)
in certain jurisdictions.  See "Item 4. Information on the  Company-Trademarks."
This Report also makes  reference  to trade names and  trademarks  of  companies
other than the Company.

     The Company publishes its Consolidated  Financial Statements in accordance
with accounting  principles  generally accepted in Ireland ("Irish GAAP"), which
differ in certain respects from accounting  principles generally accepted in the
United  States  ("U.S.  GAAP").  For a detailed  discussion  of the  differences
between  Irish  GAAP  and U.S.  GAAP  that  affect  the  Company's  Consolidated
Financial  Statements,  see  Note 31 to the  Consolidated  Financial  Statements
included in Item 18.

     The company  publishes  its Financial  Statements  in euro.  Solely for the
convenience of the reader,  this Report  contains  translations  of certain euro
amounts into U.S. dollars at specified rates. These  translations  should not be
construed as representations  that the converted amounts actually represent such
U.S.  dollar  amounts  or could be  converted  into  U.S.  dollars  at the rates
indicated or at any other rate.  Unless  otherwise  indicated,  such U.S. dollar
amounts  have  been  translated  from  euro  at a rate  of EUR  1.00=$1.2292  or
$1.00=EUR  0.8135,  the noon buying rate in New York City for cable transfers of
foreign currencies as certified for customs purposes by the Federal Reserve Bank
of New York (the "Noon Buying Rate") on March 31, 2004. The Noon Buying Rate for
euro on September 15, 2004 was EUR 1.00=$1.214 or $1.00=EUR  0.824. See "Item 3.
Key  Information-Exchange  Rates" for  information  regarding  rates of exchange
between the euro and the U.S.  dollar,  between the U.K.  pound sterling and the
euro and between the U.K.  pound  sterling and the U.S.  dollar from 1999 to the
present,  and "Item 5.  Operating and Financial  Review and Prospects" and "Item
11. Quantitative and Qualitative  Disclosure About Market Risk" for a discussion
of the effects of changes of exchange rates on the Company.

     Prior to March 31, 2000,  the  reporting  currency of the Company was Irish
pounds. To facilitate a comparison,  Irish pound-denominated  financial data for
periods  prior to March 31, 2000 included in this Report have been restated from
Irish pounds to euro at the fixed rate of IR POUND  0.787564=EUR 1.00 set by the
European  Central  Bank as of December 31, 1998.  The  comparative  balances for
prior  years now  reported  in euro  depict  the same  trends as would have been
presented had the Company continued to report such amounts in Irish pounds.  The
Company's  financial  data  for  periods  prior  to  March  31,  2000 may not be
comparable to that of other  companies  reporting in euro if those companies had
restated from a reporting currency other than Irish pounds, due to the fact that
prior  to the  adoption  of the euro  the  currencies  of the  other  euro  area
countries fluctuated against the Irish pound.


                                       iv





           Cautionary Statement Regarding Forward Looking Information

     Except for the historical  statements and discussions  contained herein,
statements  contained in this Report  constitute  "forward  looking  statements"
within the meaning of Section 27A of the U.S. Securities Act of 1933 and Section
21E of the U.S.  Securities Exchange Act of 1934. Forward looking statements may
include words such as "expect," "estimate," "project,"  "anticipate,"  "should,"
"intend" and similar  expressions or variations on such expressions.  Any filing
of the Company  with the U.S.  Securities  and Exchange  Commission  may include
forward looking statements.  In addition, other written or oral statements which
constitute  forward  looking  statements have been made and may in the future be
made by or on behalf of the Company,  including statements concerning its future
operating and  financial  performance,  the Company's  share of new and existing
markets,  general  industry and economic  trends and the  Company's  performance
relative  thereto and the Company's  expectation as to requirements  for capital
expenditures and regulatory matters.  The Company's business is the provision of
a low-fares airline service in Europe, and its outlook is predominately based on
its interpretation of what it considers to be the key economic factors affecting
that business and the European economy.  Forward looking  statements with regard
to the Company's  business  rely on a number of  assumptions  concerning  future
events and are subject to a number of uncertainties  and other factors,  many of
which are outside the  Company's  control,  that could cause  actual  results to
differ materially from such statements. It is not reasonably possible to itemize
all of the many  factors and  specific  events that could affect the outlook and
results of an airline operating in the European economy.  Among the factors that
are subject to change and could significantly  impact Ryanair's expected results
are the  airline  pricing  environment,  fuel  costs,  competition  from new and
existing carriers, market prices for replacement aircraft, costs associated with
environmental,  safety and security measures, actions of the Irish, U.K., EU and
other  governments and their  respective  regulatory  agencies,  fluctuations in
currency exchange rates and interest rates, airport handling and access charges,
litigation,  labor relations,  the economic environment of the airline industry,
the general economic  environment in Ireland,  the U.K. and elsewhere in Europe,
the general  willingness  of passengers  to travel and other  factors  discussed
herein.  The Company  disclaims  any  obligation to update or revise any forward
looking  statements,  whether as a result of new  information,  future events or
otherwise.

                                       v




                                     PART I

Item 1.  Identity of Directors, Senior Management and Advisers

         Not applicable.

Item 2.  Offer Statistics and Expected Timetable

         Not applicable.

Item 3.  Key Information



                                   THE COMPANY

     Ryanair operates a low-fares  scheduled passenger airline serving
short-haul,  point-to-point  routes in Europe  from its bases at Dublin,  London
(Stansted), Shannon, London (Luton), Glasgow (Prestwick),  Brussels (Charleroi),
Frankfurt (Hahn), Milan (Bergamo),  Stockholm (Skavsta),  Barcelona (Girona) and
Rome (Ciampino) airports,  which together are referred to as "Ryanair's bases of
operations"  or  "Ryanair's  bases." In operation  since 1985,  Ryanair began to
introduce a low cost operating  model under a new  management  team in the early
1990s. The Company offers over 500 scheduled  short-haul flights per day serving
24 locations in the U.K.  and Ireland and 64  locations in  continental  Europe,
with an operating fleet of 76 aircraft flying a total of 161 routes.

     A detailed description of the Company's business can be found in "Item 4.
Information on the Company.



                             SELECTED FINANCIAL DATA

     On January 1, 1999, the euro was introduced as the common legal currency of
then eleven of the Member States of the EU, including  Ireland.  The Company has
adopted  the  euro  as its  reporting  currency  in the  Consolidated  Financial
Statements  included in Item 18 and all Irish  pound-denominated  financial data
for periods  prior to March 31, 2000  included in this Report have been restated
from Irish pounds to euro at the fixed rate of IR POUND 0.787564=EUR 1.00 set by
the European Central Bank as of December 31, 1998. The comparative  balances for
prior  years now  reported  in euro  depict  the same  trends as would have been
presented  had the Company  continued  to report such  amounts in Irish  pounds.
However,  they may not be directly  comparable  to the  financial  statements of
other  companies that have been restated in euro if those companies had restated
from a reporting currency other than Irish pounds, due to the fact that prior to
the  adoption of the euro,  the  currencies  of euro-area  countries  fluctuated
against the Irish pound.

     The following tables set forth certain of the Company's selected
consolidated  financial  information and should be read in conjunction  with the
audited  Consolidated  Financial  Statements  of the Company  and related  notes
thereto included in Item 18 and with "Item 5. Operating and Financial Review and
Prospects."

                                       1






Profit and Loss Account Data:

                                                                Fiscal Year ended

                                                                    March 31,
Irish GAAP                          2004 (a)        2004         2003         2002         2001         2000
                                            (in thousands, except per Ordinary Share and per ADS data)
                                                                                        
Total operating revenues.........    $1,320,436 EUR 1,074,224 EUR 842,508 EUR 624,050  EUR 487,405  EUR 370,137
Total operating expenses.........   (1,011,554)    (822,937)    (579,034)    (461,117)    (373,394)    (286,082)
Operating income before goodwill
   amortization..................       308,882      251,287      263,474     162,933      114,011       84,055
Goodwill amortization............       (2,879)      (2,342)            -           -            -            -
Operating income after goodwill
   amortization..................       306,003      248,945      263,474     162,933      114,011       84,055
Net interest (expense) income....      (29,098)     (23,673)          477       7,939        7,704        3,717
Other non-operating income ......         3,943        3,208          599       1,502        1,673        2,322
Profit before taxation...........       280,848      228,480      264,550     172,374      123,388       90,094
Taxation.........................      (26,881)     (21,869)     (25,152)     (21,999)     (18,905)     (17,576)
Profit after taxation............      $253,967  EUR 206,611  EUR 239,398 EUR 150,375  EUR 104,483   EUR 72,518

Ryanair Holdings basic earnings
   per Ordinary Share
   (U.S. cents)/(euro cent) (b)..         33.53        27.28        31.71       20.64        14.81        10.81
Ryanair Holdings diluted
   earnings per Ordinary Share
   (U.S. cents)/(euro cent)......         33.20        27.00        31.24       20.32        14.63        10.74
Ryanair Holdings basic earnings
   per ADS (U.S. cents)/(euro
   cent)(c)......................        167.66       136.40       158.55      103.20        74.05         54.05


See notes on page 5.

                                       2







Profit and Loss Account Data:


                                                               Fiscal Year ended
                                                                   March 31,
 U.S. GAAP                           2004(a)        2004        2003        2002         2001        2000
                                           (in thousands, except per Ordinary Share and per ADS data)

                                                                                   
 Total operating revenues......     $1,320,436 EUR 1,074,224 EUR 842,508 EUR 624,050   EUR 487,405  EUR 370,137
 Total operating expenses......    (1,011,336)     (822,760)    (577,780)   (459,814)     (370,455)    (283,915)
 Operating income..............        309,100       251,464     264,728     164,236       116,950       86,222
 Net interest(expense) income..       (20,232)      (16,460)       5,739      12,966         7,704        3,717
 Other non-operating income
    (expenses).................          3,943         3,208      (3,590)      1,502         8,476       (1,433)
 Income before taxation........        292,811       238,212     266,877     178,704       133,130       88,506
 Taxation......................       (28,004)      (22,782)     (25,067)    (23,155)      (20,742)     (16,640)
 Net income....................       $264,807   EUR 215,430 EUR 241,810 EUR 155,549   EUR 112,388   EUR 71,866
 Basic earnings per Ordinary Share
    (U.S. cents)/(euro cent) (b)...         34           28           32          21            15           11
 Diluted earnings per Ordinary
    Share (U.S. cents)/(euro
    cent)(b)...................             34           28           31          20            15           11
Net income per ADS
    (U.S. cents)/(euro cent) (c)..         175          142          160         103            74           55

See notes on page 5.


                                       3








Balance Sheet Data:


                                                                      As of March 31,
Irish GAAP                               2004(a)        2004         2003         2002          2001         2000
                                                                       (in thousands)
                                                                                             
Cash at bank and liquid resources.      $1,545,535 EUR 1,257,350 EUR 1,060,218   EUR 899,275  EUR 626,720   EUR 355,248
Total assets..................           3,612,616     2,938,998     2,466,707     1,889,572    1,277,252       712,701
Long-term debt, including capital
  lease obligations...............       1,171,405       952,982       837,225       550,503      402,750       121,979
Shareholders' equity..............       1,788,840     1,455,288     1,241,728     1,002,274      669,898       441,357

                                                                       As of March 31,
U.S. GAAP                                2004(a)       2004          2003          2002          2001         2000
                                                                       (in thousands)

Cash and cash equivalents.........       $915,268   EUR 744,605    EUR 537,476   EUR 482,492  EUR 389,059  EUR 121,430
Total assets......................      3,640,757     2,961,892      2,479,868     1,896,686    1,279,088      713,399
Long-term debt, including capital
  lease obligations...............      1,171,404       952,981        837,225       550,503      402,750      121,979
Shareholders' equity..............      1,667,141     1,356,281      1,177,187     1,019,607      674,386      439,340



See notes on page 5.

                                       4






Cash Flow Statement Data:

                                                                    As of March 31,
Irish GAAP                                       2004(a)      2004       2003        2002       2001        2000
                                                                     (in thousands)
                                                                                           
  Net cash inflow from operating
     activities..........................       $567,966 EUR 462,062 EUR 351,003 EUR 309,109 EUR 229,802 EUR 149,575
  Net cash (outflow)/inflow from returns
  on .investment and servicing of finance       (24,969)    (20,313)         608      10,360       5,569       1,953
  Taxation...............................        (2,527)     (2,056)     (3,410)     (5,071)    (13,813)    (15,545)
  Net cash (outflow) from capital
     expenditure.........................      (407,601)   (331,599)   (469,847)   (372,024)   (356,213)   (154,079)
  Net cash (outflow) from acquisition of
  subsidiary undertakings................       (40,190)    (32,696)          -           -           -           -
  Net cash inflow/(outflow) before
  financing and management of liquid resources    92,679      75,398   (121,646)    (57,626)   (134,655)    (18,096)
  Net cash (outflow)/inflow from
  financing and management of liquid resources (155,512)   (126,515)     120,449      78,513     174,196      18,752
  (Decrease)/increase in cash............      ($62,833)(EUR 51,117) (EUR 1,197)  EUR 20,887  EUR 39,541     EUR 656



                                                                    As of March 31,
U.S. GAAP                                      2004(a)      2004       2003          2002       2001        2000
                                                                     (in thousands)
  Net cash inflow from operating
     activities..........................     $540,472 EUR 439,694  EUR 348,200  EUR 314,398  EUR 221,558 EUR 135,983
  Net cash (outflow) from investing
     activities..........................    (435,504)   (354,299)    (575,806)    (551,146)    (360,056)   (327,006)
  Net cash inflow from financing.........      149,635     121,734      282,590      330,181      406,127     214,749
  Increase in cash and cash equivalents..      254,603     207,129       54,984       93,433      267,629      23,726
  Cash and cash equivalents at beginning
  of ................................year      660,665     537,476      482,492      389,059      121,430      97,704
  Cash and cash equivalents at end of
     the year............................     $915,268 EUR 744,605  EUR 537,476  EUR 482,492  EUR 389,059 EUR 121,430



(a)  Dollar amounts are translated from euro solely for  convenience at the Noon
     Buying Rate on March 31,  2004 of  EUR 1.00=$1.2292 or $1.00=EUR 0.8135.

(b)  Earnings per share and net income per share data have been adjusted to give
     effect to the  two-for-one  stock  splits  effected  in  February  2000 and
     December  2001 and  those  shares  issued  in  connection  with  the  stock
     offerings conducted outside the United States in accordance with Regulation
     S under the  Securities  Act (the  "Regulation S Offerings") in March 2000,
     February 2001 and February 2002.

(c)  Represents earnings per Ordinary Share or net income per Ordinary Share
     multiplied by five.

                                       5




                                 EXCHANGE RATES

     The  following  table sets forth,  for the  periods  indicated,  certain
information  concerning  the exchange  rate between (i) the U.S.  dollar and the
euro,  (ii) the U.K.  pound  sterling  and the euro,  and  (iii) the U.K.  pound
sterling and the U.S. dollar. Such rates are provided solely for the convenience
of the  reader  and are not  necessarily  the rates  used by the  Company in the
preparation of its  Consolidated  Financial  Statements  included in Item 18. No
representation  is made that any of such currencies could have been, or could be
converted  into any of the other such  currencies  at such rates or at any other
rate.




U.S. dollars per EUR 1.00 (1)
                                                                          End of
Year ended December 31,                                                   period   Average(2)     Low      High

                                                                                                
1999................................................................      1.007       1.059         -        -
2000................................................................      0.939       0.920         -        -
2001................................................................      0.882       0.892         -        -
2002................................................................      1.050       0.946         -        -
2003................................................................      1.260       1.141         -        -


Month ended
March 31, 2004.....................................................           -            -    1.209    1.243
April 30, 2004.....................................................           -            -    1.180    1.236
May 31, 2004.......................................................           -            -    1.180    1.227
June 30, 2004......................................................           -            -    1.201    1.232
July 31, 2004......................................................           -            -    1.203    1.244
August 31, 2004....................................................           -            -    1.203    1.237
September 15, 2004.................................................           -            -    1.205    1.228


U.K. pounds sterling per EUR 1.00 (3)

                                                                         End of
Year ended December 31,                                                  period    Average(2)     Low     High

1999................................................................      0.622       0.656         -       -
2000................................................................      0.630       0.609         -       -
2001................................................................      0.611       0.620         -       -
2002................................................................      0.652       0.629         -       -
2003................................................................      0.706       0.694         -       -

Month ended
March 31, 2004......................................................         -            -     0.664   0.682
April 30, 2004......................................................         -            -     0.657   0.674
May 31, 2004........................................................         -            -     0.665   0.680
June 30, 2004.......................................................         -            -     0.657   0.670
July 31, 2004.......................................................         -            -     0.660   0.673
August 31, 2004.....................................................         -            -     0.658   0.677
September 15, 2004..................................................         -            -     0.678   0.684



                                       6






U.K. pounds sterling per US$1.00(4)
                                                                            End of
Year ended December 31,                                                     period   Average(2)    Low    High

                                                                                                 
1999.....................................................................   0.619       0.619          -      -
2000.....................................................................   0.667       0.662          -      -
2001.....................................................................   0.688       0.695          -      -
2002.....................................................................   0.621       0.666          -      -
2003.....................................................................   0.560       0.608          -      -

Month ended
March 31, 2004.......................................................         -             -    0. 535  0. 556
April 30, 2004.......................................................         -             -    0. 539  0. 566
May 31, 2004.........................................................         -             -    0. 545  0. 570
June 30, 2004........................................................         -             -    0. 542  0. 553
July 31, 2004........................................................         -             -    0. 534  0. 551
August 31, 2004......................................................         -             -     0.542   0.558
September 15, 2004...................................................         -             -     0.556   0.564



(1)  Based on the Noon Buying Rate for euro,  and, for periods  prior to January
     1, 1999, the Noon Buying Rate for Irish pounds,  calculated on the basis of
     the fixed exchange rate of EUR 1.00=IR POUND 0.787564, as established by
     the European Central Bank.

(2)  The average of the relevant exchange rates on the last business day of each
     month during the relevant period.

(3)  Based on the  composite  exchange rate as quoted at 5 p.m. New York time by
     Bloomberg.

(4)  Based on the Noon Buying Rate for U.K. pounds sterling.

     As of September 15, 2004, the exchange rate between the U.S. dollar and the
euro was EUR 1.00=$1.214,  or $1.00=EUR 0.824 the exchange rate between the U.K.
pound  sterling and the euro was U.K.  POUND  1.00=EUR  1.463,  or EUR 1.00=U.K.
POUND 0.684;  and the exchange rate between the U.K. pound sterling and the U.S.
dollar was U.K. POUND 1.00=$1.777, or $1.00=U.K. POUND 0.563. The fixed exchange
rate  between  the Irish  pound and the euro,  as  established  by the  European
Central Bank, is EUR 1.00=IR POUND  0.787564.  For a discussion of the impact of
exchange rate fluctuations on the Company's results of operations, see "Item 11.
Quantitative and Qualitative Disclosures About Market Risk."


                                       7



                        SELECTED OPERATING AND OTHER DATA

     The following  table sets forth certain  operating data of Ryanair for each
of the fiscal years ended March 31, 2000,  2001,  2002, 2003 and 2004. Such data
are derived from the Consolidated  Financial  Statements  prepared in accordance
with Irish GAAP (except as otherwise  indicated)  and certain other data and are
not audited.  For definitions of the terms used in this table,  see the Glossary
in Appendix A. See the notes  following the table for  explanatory  material and
Note  31 to the  Consolidated  Financial  Statements  included  in Item 18 for a
detailed  discussion  of the principal  differences  between Irish GAAP and U.S.
GAAP.




                                                              Fiscal Year ended March 31,
Operating Data:                                      2004          2003           2002          2001          2000
                                                                                              
Irish GAAP and U.S. GAAP................
Average Yield per RPM (EUR)...............          0.089         0.108          0.122         0.139         0.157
Average Yield per ASM (EUR)...............          0.066         0.084          0.091         0.098         0.106
Average Passenger Spend per Flight (EUR)..          3.070         3.518          3.630         3.600         3.910
Average Fuel Cost per U.S. Gallon (EUR)...          0.816         0.930          1.007         0.750         0.630
Irish GAAP..............................
Cost per ASM (CASM) (EUR)(a)..............          0.055         0.062          0.071         0.079         0.085
Operating Margin........................              23%           31%            26%           23%           23%
U.S. GAAP...............................
Cost per ASM (CASM) (EUR)(a)..............          0.055         0.061          0.071         0.078         0.085
Operating Margin........................              23%           31%            26%           24%           23%
Other Data: (Irish GAAP, except where
  described as U.S. GAAP)
Revenue Passengers Booked...............       23,132,936    15,736,936     11,091,066     8,051,633           N/A
Revenue Passengers Flown                       21,244,130    14,427,329     10,202,193     7,434,640     5,501,272
Revenue Passenger Miles (RPMs)..........   10,425,878,625 6,781,128,672  4,505,861,947 3,118,098,414 2,103,848,249
Available Seat Miles (ASMs).............   13,996,127,688 8,744,373,118  6,081,007,925 4,439,036,540 3,126,069,535
Flown Passenger Load Factor.............              74%           78%            74%           70%           67%
Booked Passenger Load Factor                          81%           85%            81%           77%           N/A
Break-even Load Factor (a)..............              62%           57%            58%           57%           54%
Break-even Load Factor (U.S. GAAP) (a)..              62%           57%            58%           56%           54%
Average Length of Passenger Haul
  (miles)...............................              491           473            442           419           382
Sectors Flown...........................          171,726       115,325         90,124        72,655        59,140
Average Flown Passenger Fare (EUR)........          43.52         50.73          54.01         58.23         60.09
Average Booked Passenger Fare (EUR).......          39.97         46.51          49.68         53.77           N/A
Number of Airports Served at Period End.               84            62             52            45            35
Average Daily Flight Hour Utilization
---------------------------------------
(hours).................................             8.37          8.02           7.28          6.82          6.37
Employees at Period End.................            2,302         1,897          1,531         1,476         1,388
Employees per Aircraft at Period End ...               32            35             37            41            53
Booked Passengers per Employee at
Period End..............................           10,049         8,296          7,244         5,455           N/A



(a)  For the purposes of calculating  Cost per ASM, and Break-Even  Load Factor,
     costs  include  the  costs  of  Ryanair's  charter  operations   (excluding
     non-charter  ancillary  costs) but not the  revenues  or seat miles of such
     charter operations.

                                       8






                                  RISK FACTORS

                          Risks Related to the Company

Changes in Fuel Costs and Fuel Availability Affect the Company's Results

     Jet fuel costs have been  subject to wide  fluctuations  as a result of
increases  in demand,  sudden  disruptions  in and other  concerns  about global
supply, as well as market speculation.  As a result,  prices continue to exhibit
substantial  volatility.  Both the cost and  availability of fuel are subject to
many economic and political  factors and events  occurring  throughout the world
that Ryanair can neither control nor accurately predict. As international prices
for jet fuel are  denominated  in U.S.  dollars,  Ryanair's  fuel costs are also
subject to certain exchange rate risks.  Substantial  price  increases,  adverse
exchange rates or the  unavailability of adequate supplies,  including,  without
limitation,  any such events resulting from prolonged  hostilities in the Middle
East or other  oil-producing  regions,  or the  suspension  of production by any
significant  producer,  could  have  a  material  adverse  effect  on  Ryanair's
profitability.  In the event of a fuel shortage  resulting  from a disruption of
oil  imports or  otherwise,  higher fuel prices or a  curtailment  of  scheduled
services could result.

     While Ryanair has in the past entered into arrangements  providing for
substantial  protection against  fluctuations in fuel prices,  generally through
forward contracts covering 12-18 months of anticipated jet fuel requirements, in
light of the significant  increases in oil prices in recent months,  the Company
has not entered into any such arrangements beyond October 2004, when its current
contracts expire.  Ryanair does not expect to enter into new arrangements  until
it believes forward prices have returned to more favorable levels.  There can be
no assurance  that  Ryanair's  current or any future such  arrangements  will be
adequate to protect Ryanair from further increases in the price of fuel, or that
fuel prices will  decline  from their  current  high levels any time in the near
future.  Ryanair has not  otherwise  entered into  agreements  to guarantee  its
supply of fuel. See "Item 11.  Quantitative  and Qualitative  Disclosures  About
Market Risk-Fuel Price Exposure and Hedging."

     As  a  result  of  Ryanair's   decision  not  to  enter  into  new  hedging
arrangements,   the  Company  will  be  more  exposed  to  risks   arising  from
fluctuations  in the price of fuel,  especially  in light of recent  significant
increases.  In the quarter  ended June 30, 2004,  one gallon of jet fuel cost on
average  0.91 U.S.  cents per  gallon,  an increase of 9.6 % as compared to 0.83
U.S.  cents per gallon in the  comparable  period in 2003.  Based upon Ryanair's
fuel  consumption for the fiscal year ended March 31, 2004, a change of one U.S.
cent in the average annual price per gallon of aviation fuel would have caused a
change of  approximately  EUR 2 million  in the  Company's  annual  fuel  costs.
Ryanair's  fuel costs in the fiscal  year ended  March 31,  2004,  after  giving
effect to the Company's fuel hedging activities,  increased by approximately 36%
over the comparable period ended March 31, 2003, to EUR 175.0 million, primarily
due to an increase in the number of sectors flown and the average  sector length
as a result of the  expansion of Ryanair's  fleet and route  network,  offset in
part by  improvements  in fuel burn per hour and the positive impact on the cost
per  gallon  of the  strengthening  of the  euro  against  the  dollar.  Ryanair
estimates that its fuel cost would have been  approximately EUR 194.3 million in
fiscal year 2004, compared to EUR 171.3 million (excluding de-icing costs of EUR
3.7 million in each case) had Ryanair not had any hedging arrangements in place.
Because of Ryanair's  low-fares  policy,  its ability to pass on increased  fuel
costs to  passengers  through  increased  fares  or  otherwise  may be  limited.
Moreover,  the anticipated  substantial expansion of Ryanair's fleet will result
in a substantial increase, in absolute terms, in Ryanair's aggregate fuel costs.

     In addition,  of Ryanair's  total operating  fleet of 76 aircraft,  13 are
Boeing  737-200As  which are generally  less fuel  efficient than newer aircraft
used by many of Ryanair's  competitors.  A significant  increase in the price of
jet fuel would  therefore  result in a higher  percentage  increase in Ryanair's
average overall operating costs than those of its competitors that use more fuel
efficient aircraft. See "Item 4. Information on the Company--Fuel."


                                       9




The Company's Legal Dispute Regarding Fuel Levies at Stansted Airport Could
Result in Increased Costs

     In July 2004,  Ryanair commenced an action in the High Court of England and
Wales (Chancery Division) against BAA plc and Stansted Airport Limited (together
"BAA"),  the  companies  that operate  London's  Heathrow,  Gatwick and Stansted
Airports,  on  several  grounds,   including  abuse  of  dominant  position  and
overcharging,  in connection with a fuel levy that BAA has unilaterally  imposed
on Ryanair and other  airlines at London  (Stansted).  BAA responded by filing a
separate  action  against  Ryanair  alleging  that  Ryanair has  repudiated  its
contract  with BAA and seeking  payment of fuel levies  withheld by Ryanair as a
result of the fuel levy  dispute in an amount of  approximately  EUR 1.5 million
(or roughly 3% of the total  aeronautical  charges  that Ryanair paid BAA during
fiscal 2004).  BAA further claims that it is now no longer bound by its contract
with  Ryanair in  relation to airport  charges  and that it can  instead  charge
Ryanair the published  airport tariffs at London  (Stansted),  as opposed to the
lower   amounts   charged   under  the   contract.   See   "Item  8.   Financial
Information--Other  Financial  Information--Legal  Proceedings"  for  additional
details on this matter.

     While the Company  believes  that its contract  with BAA remains  valid,
Ryanair cannot  predict the final outcome of these actions,  and does not expect
any final decision to be rendered in the near term.  However,  should the courts
declare  Ryanair's  contract  with BAA is no longer  binding,  the Company would
likely face materially increased costs at London (Stansted), its principal base,
or  could be  forced  to cut back its  London  (Stansted)  operations.  See also
"--Ryanair's  Continued  Growth Is  Dependent  on Access to  Suitable  Airports"
below.  Flights to or from London (Stansted)  accounted for approximately 61% of
the Company's passenger volumes in fiscal 2004.

The Company Could Incur Significant Additional Costs Arising from Legal
Proceedings Alleging Unlawful State Aid at Brussels Charleroi and Certain Other
Airports

     In December  2002, the European  Commission  announced the launch of an
investigation  into the  April  2001  agreement  between  Ryanair  and  Brussels
(Charleroi)  airport and the  airport's  owner,  the  government  of the Walloon
Region of Belgium  which enabled the Company to launch new routes and base up to
four aircraft at Brussels (Charleroi).

     In  February  2004,  the  European  Commission  found that a portion of the
Company's  arrangements  between Ryanair, the airport and the region constituted
illegal  state aid,  and  therefore  ordered  Ryanair to repay the amount of the
benefit  received in connection with those  arrangements.  In May 2004,  Ryanair
appealed the decision of the European  Commission to the European Court of First
Instance,  requesting  the decision be annulled.  No assurance can be given that
this appeal will be successful.  In addition,  in April 2004, the Walloon Region
wrote to Ryanair requesting  repayment of all deemed illegal state aid, although
it  acknowledged  Ryanair's  right to offset against these amounts certain costs
incurred in relation to the  establishment  of the base, in accordance  with the
Commission's  decision.  In September  2004,  the Walloon Region issued a formal
demand that Ryanair repay a total of approximately EUR 4 million,  excluding any
interest  that may be due.  Ryanair  believes that no repayment is due when such
offsets are taken into account.

         In an unrelated,  though similar,  matter,  in July 2003, a Strasbourg
court ruled (on the basis of a  complaint  by Air France  Group ("Air  France"))
that marketing support granted by the Strasbourg  Chamber of Commerce to Ryanair
in connection with its launch of services from  Strasbourg to London  (Stansted)
constituted  unlawful  state aid. The judgment took effect on September 24, 2003
and has been upheld by one appeals court.  Ryanair has appealed this decision to
a higher  court on the basis that the  marketing  support  granted was not state
aid; however,  pending the outcome of this appeal,  Ryanair decided to close the
Strasbourg route and has instead opened a route from  Baden-Karlsruhe in Germany
to  London  (Stansted)  (Baden  airport  is  located  some  40  kilometres  from
Strasbourg).  Ryanair has confirmed  that it will reopen the route if its appeal
is  successful,  although no  assurance  can be given that  Ryanair will in fact
prevail.

                                       10



     Ryanair is facing  similar legal  challenges by competitors  with respect
to its  agreements  with Pau Airport in southern  France and Palermo  Airport in
Sicily. These actions are currently pending before local courts and are unlikely
to be resolved in the near future.

     The adverse  rulings in these or similar  cases could be used as precedents
by other competitors to challenge Ryanair's agreements with other publicly owned
airports and could cause Ryanair to strongly  reconsider its growth  strategy in
relation to public or state-owned  airports  across  Europe.  This could in turn
lead to a scaling back of Ryanair's growth strategy due to the smaller number of
privately-owned  airports  available for development.  For additional details on
these  matters,  please  see  "Item 8.  Financial  Information--Other  Financial
Information--Legal Proceedings."

The Company Faces Significant Price and Other Pressures in a Highly Competitive
Environment

     Ryanair  operates  in a  highly  competitive  marketplace,  with  a  large
number of new  entrants,  traditional  airlines and charter  airlines  competing
throughout the route network.  Airlines  compete  primarily with respect to fare
levels,  frequency and  dependability of service,  name  recognition,  passenger
amenities (such as access to frequent flyer programs) and the  availability  and
convenience of other passenger services. In addition, unlike Ryanair, certain of
Ryanair's  principal  actual  and  potential   competitors  are  state-owned  or
controlled flag carriers and may have greater name recognition and resources and
may have received or may receive in the future significant  amounts of subsidies
and other state aid from their respective governments. In addition, negotiations
between the EU and the United States on a comprehensive  "open skies"  agreement
could  result in the removal of current  barriers to the entry of U.S.  carriers
into the intra-EU  market.  See "Item 4.  Information on the Company--Government
Regulation--Regulation of Competition."

     The airline industry is highly  susceptible to price  discounting,  in part
because  airlines  incur  very low  marginal  costs  for  providing  service  to
passengers occupying otherwise unsold seats. The number of new entrant low-fares
airlines and traditional  carriers  offering lower,  more  competitive  fares in
direct   competition  with  Ryanair  across  its  route  network  has  increased
significantly as a result of the  liberalization  of the EU air transport market
and  greater  public  acceptance  of the low  fares  product.  Increasing  price
competition and the resulting  lower fares,  combined with a 54% increase in the
Company's  capacity  during the 2004 fiscal year,  in turn have  resulted in the
Company's  average revenue per passenger,  or yield,  declining by approximately
14%  compared  to  fiscal  2003,  which in turn led to the  Company's  posting a
quarterly  loss of EUR 3.3  million in the fourth  quarter of fiscal  2004,  its
first quarterly loss since its initial public offering in June 1997. The Company
expects this price  competition,  and the resulting downward pressure on yields,
to continue  to  intensify  through  the second half of the current  2005 fiscal
year,  particularly  during the winter period,  as loss-making  carriers  reduce
their fares in order to attract  business and generate  needed revenues and cash
flow in an industry characterized by rising losses.

     Although  Ryanair  intends  to compete  vigorously  and to assert its
rights against any predatory  pricing or other conduct,  price competition among
airlines  could reduce the level of fares or passenger  traffic on the Company's
routes to the point where  profitable  levels of operations may not be achieved.
Furthermore,  if Ryanair  were to achieve a  dominant  position  on any route it
operates,  it would be prevented by EU  competition  law from setting fares at a
level below the cost of providing the relevant service.

                                       11




     In addition to  traditional  competition  among  airline  companies  and
charter  operators  who have entered the "low fares"  market,  the industry also
faces competition from ground and sea transportation  alternatives as businesses
and recreational travelers seek lower-cost substitutes for air travel.

The Company Will Incur Significant Costs Acquiring New Aircraft

     Ryanair's  continued  growth is  dependent  upon its  ability to acquire
additional  aircraft  to meet  additional  capacity  needs and to replace  aging
aircraft.  Ryanair currently provides service on 161 routes to/from the U.K. and
in  continental  Europe,  and has also  increased  the frequency of service on a
number of its principal routes. The new routes and expanded service are expected
to  increase  Ryanair's  scheduled  passenger  volumes  in  fiscal  year 2005 to
approximately  27.5 million  passengers,  an increase of approximately  19% over
current  levels of 23.1 million  passengers,  although no assurance can be given
that these targets will in fact be met.

     Taking into account the retirement of certain of Ryanair's  Boeing
737-200As and the expected  termination of aircraft  leases,  Ryanair expects to
have at least 87 aircraft in its fleet by April  2005.  Over the period  through
2008,  the Company  expects to take delivery of an additional 98 Boeing  737-800
aircraft  which it is obligated to purchase  under  existing  contracts with The
Boeing  Company   ("Boeing").   These  deliveries,   net  of  further  scheduled
retirements  and lease  terminations,  are  expected to increase the size of the
Company's  fleet to 155 aircraft by December 2008.  Ryanair may elect to enlarge
its fleet further by exercising  any of the 123 options to purchase new aircraft
it currently has under its agreements with Boeing. For additional information on
the Company's aircraft and their delivery dates, see "Item 4. Information on the
Company-Aircraft"   and   "Item  5.   Operating   and   Financial   Review   and
Prospects--Liquidity and Capital Resources." There can be no assurance that this
planned  expansion will not outpace the growth of passenger traffic on Ryanair's
routes,  or that  traffic  growth will not prove to be greater than the expanded
fleet can accommodate;  in either case, such developments  could have a material
adverse  effect on the Company's  business,  results of operations and financial
condition.

     Ryanair  plans to finance  the 98 firm order  aircraft  expected to be
delivered  from October 2004 through  December 2008 through a combination of new
bank loan facilities supported by a guarantee from the Export-Import Bank of the
United  States and  similar to those  already in place,  bank debt  provided  by
commercial  bankers,  operating  and  finance  leases  via  sale  and  leaseback
transactions,  Enhanced  Equipment Transit  Certificates and cash flow generated
from the  Company's  operations.  However,  no assurance  can be given that such
financing will be available to Ryanair,  or that the terms of any such financing
will be favorable.  Any inability of the Company to obtain financing for the new
aircraft  on  advantageous  terms  could have a material  adverse  effect on its
business,  results of  operations  and  financial  condition.  In addition,  the
financing of new and existing  737-800 aircraft has already and will continue to
significantly  increase the total amount of the Company's  outstanding  debt and
the payments it is obliged to make to service such debt. Furthermore,  Ryanair's
ability to draw down funds under its existing  bank loan  facilities  to pay for
aircraft as they are delivered is subject to various  conditions  imposed by the
counterparties to the bank loan facilities and related loan guarantees,  and any
future  financing is expected to be subject to similar  conditions.  The Company
currently has a preliminary commitment from the Export Import Bank of the United
States to provide a loan  guarantee  covering 14 of the 98 firm order  aircraft,
anticipates  obtaining  a  preliminary  financing  commitment  for a further  29
aircraft by the end of October  2004,  and is assessing  proposals for financing
aircraft  due for  delivery  in the  medium  term.  For  additional  details  on
Ryanair's   financings,   see  "Item  5.  Operating  and  Financial  Review  and
Prospects--Liquidity and Capital Resources."

                                       12




The Company's Rapid Growth May Expose It To Risks

     Ryanair's  operations  have grown rapidly since it introduced a low cost
operating  model in the early 1990s.  In recent years,  Ryanair has expanded its
fleet,  added new  destinations  and  flights to its  schedule  and  established
several  new  bases  of  operations,  bringing  its  total to 11,  while  almost
quadrupling the number of passengers  flown from 5.5 million to 23.1 million and
increasing the number of people it employs by approximately 65%. Ryanair intends
to continue to expand its fleet  (which is scheduled to increase to a minimum of
155 aircraft by December 2008) and add new destinations  and additional  flights
to its schedule.  If growth in passenger  traffic and Ryanair's  revenues do not
keep pace with the planned  expansion  of its fleet,  Ryanair  could suffer from
overcapacity  and its results of operations and financial  condition  (including
its ability to fund  scheduled  aircraft  purchases  and related  debt) could be
materially  adversely  affected.  Ryanair  has  also  entered  into  significant
derivative   transactions   intended   to  hedge  both  its   current   aircraft
acquisition-related  debt  obligations  and a portion  of the  substantial  debt
obligations  it expects to incur in the  future as it expands  its fleet.  These
derivative  transactions  expose  Ryanair  to  certain  risks that could have an
adverse effect on its results of operations and financial  condition.  See "Item
11. Quantitative and Qualitative Disclosures About Market Risk."

     The  expansion  of  Ryanair's  fleet and  operations,  in addition to other
factors,  may also strain existing management resources and related operational,
financial,  management information and information technology systems, including
its internet-based  reservation  system, to the point that they may no longer be
adequate to support  Ryanair's operations.   This would require  Ryanair to make
significant additional expenditures. This expansion will also require additional
skilled  personnel,  equipment  facilities  and  systems.  An  inability to hire
skilled personnel or to secure the required equipment and facilities efficiently
and in a cost-effective manner may adversely affect Ryanair's ability to achieve
growth plans and sustain or increase its profitability.

Ryanair's New Routes and Expanded Operations May Have an Adverse Financial
Impact on Its Results

     Currently,  a substantial  number of low-fares  carriers operate routes
between the U.K.,  Ireland and continental  Europe.  See "Item 4. Information on
the Company-Industry  Overview--Ireland,  U.K. and Continental European Market."
Ryanair expects to face more intense competition in these markets, and there can
be no assurance that Ryanair's low-fares service will be accepted on new routes.

     When Ryanair  commences  new routes,  its load factors tend to be lower
than those on its established  routes and its advertising and other  promotional
costs tend to be higher,  which may result in initial  losses  that could have a
material  negative  impact on the  Company's  results of  operations  as well as
require a substantial  amount of cash to fund.  Ryanair also  periodically  runs
special promotional fare campaigns, in particular in connection with the opening
of new routes.  Promotional fares may have the effect of increasing load factors
and reducing  Ryanair's  yield and passenger  revenues on such routes during the
period that they are in effect.  See "Item 4.  Information on the  Company-Route
System,  Scheduling and Fares." Ryanair expects to have other  substantial  cash
needs as it expands,  including  cash  required to fund  aircraft  purchases  or
aircraft deposits as additional  aircraft or replacement  aircraft are bought to
service new routes and increase flight frequencies on existing routes, including
the substantial cash commitments  related to the acquisition of the new fleet of
737-800s.  There can be no assurance that the Company will have  sufficient cash
to fund such  projects  and to the  extent  Ryanair  may be unable to expand its
route system successfully,  its future revenue and earnings growth would in turn
be limited.

                                       13



Ryanair's Continued Growth Is Dependent on Access to Suitable Airports; Charges
for Airport Access Are Subject to Increase

     Airline  traffic at certain  European  airports is  regulated by a system
of "grandfather" rights in relation to "slot" allocations.  Each slot represents
authorization to take-off and land at the particular  airport during a specified
time period.  Although the majority of Ryanair's  bases of operations  currently
have  no  slot  allocations,  traffic  at 16 of  the  airports  Ryanair  serves,
including its bases at London  (Stansted),  Milan (Bergamo),  Barcelona (Girona)
and Rome (Ciampino), is currently regulated through slot allocations. Applicable
EU regulations  currently  prohibit the buying or selling of slots for cash, and
there is no assurance that Ryanair will be able to obtain a sufficient number of
slots at slot-controlled airports that it may wish to serve in the future at the
time it needs them or on acceptable  terms.  There can also be no assurance that
its non-slot bases or the other airports Ryanair serves will continue to operate
without  slot  allocations  in the  future.  See  "Item  4.  Information  on the
Company--Government Regulation--Slots."

     Airports may impose other  operating  restrictions  such as curfews,
limits on aircraft noise levels, mandatory flight paths, runway restrictions and
limits on number of average daily  departures.  Such  restrictions may limit the
ability of Ryanair to provide service to or increase service at such airports.

     Ryanair's  future  growth is also  materially  dependent  on its ability to
access suitable  airports  located in its targeted  geographic  markets at costs
that are consistent with Ryanair's low-fares strategy.  See "Item 4. Information
on the Company--Airport Operations--Airport Charges." Any condition that denies,
limits or delays Ryanair's access to airports it serves or seeks to serve in the
future  would  constrain  Ryanair's  ability  to grow.  A change in the terms of
Ryanair's  access to these  facilities  or any increase in the relevant  charges
paid  by  Ryanair  as  a  result  of  the  expiration  or  termination  of  such
arrangements  and Ryanair's  failure to  renegotiate  comparable  terms or rates
could have a material  adverse effect on the Company's  financial  condition and
results of operations.

Labor Relations Could Expose the Company to Risk

     A variety of factors,  including, but not limited to, the Company's recent
profitability,  may make it more  difficult  to maintain its current base salary
levels  and  current  employee   productivity  and  compensation   arrangements.
Consequently,  there  can  be no  assurance  that  Ryanair's  existing  employee
compensation  arrangements  may not be subject to change or  modification at any
time.

     Although  Ryanair  currently  consults  with  groups  of  employees,
including its pilots,  through "Employee  Representation  Committees," regarding
work practices and conditions of employment,  it does not conduct formal binding
negotiations  with  collective  bargaining  units,  as is the case at many other
airlines.  Ryanair  considers  its  relationship  with its employees to be good,
although  the Company  has in the past  experienced  industrial  actions or work
stoppages  by  certain  groups of its  employees.  In  addition,  in the  United
Kingdom, the British Airline Pilots Association ("BALPA")  unsuccessfully sought
to represent Ryanair's U.K. based pilots in their negotiations with the Company.
However,  under U.K.  employment  law,  BALPA can  request  that a new ballot on
representation  be undertaken among Ryanair's U.K. pilot body in October 2004 or
thereafter, which if successful would allow the U.K. pilots to be represented by
BALPA in negotiations  over pilot salaries and working  conditions.  The Company
could also potentially be exposed to claims arising from former employees of KLM
UK Limited employed by Buzz Stansted Limited ("Buzz Stansted"),  a subsidiary of
Ryanair  Limited,  following Buzz Stansted's  April 2003  acquisition of certain
assets of KLM UK Limited  if,  pursuant  to U.K.  legislation,  a  "transfer  of
undertaking"  is  found  to  have  occurred  as  part  of the  acquisition.  For
additional details on these matters,  see "Item 6. Directors,  Senior Management
and Employees-Employees and Labor Relations."


                                       14



     If any future occurrence of such events were to alter Ryanair's  historical
experience  of  flexibility  in  dealing  with  employees  or were to alter  the
public's  perception  of Ryanair  generally,  it could  have a material  adverse
effect on the Company's business, operating results and financial condition.

The Company Is Dependent on the Ireland-U.K. Market

     For the fiscal years ended March 31, 2003 and 2004, passengers on Ryanair's
routes  between  Ireland  and the U.K.  accounted  for  35.9% and 28.6% of total
passenger  revenues   respectively,   with  Dublin  and  London  accounting  for
approximately 13.4% and 10.7%,  respectively,  of total passenger revenues,  and
the Dublin-London  (Stansted) route alone accounting for approximately  7.6% and
6.0%,  respectively,  of such  total.  Ryanair's  business  would  be  adversely
affected  by any  circumstance  causing a  reduction  in general  demand for air
transportation  services in Ireland or the U.K., including,  but not limited to,
adverse changes in local economic conditions,  political disruptions or violence
(including  terrorism) or  significant  price  increases  linked to increases in
airport access costs or taxes imposed on air passengers. In addition, so long as
the Company's  operations  remain  dependent on routes  between  Ireland and the
U.K., the Company's future  operations and growth will be adversely  affected if
this market does not grow and if there is increased  competition in this market.
See "Item 4. Information on the Company-Industry Overview-Ireland-U.K. Market."

The Company Is Dependent on Third Party Service Providers

     Ryanair  currently  contracts  its heavy  airframe  maintenance  overhauls,
engine overhauls and "rotable" repairs to outside contractors approved under the
terms  of  Part  145/JAR  145,  the  European  airline  industry   standard  for
maintenance.  The Company also contracts its  ticketing,  passenger and aircraft
handling and ground  handling  services at airports  other than Dublin and those
served by Ryanair in Spain to established  third party  providers.  See "Item 4.
Information on the Company-Maintenance and Repairs-Heavy  Maintenance" and "Item
4. Information on the Company-Airport Operations--Airport Handling Services."

     Ryanair  has  recently  terminated  one of its engine  repair and  overhaul
maintenance  contracts and is in the process of  negotiating a  replacement.  In
addition, the Company's heavy maintenance agreement expires in January 2005. Any
inability  to  successfully  negotiate  replacement   contracts,   the  loss  or
expiration of any of Ryanair's third party service contracts or any inability to
renew them or negotiate  replacement  contracts with other service  providers at
comparable rates could have a material  adverse effect on the Company's  results
of operations.  Ryanair will need to enter into airport  services  agreements in
any new markets it enters, and there can be no assurance that it will be able to
obtain  the  necessary  facilities  and  services  at  competitive  rates in new
markets. In addition, although Ryanair seeks to monitor the performance of third
parties that provide passenger and aircraft handling  services,  the efficiency,
timeliness  and quality of contract  performance  by third party  providers  are
largely beyond Ryanair's direct control. Ryanair expects to be dependent on such
third party arrangements for the foreseeable future.

The Company Is Dependent on Key Personnel

     The Company's success depends to a significant  extent upon the efforts and
abilities of its senior management team,  including  Michael O'Leary,  the Chief
Executive of Ryanair, and key financial,  commercial,  operating and maintenance
personnel. Mr. O'Leary's current contract may be terminated by either party upon
12   months'   notice.   See  "Item  6.   Directors,   Senior   Management   and
Employees-Compensation    of   Directors   and   Senior    Management-Employment
Agreements." The Company's  success also depends on the ability of its executive
officers  and  other  members  of  senior   management  to  operate  and  manage
effectively both independently and as a group. Although the Company's employment
agreement with Mr. O'Leary and its employment  agreements  with its other senior
executives contain non-competition and non-disclosure  provisions,  there can be
no assurance  that these  provisions  will be  enforceable  in whole or in part.
Competition  for highly  qualified  personnel  is  intense,  and the loss of any
executive  officer,  senior  manager  or other  key  employee  without  adequate
replacement  or the  inability to attract new qualified  personnel  could have a
material  adverse  effect upon the  Company's  business,  operating  results and
financial condition.


                                       15



The Company May Face Increased Costs In Connection with Buzz Stansted

     On April 10, 2003,  Buzz Stansted,  then a newly formed 100%  subsidiary of
Ryanair  Limited,  purchased  certain  assets  from KLM UK Limited  for EUR 20.8
million. See "Item 4. Information on the  Company--Acquisition of Buzz." As part
of the  transaction,  Buzz Stansted agreed to take over the leases on six Boeing
737-300s  that Buzz Stansted is currently  operating on a  sub-service  basis on
Ryanair's route network.

     The  monthly   payments  due  the  lessor,   International   Lease  Finance
Corporation  ("ILFC"), on these leases were substantially higher than the market
rates for leases on similar  aircraft,  leading Buzz Stansted to incur operating
losses and therefore to seek to renegotiate or terminate these leases. On August
6, 2004, Buzz Stansted  finalized an agreement with ILFC for the early return of
the aircraft by the end of October 2004. The  commercial  terms of the agreement
include a settlement  in relation to the  maintenance  return  conditions of the
aircraft.

     As a result of the return of the aircraft to ILFC, Buzz Stansted intends to
cease operations.  Ryanair plans to utilize aircraft from its existing fleet and
those  acquired  under  its fleet  delivery  program  to  service  those  routes
previously  operated by Buzz  Stansted.  A number of employees of Buzz Stansted,
consisting almost entirely of pilots,  have  individually  applied for positions
with a  third-party  firm which has an agreement to provide  contract  pilots to
Ryanair. Ryanair could also be exposed to costs associated with the cessation of
operations by Buzz Stansted,  including, but not limited to, claims arising from
any redundancy of the remaining Buzz Stansted employees.

Ryanair is Subject to Aircraft Maintenance Requirements and the Risks of
Aircraft Reliability

     As 13 out  of  Ryanair's  operating  fleet  of 76  aircraft  are  737-200As
manufactured  between 1980 and 1983, it is likely that they will require greater
maintenance  expenditures than would a newer fleet. The average age of Ryanair's
fleet of owned 737-200A  aircraft at March 31, 2004 was  approximately 23 years.
The Company plans to retire these 13 737-200A  aircraft  between  September 2004
and December 2005 and replace them with new 737-800  aircraft.  In general,  the
cost of maintaining or operating  aging aircraft  exceeds that of maintaining or
operating newer aircraft. In addition,  there can be no assurance that Ryanair's
new 737-800 aircraft will not cause the Company to incur significant maintenance
or other  operating  costs.  There also can be no assurance that new regulations
will not be implemented in the future that would apply to Ryanair's aircraft and
result in an increase  in  Ryanair's  cost of  maintenance  beyond  management's
current  estimates.   In  addition,   should  Ryanair's  aircraft  cease  to  be
sufficiently  reliable or should any public  perception  develop that  Ryanair's
aircraft are less than  completely  reliable,  the Company's  business  could be
materially    adversely   affected.    See   "Item   4.   Information   on   the
Company-Maintenance and Repairs."

The Company Faces Risks Related to Its Internet Reservations Operations

     As of August 2004, in excess of 96% of Ryanair's daily flight  reservations
were  made  through  its  website.   Although  the  Company  has  established  a
contingency  program  whereby the website is hosted in two  separate  locations,
each of these locations accesses the same Open Skies booking engine,  located at
the single  center,  in order to make  reservations.  Although  there are backup
procedures  at one of these  locations,  there can be no assurance  that Ryanair
would not suffer a significant  loss of reservations in the event of a breakdown
of such  system,  which in turn  could  have a  material  adverse  affect on the
Company's financial condition or results of operations.

                                       16




                      Risks Related to the Airline Industry

Pending EU Regulations on Denied Boarding  Compensation  for Passengers  Could
Significantly  Increase Related Costs

     The  European  Union  has  passed  legislation  for  compensating   airline
passengers who have been denied boarding on a flight for which they hold a valid
ticket  (Regulation  (EC) No  261/2004),  which comes into force on February 17,
2005. This  legislation  also imposes fixed levels of compensation to passengers
for cancelled flights, except where the airline can prove that such cancellation
is caused by extraordinary  circumstances,  such as weather, air-traffic control
("ATC") delays or safety issues. The regulation calls for compensation of either
EUR  250,  EUR 400 or EUR 600 per  passenger,  depending  on the  length  of the
flight. As Ryanair's average flight duration is less than 1,500 km and therefore
considered a short-haul flight, the amount payable would therefore  generally be
EUR 250 per passenger,  per  occurrence.  Passengers  subject to long delays (in
excess  of two  hours  for  short  haul  flights)  would  also  be  entitled  to
"assistance"  including  meals,  drinks and  telephone  calls,  as well as hotel
accommodation if the delay extends overnight. For delays of over five hours, the
airline  would be  required  to  reimburse  the cost of the  ticket  or  provide
re-routing  to the  passenger's  final  destination.  Ryanair does not currently
offer any such  compensation  or other benefits to its passengers as part of its
low-fares service.

     The European Low Fares Airline  Association  (ELFAA), of which Ryanair is a
member,  has sought and  received  from the U.K.  High Court a reference  to the
European Court of Justice  challenging the validity of this  regulation,  on the
basis that the legislation is unfair and does not benefit  consumers.  ELFAA has
also  argued that the  regulation  is  anti-competitive  as it does not apply to
other competing modes of transport, such as trains, ferries and bus coaches. The
U.K. High Court has requested the European Court to expedite the hearing of this
case given the  "existence  of a  significant  risk that  airlines  will  suffer
serious damage following the coming into force of the Regulation".

     Although  Ryanair  does not  overbook  its  flights as a general  rule (and
therefore  generally does not need to deny boarding to "bumped"  passengers) and
has one of the best  on-time and  completed  flights  records of major  European
carriers,  there can be no assurance that this  legislation (if not successfully
challenged  in the  European  courts)  would  not  cause  the  Company  to incur
significant costs in connection with denied boarding compensation,  compensation
for  certain  cancellations  or the  provision  of  "assistance"  to  delayed or
cancelled  passengers,  which  could  have  a  material  adverse  effect  on the
Company's operating costs and in turn reduce its profitability.

Implementation of the Montreal Convention for Lost, Damaged or Delayed Luggage
Could Also Increase Costs.

     The  Montreal   Convention  on  the   Unification   of  Certain  Rules  for
International  Air Carriage was adopted in Montreal in May 1999.  The Convention
consolidated,  updated and has replaced all previous  agreements  on air carrier
liability,  including the 1929 Warsaw Convention. The Convention came into force
for all EU  countries  on June 28,  2004.  Passengers  can now claim up to 1,000
Special  Drawing  Rights  (SDRs)  (currently  approximately  EUR 835) for  lost,
damaged or delayed luggage.  Passengers  submitting  baggage claims will have to
provide  evidence  to  back up  these  claims.  This  compares  to the  previous
weight-based compensation system under the 1929 Warsaw Convention, which limited
liability  for  lost,   damaged  or  delayed   luggage  to  17  SDRs  (currently
approximately EUR 14) per kilo of checked hold baggage.


                                       17


     Although  Ryanair has a record for losing fewer bags in  comparison  to the
major  European  carriers,  there can be no assurance  that the Company will not
incur a  significant  increase in costs in connection  with lost baggage,  which
could have an adverse effect on the Company's operating costs and in turn reduce
its profitability.

The Company Is Dependent on the Continued Acceptance of Low-Fares Airlines

     In past  years,  accidents  or  other  safety-related  incidents  involving
certain low-fares airlines have had a negative impact on the public's acceptance
of those  airlines.  Any  adverse  event  potentially  relating to the safety or
reliability of low-fares airlines (including  accidents or negative reports from
regulatory  authorities) could adversely impact the public's  perception of, and
confidence in, airlines like Ryanair and could have a material adverse effect on
the Company's financial condition and results of operations.

The 2001 Terrorist  Attacks on the United States Had a Severe Negative Impact on
the International Airline Industry

     The terrorist  attacks on the United States on September 11, 2001, in which
four  commercial  aircraft were hijacked,  had a severe  negative  impact on the
international  airline  industry,  particularly  on U.S.  carriers  and carriers
operating  international  service to and from the U.S. Although carriers such as
Ryanair that operate  exclusively in Europe have generally been spared from such
material adverse impacts on their businesses to date, the cost to all commercial
airlines of insurance coverage for certain third party liabilities  arising from
"acts of war" or terrorism has increased  dramatically since these attacks.  See
"Item 4. Information on the Company-Insurance." In addition,  Ryanair's insurers
have  recently  advised the Company  that they intend to narrow the scope of the
Company's current act of war-related insurance coverage to exclude certain types
of catastrophic incidents, such as biological, chemical or "dirty bomb" attacks,
which could lead to further  increases in costs if the Company is forced to seek
additional  coverage.  Although  Ryanair  to date has  passed  on the  increased
insurance  costs to  passengers by means of a special  "insurance  levy" on each
ticket,  there can be no assurance  that it will  continue to be  successful  in
doing so. In response to the dramatic drop in revenue and expected  increases in
costs,  airlines in the U.S. and certain European carriers with significant U.S.
operations have sought,  and in certain cases,  already  received,  governmental
assistance  in the form of  financial  aid,  although  Ryanair has not sought or
received any such aid.

     Ryanair does not fly to the U.S.,  and although it experienced a decline of
approximately  10% in reservations in the week following the terrorist  attacks,
the  number of  flight  bookings  had  returned  to normal  levels by the end of
September  2001.  Nonetheless,  because a substantial  portion of airline travel
(both  business  and  personal)  is   discretionary   and  because   Ryanair  is
substantially  dependent on  discretionary  air travel,  any  prolonged  general
reduction  in airline  passenger  traffic  may  adversely  affect  the  Company.
Similarly,  any significant increase in expenses related to security,  insurance
or related  costs  could  have a material  adverse  effect on the  Company.  Any
further  terrorist  attacks  in  the  U.S.,  or  particularly  in  Europe,   any
significant new military  actions by the U.S. and any allies (such as the spring
2003 war in Iraq) or any  related  economic  downturn  would be likely to have a
material adverse effect on demand for air travel and thus on Ryanair's business,
operating results and financial condition.

The Company Faces the Risk of Loss and Liability

     Ryanair is exposed to potential catastrophic losses that may be incurred in
the event of an aircraft  accident or terrorist  incident.  Any such accident or
incident could involve not only repair or replacement of a damaged  aircraft and
its consequent  temporary or permanent loss from service,  but also  significant
potential claims of injured passengers and others.  Ryanair currently  maintains
passenger liability insurance,  employer liability insurance, aircraft insurance
for  aircraft  loss or damage,  insurance  for pilots' loss of license and other
business  insurance in amounts per occurrence  that are consistent with industry
standards.  Although  Ryanair  currently  believes  its  insurance  coverage  is
adequate,  there can be no assurance  that the amount of such  coverage will not
need to be increased, that insurance premiums will not increase significantly or
that Ryanair will not be forced to bear  substantial  losses from any accidents.
Airline  insurance  costs  increased  dramatically  following the September 2001
terrorist attacks on the United States.  See "-The 2001 Terrorist Attacks on the
United  States  Had a  Severe  Negative  Impact  on  the  International  Airline
Industry."  Substantial  claims  resulting from an accident in excess of related
insurance coverage could have a material adverse effect on the Company's results
of operations and financial condition.  Moreover, any aircraft accident, even if
fully insured,  could cause a public perception that Ryanair's aircraft are less
safe or  reliable  than those  operated  by other  airlines,  which could have a
material adverse effect on Ryanair's business.

                                       18




     EU Regulation No. 2027/97, as amended by Regulation  889/2002,  governs air
carrier liability.  This legislation  provides for unlimited liability of an air
carrier  in the  event of death  or  bodily  injuries  suffered  by  passengers,
implementing the Warsaw  Convention of 1929 for the Unification of Certain Rules
Relating to  Transportation  by Air, as amended by the  Montreal  Convention  of
1999.  This  legislation  also  limits the  ability of an air carrier to rely on
certain  defenses  in an action for  damages,  which would  otherwise  have been
available to it at law, and provides for uniform  liability  limits for loss of,
damage to or  destruction  of baggage and for damage  occasioned  by delay.  The
potential  exposure  of air  carriers,  such  as  Ryanair,  has  therefore  been
increased and, although Ryanair has extended its liability insurance accordingly
to meet the  requirements  of the  legislation,  no assurance  can be given that
other laws, regulations or policies will not be applied,  modified or amended in
a manner that has a material adverse effect on the Company's financial condition
or results of operations.

Airline Industry Margins Are Subject to Significant Uncertainty

     The airline industry is characterized by high fixed costs and revenues that
generally  exhibit  substantially  greater  elasticity than costs. The operating
costs of each  flight do not vary  significantly  with the number of  passengers
flown and,  therefore,  a relatively small change in the number of passengers or
in fare pricing or traffic mix could have a disproportionate effect on operating
and financial results.  Accordingly,  a relatively minor shortfall from expected
revenue levels could have a material  adverse effect on the Company's  growth or
financial  performance.   See  "Item  5.  Operating  and  Financial  Review  and
Prospects."  The very low  marginal  costs  incurred for  providing  services to
passengers  occupying otherwise unsold seats are also a factor in the industry's
high  susceptibility to price  discounting.  See "-The Company Faces Significant
Price and Other Pressures in a Highly Competitive Environment."

Safety-Related Undertakings Could Affect the Company's Results

     Aviation  authorities in Europe and the United States periodically  require
or suggest that airlines  implement certain  safety-related  procedures on their
aircraft. In recent years, the U.S. Federal Aviation  Administration (the "FAA")
has  required a number of such  procedures  with regard to Boeing 737  aircraft,
including checks of rear pressure bulkheads and flight control modules, redesign
of the rudder control system and  limitations on certain  operating  procedures.
Ryanair's policy is to implement any such required procedures in accordance with
FAA guidance, and to perform such procedures in close collaboration with Boeing.
To date, all such procedures  have been conducted as part of Ryanair's  standard
maintenance  program and have not interrupted  flight  schedules or required any
material increases in Ryanair's maintenance expenses.  However,  there can be no
assurance  that the FAA or other  regulatory  authorities  will not recommend or
require other  safety-related  undertakings or that such undertakings  would not
adversely impact the Company's results of operations or financial condition.

                                       19




Currency Fluctuations Affect the Company's Results

     Although the Company is headquartered in Ireland, a significant  portion of
its operations is conducted in the U.K. Consequently,  the Company has operating
revenues and operating expenses, as well as assets and liabilities,  denominated
in currencies other than the euro; for example,  fuel costs and some maintenance
and insurance  obligations  are  denominated  in U.S.  dollars and  U.K.-related
revenues and expenses are  denominated in U.K.  pounds  sterling.  The Company's
results of  operations  and financial  condition can therefore be  significantly
affected by fluctuations in the respective values of those currencies. Ryanair's
operations can be subject to significant  direct exchange rate risks between the
euro and the U.S.  dollar because a significant  portion of its operating  costs
(particularly  those  related to fuel  purchases)  is incurred in U.S.  dollars,
while none of its revenues are denominated in U.S. dollars. Although the Company
engages in foreign currency hedging  transactions  between the euro and the U.S.
dollar, between the euro and sterling, and between sterling and the U.S. dollar,
hedging activities cannot be expected to eliminate currency risks. See "Item 11.
Quantitative and Qualitative Discussion About Market Risk."

         Risks Related to Ownership of Ryanair's Ordinary Shares or ADSs

EU Rules Impose  Restrictions  on the  Ownership of Ryanair  Holdings'  Ordinary
Shares by Non-EU Nationals, and the Company has Instituted a Ban on the Purchase
of Ordinary Shares by Non-EU Nationals

     The Board of Directors of Ryanair  Holdings are given certain  powers under
Ryanair  Holdings'  Articles of Association  (the  "Articles") to take action to
ensure  that the amount of shares held in Ryanair  Holdings by non-EU  nationals
("Affected  Shares") does not reach a level which could jeopardize the Company's
entitlement  to continue to hold or enjoy the  benefit of any  license,  permit,
consent or privilege  which it holds or enjoys and which  enables it to carry on
business as an air carrier (a "License").  In particular,  EU Regulation 2407/92
requires  that,  in order to obtain and retain an operating  license,  an EU air
carrier must be majority owned and  effectively  controlled by EU nationals.  EU
Regulation  2407/92 does not specify what level of share  ownership  will confer
effective  control on a holder or holders of shares.  As  described  below,  the
Directors  will,  from time to time, set a "Permitted  Maximum" on the number of
Ordinary  Shares  that may be owned by non-EU  nationals  at such  level as they
believe  will  comply  with EU  Regulation  2407/92.  The  Permitted  Maximum is
currently set at 49.9%.

     In the event that, inter alia, (i) the refusal, withholding,  suspension or
revocation of any License or the  imposition of any condition  which  materially
inhibits  the  exercise of any License (an  "Intervening  Act") has taken place,
(ii) the Company  receives a notice or direction from any  governmental  body or
any other body which  regulates the  provision of air transport  services to the
effect that an Intervening  Act is imminent,  threatened or intended or (iii) an
Intervening  Act may occur as a consequence of the level of non-EU  ownership of
shares or an Intervening Act is imminent,  threatened or intended because of the
manner  of share  ownership  or  control  of  Ryanair  Holdings  generally,  the
Directors can take action  pursuant to the Articles to deal with the  situation.
They can,  inter alia,  (i) remove any  Director  or change the  Chairman of the
Board,  (ii)  identify  those shares,  American  Depositary  Shares  ("ADSs") or
Affected  Shares  which  give rise to the need to take  action  and  treat  such
shares, ADSs, or Affected Shares as Restricted Shares (see below) or (iii) set a
"Permitted  Maximum" on the number of Affected  Shares  which may subsist at any
time (which may not, save in the circumstances  referred to below, be lower than
40% of the total number of issued shares) and treat any Affected Shares (or ADSs
representing  such  Affected  Shares)  in excess of this  Permitted  Maximum  as
Restricted Shares (see below). Also, if as a consequence of a change of law or a
direction,  notice  or  requirement  of any  state,  authority  or  person it is
necessary to reduce the total number of Affected  Shares below 40% or reduce the
number of Affected Shares held by any particular  stockholder or stockholders in
order to  overcome,  prevent or avoid an  Intervening  Act,  the  Directors  may
resolve  to (i) set  the  Permitted  Maximum  at such  level  below  40% as they
consider necessary in order to overcome,  prevent or avoid such Intervening Act,
or (ii) treat such  number of  Affected  Shares (or ADSs  representing  Affected
Shares) held by any  particular  stockholder  or  stockholders  as they consider
necessary  (which  could  include  all of  such  Affected  Shares  or  ADSs)  as
Restricted Shares (see below). The Directors may serve a Restricted Share Notice
in respect of any Affected Share, or any ADR  representing  any ADS, which is to
be treated as a Restricted  Share. Such Notices can have the effect of depriving
the  recipients  of the  rights to attend,  vote and speak at general  meetings,
which they would  otherwise  have had as a consequence of holding such shares or
ADSs.  Such Notices can also require the  recipients to dispose of the shares or
ADSs  concerned  to an EU  national  (so that the  relevant  shares  (or  shares
underlying the relevant  ADSs) will then cease to be Affected  Shares) within 21
days or such longer  period as the Directors  may  determine.  The Directors are
also  given  the  power  to  transfer  such  shares  themselves  where  there is
non-compliance with the Restricted Share Notice.


                                       20


     As a further  measure  to  increase  the  percentage  of shares  held by EU
nationals,  on February 7, 2002, the Company issued a notice to  shareholders to
the effect that any purchase of Ordinary  Shares by a non-EU national after such
date will  immediately  result in the issue of a Restricted Share Notice to such
non-EU  national  purchaser.  The  Restricted  Share  Notice  compels the non-EU
purchaser  to sell the affected  shares to an EU national  within 21 days of the
date of issuance.  In the event that any such non-EU national  shareholder  does
not sell its shares to an EU national  within the  specified  time  period,  the
Company can then take legal  action to compel such a sale.  As a result,  non-EU
nationals are effectively barred from purchasing  Ordinary Shares for as long as
these  restrictions  remain  in  place.  There can be no  assurance  that  these
restrictions will ever be lifted.

     As of June 30, 2004, EU nationals owned at least 54.6% of Ryanair Holdings'
Ordinary  Shares  (assuming  conversion  of all  outstanding  ADSs into Ordinary
Shares).  Ryanair Holdings continues to monitor the EU national ownership status
of its Ordinary  Shares,  which changes on a daily basis.  Ryanair  Holdings has
undertaken  to notify its  shareholders  annually of the  percentage of Ordinary
Shares held by EU nationals.

Holders of Ordinary  Shares are  Currently  Unable to Convert  those Shares into
American Depository Shares

     In an effort to increase  the  percentage  of its share  capital held by EU
nationals,  on June 26, 2001, Ryanair Holdings  instructed The Bank of New York,
the  depositary  for its ADS  program,  to suspend  the  issuance of new ADSs in
exchange  for the  deposit  of  Ordinary  Shares  until  further  notice  to its
shareholders.  Holders of Ordinary  Shares cannot convert their Ordinary  Shares
into  ADSs  during  such  suspension,  and there  can be no  assurance  that the
suspension  will ever be lifted.  See also "EU Rules Impose  Restrictions on the
Ownership  of Ryanair  Holdings'  Ordinary  Shares by Non-EU  nationals  and the
Company  has  Instituted  a Ban on the  Purchase  of  Ordinary  Shares by Non-EU
Nationals" above.

The Company's Results of Operations Can Fluctuate Significantly

     The Company's results of operations have varied  significantly from quarter
to quarter,  and  management  expects these  variations  to continue.  Among the
factors  causing these  variations  are the airline  industry's  sensitivity  to
general  economic  conditions and the seasonal  nature of air travel.  Because a
substantial   portion  of  airline   travel  (both  business  and  personal)  is
discretionary, the industry tends to experience adverse financial results during
general economic downturns. Any prolonged general reduction in airline passenger
traffic may adversely affect the Company, particularly since it is substantially
dependent on discretionary air travel.  In addition,  the airline industry tends
to be seasonal in nature. Historically,  Ryanair has experienced its lowest load
factors  and yields  for the year in  January  and  February.  As a result,  the
Company's  operating  revenues and profit before  taxation have  generally  been
significantly  lower in the last quarter of a fiscal year ended March 31 than in
the other quarters thereof.


                                       21



     The  trading  price of Ryanair  Holdings'  Ordinary  Shares and ADSs may be
subject  to  wide  fluctuations  in  response  to  quarterly  variations  in the
Company's  operating  results  and  operating  results  of  other  airlines.  In
addition,  the global stock markets from time to time  experience  extreme price
and volume  fluctuations  that affect the market prices of many airline  company
stocks. These broad market fluctuations may adversely affect the market price of
the Ordinary Shares and ADSs.

Ryanair Holdings Does Not Intend to Pay Dividends

     Since its organization as the holding company for Ryanair in 1996,  Ryanair
Holdings has not declared or paid  dividends  on its  Ordinary  Shares.  Ryanair
Holdings anticipates, for the foreseeable future, that it will retain any future
earnings in order to fund the business operations of the Company,  including the
acquisition of additional  aircraft needed for Ryanair's  planned entry into new
markets  and its  expansion  of its  existing  service,  as well as  replacement
aircraft for its current fleet. Ryanair Holdings does not, therefore, anticipate
paying any cash or share  dividends  on its Ordinary  Shares in the  foreseeable
future. As a holding company, Ryanair Holdings does not have any material assets
other  than  interests  in  the  shares  of  Ryanair.  See  "Item  8.  Financial
Information-Other Financial Information-Dividend Policy."

Future Sales of Ordinary Shares Could Depress Ryanair Holdings' Stock Price

     Sales of substantial amounts of ADSs or Ordinary Shares (including Ordinary
Shares issued upon the exercise of stock options) in the public  market,  or the
perception that such sales could occur,  could  adversely  affect the prevailing
market price of the ADSs and the  Ordinary  Shares or the  Company's  ability to
raise capital though a public offering of its equity securities.

     The Company  seeks to attract and retain  employees in part by offering its
employees stock options and other rights to purchase Ordinary Shares, which vest
over time.  As of March 31, 2004, a total of  24,206,538  options to purchase an
equal number of Ordinary Shares were  outstanding;  not all of these options are
currently  exercisable.  Future  grants of stock  options  under  the  Company's
existing  plans are made at the  discretion of the Board of Directors of Ryanair
Holdings and can only be  considered  by the Board if the Company  meets certain
financial performance targets. The issuance of Ordinary Shares for such purposes
may have the effect of reducing the percentage  ownership in Ryanair Holdings of
the then existing stockholders.  See "Item 10. Additional Information-Options to
Purchase Securities from Registrant or Subsidiaries."

Item 4.  Information on the Company

                                  INTRODUCTION

     The  Company  operates a  low-fares  scheduled  passenger  airline  serving
short-haul,  point-to-point  routes between  Ireland,  the U.K. and  Continental
Europe.  In  operation  since 1985,  the Company  began to  introduce a low cost
operating  model under a new  management  team in the early 1990s.  See "Item 5.
Operating and Financial  Review and  Prospects--History."  At September 1, 2004,
with its  operating  fleet of 76  aircraft,  including  13 Boeing  737-200A  jet
aircraft,  57 new  Boeing  737-800  "next  generation"  aircraft  and six Boeing
737-300 aircraft,  the Company offered  approximately  500 scheduled  short-haul
flights  per day  serving 88  locations  in the U.K.,  Ireland  and  continental
Europe. See "--Route System,  Scheduling and Fares--Route System and Scheduling"
for more details of Ryanair's route network.


                                       22


     Offering  widely-available  low fares, Ryanair carried more than 21 million
passengers  during calendar year 2003. On the basis of the U.K.  Airports Annual
Statement of Movements, Passengers and Cargo (the "CAA Statistics") published by
the CAA in calendar year 2003, Ryanair had the leading market share (in terms of
passenger volume) on most of its scheduled routes between Ireland and provincial
cities in the U.K.  and carried  approximately  43% of all  scheduled  passenger
traffic between Dublin and London, a share favorably comparable to the 35% share
of Aer Lingus plc ("Aer  Lingus"),  its primary  competitor on its  U.K./Ireland
routes.  According to the CAA Statistics,  Ryanair has also achieved competitive
market  share  results on the routes it launched  from the U.K.  to  continental
Europe from the dates it began service on these routes.

     By  generating  an  average   scheduled  flown  passenger  load  factor  of
approximately  74% and  average  scheduled  passenger  yield  of EUR  0.066  per
available seat mile ("ASM") and focusing on maintaining low operating costs (EUR
0.055 per ASM),  Ryanair achieved a net margin of 19.2% on operating revenues of
EUR 1,074  million  for the  fiscal  year  ended  March 31,  2004.  See "Item 5.
Operating and Financial Review and Prospects" and "Glossary."

     The market's  acceptance of Ryanair's low-fares service is reflected in the
"Ryanair Effect" - Ryanair's history of stimulating significant growth in annual
passenger  traffic on the new routes it has entered  since 1991. On the basis of
the CAA Statistics and statistics  released by the International  Civil Aviation
Organization (the "ICAO"),  the number of scheduled airline passengers traveling
between Dublin and London increased from approximately 1.7 million passengers in
1991 to approximately 4.4 million passengers in 2003. Each  international  route
Ryanair has entered since 1991 has recorded  significant  traffic  growth in the
period following Ryanair's  commencement of service,  with Ryanair capturing the
largest portion of such growth on each such route. Although a variety of factors
contributed  to this increase in air passenger  traffic,  including the relative
strength of the Irish, U.K. and European economies, management believes that the
most  significant  factor driving such growth across all its European routes has
been  Ryanair's  low-fares  policy and its  delivery  of better  on-time  flight
punctuality,  lower levels of lost bags and fewer cancellations when compared to
its competitors.

     Ryanair  Holdings'  registered  office  is  located  c/o  Ryanair  Limited,
Corporate  Head Office,  Dublin  Airport,  County Dublin,  Ireland.  The general
telephone number is +353-1-812-1212.  Under its current Articles of Association,
Ryanair Holdings has an unlimited corporate duration.

                                    STRATEGY

     Ryanair's  objective  is to firmly  establish  itself as  Europe's  leading
low-fares  scheduled  passenger  airline  through  continued   improvements  and
expanded  offerings of its  low-fares  service.  Ryanair aims to offer low fares
that generate  increased  passenger traffic while maintaining a continuous focus
on cost-containment  and operating  efficiencies.  The key elements of Ryanair's
strategy are:

     Low  Fares.   Ryanair's  low  fares  are  designed  to  stimulate   demand,
particularly  from  fare-conscious  leisure  and  business  travelers  who might
otherwise  have  used  alternative  forms of  transportation  or would  not have
traveled  at all.  Ryanair  sells  seats on a one-way  basis,  thus  eliminating
minimum  stay  requirements  from all  travel  on  Ryanair  scheduled  services,
regardless of fare. Ryanair sets fares on the basis of the demand for particular
flights and by reference to the period remaining to the date of departure of the
flight,  with higher fares  charged on flights with higher  levels of demand for
bookings  made  nearer  to the date of  departure.  Ryanair's  Dublin  to London
(Stansted) route is its largest route in terms of passenger  volume,  with fares
ranging from EUR 0.99 to EUR 199.99  (excluding  government  taxes and passenger
service  charges).  Ryanair's  competitors  generally  do not  operate a one-way
pricing policy,  so direct  comparison is not possible,  but current  round-trip
fares on Aer Lingus,  Ryanair's largest  competitor on the London-Dublin  route,
for  travel in  September  2004 were EUR 82.27  for  economy  restricted  return
tickets,  EUR 218.27 for  economy  flexible  return and EUR 353.75 for  business
class tickets.  In July 2004, Ryanair launched a fare promotion offering a total
of one  million  seats on certain  routes for "EUR 0.99"  (excluding  government
taxes and  passenger  service  charges)  for travel  during  the period  between
September 7, 2004 and January 31, 2005, and launched a similar fare promotion in
August 2004 offering a total of 900,000  seats on certain  routes for "EUR 0.90"
(excluding government taxes and passenger service charges) for travel during the
period from September 2, 2004, and February 10, 2005.

                                       23




     Customer  Service.  Ryanair's  strategy  is to  deliver  the best  customer
service  performance in its peer group.  According to reports by the Association
of European  Airlines and the airlines' own  published  statistics,  Ryanair has
achieved better punctuality, fewer lost bags and fewer cancellations than all of
the rest of its peer  grouping  in Europe.  Ryanair  achieves  this by  focusing
strongly on the execution of these  services and by operating  from  uncongested
airports.

     Frequent  Point-to-Point  Flights on Short-Haul  Routes.  Ryanair  provides
frequent  point-to-point  service on short-haul routes to secondary and regional
airports in and around major population centers and travel destinations.  In the
fiscal year ended March 31, 2004,  Ryanair flew an average of approximately 1.83
round-trips  per route per day with an average  route length of 491 miles and an
average flight  duration of  approximately  1.2 hours.  Short-haul  routes allow
Ryanair to offer frequent  service,  while  eliminating the necessity to provide
"frill"   services   otherwise   expected  by  customers   on  longer   flights.
Point-to-point  flying (as opposed to  hub-and-spoke  service) allows Ryanair to
offer direct,  non-stop routes and avoid the costs of providing  through service
for connecting  passengers,  including  baggage  transfer and transit  passenger
assistance costs.

     In choosing its routes,  Ryanair favors secondary  airports with convenient
transportation to major population centers and regional airports.  Secondary and
regional  airports are generally  less  congested  than major airports and, as a
result,  can be expected to provide higher rates of on-time  departures,  faster
turnaround  times (the time an aircraft  spends at a gate loading and  unloading
passengers),  fewer  terminal  delays and more  competitive  airport  access and
handling  costs.  Ryanair's "on time"  performance  record  (arrivals  within 15
minutes of schedule) for the first six months of 2004 was 92%, exceeding that of
its principal competitors,  including Lufthansa AG ("Lufthansa") 84%, Air France
84%,  easyJet Plc  ("easyJet")  82%,  British  Airways 81% and  Alitalia  S.p.A.
("Alitalia") 80%, according to the Association of European Airlines' reports and
the  airlines'  own  published  statistics.  Faster  turnaround  times are a key
element in Ryanair's efforts to maximize aircraft utilization. Ryanair's average
scheduled  turnaround  time  for the  fiscal  year  ended  March  31,  2004  was
approximately 25 minutes.  Secondary and regional airports also generally do not
maintain slot  requirements  or other operating  restrictions  that can increase
operating expenses and limit the number of allowed take-offs and landings.

     Low Operating Costs. Management believes that Ryanair's operating costs are
among the lowest of any European scheduled passenger airline. Ryanair strives to
reduce or  control  four of the  primary  expenses  involved  in running a major
scheduled airline:  (i) aircraft  equipment costs; (ii) personnel  productivity;
(iii) customer service costs; and (iv) airport access and handling costs:

     Aircraft   Equipment  Costs.  Ryanair's  initial  strategy  for controlling
     aircraft  acquisition costs was to purchase used aircraft of a single type.
     From 1994 to 1998,  Ryanair  purchased used Boeing  737-200A  aircraft that
     were, at the date of purchase, between 11 and 17 years old (with an average
     age of 23 years at March 31, 2004). In the late 1990s, however, there was a
     significant  reduction in the number of such used  aircraft  available  for
     purchase in the market.  Accordingly, in March 1998, Ryanair announced that
     it would start  purchasing new Boeing 737-800 "next  generation"  aircraft.
     See "--Aircraft." The 737-800s  represent the latest generation of Boeing's
     737 aircraft and share  certain basic  attributes in common with  Ryanair's
     current fleet.  Although Ryanair's acquisition of the 737-800s has already,
     and will continue to significantly increase the size of its fleet from that
     in 1998 and thus significantly  increase its aircraft equipment and related
     costs  (both on an  aggregate  and per  aircraft  basis),  the  purchase of
     aircraft  from  a  single  manufacturer  enables  it  to  limit  the  costs
     associated  with  personnel  training,  maintenance  and the  purchase  and
     storage of spare parts,  as well as affording  greater  flexibility  in the
     scheduling of crews and equipment.  Management also believes that the terms
     of the Boeing contracts are very favorable to Ryanair.  Management  expects
     Ryanair to be  operating a single  fleet type of "next  generation"  Boeing
     737-800s from December 2005 onwards.

                                       24





     Personnel   Productivity.  Ryanair  endeavors  to  control  its labor costs
     by continually improving the productivity of its already  highly-productive
     work force. In the year ended March 31, 2004 productivity calculated on the
     basis of passengers booked per employee continued to improve, increasing to
     10,049  passengers,  a 21%  improvement  on the year ended March 31,  2003.
     Compensation for employees  emphasizes  productivity-based  pay incentives,
     including  commissions for on-board sales of products for flight attendants
     and  payments  based on the number of hours or sectors  flown by pilots and
     cabin crew personnel within limits set by industry standards or regulations
     fixing maximum working hours, as well as  participation  in Ryanair's stock
     option  programs.  Ryanair's  average pay per  employee  for the year ended
     March 31, 2004 of EUR 50,582 compares  favorably to that of its competitors
     Iberia,  easyJet,  Lufthansa,  Aer Lingus,  British Airways,  where average
     salaries are EUR 42,077,  EUR 41,384, EUR 41,377, EUR 38,329 and EUR 37,602
     respectively, as published in the latest annual reports.

     Customer  Service  Costs.  Ryanair  has  entered  into  agreements  on
     competitive  terms with third party  contractors  at certain  airports  for
     passenger  and  aircraft  handling,   ticketing  and  other  services  that
     management believes can be more cost efficiently provided by third parties.
     Management  attempts  to  obtain  competitive  rates for such  services  by
     negotiating  multi-year  contracts at prices that are fixed or subject only
     to periodic  increases  linked to  inflation.  The  development  of its own
     internet booking  facility and  reservations  center has allowed Ryanair to
     eliminate  travel  agent  commissions.  For the fiscal year ended March 31,
     2004, Ryanair generated  virtually all of its scheduled  passenger revenues
     through  direct  sales,  with sales  through  Ryanair's  website and direct
     telephone reservations generating approximately 96% and approximately 4% of
     the total, respectively.

     Airport Access Fees.  Ryanair  attempts to control  airport access and
     service charges by focusing on airports that offer  competitive cost terms.
     Management believes that Ryanair's record of delivering a consistently high
     volume of passenger traffic growth at many of these airports has allowed it
     to negotiate  favorable  contracts  with such  airports for access to their
     facilities.  Ryanair  further  endeavors  to reduce its airport  charges by
     opting,  when  practicable,  for less  expensive  gate locations as well as
     outdoor boarding stairs rather than more expensive jetways.

     Taking Advantage of the Internet.  During January 2000,  Ryanair  converted
its host reservation  system from the BABS (British Airways Booking System) to a
new  system  called  Flightspeed,  which  it  operates  under a 10 year  hosting
agreement   with  Accenture   Open  Skies  ("Open   Skies").   As  part  of  the
implementation of the new reservation  system,  Open Skies developed an internet
booking facility called Skylights. The Skylights system allows internet users to
access  Ryanair's  host  reservation  system  and to make and pay for  confirmed
reservations  in real time  through  Ryanair's  Ryanair.com  website.  Since the
launch of the Skylights system, Ryanair has heavily promoted its website through
newspaper, radio and television advertising. As a result, internet bookings have
grown rapidly,  accounting for in excess of 96% of all  reservations  on a daily
basis as of September 2004.

                                       25




     Commitment  to Safety and  Quality  Maintenance.  Ryanair's  commitment  to
safety is a primary priority of the Company and its management.  This commitment
begins  with the  hiring and  training  of  Ryanair's  pilots,  cabin  crews and
maintenance  personnel  and  includes a policy of  maintaining  its  aircraft in
accordance with the highest European airline industry standards. Ryanair has not
had a single incident involving major injury to passengers or flight crew in its
20-year  operating  history.  Although  Ryanair seeks to maintain its fleet in a
cost-effective  manner,  management  does not seek to extend  Ryanair's low cost
operating  strategy  to the areas of safety,  maintenance,  training  or quality
assurance.  Routine  aircraft  maintenance  and repair services are performed at
Dublin, London (Stansted),  Glasgow (Prestwick),  Shannon and Milan (Bergamo) by
Ryanair and, at other airports,  by maintenance  contractors  approved under the
terms  of  Part  145/JAR  145,  the  European  airline  industry   standard  for
maintenance.  Ryanair  currently  contracts heavy airframe  maintenance,  engine
overhaul  services and rotable repairs to contractors.  These  contractors  also
provide  similar  services  to a number  of other  airlines,  including  British
Airways and Aer Lingus. Ryanair assigns a Part 145/JAR 145 certified mechanic to
oversee heavy  maintenance  and authorize  engine  overhauls  performed by third
parties.

     Enhancement  of  Operating  Results  through  Ancillary  Services.  Ryanair
provides various  ancillary  services and engages in other activities  connected
with its core air passenger service,  including  non-flight  scheduled services,
the  in-flight  sale of beverages,  food and  merchandise  and  internet-related
services.  As part of its non-flight  scheduled and  internet-related  services,
Ryanair distributes  accommodation  services and travel insurance as well as car
rentals  through  both its website  and its  traditional  telephone  reservation
offices.  Management believes that providing these services through the internet
allows Ryanair to increase sales, while at the same time reducing costs on a per
unit basis.

     For the fiscal year ended March 31, 2004,  ancillary services accounted for
13.9% of  Ryanair's  total  operating  revenues,  as  compared  to 13.1% of such
revenues in the fiscal year ended March 31, 2003. The increase  reflected higher
revenues from non-flight scheduled operations,  car rentals, in-flight sales and
internet-related  services.  These increases more than offset the elimination of
charter  revenue  from April  2003,  when the  Company  re-directed  its charter
capacity to scheduled services. See "-Ancillary Services" and "Item 5. Operating
and  Financial  Review  and  Prospects-Results  of  Operations-Fiscal  Year 2004
Compared with Fiscal Year 2003-Ancillary Revenues" for additional information.

     Focused  Criteria for Growth.  Building on its success in the  Ireland-U.K.
market and its expansion of service to continental  Europe,  Ryanair  intends to
follow a manageable growth plan targeting specific markets.  Ryanair believes it
will have  opportunities  for  continued  growth by: (i)  initiating  additional
routes from the U.K. or Ireland to other  locations in  continental  Europe that
are currently served by higher-cost,  higher-fare carriers;  (ii) increasing the
frequency of service on its existing routes;  (iii) starting new domestic routes
within EU countries;  (iv)  considering  possible  acquisitions  that may become
available in the future;  (v)  connecting  airports  within its  existing  route
network  ("triangulation");  and (vi) establishing more new bases in continental
Europe.

                                INDUSTRY OVERVIEW

European Airline Market

     The Western European air transport market has historically  been subject to
significant  governmental  regulation,  encompassing  both domestic  regulations
imposed  by  individual  countries  and  rules  enacted  by  the EU  that  apply
throughout  its  territory.  The EU  commenced  a program to reduce the level of
regulation during the 1980s,  followed by a package of  liberalization  measures
substantially  reducing the ability of  individual  EU Member States to restrict
access to routes  for air travel  that were  originally  adopted in 1992.  Since
April 1997, EU carriers have been able to provide  passenger service on domestic
routes  within  individual  EU Member  States  outside  their  home  country  of
operation without restriction.


                                       26



     Partially as a result of this progressive  movement  towards  deregulation,
there  has been a  significant  increase  in the  number of  airlines  providing
scheduled  passenger  service in the EU over the course of the past decade.  The
prospects for additional market liberalization measures provided further impetus
for new  entrants,  including  the  conversion  of some  charter  airlines  into
operators of both scheduled and charter flights.  Management  expects that other
new carriers may be formed to capitalize on these opportunities. Notwithstanding
the overall  increase  in the number of  carriers,  a large  majority of the new
entrants are quite small,  although this may change,  and the overall market has
been volatile,  with several of the new entrants ceasing  operations.  Among the
major causes of their failure were the competitive responses from major airlines
and  other  low cost  carriers  (including  Ryanair)  serving  the same  routes,
including a number of sustained  price wars,  rapid,  unmanageable  expansion at
higher cost base than existing  carriers,  and the impact of increased  costs of
operating aircraft arising from higher interest rates and higher fuel prices.

     Air carriers  operating in the intra-EU market generally have traditionally
fallen  into  one of  four  principal  categories:  flag  carriers,  independent
airlines, franchises of major airlines and charter operators. The flag carriers,
which fly  inter-continental  routes  as well as those  within  Western  Europe,
include both those that have  traditionally  been heavily  dependent on aid from
their  respective  governments  (including  Air  France  Group  ("Air  France"),
Alitalia,  Aer Lingus, and Iberia,  S.A.) and "commercial" flag carriers such as
British  Airways,  KLM,  Scandinavian  Airline System ("SAS") and Lufthansa that
have  operated  with no or little  state aid in recent  years.  The  independent
carriers include low-fares carriers,  such as Ryanair and easyJet,  and carriers
providing "frills" services more comparable to those of the flag carriers but at
slightly lower fares than the flag  carriers,  such as British  Midland  Airways
Ltd.  ("British  Midland").  Certain small carriers,  have become  franchises of
major airlines,  sharing some ticketing and other distribution  systems with the
flag carriers. These franchises serve mainly regional routes where flag carriers
cannot  operate  profitably  due to their high overhead  costs and serve to feed
regional  passengers to their flag carrier partners for interline  service.  For
the flag  carriers,  franchises  represent a possible  means of  competing  with
low-fares  start-up  carriers,  although  in  Germany,  Lufthansa  has chosen to
compete with the low-fares carriers by maintaining a 49% stake in Germanwings, a
low-fares  carrier based in Germany.  Charter flight operators are significantly
more established and more competitive in Europe than in the United States,  with
many  charter  operations  being  owned by major  travel  groups  or  commercial
airlines.  A number of charter  operators  have recently  established  their own
low-fares  subsidiaries,  including Hapag-Lloyd Express in Germany (a subsidiary
of TUI AG) and My  Travel  Ltd in the  U.K.  (a  subsidiary  of My  Travel.com).
Charter operators  currently account for a significant portion of total intra-EU
annual  passenger  traffic and operate  primarily on routes between northern and
southern Europe, targeting mainly price-conscious leisure travelers.  There have
also been a large number of recent start-up airlines throughout Europe following
the  increased  availability  of aircraft as a result of capacity  reductions by
larger airlines post-9/11 and the low interest rate environment of recent years.

     Although the  liberalization  measures  adopted by the EU were  expected to
reduce air fares and increase  competition  significantly,  the European  market
continues to be  characterized by higher operating costs per ASM than those with
respect  to  scheduled  passenger  service in the United  States.  While  active
competition has increased with the launch of the low-fares  carriers,  fares for
scheduled  passenger services on intra-EU routes continue to be generally higher
than those on domestic U.S.  routes of comparable  distances.  Ryanair  believes
that the higher  fares are the result of carriers  passing on their higher costs
to passengers and the lack of significant  competition on some intra-EU  routes.
In addition, EU Member States may intervene to stop further fare reductions on a
route or group of routes  where market  forces have led to a sustained  downward
movement in fares  deviating  from  seasonal  norms and  resulting in widespread
losses among all carriers on the routes  concerned.  Further,  certain  European
nations outside the EU could reserve the right to set minimum fares.

                                       27




Ireland, U.K. and Continental European Markets

     The market for scheduled  passenger air travel between Ireland and the U.K.
can be divided into two  principal  segments,  the  Dublin-London  route and the
routes between Ireland and other locations in the U.K. outside of London.

     Dublin-London Route. The Dublin-London route (including service from Dublin
to each of  Heathrow,  Gatwick,  Stansted,  Luton and London City  airports)  is
currently  served  by  five  carriers.  Ryanair  serves  three  London  airports
(Stansted,  Gatwick and Luton), Aer Lingus serves one airport (Heathrow),  while
British Midland,  British Airways and Air France/Cityjet  each serve one airport
(Heathrow, Gatwick, and London City respectively).

     Before  Ryanair  entered the  Dublin-London  route in 1986, it was serviced
only by British  Airways  and Aer Lingus.  Management  believes  that  Ryanair's
introduction  of competition  based on low fares  contributed to the significant
growth in passenger volume and the heightened  competition between airlines that
has characterized the Dublin-London  route since Ryanair first commenced service
in 1986.  British Midland entered the route in 1989 and British Airways withdrew
in 1991,  while British  Airways and CityJet  Limited (a former Virgin  Atlantic
franchise)  entered the route in 1992 and 1994,  respectively,  although CityJet
withdrew from this route from January 2001, through October 2003. As a result of
increased competition,  the lowest available fares have declined while the route
has  experienced  substantial  annual  traffic  growth.  By calendar  year 2003,
according  to the CAA  Statistics,  annual  traffic  had  risen to more than 4.4
million passengers.

     Ireland-U.K.  Routes.  Prior to 1993,  the market  for air  travel  between
Ireland and other locations in the U.K. was dominated by Aer Lingus. As with the
London-Dublin route prior to Ryanair's entry, routes to provincial cities in the
U.K.  were  generally  characterized  by high fares,  service on  small-capacity
turboprop  aircraft  and slow  traffic  growth.  Ryanair  entered this market by
launching  low-fares service using jet aircraft between Dublin and Birmingham in
1993 and has since  expanded  its  service to include  24  routes.  See  "-Route
System, Scheduling and Fares-Route System and Scheduling" for a complete list of
routes and the dates of their  introduction.  Since  Ryanair's  entry into these
routes  with  jet  aircraft  service  and  low  fares,  each of the  routes  has
experienced  a  significant  reduction  in  fares  and,  according  to  the  CAA
Statistics,  a significant  increase in traffic growth.  In each of these cases,
Ryanair has captured a majority of this  incremental  growth,  and, as a result,
Ryanair is currently the market  leader in terms of passenger  volume on most of
its routes between Ireland and provincial cities in the U.K.

     Continental  Europe.  In 1997,  Ryanair began service on new routes to four
locations  in  continental  Europe  (Dublin  to Paris  (Beauvais)  and  Brussels
(Charleroi),  and London  (Stansted)  to Stockholm  (Skavsta)  and Oslo (Torp)).
Since that time  Ryanair has  substantially  expanded its  continental  European
service and now serves a total of 64 locations.  See "-Route System,  Scheduling
and  Fares-Route  System and  Scheduling"  for a complete list of routes and the
dates of their introduction.  Ryanair established  continental European bases at
Brussels  (Charleroi),  Frankfurt (Hahn), Milan (Bergamo),  Stockholm (Skavsta),
Barcelona (Girona) and Rome (Ciampino). Ryanair currently competes with a number
of flag carriers,  including British Airways, Lufthansa, Air France, KLM, Iberia
and  Alitalia,  and a larger  number of smaller  carriers,  including  low-fares
airlines  such as easyJet,  BMI Baby and Fly Be in the United  Kingdom and Hapag
Lloyd Express,  Germanwings and easyJet in Germany, with the number and identity
of its competitors varying according to the route flown.

                                       28



The Acquisition of Buzz

     On April 10, 2003,  Buzz Stansted,  a  newly-formed  subsidiary of Ryanair,
purchased certain assets of Buzz, KLM's former low-fares subsidiary, from KLM UK
Limited for EUR 20.8  million.  These  assets  primarily  comprised  trademarks,
domain names,  computer  equipment,  ticket desk equipment and certain  aircraft
documents,  records  and  manuals.  As part of the  transaction,  KLM UK Limited
agreed to  transfer  certain  landing  and  takeoff  slots at London  (Stansted)
Airport to Ryanair.  In addition,  Buzz Stansted agreed to take over leases with
ILFC on six  Boeing  737-300s,  which  were  novated  by KLM UK  Limited to Buzz
Stansted,  as well as to  sub-lease  four  BAe146  aircraft  from KLM during the
period from April 10,  2003 to March 31,  2004,  at which time the BAe146s  were
returned to KLM.

     As part of the  acquisition,  Buzz  Stansted  agreed to  employ  110 of the
approximately  500 former Buzz staff,  each of whom was offered and accepted new
contracts of employment with Buzz Stansted. The balance of the former Buzz staff
were made redundant by KLM UK Ltd, and, under the purchase  agreement  governing
the  transaction,  any liabilities  arising from resultant claims by these staff
were settled by KLM UK Ltd. The acquisition agreement also contains an indemnity
from KLM UK Ltd in favor of Buzz Stansted  covering any further  claims  arising
from these redundancies of the former Buzz staff.

     The leases for the six Boeing 737-300 aircraft,  which had a formal term of
approximately  eight years,  ending between  October 2010 and February 2011, had
monthly  lease  payments  that were  substantially  higher  than  market  rates.
However, Buzz Stansted was permitted to terminate any or all six of these leases
48 months prior to the contractual lease termination date for each aircraft,  or
between  October  2006 and  February  2007.  On August 6,  2004,  Buzz  Stansted
finalized an agreement  with ILFC for the early return of these  aircraft,  with
two aircraft to be returned on October 15, 2004, and the remaining four aircraft
on or before October 31, 2004. As part of the commercial  terms of the agreement
for the early  return of the  aircraft,  the  parties  reached an  agreement  in
relation to the maintenance and other return conditions of the aircraft.

     As a result of the return of the aircraft to ILFC, Ryanair intends to cease
operations at Buzz Stansted and to utilize  aircraft from its existing fleet and
those  acquired  under  its fleet  delivery  program  to  service  those  routes
previously  operated by Buzz  Stansted.  A number of employees of Buzz Stansted,
consisting almost entirely of pilots,  have  individually  applied for positions
with a  third-party  firm which has an agreement to provide  contract  pilots to
Ryanair.  The  Company  could  also be  exposed  to  costs  associated  with the
cessation of operations  at Buzz  Stansted.  See "Item 3. Key  Information--Risk
Factors--Risks  Related to the Company--The  Company May Face Increased Costs In
Connection with Buzz Stansted."

     Buzz Stansted's  results have been fully consolidated with those of Ryanair
and are included in the  financial  and  operating  data included in this annual
report.

     Buzz  Stansted did not operate any services  between April 10, 2003 and May
1, 2003,  while its staff were being  retrained  and the  airline  obtained  the
required U.K. air  operators'  certificate.  As a result,  the Company  recorded
exceptional  costs  amounting  to EUR 3.1  million  (equal  to  Buzz  Stansted's
operating  costs during this period of  inactivity) in the fiscal quarter ending
June 30, 2003.  The Company was also required to give a guarantee of U.K.  POUND
12 million to the CAA to discharge any  liabilities  to third parties that might
arise from the termination of Buzz's  business.  This guarantee was withdrawn on
September 19, 2004.

                                       29



     Ryanair  recorded  goodwill in the amount of EUR 46.8 million in connection
with the Buzz acquisition. This figure is comprised of the purchase price of EUR
20.8  million and excess  lease costs in the amount of EUR 26.0  million,  which
latter amount was  calculated on the basis of a report from Avitas,  independent
aircraft  valuers.  This  independent  valuation  highlighted  that the  monthly
payments on the leases  novated to Buzz Stansted are  substantially  higher than
existing market rates for leases on similar aircraft. The Company has calculated
the amount of these excess lease costs over the remaining  term of the leases at
EUR  26.0  million,  based  on a  calculation  of  the  difference  between  the
contractual rates and these estimates of current market rates. Under Irish GAAP,
this goodwill will be amortized in the Company's  profit and loss account over a
20-year  period in the amount of EUR 2.3 million per annum.  In accordance  with
U.S. GAAP, the Company has performed a valuation of the Buzz assets  acquired to
attribute value to separable  intangible  assets.  As these assets do not have a
limited life,  they will not be depreciated  and,  except for the  straight-line
goodwill  amortization  which is not required  under U.S. GAAP, the Company does
not expect there will be any income statement  differences  under Irish and U.S.
GAAP in accounting for this acquisition.



                       ROUTE SYSTEM, SCHEDULING AND FARES

Route System and Scheduling

     The  following  table  lists each of the routes  served by Ryanair and sets
forth certain  information with respect to Ryanair's route system based upon the
flight schedule in effect at September 1, 2004:




                                                                      Round trip
                                                                        flights
                                                   Date service      scheduled per   Number of passengers booked in
                  Route served                       commenced            day              calendar year 2003

                                                                                        
Between Dublin and London:
London (Luton)                                      January 1986           5                     411,920
London (Stansted)                                  November 1988           12                   1,200,582
London (Gatwick)                                   November 1994           6                     439,322

Between Dublin and U.K. Provincial Airports:
Liverpool                                             May 1988             3                     264,180
Birmingham                                         November 1993           2                     287,917
Manchester                                            May 1994             5                     254,297
Glasgow (Prestwick)                                   May 1994             3                     254,908
Cardiff                                               May 1996             1                     75,178
Bournemouth                                           May 1996             1                     77,289
Leeds/Bradford                                        May 1996             3                     251,268
Bristol                                               May 1997             3                     220,467
Teesside                                           November 1997           1                     72,798
Edinburgh                                           August 2001            3                     306,004
Aberdeen                                             April 2002            1                     75,726
Newcastle                                           January 2003           2                     129,806
Blackpool                                             May 2003             1                     46,290
East Midlands                                        April 2004            3                       -

Between Dublin and Continental Europe:
Paris (Beauvais)                                      May 1997             3                     287,775
Brussels (Charleroi)                                  May 1997             4                     295,254
Malaga                                               March 2003        3 per week                24,007
Faro                                                 March 2003        3 per week                15,840
Barcelona (Girona)                                   April 2003            1                     12,050


                                       30



                                                                      Round trip
                                                                        flights
                                                   Date service      scheduled per   Number of passengers booked in
                  Route served                       commenced            day              calendar year 2003


Reus                                                April 2004             1                       -

Between Shannon and Continental Europe:
Paris (Beauvais)                                   February 2002           1                     78,948

Between London (Stansted) and Irish Provincial
  Airports:
Cork                                                October 1991           3                     398,751
Knock                                                 May 1991             1                     121,441
Kerry                                                June 1997             1                     125,097
City of Derry                                        July 1999             2                     143,574
Shannon                                              April 2000            2                     328,267

Between London (Stansted) and U.K. Provincial
  Airports:
Newquay                                              April 2002            2                     146,109
Blackpool                                             May 2003             2                     78,964

Between London (Stansted) and Germany:
Altenburg                                             May 2003             1                     55,590
Frankfurt (Hahn)                                     April 1999            4                     581,749
Friedrichshafen                                      April 2002            1                     108,219
Hamburg (Lubeck)                                     June 2000             4                     262,877
Niederrhein                                          April 2003            3                     179,182
Berlin Schoenefeld                                    May 2003             2                     208,025
Baden-Karlsruhe                                    September 2003          2                     51,588
Erfurt                                              January 2004           1                        -

Between London (Stansted) and Italy:
Venice (Treviso)                                      May 1998             3                     402,507
Pisa                                                 June 1998             4                     342,223
Genoa                                                 May 1999             2                     160,776
Ancona                                               July 1999             1                     91,696
Turin                                                July 1999             2                     156,810
Alghero (Sardinia)                                   July 2000             2                     174,057
Brescia                                              July 2000             2                     133,438
Trieste                                              April 2001            1                     108,948
Pescara                                              April 2001            1                     97,314
Bologna (Forli)                                    November 2001           2                     162,389
Rome (Ciampino)                                      April 2002            6                     656,989
Palermo                                               May 2003             2                     103,685
Bari                                                January 2004           1                        -

Between Pisa Airport and Germany:
Hamburg (Lubeck)                                      May 2003             1                     65,039

Between London (Stansted) and France:
Lyon (St. Etienne)                                    May 1998             1                     103,569
Toulouse (Carcassonne)                               June 1998             2                     147,710
Biarritz                                             April 1999            3                     143,090
Brittany (Dinard)                                    April 1999            1                     95,485
Nimes                                                June 2000             2                     110,143


                                       31



                                                                      Round trip
                                                                        flights
                                                   Date service      scheduled per   Number of passengers booked in
                  Route served                       commenced            day              calendar year 2003


Perpignan                                            June 2000             2                     125,329
Montpellier                                          April 2002            1                     101,231
Strasbourg (a)                                      October 2002           -                     138,001
Pau                                                  April 2003            1                     56,650
Reims (b)                                            April 2003            -                     43,150
Rodez                                                 May 2003             1                     47,644
Bergerac                                              May 2003             2                     71,428
Brest (c)                                             May 2003             -                     50,485
Clermont Ferrand (b)                                  May 2003             -                     46,384
Limoges                                               May 2003             2                     68,794
La Rochelle                                           May 2003             1                     46,893
Poitiers                                              May 2003             1                     56,904
Tours                                                 May 2003             1                     44,646

Between London (Stansted) and Scandinavia:
Oslo (Torp)                                          June 1997             3                     244,335
Aarhus                                             September 1999          2                     149,614
Malmo                                                July 2000             2                     185,237
Esbjerg                                              April 2001            2                     83,339
Stockholm (Vasteras)                                 April 2001            1                     159,762
Gothenburg                                           April 2001            3                     208,571
Haugesund                                            April 2003            2                     45,380
Tampere                                             October 2003           1                     19,413

Between London (Stansted) and the Netherlands:
Eindhoven                                            April 2002            2                     141,046
Maastricht (c)                                       April 2003            -                     61,118
Groningen (d)                                         May 2003             -                     44,951

Between London (Stansted) and Austria:
Salzburg                                             April 2001            2                     219,637
Graz                                                 April 2002            1                     111,018
Klagenfurt                                           April 2002            1                     85,044
Linz                                                January 2004           1                        -

Between London (Stansted) and Belguim:
Ostend-Bruges (c)                                     May 2003             -                     44,468

Between London (Stansted) and Spain:
Barcelona (Girona)                                 February 2003           4                     368,922
Murcia                                                May 2003             4                     152,261
Jerez                                                 May 2003             2                     21,303
Valladolid                                         November 2003           1                     16,715
Barcelona (Reus)                                   November 2003           2                     20,106

Between Glasgow (Prestwick)  and:
London (Stansted)                                   October 1995           6                     802,511
Paris (Beauvais)                                   November 1998           2                     150,945
Frankfurt (Hahn)                                     March 2000            1                     108,547
Oslo (Torp)                                          April 2002            1                     73,919
Bournemouth                                        February 2003           1                     92,316

                                       32




                                                                      Round trip
                                                                        flights
                                                   Date service      scheduled per   Number of passengers booked in
                  Route served                       commenced            day              calendar year 2003


Barcelona (Girona)                                    May 2003             1                     58,527
Gothenburg                                          October 2003           1                     16,881
Shannon                                            December 2003           1                      5,345
Milan (Bergamo)                                     January 2004           1                        -

Between Brussels Charleroi and:
London (Stansted) (d)                                April 2001            -                     364,599
Toulouse (Carcassonne)                               April 2001            1                     122,152
Prestwick                                            April 2001            1                     91,788
Pisa                                                 April 2001            2                     193,716
Shannon                                              April 2001            1                     110,662
Venice (Treviso)                                     April 2001            2                     246,144
Liverpool (b)                                        June 2002             -                     109,471
Rome (Ciampino)                                      June 2002             2                     139,324
Barcelona (Girona)                                    May 2003             2                     74,570
Valladolid                                          January 2004           1                        -

Between Frankfurt (Hahn) and:
Shannon                                               May 2000         1 per week                38,224
Bournemouth (b)                                    February 2002           -                     78,951
Milan (Bergamo)                                    February 2002           2                     217,795
Pescara                                            February 2002           1                     112,801
Oslo (Torp)                                        February 2002           1                     112,832
Montpellier                                          March 2002            1                     105,843
Pisa                                                 March 2002            2                     210,801
Barcelona (Girona)                                 December 2002           2                     261,475
Rome (Ciampino)                                    December 2002           2                     230,020
Bologna (Forli)                                    December 2002           1                     102,794
Stockholm (Skavsta)                                December 2002           2                     170,286
Gothenburg                                         February 2003           1                     95,981
Malmo (c)                                            March 2003            -                     78,593
Kerry                                                April 2003            1                     79,737
Perpignan (b)                                        March 2002            -                     19,018
Treviso                                             October 2003           1                     18,197
Alghero                                             October 2003           1                     17,619
Barcelona (Reus)                                    January 2004           2                        -
Tampere                                             January 2004           1                        -

Between Milan (Bergamo) and:
London (Stansted)                                    April 2002            4                     387,349
London (Luton)                                     February 2003           2                     183,087
Paris (Beauvais)                                   February 2003           2                     215,215
Brussels (Charleroi)                               February 2003           2                     203,693
Barcelona (Girona)                                 February 2003           2                     232,396
Hamburg (Lubeck)                                   February 2003           1                     100,882

Between Stockholm (Skavsta) and:
London (Stansted)                                    June 1997             3                     305,813
Aarhus (c)                                           April 2003            -                     58,028
Paris (Beauvais)                                     April 2003            2                     144,687
Hamburg                                              April 2003            1                     131,896

                                       33



                                                                      Round trip
                                                                        flights
                                                   Date service      scheduled per   Number of passengers booked in
                  Route served                       commenced            day              calendar year 2003

Glasgow (Prestwick)                                  April 2003            1                     74,639
Tampere (c)                                          April 2003            -                     78,324
Oslo (Torp) (c)                                      April 2003            -                     71,771
Brussels (Charleroi)                                October 2003           1                     16,823
Rome (Ciampino)                                     January 2004           1                        -
Milan (Bergamo)                                     January 2004           1                        -

Between Barcelona (Girona) and:
Bournemouth                                         October 2003           1                     15,407
Birmingham (d)                                      October 2003           -                     14,519
Paris (Beauvais)                                   February 2004           2                        -
Liverpool                                          February 2004           1                        -
Baden                                              February 2004           1                        -
Turin                                              February 2004           1                        -
Treviso                                            February 2004           1                        -
Eindhoven                                          February 2004           2                        -
Alghero                                            February 2004           1                        -
Rome (Ciampino)                                    February 2004           2                        -

Between Birmingham and:
Murcia (d)                                          October 2003           -                     18,272

Between Rome (Ciampino) and:
Klagenfurt                                          January 2004           1                        -
Baden                                               January 2004           1                        -
Paris (Beauvais)                                    January 2004           2                        -




(a)  Service to Strasbourg was discontinued in September 2003 after a Strasbourg
     court ruled that the marketing support granted by the Strasbourg Chamber of
     Commerce  to  Ryanair  in  connection   with  the  route  was  illegal  and
     constituted  unlawful  state aid to  Ryanair.  Ryanair  is  appealing  this
     decision;  pending the outcome of this  appeal,  it has opened a route from
     Baden  Karlsruhe in Germany to London  (Stansted).  See "Item 8.  Financial
     Information--Other Financial Information--Legal Proceedings."

(b)  Services  from  Frankfurt   (Hahn)  to   Bournemouth   and  Perpignan  were
     discontinued on October 25, 2003 and March 28, 2004, respectively.

(c)  On January 14, Ryanair discontinued  services between London (Stansted) and
     Reims, Clermont Ferrend, Ostend and Maastricht; Frankfurt (Hahn) and Malmo;
     Stockholm  (Skavsta)  and Aarhus,  Tampere and Oslo  (Torp);  and  Brussels
     (Charleroi) and Liverpool.

(d)  On April 28, 2004 Ryanair  discontinued  services between London (Stansted)
     and Brest, Groningen and Charleroi;  Barcelona (Girona) and Birmingham; and
     Birmingham and Murcia.



     Management's  objective is to schedule a  sufficient  number of flights per
day on each route to satisfy  demand for Ryanair's  low-fares  service.  Ryanair
schedules  departures on its most popular routes at frequent  intervals normally
between  approximately 6:30 a.m. and 11:00 p.m. Management regularly reviews the
need for adjustments in the number of flights on all of its routes.

                                       34



Low and Widely-Available Fares

     Ryanair offers low, multi-tier fare pricing,  with prices generally varying
depending on advance booking, seat availability and demand.  Ryanair sells seats
on a one-way basis,  thus removing minimum stay  requirements from all travel on
Ryanair  scheduled  services,  regardless  of fare.  All  tickets can be changed
subject to certain conditions, including payment of a fee and applicable upgrade
charge,  but are non-cancelable and non-refundable and must be paid for when the
reservation is made.

     Ryanair's  discounted  fares  are  "capacity  controlled"  in that  Ryanair
allocates  a specific  number of seats on each  flight to each fare  category to
accommodate  projected  demand for seats at each fare level leading up to flight
time.  Ryanair  generally makes its lowest fares widely available by endeavoring
to allocate a majority  of its seat  inventory  to its lowest  fare  categories.
Management  believes that its unrestricted fares as well as its advance purchase
fares are attractive to both the business and the leisure traveler.

     When launching a new route, Ryanair's policy is to price its lowest fare so
that it will be significantly lower than other carriers' lowest fares, but still
provide a satisfactory operating margin.

     Ryanair also  periodically  runs special  promotional  fare  campaigns,  in
particular  in  connection  with the opening of new  routes,  and  endeavors  to
underprice  attempts by its  competitors  to lower  their fares on a  particular
route.  Ryanair offers weekday one-way fares starting at EUR 9.99 on many of its
routes,  and is offering  lower-fare  trips on certain routes from time to time.
Ryanair  promotions  must be made  during a limited  period of time and are only
available for travel during a specific period. Other promotional fares generally
are available only for mid-week  travel,  for a limited period and for a limited
number  of  seats  per  flight,  and  also  require   reservations  in  advance.
Promotional  fares may have the effect of  increasing  load factors and reducing
Ryanair's yield and passenger  revenues on the relevant routes during the period
they are in effect.

                            MARKETING AND ADVERTISING

     Ryanair's primary marketing  strategy is to emphasize its  widely-available
low fares.  In doing so, Ryanair  primarily  advertises its services in national
and regional newspapers in Ireland and the U.K. In continental  Europe,  Ryanair
advertises  primarily  through regional and national  newspapers,  as well as on
radio, billboards and other local media. Currently, the slogan "Ryanair.com, Fly
Cheaper" is prominently  featured in all of the airline's marketing to build its
brand  identity.   Other  marketing   activities  include  the  distribution  of
advertising and promotional material and cooperative  advertising campaigns with
other travel-related entities, including local tourist boards.

     Ryanair  generally  runs  special   promotions  in  coordination  with  the
inauguration  of service into new markets.  Starting  approximately  four to six
weeks before the launch of a new route,  Ryanair  undertakes a major advertising
campaign in the target market and local media and editorial attention frequently
focuses on the  introduction of Ryanair's low fares.  Ryanair's sales teams also
visit each area and target pubs, clubs, shopping malls,  factories,  offices and
universities with a view to increasing consumer awareness of the new service.

                            RESERVATIONS/RYANAIR.COM

     Passenger  airlines  generally  rely on  travel  agents  for a  significant
portion of their  ticket  sales and pay  travel  agents a  commission  for their
services.  Following the introduction of its website-based reservations program,
Ryanair's reliance on travel agents has been eliminated.

                                       35



     In  August  1999,  Ryanair  launched  an  internet-based   reservation  and
ticketing  service  that allows  passengers  to access its  reservations  system
through Ryanair's website at www.ryanair.com.  Information included on Ryanair's
website is not incorporated by reference into this Report.  In January 2000, the
system was enhanced and integrated with Ryanair's new  Flightspeed  reservations
system.  Passengers  can now make  reservations  and purchase  tickets  directly
through  the  website.  The  level  of  internet  bookings  has  grown  rapidly,
accounting for  approximately  96% of all daily  reservations as of September 1,
2004.

     Ryanair currently uses Flightspeed from Open Skies to provide its core seat
inventory and booking  system.  In return for access to these  systems,  Ryanair
pays  transaction  fees that are generally based on the number of passenger seat
journeys booked through such systems.

     Management  anticipates  that the  internet-based  direct sales system will
allow it to continue to benefit from substantially  reduced  distribution costs.
However,  Ryanair may incur additional costs in the promotion and advertising of
Ryanair.com,  and overall passenger revenues may also be negatively  affected by
discounted fares used to promote the internet site.

                                    AIRCRAFT

     As of September  30, 2004,  Ryanair's  operating  fleet  included 13 Boeing
737-200A  aircraft,   each  having  130  seats,  and  57  Boeing  737-800  "next
generation"  aircraft,   each  having  189  seats.  Ryanair  also,  through  its
subsidiary Buzz Stansted,  leased six Boeing 737-300  aircraft,  each having 148
seats. During fiscal 2004, Ryanair,  also through Buzz Stansted,  sub-leased and
operated four BAe146 aircraft, each having 110 seats.

     The table below sets forth details of Ryanair's operating fleet of aircraft
at March 31, 2004 and  September  30, 2004, as well as the number of aircraft it
expects to be operating at March 31, 2005.





                                                            No. of operating aircraft in fleet
                                          March 31, 2004          September 30, 2004            March 31, 2005

                                                                                              
Boeing 737-200As                                15                        13                           9
Boeing 737-300s                                  6                         6                           -
Boeing 737-800s                                 51                        57                          78

Total operating aircraft                        72                        76                          87




Aircraft

     Boeing  737-200As:  Ryanair is in the process of phasing  out its  737-200A
aircraft,  which currently comprise 13 operating aircraft with an average age of
23 years.  Eight  737-200As  have  already  been  retired from the fleet and the
Company  expects to complete this phase-out by December  2005. In 2003,  Ryanair
accelerated the retirement  schedule with respect to six of these aircraft after
scratches  were  found on the  outer  skin of  these  planes  during  a  routine
maintenance check. Two additional Boeing 737-200As were subsequently  retired as
scheduled in July 2004,  with the  remaining 13 due for  retirement on or before
December  2005.  During 2003,  Ryanair  arranged for the  short-term  lease from
October  2003 of six aircraft to cover for the retired  737-200As.  All of these
leases had expired by the end of fiscal 2004.

     Boeing 737-800s:  Between March 1999 and March 2004,  Ryanair took delivery
of 51 new Boeing  737-800 "next  generation"  aircraft  under its contracts with
Boeing. Six additional Boeing 737-800s have been delivered through September 30,
2004.  The new 737-800s share certain basic  characteristics  with the Company's
fleet of 737-200A  aircraft,  but are larger (seating up to 189  passengers,  as
compared to 130 in the 727-200As),  capable of longer flights without  refueling
and incorporate more advanced aviation technology. The 737-800s also comply with
Chapter 3 noise reduction  requirements  established by the International  Civil
Aviation Organization, which took effect in the EU in 2002.

                                       36



     On January 24,  2002,  Ryanair  announced  that it had  entered  into a new
series of  agreements  with  Boeing to  purchase  an  additional  100 new Boeing
737-800 seat  aircraft  over a six-year  period from  December  2002 to December
2008;  the  contract  also  provided  Ryanair  with options to purchase up to an
additional 50 such aircraft.  In June 2002, the Company exercised three of these
50 options, bringing its firm orders to 103 aircraft.

     On January 31, 2003, the Company  entered into a supplemental  agreement to
the 2002 Boeing  contract,  pursuant to which Ryanair  exercised a further 18 of
the purchase  options  granted  under the 2002 Boeing  contract and purchased an
additional  four 737-800  aircraft.  This in turn brought total firm orders with
Boeing  for  737-800  series  aircraft  to  125.  In  addition,  as  part of the
supplemental  agreement,  the number of purchase options remaining was increased
from 29 to 125. In January  2004,  Ryanair  exercised  two purchase  options for
aircraft due for  delivery in December  2005  bringing  the total firm  aircraft
order with Boeing to 155  aircraft  and 123 options.  Similar  commercial  terms
apply to the  additional  firm aircraft  ordered and to the  additional  options
granted.  For additional  details on the Boeing contracts and scheduled aircraft
deliveries, see "Item 5. Operating and Financial Review and Prospects--Liquidity
and Capital Resources" and "Item 10. Additional Information-Material Contracts."

     Management  believes that the purchase of the additional new Boeing 737-800
aircraft will allow Ryanair to continue to grow over the next six years and that
the significant size of the original and supplemental  orders allowed Ryanair to
obtain  favorable  purchase  terms,   guaranteed  deliveries,   and  a  standard
configuration  for all of the  aircraft.  The purchase is also expected to allow
Ryanair to phase out its remaining 13 Boeing 737-200As,  which are on average 23
years old, over a two-year period ending in 2005.

     The Boeing 737 exists in a number of  generations  and is the world's  most
widely-used commercial aircraft. The 737-800s represent the latest generation of
Boeing's  737  aircraft  and share  certain  basic  attributes  in  common  with
Ryanair's fleet of 737-200As.  Management  believes that spare parts and cockpit
crews  qualified to fly the  aircraft are likely to be more widely  available on
favorable terms than similar resources for other types of aircraft, and that its
strategy of  generally  limiting  its fleet to related  aircraft  types  enables
Ryanair to limit the costs associated with personnel  training,  maintenance and
the  purchase  and  storage  of  spare  parts,  as  well  as  affording  greater
flexibility in the  scheduling of crews and  equipment.  The 737-800s are fitted
with CFM 56-7B26 and CFM 56-7B27  engines  and have  advanced  CAT III  Autoland
capability,  advanced traffic collision  avoidance systems,  and enhanced ground
proximity warning systems.

     Boeing  737-300s:  As part of the  acquisition  of certain  assets of Buzz,
Ryanair's Buzz Stansted subsidiary took over the leases on six 737-300 aircraft,
which as of March 31, 2003, had an average age of eight years. During 2004, Buzz
Stansted operated these aircraft on a sub-service  basis for Ryanair.  On August
6, 2004,  Buzz Stansted  finalized an agreement  with the lessor,  ILFC, for the
early  return  of the  aircraft  by the end of  October  2004.  See  "--Industry
Overview--The Acquisition of Buzz."

Fleet Expansion

     Ryanair  expects to take delivery of an  additional  98 aircraft  under its
current  contracts  with  Boeing.  Together  with the  retirement  of its Boeing
737-200 as well as the planned termination of Buzz Stansted's leases for the six
Boeing 737-300s in the fall of 2004,  these deliveries will increase the size of
Ryanair's  fleet to 155 by  December  2008,  or more  should  Ryanair  choose to
exercise any of the additional 123 options to purchase aircraft  remaining under
its existing purchase contracts with Boeing.


                                       37



     Ryanair  anticipates  financing  the  expansion  of  its  fleet  through  a
combination  of new bank  loan  facilities  supported  by a  guarantee  from the
Export-Import  Bank of the United  States and similar to those already in place,
bank debt provided by commercial bankers,  operating and finance leases via sale
and leaseback transactions,  Enhanced Equipment Trust Certificates and cash flow
generated from the Company's  operations.  The financing of the new and existing
737-800 aircraft will  significantly  increase the total amount of the Company's
outstanding debt and the payments it is obliged to make to service such debt. In
addition,  Ryanair's  ability to draw down funds to pay for aircraft as they are
delivered under the 2002 Boeing contract and the 2003 supplemental  agreement is
subject to various  conditions  imposed by the  counterparties  to the bank loan
facilities  and loan  guarantees,  and any future  financing  is  expected to be
subject to similar  conditions.  For additional  details on this financing,  see
"Item 5.  Operating and  Financial  Review and  Prospects-Liquidity  and Capital
Resources."

Training and Regulatory Compliance

     Ryanair  currently owns and operates 737-200 and 737-800 flight  simulators
for pilot  training and has entered  into a contract to purchase two  additional
737-800 flight simulators from CAE Electronics Ltd. of Quebec, Canada. The first
of these  additional  simulators  was  delivered  in January 2004 and the second
simulator is expected to be delivered in 2007.  The CAE contract  also  provides
Ryanair with an option to purchase another such simulator for delivery in 2007.

     Management  believes  that  Ryanair is  currently  in  compliance  with all
applicable  directives  concerning  its fleet of Boeing  737-200A,  737-300  and
737-800  aircraft and will comply with any  regulations  or directives  that may
come into effect in the future.  However, there can be no assurance that the FAA
or  other   regulatory   authorities   will  not   recommend  or  require  other
safety-related undertakings or that such undertakings would not adversely impact
the Company's  results of operations  or financial  condition.  See "Item 3. Key
Information-Risk  Factors-Safety-Related Undertakings Could Affect the Company's
Results".

                               ANCILLARY SERVICES

     Ryanair provides various ancillary services and engages in other activities
connected with its core air passenger service,  including  non-flight  scheduled
services,   the  in-flight  sale  of  beverages,   food  and  merchandise,   and
internet-related  services.  Revenues from ancillary  services totaled EUR 149.7
million in fiscal 2004,  compared to EUR 110.6 million in fiscal 2003. See "Item
5. Operating and Financial  Review and  Prospects-Results  of  Operations-Fiscal
Year 2004 Compared with Fiscal Year 2003-Ancillary Revenues."

     As part of its non-flight scheduled and internet-related  services, Ryanair
distributes accommodation services and travel insurance through both its website
and its  traditional  telephone  reservation  offices.  Ryanair  also sells rail
tickets and plans to start  distributing  them  through  its website  during the
autumn of 2005. The Company also plans to introduce Ryanair  incentivizes ground
service providers at all of the airports it serves to collect established excess
baggage  charges  on  any  baggage  that  exceeds  Ryanair's  published  baggage
allowances.  The  Company  also  charges  customers  a fixed fee to  defray  the
administrative  costs incurred in processing debit and credit card transactions.
Both excess baggage charges and these processing fees are recorded as components
of non-flight scheduled revenue.

     For car rental services, Ryanair has entered into a contract with the Hertz
Corporation  ("Hertz"),  pursuant to which Hertz handles all  automobile-related
aspects of such  services and pays a  per-rental  fee to  Ryanair.com  (or other
relevant  reservations  agent) as well as a set amount to Ryanair for  marketing
support.  Ryanair  also  receives a commission  on all Hertz car rentals  booked
through the Ryanair.com website.

                                       38



     Ryanair's   merchandise   sales  on  all  of  its  scheduled   flights  and
merchandise,  food,  and  beverage  sales on flights  within the U.K.,  are on a
duty-paid,  rather than duty-free basis. In fiscal year 2004, the in-flight sale
of beverages and duty-free merchandise accounted for 2.8% of Ryanair's revenues,
or EUR 30.1  million,  as compared to 2.7% of  Ryanair's  revenues,  or EUR 23.1
million,  in fiscal year 2003.  Starting in November 2004, Ryanair also plans to
introduce  handheld  in-flight  entertainment  devices available for rental on a
limited number of flights.

     Internet-related  revenues  comprises  revenue  generated from Ryanair.com,
including  hotel  accommodation  and travel  insurance,  but  excluding car hire
revenue.  Management believes that providing these services through the internet
allows Ryanair to increase sales, while at the same time reducing costs on a per
unit basis.  Revenue  generated from internet  services was EUR 17.7 million and
EUR 12.1  million  in the  years  ending  March 31,  2004 and  March  31,  2003,
respectively.  Ryanair also provides certain  financial  services and acts as an
agent for MBNA, an issuer of Visa credit cards.  As part of this  agreement with
MBNA, Ryanair and MBNA jointly promote a Ryanair-branded credit card supplied by
MBNA on board the aircraft, on Ryanair's internet site, and via direct marketing
at the airports  served by Ryanair in the U.K. and  Ireland.  Ryanair  generates
revenues  from MBNA on the basis of the number of cards  issued and the revenues
generated through use of the credit cards.

     In fiscal year 2004,  Ryanair's revenues from charter operations  decreased
to EUR 0.1  million  from EUR 12.4  million in fiscal year 2003 as a result of a
decline  in  excess  capacity  available  for  charter  service  as the  Company
continued to focus on its scheduled  operations.  Since April 2003,  the Company
has no longer  offered  charter  services,  as  remaining  charter  capacity was
reallocated  to  scheduled  services,  with the Company now  offering  scheduled
flights to many of the destinations previously served by charters.

                             MAINTENANCE AND REPAIRS

General

     As part of its  commitment to safety,  Ryanair  endeavors to hire qualified
maintenance  personnel,  provide proper  training to such personnel and maintain
its aircraft in accordance with European industry standards. While Ryanair seeks
to maintain its fleet in a  cost-effective  manner,  management does not seek to
extend  Ryanair's  low  cost  operating  strategy  to the  area of  maintenance,
training or quality control.

     Ryanair's quality assurance  department deals with the overall  supervision
of all maintenance  activities in accordance with Part 145/JAR 145, the European
regulatory  standard for aircraft  maintenance and standards  established by the
European  Aviation  Safety Agency (EASA).  EASA came into being on September 28,
2003,  through the  adoption of  Regulation  (EC) NO  1592/2002  of the European
parliament,  and its standards  superseded the previous Joint Aviation Authority
(JAA)  requirements  (JARs were  developed and adopted by the JAA, an associated
body of the European Civil Aviation  Conference,  formed to enhance co-operation
between the  national  civil  aviation  authorities  of  participating  European
countries,   including   Ireland).   See  "--Government   Regulation--Regulatory
Authorities."

     Ryanair is itself an EASA Part 145/JAR 145-approved  maintenance contractor
and provides its own routine  aircraft  maintenance  and repair  services on its
aircraft other than scheduled heavy  maintenance.  Ryanair also performs certain
checks on its aircraft,  including pre-flight,  daily and transit checks at some
of its bases, as well as A and B checks at its Dublin facility.  Maintenance and
repair services that may become necessary while an aircraft is located at one of
the other  airports  served by Ryanair are  provided  by other Part  145/JAR 145
approved  contract  maintenance  providers.  Aircraft  return  each  evening  to
Ryanair's  bases,  where  they are  examined  each night by  Ryanair's  approved
engineers (or, in the case of Brussels  (Charleroi),  London (Luton),  Stockholm
(Skavsta),  Rome  (Ciampino)  and  Frankfurt  (Hahn),  by local Part 145/JAR 145
approved companies).


                                       39



     In August 2002,  Ryanair  announced that it would be expanding its in-house
maintenance  capability  to include  light C checks by  building  a new  two-bay
hangar  facility at its base at Glasgow  (Prestwick)  in Scotland.  The facility
started  operations  in  December  2003 and is  initially  set up to carry out A
checks on  Ryanairs  fleet of  737-800  aircraft.  The  facility  is  capable of
performing two light C-checks per week, enabling Ryanair to perform these checks
in-house. All heavy maintenance C checks will continue to be outsourced to third
parties. The new facility is expected to cost up to U.K. POUND 10 million and to
employ up to approximately 180 people when it becomes fully operational sometime
in 2006.

Heavy Maintenance

     Ryanair contracts with outside maintenance  providers for heavy maintenance
services.  Ryanair currently contracts its heavy airframe maintenance  overhauls
for its core Boeing 737 fleet to a single Part 145/JAR 145-approved contractor,
FLS Aerospace Ltd.  ("FLS") and engine  overhaul  service for these aircraft to
two  Part  145/JAR   145-approved   contractors,   Lufthansa  Airmotive  Ireland
("Airmotive"), which is responsible for maintenance of the CFM 56-7 engines that
power the Boeing  737-800  aircraft,  and Israeli  Aircraft  Industries  Limited
("IAI"), which is responsible for the JT8D engines fitted to the Boeing 737-200A
aircraft. Ryanair also contracts its "rotable" repairs to IAI. Services provided
by FLS include heavy airframe  maintenance,  technical  engineering  and various
maintenance  support  services,  while  those  provided  by IAI  include  engine
overhauls,  wheel and brake services,  landing gear overhaul and auxiliary power
unit repair services.

     In January 2000,  Ryanair  entered into a new heavy  maintenance  agreement
with FLS covering both its Boeing 737-200A and 737-800  aircraft.  The agreement
formally  expires in January 2005,and  Ryanair has started  negotiations  with a
number of maintenance and repair organizations  (MRO's) (including FLS) to carry
out this work after that date. Under this existing contract,  man-hour rates for
maintenance on the Boeing 737-200A  aircraft are fixed for the first three years
and then are subject to  escalation  on the basis of the annual  increase in the
cost index for the  Manufacturers  of Aircraft  and  Spacecraft  in the U.K. The
Boeing 737-800 aircraft checks are initially to be completed on the basis of the
number of man-hours  incurred at a fixed rate per hour,  plus the actual cost of
the materials consumed. Once the first series of checks have been completed, the
contract  provides  for both  parties  to agree to fix the  price  for labor and
materials for each check thereafter.

     The contract also provides for penalties and a bonus  incentive for FLS for
the on-time completion of checks, which have been capped at a specific level for
each year of the  contract.  In relation to the major P12 checks on the 737-200A
aircraft, the Company does not have a fixed materials cost, but will instead pay
FLS on the basis of the manufacturer's list price, with Ryanair having an option
to supply spare parts to FLS either in advance of the  aircraft  check or to pay
FLS for such parts.

     In November 1999,  Ryanair  entered into a 10-year  contract with Airmotive
for the  repair  and  overhaul  of the  CFM56-7  engines  fitted to its  737-800
aircraft,  which was terminable  after 5 years by either party,  upon six months
notice.  Ryanair has given Airmotive notice and the contract is to be terminated
on December 1, 2004.  Ryanair is currently  in the final stages of  concluding a
new 10-year cost-per-cycle  agreement with an engine MRO provider for all repair
and  overhaul  services  for  these  engines  at agreed  rates  per cycle  flown
throughout  the  period  of the  contract.  There can be no  assurance  that the
Company will conclude these negotiations  successfully or on favorable terms. In
the existing agreement with Airmotive, labor charges for the repair and overhaul
of engines  were fixed until  January  2003.  Thereafter,  the rate per hour was
increased  to a  new  fixed  rate,  to  be  adjusted  annually  based  on  rates
established by the mechanics trade union.

                                       40



     Effective  November 1, 2001,  Ryanair  entered into an agreement  with IAI,
which is based at Ben Gurion  Airport in Israel,  for the repair and overhaul of
all of the  Pratt &  Whitney  JT8D  engines  on its  Boeing  737-200A  aircraft,
including seven spare engines. The contract terminates on December 31, 2005, and
requires IAI to complete all  scheduled  and  unscheduled  shop visits for these
engines,  including spare parts and labor, at a fixed rate per engine cycle. IAI
will also provide other repair and overhaul  services for these engines at fixed
rates throughout the period of the contract.  Ryanair can terminate the contract
upon 30 days notice if there is material default in IAI's  performance or in the
event of IAI's  bankruptcy,  or upon six months notice if certain  delays occur.
IAI can  terminate  the  contract  upon 30 days notice if Ryanair  fails to pay,
except  where  items are  disputed  in good  faith,  or if Ryanair  is  declared
bankrupt.  The scheduled  termination date for this contract  corresponds to the
date by which  Ryanair  expects to have  retired all of the  737-200As  from its
fleet.

     The  Buzz  Stansted  aircraft  are  currently  being  maintained  on a line
maintenance  basis by Ryanair  Limited under its Part 145/JAR 145 approval.  The
heavy  maintenance  in  respect  of  engines  for the  six  Boeing  737-300s  is
contracted to Snecma, while that for the airframe has not been contracted to any
specific maintenance organization.

     By  contracting  with  Part  145/JAR  145-approved  maintenance  providers,
management believes it is better able to control the quality of its aircraft and
engine  maintenance.  Ryanair assigns a Part 145/JAR  145-certified  mechanic to
oversee all heavy  maintenance  or engine  overhaul  performed by third parties.
Maintenance  providers are also  monitored  closely by the national  authorities
under JAA and national regulations.

     The loss or  expiration  of these or any  other of  Ryanair's  third  party
service  contracts  or any  inability  to renew  them or  negotiate  replacement
contracts with other service providers at comparable rates could have a material
adverse  effect on the Company's  business,  results of operations and financial
condition.  Ryanair expects to be dependent on such third party arrangements for
the foreseeable future,  notwithstanding the additional capabilities provided by
its new maintenance facility at Glasgow (Prestwick).

                                  SAFETY RECORD

     During its 20-year operating history, Ryanair has not had a single incident
involving  major injury to  passengers or flight crew.  Ryanair's  commitment to
safe operations is manifested by its safety training procedures,  its investment
in  safety-related  equipment  and  the  adoption  of an  internal  confidential
reporting system for safety issues.

     Ryanair's  flight  training is oriented  towards  accident  prevention  and
covers all aspects of flight operations.  Ryanair conducts all of its own flight
crew  training,  both  initial  and  recurrent,  with the  approval of the Irish
Aviation  Authority (the "IAA"),  which regularly audits both operation  control
standards and flight training  standards.  Buzz Stansted separately conducts its
own training, under the approval of the CAA.

     All of the Boeing 737-800s which Ryanair has bought or committed to buy and
the Boeing  737-300's  operated by Buzz Stansted  operate in accordance with the
Category  IIIA minimum  landing  criteria,  which  require a minimum  horizontal
visibility of 200 meters and no vertical visibility.

     Ryanair  has a  comprehensive  and  documented  safety  management  system.
Management  encourages flight crews to report any safety-related  issues through
the use of a confidential  reporting system which is available through Ryanair's
and Buzz Stansted's  Flight Safety Offices.  The  confidential  reporting system
affords flight crews the opportunity to report directly to senior management any
event, error or discrepancy in flight operations that they do not wish to report
through  standard  channels.  The  confidential  reporting system is designed to
increase  management's  awareness of problems that may be  encountered by flight
crews in their day-to-day  operations.  Management uses the information reported
through the system to modify  operating  procedures and improve flight operation
standards.

                                       41



                               AIRPORT OPERATIONS

Airport Handling Services

     Ryanair  provides  its own aircraft and  passenger  handling and  ticketing
services at Dublin  Airport.  Third parties provide these services to Ryanair at
the other  airports  it serves.  Servisair  plc  provides  Ryanair's  ticketing,
passenger and aircraft  handling and ground  handling  services at many of these
airports in Ireland  and the U.K.,  excluding  London  (Stansted)  (where  these
services are provided  primarily by Groundstar Ltd.),  while similar services in
continental Europe are generally provided by the local airport authority, either
directly or through  sub-contractors.  Management attempts to obtain competitive
rates for such  services by  negotiating  multi-year  contracts at fixed prices,
although some may have periodic  increases linked to inflation.  These contracts
are  generally  scheduled to expire in one to five years,  unless  renewed,  and
certain of such contracts may be terminated by either party by prior notice. The
loss or expiration of such contracts or any inability to renew such contracts or
negotiate  contracts  with other  providers  at  comparable  rates  could have a
material  adverse  effect on the Company's  business,  results of operations and
financial  condition.  Ryanair will need to enter into similar agreements in any
new markets it may enter,  and there can be no  assurance  that  Ryanair will be
able to obtain the necessary  facilities  and services at  competitive  rates in
such new markets.

Airport Charges

     As with other  airlines,  Ryanair is assessed  airport charges each time it
lands and accesses facilities at the airports it serves. Depending on the policy
of the  individual  airport,  such charges can include  landing fees,  passenger
loading fees,  security fees and parking fees.  Noise  surcharges have also been
imposed  by a limited  number of  European  airports  in  response  to  concerns
expressed by local residents.  Ryanair attempts to negotiate  advantageous terms
for such fees by delivering a consistently  high volume of passenger traffic and
opts, when practicable,  for less expensive facilities,  such as less convenient
gates, as well as the use of outdoor  boarding stairs rather than more expensive
jetways. Nevertheless,  there can be no assurance that the airports Ryanair uses
will not impose higher airport charges in the future and that any such increases
would not adversely affect the Company's operations.

     In  February  2001,  the Irish  Government  established  a  Commission  for
Aviation Regulation (the "CAR"). The CAR is currently responsible for regulating
charges at Dublin,  Cork and Shannon airports.  In August 2001, the CAR issued a
determination  in  relation  to  charges  which are to remain in effect for five
years,  beginning  September 24, 2001 with a possibility  of a review by the CAR
after two years. The base charges for 2002 were  approximately 5% lower than the
charges previously in effect, and an efficiency factor (RPI-X) provides that the
charges will decrease by the  efficiency  factor minus the level of inflation in
Ireland.  On September 24, 2003,  the CAR announced a 9% increase in the maximum
charges permitted at Dublin airport to compensate for claimed  under-recovery of
costs by Aer Rianta and legal  costs  incurred  by the CAR in  defending a legal
challenge by Aer Rianta of the CAR's original price  determination.  However, on
March 26, 2004,  the CAR  published  its  "two-year"  review of the changes,  in
accordance  with the Aviation  Regulation  Act, and reduced the maximum  charges
permitted to be levied by Aer Rianta by  approximately 9% based on errors in the
CAR's original regulatory formula. As a result, the maximum charges permitted to
be levied by Aer Rianta at Dublin  airport have remained  essentially  unchanged
from 2003 to 2004.

     The State  Airports  Act 2004 was  introduced  by the Irish  government  to
provide  the  legislative  basis for the  restructuring  of Aer  Rianta  and the
establishment  of Dublin,  Cork and  Shannon  airports  as  independent  airport
authorities  under  state  ownership.  The Act  provides  for Aer  Rianta  to be
re-named  as the  Dublin  Airport  Authority.  The  Act  also  provides  for the
establishment of two new state-owned  companies,  namely Cork Airport  Authority
plc and Shannon Airport Authority plc.

     In respect of changes,  the State  Airports Act 2004  provides that the CAR
will retain price regulation  responsibilities solely for Dublin airport. Dublin
airport will be subject to a new  determination in respect of landing charges by
the CAR within a year of the renaming of Dublin Airport  Authority plc.  Landing
charges will become  deregulated at Cork and Shannon  airports on the earlier of
the vesting day or the issuance of a new  determination by the CAR in respect of
Dublin airport.  At this point,  Cork Airport  Authority plc and Shannon Airport
Authority plc will have sole discretion to fix landing fees at their airports.


                                       42



     On  February  12,  2004,  the  European   Commission   ruled  that  certain
concessions  granted to Ryanair by the Walloon Government in connection with its
operations  in  Brussels  (Charleroi)  constituted  illegal  state aid,  while a
Strasbourg court in September 2003 ruled Ryanair received illegal state aid from
the Strasbourg  Chamber of Commerce in connection  with the Company's  launch of
its Strasbourg-London (Stansted) service. Ryanair is currently appealing both of
these decisions,  while separate similar proceedings relating to Pau and Palermo
airports are currently pending in lower courts.  As Ryanair  currently  benefits
from similar  concessions on a number of its routes,  negative outcomes in these
proceedings  could have a material  adverse  effect on its  airport  charges and
profitability.  See "Item 3. Risk  Factors--Risks  Related  to the  Company--The
Company Could Incur Significant  Additional Costs Arising from Legal Proceedings
Regarding   Brussels   (Charleroi)   and  Strasbourg"  and  "Item  8.  Financial
Information--Other Financial Information--Legal Proceedings."

     In July 2004,  Ryanair commenced an action in the High Court of England and
Wales (Chancery Division) against BAA plc and Stansted Airport Limited (together
"BAA"),  the  companies  that operate  London's  Heathrow,  Gatwick and Stansted
Airports. The action relates to a fuel levy that BAA has unilaterally imposed on
Ryanair and other airlines at Stansted Airport.  Despite  representations by BAA
that the fuel levy was imposed to recover its original capital  investment,  and
further  representations  that the fuel levy would be eliminated or reduced once
the capital costs had been recovered as fuel uplift volumes  increased,  BAA has
failed  to either  eliminate  or reduce  the fuel  levy in  circumstances  where
Ryanair  believes BAA has now recovered  its original  capital  investment  some
three times over and where the volumes of fuel uplifted at Stansted Airport have
increased dramatically, largely driven by increasing passenger volumes delivered
by Ryanair.  Ryanair claims damages and other relief against BAA for breaches of
statutory duty and abuse of dominant position arising out of BAA's  overcharging
in respect of the fuel levy and BAA's continuing failure to provide  transparent
and accurate information about the fuel levy.

     BAA has responded by filing a separate action against Ryanair alleging that
Ryanair has  repudiated  its  contract  with BAA and is seeking  payment of fuel
levies withheld by Ryanair.  These sums were withheld by Ryanair as a result of,
and in response to, BAA's abuses in relation to the fuel levy and  overcharging.
Ryanair  currently  accounts  for in excess of 60% of the fuel volumes at London
(Stansted)  airport.  The amount in dispute in BAA's  claim in  relation to fuel
levies against  Ryanair is  approximately  EUR 1.5 million (or roughly 3% of the
total  aeronautical  charges that Ryanair paid BAA in fiscal 2004).  BAA further
claims that it is now no longer bound by its  contract  with Ryanair in relation
to airport charges and that it can instead charge Ryanair the published  airport
tariffs,  as opposed to the lower amounts  charged  under the contract.  Ryanair
denies all of BAA's claims and counterclaims against BAA for breach of contract,
breaches of statutory duty, abuse of dominant position and misrepresentation and
overcharging  in relation to the fuel levy.  However,  should the courts declare
Ryanair's contract with BAA is no longer binding,  the Company would likely face
materially increased costs at London (Stansted), its principal base, or could be
forced to cut back its London (Stansted)  operations.  Flights to or from London
(Stansted) accounted for approximately 61% of the Company's passenger volumes in
fiscal 2004. See "Item 3. Key  Information--Risk  Factors--Risks  Related to the
Company-The  Company's Legal Dispute  Regarding Fuel Levies at Stansted  Airport
Could  Result in  Increased  Costs"  and "Item 8.  Financial  Information--Other
Financial Information--Legal Proceedings."

                                      FUEL

     The cost of jet fuel  accounted  for  20.8% and  22.3% of  Ryanair's  total
operating  expenses  in  the  fiscal  years  ended  March  31,  2004  and  2003,
respectively,  in each case after giving  effect to the  Company's  fuel hedging
activities  and excluding  de-icing  costs.  Jet fuel costs have been subject to
wide  fluctuations  as a result  of sudden  disruptions  in  supply  and  market
speculation and continued to exhibit substantial  volatility in the fiscal years
ended March 31, 2003 and 2004.

                                       43




     The future  availability  and cost of jet fuel cannot be predicted with any
degree of certainty,  and because of Ryanair's  low-fares policy, its ability to
pass on increased fuel costs to passengers  through increased fares or otherwise
may be limited.  Ryanair has entered into fuel and currency  hedging  agreements
with various  counterparties  providing for price  protection in connection with
the purchase of fuel covering periods only through October 2004. Ryanair has not
otherwise  entered into  agreements to hedge the cost of or otherwise  guarantee
its  supply of fuel.  As a result of  Ryanair's  decision  not to enter into new
hedging  arrangements,  the Company will be more  exposed to risks  arising from
fluctuations  in the price of fuel,  especially  in light of recent  significant
increases.  In the quarter  ended June 30, 2004,  one gallon of jet fuel cost on
average  0.91 U.S.  cents per  gallon,  an increase of 9.6 % as compared to 0.83
U.S.  cents per gallon in the  comparable  period in 2003.  Based upon Ryanair's
fuel  consumption for the fiscal year ended March 31, 2004, a change of one U.S.
cent in the average annual price per gallon of aviation fuel would have caused a
change of  approximately  EUR 2 million  in the  Company's  annual  fuel  costs.
Ryanair's  fuel costs in the fiscal  year ended  March 31,  2004,  after  giving
effect to the Company's fuel hedging activities,  increased by approximately 36%
over the comparable period ended March 31, 2003, to EUR 175.0 million, primarily
due to an increase in the number of sectors flown and the average  sector length
as a result of the  expansion of Ryanair's  fleet and route  network,  offset in
part by  improvements  in fuel burn per hour and the positive impact on the cost
per  gallon  of the  strengthening  of the  euro  against  the  dollar.  Ryanair
estimates that its fuel cost would have been  approximately EUR 194.3 million in
fiscal year 2004, compared to EUR 171.3 million (excluding de-icing costs of EUR
3.7 million in each case) had Ryanair not had any hedging arrangements in place.
See Item 3. Risk  Factors--Risks  Related to the  Company--Changes in Fuel Costs
and Fuel Availability  Affect the Company's Results" and "Item 11.  Quantitative
and Qualitative Disclosures About Market Risk-Fuel Price Exposure and Hedging."

     The  following  table  details  Ryanair's  fuel  consumption  and costs for
scheduled  operations  (thus excluding fuel costs related to charter  operations
and  de-icing  costs),  after  giving  effect  to  the  Company's  fuel  hedging
activities,  for the fiscal  years  ended  March 31,  2002,  2003 and 2004.  The
excluded  de-icing  costs  amounted  to EUR  1,347,336,  EUR  2,282,003  and EUR
3,701,892,  respectively,  for the fiscal years ended March 31,  2002,  2003 and
2004.  De-icing  costs,  which are costs incurred for the labor and  anti-freeze
used to de-ice  aircraft,  have increased  significantly  in recent years as the
Company's route network,  types of aircraft operated and number of sectors flown
have  increased;  the Company  therefore  believes  including  these costs would
distort the year-to-year cost comparison.





                                                                         Fiscal Year ended March 31,
                                                                2004                2003                 2002
                                                                                                
Scheduled fuel consumption
    (U.S. gallons).................................             210,024,169         133,782,854          101,903,433
Available seat miles (ASM).........................          13,996,127,688       8,744,373,118        6,081,007,925
Scheduled fuel consumption (U.S. gallons)
    per ASM........................................                   0.015               0.014                0.017
Total scheduled fuel costs.........................         EUR 171,289,098     EUR 124,429,232      EUR 102,616,757
Cost per gallon....................................              EUR 0.8156          EUR 0.9301            EUR 1.007
Total scheduled fuel costs as a percentage
    of total operating costs.......................                    20.8%              22.3%               22.25%



                                       44



                                    INSURANCE

     Ryanair is exposed to potential catastrophic losses that may be incurred in
the event of an aircraft  accident or terrorist  incident.  Any such accident or
incident could involve not only repair or replacement of a damaged  aircraft and
its consequent  temporary or permanent loss from service,  but also  significant
potential claims of injured passengers and others.  Ryanair currently  maintains
passenger liability insurance,  employer liability insurance, aircraft insurance
for  aircraft  loss or damage,  insurance  for pilots' loss of license and other
business  insurance in amounts per occurrence  that is consistent  with industry
standards.  Although  Ryanair  currently  believes  its  insurance  coverage  is
adequate,  there can be no assurance  that the amount of such  coverage will not
need to be increased, that insurance premiums will not increase significantly or
that Ryanair will not be forced to bear substantial  losses from accidents.  The
cost of insurance  coverage  for certain  third party  liabilities  arising from
"acts of war" or terrorism  increased  dramatically as a result of the terrorist
attacks on the U.S. in September  2001.  Following  the attacks,  all  insurance
underwriters  withdrew  aircraft  hull war  liability  cover  and  imposed a per
passenger surcharge of $1.25 for reinstatement of such cover up to a $50 million
limit.  Aircraft  hull war liability  indemnities  for amounts above $50 million
were, in the absence of any alternative cover,  provided by the Irish Government
at  pre-September  11  levels  of  coverage  on  the  basis  of a per  passenger
surcharge.  In March 2002, once such coverage was again commercially  available,
Ryanair  arranged cover to replace that provided by the Government  indemnity on
the basis of a per passenger surcharge and an additional surcharge based on hull
values. However,  Ryanair's insurers have recently advised the Company that they
intend to narrow the scope of the Company's current act of war-related insurance
coverage to exclude certain types of catastrophic incidents, such as biological,
chemical or "dirty bomb" attacks, which could lead to further increases in costs
if the Company is forced to seek additional coverage. Ryanair to date has passed
these  increased  insurance  costs  on  to  passengers  by  means  of a  special
"insurance levy" on each ticket.  Substantial  claims resulting from an accident
in excess of related  insurance  coverage  could  also have a  material  adverse
effect on the Company's results of operations and financial condition. Moreover,
any aircraft  accident,  even if fully insured,  could cause a public perception
that  Ryanair's  aircraft are less safe or reliable than those operated by other
airlines, which could have a material adverse effect on Ryanair's business.

     Council Regulation (EC) No. 2027/97,  as amended by Council Regulation (EC)
No.  889/2002,  governs air carrier  liability.  This  legislation  provides for
unlimited  liability of an air carrier in the event of death or bodily  injuries
suffered  by  passengers,  implementing  the Warsaw  Convention  of 1929 for the
Unification  of Certain Rules Relating to  Transportation  by Air, as amended by
the Montreal  Convention of 1999. This legislation also limits the ability of an
air carrier to rely on certain  defenses in an action for  damages,  which would
otherwise have been  available to it at law, and provides for uniform  liability
limits  for  loss  of,  damage  to or  destruction  of  baggage  and for  damage
occasioned by delay.  The potential  exposure of air carriers,  such as Ryanair,
has therefore been increased  and,  although  Ryanair has extended its liability
insurance accordingly to meet the requirements of the legislation,  no assurance
can be given that other  laws,  regulations  or  policies  will not be  applied,
modified  or  amended  in a manner  that has a  material  adverse  effect on the
Company's financial condition or results of operations.


                                       45



                                   FACILITIES


     The following are the principal properties owned or leased by the Company:




                                         Site Area          Floor Space
             Location                  (Sq. Meters)        (Sq. Meters)          Tenure              Activity

                                                                                    
Dublin Airport                             1,116               1,395            Leasehold     Corporate Headquarters
(Corporate Headquarters)
Phoenix House,                             2,566               3,899            Freehold      Reservations Center
Conyngham Road,
Dublin
Satellite 3,                                605                 605             Leasehold     Sales Office and
Stansted Airport                                                                              Operations Center
Dublin Airport                             2,993               2,175            Leasehold
(Hangar)                                                                                      Aircraft Maintenance
East Midlands Airport                      3,647               3,647            Freehold      Simulator and
                                                                                              training center
Skavsta Airport                            1,936               1,936            Leasehold     Aircraft
(Hangar)                                                                                      Maintenance
Prestwick Airport                          4,052               4,052            Leasehold     Aircraft
(Hangar)                                                                                      Maintenance
Stansted Storage Facilities                 378                 531             Leasehold     Aircraft Maintenance




     Ryanair has  agreements  with Aer Rianta,  the Irish  government  authority
charged with operating  Ireland's major  airports,  to lease ticket counters and
other space at the passenger and cargo  terminal  facilities at Dublin  Airport.
Ryanair also financed the  construction of and leased a new hangar  extension at
Dublin Airport,  which was completed in May 1997. The airport office  facilities
used by Ryanair at London  (Stansted)  are leased  from the  airport  authority;
similar  facilities at each of the other airports Ryanair serves are provided by
Servisair plc or other service providers.

     In May  2002,  a new  minister  was  appointed  to lead the  Department  of
Transport in Ireland following the general election.  The minister has completed
a review of Ireland's airport facilities and recently  requested  proposals from
interested  parties for the  development  of new  terminals  and piers at Dublin
Airport.  Ryanair has  submitted a proposal to the  government,  as have several
other interested parties.  Management expects that its proposal, if accepted and
implemented,  would either involve Ryanair building and operating a terminal and
pier at Dublin Airport itself or it becoming the "anchor  tenant" for a terminal
built by another  consortium.  Although the total cost to Ryanair of such a role
in the development of any such facilities cannot be determined at this time, any
such  project  could  require  substantial  capital  expenditures,  as  well  as
significant additional costs in relation to the maintenance and operation of the
terminal and pier.  In July 2004,  the Minister for the  Department of Transport
announced  legislation  enacting plans for the break up of Aer Rianta into three
competing  airports  at Dublin,  Cork,  and  Shannon  managed by three  separate
boards.  This break-up of Aer Rianta is contingent on seprate  business plans to
be ratified by the Minister for Finance and the  Minister  for  Transport.  This
would enable each  airport to compete with the others on a commercial  basis for
new and existing business.  The break up of Aer Rianta has already commenced and
the  Government  is in the process of  appointing  directors to the board of the
companies that will manage the three airports.  Ryanair anticipates that the new
boards of management for the three airports will not be fully  operational until
the end of 2004.  On  implementation  of the new  board at  Dublin  airport  and
following  the  approval  of the  business  plan for  competing  airports by the
Minister of Finance,  it is anticipated  that the government will consider plans
for independent competing airport terminals at Dublin airport.

                                   TRADEMARKS

     Ryanair's  name, logo and slogans  "Ryanair.com  The Low Fares Website" and
the "Low Fares Airline" have been registered as Community Trade Marks ("CTM"). A
CTM allows trademark owners to obtain a single registration of their trademarks,
which registration  affords uniform  protection for those trademarks  throughout
the EU.

     Ryanair  has  also  registered  its  name  as a  trademark  in the  Benelux
countries,  Germany and the U.K.  The  registrations  give  Ryanair an exclusive
monopoly over the use of its trade name with regard to similar services in these
jurisdictions  and the right to sue for  trademark  infringement  should a third
party  use an  identical  or  confusingly  similar  trade  mark in  relation  to
identical, or similar services. The registrations in each of these jurisdictions
is due for renewal in January 2005 and management  currently intends to maintain
these registrations notwithstanding its CTM registration.

     At  present,  Ryanair has not  registered  either its name or its logo as a
trademark  in  Ireland,  as CTM  registration  provides  all  of the  protection
available  from  an  Irish  registration,  and  management  believes  there  are
therefore no advantages in making a separate Irish application.

                             GOVERNMENT REGULATION

Liberalization of the EU Air Transportation Market

     Ryanair began its flight  operations in 1985,  during a decade in which the
governments of Ireland and the U.K.  liberalized the bilateral  arrangements for
the operation of air services between the two countries. In 1992, the Council of
Ministers  of the EU adopted a package of measures  intended to  liberalize  the
internal market for air transportation in the EU, including measures allowing EU
air  carriers  substantial  freedom to set air fares,  allowing EU air  carriers
greatly  enhanced  access to routes  within the EU and  introducing  a licensing
procedure  for EU air  carriers.  Beginning in April 1997,  EU air carriers have
generally been able to provide passenger  services on domestic routes within any
EU Member State outside their home country of  operations  without  restriction.
See also "--Regulation of Competition--State Aid."

     The  European  Court of Justice  in  November  2002  ruled  that  bilateral
agreements  between  certain member states and the United States fell within the
exclusive  competence  of the EU and should not therefore be entered into by the
member  states  individually.  As  a  result  of  these  rulings,  the  European
Commission  has been  granted a mandate to negotiate  with the United  States to
replace the existing  bilateral  agreements between individual member states and
the United States with a single comprehensive EU-U.S.  agreement establishing an
open aviation area between the two territories.  These  negotiations  will cover
all  arrangements  covering air  transport  between and within the EU and United
States. It is proposed that this would include the rules governing market access
(routes,  capacity,  frequency),  how airfares are set, how to ensure  effective
application of competition rules and how to ensure maintenance of high standards
of airline  safety and aviation  security.  The  negotiations  will also address
opening up each side's  internal market to the airlines of the other side. A key
element will be the removal of the special  restrictions that currently apply to
foreign ownership and control of airlines in the United States and EU.


                                       47



Regulatory Authorities

     As an Irish air  carrier  with routes to the U.K.  and other EU  countries,
Ryanair is subject to Irish and EU regulation, which is implemented primarily by
the Department of Transport,  the IAA and the JAA.  Management believes that the
present  regulatory  environment  in Ireland and the EU is  characterized  by an
increased  sensitivity to safety and security issues and an increased  intensity
of review of safety-related  procedures,  training and equipment by the national
and EU regulatory authorities.

     Commission for Aviation Regulation. The CAR was established on February 27,
2001 under the Aviation  Regulation Act, 2001 ("Aviation  Regulation  Act"). The
CAR is primarily  responsible for deciding  maximum airport charges at Ireland's
major   airports,    namely   Dublin,   Cork   and   Shannon.   See   "--Airport
Operations--Airport Charges" above.

     The CAR also has  responsibility  for licensing Irish airlines,  subject to
the requirements of EU law. It issues operating licenses under the provisions of
Council Regulation 2407/92. An operating license is an authorization  permitting
the holder to carry out carriage by air of passengers, mail and/or cargo.

     Finally,  CAR has  responsibility  for deciding whether a regulated airport
should be co-ordinated or fully  co-ordinated under Council Regulation No. 95/93
on slots; and authorizing  ground handling  operations  under Council  Directive
96/67/EC and its implementing legislation.

     The criteria for granting an operating license include,  inter alia, an air
carrier's financial fitness,  the adequacy of its insurance,  and the fitness of
the persons who will manage the air carrier. In addition, in order to obtain and
maintain an operating license, Irish and EU regulations require that (i) the air
carrier  must be owned and  continue to be owned  directly  or through  majority
ownership by EU Member States and/or  nationals of EU Member States and (ii) the
air carrier must at all times be effectively controlled by such EU Member States
or EU nationals. The CAR has broad authority to revoke an operating license. See
"Item  10.  Additional  Information--Limitations  on Share  Ownership  by Non-EU
Nationals."

     Ryanair's current operating license was awarded effective December 1, 1994,
reviewed on November 30, 1999, and is subject to review and renewal each year.

     Irish  Aviation  Authority.  The  IAA  is  primarily  responsible  for  the
operational  and  regulatory  function and  services  relating to the safety and
technical  aspects of aviation in Ireland.  To operate in Ireland and the EU, an
Irish air carrier is required to hold an operator's  certificate  granted by the
IAA. An  operator's  certificate  attests to the air carrier's  operational  and
technical competence to conduct an air service with specified types of aircraft.
The IAA has broad authority to amend or revoke an operator's  certificate,  with
Ryanair's  ability to continue to hold its operator's  certificate being subject
to  on-going  compliance  with  applicable   statutes,   rules  and  regulations
pertaining to the airline industry, including any new rules and regulations that
may be adopted in the future.

     The IAA is  responsible  for  overseeing  and  regulating the operations of
Irish air carriers.  Matters within the scope of the IAA's regulatory  authority
include air safety,  aircraft  certification,  personnel licensing and training,
maintenance,  manufacture,  repair,  airworthiness  and  operation  of aircraft,
implementation  of  JARs,  aircraft  noise  and  ground  services.  Each  of the
Company's  aircraft has received an airworthiness  certificate issued by the IAA
and any  additional  aircraft  the Company adds to the fleet will be required to
obtain an airworthiness certificate. These airworthiness certificates are issued
for a period of 12 months,  after which  application  for a further  certificate
must be made. The Company's flight personnel,  flight and emergency  procedures,
aircraft and  maintenance  facilities  are subject to periodic  inspections  and
tests by the IAA.  The IAA has broad and  powerful  regulatory  and  enforcement
authority,  including  the  authority  to require  reports,  inspect  the books,
records,  premises  and  aircraft of a carrier  and  investigate  and  institute
enforcement  proceedings.  Failure to comply with IAA  Regulations can result in
revocation of operating certification.

                                       48




     In July 1999, the IAA awarded Ryanair an air operator's certificate,  which
is subject to routine audit and review, in recognition of Ryanair's satisfaction
of the relevant JAR OPS 1 regulatory  requirements.  Ryanair's current operating
certificate, in accordance with the routine annual schedule, is set to expire on
January 31, 2005.

     Civil  Aviation   Authority.   Buzz   Stansted's   current  air  operator's
certificate  was issued by the U.K.  CAA with  effect from June 29,  2004.  This
certificate  allows Buzz Stansted to operate the six 737-300 aircraft it leases.
The CAA has similar powers to those of the IAA.

     Department of  Transport.  The  Department of Transport  ("DOT") has a more
limited  role in the  regulation  of Irish air  transport as the majority of its
regulatory  functions have been transferred to CAR under the Aviation Regulation
Act.  DOT  retains   responsibility   for  implementation  of  EU  and  national
legislation and international  standards relating to air transport,  e.g., noise
levels, aviation security, etc.

     Joint Aviation  Authorities.  The JAA is an associated body of the European
Civil  Aviation   Conference   representing   civil   aviation   authorities  of
participating  European  states who have agreed to co-operate in developing  and
implementing common safety regulatory  standards and procedures.  The purpose is
to provide high and  consistent  standards  of safety.  The aim of the JAA is to
ensure that each individual Joint Aviation  Requirement  (JAR) becomes a uniform
code for all JAA member states without any national regulatory  differences.  EU
regulations  provide  for  the  harmonization  of  technical   requirements  and
administrative  procedures  on the basis of the JAR codes of the JAA and for the
acceptance of certification in accordance with common technical requirements and
administrative procedures.

     The  European  Aviation  Safety  Agency.  EASA is an agency of the European
Union which has been given specific  regulatory and executive tasks in the field
of aviation safety. EASA was established through Regulation (EC) No 1592/2002 of
the European Parliament and the Council of July 15, 2002, on common rules in the
field of civil aviation and establishing a European Aviation Safety Agency.  The
purpose of EASA is to draw-up  common  standards to ensure the highest levels of
safety; oversee their uniform application across Europe; and promote them at the
global level.  EASA formally started its work on September 28, 2003, taking over
the  responsibility  for regulating  airworthiness and maintenance issues within
the EU Member States.  The JAA retains its current  functions for operations and
licensing as well as  airworthiness  and  maintenance  issues for the JAA member
states  outside  EASA.  However,  the EASA is  expected  to take over  these JAA
functions  as  the  agency  continues  to  develop  and  establish   itself,  in
co-operation with the EU Commission and with the other divisions of the JAA.

     Eurocontrol.  The European  Organization  for the Safety of Air  Navigation
("Eurocontrol")  is an autonomous  European  organization  established under the
Eurocontrol  Convention of December 13, 1960.  Eurocontrol is  responsible  for,
inter alia, the safety of air navigation and the collection of route charges for
en route air navigation facilities and services throughout Europe.  Ireland is a
party  to  several  international   agreements  concerning  Eurocontrol.   These
agreements have been  implemented into Irish law, which provides for the payment
of charges to  Eurocontrol in respect of air  navigation  services  provided for
aircraft in airspace under the control of Eurocontrol.  The relevant legislation
imposes  liability  for the payment of any  charges  upon the  operators  of the
aircraft  in respect of which  services  are  provided,  upon the owners of such
aircraft or the  managers  of airports  used by such  aircraft.  Ryanair,  as an
aircraft  operator,  is primarily  responsible for the payment to Eurocontrol of
charges incurred in relation to its aircraft.

                                       49




     The legislation authorizes the detention of aircraft in the case of default
in the  payment  of any  charge  for air  navigation  services  by the  aircraft
operator or the  aircraft  owner,  as the case may be.  This power of  detention
extends  to any  equipment,  stores  or  documents,  which  may be on board  the
aircraft  when  it is  detained,  and may  result  in the  possible  sale of the
aircraft.

     The European Commission is in the process of introducing a "single European
sky policy,"  which would bring  changes to air traffic  management  and control
within the EU by the end of 2004.  The "single  European  sky policy"  currently
consists  of the  Framework  Regulation  (Reg.  E.C.  No.  549/2004)  plus three
technical regulations on the provision of air navigation services,  organization
and the use of the airspace and the interoperability of the European air traffic
management  network.  The objective of the policy is to enhance safety standards
and the overall efficiency for general air traffic in Europe.



Registration of Aircraft

     Pursuant to the Irish Aviation  Authority  (Nationality and Registration of
Aircraft)  Order, 2001 (the  "Order"),   the  IAA  regulates  the
registration of aircraft in Ireland. In order to be registered or continue to be
registered in Ireland,  an aircraft must be wholly owned by either (i) a citizen
of  Ireland or a citizen  of  another  Member  State of the EU having a place of
residence or business in Ireland or (ii) a company  registered in and having a
place of  business  in Ireland  and having its  principal  place of  business in
Ireland or another  Member State of the EU and not less than  two-thirds  of the
directors  of which were  citizens of Ireland or of another  Member State of the
EU. As of September 15, 2004, nine of the ten Directors of Ryanair  Holdings are
citizens of Ireland or of another  Member State of the EU. An aircraft will also
fulfill  these  conditions  if it is wholly  owned by such citizen or company in
combination.  Notwithstanding the fact that these particular  conditions may not
be met, the IAA retains discretion to register an aircraft in Ireland so long as
it is in compliance with the other conditions for registration under the Order.
Any such registration may, however,  be made subject to certain  conditions.  In
order to be  registered,  an  aircraft  must also  continue  to comply  with any
applicable  provisions  of Irish law.  The  registration  of any aircraft can be
cancelled if it is found that it is not in compliance with the  requirements for
registration  under the Order and,  in  particular,  (i) if the  ownership
requirements  are not met,  (ii) the  aircraft  has  failed to  comply  with any
applicable safety requirements  specified by the IAA in relation to the aircraft
or aircraft of a similar type or (iii) if the IAA decides in any case that it is
satisfied  that it is  inexpedient  in the public  interest  for the aircraft to
remain  registered in Ireland.  Similar  measures apply to Buzz Stansted,  which
operates under a U.K. air operators  certificate issued by the CAA and whose six
aircraft are all  registered  in the U.K. As of September  15, 2004,  all of the
directors of Buzz Stansted are citizens of EU Member States.

Regulation of Competition

     Competition/Antitrust  Law. It is a general principle of EU competition law
that  no  agreement  may be  concluded  between  two or more  separate  economic
undertakings  that  prevents,  restricts or distorts  competition  in the common
market or any part of the common market. Such an arrangement may nevertheless be
exempted by the European Commission,  on either an individual or category basis.
The second  general  principle  of EU  competition  law is that any  business or
businesses  having a dominant  position in the common market or any  substantial
part of the common  market may not abuse  such a dominant  position.  Ryanair is
subject to the application of the general rules of EU competition law as well as
specific  rules on  competition  in the  airline  sector  (principally,  Council
Regulation (EEC) 3975/87, as amended).


                                       50




     An aggrieved  person may sue for breach of EU competition law in the courts
of the Member States and/or complain to the European  Commission for an order to
terminate the breach of competition law. The European Commission also may impose
fines and daily  penalties on businesses and the courts of the Member States may
award  damages  and  other  remedies  (such  as an  injunction)  in  appropriate
circumstances.

     Competition  law in Ireland is primarily  embodied in the  Competition  Act
2002.  This Act is modeled on the EU  competition  law  system.  The Irish rules
generally prohibit  anti-competitive  arrangements among businesses and prohibit
the abuse of a dominant  position.  These  rules are  enforced  either by public
enforcement  (primarily by the Competition  Authority) through both criminal and
civil  sanctions  or by private  action in the courts.  These rules apply to the
airline sector, but are subject to EU rules that override any contrary provision
of Irish competition law.

     State Aid. The EU rules  control aid granted by Member States to businesses
on a selective or  discriminatory  basis.  The EU Treaty  prevents Member States
granting such aid unless  approved in advance by the EU. Any such grant of state
aid to an  airline  is  subject  to  challenge  before  the EU  or,  in  certain
circumstances,  national courts. If aid is held to have been unlawfully  granted
it may have to be repaid by the airline to the granting  Member State,  together
with interest thereon. See "Item 3. Key  Information--Risk  Factors--The Company
Could  Incur  Significant   Additional  Costs  Arising  from  Legal  Proceedings
Regarding   Brussels   Charleroi  and   Strasbourg"   and  "Item  8.   Financial
Information--Other Financial Information--Legal Proceedings."

Environmental Regulation

     Aircraft Noise Regulations.  Ryanair is subject to international,  national
and, in some cases, local noise regulation  standards.  EU and Irish regulations
have  required that all aircraft  operated by Ryanair  comply with Stage 3 noise
requirements  since April 1, 2002. All of Ryanair's  aircraft  currently  comply
with  these  regulations.   Certain  airports  in  the  U.K.  (including  London
(Stansted) and London  (Gatwick)) and continental  Europe have established local
noise restrictions, including limits on the number of hourly or daily operations
or the time of such operations.

     Group Facilities.  Environmental controls are generally imposed under Irish
law through  property  planning  legislation  specifically  the Local Government
(Planning and  Development)  Acts of 1963 to 1999, the Planning and  Development
Act 2000 and regulations made thereunder. At Dublin Airport, Ryanair operates on
land controlled by Aer Rianta.  Planning  permission for its facilities has been
granted in accordance with both the zoning, and planning  requirements of Dublin
Airport.  There is also specific Irish  environmental  legislation  implementing
applicable EU Directives and Regulations, which Ryanair adheres to. From time to
time,  noxious or potentially  toxic  substances  are held on a temporary  basis
within   Ryanair's   engineering   facilities  at  Dublin  Airport  and  Glasgow
(Prestwick).  However,  at all times  Ryanair's  storage  and  handling of these
substances  complies with the relevant regulatory  requirements.  In our Glasgow
(Prestwick)  maintenance  facility,  all  normal  waste  is  removed  under  the
Environmental  Protection  Act of 1996 and Duty of Care Waste  Regulations.  For
special waste removal, Ryanair operates under the Special Waste Regulations 1998
(contaminated  waste). At all other facilities  Ryanair adheres to all local and
EU regulations.

     Ryanair's  Policy on Noise and Emissions.  Ryanair is committed to reducing
emissions  and  noise and has  entered  into its fleet  replacement  program  to
replace the Boeing  737-200A  aircraft  with Boeing  737-800  "next  generation"
aircraft with lower emissions, lower fuel burn, greater seat density and quieter
engines,  which  significantly  reduce  the  impact  on  the  environment.  This
replacement  program is expected to be completed by December 2005. The Company's
future   growth  plans  provide  for  a  fleet   consisting   entirely  of  more
environmentally  friendly Boeing 737-800 "next generation" aircraft from the end
of 2005. See "--Aircraft" above for details on Ryanair's fleet plan.

                                       51




     Furthermore,  by moving to an all Boeing 737-800 "next  generation"  fleet,
Ryanair  is  reducing  the unit  emissions  per  passenger  due to the  inherent
capacity increase in the 737-800 aircraft.  The Boeing 737-800 "next generation"
aircraft have a  significantly  superior fuel burn to passenger  mile ratio than
the 737-200A aircraft.

         In  addition,  Ryanair has  distinctive  operational  characteristics
that are helpful to the general environment; it:

-        has no late night departures of aircraft, reducing noise emissions;

-        has reduced per passenger emissions through higher load factors;

-        operates fuel efficient  Boeing 737-800 "next  generation"  aircraft,
         thereby reducing fuel usage per seat by 45% compared to the older
         Boeing 737-200As; and

-        better utilizes existing infrastructure by operating out of
         underutilized airports throughout Europe.

     Emissions  Charges.  Ryanair is fundamentally  opposed to the imposition of
regulatory charges tied to aircraft emissions, as have been suggested by certain
European  politicians.  Ryanair has and continues,  to offer the lowest fares in
Europe,   to  make  passenger  travel  affordable  and  accessible  to  European
consumers. Ryanair believes that to impose a charge on the emissions of aircraft
will not only  increase  airfares,  but will  discourage  new entrants  into the
market,  resulting in less choice for consumers. As a company,  Ryanair believes
in free market  competition  and  believes  that the proposed  imposition  of an
emissions  trading  scheme on airlines,  particularly  growing  airlines,  would
continue to enable the flag  carriers to achieve  their  objectives  of reducing
competition,  and would also  limit  expansion  and create a further  barrier to
entry into the market.  This would benefit the traditional  flag carriers of the
European Union who have smaller aircraft, lower load factors, a much higher fuel
burn per  passenger  and already  tend to operate  into  inefficient,  congested
airports.

Slots

     Currently,  only sixteen  airports  served by Ryanair - London  (Stansted),
London (Gatwick), Turin, Manchester, Milan (Bergamo), Rome (Ciampino),  Palermo,
Murcia,  Barcelona  (Girona),  Barcelona (Reus),  Malaga,  Faro,  Jerez,  Berlin
Schoenefeld,  Eindhoven  and  Valladolid  - are  regulated  by means  of  "slot"
allocations,  which represent authorizations to take off or land at a particular
airport  within  a  specified  time  period.  EU  law  currently  regulates  the
acquisition,  transfer and loss of slots.  Applicable EU  regulations  currently
prohibit  the  buying or  selling  of slots for cash.  The  European  Commission
adopted  a  regulation  in April  2004 (Reg EC 793  2004)  that made some  minor
amendments to the current allocation system. It allows for limited transfers of,
but not trading in, slots. Slots may be transferred from one route to another by
the same carrier,  transferred  within a group or as part of a change of control
of a carrier,  or swapped  between  carriers.  The  European  Commission  is now
conducting  a  consultation  that will allow it to propose  further  measures to
introduce a market  mechanism for the  allocation of slots which will allow more
flexibility  and  mobility  in  the  use  of  slots  and  will  further  enhance
possibilities  for market  entry.  Any  future  proposals  that  might  create a
secondary  market  for the  auction  of slots or allow  trading  of slots  among
airlines  could  create a potential  source of revenue for certain of  Ryanair's
current and potential competitors,  many of which have many more slots allocated
at present than Ryanair.  Slot values depend on several  factors,  including the
airport,  time of day  covered,  the  availability  of  slots  and the  class of
aircraft.  Ryanair's  ability to gain access to and develop  its  operations  at
slot-controlled  airports  will be  affected  by the  availability  of slots for
takeoffs and landings at these specific airports. New entrants to an airport are
currently  given  certain  privileges  in terms  of  obtaining  slots,  but such
privileges are subject to the "grandfather rights" of existing operators who are
utilizing their slots.  While Ryanair  generally seeks to avoid  slot-controlled
airports, there is no assurance that Ryanair will be able to obtain a sufficient
number of slots at the slot-controlled  airports that it desires to serve in the
future at the time it needs them or on acceptable terms.

                                       52




     EU regulations require the use of each slot at least 80% of the time during
the season to which the slot relates and provide for forfeiture of slots without
compensation  in  certain  circumstances.  A  minor  amendment  was  made to the
legislation  in 2003 to reflect the fact that,  due to the war launched in March
2003 in Iraq, as well as the outbreak of SARS, many airlines could not meet this
"use it or lose it"  requirement  for  maintaining  their slots.  The  amendment
recognized  that these  events were  exceptional  circumstances,  which  merited
deviation  from the rule.  This  exemption  lasted  until the end of the  summer
season in 2004.




Other

     Health  and safety at work  issues  relating  to the  Company  are  largely
controlled in Ireland by compliance with the Safety,  Health and Welfare at Work
Act,  1989,  the  Safety,  Health  and  Welfare  at Work  (General  Application)
Regulations,  1993, and other  regulations  under that Act. Although licenses or
permits are not issued under such  legislation,  compliance  is monitored by the
Health and Safety Authority (the  "Authority"),  which is the regulating body in
this area. The Authority periodically reviews Ryanair's health and safety record
and where appropriate,  issues improvement  notices/prohibition notices. Ryanair
has responded to all such notices to the  satisfaction  of the Authority.  Other
safety issues are covered by the Irish Aviation Orders, which may vary from time
to time.

     The Company's operations are subject to the general laws of Ireland and, in
so far as they are  applicable  in Ireland,  the laws of the EU. The Company may
also become subject to additional  regulatory  requirements  in the future.  The
Company is also  subject to local laws and  regulations  at  locations  where it
operates  and the  regulations  of various  local  authorities  that operate the
airports it serves.


                             DESCRIPTION OF PROPERTY

     For certain  information  about each of the Company's key  facilities,  see
"--Facilities" above.  Management  believes  that the Company's  facilities  are
suitable for its needs and are well maintained.

Item 5.  Operating and Financial Review and Prospects

     The following  discussion  should be read in  conjunction  with the audited
Consolidated  Financial Statements of the Company and the notes thereto included
in Item 18. Those  financial  statements  have been prepared in accordance  with
Irish GAAP. For a discussion of certain  differences between Irish GAAP and U.S.
GAAP, see Note 31 to the Consolidated Financial Statements included in Item 18.

                                     HISTORY

     Ryanair's  current business  strategy dates to the early 1990s,  when a new
management  team,   including  the  current  chief   executive,   commenced  the
restructuring of Ryanair's operations to become a low-fares airline based on the
low cost  operating  model  pioneered  by  Southwest  Airlines Co. in the United
States.  During the period  between  1992 and 1994,  Ryanair  expanded its route
network to include  scheduled  passenger  service between Dublin and Birmingham,
Manchester and Glasgow  (Prestwick).  In 1994,  Ryanair began  standardizing its
fleet by purchasing used Boeing 737-200A  aircraft to replace  substantially all
of its leased  aircraft.  Beginning  in 1996,  Ryanair  continued  to expand its
service from Dublin to new provincial  destinations  in the U.K. In August 1996,
Irish Air, L.P., an investment vehicle led by David Bonderman and certain of his
associates  at the Texas  Pacific  Group,  acquired a minority  interest  in the
Company. Ryanair Holdings completed its initial public offering in June 1997.

                                       53




     From 1997 through  September 2004,  Ryanair  launched service on 149 routes
to/from the U.K. and in continental  Europe, and also increased the frequency of
service on a number of its principal  routes.  During that period,  Ryanair also
established London (Stansted),  Glasgow  (Prestwick),  London (Luton),  Shannon,
Brussels  (Charleroi),  Frankfurt (Hahn), Milan (Bergamo),  Stockholm (Skavsta),
Barcelona  (Girona)  and  Rome  (Ciampino)   airports  as  additional  bases  of
operations.  Since 1999,  Ryanair has increased  the number of passengers  flown
from 4.9 million in 1999 to 21.2  million in 2004,  taken  delivery of 57 Boeing
737-800 aircraft, and now serves 88 airports while employing over 2,300 people.

     Taking into account  scheduled  retirements of Ryanair's Boeing  737-200As,
Ryanair  expects to have 87 aircraft in its operating  fleet by April 2005. Over
the next five years,  the Company  expects to take  delivery of an additional 98
Boeing  737-800  aircraft  which it is  obligated  to  purchase  under  existing
contracts with Boeing.  These deliveries,  net of further scheduled  retirements
and lease terminations, are expected to increase the size of the Company's fleet
to 155 aircraft by December  2008,  with that number  increasing  should Ryanair
choose to exercise any of the 123 options  remaining under its current contracts
with Boeing. See "--Liquidity and Capital Resources" and "Item 4. Information on
the Company--Aircraft" for additional details.

                                BUSINESS OVERVIEW

     Since Ryanair began to introduce its low cost operating  model in the early
1990s,  its passenger  volumes and scheduled  passenger  revenues have increased
significantly as Ryanair has substantially increased capacity.  Ryanair's annual
scheduled flown  passenger  volume has increased more than tenfold over the past
decade,  from  approximately   945,000  passengers  in  calendar  year  1992  to
approximately 23.1 million passengers in fiscal year 2004.

     Ryanair's revenue  passenger miles ("RPMs")  increased from 4,505.9 million
in fiscal  year 2002 to  6,781.1  million  in fiscal  year 2003 and to  10,425.9
million in fiscal year 2004, due primarily to an increase in scheduled available
seat miles ("ASMs") from 6,081.0  million in fiscal year 2002 to 8,744.4 million
in fiscal  year 2003 and to  13,996.1  million in fiscal  year  2004.  Scheduled
passenger  revenues  increased from EUR 551.0 million in fiscal year 2002 to EUR
732.0  million in fiscal year 2003 and to EUR 924.6 million in fiscal year 2004.
During this period,  flown  passenger load factors were 74% in fiscal year 2002,
78% in fiscal year 2003 and 74% in fiscal year 2004.  Average  yield per RPM was
EUR 0.122 in fiscal  year 2002,  EUR 0.108 in fiscal  year 2003 and EUR 0.089 in
fiscal year 2004. The decrease in average yield per RPM in fiscal years 2003 and
2004 was principally attributable to an increase in the company's seat capacity,
increased  competition  in the market and an increase in average  sector  length
without a corresponding  increase in average yield per passenger,  or the amount
of scheduled revenues per passenger flown. The Company expects average yields to
decline further in the near term due to continuing price competition.

     The  combination  of expanding  passenger  volumes and capacity,  high load
factors and  aggressive  cost  containment  has  enabled  Ryanair to continue to
generate  operating profits and profits after taxation despite  increasing price
competition.  Ryanair's  break-even load factor was 58% in fiscal year 2002, 57%
in fiscal year 2003 and 62% in fiscal year 2004.  Cost per ASM declined from EUR
0.071 in fiscal  year 2002 to EUR 0.062 in fiscal  year 2003 and to EUR 0.055 in
fiscal  year  2004.   Ryanair   recorded  an  operating  profit  after  goodwill
amortization  of EUR 162.9  million in fiscal  year 2002,  EUR 263.5  million in
fiscal  year 2003 and EUR 249.0  million in fiscal year 2004,  and profit  after
taxation of EUR 150.4  million in fiscal year 2002,  EUR 239.4 million in fiscal
year 2003 and EUR 206.6  million in fiscal  year  2004.  Ryanair  recorded  seat
capacity growth of approximately 54% in fiscal 2004,  compared to 35% and 31% in
fiscal years 2003 and 2002, and expects capacity growth to slow to approximately
16% in fiscal 2005, as a result of the  Company's  early  termination  in August
2004 of the  leases  for Buzz  Stansted's  six  737-300  aircraft.  See "Item 4.
Information on the  Company--Acquisition  of Buzz" for additional information on
these terminations.


                                       54



     The historical results of operations discussed herein may not be indicative
of  Ryanair's  future  operating   performance.   Ryanair's  future  results  of
operations will be affected by, among other things,  overall  passenger  traffic
volume, the availability of new airports for expansion, fuel prices, the airline
pricing environment in a period of increased competition, the ability to finance
its planned  acquisition of aircraft and to discharge the resulting debt service
obligations,  economic and political conditions in Ireland, the U.K. and the EU,
seasonal   variations  in  travel,   developments  in  government   regulations,
litigation and labor relations,  foreign currency fluctuations,  competition and
the public's  perception  regarding the safety of low-fares airlines and changes
in aircraft  acquisition,  leasing,  and other  operating  costs, as well as the
rates of income taxes paid.  Ryanair  expects its  depreciation,  staff and fuel
charges to  continue  to  increase as  additional  aircraft  and related  flight
equipment are  acquired.  Future fuel costs may also increase as a result of the
current  shortage of fuel  production  capacity and/or  production  restrictions
imposed by fuel oil  producers,  as well as the Company's  decision not to enter
into fuel hedging  arrangements  beyond  October 2004 at current  market  rates.
Maintenance  expenses may also increase as a result of Ryanair's fleet expansion
and replacement program. In addition,  the financing of new and existing 737-800
aircraft  will  significantly   increase  the  total  amount  of  the  Company's
outstanding  debt and the  payments it is obliged to make to service  such debt.
The cost of insurance coverage for certain third party liabilities  arising from
"acts  of war" or  terrorism  has  increased  dramatically  as a  result  of the
terrorist  attacks on the U.S. in September  2001.  Although  Ryanair  currently
passes  on  increased  insurance  costs to  passengers  by  means  of a  special
"insurance levy" on each ticket, there can be no assurance that it will continue
to be  successful in doing so. See "Item 3. Key  Information--Risk Factors--.The
2001 Terrorist  Attacks on the United States Had a Severe Negative Impact on the
International Airline Industry."

                            RECENT OPERATING RESULTS

     For the  quarter  ended June 30, 2004 (the first  quarter of the  Company's
fiscal year 2005),  Ryanair  recorded  an increase in profit  after  taxation of
29.8%, from EUR 40.5 million in the three months ended June 30, 2003 to EUR 52.6
million,  including in each case  exceptional  costs and  goodwill  amortization
arising from the April 2003 acquisition of Buzz.

     Total operating  revenues  increased  23.5%,  from EUR 245.2 million in the
first  quarter of fiscal year 2004 to EUR 302.8  million in the first quarter of
fiscal  2005,  primarily  as a result of an increase of  approximately  21.0% in
scheduled passenger revenues,  which totalled EUR 259.1 million for the quarter,
as well as a 40.4% increase in ancillary revenues to EUR 43.7 million. Operating
expenses  increased at approximately  the same rate,  rising by 23.9%,  from EUR
192.1  million in the three months  ended June 30, 2003 to EUR 238.0  million in
the three months ended June 30, 2004,  reflecting  increased costs (particularly
staff,  fuel,  route  charges,  and airport and handling  costs)  related to the
growth of Ryanair's  fleet and route  network and the general level of activity.
As a result, Ryanair's operating profit after goodwill amortization increased by
28.9% to EUR 64.2  million.  The  Company had cash and liquid  resources  of EUR
1,327.0  million at June 30, 2004, as compared with EUR 1,257.4  million in cash
and liquid  resources at March 31, 2004, as increased  cash flows from operating
activities reflected Ryanair's profitable performance.  Capital expenditures for
the  quarter,  primarily  relating  to  deposit  payments  for  future  aircraft
deliveries, totalled EUR 60.5 million.

                                       55




     Buzz  Stansted did not operate any services  between April 10, 2003 and May
1, 2003,  while staff were being retrained and the airline obtained the required
U.K. air operators'  certificate.  As a result, the Company recorded exceptional
costs  amounting to EUR 3.0 million (equal to Buzz  Stansted's  operating  costs
during this period of inactivity) in the fiscal quarter ending June 30, 2003.

                          CRITICAL ACCOUNTING POLICIES

     The following  discussion and analysis of Ryanair's financial condition and
results of operations are based on its Consolidated Financial Statements,  which
are included in Item 18 and prepared in accordance  with Irish GAAP.  Irish GAAP
differs  in  certain  significant   respects  from  U.S.  GAAP.  For  additional
information regarding the material differences between Irish GAAP and U.S. GAAP,
please refer to Note 31 to the  Consolidated  Financial  Statements  included in
Item 18. The  preparation  of these  financial  statements  requires  the use of
estimates, judgments, and assumptions that affect the reported amounts of assets
and liabilities at the date of the financial statements and the reported amounts
of revenues and expenses during the periods presented. Actual results may differ
from these estimates under different conditions or assumptions.

     Ryanair  believes that its most  critical  accounting  policies,  which are
those  that  require   management's  most  difficult,   subjective  and  complex
judgments,  are those  described  in this  section.  These  critical  accounting
policies,  the judgments and other uncertainties  affecting application of those
policies and the  sensitivity  of reported  results to changes in conditions and
assumptions are factors to be considered in reviewing the Consolidated Financial
Statements  included  in Item 18 and the  discussion  and  analysis  below.  For
additional detail on these policies,  see Note 1b to the Consolidated  Financial
Statements included in Item 18.

Long lived assets

     As of March 31, 2004,  Ryanair had EUR 1.58 billion of  long-lived  assets,
including EUR 1.56 billion of aircraft.  In accounting  for  long-lived  assets,
Ryanair must make estimates about the expected  useful lives of the assets,  the
expected residual values of the assets and the potential for impairment based on
the fair value of the assets and the cash flows they generate.

     In  estimating  the lives and  expected  residual  values of its  aircraft,
Ryanair has primarily  relied on industry  experience and  recommendations  from
Boeing,  the  manufacturer of all of the Company's  owned  aircraft.  Subsequent
revisions  to these  estimates,  which  can be  significant,  could be caused by
changes  to  Ryanair's  maintenance  program,  changes  in  utilization  of  the
aircraft,  governmental  regulations  on aging of aircraft and  changing  market
prices for new and used aircraft of the same or similar types. Ryanair evaluates
its estimates and  assumptions  in each  reporting  period,  and when  warranted
adjusts these assumptions.  Generally,  these adjustments are accounted for on a
prospective basis, through depreciation expense.

     Ryanair  periodically  evaluates  its  long-lived  assets  for  impairment.
Factors that would indicate  potential  impairment  would  include,  but are not
limited to,  significant  decreases in the market value of long-lived  assets, a
significant change in a long-lived asset's physical condition,  and operating or
cash-flow  losses  associated  with the use of the long-lived  asset.  While the
airline industry as a whole has experienced  many of these factors,  Ryanair has
not yet been seriously impacted and continues to record positive cash flows from
these  long-lived  assets.  Consequently,  Ryanair  has not yet  identified  any
impairments related to its existing aircraft fleet. The Company will continue to
monitor its long-lived assets and the general airline operating environment.

                                       56




Heavy maintenance

     An element of the cost of an acquired aircraft is attributed on acquisition
to its service  potential,  reflecting the maintenance  condition of the engines
and  airframe.  Additionally,  where  Ryanair has a lease  commitment to perform
aircraft  maintenance,  a  provision  is made  during  the  lease  term for this
obligation.  Both of these  accounting  policies involve the use of estimates in
determining the quantum of both the initial  maintenance asset and/or the amount
of provision to be set aside and the respective  periods over which such amounts
are charged to income. In making such estimates, Ryanair has primarily relied on
industry  experience,  industry  regulations  and  recommendations  from Boeing;
however,  these  estimates can be subject to revision,  depending on a number of
factors, such as the timing of the planned maintenance, the ultimate utilization
of the aircraft,  changes to government  regulations and increases and decreases
in the estimated costs.  Ryanair evaluates its estimates and assumptions in each
reporting period and, when warranted, adjusts these assumptions, which generally
impact on maintenance and  depreciation  expense in the income  statement,  on a
prospective basis.

Inventory obsolescence

     In accounting for inventory,  which principally  comprises rotable aircraft
spares,  Ryanair must make estimates  regarding the useful lives of the aircraft
on which the  inventory  will be used,  in addition to  estimates  of any excess
inventory on hand, and provides an allowance for such amounts. In estimating the
useful lives of the aircraft and related  inventory,  and any excess  inventory,
Ryanair has primarily relied on the experience of its own operations and that of
the aircraft industry.  Subsequent  revisions to such estimates,  which could be
significant,  can be  affected  by changes  to  Ryanair's  maintenance  program,
changes  to  utilization  of  aircraft,  governmental  regulations  on  aging of
aircraft  and  changing  market  prices for  rotable  aircraft  spares.  Ryanair
evaluates these  estimates and assumptions in each reporting  period and adjusts
these as needed.

                              RESULTS OF OPERATIONS

     The following  table sets forth certain income  statement data  (calculated
under Irish GAAP) for Ryanair  expressed  as a  percentage  of  Ryanair's  total
revenues for each of the periods indicated:





                                                                        Fiscal Year ended March 31,
                                                                       2004                2003               2002

                                                                                                   
Total Revenues........................................                  100%               100%              100.0%
  Scheduled Revenues..................................                  86.1              86.9                88.3
  Ancillary Revenues..................................                  13.9              13.1                11.7
Total Operating Expenses..............................                  76.6              68.7                73.9
  Staff Costs.........................................                  11.5              11.0                12.5
  Depreciation and Amortization.......................                   9.1               9.1                 9.5
  Fuel and Oil........................................                  16.3              15.3                16.7
  Maintenance, Materials and Repairs..................                   4.0               3.5                 4.2
  Marketing and Distribution Costs....................                   1.5               1.7                 2.0
  Aircraft Rentals....................................                   1.1               0.0                 0.6
  Route Charges.......................................                  10.3               8.1                 7.5
  Airport and Handling Charges........................                  13.7              12.8                13.6
  Other Ancillary and Operating Expenses..............                   7.3               7.2                 7.3
  Exceptional Costs*..................................                   1.8                 -                   -
Operating Profit before goodwill amortization.........                  23.4              31.3                26.1
  Goodwill Amortization**                                                0.2                 -                   -
Operating Profit after goodwill amortization..........                  23.2              31.3                26.1
Net interest (expense) income.........................                 (2.2)               0.0                 1.3
Other Income (Expenses)...............................                   0.3               0.1                 0.2
Profit before Taxation................................                  21.3              31.4                27.6
Taxation..............................................                   2.0               3.0                 3.5
Profit after Taxation.................................                  19.3              28.4                24.1



                                       57




*    Exceptional  costs totaled EUR 19.6 million,  comprising lease costs of EUR
     13.3  million  arising  from the early  retirement  of six Boeing  737-200A
     aircraft, an additional  depreciation charge of EUR 3.3 million relating to
     an adjustment to the residual  value of these  aircraft and EUR 3.0 million
     in  costs  we  incurred  to  reorganize  Buzz's  operations  following  its
     acquisition.

**   Goodwill   amortization   of  EUR  2.3  million  arising  from  the  "Buzz"
     acquisition was recorded during the period.


     The following tables set forth the components of ancillary  revenues earned
by Ryanair and each  component  expressed  as a  percentage  of total  ancillary
revenues for each of the periods indicated:




                                                               Fiscal Year ended March 31,
                                                    2004                        2003                    2002
                                                     (in thousands of euro, except percentage data)

                                                                                                  
Non-flight Scheduled..............          EUR 66,616        44.5%      EUR 35,291        31.9%       EUR 16,662      22.8%
Car Rental........................          EUR 35,110        23.4%      EUR 27,615        25.0%       EUR 18,905      25.9%
In-flight Sales...................          EUR 30,100        20.1%      EUR 23,142        20.9%       EUR 18,030      24.7%
Internet-Related..................          EUR 17,721        11.8%      EUR 12,159        11.0%        EUR 4,831       6.6%
Charter...........................             EUR 111         0.2%      EUR 12,350        11.2%       EUR 14,631      20.0%
Total.............................         EUR 149,658       100.0%     EUR 110,557         100%       EUR 73,059     100.0%




                 FISCAL YEAR 2004 COMPARED WITH FISCAL YEAR 2003


     Profit  after  Taxation.  Ryanair's  profit on  ordinary  activities  after
taxation  declined 13.7%,  from EUR 239.4 million in the fiscal year ended March
31, 2003 to EUR 206.6 million in the fiscal year ended March 31, 2004, despite a
27.5% increase in total operating revenues from EUR 842.5 million to EUR 1,074.2
million.  The decrease in profitability was largely  attributable to a reduction
of approximately 14% in average fares, and also reflected the negative impact of
the  exceptional  costs  described  in more  detail  below,  as well as goodwill
arising  from the "Buzz"  acquisition  of EUR 2.3 million  amortized  during the
period.  These  negative  factors were offset only in part by  continued  strong
growth  in  passenger  volumes  due  to the  launch  of 73 new  routes  and  two
additional  continental  European bases during the year,  increased  capacity on
existing  routes  and the  acquisition  of Buzz in  April  2003,  as well as the
Company's  continued focus on tight cost controls.  Ryanair's profit on ordinary
activities before taxation decreased 13.6%, from EUR 264.6 million in the fiscal
year ended  March 31,  2003 to EUR 228.5  million in the fiscal year ended March
31, 2004.

     Scheduled Revenues. Ryanair's scheduled passenger revenues increased 26.3%,
from EUR 731.9  million in the fiscal  year  ended  March 31,  2003 to EUR 924.6
million in the fiscal year ended March 31, 2004. This increase  reflected growth
of 47.3% in  scheduled  passenger  volumes,  from 14.4  million to 21.2  million
passengers flown, and a 48.9% increase in sectors flown from 115,325 to 171,726.
The increase in scheduled  revenues was achieved despite the  approximately  14%
decrease in average fares, of which  approximately  four  percentage  points was
attributable to the depreciation of the U.K. pound sterling against the euro, as
well as a decrease  in  average  yield per RPM from EUR 0.108 to EUR 0.089 and a
decline in flown passenger load factor from 78% to 74%.


                                       58



     The increase in scheduled  passenger  revenue was directly  attributable to
the  increase  in  sectors  flown due to the impact of  operating  18 new Boeing
737-800 aircraft and the expansion of Ryanair's route network during the period,
as 73 new routes were launched. The increase in scheduled passenger revenues and
sectors  flown also  reflected  an  increase  in  frequencies  on certain of its
existing  routes  and the use of  larger  aircraft  on  certain  of its  routes.
Passenger  capacity (as measured in ASMs) increased 60.1% during this period due
to the  addition of 18 Boeing  737-800  aircraft,  as well as an increase in the
average length of passenger  haul and the increase in sectors  flown.  Scheduled
passenger  revenues  accounted  for 86.1% of  Ryanair's  total  revenues for the
fiscal  year ended  March 31,  2004,  compared  with 86.9% of total  revenues in
fiscal year ended March 31, 2003.

     Ancillary Revenues.  Ryanair's ancillary revenues,  which comprise revenues
from non-flight scheduled operations,  car rentals,  in-flight sales and charter
revenues, increased 35.4%, from EUR 110.6 million in the fiscal year ended March
31,  2003 to EUR 149.7  million in the fiscal  year ended  March 31,  2004.  The
overall increase reflected improved results in each of the components other than
charter  revenues.  Revenues from  non-flight  scheduled  operations,  primarily
excess  baggage  charges,  income from debit and credit card  transactions,  and
sales of rail tickets, hotel accommodation and travel insurance, increased 88.9%
to EUR 66.6  million  from EUR 35.3  million  in fiscal  2003,  while car rental
revenues increased by 23.4%, to EUR 35.1 million from EUR 27.6 million. Revenues
from in-flight sales increased 30.1%,  from EUR 23.1 million in fiscal year 2003
to EUR 30.1 million in fiscal year 2004, although average passenger spending per
flight  declined  from  EUR 3.52 to EUR  3.07.  Revenues  from  internet-related
services,  primarily  commissions received from products sold on websites linked
to the  Ryanair.com  website  and  those  earned  on  services  (such  as  hotel
reservations)  offered  through  the  website,  increased  45.7%,  from EUR 12.2
million in fiscal  year 2003 to EUR 17.7  million in fiscal  year 2004.  Charter
revenues decreased from EUR 12.4 million to EUR 0.1 million, reflecting the fact
that the  Company  ceased  offering  charter  services in April 2003 in order to
focus on its scheduled operations.

     Operating Expenses. As a percentage of total revenues,  Ryanair's operating
expenses  increased  from 68.7% in the fiscal year ended March 31, 2003 to 76.8%
in the fiscal year ended  March 31,  2004,  as a result of the faster  growth in
expenses during the year compared to revenues, which were negatively affected by
the  decline in fares  described  above.  In  absolute  terms,  total  operating
expenses  increased 42.5%, from EUR 579.0 million in the fiscal year ended March
31,  2003 to EUR  825.3  million  in the  fiscal  year  ended  March  31,  2004,
principally  as a result of the increase in scheduled  passenger  volume and the
48.9% increase in number of sectors flown,  which were reflected in increases in
fuel expenses and route and airport and handling charges, which were offset only
in part by the weakening of the U.K. pound sterling  against the euro as well as
efficiencies  arising from the increased  proportion of 737-800  aircraft in the
Company's  fleet.  Nonetheless,  total  operating  expenses  per ASM declined by
10.9%,  reflecting  declines  on a per ASM basis in all  components  other  than
aircraft rentals and route charges.

     The  following  table sets forth the  amounts in euro cents and  percentage
changes  of  Ryanair's  operating  expenses  (on a per ASM basis) for the fiscal
years ended March 31, 2003 and March 31, 2004 under Irish GAAP:

                                       59







                                                                      Fiscal Year      Fiscal Year
                                                                          Ended            Ended
                                                                     March 31, 2004    March 31, 2003      % Change

                                                                                                   
Staff Costs.................................................               0.88             1.06           -17.0%
Depreciation and Amortization...............................               0.70             0.88           -20.2%
Fuel and Oil................................................               1.25             1.47           -15.1%
Maintenance, Materials and Repairs..........................               0.31             0.34            -8.7%
Marketing and Distribution..................................               0.12             0.17           -31.0%
Aircraft Rentals............................................               0.08             0.00            nm(d)
Route Charges...............................................               0.79             0.78             0.7%
Airport and Handling Charges................................               1.05             1.24           -14.8%
Other Operating Expenses....................................               0.56             0.68           -18.1%
Exceptional costs(a)........................................               0.14                -            nm(d)
Operating Expenses before goodwill amortization.............               5.88             6.62           -13.3%
Goodwill amortization(b)....................................               0.02                -            nm(d)
Total Operating Expenses after goodwill amortization(c).....               5.90             6.62           -10.9%




*    For the purposes of calculating  Operating Expenses per Available Seat Mile
     (ASM),  operating  expenses  include  the  costs of the  Company's  charter
     operations.

**   These data are calculated by dividing the relevant expense amount (as shown
     in the  Consolidated  Financial  Statements)  by the  number of ASMs in the
     relevant year as shown in the table of "Selected  Operating and Other Data"
     in Item 3 and rounding to the nearest euro cent; the  percentage  change is
     calculated on the basis of the relevant figures before rounding.

(a)  Exceptional  costs totaled EUR 19.6 million,  comprising lease costs of EUR
     13.3  million  arising  from the early  retirement  of six Boeing  737-200A
     aircraft, an additional  depreciation charge of EUR 3.3 million relating to
     an adjustment to the residual  value of these  aircraft and EUR 3.0 million
     in costs we  incurred  to  reorganize  Buzz's  operations  following  their
     acquisition.

(b)  Goodwill  of EUR 2.3  million  arising  from  the  "Buzz"  acquisition  was
     recorded during the period.

(c)  Total  Operating  Expenses  per ASM does not equal the Cost per ASM  (CASM)
     reported in the table of "Selected  Operating and Other Data" in Item 3, as
     the latter figure excludes  Non-Charter  Ancillary  Costs,  which were 0.46
     euro cents and 0.14 euro cents per ASM in the fiscal  years ended March 31,
     2003 and 2004, respectively.

(d)  Not meaningful.

     Staff Costs.  Ryanair's staff costs,  which consist  primarily of salaries,
wages and benefits, decreased 17.0% on a per ASM basis, while in absolute terms,
these  costs  increased  32.8%,  from EUR 93.1  million in the fiscal year ended
March 31, 2003 to EUR 123.6  million in the fiscal  year ended  March 31,  2004,
reflecting a 31% increase in average  employee  numbers to 2,288 as well as a 3%
pay  increase  granted to employees  during the year,  offset in part by savings
arising  from the  strengthening  of the euro against the U.K.  pound  sterling.
Productivity calculated on the basis of passengers booked per employee continued
to improve, increasing 21.1% to 10,049 passengers during the year.

     Depreciation and Amortization.  Ryanair's depreciation and amortization per
ASM decreased by 20.2%, while in absolute terms these costs increased 27.7% from
EUR 76.9  million in the fiscal year ended  March 31,  2003 to EUR 98.1  million
(excluding  exceptional  costs)  in  the  fiscal  year  ended  March  31,  2004,
reflecting  an  increase in the number of owned  aircraft  from 54 to 62 and the
amortization of capitalized maintenance costs, offset in part by savings arising
from the base cost of all 737-200A aircraft now having been fully depreciated.

     Fuel and  Oil.  Ryanair's  fuel  and oil  costs  per ASM  decreased  15.1%,
although in absolute terms these costs increased  35.8%,  from EUR 128.8 million
in the fiscal year ended March 31, 2003 to EUR 175.0  million in the fiscal year
ended March 31, 2004,  in each case after giving  effect to the  Company's  fuel
hedging  activities.  The increase was  principally due to the 58.2% increase in
overall number of hours flown  resulting  from the expansion of Ryanair's  fleet
and route network, offset in part by a decrease in the Company's cost of fuel as
a result of the weakness of the dollar  against the euro and an  improvement  in
the fleet fuel burn rate due to the  increased  proportion  of 737-800  aircraft
operated.  Fuel and oil  costs  include  the  direct  cost of fuel,  the cost of
delivering fuel to the aircraft and aircraft  de-icing  costs.  The average fuel
price paid by Ryanair  (calculated by dividing total scheduled fuel costs by the
number  of U.S.  gallons  of fuel  consumed)  decreased  from EUR 0.930 per U.S.
gallon in the fiscal year ended  March 31, 2003 to EUR 0.816 per U.S.  gallon in
the fiscal year ended March 31, 2004,  in each case after  giving  effect to the
Company's fuel hedging activities.


                                       60



     Maintenance,  Materials and Repairs.  Ryanair's maintenance,  materials and
repair expenses,  which consist primarily of the cost of routine maintenance and
the  overhaul  of  spare  parts,  decreased  8.7% on a per ASM  basis,  while in
absolute  terms these  expenses  increased  46.2%,  from EUR 29.7 million in the
fiscal year ended  March 31,  2003 to EUR 43.4  million in the fiscal year ended
March 31, 2004.  The increase in absolute  terms was largely due to the increase
in the  size  of the  fleet  operated  and  flight  hours,  as  well  as  higher
maintenance  charges  relating to the Buzz  aircraft,  the effects of which were
partially offset by savings  reflecting  improved  reliability due to the higher
proportion  of  737-800  aircraft  in the  fleet.  In  addition,  the entry into
operation of 10 aircraft under operating lease as a result of the acquisition of
Buzz and the early retirement of certain 737-200s resulted in the recognition of
the maintenance costs as provisions made for future overhauls. Under Irish GAAP,
the accounting treatment for these costs differs from that for aircraft owned by
the Company, for which such costs are capitalized and amortized.

     Marketing and  Distribution  Costs.  Ryanair's  marketing and  distribution
costs per ASM decreased  31.0%,  while in absolute  terms these costs  increased
10.4%, from EUR 14.6 million in the fiscal year ended March 31, 2003 to EUR 16.1
million in the fiscal year ended March 31, 2004.  The increase in absolute terms
was primarily the result of higher  spending on the promotion of new routes,  as
well as the initial launch costs arising from the  commencement of two new bases
at Barcelona  (Girona) and Rome  (Ciampino) in the fiscal fourth  quarter of the
year.

     Aircraft  Rentals.  Ryanair  recorded EUR 11.5  million in aircraft  rental
expense during the fiscal year ended March 31, 2004, compared to none during the
fiscal  year  ended  March  31,  2003.  This  reflects  the lease  rental  costs
associated with the acquired Buzz aircraft and the operating leases entered into
for 10 of the new  737-800  aircraft,  nine of which were  delivered  during the
fourth   quarter   of   fiscal   2004.   See   "Item  4.   Information   on  the
Company--Aircraft" for more information on these leases.

     Route and Airport and Handling  Charges.  Ryanair's  route  charges per ASM
increased  0.7% in the fiscal  year ended  March 31,  2004,  while  airport  and
handling  charges per ASM  decreased  14.8%.  In absolute  terms,  route charges
increased  61.2%,  from EUR 68.4 million in the fiscal year ended March 31, 2003
to EUR 110.3  million in the fiscal year ended March 31,  2004,  primarily  as a
result of the 48.9% increase in sectors flown and the increase in average sector
length,  as well as an increase in route charges based on aircraft weight as the
average  weight of the fleet  increased due to the higher  proportion  737-800s,
offset in part by the impact of the  weakening  of the British  pound,  in which
costs at our  bases in  London  (Stansted)  and  Glasgow  (Prestwick)  and other
airports in the United  Kingdom are  denominated,  against the euro. In absolute
terms,  airport and handling charges  increased 36.3%, from EUR 108.0 million in
the fiscal  year ended  March 31,  2003 to EUR 147.2  million in the fiscal year
ended March 31, 2004,  reflecting  the growth in passenger  volume and increased
costs on certain  existing  routes,  the effects of which were offset in part by
lower average costs on new routes to continental Europe.

     Other Ancillary and Operating Expenses. Ryanair's other operating expenses,
including those  applicable to the generation of ancillary  revenues,  decreased
18.1% on a per ASM basis in the fiscal  year ended March 31,  2004,  although in
absolute  terms these costs  increased  by 31.1%,  from EUR 59.5  million in the
fiscal year ended  March 31,  2003 to EUR 78.0  million in the fiscal year ended
March 31, 2004.  The decline on a per ASM basis  reflected  improved  margins on
some new and existing products,  as well as cost reductions realized in relation
to certain  indirect  overhead  costs,  while the increase in absolute terms was
primarily attributable to the increases in passenger volumes.

                                       61




     Exceptional  Costs. The Company recorded  exceptional  costs in fiscal 2004
consisting of lease costs of EUR 13.3 million arising from the early  retirement
of six Boeing 737-200A aircraft,  an additional  depreciation  charge of EUR 3.3
million  relating to an adjustment to the residual  value of these  aircraft and
EUR 3.0 million in costs we incurred to reorganize Buzz's  operations  following
its  acquisition.  The  Company did not record any  exceptional  costs in fiscal
2003.

     Goodwill Amortization. The Company recorded goodwill amortization in fiscal
2004 of EUR 2.3 million, arising from the "Buzz" acquisition. The Company had no
goodwill amortization in fiscal 2003.

     Operating  Profit after Goodwill  Amortization.  As a result of the factors
described above,  Ryanair's  operating  profit after goodwill  amortization as a
percentage of total revenues decreased from 31.3% in the fiscal year ended March
31, 2003 to 23.2% in the fiscal year ended March 31,  2004.  In absolute  terms,
operating  profit after goodwill  amortization  decreased  5.5%,  from EUR 263.5
million in the  fiscal  year ended  March 31,  2003 to EUR 249.0  million in the
fiscal year ended March 31, 2004.

     Interest  Receivable and Similar Income.  Ryanair's interest receivable and
similar income decreased  23.8%,  from EUR 31.4 million in the fiscal year ended
March 31,  2003 to EUR 23.9  million in the fiscal  year ended  March 31,  2004,
primarily  reflecting  reductions  in deposit  interest  rates  during the year,
offset only in part by higher  average  cash  balances on hand due to  Ryanair's
continuing profitability.

     Interest  Payable  and  Similar  Charges.  Ryanair's  interest  payable and
similar charges  increased 54.0%, from EUR 30.9 million in the fiscal year ended
March 31,  2003 to EUR 47.6  million in the fiscal  year ended  March 31,  2004,
reflecting  the  increase in debt  related to the  acquisition  of nine  737-800
aircraft.  These costs are  expected to continue to increase as Ryanair  expands
its fleet.

     Other Income. Ryanair's other income, comprising foreign exchange gains and
losses as well as gains and losses on  disposals of assets,  increased  from EUR
0.6  million in the fiscal  year ended  March 31, 2003 to EUR 3.2 million in the
fiscal year ended March 31, 2004,  primarily  due to the year-end  conversion to
euro of U.K.  pound sterling and U.S.  dollar bank balances,  as well as foreign
currency receivable and payable balances.

     Taxation.  The  effective tax rate for the fiscal year ended March 31, 2004
was  9.6%,  compared  to 9.5% in the  fiscal  year  ended  March 31,  2003.  The
effective  tax  rate  reflects  a  reduction  in the  statutory  rate  of  Irish
corporation  tax to 12.5%,  the positive  impact of Ryanair.com  (which benefits
from a  reduced  income  tax  rate)  and  the  continued  benefit  of  Ryanair's
international  leasing and  internet-related  businesses.  Profits  from certain
qualifying  activities at Ryanair.com  are currently  levied at an effective 10%
tax rate in  Ireland.  Ryanair.com  will  continue  to be  eligible  for the 10%
preferential  tax  treatment  until the  scheduled  expiration of its license in
2010.  Ryanair  recorded  an income tax  provision  of EUR 21.9  million for the
fiscal year ended March 31,  2004,  compared to an income tax  provision  of EUR
25.2 million for the fiscal year ended March 31, 2003.


                 FISCAL YEAR 2003 COMPARED WITH FISCAL YEAR 2002

     Profit  after  Taxation.  Ryanair's  profit on  ordinary  activities  after
taxation  increased 59.2%, from EUR 150.4 million in the fiscal year ended March
31, 2002 to EUR 239.4  million in the fiscal year ended  March 31,  2003,  while
total  operating  revenues  increased  35.0% from EUR 624.1 million to EUR 842.5
million.  The increase in profitability was driven by continued strong growth in
passenger  volumes due to the increase in seat  capacity on existing  routes and
the launch of a further 29 routes and an  additional  continental  European base
during the year. The continued focus on tight cost controls also  contributed to
the increase in  profitability.  Ryanair's profit on ordinary  activities before
taxation  increased 53.5%, from EUR 172.4 million in the fiscal year ended March
31, 2002 to EUR 264.6 million in the fiscal year ended March 31, 2003.

                                       62






     Scheduled Revenues. Ryanair's scheduled passenger revenues increased 32.8%,
from EUR 551.0  million in the fiscal  year  ended  March 31,  2002 to EUR 731.9
million in the fiscal year ended March 31, 2003. This increase  reflected growth
of 41.4% in  scheduled  passenger  volumes,  from 10.2  million to 14.4  million
passengers  flown, and a 28.0% increase in sectors flown from 90,124 to 115,325.
The  increase in scheduled  revenues was achieved  despite a decrease in average
yield per RPM from EUR 0.122 to EUR 0.108,  the  negative  effects of which were
partially offset by the increase in flown passenger load factor from 74% to 78%.

     Much  of  the  increase  in  scheduled   passenger   revenue  was  directly
attributable  to the increase in sectors flown due to the impact of operating 13
new Boeing 737-800  aircraft and the expansion of Ryanair's route network during
the period. The increase in scheduled  passenger revenues and sectors flown also
reflected  Ryanair's  launch of 29  additional  routes  during  the  period,  an
increase in frequencies on certain of its existing  routes and the use of larger
aircraft  on certain of its routes.  Passenger  capacity  (as  measured in ASMs)
increased  43.8% during this period due to the addition of 13 737-800  aircraft,
as well as an increase in the average  length of passenger haul and the increase
in sectors flown.  Scheduled passenger revenues accounted for 86.9% of Ryanair's
total revenues for the fiscal year ended March 31, 2003,  compared with 88.3% of
total revenues in fiscal year ended March 31, 2002.

     Ancillary Revenues.  Ryanair's ancillary revenues,  which consist primarily
of  revenues  from  car  rentals,   in-flight  sales  of  beverages,  food,  and
merchandise,  sales of rail tickets,  hotel  accommodation and travel insurance,
internet-related activities and charter services, increased 51.3%, from EUR 73.1
million in the  fiscal  year ended  March 31,  2002 to EUR 110.6  million in the
fiscal year ended March 31, 2003. The increase was primarily  attributable  to a
significant  increase  in  revenues  from  car  rentals,   non-flight  scheduled
services, and internet-related activities. Revenues from car rentals rose during
the period from EUR 18.9  million to EUR 27.6  million,  or 46.1%;  and revenues
from non-flight  scheduled  operations  (primarily sales of rail tickets,  hotel
accommodation and travel insurance, as well as excess baggage charges and credit
card  revenues)  more than doubled  from EUR 16.7  million to EUR 35.3  million.
Revenues from in-flight sales increased  28.4%,  from EUR 18.0 million in fiscal
year 2002 to EUR 23.1 million in fiscal year 2003, as average passenger spending
per flight declined from EUR 3.63 to EUR 3.52.  Charter revenues  decreased from
EUR 14.6 million to EUR 12.4 million,  or 15.6%,  due to a reduction in the seat
capacity  available,  as charter  capacity  has been  transferred  to  scheduled
flights  and  the  Company  now  offers  service  to  some  of the  destinations
previously  served  by  charters.   Revenues  from  internet-related   services,
primarily  commissions  received from  products  sold on websites  linked to the
Ryanair.com website, more than doubled, from EUR 4.8 million in fiscal year 2002
to EUR 12.2 million in fiscal year 2003. Revenues from internet-related services
also reflect revenues from the financial services the Company offers.

     Operating Expenses. As a percentage of total revenues,  Ryanair's operating
expenses  decreased  from 73.9% in the fiscal year ended March 31, 2002 to 68.7%
in the fiscal year ended March 31,  2003.  In absolute  terms,  total  operating
expenses  increased 25.6%, from EUR 461.1 million in the fiscal year ended March
31,  2002 to EUR  579.0  million  in the  fiscal  year  ended  March  31,  2003,
principally  as a result of the increase in scheduled  passenger  volume and the
28% increase in number of sectors  flown,  which were  reflected in increases in
fuel expenses, route and airport and handling charges and staff and depreciation
costs in absolute terms. Nonetheless,  total operating expenses per ASM declined
by 12.7%,  reflecting  declines on a per ASM basis in all components  other than
route charges.


                                       63



     The  following  table sets forth the  amounts in euro cents and  percentage
changes  of  Ryanair's  operating  expenses  (on a per ASM basis) for the fiscal
years ended March 31, 2002 and March 31, 2003 under Irish GAAP:




                                                                    Fiscal Year      Fiscal Year
                                                                       Ended            Ended
                                                                   March 31, 2003  March 31, 2002      % Change

                                                                                                
Staff Costs......................................................     1.06             1.29             -17.3%
Depreciation and Amortization....................................     0.88             0.97              -9.4%
Fuel and Oil.....................................................     1.47             1.71             -13.8%
Maintenance, Materials and Repairs...............................     0.34             0.43             -21.7%
Marketing and Distribution.......................................     0.17             0.20             -17.7%
Aircraft Rentals.................................................     0.00             0.07             -10.0%
Route Charges....................................................     0.78             0.77               1.9%
Airport and Handling Charges.....................................     1.24             1.40             -11.5%
Other Operating Expenses.........................................     0.68             0.74              -9.2%
Total Operating Expenses(a)......................................     6.62             7.58             -12.7%



*    For the purposes of calculating  Operating Expenses per Available Seat Mile
     (ASM),  operating  expenses  include  the  costs of the  Company's  charter
     operations.

**   These data are calculated by dividing the relevant expense amount (as shown
     in the  Consolidated  Financial  Statements)  by the  number of ASMs in the
     relevant year as shown in the table of "Selected  Operating and Other Data"
     in Item 3 and rounding to the nearest euro cent; the  percentage  change is
     calculated on the basis of the relevant figures before rounding.

(a)  Total  Operating  Expenses  per ASM does not equal the Cost per ASM  (CASM)
     reported in the table of "Selected  Operating and Other Data" in Item 3, as
     the latter figure excludes  Non-Charter  Ancillary  Costs,  which were 0.50
     euro cents and 0.46 euro cents per ASM in the fiscal  years ended March 31,
     2002 and 2003, respectively.


     Staff Costs.  Ryanair's staff costs,  which consist  primarily of salaries,
wages and benefits, decreased 17.3% on a per ASM basis, while in absolute terms,
these  costs  increased  19.0%,  from EUR 78.2  million in the fiscal year ended
March 31, 2002 to EUR 93.1 million in the fiscal year ended March 31, 2003,  due
to an increase in the number of staff employed,  increased productivity payments
to pilots and cabin crew  reflecting the growth of the airline and the impact of
increases in basic pay granted to certain employees.

     Depreciation and Amortization.  Ryanair's depreciation and amortization per
ASM decreased by 9.4%,  while in absolute terms these costs increased 30.3% from
EUR 59.0  million in the fiscal year ended March 31, 2002 to EUR 76.9 million in
the fiscal year ended March 31, 2003,  reflecting  the  increased  costs arising
from the purchase of 13 new Boeing 737-800 aircraft.

     Fuel and  Oil.  Ryanair's  fuel  and oil  costs  per ASM  decreased  13.8%,
although in absolute terms these costs increased  24.0%,  from EUR 103.9 million
in the fiscal year ended March 31, 2002 to EUR 128.8  million in the fiscal year
ended March 31, 2003,  in each case after giving  effect to the  Company's  fuel
hedging  activities.  The  increase  was  principally  due to an increase in the
dollar-denominated cost of fuel and the 28% increase in sectors flown (resulting
from the expansion of Ryanair's fleet), as well as an increase in average sector
length.  Fuel  and oil  costs  include  the  direct  cost of  fuel,  the cost of
delivering fuel to the aircraft and aircraft  de-icing  costs.  The average fuel
price paid by Ryanair  (calculated by dividing total scheduled fuel costs by the
number  of U.S.  gallons  of fuel  consumed)  decreased  from EUR 1.007 per U.S.
gallon in the fiscal year ended March 31, 2002 to EUR 0.9301 per U.S.  gallon in
the fiscal year ended March 31, 2003,  in each case after  giving  effect to the
Company's fuel hedging activities.

     Maintenance,  Materials and Repairs.  Ryanair's maintenance,  materials and
repair expenses,  which consist primarily of the cost of routine maintenance and
the  overhaul  of spare  parts,  decreased  21.7% on a per ASM  basis,  while in
absolute  terms these  expenses  increased  12.6%,  from EUR 26.4 million in the
fiscal year ended  March 31,  2002 to EUR 29.7  million in the fiscal year ended
March 31, 2003.  The increase in absolute  terms was largely due to the increase
in flight  hours  (resulting  from the  expansion  of  Ryanair's  fleet) and the
increase in sector length, the effects of which were partially offset by savings
reflecting improved reliability due to the higher proportion of 737-800 aircraft
in the fleet. 64





     Marketing and  Distribution  Costs.  Ryanair's  marketing and  distribution
costs per ASM decreased  17.7%,  while in absolute  terms these costs  increased
18.3%, from EUR 12.4 million in the fiscal year ended March 31, 2002 to EUR 14.6
million in the fiscal year ended March 31, 2003.  The increase in absolute terms
was  primarily  the result of higher  spending on the  promotion  of new routes,
including  those  launched from  Frankfurt  (Hahn)  following an increase in the
number of aircraft based there, as well as the initial launch costs arising from
the commencement of two new bases at Milan (Bergamo) and Stockholm (Skavsta).

     Aircraft Rentals. Ryanair did not record any aircraft rental expense during
the period,  as compared to EUR 4.0 million in such  expenses in the fiscal year
ended March 31, 2002. This reflected the reduced requirements to rent additional
seat capacity arising from the delivery of the new 737-800 aircraft.

     Route and Airport and Handling  Charges.  Ryanair's  route  charges per ASM
increased  1.9% in the fiscal  year ended  March 31,  2003,  while  airport  and
handling  charges per ASM  decreased  11.5%.  In absolute  terms,  route charges
increased  46.5%,  from EUR 46.7 million in the fiscal year ended March 31, 2002
to EUR 68.4  million in the fiscal year ended  March 31,  2003,  primarily  as a
result of the 28% increase in sectors  flown and the increase in average  sector
length, as well as an increase in route charges based on aircraft weight, as the
average weight of the fleet increased due to the acquisition of 13 new 737-800s.
In absolute terms,  airport and handling charges  increased 27.2%, from EUR 84.9
million in the  fiscal  year ended  March 31,  2002 to EUR 108.0  million in the
fiscal year ended March 31, 2003,  reflecting the growth in passenger volume and
increased costs on certain existing routes,  the effects of which were offset in
part by lower average costs on new routes to continental Europe and at Ryanair's
new bases.

     Other Ancillary and Operating Expenses. Ryanair's other operating expenses,
including those  applicable to the generation of ancillary  revenues,  decreased
9.2% on a per ASM basis in the fiscal  year ended  March 31,  2003,  although in
absolute  terms these costs  increased  by 30.5%,  from EUR 45.6  million in the
fiscal year ended  March 31,  2002 to EUR 59.5  million in the fiscal year ended
March 31, 2003.  The decline on a per ASM basis  reflected  improved  margins on
some new and existing products,  as well as cost reductions realized in relation
to certain  indirect  costs,  while the increase in absolute terms was primarily
attributable  to the  increases  in sectors  flown,  average  sector  length and
passenger volumes.

     Operating  Profit.  As a result of the factors  described above,  Ryanair's
operating  profit as a percentage of total revenues  increased from 26.1% in the
fiscal  year ended  March 31,  2002 to 31.3% in the fiscal  year ended March 31,
2003.  In absolute  terms,  operating  profit  increased  61.7%,  from EUR 162.9
million in the  fiscal  year ended  March 31,  2002 to EUR 263.5  million in the
fiscal year ended March 31, 2003.

     Interest  Receivable and Similar Income.  Ryanair's interest receivable and
similar income increased  13.8%,  from EUR 27.5 million in the fiscal year ended
March 31,  2002 to EUR 31.4  million in the fiscal  year ended  March 31,  2003,
primarily reflecting higher average cash balances on hand due to the increase in
Ryanair's profitability.

     Interest  Payable  and  Similar  Charges.  Ryanair's  interest  payable and
similar charges  increased 57.5%, from EUR 19.6 million in the fiscal year ended
March 31,  2002 to EUR 30.9  million in the fiscal  year ended  March 31,  2003,
reflecting  the  increase in debt related to the  acquisition  of 13 new 737-800
aircraft.  These costs are  expected to continue to increase as Ryanair  expands
its fleet.

                                       65




     Other Income.  Ryanair's other income decreased  significantly from EUR 1.5
million in the fiscal year ended March 31, 2002 to EUR 0.6 million in the fiscal
year ended March 31, 2003,  primarily  reflecting the fact that other income for
the prior  fiscal year  included a gain on  disposal of fixed  assets of EUR 0.5
million.

     Taxation.  The  effective tax rate for the fiscal year ended March 31, 2003
was 9.5%, compared to 12.8% in the fiscal year ended March 31, 2002. The decline
in the effective  tax rate  reflects a reduction in the statutory  rate of Irish
corporation  tax to 12.5%,  the positive  impact of Ryanair.com  (which benefits
from a  reduced  income  tax  rate)  and  the  continued  benefit  of  Ryanair's
international  leasing and  internet-related  businesses.  Profits  from certain
qualifying  activities at Ryanair.com  are currently  levied at an effective 10%
tax rate in  Ireland.  Ryanair.com  will  continue  to be  eligible  for the 10%
preferential  tax  treatment  until the  scheduled  expiration of its license in
2010.  Ryanair  recorded  an income tax  provision  of EUR 25.2  million for the
fiscal  year  ended  March 31,  2003,  and an income tax  provision  of EUR 22.0
million for the fiscal year ended March 31, 2002.

                             QUARTERLY FLUCTUATIONS

     The Company's results of operations have varied  significantly from quarter
to quarter,  and  management  expects these  variations  to continue.  Among the
factors  causing these  variations  are the airline  industry's  sensitivity  to
general economic conditions and the seasonal nature of air travel. Historically,
Ryanair  has  experienced  its lowest  load  factors  and yields for the year in
January and February.  As a result, the Company's  operating revenues and profit
before taxation have generally been significantly lower in the last quarter of a
fiscal year ended March 31 than in the other quarters thereof.

                            U.S. GAAP RECONCILIATION

     The Company's  consolidated  net income  determined in accordance with U.S.
GAAP was EUR 215.4  million,  EUR 241.8 million and EUR 155.5  million,  for the
fiscal years ended March 31, 2004, 2003 and 2002, respectively, as compared with
net  income  of EUR 206.6  million,  EUR 239.4  million  and EUR 150.4  million,
respectively, for the same periods, as determined under Irish GAAP.

     The Company's total assets determined in accordance with U.S. GAAP were EUR
2,961.9 million,  EUR 2,479.9 million and EUR 1,896.7 million at March 31, 2004,
2003 and 2002,  respectively,  as compared with EUR 2,939.0 million, EUR 2,466.7
million and EUR 1,889.6 million,  respectively,  under Irish GAAP. Shareholders'
equity  determined in accordance  with U.S.  GAAP was EUR 1,356.3  million,  EUR
1,177.2  million  and EUR  1,019.6  million  at March 31,  2004,  2003 and 2002,
respectively,  as compared with EUR 1,455.3 million, EUR 1,241.7 million and EUR
1,002.3 million, respectively,  under Irish GAAP. The main differences affecting
the  determination  of  shareholders'  equity  at March  31,  2004  include  the
different  treatment  of  derivative  financial   instruments,   pension  costs,
capitalized  interest on aircraft  acquisitions,  the  treatment of goodwill and
employment  grants  received from Forbairt  under U.S. GAAP. For a discussion of
the principal differences between Irish GAAP and U.S. GAAP as they relate to the
Company's  consolidated net income and shareholders'  equity, see Note 31 to the
Consolidated Financial Statements included in Item 18.

                      RECENTLY ISSUED ACCOUNTING STANDARDS

International Financial Reporting Standards

     Ryanair  will  be  required  to  adopt  International  Financial  Reporting
Standards  ("IFRS"),   which  incorporate   International  Accounting  Standards
("IAS"), in the preparation of its Consolidated  Financial Statements from April
1, 2005. The new standards are the result of an extensive exercise undertaken by
International  Accounting  Standards Board ("IASB") to develop new standards and
improve existing ones.


                                       66




     There are significant  differences between IFRS and Irish GAAP. Some of the
principal  policy and disclosure  changes required and expected to impact on the
Company's results under IFRS are set out below.

Business combinations, intangible assets and goodwill

         The more significant policy changes resulting from the transition to
IFRS include:

-        Replacement of goodwill amortization with an annual impairment test;
         and

-        A broader definition of "intangible assets" to be recognized at
         acquisition.

Financial instruments

     The  Company's  adoption  of IAS 32 and 39  (revised)  will  require  it to
recognize all derivatives on the balance sheet at fair value. Subsequent changes
in fair values are either taken to equity,  if the criteria for hedge accounting
are met, or to the income statement. Currently, derivatives qualifying as hedges
in accordance  with Irish GAAP have been held off balance sheet,  and their fair
value  disclosed  within a note to the  financial  statements.  Any  derivatives
embedded  within the terms of  contractual  obligations  that are not considered
closely  related  to the  underlying  host  contract  will  also  be  separately
identified and recorded at fair value in the income statement.

Deferred tax

     Under IFRS,  deferred tax is to be recognized at  acquisition as part of an
accounting fair value exercise and will be provided on some balances  previously
excluded from provision under Irish accounting  rules,  such as revaluations and
fair value adjustments.

Employee benefit schemes: post retirement and share option remuneration

     IAS 19 requires  companies  to  recognize  the full deficit (or surplus) of
defined  benefit  pension  schemes on the  balance  sheet,  but permits a choice
whereby companies can choose to defer actuarial gains or losses within a defined
range (the "corridor" approach).

     Under IFRS,  options granted by the Company to employees are to be recorded
at fair value at the grant  date  using an option  pricing  model,  and  charged
through the income statement over the vesting period of the options.

Presentation and disclosure of financial information.

     The transition to an international  accounting  framework will give rise to
an increase in certain disclosures to the financial statements.  There will also
be some presentational changes. For example, financial statements will include a
detailed  reconciliation of reserve movements for the current year,  including a
comparison to previous years

     In December 2003, the Committee of European  Securities  Regulators  (CESR)
recommended   that  when  European   companies   publish  their  2005  financial
statements,  they should present  comparable IFRS  information for 2004, but not
for 2003.  Instead,  issuers would present  information  for 2003 and 2004 under
their   home-country   accounting   principles  (with  2005  information   would
consequently  be published  under two sets of  accounting  principles).  Ryanair
expects that it will follow these  recommendations  in preparing its fiscal 2006
financial statements.

                                       67




U.S. GAAP

     In   December    2003,   the   FASB   issued    Interpretation    No.   46,
revised-Consolidation  of Variable Interest  Entities,  an Interpretation of ARB
No. 51 ("FIN 46R").  FIN 46R addresses the  consolidation  of variable  interest
entities  ("VIEs"),  which  included  entities  that  have  one or  more  of the
following characteristics:(1) The equity investment at risk is not sufficient to
permit the entity to finance  its  activities  without  additional  subordinated
financial support; (2) The equity investors lack essential  characteristics of a
controlling  financial  interest  (as  defined  by  FIN46R);  and (3) The equity
investors  have  voting  rights  that are not  proportionate  to their  economic
interests,  and the  activities of the entity involve or are conducted on behalf
of an investor with a disproportionately small voting interest. In addition, FIN
46R provides for certain scope exceptions to its  application.  Adoption of this
interpretation  is  required  in  financial  statements  of  entities  that have
interests in VIEs or potential  VIEs,  commonly  referred to as  special-purpose
entities,  for periods ending after December 15, 2003. Application for all other
types of entities is required in financial  statements  for period  ending after
March 15,  2004.  The  adoption of FIN 46R has not had a material  impact on the
Company's financial statements.

     In   December    2003,   the   FASB   issued   SFAS   Statement   No.   132
(revised)"Employers'   Disclosures  about  Pensions  and  Other   Postretirement
Benefits" ("SFAS No. 132 (revised)").  SFAS No. 132 (revised) revises employer's
disclosures about pension plans and other postretirement  benefit plans. It does
not change the  measurement or recognition of those plans.  SFAS No. 132 retains
and revises the disclosure  requirements contained in the original SFAS No. 132.
It also requires  additional  disclosures  about the assets,  obligations,  cash
flows,  and net periodic benefit cost of defined benefit pension plans and other
postretirement  benefit plans.  The Statement  generally is effective for fiscal
years ending after  December 15, 2003. The  additional  disclosures  required by
SFAS No.  132 have been  included  within  the U.S.  GAAP  pensions  disclosures
provided within this section of the financial statements.

     In May  2003,  the  FASB  issued  SFAS No.  150,  "Accounting  for  Certain
Financial Instruments with Characteristics of both Liabilities and Equity". SFAS
No. 150 establishes  standards for how an issuer classifies and measures certain
financial  instruments with  characteristics  of both liabilities and equity. It
requires that an issuer classify a financial instrument that is within its scope
as a liability (or an asset in some  circumstances).  Many of those  instruments
were  previously  classified as equity.  SFAS No, 150 is effective for financial
instruments  entered  into or modified  after May 31,  2003,  and  otherwise  is
effective at the beginning of the first interim period  beginning after June 15,
2003,  except  for  certain  mandatory  redeemable   financial   instruments  or
non-public  utilities.  The  adoption  of SFAS  No.  150 did not  impact  on the
Company's financial statements.

     In April  2003,  the FASB  issued  SFAS  Statement  No.149,  "Amendment  of
Statement  133 on  Derivative  Instruments  and Hedging  Activities"  ("SFAS No.
149"), which amends SFAS Statements No. 133, to address (1) decisions reached by
the Derivatives  Implementation  Group,  (2) developments in other FASB projects
that address financial instruments, and (3) implementation issues related to the
definition of a derivative.  SFAS No. 149 has multiple effective date provisions
depending on the nature of the  amendments to SFAS No. 133. SFAS No. 149 did not
have a material impact on the Company's results for the year.

                                       68




                         LIQUIDITY AND CAPITAL RESOURCES

     Liquidity.  The Company finances its working capital requirements through a
combination of cash generated from operations and bank loans for the acquisition
of aircraft. The Company had cash and liquid resources under Irish GAAP at March
31,  2002,  2003 and 2004 of EUR 899.3  million,  EUR  1,060.2  million  and EUR
1,257.4  million,  respectively,  with the increase at March 31, 2004  primarily
reflecting  the  growth  in  profits,  offset  in part by cash  used to fund the
purchase of tangible  assets.  During the year, the Company funded its EUR 331.6
million in purchases of tangible  assets with cash generated from operations and
EUR 187.0 million in loans.  Cash and liquid  resources  under Irish GAAP of EUR
1,257.4  million at March 31, 2004  included  EUR 200.0  million in  "restricted
cash" held on deposit as collateral for certain derivative financial instruments
entered into by the Company with respect to its aircraft financing  obligations.
The amount of restricted cash was EUR 120.9 million and nil at the end of fiscal
years 2003 and 2002, respectively.

     The  Company's  net cash inflow from  operating  activities  in fiscal year
2002, fiscal year 2003 and fiscal year 2004 totaled EUR 309.1 million, EUR 351.0
million and EUR 462.1 million, respectively. During the last three fiscal years,
Ryanair's primary cash requirements have been for operating expenses, additional
aircraft,  including  advance  payments  in  respect  of the new fleet of Boeing
737-800s and related  flight  equipment,  payments on related  indebtedness  and
payments of corporation tax. Cash generated from operations and, in fiscal 2002,
equity  offerings have been the principal  sources for these cash  requirements,
supplemented primarily by aircraft-related bank loans.

     The  Company's net cash flow from returns on  investments  and servicing of
finance in totaled  inflows of EUR 10.4  million  and EUR 0.6  million in fiscal
year 2002 and fiscal year 2003, respectively, and an outflow of EUR 20.3 million
in fiscal year 2004,  primarily reflecting interest earned by the Company on its
cash balances,  as offset by interest  payments on long-term  aircraft  purchase
loans. In fiscal year 2004,  interest income  decreased from EUR 31.4 million in
fiscal  year 2003 to EUR 23.9  million (in line with the lower  market  interest
rates  during the period,  offset by an  increase  in cash and liquid  resources
during the year),  while at the same time interest  payable  increased  from EUR
30.9 million to EUR 47.6 million as a result of increased bank loans to fund the
purchase of an additional eight new Boeing 737-800 aircraft during the year.

     The  Company's  net cash  flow  from  financing  and  management  of liquid
resources in fiscal year 2002 and fiscal year 2003  totaled  inflows of EUR 78.5
million and EUR 120.4 million, respectively, and an outflow of EUR 126.5 million
in fiscal year 2004.  The  inflows in 2002 and 2003  principally  reflected  the
increase in long-term  aircraft-related  debt and, in 2002,  the issuance of new
Ordinary  Shares in that year's  Regulation S Offering,  which  contributed  EUR
182.0  million to cash flow in that year,  while the outflow in fiscal year 2004
reflected increased investment in liquid resources of EUR 249.2 million,  offset
in part by an increase in  long-term  aircraft  related  debt raised  during the
year.

     Under U.S. GAAP, the Company's cash and cash equivalents at March 31, 2002,
2003, and 2004 were EUR 482.5 million,  EUR 537.5 million and EUR 744.6 million,
respectively.  Under U.S. GAAP,  the cash inflows from  operating  activities in
fiscal years 2002, 2003, and 2004 were EUR 314.4 million,  EUR 348.2 million and
EUR 439.7 million,  respectively,  reflecting the strong growth in the Company's
profitability  during the period. The cash outflows from investing activities in
fiscal years 2002,  2003 and 2004 were EUR 551.1 million,  EUR 575.8 million and
EUR 354.3 million respectively,  predominantly  comprising payments for aircraft
deliveries  and advance  payments on future  deliveries.  The cash  inflows from
financing  activities  were EUR 330.2  million,  EUR 282.6 million and EUR 121.7
million,  respectively.  See Note 31 to the  Consolidated  Financial  Statements
included in Item 18.

                                       69



     Capital Resources.  Ryanair has generally been able to generate  sufficient
funds from  operations  to meet its  non-aircraft  acquisition  related  working
capital   requirements.   A  significant   portion  of  the  Company's   capital
expenditures (consisting of purchases of new Boeing 737-800 aircraft and related
equipment)  have  been  funded  through  drawdowns  under  borrowing  facilities
provided by  international  financial  institutions  on the basis of  guarantees
issued by the Export-Import Bank of the United States ("ExIm"),  as described in
more detail below.  Ryanair's  long-term  debt  (including  current  maturities)
totaled EUR 550.5 million at March 31, 2002, EUR 837.2 million at March 31, 2003
and EUR 953.0  million at March 31,  2004,  with the  increase  being  primarily
attributable  to the financing of new aircraft.  The ExIm guarantees are secured
with a first fixed mortgage on the delivered aircraft,  and the terms of each of
the facilities are substantially  similar, with borrowings maturing twelve years
from the date they are drawn down. At March 31, 2004, Ryanair had taken delivery
of 41 Boeing  737-800  aircraft,  the  purchase  of which was  funded in part by
ExIm-guaranteed  financing,  and the Company took delivery of an additional  six
such  aircraft  bringing the total to 47 during the period  between March 31 and
September  30,  2004.  The  remaining  ten  737-800  aircraft  currently  in the
operating fleet are subject to the sale and leaseback  arrangements described in
more detail below.

     The following table summarizes the maturity profile of Ryanair's  long-term
debt (including  current  maturities) as of March 31, 2004;  additional  details
about both the ExIm  guaranteed  debt and the simulator debt are presented under
"Capital  Expenditures"  below.  For more information on the maturity profile of
debt and currency  structure of the  Company's  borrowings,  see Notes 10 and 14
through 17 to the Consolidated Financial Statements included in Item 18.





                                                             Total Long-Term        ExIm Guaranteed         Simulator
                                                                  Debt                    Debt                 Debt
                                                                EUR'000                 EUR'000              EUR'000
                                                                                                        
Repayments fall due as follows:
Within one year...........................                        80,337                 79,338                  999
Between one and two years.................                        84,209                 83,210                  999
Between two and five years................                       276,715                273,718                2,997
After five years..........................                       511,721                508,723                2,998
   Total long-term debt...................                       952,982                944,989                7,993
   Weighted average interest rate.........                         5.46%                  5.46%                5.81%



     Management  believes that the working  capital  available to the Company is
sufficient  for its  present  requirements  and will be  sufficient  to meet its
anticipated  requirements for capital  expenditures and other cash  requirements
for fiscal year 2005.

     Capital   Expenditures.   The  Company's  net  cash  outflows  for  capital
expenditures in fiscal year 2002, fiscal year 2003 and fiscal year 2004 were EUR
372.0 million,  EUR 469.8 million and EUR 331.6 million,  respectively.  Ryanair
has funded its acquisition of aircraft and related  equipment  primarily through
borrowings  under the ExIm  guaranteed  bank facilities  described  herein,  net
proceeds from equity offerings  aggregating EUR 182.0 million in the period from
fiscal year 2002 through fiscal year 2004 and funds generated from operations.

     The following table summarizes the delivery schedule for each of the Boeing
737-800  aircraft Ryanair has purchased,  or is required to purchase,  under the
1998  Boeing  contract,  the 2002  Boeing  contract  and the  2003  supplemental
agreement.  These Boeing  737-800s are  identical in all  significant  respects,
having 189 seats and the same cockpit and engine  configuration.  The table also
provides details as to the number of firm commitment and option aircraft covered
by each of the  agreements and the current  status of the existing  options,  as
well as the "Basic Price" (or gross price) for each of these aircraft, including
certain  equipment  purchased  and fitted by Boeing on the  Company's  behalf in
millions  of U.S.  dollars.  The Basic Price is subject to increase to take into
account an "Escalation  Factor"  reflecting  the changes in the U.S.  Employment
Cost and  Producer  Price  Indices and  subject to  decrease to take  account of
certain  concessions  granted to the Company by Boeing  pursuant to the terms of
the contracts.  These concessions take the form of credit  memoranda,  which the
Company may apply  towards the  purchase  of goods and  services  from Boeing or
towards  certain  payments,  other  than  advance  payments,  in  respect of the
purchase of the aircraft. Boeing and CFM International S.A. (the manufacturer of
the CFM56-7B engines that power the Boeing 737-800 aircraft) have also agreed to
give the Company certain  allowances for promotional  and other  activities,  as
well as  providing  other goods and  services  to the  Company on  concessionary
terms.

                                       70









                                          Aircraft Delivery Schedule


Deliveries and Scheduled                   1998 Boeing                  2002 Boeing                        Total
Deliveries in the Fiscal    1998 Boeing     Contract     2002 Boeing     Contract          2003           No. of
Year                          Contract       Option        Contract       Option       Supplemental       737-800
ending March 31,            Firm Orders     Aircraft     Firm Orders     Aircraft        Agreement       Aircraft
                                                                                           

1999...................          1              -             -              -               -               1
2000...................          4              -             -              -               -               4
2001...................          10             -             -              -               -              10
2002...................          5              -             -              -               -               5
2003...................          5              3             5              -               -              13
2004...................          -              -             15             3               -              18
Total as of
  March 31, 2004.......          25             3             20             3               -              51

2005...................          -              -             13             -              14              27
2006...................          -              -             19             2               8              29
2007...................          -              -             19             -               -              19
2008...................          -              -             19             -               -              19
2009...................          -              -             10             -               -              10
Expected Total as of
  March 31, 2009.......          25             3            100             5              22              155

Options Granted........          -             20             -             50              96              166
Options Exercised......          -             (3)            -           (23)(1)            -             (26)
Options Cancelled......          -            (17)            -              -               -             (17)

Total as of
  March 31, 2004.......          -              -             -             27              96              123

Basic Price per
aircraft (unadjusted
for escalation factor
or concessions)(in
millions)..............        US$46.632      US$46.632     US$51.851      US$51.851        US$51.855
------------------------------------------



     (1) Including 18 exercised pursuant to the 2003 Supplemental Agreement.

     Management  believes  that the purchase of the  additional  Boeing  737-800
aircraft  will allow  Ryanair to  continue  to grow over the next five years and
that the significant  size of the orders has allowed Ryanair to obtain favorable
purchase terms,  guaranteed  deliveries and a standard  configuration for all of
the  aircraft.  The purchase is also  expected to allow Ryanair to phase out its
remaining 13 Boeing 737-200s, which are an average 23 years old, over the period
ending in December 2005. Ryanair's fleet is thus expected to consist entirely of
Boeing 737-800 "next generation" aircraft by December 2005.

     As can be seen from the table  above,  delivery of the 127 Boeing  737-800s
(including the two advance purchase  options  exercised during the year) already
ordered under the 2002 Boeing contract and the 2003 supplemental  agreement will
enable the Company to increase the size of its summer  schedule fleet by between
10 and 29  additional  aircraft  each fiscal year during the period from 2005 to
2009, significantly increasing the size of the fleet, which is expected to total
155 at the end of that period.  If traffic  growth proves to be greater than can
be  satisfied  by these new  aircraft,  the Company may  exercise  its rights to
acquire some of the 123 option aircraft to cater to this demand.

                                        71



     The Company's purchase of 41 of the 51 Boeing 737-800 aircraft delivered as
of March 31,  2004,  has been  funded in part by bank  financing  in the form of
loans under  facilities  supported by a loan  guarantee  from ExIm. At March 31,
2004, Private Export Funding Corporation ("PEFCO"), acting through ABN AMRO Bank
N.V.  as Loan  Agent,  ABN AMRO Bank N.V.  ("ABN"),  The Royal Bank of  Scotland
("RBS")  and  BNP   Paribas   ("BNP")  had   provided   financing   under  these
ExIm-guaranteed loan facilities for twenty-three,  five, eight and five aircraft
respectively. Lloyds TSB Bank PLC ("Lloyds TSB") provided financing under such a
facility for an additional six aircraft delivered during the period July 2004 to
September 2004. Each of these facilities takes  essentially the same form and is
based on the  documentation  initially  developed for the PEFCO facility,  which
follows  standard  market forms for this type of  financing.  On the basis of an
ExIm  guarantee  with regard to the  financing of up to 85% of the eligible U.S.
and  foreign  content  represented  in the net  purchase  price of the  relevant
aircraft,  the financial  institution  enters into a commitment  letter with the
Company to provide financing for a specified number of aircraft  benefiting from
such a guarantee;  loans are then drawn down as the aircraft are  delivered  and
payments to Boeing  become due.  Each of the loans  under the  facilities  is on
substantially similar terms, having a maturity of twelve years from the drawdown
date and being  secured  by a first  priority  mortgage  in favor of a  security
trustee on behalf of ExIm.  The  initial  loans under the PEFCO  facilities  are
denominated  in dollars  and bear  interest  at a floating  rate  linked to U.S.
dollar LIBOR and which is converted into a euro-based fixed rate through the use
of the cross  currency swaps  described  below,  so that Ryanair's  exchange and
interest-rate  risk is fully hedged,  while subsequent loans under the ABN, RBS,
BNP and Lloyds TSB  facilities,  are  denominated  in euro and bear  interest at
floating rates linked to EURIBOR.


     Through  the use of cross  currency  swaps,  Ryanair  has fully  hedged its
ongoing   interest  rate  and  currency  risk  by  effectively   converting  its
dollar-denominated  debt  under the  initial  ABN and PEFCO  facilities  into an
approximately equivalent amount of euro-denominated fixed rate debt. Through the
use of interest rate swaps, Ryanair has effectively  converted almost all of its
floating rate debt under each of the facilities into fixed rate debt.  Loans for
approximately 4% of aircraft acquired under the above facilities are not covered
by such swaps and have  therefore  remained at floating rates linked to EURIBOR;
the  interest  rate  exposure  from  these  loans is hedged by placing a similar
amount of cash on deposit at  floating  interest  rates.  The net result is that
Ryanair  has drawn  down  fixed rate  euro-denominated  debt with a maturity  of
twelve  years in  respect  of more than 96% of its  financing  for the 41 Boeing
737-800 aircraft  purchased through March 31, 2004, using these facilities.  The
table below illustrates the effect of swap  transactions  (each of which is with
an established international financial counterparty) on the profile of Ryanair's
aircraft-related  debt at March  31,  2004  (prior to the  drawdown  for the six
aircraft financed under the Lloyds TSB facility). See "Item 11. Quantitative and
Qualitative Disclosures About Market Risk -- Interest Rate Exposure and Hedging"
for additional details on the Company's hedging transactions.




Effective Borrowing Profile of Aircraft-Related Debt

At March 31, 2004                                                              EUR                EUR
                                                                             Fixed           Floating
                                                                           EUR 000            EUR 000
                                                                                         

Euro borrowings...................................................                 -          408,271
Aircraft borrowing profile before swap transactions...............                 -          408,271
Cross currency interest rate swaps................................           536,718
Interest rate swaps...............................................           372,686        (372,686)
Aircraft borrowing profile after swap transactions................           909,404           35,585
---------------------------------------------------------------------


                                        72



     Ryanair's  ability  to  obtain  additional  loans  pursuant  to each of the
facilities in order to finance a portion of the purchase price of Boeing 737-800
aircraft  to be  delivered  in the future is subject to the  issuance of further
commitments by the banks and satisfaction of various conditions contained in the
documentation for the facilities.  These conditions include, among other things,
the  execution  of  satisfactory  documentation,  the  requirement  that Ryanair
perform  all  of  its  obligations  under  the  Boeing  agreements  and  provide
satisfactory security interests in the aircraft (and related assets) in favor of
the lenders and ExIm, and that Ryanair does not suffer a material adverse change
in its conditions or prospects (financial or otherwise).

     ExIm's  policy  on  facilities  of this  type is to issue a  binding  final
commitment  only six months prior to delivery of each aircraft  being  financed.
ExIm has already issued final binding  commitments  and related  guarantees with
respect to the 47 Exlm-financed  Boeing 737-800 aircraft  delivered between 1999
and September 2004.  ExIm's final binding  commitment is also subject to certain
conditions set forth in the documentation for facilities and the ExIm guarantee.
These  conditions  include,  among other things,  the execution of  satisfactory
documentation,   the  creation  and   maintenance   of  the  lease  and  related
arrangements   described  below,  that  Ryanair  provide  satisfactory  security
interest in the aircraft (and related  assets) in favor of ExIm and the lenders,
and that the subject  aircraft be registered in Ireland,  be covered by adequate
insurance and maintained in a manner  acceptable to ExIm.  Ryanair  expects that
any  future  commitments  or  guarantees  issued  by ExIm will  contain  similar
conditions.

     The terms of the facilities and the ExIm guarantee require that Ryanair pay
certain fees in  connection  with such  financings.  In  particular,  these fees
include  arrangement  fees paid to the facility  arranger,  and a commitment fee
based on the unutilized and uncancelled  portion of the guarantee  commencing 60
days from  date of  issuance  of the  guarantee  and  payable  semi-annually  in
arrears.  An  exposure  fee for the  issuance  of the  guarantee  on the date of
delivery  is also  payable  to ExIm  (based  on the  amount  of the  guarantee).
Ryanair's  payment  of the 3%  exposure  fee to ExIm of the  amount  of the loan
provided is  eligible  for  financing  under the  facilities.  All such fees are
capitalized  and amortized  over the life of the aircraft.  Ryanair  anticipates
that similar fees will be incurred as  additional  aircraft  are  delivered  and
financed.

     As part of its ExIm  guarantee-based  financing  of the  Boeing  737-800's,
Ryanair has entered  into certain  lease  agreements  and related  arrangements.
Pursuant to these  arrangements,  legal title of 47 aircraft  delivered  to date
rests with a number of United States special  purpose  vehicles (the "SPV's") in
which  Ryanair has no equity or other  interest.  The SPV's are the  borrower of
record under the loans made or to be made under the facilities,  with all of its
obligations under the loans being guaranteed by Ryanair Holdings plc. The shares
of the SPV's (which are owned by an  unrelated  charitable  association)  are in
turn  pledged to a security  trustee in favor of ExIm and the  lenders.  Ryanair
Limited operates each of the aircraft pursuant to a finance lease it has entered
into with the SPV's,  the terms of which mirror those of the relevant loan under
the facilities.  Ryanair has the right to purchase the aircraft upon termination
of the lease for a nominal  amount.  Pursuant  to this  arrangement,  Ryanair is
considered to own the aircraft for accounting purposes under both Irish GAAP and
U.S. GAAP.  Ryanair does not engage in the use of special  purpose  entities for
off-balance  sheet  financing or any other  purpose  which  results in assets or
liabilities not being reflected in Ryanair's Consolidated Financial Statements.

                                        73



     Ryanair has a firm  commitment  from BNP to provide  financing for up to 14
more of its firm order Boeing 737-800  aircraft under ExIm guaranteed  financing
structures.  The company  expects to finance the  remaining  84 of the 98 Boeing
737-800  aircraft it is obligated to purchase under the 2002 Boeing contract and
the 2003  supplemental  agreement  by December  2008 and any option  aircraft it
acquires  under  those   agreements   through  the  use  of  similar   financing
arrangements based on an ExIm guarantee, bank debt provided by commercial banks,
operating and finance leases via sale and leaseback  transactions  such as those
described below,  Enhanced  Equipment Trust Certificates and cash flow generated
from the  Company's  operations.  At March 31, 2004,  the Company had received a
preliminary  commitment  from ExIm in relation  to 20 aircraft  which were to be
delivered  over the period from December  2002 to March 2005.  The terms of this
preliminary  commitment  are the same as those outlined above in relation to the
guarantees  already issued.  Six of these  preliminary  commitments have already
been converted into final  commitments by ExIm for deliveries  during the period
from July 2004 to March 2005,  and were used to support the financing  under the
Lloyds TSB facility.  The Company anticipates the remaining 14 will be converted
to final commitments in early October 2004.

     It is expected that any future ExIm guarantee-based  financing will also be
subject to terms and conditions  similar to those described above.  However,  no
assurance can be given that such financing will be available to Ryanair, or that
the terms of any such financing will be as  advantageous to the Company as those
available at the time of the facilities.  Any inability of the Company to obtain
financing  for the new  aircraft  on  advantageous  terms  could have a material
adverse effect on its business, results of operation and financial condition.

     In  connection  with its expected  financing of additional  Boeing  737-800
aircraft  to  be  delivered   under  the  2002  Boeing  Contract  and  the  2003
supplemental  agreement after March 31, 2003,  Ryanair has entered into a series
of forward-starting  12-year interest rate swaps. These swaps have the effect of
capping the effective  interest rate in euro terms on an estimated  total of EUR
412.7 million in borrowings  commencing  between October 2004 and March 2005 and
terminating  between  October  2016 and  March  2017  (with the  starting  dates
corresponding  to the  scheduled  delivery  dates for the  aircraft) at interest
rates from 5.70% to 5.73%. See Note 16 to the Consolidated  Financial Statements
included in Item 18 and "Item 11. Quantitative and Qualitative Disclosures About
Market Risk -- Interest Rate Risk Exposure and Hedging."

     In fiscal  year 2004,  the  Company  financed  10 Boeing  737-800  aircraft
delivered  between  December  2003 and March  2004 under a  seven-year  sale and
leaseback arrangement with RBS Aviation Capital (RBS Aviation) pursuant to which
RBS Aviation purchased the aircraft from Ryanair and leased them back to Ryanair
pursuant to operating leases. As a result,  Ryanair operates,  but does not own,
these  aircraft,  which  were  leased to  provide  flexibility  to the  aircraft
delivery  program.  The Company  has an option to extend the  initial  period of
seven years on five of these aircraft on pre-determined  terms. These leases are
denominated in euro and require  Ryanair to make variable  rental  payments that
are linked to  EURIBOR.  Through the use of  interest  rate  swaps,  Ryanair has
effectively  converted the floating  rental payments due under these leases into
fixed rental  payments.  At March 31, 2004,  the fair value of the interest rate
swap  agreements  relating  to  these  leases  on  a  mark-to-market  basis  was
equivalent to a loss of EUR 39.5 million.

     In 2000,  Ryanair  purchased a Boeing  737-800  flight  simulator  from CAE
Electronics Limited of Quebec,  Canada ("CAE").  The simulator is being used for
pilot  training  purposes.  The gross  purchase  price of the  simulator and the
necessary  software was  approximately  US$10  million,  not taking into account
certain  price  concessions  provided  by the  seller  in  the  form  of  credit
memoranda. The Company financed this expenditure with a 10-year euro-denominated
loan provided by the Export  Development  Corporation of Canada for up to 85% of
the  net  purchase  price,  with  the  remainder  provided  by cash  flows  from
operations.

                                        74



     In 2002,  Ryanair entered into a contract to purchase two additional Boeing
737-800 flight  simulators from CAE. The first of these simulators was delivered
in January  2004 and the second  simulator  is expected to be delivered in 2007.
The CAE contract also provides  Ryanair with an option to purchase  another such
simulator  for  delivery  in  2007.   The  gross  price  of  each  simulator  is
approximately US$10.3 million, not taking into account certain price concessions
provided by the seller in the form of credit  memoranda.  In September 2004, the
Company refinanced the first simulator  delivered under the 2002 contract with a
10-year  euro-denominated loan provided by the Export Development Corporation of
Canada for up to 85% of the net purchase price,  with the remainder  provided by
cash  flows  from  operations.  The  Company  anticipates  financing  the second
simulator  through a combination  of bank debt provided by commercial  banks and
cash flow from its operations.

     Contractual  Obligations.  The following  table sets forth the  contractual
obligations and commercial  commitments of the Company with  definitive  payment
terms which will require significant cash outlays in the future, as of March 31,
2004.  These  obligations  primarily relate to Ryanair's  aircraft  purchase and
related  financing  obligations,  which are described in more detail above.  The
amounts listed under "Purchase Obligations" in the table reflect obligations for
aircraft  purchases and are calculated by multiplying the number of aircraft the
Company is obligated to purchase under its current agreements with Boeing during
the  relevant  period by the "Base  Price"  for each  aircraft  pursuant  to the
relevant contract,  with the dollar-denominated  Base Price being converted into
euro at an exchange rate of US$1.2292=EUR  1.00. The relevant amounts  therefore
exclude  the  effect of the price  concessions  granted to Ryanair by Boeing and
CFM, as well as any application of the Escalation Factor. As a result, Ryanair's
actual  expenditures for aircraft during the relevant periods will be lower than
the amounts listed under "Purchase Obligations" in the table. The amounts listed
under "Operating Lease Obligations"  reflect EUR 215.6 million due on the Boeing
737-300s  taken over with the  acquisition  of Buzz  Stansted  and the 10 Boeing
737-800s sale and operating  leaseback  transactions  entered into during fiscal
2004.  Obligations  with respect to engine  maintenance  relate to the Company's
long-term  maintenance contracts with third parties. See "Item 4. Information on
the Company--Maintenance and Repairs" for information on these contracts.




                                 Obligations due by Period

                                                            Less than                                       After
Contractual Obligations                        Total          1 year        1-2 years      2-5 years       5 years
                                                                       (EUR in thousands)
                                                                                              

Long term Debt Obligations...........            952,982          80,337         84,209        276,715     511,721
Purchase Obligations.................          4,385,648       1,138,609      1,222,927      2,024,112           -
Operating Lease Obligations .........            215,607          37,055         37,055         91,155      50,342
Engine Maintenance...................              1,567           1,567              -              -           -
Total Contractual Obligations........          5,555,804       1,257,568      1,344,191      2,391,982     562,063




                     OFF-BALANCE SHEET TRANSACTIONS

     Ryanair uses certain  off-balance sheet arrangements in the ordinary course
of business, including financial guarantees and derivative transactions. Details
of each of these  arrangements  that  have or are  reasonably  likely  to have a
current or future material effect on the Company's financial condition,  results
of  operations,   liquidity  or  capital  resources  are  discussed  below.  For
additional information, see Notes 14-17 to the Consolidated Financial Statements
included in Item 18.

                                        75



     Guarantees.  Ryanair Holdings has provided an aggregate of EUR 56.5 million
in letters of guarantee to secure  obligations of certain of its subsidiaries in
respect  of loans  and bank  advances,  including  those  relating  to  aircraft
financing and related hedging transactions. In addition, during fiscal year 2004
Ryanair  Holdings had provided a guarantee  for U.K.POUND 12 million to the U.K.
Civil Aviation  Authority in relation to  liabilities  of Buzz  Stansted,  which
guarantee has since expired.

     Derivatives.   Ryanair  uses  various  derivative  financial   instruments,
including  forward  starting  interest  rate  swaps,  foreign  currency  forward
contracts  and  commodity  contracts,  to manage its  exposure  to market  risks
relating to  fluctuations  in  commodity  prices,  interest  rates and  currency
exchange  rates.  The  objective of financial  risk  management at Ryanair is to
minimize  the  negative  impact of commodity  price,  interest  rate and foreign
exchange rate fluctuations on the Company's earnings, cash flows and equity. See
"Item 11. Quantitative and Qualitative  Disclosures About Market  Risk Interest
Rate  Exposure  and  Hedging"  and  Notes  14-17 to the  Consolidated  Financial
Statements for additional  information on the Company's derivative  instruments.
These  derivatives  are recorded on the balance sheet under US GAAP. See Note 31
to the Consolidated Financial Statements.

                               TREND INFORMATION

     For  information  on Ryanair's  results of  operations in the quarter ended
June 30, 2004, see "--Recent  Operating Results"  above.  For information on the
principal trends and uncertainties affecting the Company's results of operations
and  financial  condition,  see  "Item 3.  Key  Information Risk Factors"  and
"Business Overview,"  "Results of Operations" and  "Liquidity and Capital
Resources" above.

                                  INFLATION

     Inflation  has not had a  significant  effect on the  Company's  results of
operations and financial condition during the three years ended March 31, 2004.

Item 6.  Directors, Senior Management and Employees

     Ryanair  Holdings was established in 1996 as a holding company for Ryanair.
The  management  of Ryanair  Holdings and Ryanair are  integrated,  with the two
companies  having the same Board of  Directors  and all  executive  officers  of
Ryanair Holdings being executive officers of Ryanair.

                                        DIRECTORS

     The following table sets forth certain information concerning the Directors
of Ryanair Holdings as of September 15, 2004:



Name                                                    Age      Positions
                                                             

David Bonderman (a)..............................        62      Chairman of the Board and Director
Emmanuel Faber (c)(e)............................        40      Director
Michael Horgan(f)................................        68      Director
Klaus Kirchberger (e)............................        46      Director
Raymond MacSharry(b)(c)..........................        65      Director
Kyran McLaughlin(b)(c)...........................        60      Director
Michael O'Leary(a)(d)............................        43      Director and Chief Executive
James R. Osborne(b)(a)...........................        55      Director
Paolo Pietrogrande...............................        47      Director
T. Anthony Ryan..................................        68      Director
----------------------



                                        76



(a)      Member of the Executive Committee.
(b)      Member of the Remuneration Committee.
(c)      Member of the Audit Committee.
(d)      Mr. O'Leary  is also the chief  executive  officer of Ryanair
         Holdings and Ryanair  Limited.  None of the other Directors are
         executive officers of Ryanair Holdings or Ryanair Limited.
(e)      Emmanuel Faber and Klaus  Kirchberger were appointed to the Board of
         Directors on September 25,  2002; and were approved by the Company's
         shareholders at the annual general  meeting held on  September 24,
         2003.
(f)      Member of the Air Safety Committee.

     David  Bonderman  has served as a Director of Ryanair  Holdings and Ryanair
Limited  since August 23, 1996 and as Chairman of the Board of Ryanair  Holdings
and Ryanair Limited since December 1996. Mr. Bonderman is a director and officer
of 1996 Air G.P.,  Inc., the general  partner Irish Air GenPar,  and founder and
Principal of Texas Pacific Group ("TPG"),  which  organized  Irish Air, L.P. and
Irish Air GenPar,  L.P. Prior to forming TPG, Mr.  Bonderman was Chief Operating
Officer and Chief Investment  Officer of Keystone Inc., the personal  investment
vehicle of Texas-based  investor Robert M. Bass.  Prior to joining Keystone Inc.
in 1983,  Mr.  Bonderman  was a  partner  in the law firm of  Arnold & Porter in
Washington,  D.C.  Mr.  Bonderman  serves  on the Board of  Directors  of public
companies   CoStar  Group,   Inc.,   Ducati  Motor  Holdings   S.p.A.,   Gemplus
International S.A. and ProQuest Company.

     Emmanuel Faber has served as a director of Ryanair Holdings since September
25, 2002,  and currently  serves as Chief  Financial  Officer and Executive Vice
President  of Groupe  Danone and was  elected a director  of the board of Groupe
Danone in 2002. Mr. Faber is also a director of Legris Industries.  Prior to his
current  appointment,  he was  head  of the  Mergers  and  Acquisitions  and the
Corporate Strategy department of Groupe Danone. Between 1993 and 1997, he served
as a director and Chief Financial Officer of Legris Industries,  a French public
company  specializing  in mechanical  engineering.  From 1988 to 1993, Mr. Faber
held a number of senior positions in the Corporate Finance department of Barings
Bank.

     Michael  Horgan has served as a director of Ryanair  Holdings since January
12, 2001. A former Chief Pilot of Aer Lingus,  he sometimes acts as a consultant
to a number of international airlines, civil aviation authorities,  the European
Commission and the European Bank for Reconstruction and Development.  Mr. Horgan
chairs the Air Safety Committee of the Board.

     Klaus  Kirchberger  has  served  as  director  of  Ryanair  Holdings  since
September  25,  2002.  He has been  Chief  Executive  Officer of Thurn und Taxis
Group,  the asset  management  holding of Thurn und Taxis family in  Regensburg,
since August 2002,  and a director of that company since 1997.  Prior to serving
as CEO, Mr.  Kirchberger  was the Head of the  Controlling and Tax department of
Thurn  und  Taxis.   Between  1990  and  1994,  he  was  a  Senior   Manager  at
Pricewaterhouse  Coopers in Munich. He also held senior management  positions at
IKB Industriebank  AG, Munich and is a qualified German lawyer and auditor.  Mr.
Kirchberger  is also a  non-executive  director of the German  listed  companies
DIBAG AG and TTL  Information  Technology AG,  furthermore he is a non-executive
director of Deutsche Immobilien Chancen AG & Co. KGaA and TTL International AG.

                                        77




     Raymond MacSharry has served as a Director of Ryanair Holdings since August
22, 1996,  and as a Director of Ryanair  Limited since  February 11, 1993.  From
1993 to 1995, Mr.  MacSharry served as Chairman of the Board of Ryanair Limited.
From 1993 to 1996 and from April 1997 to March 2000, Mr.  MacSharry  served as a
consultant to Ryanair.  From 1989 to 1993, Mr.  MacSharry served as the European
Commissioner for Agriculture.  Prior to his service on the European  Commission,
Mr.  MacSharry  served  in the  Irish  Parliament  for over 20 years and was the
Minister  for  Finance of Ireland in 1982 and from 1987 to 1988.  Mr.  MacSharry
currently  serves as a member of the  Court of the Bank of  Ireland,  and as the
non-executive chairman of London City Airport.

     Kyran McLaughlin has served as a director of Ryanair Holdings since January
12,  2001.  Mr.  McLaughlin  is  Head of  Equities  at  Davy  Stockbrokers.  Mr.
McLaughlin advised Ryanair during its initial flotation on the Dublin and NASDAQ
stock markets in 1997. Mr. McLaughlin is also a director of Elan Corporation plc
and he serves as a director of a number of Irish private companies.

     Michael  O'Leary has served as a Director of Ryanair Limited since November
25, 1988 and a Director of Ryanair  Holdings since July 2, 1996. Mr. O'Leary was
the Deputy Chief  Executive of Ryanair  Limited from 1991 to December  1993, and
has been Chief Executive from January 1, 1994.

     James R. Osborne has served as a Director of Ryanair  Holdings since August
22, 1996, as a Director of Ryanair Limited since April 12, 1995. Mr. Osborne was
the managing partner of the law firm of A & L Goodbody  Solicitors from May 1982
to April 30,  1994 and  served as a  consultant  to the firm from May 1, 1994 to
March 2000.  Mr.  Osborne  also serves on the Board of  Directors of a number of
Irish private companies.

     Paolo  Pietrogrande  has  served as member  of the  board of  directors  of
Ryanair since 2001. A Chemical  Engineering  graduate  from  University of Roma,
Italy, Mr.Pietrogrande is currently Managing Director of Nuovi Cantieri Apuania,
a designer and supplier of merchant  ships with its shipyard in Carrara,  Italy.
Mr  Pietrogrande  is also  Director  of  Executive  MBA  programme  at  Almaweb,
University  of Bologna,  and is a board  member of Ducati Motor  Holding  S.p.A.
Prior  assignments  of Mr  Pietrogrande  include CEO of Enel Green Power  S.p.A.
(power  generation  in Italy,  North and Latin  America),  Business  Development
Director at General Electric Power Systems, Europe+, Manager at Bain and Company
and Vice President Marketing, Kinetics Technology International B.V.


     T. Anthony Ryan has served as a Director of Ryanair  Holdings since July 2,
1996 and as a Director of Ryanair  Limited since April 12, 1995. Dr. Ryan served
as Chairman of the Board of Ryanair Holdings from August 23, 1996 until December
1996 and as Chairman of the Board of Ryanair  Limited  from  January  1996 until
December  1996.  Dr.  Ryan  was one of the  founders  in 1975 of GPA  Group  plc
("GPA"), an operating lessor of commercial  aircraft,  and served as Chairman of
GPA from  1985 to 1993.  Following  a  restructuring  of GPA  involving  General
Electric  Capital  Corporation  ("GECC") in 1993,  Dr. Ryan served as  Executive
Chairman of, and subsequently as a consultant to, GE Capital Aviation  Services,
Limited,  a company  established  by GECC to manage the aircraft  assets of GPA,
from 1993 to 1996.

     The Board of Directors has  established a number of  committees,  including
the following:

     Executive  Committee.  The Board of  Directors  established  the  Executive
Committee  in August  1996.  The  Executive  Committee  can  exercise the powers
exercisable by the full Board of Directors in circumstances  where action by the
Board of Directors is required and it is  impracticable  to convene a meeting of
the full Board of  Directors.  Messrs.  O'Leary and Bonderman are the members of
the Executive Committee.

     Remuneration Committee. The Board of Directors established the Remuneration
Committee in September 1996 to have authority to determine the  remuneration  of
senior  executives of Ryanair  Holdings and to administer  the Ryanair  Holdings
Stock Option Plan. Messrs. Pietrogrande, Kirchberger and Osborne are the members
of the Remuneration Committee.

                                        78



     Audit Committee.  The Board of Directors established the Audit Committee in
September 1996 to make recommendations  concerning the engagement of independent
chartered accountants; to review with the accountants the plans for and scope of
the audit,  the audit procedures to be utilized and the results of the audit; to
approve the professional  services  provided by the  accountants;  to review the
independence of the accountants; and to review the adequacy and effectiveness of
the  Company's  internal  accounting  controls.  Messrs.  McLaughlin,  Faber and
MacSharry  are the  members  of the  Audit  Committee.  In  accordance  with the
recommendations  of the Irish  Combined Code of Corporate  Governance,  a senior
independent  non-executive Director,  Kyran McLaughlin,  is Chairman of both the
Audit  Committee  and the  Remuneration  Committee.  The  criteria  for Director
independence  under the  Combined  Code  differ in certain  respects  from those
scheduled to become  applicable to Ryanair and other foreign  private issuers in
2005 under the U.S. federal  securities laws and the listing rules of the Nasdaq
National Market  ("Nasdaq").  Ryanair expects to be in compliance with such U.S.
standards at or before the time they become applicable to Ryanair.

     Nomination  Committee.  The Board of Directors  established  the Nomination
Committee  in May 1999 to make  recommendations  to the full Board of  Directors
concerning the selection of individuals to serve as executive and  non-executive
Directors and to make proposals to the Board of Directors.  Messrs.  O'Leary and
Bonderman are the members of the Nomination Committee.

     Air Safety  Committee.  The Board of Directors  established  the Air Safety
Committee in March 1997 to review and discuss air safety and related issues. The
Air Safety  Committee  reports to the full Board of Directors each quarter.  The
Air Safety  Committee  is  comprised  of the  following  executive  officers  of
Ryanair:   Messrs.  Conway,   Hickey,   O'Brien,  and  director  Michael  Horgan
(chairperson).

Action and Powers of Board of Directors

     The Board of  Directors is  empowered  by the  Articles of  Association  of
Ryanair  Holdings to carry on the business of Ryanair  Holdings,  subject to the
Articles of Association, provisions of general law and the right of stockholders
to  give  directions  to the  Directors  by way of  ordinary  resolution.  Every
Director  of  Ryanair  Holdings  who is  present  at a  meeting  of the Board of
Directors  shall have one vote. In the case of a tie on a vote,  the Chairman of
the Board of Directors shall not have a second or tie-breaking  vote. A Director
may  designate an alternate to attend any Board of Directors  meeting,  and such
alternate shall have all the rights of a Director at such meeting.

     The quorum for a meeting of the Board of Directors,  unless  another number
is fixed by the  Directors,  consists  of three  Directors.  A  majority  of the
Directors  present must be EU nationals.  The Articles of Association of Ryanair
Holdings require the vote of a majority of the Directors (or alternates) present
at a duly  convened  meeting  for the  approval  of all  actions by the Board of
Directors.

Composition and Term of Office

     The  Articles of  Association  provide  that the Board of  Directors  shall
consist of no less than three  Directors and no more than 15  Directors,  unless
otherwise determined by the stockholders. There is no maximum age for a Director
and no Director is required to own any shares of Ryanair Holdings.

     Directors  are  elected  (or  have  their   appointment  by  the  Directors
confirmed)  at  Annual  General  Meetings  of  stockholders.   Save  in  certain
circumstances,  at every Annual General Meeting  one-third  (rounded down to the
next whole  number if it is a  fractional  number) of the  Directors  (being the
Directors  who have been  longest  in office)  will  retire by  rotation  and be
eligible for re-election.  Accordingly Richard P. Schifter, Michael O'Leary, and
Raymond  MacSharry  retired,  and Michael  O'Leary and  Raymond  MacSharry  were
re-elected  at the annual  general  meeting on September  24,  2003.  Richard P.
Schifter although eligible, did not seek re-election at that meeting.  Declan F.
Ryan resigned from the Board on June 24, 2003.

                                        79



     Emmanuel  Faber  and  Klaus  Kirchberger  were  appointed  to the  Board as
non-executive Directors on September 25, 2002; the appointments were approved by
the Company's  shareholders  at the annual general meeting held on September 24,
2003.

Exemptions from Certain Nasdaq Corporate Governance Rules

     The Nasdaq may grant a foreign  private issuer  exemptions  from the Nasdaq
corporate  governance  rules  for  listed  companies  when  those  rules  impose
standards that are contrary to a law, rule or regulation of any public authority
exercising  jurisdiction over such issuer or are contrary to generally  accepted
business practices in the issuer's country of domicile. At the time of Ryanair's
listing on the Nasdaq in 1997, the Company received certain  exemptions from the
Nasdaq  corporate  governance  rules.  These  exemptions,  and the practices the
Company follows, are as follows:

-        The Company is exempt from Nasdaq's quorum  requirements  applicable
         to meetings of  shareholders,  which require a minimum quorum of
         331/3% for any meeting of the holders of common stock, which in the
         Company's case are its Ordinary  Shares.  In keeping with Irish
         generally  accepted  business practice,  the  Articles  of
         Association  provide for a quorum for general meetings of shareholders
         of three shareholders,  regardless of the level of their aggregate
         share ownership.

-        The Company is exempt from the Nasdaq's requirement with respect to
         audit committee approval of related-party transactions, as well as its
         requirement that shareholders approve certain stock or asset purchases
         where a director, officer or substantial shareholder has an interest.
         The Company is subject to extensive provisions under the Listing Rules
         of the Irish Stock Exchange (the "Irish Listing Rules") governing
         transactions with related parties, as defined therein, and the Irish
         Companies Act also restricts the extent to which Irish companies may
         enter into related party transactions.  In addition, the Company's
         Articles of Association contain provisions regarding disclosure of
         interests by the Directors and restrictions on their votes in
         circumstanes involving a conflict of interest.  The concept of a
         related party for purposes of each of the Nasdaq's audit committee and
         shareholder approval rules differs in certain respects from the
         definition of a transaction with a related party under the Irish
         Listing Rules.

-        The Nasdaq requires shareholder approval for certain transactions
         involving the sale or issuance by a listed company of common stock
         other than in a public offering.  Under the Nasdaq rules, whether
         shareholder approval is required for such transactions depends, among
         other things, on the amount of shares to be issued or sold in
         connection with a transaction, while the Irish Listing Rules require
         shareholder approval where the size of the transaction exceeds a
         certain percentage of the size of the listed company undertaking the
         transaction.

                                        80



                                SENIOR MANAGEMENT

     The following table sets forth certain information concerning the executive
officers of Ryanair Holdings and Ryanair Limited at September 30, 2004:



 Name                                           Age                              Position
                                                                             

 Jim Callaghan..............................    36     Head of Regulatory Affairs and Company Secretary
 Michael Cawley.............................    50     Deputy Chief Executive and Chief Operating Officer
 Ray Conway.................................    49     Chief Pilot
 Caroline Green.............................    41     Head of Customer Service
 Michael Hickey.............................    41     Director of Engineering
 Howard Millar..............................    43     Deputy Chief Executive and Chief Financial Officer
 David O'Brien..............................    40     Director of Flight Operations and Ground Operations
 Michael O'Leary............................    43     Chief Executive
 Edward Wilson..............................    41     Director of Personnel and In-flight




     Jim  Callaghan was  appointed  Company  Secretary in June 2002 and has also
served as Head of Regulatory Affairs of Ryanair since May 2000. Prior to joining
Ryanair,  Jim  practiced  as a  competition  lawyer for the  Brussels  office of
Linklaters & Alliance.  Jim is a U.S.-trained lawyer and completed a dual degree
in Law and Public and  International  Affairs at the University of Pittsburgh in
Pennsylvania.

     Michael Cawley was appointed  Chief  Operating  Officer on January 1, 2003,
having served as Chief Financial Officer and Commercial  Director since February
1997. From 1993 to 1997, Michael served as Group Finance Director of Gowan Group
Limited, one of Ireland's largest private companies and the main distributor for
Peugeot and Citroen automobiles in Ireland.

     Captain Ray Conway was appointed as Chief Pilot in June 2002, having joined
Ryanair in 1987. He has held a number of senior management  positions within the
Flight Operations Department over the last 16 years,  including Fleet Captain on
the BAC1-11 and Boeing 737-200 fleets. Ray was Head of Training between 1998 and
June 2002. Prior to joining Ryanair, Ray served as an officer with the Irish Air
Corps for 14 years where he was attached to the Training and Transport Squadron,
which was responsible for the government jet.

     Caroline  Green was appointed  Head of Customer  Services in February 2003.
Prior  to this,  Caroline  served  as Chief  Executive  of  Ryanair.com  between
November 1996 and January  2003.  Before  joining  Ryanair,  Caroline  worked in
senior  positions  at a  number  of  airline  computerized  reservations  system
providers, including Sabre.

     Michael Hickey has served as Head of  Engineering  and Chief Engineer since
January  2000.  Michael  has held a wide  range of senior  positions  within the
Ryanair engineering department since 1988 and was Deputy Director of Engineering
between 1992 and January 2000. Prior to joining Ryanair in 1988,  Michael worked
as an aircraft  engineer with Fields  Aircraft  Services and McAlpine  Aviation,
working primarily on executive aircraft.

                                        81



     Howard Millar was  appointed  Chief  Financial  Officer on January 1, 2003,
having served as Director of Finance of Ryanair since March 1993.  Between April
1992 and March 1993 he served as Financial Controller of Ryanair. Howard was the
Group Finance  Manager for the Almarai Group, an  international  food processing
company in Riyadh, Saudi Arabia, from 1988 to 1992.

     David  O'Brien was  appointed  Director  of  Operations  in December  2002;
previously,  he served as Director  of Flight  Operations  of Ryanair  since May
2002,  having served as Director of U.K.  Operations  since April 1998. Prior to
that,  David served as Regional  General  Manager-Europe  and CIS for Aer Rianta
International.  Between  1992 and  1996,  David  served  as  Director  of Ground
Operations and Inflight with Ryanair.

     Michael O'Leary has served as a Director of Ryanair since November 1988 and
was appointed Chief Executive on January 1, 1994. Prior to this, Michael was the
Deputy  Chief  Executive  of Ryanair  from 1991 to May 1993 and Chief  Operating
Officer from June 1993 to December 1993.

     Edward Wilson was appointed  Director of Personnel and Inflight in December
2002,  prior to which he served as Head of Personnel  since  joining  Ryanair in
December 1997. Prior to joining Ryanair he served as Human Resources Manager for
Gateway 2000 and held a number of other human resources related positions in the
Irish financial services sector.


              COMPENSATION OF DIRECTORS AND SENIOR MANAGEMENT

Compensation

     The  aggregate  amount of  compensation  paid by Ryanair  Holdings  and its
subsidiaries  to the Directors and executive  officers named above in the fiscal
year  ended  March  31,  2004 was EUR  3,869,850  million.  For  details  of Mr.
O'Leary's    compensation    in   such   fiscal    year,    see    "--Employment
Agreements--Employment  and Bonus Agreement with Mr. O'Leary" below. For details
of stock  options that have been granted to the Company's  employees,  including
the   executive    Directors   named   above,    see   "Item   10.    Additional
Information--Options to Purchase Securities from Registrant or Subsidiaries."

     Each of Ryanair  Holdings'  nine  non-executive  Directors  is  entitled to
receive EUR 32,000 plus expenses per annum, as remuneration  for his services to
Ryanair  Holdings.  Each of Messrs.  Bonderman  and T.A.  Ryan has  executed  an
agreement  with  Ryanair   Holdings  by  which  he  has  waived  his  respective
entitlement  to  receive  annual  remuneration  of EUR  32,000 in respect of his
service as a Director for the fiscal year ended March 31, 2004. The remuneration
of audit  committee  members  was  increased  to EUR 15,000 per annum  effective
January 1, 2004. Mr. Michael Horgan  receives EUR 40,000 in connection  with his
additional duties in relation to the Air Safety Committee.

     Each of the 11  non-executive  Directors  then in office were issued 50,000
share  options  after the 2-for-1  share split in December 2001 in respect of an
equivalent  number of Ordinary  Shares  having a strike  price of EUR 3.70 under
Ryanair's Share Option Plan 2000. See "Item 10. Additional  Information--Options
to Purchase Securities from Registrant or Subsidiaries."

     Emmanuel  Faber  and  Klaus  Kirchberger  were  appointed  to the  Board as
non-executive  Directors  on  September  25,  2002,  and the  appointments  were
approved by the Company's  shareholders  at the annual  general  meeting held on
September 24, 2003. In connection with his  appointment,  each of Messrs.  Faber
and Kirchberger was granted 25,000 share options,  exercisable between June 2008
and June 2010, at a strike price of EUR 5.65.

                                        82



     As of September 1, 2004,  the Directors  and executive  officers of Ryanair
Holdings as a group  owned  59,637,669  Ordinary  Shares,  representing  7.9% of
Ryanair Holdings' outstanding Ordinary Shares as of such date. See Note 21(d) to
the  Consolidated   Financial   Statements  in  Item  18.  See  "Item  7.  Major
Shareholders and Related Party Transactions--Major Shareholders."

Employment Agreements

     Employment  and Bonus  Agreement  with Mr.  O'Leary.  Mr O'Leary's  current
employment  agreement  with  Ryanair  Limited  is dated  July 1, 2002 and can be
terminated by either party upon twelve months notice. Pursuant to the agreement,
Mr.  O'Leary  serves as Chief  Executive at a current annual gross salary of EUR
505,000, subject to any increases that may be agreed between Ryanair Limited and
Mr.  O'Leary.  Mr.  O'Leary also is eligible for annual bonuses as determined by
the Board of  Directors of Ryanair  Limited;  the amount of such bonuses paid to
Mr. O'Leary in fiscal year 2004 totalled EUR 127,000.  Mr. O'Leary is subject to
a covenant not to compete  with Ryanair  within the EU for a period of two years
after the termination of his employment with Ryanair.  Mr. O'Leary's  employment
agreement  does  not  contain  provisions  providing  for  compensation  on  its
termination.

                                 EMPLOYEES AND LABOR RELATIONS

     The following table sets forth the number of Ryanair's employees at each of
March 31, 2003 and 2004:




                                               Number of Employees at March 31,  Number of Employees at March 31,
                Classification                               2004                              2003
                                                                                          

Management................................                    79                                82
Administrative............................                    115                               103
Reservations..............................                    120                               167
Maintenance...............................                    144                               184
Ground Operations.........................                    263                               236
Cockpit Crew..............................                    702                               551
Flight Attendants.........................                    879                               574

Total.....................................                   2,302                             1,897



     Ryanair's flight crew, maintenance and customer ground operations personnel
undergo  training,  both initial and  recurrent.  A  substantial  portion of the
initial training for Ryanair's cabin crews is devoted to safety procedures,  and
cabin crews are required to undergo  annual  evacuation  and fire drill training
during their tenure with the airline. Ryanair pays for the recurrent training of
all  employees.  Ryanair  utilizes its own Boeing  737-200A  and Boeing  737-800
aircraft  simulators  for pilot  training.  Ryanair has  established an in-house
apprenticeship  program to train maintenance  engineers that currently  produces
four qualified engineers per year. Ryanair also provides salary increases to its
engineers  who  complete   advanced  training  in  certain  fields  of  aircraft
maintenance.

     IAA  regulations  require  pilots to be licensed as commercial  pilots with
specific ratings for each aircraft to be flown and to be medically  certified as
physically  fit. At March 31, 2004,  the average age of Ryanair's  pilots was 36
years and their average period of employment with Ryanair was 4 years.  Licenses
and medical  certification are subject to periodic  re-evaluation  requirements,
including recurrent training and recent flying experience. Maintenance engineers
must be licensed and qualified for specific  aircraft.  Flight  attendants  must
have initial and periodic  competency  fitness  training.  Training programs are
subject to approval and monitoring by the IAA. In addition,  the  appointment of
senior  management  personnel  directly  involved in the  supervision  of flight
operations,  training,  maintenance and aircraft inspection must be satisfactory
to the IAA.

                                        83



     Based  on  its  experience  in  managing  the  airline's  growth  to  date,
management  believes  that there is a sufficient  pool of qualified and licensed
pilots,  engineers  and  mechanics  in  Ireland,  the U.K.  and within the EU to
satisfy Ryanair's  anticipated  future needs in the areas of flight  operations,
maintenance  and quality  control  and that  Ryanair  will not face  significant
difficulty in hiring and  continuing to employ the required  personnel.  Ryanair
has also been able to satisfy  its  short-term  needs for  additional  pilots by
contracting with certain employment  agencies that represent  experienced flight
personnel and currently has 121 such pilots under contract.

     Ryanair has licensed a number of JAA-approved type organizations in Sweden,
the  Netherlands,  Germany and the U.K. to operate pilot training  courses which
result in 737  type-ratings  based on the Ryanair  syllabus.  Each trainee pilot
must pay these training  organizations  for their own type-rating  and, based on
their  performance,  some of the pilots may be offered positions within Ryanair.
This  program  enables  Ryanair  to secure a  continuous  stream  of  type-rated
co-pilots.

     Ryanair's  employees  earn  productivity-based  pay  incentives,  including
commissions on in-flight  sales for flight  attendants and payments based on the
number of hours or  sectors  flown by pilots  and cabin  crew  personnel  within
limits set by industry  standards or regulations  fixing maximum  working hours.
During the  fiscal  year  ended  March 31,  2004,  such  productivity-based  pay
incentives  accounted for  approximately  46% of an average  flight  attendant's
total pay package and  approximately  38% of the typical  pilot's  compensation.
Reservations  personnel also receive  incentive  payments based on the number of
bookings  made and sales of  ancillary  services  such as car rentals and travel
insurance.  In November  2000,  Ryanair's  pilots  approved a new  five-year pay
arrangement  (subject  to  review in  "exceptional  circumstances"  after  three
years),  which, in return for certain  productivity  enhancements,  provides for
annual  increases  in base salary of 3% and  increases  in daily  allowances  of
between 3% and 20% (depending on the number of hours flown).

     Ryanair's pilots are currently subject to IAA-approved limits of 100 flight
hours per 28-day cycle, 300 flight hours every three months and 900 flight hours
per fiscal year.  For the fiscal year ended March 31, 2004,  the average  flight
hours for each of Ryanair's pilots were  approximately 71 hours per full working
month and  approximately  850 hours for the complete  year.  Were more stringent
regulations  on flight hours to be adopted,  Ryanair's  flight  personnel  could
experience  a  reduction  in their total pay due to lower  compensation  for the
number  of hours  or  sectors  flown  and  Ryanair  could  be  required  to hire
additional flight personnel.

     Although Ryanair currently consults with groups of employees, including its
pilots, through "Employee  Representation  Committees" ("ERCs"),  regarding work
practices  and  conditions of  employment,  it does not conduct  formal  binding
negotiations  with  collective  bargaining  units,  as is the case in many other
airlines. For example, Ryanair senior management has quarterly meetings with the
pilot  ERC to  discuss  all  aspects  of the  business  and  those  issues  that
specifically relate to pilots.

     Ryanair considers its relationship with its employees to be good.  However,
from  January 9 to March 9,  1998,  39 of  Ryanair's  ground-handling  employees
participated in industrial  action with respect to terms and conditions of their
employment.  Although  the action did not have a  material  effect on  Ryanair's
ability to fulfill  its flight  schedules  or on its  results of  operations  or
financial condition, a secondary action on the weekend of March 7 and 8, 1998 by
members of the Service,  Industrial,  Professional and Technical Union ("SIPTU")
working for other airlines and airport  service  providers led to the closure of
Dublin  Airport  for  certain  periods.   As  part  of  a   government-sponsored
arrangement  to end the secondary  action,  Ryanair  agreed to cooperate  with a
governmental  inquiry  into the facts of the  dispute  and the  reasons  for the
closure of the airport.  The  governmental  inquiry report,  which was issued in
July 1998,  was  critical  of the actions of both  Ryanair and SIPTU  during the
dispute.  Management  believes  that the dispute and  related  governmental  and
judicial action will not have any impact on Ryanair's  historical  policy of not
conducting formal binding  negotiations  with collective  bargaining units or on
the public's perception of the Company generally.

                                        84



     In the United  Kingdom,  the British Airline Pilots  Association  ("BALPA")
sought in 2001 to represent  Ryanair's U.K.  based pilots in their  negotiations
with the  company.  A  legally-required  ballot of the pilots  conducted  by the
Central  Arbitration  Committee in September  2001 resulted in only 18% of those
eligible to vote opting for formal recognition of BALPA, well below the required
51%  threshold  for  recognition  of the  union.  Under  applicable  U.K.  labor
legislation, BALPA cannot reapply for recognition at Ryanair until October 2004.

     In  addition,  the  Company  offered  contracts  of  employment  which were
accepted  by 110 of the  approximately  500  former KLM UK  Limited  staff.  The
balance of the former KLM UK Limited staff were made  redundant,  and, under the
purchase  agreement  governing the  transaction,  any  liabilities  arising from
resultant claims by these staff were settled by KLM UK Limited.  The acquisition
agreement  also  contains  an  indemnity  from KLM UK  Limited  in favor of Buzz
Stansted covering any further claims arising from the redundancies of the former
Buzz staff.

     The  Company  could  potentially  be  exposed  to claims  arising  from the
transfer  of  employees  from  Buzz  to  Buzz  Stansted,  if,  pursuant  to U.K.
legislation,  a "transfer of  undertaking"  is found to have occurred as part of
the Buzz  acquisition.  This would enable  employees to transfer  certain rights
under their employment contracts with Buzz to Ryanair,  including existing terms
and  conditions  in  relation  to  redundancy,  periods of  service,  redundancy
entitlements  and payments,  and other benefits  associated  with their previous
contracts.  A related  legal  action has been  initiated by BALPA on behalf of a
small  number of former KLM UK Limited  pilots  and a hearing is  scheduled  for
December 2004.

     In addition,  Ryanair is planning to cease  operations at Buzz Stansted.  A
number of employees of Buzz Stansted, consisting almost entirely of pilots, have
individually  applied  for  positions  with  a  third-party  firm  which  has an
agreement to provide  contract pilots to Ryanair.  Ryanair could also be exposed
to  costs  associated  with  the  cessation  of  operations  by  Buzz  Stansted,
including, but not limited to, claims arising from any termination of employment
of Buzz  Stansted  employees.  If any of these  events  were to alter  Ryanair's
historical  experience of flexibility in dealing with employees or were to alter
the public's  perception of Ryanair generally,  it could have a material adverse
effect on the Company's business, operating results and financial condition.

     In April  1998,  the Board of  Directors  of  Ryanair  Holdings  adopted an
employee  share  option  plan (the  "Option  Plan"),  with all  employees  being
eligible  to  participate.  The  Option  Plan  was  approved  by  the  Company's
shareholders at the Annual General  Meeting held on September 29, 1998.  Ryanair
Holdings has also issued share  options to certain of its senior  managers.  For
details  of  all   outstanding   share   options,   see  "Item  10.   Additional
Information--Options to Purchase Securities from Registrant or Subsidiaries."

     The Option  Plan allows for  eligible  employees  to be granted  options to
purchase up to an aggregate of 5% of the outstanding  Ordinary Shares of Ryanair
Holdings at an exercise  price equal to the closing  price of such shares on the
Irish  Stock  Exchange  on the date of the grant of the  option.  Options may be
granted over a five-year  period  beginning in 1998,  with the amount of options
granted to any  individual  employee  being  determined  at the time they became
eligible to participate in the scheme with reference to the amount of emoluments
paid in May 1998 to such employee in the current or previous tax year, whichever
is greater. The first tranche of options became exercisable on June 24, 2003 and
639 employees were entitled to exercise options under the scheme.

                                        85



     Management  has designed the Option Plan, so that,  subject to the Board of
Directors' discretion, employees can be rewarded for achieving certain financial
performance  criteria over a five-year period, thus allowing them to participate
in the  increase in the value of the Company  over the coming  years.  Grants of
options under the Option Plan are thus subject to the Company's  achievement  of
the following  criteria during the five-year  period  beginning with fiscal year
1998, as follows:

      1. The  Company's  net profit after tax for each fiscal year must exceed
         its net profit after tax for the preceding fiscal year by at least 20%.

      2. If the first  criterion  is not met,  options  will still be granted
         if the  aggregate  growth in the Company's net profit after tax
         (as compounded  annually)  during the period beginning with fiscal
         1998 and ending with the fiscal  year ending in the year in which the
         grant of yearly  options is being considered is equal to, or greater
         than, an annual rate of 20%.

     If, in any year,  either of these two criteria  are met,  the  Remuneration
Committee may select eligible employees who will be invited to apply for options
that were not  granted in any prior year as a result of neither  such  criterion
being met.

     Ryanair Holdings'  shareholders  approved a share option plan at the Annual
General  Meeting  held on  September  22, 2000 (the  "Option  Plan  2000").  All
employees  and Directors are eligible to  participate  in the plan,  under which
grants of options can only be made in any of the ten years beginning with fiscal
year 2000 if the Company's net profit after tax for the relevant fiscal year has
exceeded its net profit after tax for the preceding fiscal year by at least 20%,
or if an increase of 1% in net profit after tax for any relevant year would have
resulted  in such  criterion  being  met.  The  Option  Plan  2000 is part of an
incentive program for Ryanair's employees and Directors.  Under the terms of the
plan,  options  will  become  exercisable  five years from the time of the first
grant under the  program,  provided  that the  grantee is still  employed by the
Company.  If the  grantee  has  ceased to be a full time  employee  before  this
vesting date, the grantee will generally lose their complete option  entitlement
automatically.

     A new share  option  plan (the  "Option  Plan  2003")  was  established  by
resolution  of the Board of  Directors  of Ryanair  Holdings and approved by the
shareholders of Ryanair Holdings at the Annual General Meeting held on September
25, 2002. As Ireland  currently  operates a tax favorable  approved share option
scheme regime,  it was decided to adopt the Option Plan 2003 in accordance  with
this  regime so that  employees  will be  subject  to  Capital  Gains Tax at 20%
compared  to income tax at 42% on the  exercise  of options  (subject to certain
conditions).  The Option Plan 2003 was approved by the Revenue  Commissioners on
July 4,  2003 for the  purposes  of  Chapter  4,  Part 17,  of the  Irish  Taxes
Consolidation Act, 1997 and Schedule 12C of that act.

     The Option  Plan allows for  eligible  employees  to be granted  options to
purchase up to an aggregate of 5% of the outstanding  Ordinary Shares of Ryanair
Holdings at an exercise  price equal to the closing  price of such shares on the
Irish  Stock  Exchange  on the date of the grant of the  option.  Options may be
granted over a five-year  period  beginning in 2003,  with the amount of options
granted to any  individual  employee  being  determined  at the time they became
eligible to participate in the scheme with reference to the amount of emoluments
paid in May 2003 to such employee in the current or previous tax year, whichever
is greater.

     Management  has designed the Option Plan, so that,  subject to the Board of
Directors' discretion, employees can be rewarded for achieving certain financial
performance  criteria over a five-year period, thus allowing them to participate
in the  increase in the value of the Company  over the coming  years.  Grants of
options under the Option Plan are thus subject to the Company's  achievement  of
the following  criteria during the five-year  period  beginning with fiscal year
2003, as follows:

                                        86



      1.      The  Company's  net profit after tax for each fiscal year must
              exceed its net profit after tax for the preceding fiscal year by
              at least 25%.

      2.      If the first  criterion  is not met,  options  will still be
              granted  if the  aggregate  growth in the Company's net profit
              after tax (as compounded  annually)  during the period beginning
              with fiscal 2003 and ending with the fiscal  year ending in the
              year in which the grant of yearly  options is being considered is
              equal to, or greater than, an annual rate of 25%.

     If, in any year,  either of these two criteria  are met,  the  Remuneration
Committee may select eligible employees who will be invited to apply for options
that were not  granted in any prior year as a result of neither  such  criterion
being met.

Item 7.  Major Shareholders and Related Party Transactions

                          DESCRIPTION OF CAPITAL STOCK

     Ryanair Holdings' capital stock consists of Ordinary Shares, par value 1.27
euro cents.  As of March 31, 2004, a total of 759,271,140  Ordinary  Shares were
outstanding.  On  December  7, 2001,  Ryanair  effected a 2 for 1 share split by
which each of its then existing Ordinary Shares,  par value 2.54 euro cents, was
split into two new Ordinary Shares, par value 1.27 euro cents.

                             MAJOR SHAREHOLDERS

     Based on information  available to Ryanair  Holdings,  the following  table
summarizes the holdings of those shareholders holding 5% or more of the Ordinary
Shares as of the dates indicated.



                                                                     As of March 31,
                                                2004                      2003                      2002
                                      No. of Shares % of Class     No. of     % of Class     No. of     % of Class
                                                                   Shares                    Shares
                                                                                          

Fidelity Investments...............     113,147,344       14.9%   91,000,000        12.1% 104,408,500        13.8%
Putnam Investments.................               -           -   69,068,700         9.1%  70,570,400         9.3%
Guilder Gagnon Howe & Co...........      66,335,175        8.7%   67,597,305         8.9%           -            -
Janus..............................               -           -   55,759,575         7.4%  70,548,175         9.3%
Michael O'Leary (1)                      41,000,008        5.4%   45,000,008         6.0%  52,000,008         6.9%
Capital Group Companies Inc........      69,010,578        9.1%   52,159,800         6.9%  37,797,275         5.1%
________________________


(1) On June 10, 2003,  Michael O'Leary sold 4 million shares at EUR 5.95 per
    share in a private sale conducted  outside the United States in accordance
    with Regulation S under the Securities Act.

                        RELATED PARTY TRANSACTIONS

     The  Company has not  entered  into any  "related  party  transactions"  as
defined in Item 7.B. of Form 20-F in the three  fiscal  years  ending  March 31,
2004.

                                        87


Item 8.  Financial Information

                        CONSOLIDATED FINANCIAL STATEMENTS

         Please refer to "Item 18.  Financial Statements."

                         OTHER FINANCIAL INFORMATION

Legal Proceedings

     The Company is engaged in litigation  arising in the ordinary course of its
business.  Except as otherwise described below, management does not believe that
any of these proceedings will, individually or in the aggregate, have a material
adverse  effect on the  results  of  operation  or  financial  condition  of the
Company.

     On December 11, 2002,  the European  Commission  announced the launch of an
investigation   into  the  April  2001  agreement  among  Ryanair  and  Brussels
(Charleroi)  airport and the  government of the Walloon  region of Belgium,  the
owner of the airport, which enabled the Company to launch new routes and base up
to  four   aircraft  at  Brussels   (Charleroi).   The   European   Commission's
investigation  was  based on an  anonymous  complaint  alleging  that  Ryanair's
arrangements with Brussels (Charleroi) constituted illegal state aid.

     The  European  Commission  issued its  decision on February  12,  2004.  As
regards the majority of the arrangements  between  Ryanair,  the airport and the
Region, the Commission found that although they constituted state aid, they were
nevertheless  compatible  with the EC Treaty  provisions  and  therefore did not
require repayment.  However,  the Commission found certain of these arrangements
did  constitute  illegal  state aid and therefore  ordered  Ryanair to repay the
amount of the benefit received in connection with those  arrangements.  On April
20, 2004, the Walloon Region wrote to Ryanair requesting repayment of all deemed
illegal state aid,  although it  acknowledged  that Ryanair could offset against
these amounts certain costs incurred in relation to the of  establishment of the
base, in accordance with the Commission's decision.

     On May 25, 2004,  Ryanair appealed the decision of the European  Commission
to the  European  Court of First  Instance,  requesting  the  Court to annul the
decision on the bases that:

      -       The Commission  infringed  Article 253 of the EC Treaty by
              failing to provide adequate reasons for its decision; and

      -       The  Commission  misapplied  Article 87 of the Treaty by failing
              to properly  apply the Market Economy Investor  Principle
              ("MEIP"),  which  generally holds that an investment made by a
              public entity that would have been made on the same basis by a
              private entity does not constitute state aid.

     In September  2004,  the Walloon Region issued a formal demand that Ryanair
repay a total of approximately EUR 4 million, excluding any interest that may be
due. Ryanair has informed the Walloon authorities that it does not believe it is
obliged to make any repayment as Ryanair's  costs of  establishing  the base far
exceeded the concessions granted by the Walloon region.

     In an unrelated,  though  similar,  matter,  on July 24, 2003, a Strasbourg
court ruled (on the basis of a complaint by Air France) that  marketing  support
granted by the city of Strasbourg  to Ryanair in  connection  with its launch of
services from Strasbourg to London (Stansted)  constituted unlawful state aid to
Ryanair.  The judgment took effect on September 24, 2003.  Ryanair appealed this
decision on the basis that the marketing support granted was not state aid as it
complied with the MEIP test. The Appeals Court in Nancy  (France)  confirmed the
decision of the lower court and Ryanair  subsequently  appealed this decision to
the French Administrative Supreme Court, where it is currently pending.  Pending
the outcome of this appeal,  Ryanair  decided to close the route and has instead
opened a route  from  Baden-Karlsruhe  in Germany  to London  (Stansted)  (Baden
Airport  is  located  some 40  kilometers  from  Strasbourg).  Ryanair  has also
confirmed that it will reopen the Strasbourg  route if the appeal is successful,
although no assurance can be given that Ryanair will in fact prevail.

                                        88



     Ryanair is facing similar legal  challenges by competitors  with respect to
its  agreements  with Pau  Airport in  southern  France and  Palermo  Airport in
Sicily. These actions are currently pending before local courts and are unlikely
to be resolved in the near future.

     Adverse  rulings in these or similar  cases could be used as  precedents by
other  competitors to challenge  Ryanair's  agreements with other publicly owned
airports and could cause Ryanair to strongly  reconsider its growth  strategy in
relation to public or state-owned  airports  across  Europe.  This could in turn
lead to a scaling  back of its  growth  strategy  due to the  smaller  number of
privately-owned airports available for development.

     In July 2004,  Ryanair commenced an action in the High Court of England and
Wales (Chancery Division) against BAA, which operate London's Heathrow,  Gatwick
and  Stansted  Airports.  The  action  relates  to a  fuel  levy  that  BAA  has
unilaterally imposed on Ryanair and other airlines at London (Stansted). Despite
representations  by BAA that the fuel levy was imposed to recover  its  original
capital  investment,  and  further  representations  that the fuel levy would be
reduced once the capital  costs had been  recovered  and as fuel uplift  volumes
increased,  BAA has  failed  to  either  eliminate  or  reduce  the fuel levy in
circumstances  where Ryanair  believes it has now recovered its original capital
investment  some three  times over and where the  volumes  of fuel  uplifted  at
Stansted  Airport have  increased  dramatically,  largely  driven by  increasing
passenger volumes delivered by Ryanair.  Ryanair claims damages and other relief
against  BAA for  breaches  of  statutory  duty and abuse of  dominant  position
arising  out of  BAA's  overcharging  in  respect  of the fuel  levy  and  BAA's
continuing  failure to provide  transparent and accurate  information  about the
fuel levy.

     BAA has responded by filing a separate action against Ryanair alleging that
Ryanair has  repudiated  its  contract  with BAA and is seeking  payment of fuel
levies withheld by Ryanair.  These sums were withheld by Ryanair as a result of,
and in response to, BAA's abuses in relation to the fuel levy and  overcharging.
Ryanair  currently  accounts  for in excess of 60% of the fuel volumes at London
(Stansted)  airport.  The amount in dispute in BAA's  claim  against  Ryanair in
relation to fuel levies is  approximately  EUR 1.5 million (or roughly 3% of the
total  aeronautical  charges that Ryanair paid BAA in fiscal 2004).  BAA further
claims that it is now no longer bound by its  contract  with Ryanair in relation
to airport charges and that it can instead charge Ryanair the published  airport
tariffs at London (Stansted),  as opposed to the lower amounts charged under the
contract.

     While the  Company  believes  that its  contract  with BAA  remains  valid,
Ryanair cannot  predict the final outcome of these actions,  and does not expect
any final decision to be rendered in the near term.  However,  should the courts
declare Ryanair's contract with BAA no longer binding,  the Company would likely
face  materially  increased costs at London  (Stansted),  its principal base, or
could be forced to cut back its London (Stansted) operations. Flights to or from
London (Stansted)  accounted for  approximately  61% of the Company's  passenger
volumes in fiscal 2004.

                                        89



Dividend Policy

     Since its organization as the holding company for Ryanair in 1996,  Ryanair
Holdings has not declared or paid  dividends  on its  Ordinary  Shares.  Ryanair
Holdings anticipates, for the foreseeable future, that it will retain any future
earnings in order to fund the business operations of the Company,  including the
acquisition of additional  aircraft needed for Ryanair's  planned entry into new
markets  and its  expansion  of its  existing  service,  as well as  replacement
aircraft for its current fleet. Ryanair Holdings does not, therefore, anticipate
paying any cash or share  dividends  on its Ordinary  Shares in the  foreseeable
future.

     Any cash dividends or other distributions, if made, are expected to be made
in euro,  although  Ryanair  Holdings'  Articles  of  Association  provide  that
dividends may be declared and paid in U.S. dollars. For owners of ADSs, The Bank
of  New  York,  as  depositary   will  convert  all  cash  dividends  and  other
distributions  payable to owners of ADSs into U.S. dollars to the extent that in
its  judgment  it  can do so on a  reasonable  basis  and  will  distribute  the
resulting U.S. dollar amount (net of conversion expenses) to the owners of ADSs.

                             SIGNIFICANT CHANGES

     No  significant  change in the Company's  financial  condition has occurred
since the date of the Consolidated Financial Statements included in this Report.

Item 9.  The Offer and Listing

                    TRADING MARKETS AND SHARE PRICES

     The primary market for Ryanair Holdings' Ordinary Shares is the Irish Stock
Exchange Limited (the "Irish Stock Exchange" or "ISE"); Ordinary Shares are also
traded on the London Stock  Exchange.  The Ordinary Shares were first listed for
trading on the  Official  List of the Irish  Stock  Exchange on June 5, 1997 and
were first  admitted to the Official  List of the London Stock  Exchange on July
16, 1998.

     ADSs, each representing five Ordinary Shares, are traded on the Nasdaq. The
Bank of New  York is  Ryanair  Holdings'  depositary  for  purposes  of  issuing
American  Depositary Receipts ("ADRs") evidencing the ADSs. The following tables
set forth,  for the periods  indicated,  the reported high and low closing sales
prices  of the ADSs on Nasdaq  and for the  Ordinary  Shares on the Irish  Stock
Exchange and the London Stock  Exchange,  and have been  adjusted to reflect the
two-for-one splits of the Ordinary Shares and ADSs effected on February 28, 2000
and December 7, 2001:

                                        90







                                                                                             ADSs
                                                                                      (in U.S. dollars)
                                                                                  High                  Low
                                                                                                  

1999..................................................................           14.0938               7.6250
2000..................................................................           27.8438              13.5625
2001..................................................................           32.0500              17.4950
2002
   First Quarter......................................................           34.2000              29.9800
   Second Quarter.....................................................           36.7700              28.0000
   Third Quarter......................................................           35.4500              28.3900
   Fourth Quarter.....................................................           48.0000              29.9300
2003
   First Quarter......................................................           43.9400              34.3800
   Second Quarter.....................................................           44.9200              39.0000
   Third Quarter......................................................           46.2500              39.9500
   Fourth Quarter.....................................................           52.0500              42.6400
2004
   First Quarter......................................................           57.8800              31.1900

Month ending:
   March 31, 2004.....................................................           35.7600              31.1900
   April 30, 2004.....................................................           37.5200              33.3200
   May 31, 2004.......................................................           32.7500              30.2300
   June 30, 2004......................................................           32.8200              30.9000
   July 31, 2004......................................................           36.3700              31.3100
   August 31, 2004....................................................           31.2900              29.4800








                                                                                       Ordinary Shares
                                                                                    (Irish Stock Exchange)
                                                                                          (in euros)
                                                                                  High                  Low
                                                                                                  
1999..................................................................            2.69                  1.33
2000..................................................................            5.88                  2.61
2001..................................................................            7.10                  3.75
2002
   First Quarter......................................................            7.20                  6.15
   Second Quarter.....................................................            6.95                  5.66
   Third Quarter......................................................            6.32                  4.95
   Fourth Quarter.....................................................            8.20                  5.20
2003
   First Quarter......................................................            7.23                  5.10
   Second Quarter.....................................................            6.90                  5.52
   Third Quarter......................................................            6.72                  5.73
   Fourth Quarter.....................................................            7.30                  5.83
2004
   First Quarter......................................................            7.59                  4.27

Month ending:
   March 31, 2004.....................................................            4.90                  4.27
   April 30, 2004.....................................................            5.38                  4.67
   May 31, 2004.......................................................            4.71                  4.34
   June 30, 2004......................................................            4.69                  4.34
   July 31, 2004......................................................            4.96                  4.50
   August 31, 2004....................................................            4.41                  4.06



                                        91







                                                                                       Ordinary Shares
                                                                                   (London Stock Exchange)
                                                                                       (in U.K. pence)
                                                                                  High                  Low
                                                                                                  
1999..................................................................           171.50                93.75
2000..................................................................           356.25                165.63
2001..................................................................           420.00                236.25
2002
   First Quarter......................................................           434.50                381.00
   Second Quarter.....................................................           450.00                356.00
   Third Quarter......................................................           404.50                316.00
   Fourth Quarter.....................................................           437.50                336.50
2003
   First Quarter......................................................           470.50                353.00
   Second Quarter.....................................................           469.00                391.00
   Third Quarter......................................................           472.00                399.50
   Fourth Quarter.....................................................           496.50                410.00
2004
   First Quarter......................................................           523.75                284.50

Month ending:
   March 31, 2004.....................................................           330.50                284.50
   April 30, 2004.....................................................           359.10                308.90
   May 31, 2004.......................................................           317.40                289.20
   June 30, 2004......................................................           313.10                289.20
   July 31, 2004......................................................           330.00                297.50
   August 31, 2004....................................................           298.50                271.90



     As of September 15, 2004, 759,524,911 Ordinary Shares were outstanding.  At
that date, 59,167,930 ADRs, representing  295,839,650 Ordinary Shares, were held
of record in the United States by 64 holders,  and  represented in the aggregate
39% of the number of Ordinary Shares then outstanding.

     Since certain of the Ordinary Shares are held by brokers or other nominees,
the  number of direct  record  holders  in the  United  States  may not be fully
indicative of the number of direct  beneficial owners in the United States or of
where the direct beneficial owners of such shares are resident.

     Ryanair Holdings is seeking to increase the percentage of its share capital
held by EU nationals. Accordingly, beginning June 26, 2001, Ryanair Holdings has
instructed  The Bank of New York to suspend the issuance of new ADSs in exchange
for the deposit of Ordinary  Shares until  further  notice to its  shareholders.
Holders of Ordinary  Shares cannot convert their Ordinary  Shares into ADSs. The
Bank of New York will continue to convert  existing ADSs into ordinary shares at
the request of the holders of such ADSs.

     As a further  measure  to  increase  the  percentage  of shares  held by EU
nationals,  on February 7, 2002, the Company issued a notice to  shareholders to
the effect that any purchase of Ordinary  Shares by a non-EU national after such
date will  immediately  result in the issue of a Restricted Share Notice to such
non-EU  national  purchaser.  The  Restricted  Share  Notice  compels the non-EU
national  purchaser to sell the affected shares to an EU national within 21 days
of the  date of the  issuance.  In the  event  that  any  such  non-EU  national
shareholder does not sell its shares to an EU national within the specified time
period,  the  Company  can then take legal  action to compel  such a sale.  As a
result,  non-EU nationals are effectively barred from purchasing Ordinary Shares
for as long as these  restrictions  remain in place.  There can be no  assurance
that these restrictions will ever be lifted.

                                        92



Item 10.  Additional Information

         OPTIONS TO PURCHASE SECURITIES FROM REGISTRANT OR SUBSIDIARIES

     In May 1997,  Ryanair  Holdings  granted  options  to seven  members of the
Company's senior management to purchase an aggregate total of 2,871,792 Ordinary
Shares.  The  consideration  for the  grant  of such  options  was EUR  1.27 per
participant  in each case. The exercise price of the options is 90% of the price
per  Ordinary  Share at the time of the IPO (or EUR 0.557 per  Ordinary  Share).
These options first became  exercisable in May 2000 and must be exercised within
seven years of the date of their grant. As of March 31, 2004, options in respect
of 2,861,716  Ordinary Shares had been  exercised.  The balance of these options
have been exercised since the end of the 2004 fiscal year.

     In April  1998,  the Board of  Directors  of  Ryanair  Holdings  adopted an
employee  share  option plan (the  "Option  Plan"),  with all  employees  of the
Company being eligible to  participate.  The Option Plan was approved by Ryanair
Holdings'  shareholders at the Annual General Meeting held on September 29, 1998
and  replaced a comparable  plan adopted at the time of the IPO,  under which no
options had been granted.

     The Option  Plan allows for  eligible  employees  to be granted  options to
purchase up to an aggregate of 5% of the outstanding  Ordinary Shares of Ryanair
Holdings at an exercise price to be equal to the closing price of such shares on
the Irish Stock  Exchange on the date of the grant of the option.  Options would
be granted over a five-year period beginning in 1998, with the amount of options
granted to any individual employee being determined with reference to the amount
of  emoluments  paid  to  eligible  employees.   All  of  these  options  became
exercisable beginning in June 2003 and will be exercisable through June 2007.

     Management  has designed the Option Plan, so that,  subject to the Board of
Directors' discretion, employees can be rewarded for achieving certain financial
performance  criteria over a five-year period, thus allowing them to participate
in the  increase in the value of the Company  over the coming  years.  Grants of
options under the Option Plan are thus subject to the Company's  achievement  of
the following  criteria during the five-year  period  beginning with fiscal year
1998, as follows:

        1.    The  Company's  net profit after tax for each fiscal year must
              exceed its net profit after tax for the preceding fiscal year by
              at least 20%.

        2.    If the first  criterion  is not met,  options  will still be
              granted  if the  aggregate  growth in the Company's net profit
              after tax (as compounded  annually)  during the period beginning
              with fiscal 1998 and ending with the fiscal  year ending in the
              year in which the grant of yearly  options is being considered is
              equal to, or greater than, an annual rate of 20%.

     If, in any year,  either of these two criteria  are met,  the  Remuneration
Committee may select eligible employees who will be invited to apply for options
that were not  granted in any prior year as a result of neither  such  criterion
being met.

     Ryanair Holdings'  shareholders  approved a share option plan at the Annual
General  Meeting  held on  September  22, 2000 (the  "Option  Plan  2000").  All
employees  and Directors are eligible to  participate  in the plan,  under which
grants of options can only be made in any of the ten years beginning with fiscal
year 2000 if the Company's net profit after tax for the relevant fiscal year has
exceeded its net profit after tax for the preceding fiscal year by at least 20%,
or if an increase of 1% in net profit after tax for any relevant year would have
resulted  in  such  criterion  being  met.  The  Option  Plan  2000 is part of a
incentive program for Ryanair's employees and Directors.  Under the terms of the
plan,  options  will  become  exercisable  five years from the time of the first
grant under the  program,  provided  that the  grantee is still  employed by the
Company.  If the  grantee  has  ceased to be a full time  employee  before  this
vesting date, the grantee will generally lose their complete option  entitlement
automatically.

                                        93



     A new share  option  plan (the  "Option  Plan  2003")  was  established  by
resolution  of the Board of  Directors  of Ryanair  Holdings and approved by the
shareholders of Ryanair Holdings at the Annual General Meeting held on September
25, 2002.  As Ireland  operates a tax  favorable  approved  share option  scheme
regime,  it was  decided to adopt the Option Plan 2003 in  accordance  with this
regime so that employees  will not be taxed on the exercise of options  (subject
to  certain  conditions).  The  Option  Plan 2003 was  approved  by the  Revenue
Commissioners  on July 4, 2003 for the  purposes  of  Chapter 4, Part 17, of the
Irish Taxes  Consolidation Act, 1997 and Schedule 12C of that act. All employees
and full-time  Directors are eligible to  participate  in the plan,  under which
grants of options can only be made in any of the ten years beginning with fiscal
year 2002 if the Company's net profit after tax for the relevant fiscal year has
exceeded its net profit after tax for the preceding fiscal year by at least 25%,
or if an increase of 1% in net profit after tax for any relevant year would have
resulted  in such  criterion  being  met.  The  Option  Plan  2003 is part of an
incentive program for Ryanair's employees and Directors.  Under the terms of the
plan,  options  will  become  exercisable  five years from the time of the first
grant under the program.

     As of  March  31,  2004,  ten  separate  grants  of an  aggregate  total of
32,724,617  options in respect of an  equivalent  number of Ordinary  Shares had
been made to eligible  employees  under the Option  Plan,  the Option Plan 1998,
Option Plan 2000 and Option Plan 2003  together,  and an aggregate of 24,206,538
options to purchase an equal number of Ordinary Shares were outstanding. Of this
total, which includes options granted to senior management in 1997 that have not
yet been exercised,  10,276 options are currently  exercisable,  and the balance
become  exercisable  between June 2004 and June 2007. All of the options granted
under the Option  Plan have a strike  price  equal to the  closing  price of the
Ordinary  Shares on the date of the grant.  The terms of the  5,400,000  options
granted under the Option Plan on December 9, 1998,  which were granted to 15 key
senior  executives  and managers as part of an incentive and retention  program,
are generally  similar to those generally  granted under the Option Plan, except
for the requirement that the executives/managers must continue to be employed by
the Company  until June 2002.  If they should leave or resign  during the period
they automatically lose their complete option entitlement;  if they die or their
contract of employment  is  terminated by the Company,  the number of options to
which they will be entitled  will be limited to the  proportion of their initial
grant that is equal to the proportion of the complete period  represented by the
time  elapsed  from  the  date of the  grant  to the  date  of  their  death  or
termination.  Under the  Option  Plan  2002,  23 senior  managers  were  granted
4,558,000  share  options at a strike price of EUR 5.65 on June 30, 2002.  These
options become  exercisable  between June 1, 2007 and June 1, 2009, but only for
managers who continue to be employed by the Company through June 1, 2007.

     The  aggregate of  24,206,538  Ordinary  Shares that would be issuable upon
exercise in full of the options  described in this section that were outstanding
as of March 31, 2004 would  represent  approximately  3.2% of the current issued
share  capital  of Ryanair  Holdings.  Of such  total,  options in respect of an
aggregate of 4,520,757  Ordinary  Shares are held by the Directors and executive
officers of Ryanair Holdings.

                    MEMORANDUM AND ARTICLES OF ASSOCIATION

     The  following is a summary of certain  provisions  of the  Memorandum  and
Articles of Association of Ryanair Holdings. This summary does not purport to be
complete and is  qualified in its entirety by reference to complete  text of the
Memorandum  and Articles of  Association,  which are filed as an exhibit to this
Report.

                                        94



     Objects.  The Company's  objects,  which are detailed in its  Memorandum of
Association,  are broad and include  carrying on business as an  investment  and
holding company. The Company's registered number is 249885.

     Directors. Subject to certain exceptions, Directors may not vote on matters
in which  they  have a  material  interest.  The  ordinary  remuneration  of the
Directors is determined from time to time by ordinary resolution of the Company.
Any  director  who holds  any  executive  office,  serves  on any  committee  or
otherwise performs services which, in the opinion of the Directors,  are outside
the  scope  of the  ordinary  duties  of a  director  may  be  paid  such  extra
remuneration as the Directors may determine.  The Directors may exercise all the
powers of the Company to borrow  money.  These  powers may be amended by special
resolution  of the  shareholders.  The Directors are not required to retire at a
particular age. There is no requirement for Directors to hold shares.  One third
of the Directors  retire and offer  themselves  for  re-election  at each Annual
General  Meeting of the Company.  The  Directors to retire by rotation are those
who have been longest in office since their last  appointment or  reappointment.
As between  persons  who became or were  appointed  Directors  on the same date,
those to retire are determined by agreement between them or, otherwise,  by lot.
All of the  shareholders  entitled  to  attend  and vote at the  Annual  General
Meeting of the Company may vote on the re-election of Directors.

     Annual and  General  Meetings.  Annual  and  Extraordinary  Meetings  where
special  resolutions  are to be voted upon are  called by 21 days clear  notice.
Extraordinary  General Meetings where ordinary  resolutions are to be voted upon
are called by 14 days clear notice.  All holders of ordinary shares are entitled
to  attend,  speak and vote at  general  meetings  of the  Company,  subject  as
described below under "Limitations on the Right to Own Shares."

     Rights, Preferences and Dividends Attaching to Shares. The Company has only
one class of shares,  being ordinary  shares of EUR 0.0127 each. All such shares
rank equally with respect to payment of dividends  and on any  winding-up of the
Company.  Any  dividend,  interest or other sum payable to a  shareholder  which
remains unclaimed for one year after having been declared may be invested by the
Directors  for the benefit of the Company  until  claimed.  If the  Directors so
resolve, any dividend which has remained unclaimed for 12 years from the date of
its declaration shall be forfeited and cease to remain owing by the Company. The
Company is  permitted  under its  Articles of  Association  to issue  redeemable
shares  on  such  terms  and in such  manner  as the  Company  may,  by  special
resolution,   determine.   The  ordinary  shares  currently  in  issue  are  not
redeemable.  The  liability  of  shareholders  to invest  additional  capital is
limited to the amounts remaining unpaid on the shares held by them. There are no
sinking fund  provisions in the  Memorandum  and Articles of  Association of the
Company.

     Action Necessary to Change the Rights of Shareholders. The rights attaching
to shares in the Company may be varied by special resolution passed at a meeting
of the shareholders of the Company.

     Limitations  on the  Rights to Own  Shares.  The  Articles  of  Association
contain detailed  provisions  enabling the Directors of the Company to limit the
number of shares in which non-EU  nationals  have an interest or the exercise by
non-EU  nationals  of rights  attaching  to  shares.  See  "Item 10.  Additional
Information--Limitations  on Share Ownership by non-EU  nationals."  Such powers
may be  exercised  by the  Directors  if they are of the view that any  license,
consent,  permit or  privilege of the Company or any of its  subsidiaries  which
enables it to operate an air  service  may be refused,  withheld,  suspended  or
revoked  or have  conditions  attached  to it which  inhibit  its  exercise  and
exercise of the powers  referred to above could prevent such an occurrence.  The
exercise of such powers could result in non-EU national  holders of shares being
prevented from attending,  speaking or voting at general meetings of the Company
and/or being required to dispose of shares held by them to EU nationals.

                                        95



     Disclosure  of Share  Ownership.  Under Irish law,  the Company can require
parties to disclose  their  interests in shares.  The Articles of Association of
the Company  entitle the Directors to require  parties to complete  declarations
indicating  their  nationality and the nature and extent of any interest,  which
such party holds in shares before  allowing  such parties to transfer  shares in
the  Company.  See  "Item  10.  Additional   Information--Limitations  on  Share
Ownership by non-EU nationals." Under Irish law, if a party acquires or disposes
of shares in the Company  bringing his  interest  above or below 5% of the total
issued share capital of the Company or changing his percentage interest above 5%
(once his interest has been  rounded  down to the nearest  percentage),  he must
notify the Company of that.  The Irish Stock  Exchange  must also be notified of
any  acquisition or disposal of shares which bring the  shareholding  of a party
above or below certain specified percentages i.e., 10, 25, 50 and 70%.

     Other  Provisions of the Memorandum and Articles of Association.  There are
no provisions in the Memorandum and Articles of Association:

-    Delaying or  prohibiting  a change in the control of the Company,  but
     which operate only with respect to a merger, acquisition or corporate
     restructuring;

-    discriminating  against any existing or prospective  holder of shares as a
     result of such  shareholder owning a substantial number of shares; or

-    governing changes in capital

         where such provisions are more stringent than those required by law.

                            MATERIAL CONTRACTS

     In January 2002, the Company and Boeing entered into a series of agreements
for the purchase by the Company of new 737-800  aircraft for delivery during the
period from  December  2002  through  December  2008,  as well as for options to
purchase additional aircraft. See "Item 4. Information on the Company--Aircraft"
and "Item 5. Operating and Financial Review and Prospects--Liquidity and Capital
Resources" for a detailed discussion of these contracts.

     A copy of the agreements comprising the 2002 Boeing contract, which was the
subject of a request for confidential  treatment that was granted,  was filed as
Exhibit 4.1 to  Ryanair's  Annual  Report on Form 20-F for the fiscal year ended
March 31, 2002.

                            EXCHANGE CONTROLS

     Irish exchange control  regulations ceased to apply from and after December
31, 1992. Except as indicated below,  there are no restrictions on non-residents
of Ireland dealing in Irish securities  (including shares or depositary receipts
of Irish companies such as the Company).  Except as indicated  below,  dividends
and redemption  proceeds also continue to be freely transferable to non-resident
holders of such securities.

     The  Financial  Transfers Act 1992 (the "1992 Act") was enacted in December
1992.  The 1992 Act gives power to the  Minister  for Finance of Ireland to make
provision for the restriction of financial  transfers  between Ireland and other
countries.  Financial  transfers are broadly  defined and include all transfers,
which  would be  movements  of capital  or  payments  within the  meaning of the
treaties  governing  the EU. The  acquisition  or  disposal  of the ADSs,  which
represent shares issued by an Irish incorporated company, the acquisition or the
disposal of the shares and associated  payments may fall within this definition.
In addition,  dividends or payments on the  redemption or purchase of shares and
payments on a  liquidation  of an Irish  incorporated  company would fall within
this  definition.  Orders made by the Minister for Finance  pursuant to the 1992
Act prohibit certain financial  transfers to (or in respect of funds held by the
government  of) the  Federal  Republic of  Yugoslavia,  Slobodan  Milosevic  and
associated  persons,  Zimbabwe  (including  senior  members  of  the  Zimbabwean
government),  Iraq,  Liberia,  Burma/Myanmar, the Republic of Serbia,  Al Qaeda,
Osama Bin Laden and the Taliban of Afghanistan.

                                        96



     The Company  does not  anticipate  that Irish  exchange  controls or orders
under the 1992 Act will have a material effect on its business.

                LIMITATIONS ON SHARE OWNERSHIP BY NON-EU NATIONALS

     The Board of Directors of Ryanair  Holdings are given certain  powers under
Ryanair  Holdings'  Articles of Association  (the  "Articles") to take action to
ensure  that the amount of shares held in Ryanair  Holdings by non-EU  nationals
does not reach a level which  could  jeopardize  the  Company's  entitlement  to
continue  to hold or enjoy  the  benefit  of any  license,  permit,  consent  or
privilege  which it holds or enjoys and which enables it to carry on business as
an air carrier (a "License").  In  particular,  EU Regulation  2407/92  requires
that, in order to obtain and retain an operating license, an EU air carrier must
be majority  owned and  effectively  controlled by EU  nationals.  EU Regulation
2407/92 does not specify  what level of share  ownership  will confer  effective
control on a holder or holders of shares.  As  described  below,  the  Directors
will,  from time to time,  set a  "Permitted  Maximum" on the number of Ordinary
Shares that may be owned by non-EU  nationals at such level as they believe will
comply with EU Regulation  2407/92.  The  Permitted  Maximum is currently set at
49.9%.

     Ryanair Holdings maintains a separate register (the "Separate Register") of
shares in which non-EU nationals, whether individuals, bodies corporate or other
entities,  have an interest (such shares are referred to as "Affected Shares" in
the  Articles).  Interest  in this  context is widely  defined  and  includes an
interest  held through ADRs in the shares  underlying  the  relevant  ADSs.  The
Directors  can require  relevant  parties to provide  them with  information  to
enable a determination to be made by them as to whether shares are, or are to be
treated as, Affected Shares. If such information is not available or forthcoming
or is unsatisfactory then the Directors can, at their discretion, determine that
shares are to be treated as Affected  Shares.  Registered  holders of shares are
also  obliged to notify the  Company if they are aware that any share which they
hold ought to be treated as an Affected  Share for this purpose.  With regard to
ADSs, the Directors can treat all of the relevant  underlying shares as Affected
Shares unless  satisfactory  evidence as to why they should not be so treated is
forthcoming.

     In the event that, inter alia, (i) the refusal, withholding,  suspension or
revocation of any License or the  imposition of any condition  which  materially
inhibits  the  exercise of any License (an  "Intervening  Act") has taken place,
(ii) the Company  receives a notice or direction from any  governmental  body or
any other body which  regulates the  provision of air transport  services to the
effect that an Intervening  Act is imminent,  threatened or intended or (iii) an
Intervening  Act may occur as a consequence of the level of non-EU  ownership of
shares or an Intervening Act is imminent,  threatened or intended because of the
manner  of share  ownership  or  control  of  Ryanair  Holdings  generally,  the
Directors can take action  pursuant to the Articles to deal with the  situation.
They can,  inter alia,  (i) remove any  Directors  or change the Chairman of the
Board,  (ii) identify those shares,  ADSs or Affected  Shares which give rise to
the need to take  action and treat such  shares,  ADSs,  or  Affected  Shares as
Restricted  Shares (see below) or (iii) set a "Permitted  Maximum" on the number
of Affected  Shares  which may  subsist at any time (which may not,  save in the
circumstances referred to below, be lower than 40% of the total number of issued
shares)  and treat any  Affected  Shares  (or ADSs  representing  such  Affected
Shares) in excess of this  Permitted  Maximum as Restricted  Shares (see below).
Also,  if as a  consequence  of a  change  of  law  or a  direction,  notice  or
requirement  of any state,  authority  or person it is  necessary  to reduce the
total  number of  Affected  Shares  below 40% or reduce the  number of  Affected
Shares held by any particular  stockholder or stockholders in order to overcome,
prevent or avoid an  Intervening  Act, the  Directors may resolve to (i) set the
Permitted Maximum at such level below 40% as they consider necessary in order to
overcome,  prevent or avoid such  Intervening  Act, or (ii) treat such number of
Affected Shares (or ADSs  representing  Affected  Shares) held by any particular
stockholder or stockholders as they consider  necessary (which could include all
of such Affected Shares or ADSs) as Restricted Shares (see below). The Directors
may serve a Restricted Share Notice in respect of any Affected Share, or any ADR
representing any ADS, which is to be treated as a Restricted Share. Such Notices
can have the effect of depriving the  recipients  of the rights to attend,  vote
and  speak  at  general  meetings,  which  they  would  otherwise  have had as a
consequence  of holding  such shares or ADSs.  Such Notices can also require the
recipients to dispose of the shares or ADSs concerned to an EU national (so that
the relevant shares (or shares  underlying the relevant ADSs) will then cease to
be Affected  Shares)  within 21 days or such longer  period as the Directors may
determine.  The  Directors  are also  given the power to  transfer  such  shares
themselves where there is non-compliance with the Restricted Share Notice.

                                        97



     To enable  the  Directors  to  identify  Affected  Shares,  transferees  of
Ordinary  Shares  generally  will be required to provide a declaration as to the
nationality of persons having  interests in those shares and each stockholder is
obliged to notify  Ryanair  Holdings if any of his, her or its  Ordinary  Shares
become  Affected  Shares.  Purchasers or transferees of ADSs need not complete a
nationality  declaration  because  the  Directors  expect  to  treat  all of the
Ordinary  Shares  held  by  the  Depositary  as  Affected  Shares.  An  American
Depositary  Receipt  holder must open an  American  Depositary  Receipt  account
directly  with the  Depositary  if he,  she or it wishes to  provide  to Ryanair
Holdings a nationality  declaration  or such other evidence as the Directors may
require in order to establish to the Directors'  satisfaction  that the Ordinary
Shares  underlying such holder's American  Depositary  Receipts are not Affected
Shares.

     In deciding which Affected Shares are to be selected as Restricted  Shares,
the Directors can take into account which Affected Shares have given rise to the
necessity to take  action.  Subject to that they will,  insofar as  practicable,
firstly view as Restricted  Shares those Affected  Shares in respect of which no
declaration  as to whether or not such shares are Affected  Shares has been made
by the holder  thereof and where  information  which has been  requested  by the
Directors in accordance with the Articles has not been provided within specified
time  periods and,  secondly,  have regard to the  chronological  order in which
details of  Affected  Shares have been  entered in the  Separate  Register  and,
accordingly,  treat the most recently  registered  Affected Shares as Restricted
Shares to the extent  necessary.  Transfers of Affected Shares to Affiliates (as
that  expression is defined in the Articles)  will not affect the  chronological
order of entry in the  Separate  Register  for this  purpose.  The  Directors do
however have the  discretion  to apply  another  basis of selection if, in their
sole opinion, that would be more equitable. Where the Directors have resolved to
treat Affected  Shares held by any particular  stockholder  or  stockholders  as
Restricted  Shares (i) because such Affected  Shares have given rise to the need
to take such  action or (ii)  because  of a change  of law or a  requirement  or
direction of a regulatory authority  necessitating such action (see above), such
powers may be exercised irrespective of the date upon which such Affected Shares
were entered in the Separate Register.

     After  having  initially  resolved  to set the  maximum  level at 49%,  the
Directors increased the maximum level to 49.9% on May 26, 1999, after the number
of Affected  Shares  exceeded the initial  limit.  This  maximum  level could be
reduced if it becomes  necessary for the  Directors to exercise  these powers in
the circumstances described above. The decision to make any such reduction or to
change the Permitted Maximum from time to time will be published in at least one
national newspaper in Ireland and in any country in which the Ordinary Shares or
ADSs are listed. The relevant notice will specify the provisions of the relevant
Article  which  can apply to  Restricted  Shares  and the name of the  person or
persons  who will answer  queries  relating  to  Restricted  Shares on behalf of
Ryanair  Holdings.  The Directors shall publish  information as to the number of
shares held by EU nationals annually.

                                        98



     As of June 30, 2004, EU nationals owned at least 54.6% of Ryanair Holdings'
Ordinary  Shares  (assuming  conversion  of all  outstanding  ADSs into Ordinary
Shares).  Ryanair  continues to monitor the EU national  ownership status of its
Ordinary  Shares,  which changes on a daily basis.  In an effort to increase the
percentage of its share capital held by EU nationals,  on June 26, 2001, Ryanair
Holdings instructed The Bank of New York, the depositary for its ADS program, to
suspend the issuance of new ADSs in exchange for the deposit of Ordinary  Shares
until  further  notice to its  shareholders.  Holders of Ordinary  Shares cannot
convert their Ordinary Shares into ADSs during such suspension, and there can be
no assurance that the suspension  will ever be lifted.  As a further  measure to
increase the percentage of shares held by EU nationals, on February 7, 2002, the
Company  issued a notice to  shareholders  to the effect  that any  purchase  of
Ordinary Shares by a non-EU national after such date will immediately  result in
the issue of a Restricted  Share Notice to such non-EU national  Purchaser.  The
Restricted  Share  Notice  compels  the non-EU  national  purchaser  to sell the
affected shares to an EU national within 21 days of the date of issuance. In the
event that any such non-EU national  shareholder  does not sell its shares to an
EU national  within the specified  time period,  the Company can then take legal
action to compel such a sale.  As a result,  non-EU  nationals  are  effectively
barred from purchasing  Ordinary Shares for as long as these restrictions remain
in place. There can be no assurance that these restrictions will ever be lifted.

                                    TAXATION

Irish Tax Considerations

     The  following is a discussion  of certain  Irish tax  consequences  of the
purchase,  ownership and disposition of Ordinary Shares or ADSs. This discussion
is based upon tax laws and  practice  of the  Republic of Ireland at the date of
this document  which are subject to change,  possibly with  retroactive  effect.
Particular  rules may apply to certain  classes of taxpayers (such as dealers in
securities)  and  this  discussion  does  not  purport  to  deal  with  the  tax
consequences  of  purchase,  ownership  or  disposition  of owning the  relevant
securities for all categories of investors.

     The  discussion  is intended only as a general guide based on current Irish
law and practice and is not intended to be, nor should it be  considered  to be,
legal or tax advice to any  particular  investor  or  stockholder.  Accordingly,
current  stockholders or potential investors should satisfy themselves as to the
overall tax consequences by consulting their own tax advisers.

     Dividends.  As  discussed  herein,  it is not  currently  anticipated  that
Ryanair Holdings will pay dividends.  However, if it does pay dividends or makes
other relevant distributions, the following is relevant:

     Withholding  Tax.  Unless  exempted,  a withholding at the standard rate of
income  tax   (currently   20%)  will  apply  to  dividends  or  other  relevant
distributions paid by an Irish resident company. The withholding tax requirement
will not apply to  distributions  paid to certain  categories of Irish  resident
stockholders  nor to  distributions  paid to certain  categories of non-resident
stockholders.

     The following Irish resident  stockholders  are exempt from  withholding if
they make to the Company, in advance of payment of any relevant distribution, an
appropriate declaration of entitlement to exemption:

        -        An Irish resident company;

        -        An Irish Revenue approved pension scheme;

        -        A qualifying fund manager or qualifying savings manager;

        -        A qualifying employee share ownership trust;

        -        A collective investment undertaking;

        -        A tax exempt charity;

        -        A designated broker receiving the distribution for a special
                 portfolio investment account;

        -        A person who is entitled to exemption  from income tax under
                 Schedule F on dividends in respect of an investment  in whole
                 or in part of payments  received in respect of a civil action
                 for damages in respect of mental or physical infirmity;

        -        Certain  qualifying trusts  established for the benefit of an
                 incapacitated  individual and/or persons in receipt of income
                 from such a qualifying trust; and

        -        A person entitled to exemption to income tax under Schedule F
                 by virtue of Section 192(2) TCA 1997.

     The following non-resident stockholders are exempt from withholding if they
make to the  Company,  in advance of payment  of any  dividend,  an  appropriate
declaration of entitlement to exemption:

                                        99



        -      Persons (other than a company) who are  (i) neither  resident
               nor  ordinarily  resident in Ireland and (ii) who  are
               resident  for tax  purposes in (a) a  country  which has in
               force a tax treaty with Ireland (a "tax treaty country") or (b)
               an EU Member State other than Ireland;

        -      Companies  not resident in Ireland  which are  resident in an
               EU Member State or a tax treaty  country and are not
               controlled, directly or indirectly, by Irish residents;

        -      Companies not resident in Ireland  which are directly or
               indirectly  controlled by a person or persons who are
               resident for tax  purposes  under the law of a tax treaty
               country or an EU Member State in a tax treaty  country or an
               EU Member  State other than  Ireland and which are not
               controlled directly  or  indirectly  by persons  who are not
               resident  for tax  purposes in that tax treaty country or EU
               Member State;

        -      Companies the  principal  class of shares of which,  or of a
               company of which it is a 75%  subsidiary, or where the company
               is  wholly-owned by two or more companies,  of each of those
               companies,  is substantially  and regularly  traded on a
               recognized stock exchange in a tax treaty country or an EU
               Member State other than Ireland or on an approved stock
               exchange.

     In the case of a non-resident stockholder resident in an EU Member State or
tax treaty country, the declaration must be accompanied by a current certificate
of  residence  from the  revenue  authorities  in the  stockholder's  country of
residence.  In the  case of  non-resident  companies  which  are  controlled  by
residents of an EU Member State other than Ireland or of a tax treaty country or
whose shares are substantially and regularly traded on a stock exchange in an EU
Member State other than Ireland or a tax treaty country,  certain  certification
by their auditors is required.  The declaration  also contains an undertaking by
the non resident and non  ordinarily  resident  person that they will advise the
relevant  person  accordingly  if they cease to be non  resident or non ordinary
resident.  No  declarations  are required  where the  stockholder is a 5% parent
company in another EU Member State pursuant to the Parent/Subsidiary  directive.
Neither  is a  declaration  required  on the  payment by a company  resident  in
Ireland to another  company so resident where the company making the dividend is
a 51% subsidiary of that other company.

     American  Depositary  Receipts.  Special  arrangements  with  regard to the
dividend  withholding tax obligation  apply in the case of Irish companies using
ADRs  through  U.S.  depositary  banks which have been  authorized  by the Irish
Revenue Commissioners.  Such banks, which receive dividends from the company and
pass them on to U.S. ADR holders beneficially entitled to such dividends will be
allowed to receive and pass on the dividends gross based on an "address  system"
where the  recorded  address  of such  holder,  as listed in  depository  bank's
register of depository receipts, is in the U.S.

                                        100



     Taxation  on  Dividends.  Companies  resident  in Ireland  other than those
taxable on receipt of  dividends as trading  income are exempt from  corporation
tax on distributions received from other Irish resident companies.  Stockholders
which are "close" companies for Irish taxation purposes may, however, be subject
to a 20% corporation tax surcharge on undistributed investment income.

     Individual  stockholders who are resident or ordinarily resident in Ireland
are taxable on the gross dividend (i.e.,  before  withholding) at their marginal
rate,  but are entitled to a credit for the tax  withheld by the company  paying
the dividend. An individual stockholder who is not liable or not fully liable to
income tax by reason of  exemption  or  otherwise  may be entitled to receive an
appropriate  refund  of  tax  withheld.   A  charge  to  Irish  social  security
taxes/levies  can also  arise for  individuals  on the  amount  of any  dividend
received from the Company.

     Except in certain  circumstances,  (a) a person who is neither resident nor
ordinarily  resident in Ireland and is  entitled  to receive  dividends  without
deductions  is not  chargeable  to  Irish  tax  on the  dividend,  (b)  where  a
withholding  is made on a payment to a person  neither  resident nor  ordinarily
resident in Ireland it will satisfy a liability to Irish tax of such a corporate
stockholder  but such an  individual  may have a liability to the higher rate of
income tax depending on their level of Irish income.

     Capital Gains Tax. A person who is either  resident or ordinarily  resident
in Ireland will be liable for Irish  capital  gains tax on any gain  realized on
the disposal of the Ordinary  Shares or ADSs. The current capital gains tax rate
is 20%. A person who is neither resident nor ordinarily  resident in Ireland and
who does not carry on a trade in Ireland  through a branch or agency will not be
subject to Irish  capital  gains tax on the disposal of the  Ordinary  Shares or
ADSs.

     Irish  Capital  Acquisitions  Tax. A gift or  inheritance  of the  Ordinary
Shares or ADSs will be within  the  charge  to Irish  Capital  Acquisitions  Tax
("CAT") notwithstanding that the disponer (e.g., a donor) or the donee/successor
in relation to such gift or  inheritance  is resident  outside  Ireland.  CAT is
charged at a rate of 20% above a tax-free threshold.  This tax-free threshold is
determined by the amount of the current  benefit and of previous  benefits taken
since  December 2, 1988 or December 5, 1991,  as relevant,  within the charge to
CAT and the relationship between the donor and the successor or donee. Gifts and
inheritances  between  spouses  (and in certain  cases  former  spouses) are not
subject to CAT. To the extent that Ordinary  Shares or ADSs pass under a will or
on intestacy, the Ordinary Shares or ADSs would be within the charge to this tax
notwithstanding that the disponer or the successor is resident outside Ireland.

     In a case where an inheritance of the Ordinary Shares or ADSs is subject to
both Irish CAT and either U.S.  federal estate tax or U.K.  inheritance tax, the
Irish CAT paid on the inheritance may in certain  circumstances  may be credited
in whole or in part against the tax paid on the inheritance in the United States
or U.K.,  as the case may be under the relevant  Estate Tax  Convention  between
Ireland and the United  States or U.K.  Neither  Convention  provides for relief
from Irish CAT paid on gifts.

     Irish Stamp Duty.  It is assumed for the  purposes of this  paragraph  that
ADSs are dealt in on a  recognized  stock  exchange  in the United  States  (the
Nasdaq National  Market is a recognized  stock exchange in the United States for
this  purpose).  Under  current  Irish law, no stamp duty will be payable on the
acquisition  of ADSs  by  persons  purchasing  such  ADSs  or on any  subsequent
transfer of an ADS. A transfer of Ordinary Shares (including  transfers effected
through CREST) wherever executed and whether on sale, in contemplation of a sale
or by way of a gift,  will attract  duty at the rate of 1% of the  consideration
given or, in the case of a gift or where the  purchase  price is  inadequate  or
unascertainable,  on the  market  value of the  Ordinary  Shares.  Transfers  of
Ordinary Shares which are not liable to duty at the rate of 1% (e.g.,  transfers
under which there is no change in beneficial ownership) may attract a fixed duty
of EUR 12.50.

                                        101



     The transfer by a  stockholder  to the  Depositary or Custodian of Ordinary
Shares for deposit in return for ADSs and a transfer of Ordinary Shares from the
Depositary or Custodian in return for the surrender of ADSs will be stampable at
the  rate  of 1% if the  transfer  of  Ordinary  Shares  relates  to a  sale  or
contemplated  sale or any other change in the beneficial  ownership (under Irish
law) of such Ordinary Shares.  If, however,  the transfer of the Ordinary Shares
is a transfer under which there is no change in the beneficial  ownership (under
Irish law) of the Ordinary  Shares being  transferred,  nominal  stamp duty only
will be payable on the transfer. Under Irish law, it is not free from doubt that
the mere deposit of Ordinary  Shares for ADSs or ADSs for Ordinary  Shares would
not be deemed to constitute a change in beneficial ownership. Accordingly, it is
not certain that holders  would not be subject to stamp duty at the 1% rate when
merely  depositing  Ordinary  Shares for ADSs or ADSs for  Ordinary  Shares and,
consequently, the Depositary reserves the right in such circumstances to require
payment of stamp duty at the rate of 1% from the holders.

     The person  accountable  for payment of stamp duty is the transferee or, in
the case of a  transfer  by way of a gift or for a  consideration  less than the
market value, all parties to the transfer. Stamp duty is normally payable within
30 days after the date of execution of the transfer.  Late or inadequate payment
of stamp duty will result in a liability to interest, penalties and fines.

United States Tax Considerations

     Except  as  described  below  under the  heading  "Non-U.S.  Holders,"  the
following  is a summary  of  certain  U.S.  federal  income  tax  considerations
relating to the purchase,  ownership and  disposition of Ordinary Shares or ADSs
by a holder that is a citizen or resident of the United States, a U.S.  domestic
corporation  or that is otherwise  subject to U.S.  federal  income tax on a net
income  basis in respect of the  Ordinary  Shares or the ADSs ("U.S.  Holders").
This summary does not purport to be a  comprehensive  description  of all of the
tax  considerations  that may be relevant to a decision to purchase the Ordinary
Shares or the ADSs. In particular, the summary deals only with U.S. Holders that
will hold  Ordinary  Shares or ADSs as  capital  assets and  generally  does not
address the tax  treatment  of U.S.  Holders  that may be subject to special tax
rules such as banks,  insurance companies,  dealers in securities or currencies,
traders in securities  electing to mark-to-market,  persons that own 10% or more
of the stock of the Company,  U.S.  Holders whose  "functional  currency" is not
U.S.  Dollars or persons that hold the Ordinary Shares or the ADSs as part of an
integrated investment (including a "straddle") consisting of the Ordinary Shares
or the ADSs and one or more other positions.

     Holders of the  Ordinary  Shares or the ADSs should  consult  their own tax
advisors as to the U.S. or other tax  consequences  of the purchase,  ownership,
and disposition of the Ordinary Shares or the ADSs in light of their  particular
circumstances,  including,  in particular,  the effect of any foreign,  state or
local tax laws.

     For U.S.  federal income tax purposes,  holders of the ADSs will be treated
as the owners of the Ordinary Shares represented by those ADSs.

     Taxation of Dividends. Dividends, if any, paid with respect to the Ordinary
Shares,  including  Ordinary Shares represented by ADSs, will be included in the
gross income of a U.S.  Holder when the  dividends are received by the holder or
the Depositary,  as the case may be. Such dividends will not be eligible for the
dividends  received  deduction  allowed  to  U.S.  corporations  in  respect  of
dividends  from  a  domestic  corporation.  Dividends  paid  in  euros  will  be
includible in the income of a U.S. Holder in a U.S. dollar amount  calculated by
reference  to the  exchange  rate in effect on the day they are  received by the
holder or the Depositary,  as the case may be. U.S. Holders generally should not
be required to recognize  any foreign  currency  gain or loss to the extent such
dividends  paid in euros  are  converted  into  U.S.  dollars  immediately  upon
receipt.

                                        102



     Subject to certain exceptions for short-term and hedged positions, the U.S.
dollar  amount of  dividends  received  by an  individual  with  respect  to the
Ordinary Shares or ADSs before January 1, 2009, will be subject to taxation at a
maximum  rate  of 15% if the  dividends  are  "qualified  dividends."  Dividends
received with respect to the Ordinary Shares or ADSs will be qualified dividends
if the Company was not, in the year prior to the year in which the  dividend was
paid,  and is not, in the year in which the dividend is paid, a passive  foreign
investment  company  ("PFIC"),  foreign  personal  holding  company  ("FPHC") or
foreign  investment  company ("FIC").  Based on the Company's  audited financial
statements and relevant market and shareholder  data, the Company  believes that
it was not treated as a PFIC,  FPHC, or FIC for U.S. federal income tax purposes
with  respect to its 2003 taxable  year.  In  addition,  based on the  Company's
audited financial  statements and its current  expectations  regarding the value
and nature of its assets,  the sources  and nature of its income,  and  relevant
market and  shareholder  data, the Company does not anticipate  becoming a PFIC,
FPHC, or FIC for its 2004 taxable year.

     Under the U.S.-Ireland  Income Tax Treaty currently in effect, in the event
the Company were to pay any dividends,  the tax credit attaching to the dividend
(as  used  herein  the "Tax  Credit";  see "--Irish  Tax  Considerations")  will
generally be treated as a foreign  income tax  eligible for credit  against such
U.S.  Holder's United States federal income tax liability,  subject to generally
applicable limitations and conditions. Any such dividends payable by the Company
to such U.S.  Holder  will  constitute  income from  sources  without the United
States for foreign tax credit purposes,  and generally will constitute  "passive
income" or, in the case of certain U.S. Holders, "financial services income."

     Foreign tax credits may not be allowed  for  withholding  taxes  imposed in
respect of certain  short-term or hedged  positions in securities.  U.S. Holders
should consult their own advisors  concerning the implications of these rules in
light of their particular circumstances.

     Distributions  of  Ordinary  Shares  that  are  made as part of a pro  rata
distribution to all  stockholders  generally will not be subject to U.S. federal
income tax.

     Sale or Disposition of Ordinary Shares or ADSs. Gains or losses realized by
a U.S. Holder on the sale or other disposition of ADSs generally will be treated
for U.S. federal income tax purposes as capital gains or losses, which generally
will be  long-term  capital  gains or losses if the ADSs have been held for more
than one year.  The net  amount  of  long-term  capital  gain  recognized  by an
individual  holder  after May 5, 2003 and before  January 1, 2009  generally  is
subject to taxation at a maximum  rate of 15%.  The net  long-term  capital gain
recognized by an individual holder before May 6, 2003 or after December 31, 2008
generally is subject to taxation at a maximum rate of 20%.

     Deposits and withdrawals of Ordinary Shares by U.S. Holders in exchange for
ADSs will not result in the realization of gain or loss for U.S.  federal income
tax purposes.

     Non-U.S. Holders. A holder of Ordinary Shares or ADSs that is, with respect
to the United States, a foreign corporation or a nonresident alien individual (a
"Non-U.S.  Holder")  generally  will not be  subject to U.S.  federal  income or
withholding  tax on dividends  received on such  Ordinary  Shares or ADSs unless
such income is effectively  connected with the conduct by such holder of a trade
or business in the United States.  A Non-U.S.  Holder of ADSs or Ordinary Shares
will not be subject to U.S.  federal income tax or withholding tax in respect of
gain  realized  on the sale or other  disposition  of  Ordinary  Shares or ADSs,
unless (i) such gain is effectively connected with the conduct by such holder of
a trade or business in the United States or (ii) in the case of gain realized by
an individual  Non-U.S.  Holder,  such Non-U.S.  Holder is present in the United
States for 183 days or more in the taxable  year of the sale and  certain  other
conditions are met.

                                        103



                              DOCUMENTS ON DISPLAY

     Copies of Ryanair Holdings'  Articles of Association may be examined at its
registered  office and principal place of business at its Corporate Head Office,
Dublin Airport, County Dublin, Ireland.

     Ryanair Holdings also files reports, including annual reports on Form 20-F,
periodic  reports  on Form 6-K and other  information  with the  Securities  and
Exchange  Commission pursuant to the rules and regulations of the SEC that apply
to foreign private  issuers.  You may read and copy any materials filed with the
SEC at its Public  Reference Room at 450 Fifth Street,  N.W.,  Washington,  D.C.
20459. You may obtain  information on the operation of the Public Reference Room
by calling the SEC at 1-800-SEC-0330.

Item 11.  Quantitative and Qualitative Disclosures About Market Risk

                                    GENERAL

     Ryanair is exposed to market risks  relating to  fluctuations  in commodity
prices,  interest rates and currency  exchange rates. The objective of financial
risk  management  at Ryanair is to minimize  the  negative  impact of  commodity
price,  interest rate and foreign  exchange rate  fluctuations  on the Company's
earnings, cash flows and equity.

     To  manage  these  risks,   Ryanair  uses  various   derivative   financial
instruments,  including forward starting  interest rate swaps,  foreign currency
forward   contracts  and  commodity   contracts.   These  derivative   financial
instruments  are  generally  held to maturity and are not actively  traded.  The
Company enters into these  arrangements with the goal of hedging its operational
and balance sheet risk. However, Ryanair's exposure to commodity price, interest
rate and currency exchange rate fluctuations  cannot be neutralized  completely.
The Company also does not use derivative financial  instruments to counter other
kinds of ambient risks that could affect its results of operations and financial
condition.

     In  executing  its risk  management  strategy,  Ryanair  has  traditionally
entered into forward  contracts for the purchase of aviation  fuel,  although it
has no such  contracts in place for the period after  October 2004. It also uses
foreign  currency forward  contracts  intended to reduce its exposure to certain
currencies,  principally the U.S. dollar and U.K. pound sterling. It also enters
into forward  starting and regular interest rate contracts with the objective of
fixing certain  borrowing costs and hedging principal  repayments,  particularly
those  associated with the purchase of new aircraft such as the Boeing 737-800s.
Ryanair is also exposed to the risk that the  counterparties  to its  derivative
financial instruments may not be creditworthy. Were a counterparty to default on
its obligations under any of the instruments described below, Ryanair's economic
expectations when entering into these arrangements might not be achieved and its
financial  condition  could  be  adversely  affected.   Transactions   involving
derivative  financial  instruments are also relatively illiquid as compared with
those involving other kinds of financial instruments. It is Ryanair's policy not
to enter into  transactions  involving  financial  derivatives  for  speculative
purposes.

     The following paragraphs describe Ryanair's fuel hedging,  foreign currency
and interest rate swap  arrangements  and analyze the  sensitivity of the market
value,  earnings and cash flows of the  financial  instruments  to  hypothetical
changes in  commodity  prices,  interest  rates and  exchange  rates as if these
changes had occurred at March 31, 2004.  The range of changes  selected for this
sensitivity  analysis  reflects  Ryanair's  view of changes which are reasonably
possible over a one-year period.

                                        104



                FUEL PRICE EXPOSURE AND HEDGING

     Fuel costs constitute a substantial portion of Ryanair's operating expenses
(approximately  22.5%,  22.3% and 21.2% of such  expenses in fiscal  years 2002,
2003 and 2004,  respectively,  after taking into account  Ryanair's fuel hedging
activities). Ryanair has historically engaged in fuel price hedging transactions
from  time to  time,  pursuant  to which  Ryanair  and a  counterparty  agree to
exchange  payments  equal to the  difference  between a fixed  price for a given
quantity  of jet fuel and the market  price for such  quantity  of jet fuel at a
given date in the future,  with  Ryanair  receiving  the amount of any excess of
such  market  price over such fixed  price and  paying to the  counterparty  the
amount of any excess of such fixed price over such market  price.  Starting from
the end of 1995 through  2004,  Ryanair  generally  sought to hedge its expected
fuel  requirements  for the coming 12 to 18 months on a rolling basis.  Although
these  hedging  strategies  can  cushion  the  impact on  Ryanair  of fuel price
increases  in the short  term,  in the medium to  longer-term,  such  strategies
cannot be expected to eliminate  the impact on the Company of an increase in the
market  price of aviation  fuel.  In  addition,  Ryanair  currently  has hedging
contracts in place only through October 2004, and, given the recent  significant
increases in fuel prices,  management  does not intend to enter into new forward
contracts  to hedge its fuel price risk until  prices  return to more  favorable
levels. The unrealized gains on the outstanding  forward agreements at March 31,
2002, March 31, 2003 and March 31, 2004, based on their fair values, amounted to
EUR 5.9 million,  EUR 3.3 million and EUR 16.7 million,  respectively.  Based on
Ryanair's fuel consumption for the fiscal year ended March 31, 2004, a change of
one U.S. cent in the average annual price per U.S. gallon of aviation fuel would
have caused a change of  approximately  EUR 2 million in  Ryanair's  fuel costs.
Ryanair  expects  its fuel costs to  increase  following  expiry of the  current
hedging   contracts  in  October  2004.  See  "Item  3.  Key   Information--Risk
Factors--Risks   Related  to  the   Company--Changes  in  Fuel  Costs  and  Fuel
Availability Affect the Company's Results."

     Under Irish GAAP,  the  Company's  fuel  forward  contracts  are treated as
hedges,  and any  unrealized  gains or losses  arising  on those  contracts  are
deferred and recognized as an offset to fuel expenses, when realized. Under U.S.
GAAP,  Ryanair accounts for its fuel forward  contracts as cash flow hedges.  In
accordance with Statement of Financial  Accounting Standards No. 133 "Accounting
for Derivative Instruments and Hedging Activities" ("SFAS 133"), these financial
instruments  are  recorded  at fair  value as an  offset  to  accumulated  other
comprehensive income, net of applicable income taxes and the amount of estimated
hedge ineffectiveness, and are recorded as a component of fuel expenses when the
underlying fuel being hedged is used. The Company has generally considered these
hedges to be highly  effective in  offsetting  variability  in future cash flows
arising from  fluctuations  in the market price of fuel because the fuel forward
contracts  relate to the same  quantity and time and location of delivery as the
forecasted fuel purchase being hedged.  Accordingly,  the  quantification of the
change in expected  cash flows of the  forecasted  fuel purchase is based on the
fuel forward  price,  and in the fiscal year ended March 31,  2004,  the Company
recorded no material hedge ineffectiveness within earnings.

     In the fiscal year ended March 31,  2004,  the Company  recorded a positive
fair value  adjustment  relating to fuel forward  contracts of EUR 14.6 million,
net of tax, within accumulated other  comprehensive  income. All of this gain is
expected  to impact on  Ryanair's  earnings in fiscal  2005.  In the fiscal year
ended March 31, 2003, the Company  recorded a corresponding  positive fair value
adjustment  of  EUR  2.9  million,   net  of  tax,  within   accumulated   other
comprehensive income.

                   FOREIGN CURRENCY EXPOSURE AND HEDGING

     In recent years,  Ryanair's revenues have been denominated primarily in two
currencies,   the  euro  and  U.K.  pound  sterling.   The  euro  accounted  for
approximately  52% of Ryanair's  total revenues in fiscal year 2004, as compared
to approximately  45% in fiscal year 2003 and  approximately  43% in fiscal year
2002,  with the U.K. pound  sterling  accounting for most of the balance in each
period.  As Ryanair  reports its results in euro,  the Company is not exposed to
any  material  currency  risk as a result  of its  euro-denominated  activities.
Ryanair's  operating  expenses are primarily  denominated in euro,  U.K.  pounds
sterling and U.S.  dollars.  Ryanair's  operations can be subject to significant
direct  exchange  rate  risks  between  the euro and the U.S.  dollar  because a
significant  portion of its operating costs  (particularly those related to fuel
purchases)  is  incurred  in  U.S.  dollars,  while  none  of  its  revenues  is
denominated in U.S.  dollars.  Appreciation  of the euro versus the U.S.  dollar
positively impacts Ryanair's operating income because the euro equivalent of its
U.S. dollar operating costs decreases, while depreciation of the euro versus the
U.S. dollar negatively impacts operating income. It is Ryanair's policy to hedge
against a certain  portion of its exposure to  fluctuations in the exchange rate
between the U.S.  dollar and the U.K.  pound sterling at the time Ryanair enters
into U.S.  dollar-denominated  purchases. In general, Ryanair does not hedge its
operating  surpluses and shortfalls in currencies other than the U.S. dollar and
the U.K. pound sterling.

                                        105



     Management  seeks to manage  Ryanair's  exposure to changes in the value of
the U.K. pound sterling by matching its sterling revenues against its U.K. pound
sterling costs. Any unmatched U.K. pound sterling revenues are generally used to
fund forward  exchange  contracts to hedge U.S. dollar  currency  exposure which
arises in  relation to  Ryanair's  fuel,  maintenance,  aviation  insurance  and
capital  expenditure  costs,  including  the  payments  to Boeing on the  Boeing
737-800s.

     As  Ryanair's  volume of traffic  originating  in the U.K.  has  increased,
however, the volume of Ryanair's unmatched U.K. pound sterling revenues has also
increased.  Accordingly,  in fiscal year 2003 and fiscal year 2004,  the Company
entered into a series of U.S.  dollar/U.K.  pound sterling and U.S.  dollar/euro
forward contracts to hedge against variability in cash flows arising from market
fluctuations  in foreign  exchange rates  associated  with its forecasted  fuel,
maintenance and insurance  costs.  At March 31, 2004, the total  unrealized loss
relating to these contracts amounted to EUR 14.7 million,  compared to a EUR 5.2
million unrealized loss at March 31, 2003.

     In the fiscal year ended March 31,  2003,  the Company  also entered into a
series  of  U.K.  pound   sterling/euro   forward  contracts  to  hedge  against
variability in cash flows arising from market  fluctuations in foreign  exchange
rates associated with its forecasted U.K. pound sterling revenues.  At March 31,
2003, the total unrealized loss relating to these contracts  amounted to EUR 0.9
million. There were no such contracts at March 31, 2004.

     Under Irish GAAP,  the Company's  foreign  currency  forward  contracts are
treated as hedges and any unrealized  gains or losses arising on those contracts
are deferred and  recognized as an offset to the related  income or expense when
realized. Under U.S. GAAP, the Company accounts for these contracts as cash flow
hedges  in  accordance  with  SFAS 133,  and the  change in fair  value of these
contracts is recorded as an offset to accumulated  other  comprehensive  income,
net  of   applicable   income   taxes  and  the   amount  of   estimated   hedge
ineffectiveness.  Ryanair  considers  these  hedges  to be highly  effective  in
offsetting  variability  in future  cash  flows  arising  from  fluctuations  in
exchange rates,  because the forward contracts are always for the same quantity,
currency and maturity date as the forecasted U.S.  dollar-denominated expense or
U.K.  pound  sterling-denominated   revenue  being  hedged.   Accordingly,   the
quantification  of the  change in  expected  cash flows of the  forecasted  U.S.
dollar expense or U.K. pound sterling  revenue is based on the forward  contract
price  and  in  the  fiscal  year  ended  March  31,  2004,  no  material  hedge
ineffectiveness  was  recorded in  earnings.  In the fiscal year ended March 31,
2004, the Company  recorded a negative fair value adjustment of EUR 12.9 million
relating to its U.S. dollar forward  contracts.  These losses have been included
within accumulated other comprehensive  income and are all expected to impact on
earnings in fiscal  year 2005.  In the fiscal  year ended  March 31,  2003,  the
Company recorded a negative fair value adjustment of EUR 4.6 million relating to
its U.S.  dollar forward  contracts and a negative fair value  adjustment of EUR
0.8 million relating to its U.K. pound sterling/euro forward contracts.

                                        106



     During  fiscal years 2004 and 2003,  the Company also entered into a series
of U.S.  dollar/U.K.  pound  sterling  and U.S.  dollar/euro  contracts to hedge
against  changes in the fair value of aircraft  purchase  commitments  under the
Boeing  contracts which arise from  fluctuations in the U.S.  dollar/U.K.  pound
sterling and U.S.  dollar/euro  exchange  rates.  At March 31,  2004,  the total
unrealized  losses  relating to these  contracts  amounted to EUR 21.5  million,
while at March 31, 2003, such unrealized losses amounted to EUR 3.8 million.

     Under U.S.  GAAP,  the Company  accounts for these  contracts as fair value
hedges in accordance with SFAS 133, and accordingly,  such financial instruments
are recorded at fair value. Any gains or losses arising on these instruments are
recorded  currently in earnings while the related gain or loss on the underlying
aircraft  purchase  commitment  adjusts the carrying amount of aircraft purchase
commitments  and  is  also  recognized   currently  in  earnings.   Any  related
ineffectiveness is measured by the amount by which these adjustments to earnings
do not  match.  The  Company  expects  these  hedges to be highly  effective  in
offsetting  changes  in the fair  value  of the  aircraft  purchase  commitments
arising  from  fluctuations  in exchange  rates  because  the  forward  exchange
contracts  are always for the same amount,  currency  and maturity  dates as the
corresponding aircraft purchase commitments.  Accordingly, the quantification of
the change in the fair value of the aircraft purchase commitment is based on the
foreign  currency  forward rate, and in the fiscal year ended March 31, 2004, no
material hedge ineffectiveness was recorded in earnings.

     Holding other  variables  constant,  if there were an adverse change of ten
percent in  relevant  foreign  currency  exchange  rates,  the  market  value of
Ryanair's  foreign  currency  contracts  outstanding  at March  31,  2004  would
decrease by EUR 22.4 million, all of which would ultimately impact earnings when
such contracts mature.

                INTEREST RATE EXPOSURE AND HEDGING

     The Company's  purchase of 41 of the Boeing 737-800  aircraft  delivered to
date has  been  funded  in part by bank  financing  in the  form of loans  under
facilities  supported by a loan guarantee from ExIm. At March 31, 2004,  Private
Export Funding Corporation ("PEFCO"),  acting through ABN AMRO Bank N.V. as Loan
Agent,  ABN AMRO Bank N.V.  ("ABN"),  The Royal Bank of Scotland ("RBS") and BNP
Paribas  ("BNP")  had  provided  financing  under  these   ExIm-guaranteed  loan
facilities for twenty-three, five, eight and five aircraft respectively.  Lloyds
TSB  provided  financing  under such a facility for an  additional  six aircraft
delivered  between  July 2004 and  September  2004.  Each of the loans under the
facilities is on substantially  similar terms, having a maturity of twelve years
from the drawdown date and being secured by a first  priority  mortgage in favor
of a  security  trustee on behalf of ExIm.  The  initial  loans  under the PEFCO
facility are  denominated in dollars and bear interest at a floating rate linked
to U.S. dollar LIBOR, while subsequent loans under that facility, as well as all
of those under the ABN, RBS, BNP and Lloyds TSB  facilities,  are denominated in
euro and bear interest at floating rates linked to EURIBOR.

     Through the use of cross currency swaps, Ryanair has effectively  converted
its  dollar-denominated  debt under the ABN facility into euro-denominated debt.
Additionally,  using  interest  rate swaps,  Ryanair has  effectively  converted
almost all of its  floating  rate debt under each of the  facilities  into fixed
rate debt.  Loans for  approximately  4% of  aircraft  acquired  under the above
facilities are not covered by such swaps and have therefore remained at floating
rates linked to EURIBOR;  the interest  rate exposure from these loans is hedged
by placing a similar amount of cash on deposit at floating rates. The net result
is that Ryanair has effectively drawn down fixed rate euro-denominated debt with
a maturity of twelve years in respect of more than 96% of the financing  cost of
41 of the 57 Boeing  737-800  aircraft  delivered to date and is fully hedged in
respect of this debt. At March 31, 2004, the Company had outstanding  cumulative
borrowings  under the PEFCO,  RBS and BNP facilities of EUR 945.0 million with a
weighted  average  interest rate of 5.46%.  See "Item 5. Operating and Financial
Review and Prospects--Liquidity and Capital Resources--Capital Expenditures" for
a tabular summary of the "Effective Borrowing Profile of Aircraft-Related  Debt"
illustrating  the  effect  of the  swap  transactions  (each of which is with an
established  international  financial  counterparty) on the profile of Ryanair's
aircraft-related  debt at March 31, 2004.  At March 31, 2004,  the fair value of
the  interest  rate swap  agreements  relating  to this  floating  rate debt was
represented  by a loss of EUR  50.9  million.  See  Note 19 to the  Consolidated
Financial Statements include in Item 18 for additional  information.  If Ryanair
had not entered into such swap agreements,  a plus or minus one-percentage point
movement in interest rates would impact the unrealized fair market value of this
liability by approximately  EUR 23.0 million.  The earnings and cash flow impact
of any such change would be approximately  plus or minus EUR 9 million per year,
holding other variables constant.

                                        107



     In fiscal  year 2004,  the  Company  financed  10 Boeing  737-800  aircraft
delivered  between  December  2003 and  March  2004  under a sale and  leaseback
structure  with RBS  Aviation  Capital  (RBS  Aviation)  pursuant  to which  RBS
Aviation  purchased  the  aircraft  from Ryanair and leased than back to Ryanair
pursuant to operating leases. As a result,  Ryanair operates,  but does not own,
these  aircraft,  and it has no right or obligation to acquire these aircraft at
the end of the lease term. The RBS Aviation  leases are  denominated in euro and
have  floating  rentals that are linked to EURIBOR.  Through the use of interest
rate swaps,  Ryanair has effectively  converted the floating rental payments due
under these leases into fixed rate  payments.  At March 31, 2004, the fair value
of the  interest  rate swap  agreements  relating to leases on a  mark-to-market
basis was equivalent to a loss of EUR 39.5 million.

     In  connection  with its expected  financing of additional  Boeing  737-800
aircraft  to  be  delivered   under  the  2002  Boeing  Contract  and  the  2003
supplemental  agreement after March 31, 2004,  Ryanair has entered into a series
of forward-starting  12-year interest rate swaps. These swaps have the effect of
capping the effective interest rate in euro terms on an estimated notional value
of EUR 412.7 million in  borrowings  commencing  between  October 2004 and March
2005 and  terminating  between  October  2016 and March 2017 (with the  starting
dates  corresponding  to the  scheduled  delivery  dates  for the  aircraft)  at
interest  rates from 5.70% to 5.73%.  At March 31,  2004,  the fair value of the
forward  starting  interest rate swap  agreements  relating to  forecasted  debt
drawdowns  on a  mark-to-market  basis  was  represented  by a loss of EUR  44.9
million.

     Under Irish GAAP,  the Company's  interest rate swaps and forward  starting
interest  rate swaps are  accounted  for as hedges and any  unrealized  gains or
losses on those swaps are deferred and  recognized as an offset to these related
financing  charges  once the debt is drawn down.  Under U.S.  GAAP,  the Company
accounts for its swaps as cash flow hedges in  accordance  with SFAS 133.  These
financial instruments are, accordingly, recorded at fair value with an offset to
accumulated other  comprehensive  income, net of applicable income taxes and the
estimated  amount of hedge  ineffectiveness,  and are  deferred  and recorded in
earnings on the same basis as the underlying  interest  expense once the debt is
drawn-down, shown as an offset to interest expense.

     The Company  considers  these hedges to be highly  effective in  offsetting
variability in future cash flows arising from the  fluctuation of interest rates
associated  with  forecasted  drawdowns of debt and  operating  lease  payments,
because the notional amounts of debt, and operating leases and the interest rate
swaps  match,  the formula for  computing  net  settlements  under the swaps are
uniform,  the  repricing  dates  match and both the swap and the  forecast  debt
draw-downs are based on the same index.  Additionally,  the other conditions set
out in SFAS 133 for highly  effective  interest rate hedges have, in the opinion
of the  Company,  been met.  Accordingly,  the  quantification  of the change in
expected  cash flows of the loan and lease  drawdowns  is based on the  interest
swap rate, and in fiscal year 2004, no material hedge  ineffectiveness  has been
recorded  in  earnings.  In the fiscal year ended  March 31,  2004,  the Company
recorded a negative fair value adjustment of EUR 118.4 million relating to these
arrangements,  which was included within accumulated other comprehensive income.
This loss will be realized  within  earnings  over the period from the  expected
drawdown of the related financing as an offset to the related interest expense.

                                        108



     Assuming  that  Ryanair  had fully drawn down all of this debt on March 31,
2004,  but that it had not entered into such  derivative  agreements,  a plus or
minus one  percentage  point  movement in interest  rates would  impact the fair
value of this liability by approximately  EUR 26 million.  The earnings and cash
flow impact of any such change in interest  rates would have been  approximately
plus or minus EUR 4 million per year.

Item 12.  Description of Securities Other than Equity Securities

         Not applicable.

                                   PART II

Item 13.  Defaults, Dividend Arrearages and Delinquencies

         None.

Item 14.  Material Modifications to the Rights of Security Holders and Use of
Proceeds

         None.

Item 15.  Controls and Procedures

     As of March 31,  2004,  the  Company  carried out an  evaluation  under the
supervision and with the  participation  of its management,  including its chief
executive  officer and chief  financial  officer,  of the  effectiveness  of the
design and operation of the Company's disclosure controls and procedures.  There
are  inherent  limitations  to the  effectiveness  of any  system of  disclosure
controls  and  procedures,  including  the  possibility  of human  error and the
circumvention  or overriding of the controls and procedures.  Accordingly,  even
effective  disclosure  controls  and  procedures  can  only  provide  reasonable
assurance of achieving their control  objectives.  Based upon and as of the date
of the Company's  evaluation,  the chief  executive  officer and chief financial
officer  concluded that the disclosure  controls and procedures are effective to
provide  reasonable  assurance that information  required to be disclosed in the
reports  Ryanair file and submit under the  Securities  Exchange Act of 1934, as
amended, is recorded,  processed,  summarized and reported as and when required.
There  has been no change  in the  Company's  internal  control  over  financial
reporting  during  the  fiscal  year ended  March 31,  2004 that has  materially
affected,  or is reasonably likely to materially  affect, the Company's internal
control over financial reporting.

Item 16A.         Audit Committee Financial Expert

     Our board of directors has determined  that Emmanuel Faber  qualifies as an
"audit committee financial expert" within the meaning of this Item 16A.

Item 16B.         Code of Ethics

     The Company has  adopted a broad Code of Conduct  applicable  to all of its
employees.  As part of this Code of Conduct, the Company adopted a specific code
of ethics, as defined in Item 16B of Form 20-F under the Securities Exchange Act
of 1934,  as  amended,  that is  applicable  to the  Company's  chief  executive
officer,  chief financial officer,  chief accounting officer and controller,  as
well as to its general counsel,  and persons performing similar functions to any
of the foregoing.  The Company will provide a copy of this code of ethics to any
person  free of  charge,  upon  request  to the  company  secretary  at  Ryanair
Corporate  Headquarters,  Dublin Airport,  Co. Dublin,  Ireland.  If the Company
amends the  provisions of this code of ethics that apply to its chief  executive
officer,  chief financial  officer,  chief  accounting  officer,  controller and
persons  performing  similar  functions,  or if the Company grants any waiver of
such provisions, it will disclose such amendment or waiver on its website at the
same address.

                                        109



Item 16C.         Principal Accountant Fees and Services

         Audit and Non-Audit Fees

     The  following  table  sets  forth the fees  billed to the  Company  by its
independent  auditors,  KPMG,  during the fiscal  years ended March 31, 2003 and
2004:




                                                                                           Year ended December 31,
                                                                                             2004           2003
                                                                                           EUR'000         EUR'000
                                                                                                     

Audit fees........................................................................            169           180
Audit-related fees................................................................             17            14
Tax fees..........................................................................            167           213
Other fees........................................................................              -             2
       Total fees.................................................................            353           409



     Audit  fees in the above  table are the  aggregate  fees  billed by KPMG in
connection with the audit of the Company's annual  financial  statements as well
as work that generally only the  independent  auditor can reasonably be expected
to  provide,  including  comfort  letters,  statutory  audits,  and  discussions
surrounding  the proper  application of financial  accounting  and/or  reporting
standards.

     Audit-related fees in the above table are the aggregate fees billed by KPMG
for  assurance  and related  services  that are  traditionally  performed by the
independent   auditor,   including   due   diligence   related  to  mergers  and
acquisitions,  employee benefit audit plans, and special procedures  required to
meet certain regulatory requirements.

     Tax fees include all services,  except those services  specifically related
to the audit of financial statements, performed by the independent auditor's tax
personnel,  including  tax  analysis,  supporting  other tax related  regulatory
requirements, and tax compliance reporting.

     Other fees are those  associated  with  services  not captured in the other
categories.

         Audit Committee Pre-Approval Policies and Procedures

     The  audit  committee   expressly  approves  any  engagement  of  Ryanair's
independent  auditors  for all  audit and  non-audit  services  provided  to the
Company.


                                      PART III

Item 17.  Financial Statements

         Not applicable.

                                        110



Item 18.  Financial Statements

                                      RYANAIR HOLDINGS PLC
                                    INDEX TO FINANCIAL STATEMENTS



                                                                                                      Page
                                                                                                    

Independent Auditors' Report...............................................................           F-2
Consolidated Balance Sheets of Ryanair Holdings plc at March 31, 2003 and March 31, 2004...           F-3
Consolidated Profit and Loss Accounts of Ryanair Holdings plc for the Years ended March 31,
 2002, March 31, 2003 and March 31, 2004...................................................           F-4
Consolidated Cash Flow Statements of Ryanair Holdings plc for the Years Ended March 31,
 2002, March 31, 2003 and March 31, 2004...................................................           F-5
Consolidated Statements of Changes in Shareholders' Funds-Equity of Ryanair Holdings plc
 for the Years ended March 31, 2002, March 31, 2003 and March 31, 2004.....................           F-6
Notes to Consolidated Financial Statements.................................................           F-7



Item 19.  Exhibits

     1.1      Memorandum and Articles of  Association of Ryanair  Holdings in
              effect as of the date of this Report  (incorporated  herein by
              reference to Exhibit 1.1 of Ryanair  Holdings' Annual Report
              on Form 20-F/A filed on November 2, 2001 (Commission file No.
              0-2930)).

     1.2      The total amount of long-term  debt  securities of Ryanair
              Holdings  authorized  under any instrument does not  exceed 10%
              of the total  assets of the  Company on a  consolidated  basis.
              Ryanair Holdings  hereby agrees to furnish to the Securities and
              Exchange  Commission  upon request a copy of any  instrument
              defining the rights of holders of long-term  debt of the
              registrant or of its  subsidiaries for which  consolidated or
              unconsolidated  financial  statements are required to be filed.

     4.1      Purchase  Agreement No. 2403 between The Boeing Company and
              Ryanair  Holdings plc relating to Model  737-8AS  aircraft,
              together  with  ancillary  documents  (subject  to a  request
              for confidential  treatment that has been granted) (incorporated
              herein by reference to Exhibit 4.1 of Ryanair  Holdings'  Annual
              Report on Form 20-F filed on September 30, 2002 (commission
              file No. 0-2930)).

     8.1      Principal subsidiaries of the registrant.

    12.1      Certifications pursuant to Section 302 of the Sarbanes-Oxley Act
              of 2002.

    13.1      Certification pursuant to Section 906 of the Sarbanes-Oxley Act
              of 2002.

                                        F-1







Report of Independent Registered Public Accounting Firm


To the Board of Directors and Stockholders of Ryanair Holdings PLC

     We have audited the  accompanying  consolidated  balance  sheets of Ryanair
Holdings plc and  subsidiaries  (Ryanair  Holdings plc) as of March 31, 2003 and
2004 and the related  consolidated  profit and loss accounts,  consolidated cash
flow  statements  and  consolidated   statements  of  changes  in  shareholders'
funds-equity  for each of the years in the three  year  period  ended  March 31,
2004. These consolidated  financial statements are the responsibility of Ryanair
Holdings plc's management.  Our  responsibility is to express an opinion on each
of these consolidated financial statements based on our audits.

     We conducted  our audits in accordance  with  generally  accepted  auditing
standards in Ireland and the standards of the Public Accounting  Oversight Board
(United States).  Those standards  require that we plan and perform the audit to
obtain reasonable  assurance about whether the financial  statements are free of
material  misstatement.  An audit includes examining,  on a test basis, evidence
supporting  the amounts and  disclosures in the financial  statements.  An audit
also includes assessing the accounting principles used and significant estimates
made by  management  as well  as  evaluating  the  overall  financial  statement
presentation.  We believe  that our audits  provide a  reasonable  basis for our
opinion.

     In our opinion,  the consolidated  financial  statements  referred to above
present  fairly,  in all material  respects,  the financial  position of Ryanair
Holdings plc at March 31, 2003 and 2004 and the results of their  operations and
cash flows for each of the years in the three year  period  ended March 31, 2004
in conformity with generally accepted accounting principles in Ireland.

     Accounting  principles  generally  accepted  in  Ireland  vary  in  certain
significant respects from accounting principles generally accepted in the United
States.  Information  relating to the nature and effect of such  differences  is
presented in Note 31 to the consolidated financial statements.



KPMG
Chartered Accountants
Dublin, Ireland
August 13, 2004


                                        F-2






                                          Consolidated Balance Sheets

                                                                                      At March 31,    At March 31,
                                                                                          2003            2004
                                                                           Note          EUR 000         EUR 000
                                                                                                 

Current assets
   Cash and liquid resources.........................................         2        1,060,218        1,257,350
   Accounts receivable...............................................         3           14,970           14,932
   Other assets .....................................................         4           16,370           19,251
   Inventories ......................................................         5           22,788           26,440
Total current assets.................................................                  1,114,346        1,317,973
Fixed assets
   Tangible assets...................................................         6        1,352,361        1,576,526
   Intangible assets.................................................         7                -           44,499
Total assets.........................................................                  2,466,707        2,938,998
Current liabilities
   Accounts payable..................................................         8           61,604           67,936
   Accrued expenses and other liabilities............................         9          251,328          338,208
   Current maturities of long term debt..............................        10           63,291           80,337
   Short term borrowings.............................................        11            1,316              345
Total current liabilities............................................                    377,539          486,826
Other liabilities
   Provisions for liabilities and charges............................        12           67,833           94,192
   Accounts payable due after one year...............................         8            5,673           30,047
   Long term debt....................................................        10          773,934          872,645
                                                                                         847,440          996,884
Shareholders' funds-equity
   Called-up share capital...........................................        13            9,588            9,643
   Share premium account.............................................        13          553,512          560,406
   Profit and loss account...........................................                    678,628          885,239
Shareholders' funds-equity...........................................                  1,241,728        1,455,288
Total liabilities and shareholders' funds............................                  2,466,707        2,938,998



                                        F-3





The accompanying notes are an integral part of the financial information.




                                     Consolidated Profit and Loss Accounts

                                                                       Year ended                   Year ended
                                                                        March 31,     Year ended     March 31,
                                                                          2002      March 31, 2003        2004
                                                                Note      EUR 000           EUR 000       EUR 000
                                                                                              

Operating Revenues
   Scheduled revenues.........................................              550,991        731,951       924,566
   Ancillary revenues.........................................               73,059        110,557       149,658
Total operating revenues-continuing operations................    19        624,050        842,508     1,074,224
Operating expenses
   Staff costs................................................    20       (78,240)       (93,073)     (123,624)
   Depreciation and amortization..............................     6       (59,010)       (76,865)     (101,391)
   Other operating expenses...................................    21      (323,867)      (409,096)     (597,922)
Total operating expenses excluding goodwill...................            (461,117)      (579,034)     (822,937)
   Operating profit-continuing operations before amortization
      of goodwill.............................................    22        162,933        263,474       251,287
   Amortization of goodwill...................................                    -              -       (2,342)
Operating profit - continuing operations after amortization
      of goodwill.............................................              162,933        263,474       248,945

Other income/(expenses)
   Interest receivable and similar income.....................               27,548         31,363        23,891
   Interest payable and similar charges.......................    23       (19,609)       (30,886)      (47,564)
   Foreign exchange gains.....................................                  975            628         3,217
   Gain / (loss) on disposal of fixed assets..................                  527           (29)           (9)
Total other income/(expenses).................................                9,441          1,076      (20,465)
Profit on ordinary activities before tax......................              172,374        264,550       228,480
   Tax on profit on ordinary activities.......................    24       (21,999)       (25,152)      (21,869)
Profit for the financial year.................................              150,375        239,398       206,611

   Basic earnings per ordinary share euro
      cent....................................................    26          20.64          31.71         27.28
   Diluted earnings per ordinary share euro
      cent....................................................    26          20.32          31.24         27.00
   Number of ordinary shares .................................    26    728,726,484    755,055,374   757,446,873
   Number of diluted shares...................................          739,960,901    766,278,569   765,131,091



The accompanying notes are an integral part of the financial information.

                                        F-4







                                       Consolidated Cash Flow Statements

                                                                  Year ended       Year ended       Year ended
                                                                March 31, 2002   March 31, 2003   March 31, 2004
                                                         Note         EUR 000            EUR 000         EUR 000
                                                                                               

Net cash inflow from operating activities............    28(a)          309,109          351,003          462,062
Returns on investments and servicing of finance
   Interest received..................................                   30,193           30,171           26,292
   Interest paid......................................                 (19,830)         (29,563)         (46,605)
   Interest paid on finance leases....................                      (3)                -                -
Net cash inflow / (outflow) from returns on
      investments and servicing of finance...........                    10,360              608         (20,313)
Taxation
   Corporation tax paid...............................                  (5,071)          (3,410)          (2,056)
Capital expenditure and financial investment
   Purchase of tangible fixed assets..................                (372,587)        (469,878)        (331,603)
   Sales of financial and tangible fixed assets.......                      563               31                4
Net cash (outflow) from capital expenditure and
      financial investment...........................                 (372,024)        (469,847)        (331,599)
Acquisitions
   Purchase consideration.............................                                                   (20,795)
   Onerous lease payments.............................                        -                -         (11,901)
Net cash (outflow) from acquisition of subsidiary
      undertakings...................................                         -                -         (32,696)
Financing and management of liquid resources
   Loans raised.......................................                  175,746          331,502          187,035
   Debt repaid........................................                 (27,886)         (44,779)         (71,278)
   Issue of share capital.............................                  188,331               56            6,948
   Share issue costs..................................                  (6,330)                -                -
   Capital element of finance leases..................                    (107)              (1)                -
Financing............................................                   329,754          286,778          122,705
   (Increase) in liquid resources.....................   28(c)        (251,241)        (166,329)        (249,220)
Net cash inflow / (outflow) from financing and
      management of liquid resources.................                    78,513          120,449        (126,515)
Increase/(decrease) in cash..........................    28(e)           20,887          (1,197)         (51,117)



The accompanying notes are an integral part of the financial information.

                                        F-5







                       Consolidated Statements of Changes in Shareholders' Funds-Equity



                                                                             Share      Profit and
                                                              Ordinary      premium        loss
                                                               shares       account       account       Total
                                                                EUR 000      EUR 000     EUR 000        EUR 000
                                                                                                

Balance at March 31, 2001...............................           9,194       371,849      288,855       669,898
   Issue of ordinary equity shares (net of issue costs)...           393       181,608            -       182,001
   Profit for the financial year..........................             -             -      150,375       150,375

Balance at March 31, 2002...............................           9,587       553,457      439,230     1,002,274
   Issue of ordinary equity shares (net of issue costs)...             1            55            -            56
   Profit for the financial year..........................             -             -      239,398       239,398

Balance at March 31, 2003...............................           9,588       553,512      678,628     1,241,728
   Issue of ordinary equity shares (net of issue costs)...            55         6,894            -         6,949
   Profit for the financial year..........................             -             -      206,611       206,611

Balance at March 31, 2004...............................           9,643       560,406      885,239     1,455,288



     Details  of  movements  in the  number of shares  and in the share  premium
account are set out in Note 13.

The accompanying notes are an integral part of the financial information.

                                        F-6





               Notes forming part of the Financial Information (Continued)

1a    Business activity

     Ryanair  Limited  and  subsidiaries  (the  Group or  Ryanair  Limited)  has
operated as an international  airline since it commenced  operations in 1985. On
August 23, 1996  Ryanair  Holdings  Limited,  a newly  formed  holding  company,
acquired the entire  issued share  capital of Ryanair  Limited.  On May 16, 1997
Ryanair  Holdings Limited  re-registered  as a public limited  company,  Ryanair
Holdings plc (the Company).  Ryanair Holdings plc and subsidiaries are hereafter
referred to as Ryanair Holdings plc (the Group or Ryanair Holdings). All trading
activity  continues to be undertaken by the Group of companies headed by Ryanair
Limited.

1b    Significant accounting policies

     The following accounting policies have been applied consistently in dealing
with items which are  considered  material in relation to the Group's  financial
statements. These financial statements are prepared in accordance with generally
accepted  accounting  principles  (GAAP) in Ireland  under the  historical  cost
convention  and comply with  financial  reporting  standards  of the  Accounting
Standards  Board,  as promulgated  by the Institute of Chartered  Accountants in
Ireland.  Where possible,  however,  financial information has been presented in
accordance  with the  presentation  and terminology of United States (U.S.) GAAP
except where such  presentation  is not consistent with Irish GAAP. A summary of
the  differences  between Irish GAAP and U.S. GAAP as applicable to the Group is
set out in Note 31.

      Basis of preparation

      Use of estimates

     The  preparation of the financial  statements in conformity  with generally
accepted  accounting  principles  in  Ireland  and  the UK  requires  the use of
management  estimates and assumptions that affect the reported amounts of assets
and  liabilities,  the disclosure of contingent  assets and  liabilities and the
reported  amounts of revenues and  expenses.  Actual  results  could differ from
these estimates.

      The consolidated financial statements are prepared in euro.

      Basis of consolidation

     The Group's  consolidated  financial  statements  comprise the consolidated
balance  sheets of Ryanair  Holdings plc and its subsidiary  undertakings  as of
March 31, 2003 and 2004 and the related  consolidated  profit and loss accounts,
consolidated  cash flow  statements  and  consolidated  statements of changes in
shareholders'  funds equity for each of the years in the three year period ended
March 31, 2004.

     The  results of  subsidiary  undertakings  acquired  or  disposed of in the
period are included in the consolidated profit and loss account from the date of
acquisition or up to the date of disposal.  Upon the  acquisition of a business,
fair  values  are  attributed  to the  separable  net  assets  acquired.  In the
Company's  financial  statements,  investments  in subsidiary  undertakings  are
stated at cost less any amounts written off.

     A separate  profit and loss  account for the Company is not  presented,  as
provided by Section 3 (2) of the Companies  (Amendment)  Act 1986.  The retained
profit for the year  attributable  to the  Company  was EUR Nil (2003:  EUR Nil,
2002: EUR Nil).

      Goodwill

     With effect from April 1, 1998, purchased goodwill, being the excess of the
consideration  over  the  fair  value  of net  assets  acquired  at the  date of
acquisition,  is capitalized  and amortized over its estimated  useful  economic
life,  currently  considered  to  approximate  to 20 years.  Purchased  goodwill
arising prior to that date was written off immediately  against reserves and was
not reinstated on implementation of Financial  Reporting  Standard 10 - Goodwill
and Intangible Assets (FRS 10) as permitted by that standard.

                                        F-7



               Notes forming part of the Financial Information (Continued)

      Revenues

     Scheduled  revenues  comprise  the  invoiced  value of  airline  and  other
services,  net of  government  taxes.  Revenue  from the sale of flight seats is
recognized  in the period in which the  service is  provided.  Unearned  revenue
represents  flight  seats  sold but not yet flown  and is  included  in  accrued
expenses  and other  liabilities  and released to the profit and loss account as
passengers fly. Unused tickets are recognized as revenue on a systematic  basis.
Miscellaneous  fees charged for any changes to flight  tickets are recognized in
revenue immediately.

     Ancillary  revenues  are  recognized  in the profit and loss account in the
period the ancillary services are provided.

      Tangible fixed assets and depreciation

     Tangible fixed assets are stated at cost less accumulated  depreciation and
provisions for impairments,  if any. Depreciation is calculated to write off the
cost,  less estimated  residual  value,  of assets on a straight line basis over
their expected useful lives at the following annual rates:




                                                                                                       

      Plant and equipment..............................................................               20-33.3%
      Fixtures and fittings............................................................                    20%
      Motor vehicles...................................................................                  33.3%
      Buildings........................................................................                     5%




     Aircraft  are  depreciated  on a straight  line basis over their  estimated
useful lives to estimated residual values. The current estimates of useful lives
and residual values are:




                              Number of Aircraft
         Aircraft Type        at March 31, 2004                 Useful Life                 Residual Value
                                                                                        
                                      15             20 years from date of manufacture   EUR 500,000
        Boeing 737-200's              6              20 years from date of manufacture   EUR 250,000
        Boeing 737-800's              41             23 years from date of manufacture   15% of original cost



     An element of the cost of an acquired aircraft is attributed on acquisition
to its service potential reflecting the maintenance condition of its engines and
airframe.  This  cost,  which can equate to a  substantial  element of the total
aircraft  cost,  is  amortized  over the shorter of the period to the next check
(usually  between 8 and 12 years for 737-800  aircraft) or the remaining life of
the aircraft.  The costs of  subsequent  major  airframe and engine  maintenance
checks are  capitalized and amortized over the shorter of the period to the next
check or the remaining life of the aircraft.

     Advance  and  option   payments  made  in  respect  of  aircraft   purchase
commitments and options to acquire  aircraft are recorded at cost and separately
disclosed.  On acquisition of the related aircraft,  these payments are included
as part of the cost of aircraft and are depreciated from that date.

      Financial Fixed Assets

      Financial fixed assets are shown at cost less provisions for impairments,
if any.

      Inventories

     Inventories,  principally  representing rotable aircraft spares, are stated
at the lower of cost and net realizable  value.  Cost is based on invoiced price
on an average basis for all stock categories. Net realizable value is calculated
as estimated selling price net of estimated selling costs.

      Foreign currency

     Transactions  arising in currencies other than the euro are translated into
euro at the rates of exchange  ruling at the date of the  transaction.  Monetary
assets and liabilities denominated in foreign currencies are generally stated at
the  rates of  exchange  prevailing  at the year end and all  exchange  gains or
losses are accounted for through the profit and loss account.

                                        F-8




               Notes forming part of the Financial Information (Continued)


      Derivative financial instruments

     The Group enters into transactions in the normal course of business using a
variety  of  derivative  financial  instruments  in order to hedge  against  its
exposures to  fluctuating  aircraft fuel prices and changes in foreign  exchange
and  interest  rates.  Derivative  financial  instruments  are  utilized  to cap
aircraft fuel prices,  foreign  exchange and interest rate exposures.  Gains and
losses on derivative financial instruments are recognized in the profit and loss
account  when  realized  as an offset to the related  income or expense,  as the
Group does not enter into any such transactions for speculative purposes.

      Taxation

     Corporation  tax is  provided  on taxable  profits at current  rates.  Full
provision  is made for all  timing  differences  at the  balance  sheet  date in
accordance with Financial Reporting Standard No. 19 "Deferred Tax." Provision is
made at tax rates that are  expected to apply in the periods in which the timing
differences are expected to reverse.

      Leases

     Assets held under finance  leases are  capitalized in the balance sheet and
are  depreciated  over their estimated  useful lives.  The present values of the
future lease payments are recorded as  obligations  under finance leases and the
interest  element  of the lease  obligation  is  charged  to the profit and loss
account over the period of the lease in proportion to the balances outstanding.

     Expenditure  arising  under  operating  leases is charged to the profit and
loss  account  as  incurred.  The group  also  enters  into  sale and  leaseback
transactions whereby it sells the rights to acquire an aircraft to a third party
and subsequently leases the aircraft back, by way of operating lease. Any profit
or loss on the disposal is spread over the lease term. The profit or loss amount
deferred is included  within other creditors and analyzed into its components of
greater or less than one year.

      Aircraft maintenance costs

     The accounting for the cost of providing  major airframe and certain engine
maintenance  checks is described  in the  accounting  policy for tangible  fixed
assets and depreciation.

     With respect to the group's operating lease agreements, where the group has
a commitment to maintain the  aircraft,  provision is made during the lease term
for the obligation based on estimated future costs of major airframe and certain
engine maintenance  checks by making appropriate  charges to the profit and loss
account calculated by reference to the number of hours or cycles operated during
the year.

      All other maintenance costs are expensed as incurred.

      Pension costs

     The Group operates both defined benefit and defined  contribution  schemes.
In relation  to the defined  benefit  scheme the cost of  providing  pensions to
employees is charged to the profit and loss  account on a systematic  basis over
the service lives of those employees. Pension costs are determined by an actuary
by reference to a funding plan and funding assumptions. The regular pension cost
is expressed as a substantially  level proportion of current and expected future
pensionable payroll.  Variations from regular cost are spread over the remaining
service lives of the current employees.

     To the extent that the pension cost is different from the cash contribution
to the pension  scheme,  a provision or  prepayment is recognized in the balance
sheet.

     The cost of providing the defined  contribution benefit plan is expensed as
incurred.

                                        F-9



               Notes forming part of the Financial Information (Continued)

      Statement of cash flows

      Cash represents cash held at bank available on demand, offset by bank
overdrafts.

     Liquid resources are current asset  investments  (other than cash) that are
readily  convertible  into known amounts of cash and  restricted  cash balances.
Liquid  resources  include  investments  in commercial  paper,  certificates  of
deposit and cash deposit of less than one year.

      Operating profit before amortization of goodwill

     Operating profit is presented  before the charge for goodwill  amortization
because  management  believes  this  presentation  is  helpful to  investors  as
goodwill   amortization  is  considered  to  be  a  non-operational  item.  This
presentation  may also  facilitate  comparison with other  companies'  financial
statements  and  management  believes  that this measure is used by investors in
their assessment of the underlying performance of the company.

2     Cash and liquid resources

     Cash and liquid  resources,  net of overdrafts of EUR 0.3m (2003: EUR 1.3m)
amounted to EUR 1,257.0m (2003:  EUR 1,058.9m).  This includes EUR 200.0m (2003:
EUR  120.9m)  held on deposit as  collateral  for certain  derivative  financial
instruments and debt financing arrangements entered into by the group.

3     Accounts receivable





                                                                                   At March 31,    At March 31,
                                                                                       2003              2004
                                                                                      EUR 000          EUR 000
                                                                                                    

      Trade receivables......................................................          15,316           15,284
      Provision for doubtful debts...........................................           (346)            (352)
                                                                                       14,970           14,932



      All amounts fall due within one year.

      The movement in the provision for bad debts is as follows:




                                                       Balance at      Additions
                                                       beginning       charged to                      Balance at
                                                        of year         expenses       Deductions     end of year
                                                         EUR 000         EUR 000         EUR 000         EUR 000
                                                                                                

      Year ended March 31, 2003...............             359               -            (13)             346
      Year ended March 31, 2004...............             346               6               -             352



4     Other assets




                                                                                              At March 31,
                                                                                         2003            2004
                                                                                        EUR 000         EUR 000
                                                                                                      

      Prepayments.............................................................           5,679          11,674
      Interest Receivable.....................................................           7,013           4,611
      Value Added Tax recoverable.............................................           3,678           2,966
                                                                                        16,370          19,251



      All amounts fall due within one year.


5     Inventories




                                                                                             At March 31,
                                                                                         2003            2004
                                                                                       EUR 000         EUR 000
                                                                                                     

      Aircraft spares ........................................................          21,596          24,669
      Duty free and other inventories.........................................           1,192           1,771
                                                                                        22,788          26,440



     There  are  no  material   differences  between  the  replacement  cost  of
inventories and the balance sheet amounts.

                                        F-10



               Notes forming part of the Financial Information (Continued)

6     Tangible fixed assets




                                                        Hangar         Plant     Fixtures
                                                           &            &           &        Motor
                                            Aircraft   Buildings    Equipment    Fittings   Vehicles    Total
                                             EUR 000    EUR 000      EUR 000     EUR 000    EUR 000    EUR 000
                                                                                        

      (i)  Year ended March 31, 2003
      Cost
         At March 31, 2002..................1,163,694      6,558        2,727      7,541       986   1,181,506
         Additions............................474,757        156          663      1,559       345     477,480
         Disposals.............................. (42)       (13)            -          -     (635)       (690)
         At March 31, 2003..................1,638,409      6,701        3,390      9,100       696   1,658,296
      Depreciation
         At March 31, 2002....................219,852      1,641        1,751      5,511       945     229,700
         Charge for year.......................74,683        404          436      1,182       160      76,865
         Disposals.............................. (42)        (4)            -          -     (584)       (630)
         At March 31, 2003....................294,493      2,041        2,187      6,693       521     305,935
      Net book value
         At March 31, 2003..................1,343,916      4,660        1,203      2,407       175   1,352,361



                                                        Hangar         Plant     Fixtures
                                                           &            &           &        Motor
                                            Aircraft   Buildings    Equipment    Fittings   Vehicles    Total
                                             EUR 000    EUR 000      EUR 000      EUR 000    EUR 000    EUR 000

         (ii)  Year ended March 31, 2004
      Cost
         At March 31, 2003..................1,638,409      6,701        3,390      9,100       696   1,658,296
         Additions............................317,664      6,380          858        618        49     325,569
         Disposals..............................    -          -          (1)          -     (279)       (280)
         At March 31, 2004..................1,956,073     13,081        4,247      9,718       466   1,983,585
      Depreciation
         At March 31, 2003....................294,493      2,041        2,187      6,693       521     305,935
         Charge for year.......................98,945        508          682      1,135       121     101,391
         Disposals..............................    -          -          (1)          -     (266)       (267)
         At March 31, 2004....................393,438      2,549        2,868      7,828       376     407,059
      Net book value
         At March 31, 2004..................1,562,635     10,532        1,379      1,890        90   1,576,526



     At March 31,  2004,  aircraft  with a net book  value of EUR  1,204,431,888
(March 31, 2003,  EUR  1,002,841,729)  were mortgaged to lenders as security for
loans. Under the security arrangements for the Group's new 737-800 aircraft, the
Group does not hold legal title to those  aircraft  while  related  loan amounts
remain outstanding.

     At March 31, 2004,  the net book value of fixed  assets held under  finance
leases was EUR nil (March 31, 2003, EUR nil).  Depreciation  on these assets for
the years ended  March 31,  2004 and March 31, 2003  amounted to EUR nil and EUR
164,590 respectively.

     At March 31,  2004,  the cost and net book value of aircraft  included  EUR
327,029,831  in respect of advance  payments on aircraft  (March 31,  2003:  EUR
259,358,902).  This amount is not depreciated.  The cost and net book value also
includes capitalized aircraft maintenance and aircraft similators.

                                        F-11



               Notes forming part of the Financial Information (Continued)


     At March 31, 2004 fixed asset additions of EUR 325,567,390 (March 31, 2003:
EUR 477,480,249) was comprised of assets paid for of EUR 325,567,390  (March 31,
2003: EUR 469,878,312) and the balance represented unpaid additions.

     The depreciation  charge for the year includes an exceptional charge of EUR
3.3m which  relates to aircraft  which were retired early as a result of scratch
marks that occurred during an aircraft painting programme.

7     Intangible assets





7(a)  Intangible fixed assets

      Group
                                                                                               Purchased Goodwill
                                                                                                       EUR 000
                                                                                                      

      Cost
         At beginning of year.......................................................                         -
         Acquisitions in year.......................................................                    46,841
         At end of year.............................................................                    46,841
      Amortization
         At beginning of year.......................................................                         -
         Amortization in year.......................................................                     2,342
         At end of year.............................................................                     2,342
      Net Book Value
         At March 31, 2004..........................................................                    44,499
         At March 31, 2003..........................................................                         -



7(b)  Acquisition of subsidiary undertakings

     On April 10, 2003 the group acquired  certain assets of KLM UK Limited from
KLM Royal  Dutch  Airlines  (known  as the  "Buzz"  acquisition).  This has been
accounted for using the  acquisition  method of accounting.  The assets acquired
and consideration paid were as follows:




      Group
                                                                        Book value
                                                                        at date of      Fair value    Purchased
                                                                        acquisition    adjustments     Goodwill
                                                                           EUR 000        EUR 000       EUR 000

                                                                                                  

         Provisions for onerous lease contracts.....................            -         (26,046)     (26,046)
         Goodwill arising on acquisition............................                                    46,841
         Purchase consideration.....................................                                    20,795

      Satisfied by:
         Cash Consideration.........................................                                    20,795
         Total cost of acquisition..................................                                    20,795



                                        F-12



               Notes forming part of the Financial Information (Continued)

In addition in the period to March 31, 2004 Ryanair had paid EUR 11.9m in
respect of the onerous  lease  provision set out above.

The acquisition of certain assets from KLM UK Limited principally comprised:

     -   Aircraft  operating leases of six Boeing  737-300's and four BAE
         146-200's.  Because the fixed cost of these leases was substantially
         above market value at the date of acquisition,  the group has provided
         for the onerous element of these leases.

     -   Transfer of 110 Buzz employees to Buzz Stansted Limited; and

     -   Transfer of certain landing and take-off slots at Stansted Airport.

7(c)  Re-organization costs relating to acquisition

     Buzz Stansted Limited, the new operating company, was closed from April 11,
2003 to May 1, 2003, to allow the group to re-organize  the assets  acquired and
integrate them into its existing operations. The costs incurred relating to this
reorganization amounted to EUR 3.0 m (EUR 2.7 m net of tax); (see note 21).

8     Accounts payable

Accounts payable: represents trade creditors payable within one year.

Accounts payable falling due after one year:  consists of long term minimum
obligations arising from an engine maintenance  contract and deferred  gains
arising  from the sale and  leaseback of aircraft.  During the year, Ryanair
entered into a sale and leaseback  arrangement  for 10 new Boeing 737-800
aircraft.  The aircraft are operated  under a seven year lease  arrangement
and Ryanair does not have the right or  obligation  to acquire the aircraft at
the end of seven years.




9     Accrued expenses and other liabilities

                                                                                            At March 31,
                                                                                        2003             2004
                                                                                      EUR 000           EUR 000
                                                                                                    
      Current:
         Accruals...................................................................    48,196          70,915
         Taxation...................................................................    58,907          76,122
         Unearned revenue...........................................................   144,225         191,171
                                                                                       251,328         338,208







      Taxation above comprises:

                                                                                             At March 31,
                                                                                        2003              2004
                                                                                      EUR 000            EUR 000
                                                                                                     
         PAYE (payroll taxes).......................................................    3,370            3,482
         Corporation tax............................................................    9,789            9,764
         Other tax (including air passenger duty)...................................   45,748           62,876
                                                                                       58,907           76,122






10    Maturity analysis of long term debt

                                                                                            At March 31,
                                                                                        2003             2004
                                                                                      EUR 000           EUR 000
                                                                                                    
         Due within one year:
         Secured debt...............................................................   63,291           80,337
         Obligations under finance leases...........................................        -                -
                                                                                       63,291           80,337
         Due between one and two years:
         Secured debt ..............................................................   66,480           84,209
         Obligations under finance leases...........................................        -                -

         Due between two and five years:
         Secured debt ..............................................................  220,869          276,715

         Due after 5 years:
         Secured debt...............................................................  486,585          511,721
                                                                                      773,934          872,645
                                                                                      837,225          952,982


                                        F-13



               Notes forming part of the Financial Information (Continued)

     Notes on long term debt other than finance leases


     (i) Aircraft Facility

     At March 31, 2003 and March 31, 2004, the Group had  borrowings  equivalent
to EUR  828,233,318 and EUR  944,989,060,  from various  financial  institutions
provided  on the basis of  guarantees  issued by the  Export-Import  Bank of the
United  States to finance  the  acquisition  of forty one Boeing  737-800  "next
generation" aircraft.  The guarantees are secured with a first fixed mortgage on
the delivered aircraft.  At March 31, 2004 the group had taken delivery of 41 of
these  aircraft.  The remaining  balance of long term debt relates to debt drawn
down to fund the acquisition of an aircraft  simulator.  Details of the interest
rates and terms of such debt are set out in Note 15.

     (ii) CAE Financing

     At March 31, 2003 and March 31, 2004, the Group had other borrowings of EUR
8,991,678 and EUR 7,992,603.  This loan has been provided by Export  Development
Canada, a Canadian  government agency, to finance the acquisition of an aircraft
simulator.  The loan was  originally  drawn down in  February  2002.  A Canadian
governmental  guarantee  for the  financing  is secured  with a mortgage  on the
delivered aircraft simulator.


     (iii) Maturity analysis of long term debt other than finance leases

     The following table sets out the maturities of the loans  described  above,
analyzed by year of repayment:




                                                                                                    At March 31,
      Years ending March 31,                                                                             2004
                                                                                                       EUR 000
                                                                                                      

      2005                                                                                              80,337
      2006                                                                                              84,209
      2007                                                                                              88,076
      2008                                                                                              92,162
      2009-2016                                                                                        608,198
                                                                                                       952,982



     (v)    Analysis    of    changes    in    borrowings    during   the   year




                                                                                 Total Fiscal      Total Fiscal
                                                                    Bank Loans         2004              2003
                                                                      EUR 000        EUR 000           EUR 000
                                                                                                 
         Opening balance at start of year.............................837,225         837,225          550,502
         Loans raised to finance aircraft/simulator purchases.........187,035         187,035          331,502
         Repayments of amounts borrowed..............................(71,278)        (71,278)         (44,779)
      Closing balance at end of year.........................         952,982         952,982          837,225



                                      F-14



           Notes forming part of the Financial Information (Continued)

11    Short term borrowings



                                                                                            At March 31,
                                                                                        2003              2004
                                                                                      EUR 000           EUR 000
                                                                                                     

      Bank overdrafts (represented by unpresented cheques)..............................1,316              345




12    Provisions for liabilities and charges



                                                                                              At March 31,
                                                                                         2003             2004
                                                                                       EUR 000          EUR 000
                                                                                                     
      Provision for aircraft maintenance:
         At beginning of year.......................................................        -                -
         Charge for the year........................................................        -            6,522
         At end of year.............................................................        -            6,522

      Deferred taxation: (see Note 24)
         At beginning of year.......................................................   49,317           67,833
         Charge for the year........................................................   18,516           19,837
         At end of year.............................................................   67,833           87,670
      Total provision at end of year................................................   67,833           94,192




13    Share capital and share premium account


      (a)  Share Capital




                                                                                             At March 31,
                                                                                        2003             2004
                                                                                       EUR 000          EUR 000
                                                                                                    
      Authorized:
         840,000,000 ordinary equity shares of 1.27 euro cent each..................   10,668           10,668

      Allotted, called up and fully paid:
         755,130,716 ordinary equity shares of 1.27 euro cent each at
         March 31, 2003 and 759,217,140 ordinary equity shares of 1.27 euro
         cent each at March 31, 2004................................................    9,588             9,643



     During the year ended March 31, 2003,  100,000  ordinary shares were issued
upon the exercise of options.

     (b) Share premium account




                                                                                                      EUR 000
                                                                                                      
      Balance at March 31, 2003...............................................                         553,512
      Share premium arising from the exercise of 4,140,424 options............                           6,894
      Balance at March 31, 2004...............................................                         560,406




      (c)  Share options and share purchase arrangements

     On May 21,  1997 the Group  granted  seven  senior  managers  options  over
ordinary shares with an equivalent  value of IR POUND 200,000 (EUR 253,948) each
at the Initial  Public  Offering  (the "IPO") strike price of IR POUND 1.95 (EUR
2.48)  less a  discount  of 10%,  resulting  in the  issue  of  717,948  options
(equivalent  to  2,871,792  after the stock  splits  in both  December  2001 and
February  2000). At March 31, 2004, the equivalent of 2,861,716 of these options
have been exercised.  The balance of these options have been exercised since the
year end.
                                      F-15



           Notes forming part of the Financial Information (Continued)

     In  addition,  the Group  adopted a stock  option plan (the  "Stock  Option
Plan")  following  shareholder  approval in 1998.  Under the Stock  Option Plan,
current or future employees or executive directors of the Company may be granted
options to purchase an aggregate of up to approximately 5% (when aggregated with
other  ordinary  shares  over  which  options  are  granted  which have not been
exercised) of the  outstanding  ordinary  shares of Ryanair at an exercise price
equal to the market  price of the  ordinary  shares at the time the  options are
granted. Options were granted each year between fiscal 1998 and fiscal 2003. The
terms of the Stock Option  Plan,  and the number of ordinary  shares  subject to
options  granted under the Stock Option Plan,  may be changed from time to time.
During 2003 the company  implemented  a new staff share option  scheme which has
been  approved  by the revenue  authorities  in the UK and  Ireland.  There were
2,280,177  options  granted  under the  scheme,  which under the plan rules will
become  exercisable in 2009. At March 31, 2004,  24,206,538 options in aggregate
had been issued under these plans.  Under plan rules  10,799,401  options issued
under the 1998 plan became  exercisable  in June 2003.  The options  outstanding
under the various stock option plans are set out below:






                                                                                                       Weighted
                                                                                                        Average
                                                                                  Share Options     Exercise Price
                                                                                                     
      Outstanding at March 31, 2002..........................................      20,936,631            EUR 3.09
      Exercised..............................................................       (100,000)            EUR 0.56
      Granted................................................................       5,763,407            EUR 5.65
      Expired................................................................       (146,183)            EUR 5.00
      Outstanding at March 31, 2003..........................................      26,453,855            EUR 3.62
      Exercised..............................................................     (4,140,424)            EUR 1.68
      Granted................................................................       2,280,177            EUR 5.71
      Expired................................................................       (387,070)            EUR 5.00
      Outstanding at March 31, 2004..........................................      24,206,538            EUR 4.13



     The mid-market price of Ryanair Holdings plc's ordinary shares on the Irish
Stock  Exchange at March 31, 2004 was EUR 4.58. The highest and lowest prices at
which the shares traded on the Irish Stock  Exchange in the year ended March 31,
2004 were EUR 7.59 and EUR 4.27, respectively.


14    Financial instruments

     Ryanair utilizes  financial  instruments to reduce exposure to market risks
resulting  from  fluctuations  in foreign  exchange  rates,  interest  rates and
aircraft  fuel  prices.  The Group  does not enter into  these  instruments  for
speculative purposes.

     Derivative  financial  instruments are contractual  agreements  whose value
reflects  price  movements  in an  underlying  asset.  Ryanair  uses  derivative
financial  instruments,  where  appropriate,  to generate the desired  effective
profile of currency, interest and aircraft fuel price risk.

     Notes 15 to 17 below give details as to the Group's  financial  instruments
held, in accordance with the requirements of Financial Reporting Standard No. 13
"Derivatives and Other Financial Instruments:  Disclosures" (the "Standard"). As
permitted by this Standard,  short term debtors and creditors have been excluded
from all numerical disclosures shown in notes 15 to 17.

                                      F-16


           Notes forming part of the Financial Information (Continued)

15    Interest rate risk

Financial liabilities

     The net interest rate risk profile of Ryanair's  financial  liabilities  at
March 31, 2003 and 2004 was as follows:




                                                              At March 31, 2003              At March 31, 2004
                                                           Fixed     Floating    Total     Fixed   Floating   Total
                                                         EUR 000     EUR 000   EUR 000   EUR 000   EUR 000   EUR 000
                                                                                              
      Short-term borrowings.........................           -       1,316     1,316         -       345       345
      Current maturities of long-term debt..........      63,291           -    63,291    77,578     2,759    80,337
      Non-current maturities of long term debt......     773,934           -   773,934   839,819    32,826   872,645
                                                         837,225       1,316   838,541   917,397    35,930   953,327



     Average  interest rates  applicable to fixed  financial  liabilities  shown
above are as follows:



                                                Weighted    Weighted            Weighted   Weighted
                                                 average    average   Total at   average    average   Total at
                                                  years     interest  March 31,   years     interest  March 31,
                                                remaining     rate      2003    remaining     rate      2004
                                                                      EUR 000                         EUR 000
                                                                                      
      Fixed euro denominated long term debt.         9.7      5.28%   828,233       10.3      5.59%   909,404
      Other euro debt.......................         9.0      5.81%     8,992        7.8      5.81%     7,993
                                                                      837,225                         917,397


     All long term euro fixed debt shown above matures between 2011 and 2016 (at
March 31, 2003:  2011 and 2015) and attracts a range of fixed  interest rates of
between 4.93% and 5.97% (at March 31, 2003: 4.93% and 5.60%).

     Floating interest rates on financial  liabilities are generally  referenced
to inter-bank interest rates (principally Euribor).

Financial assets

     The Group holds significant cash balances that are invested on a short-term
basis.  At March 31, 2004 all of the  Group's  cash and liquid  resources  had a
maturity of one year or less and  attracted a weighted  average rate of interest
of 2.11% (2003: 2.79%).

     Interest rates on financial  assets are generally  based on the appropriate
Libor, Euribor and Euribor-based bank offered rates.

Interest rate related derivative arrangements

     The group's objective is to reduce interest rate risk through a combination
of financial  instruments which lock in interest rates on debt and by matching a
proportion of floating rate assets with floating rate liabilities.  In line with
this  strategy,  the group has  entered  into a series of  interest  rate  swaps
whereby it has effectively  converted almost all of its floating rate debt under
each  of its  long  term  debt  facilities  into  fixed  rate  debt.  Loans  for
approximately  4% of long  term  debt are not  covered  by such  swaps  and have
therefore  remained  at floating  rates  linked to Euribor.  The  interest  rate
exposure  from these  loans is hedged by a similar  amount of cash on deposit at
floating rates. Interest rate swaps have also been used to convert floating rate
rentals on various aircraft operating leases into fixed rate rentals.

     The table below illustrates the effect of swap transactions  (each of which
is with an established  international  financial counterparty) on the profile of
the group's debt.

                                      F-17



           Notes forming part of the Financial Information (Continued)




                                                        At March 31, 2003              At March 31, 2004
                                                    Fixed    Floating    Total     Fixed    Floating    Total
                                                    EUR 000    EUR 000  EUR 000   EUR 000    EUR 000    EUR 000
                                                                                        
      Short-term borrowings.....................         -      1,316     1,316         -        345       345
      Long term debt............................   581,447    246,786   828,233   536,718    408,271   944,989
      Other debt................................     8,992          -     8,992     7,993          -     7,993
      Borrowing profile before swap transactions   590,439    248,102   838,541   544,711    408,616   953,327
      Interest rate swaps.......................   246,786  (246,786)         -   372,686  (372,686)         -
      Borrowing profile after swap transactions.   837,225      1,316   838,541   917,397     35,930   953,327



     The  profile  of the  group's  interest  rate swaps for  existing  debt and
operating lease commitments are as follows:




                                                   Notional         Debt             Debt       Interest Rate
                                                    Amount      Commencement     Termination       Payable
                                                   EUR 000         Dates            Dates
                                                                                         
      2004 - interest rate swaps.................   710,972     2002 - 2004      2010 - 2016     5.37 - 5.97%
      2003 - interest rate swaps.................   246,786     2002 - 2003      2014 - 2015     5.37 - 5.91%


     In  addition to the above,  the group has entered  into a series of forward
starting  interest rate swaps in order to cap interest rate risk which arises in
respect of its forecasted  draw-downs of long term debt. Details of these are as
follows:




                                                   Notional          Loan             Loan       Interest Rate
                                                    Amount       Commencement      Termination      Payable
                                                   EUR 000           Dates             Dates
                                                                                         
      2004 - Forward starting interest rate swaps   412,700      2004 - 2005       2016 - 2017   5.70 - 5.73%
      2003 - Forward starting interest rate swaps   875,000      2003 - 2005       2015 - 2017    5.63 -5.75%




16    Currency rate risk and aircraft fuel price risk

Currency rate risk

     Ryanair has exposure to various reporting currencies  (principally sterling
and US dollars) due to the international nature of its operations. The following
table  shows  the  net  amount  of  monetary  assets  of  Ryanair  that  are not
denominated in euro at March 31, 2003 and March 31, 2004:




                                                        At March 31, 2003              At March 31, 2004
                                                                           euro                           euro
                                                       GBP        US$     Equiv     GBP         US$      Equiv
      Monetary assets                               POUND 000   $000    EUR 000  POUND 000     $000     EUR 000
                                                                                        
         Sterling cash and liquid resources......    43,344         -    66,464    27,151          -    40,774
         USD cash and liquid resources...........         -     7,240     6,645         -     42,477    37,749
                                                     43,344     7,240    73,109    27,151     42,477    78,523



     Ryanair also enters into US dollar and sterling  currency forward contracts
in order to manage  functional  currency  risk  which  arises on its  forecasted
aircraft  payments,  fuel,  maintenance and aviation  insurance costs, which are
primarily  denominated in US dollars and certain of its revenue income  streams,
which arise in sterling. The following table gives details of Ryanair's currency
forward contracts as at March 31, 2003 and March 31, 2004:






                                                              At March 31, 2003          At March 31, 2004
                                                                             euro                        euro
      Currency Forward Contracts                            GBP     US$     Equiv      GBP      US$      Equiv
                                                       POUND 000   $000    EUR 000  POUND 000  $000     EUR 000
                                                                                        
         US dollar currency forward contracts for
            aircraft purchases...................              -  203,500   189,417      -   441,500   362,268
         US dollar currency forward contracts for fuel
            and other purchases..................              -  169,000   156,526      -   144,500   119,520
         Sterling currency forward contracts for
            sterling revenues....................          7,000        -    10,124      -         -         -



                                      F-18



           Notes forming part of the Financial Information (Continued)

Aircraft fuel price risk

     Ryanair enters into derivative contracts to fix the price of its forecasted
aircraft fuel  purchases.  At March 31, 2003 and 2004,  the following fuel price
contracts were outstanding:




                                                                                       At March 31,
                                                                                  2003              2004
                                                                              (000 Metric       (000 Metric
                                                                                Tonnes)           Tonnes)
                                                                                              
      Aircraft fuel fixed price contracts.................................        393               323




17    Fair values

     Fair value is the amount at which a financial instrument could be exchanged
in an arm's length transaction between informed and willing parties,  other than
as part of a forced  liquidation or sale. The following  methods and assumptions
were  used to  estimate  the fair  value  of each  material  class of  Ryanair's
financial instruments:

o    Cash and liquid  resources,  current portions of bank loans and overdrafts:
     carrying amount  approximates to fair value due to the short term nature of
     these instruments.

o    Bank loans carrying fixed rates of interest:  the repayments  which Ryanair
     is committed to make have been discounted at the relevant rates of interest
     applicable at March 31, 2003 and March 31, 2004,  which would be payable by
     a third party to assume the obligation.

o    Off balance sheet interest rate  contracts:  discounted  cash flow analyses
     have been used to determine the estimated  amount  Ryanair would receive or
     pay to terminate the contracts.  Discounted cash flow analyses are based on
     estimated future interest rates.

o    Off  balance  sheet  currency  forward  and  aircraft  fuel  contracts:   a
     comparison  of  the  contracted  rate  to the  market  rate  for  contracts
     providing a similar risk management profile at March 31, 2003 and March 31,
     2004 has been made.

The  fair  value  of  Ryanair's  financial  instruments  at 2003 and 2004 was as
follows:




                                                                     At March 31, 2003       At March 31, 2004
                                                                  Carrying                Carrying
                                                                   amount    Fair value    amount    Fair value
                                                                  EUR 000      EUR 000    EUR 000      EUR 000
                                                                                             
      On balance sheet instruments
         Cash on hand...............................................77,866      77,866      25,778      25,778
         Liquid resources..........................................982,352     982,352   1,231,572   1,231,572
         Short term borrowings.....................................(1,316)     (1,316)       (345)       (345)
         Long term debt..........................................(837,225)   (912,576)   (952,982)   (997,685)
      Derivative instruments
         Forward starting interest rate swaps (loss).....................-    (81,024)           -    (44,875)
         Interest rate swaps (loss)                                      -           -           -    (90,420)
         US dollar currency forward  contracts (loss)....................-     (9,045)           -    (36,181)
         Sterling currency forward contracts (loss)......................-       (925)           -           -
         Aircraft fuel price contracts gain..............................-       3,306           -      16,723


     All of the off-balance  sheet instruments shown above were held for hedging
purposes. The fair value of the off-balance sheet instruments in the table above
equates to the net unrealized gains and losses on these  instruments  which were
unrecognized     at    March     31,     2003    and     March     31,     2004.

                                      F-19



           Notes forming part of the Financial Information (Continued)

     On the basis of no  movement  in fuel  prices  and  exchange  rates,  these
unrealized  gains and losses will impact on Ryanair's profit and loss account in
the following years:



                                                                             Total at                 Total at
                                                                Maturing     March 31,    Maturing    March 31,
      Off balance sheet instruments                              in 2004       2003       in 2005       2004
                                                                 EUR 000     EUR 000      EUR 000      EUR 000
                                                                                             
         US dollar currency forward contracts (loss)..............(9,045)     (9,045)     (36,181)    (36,181)
         Sterling currency forward contracts (loss).................(925)       (925)            -           -
         Aircraft fuel price contracts gain.........................3,306       3,306       16,723      16,723
                                                                  (6,664)     (6,664)     (19,458)    (19,458)


     Unrealized gains and losses on the Group's forward  starting  interest rate
swaps and interest rate swaps of EUR 135.3 million (at March 31, 2003:  EUR 81.0
million)  will be  amortized to the profit and loss account over the period from
the date of the draw-down of the long term debt and operating leases  (typically
7 to 12 years  from the year  end),  as an offset to the  related  interest  and
rental expense.


18    Concentrations of credit risk

     The Group's  revenues derive  principally  from airline travel on scheduled
and chartered services, car hire, in-flight and related sales. Revenue is wholly
derived from European routes. No individual  customer accounts for a significant
portion of total revenue.


19    Analysis of operating revenues

     All revenues derive from the Group's  principal  activity as an airline and
include  scheduled  and  chartered  services,  car  hire,  in-flight,  internet,
non-flight-scheduled and related sales.

     Revenue is analyzed by geographical area (by country of origin) as follows:





                                                                        Year ended    Year ended    Year ended
                                                                         March 31,      March 31,     March 31,
                                                                            2002          2003          2004
                                                                          EUR 000       EUR 000       EUR 000
                                                                                                
      United Kingdom................................................       355,708       466,749       518,528
      Other European countries......................................       268,342       375,759       555,696
                                                                           624,050       842,508     1,074,224


      Ancillary revenues included in total revenue above comprise:


                                                                        Year ended    Year ended      Year ended
                                                                         March 31,     March 31,      March 31,
                                                                            2002          2003           2004
                                                                           EUR 000       EUR 000       EUR 000
      Car hire......................................................        18,905        27,615        35,110
      In-flight.....................................................        18,030        23,142        30,100
      Internet income...............................................         4,831        12,159        17,721
      Non-flight scheduled..........................................        16,662        35,291        66,616
      Charter.......................................................        14,631        12,350           111
                                                                            73,059       110,557       149,658



     All of the Group's operating profit arises from airline-related activities.

     The major revenue earning assets of the Group are comprised of its aircraft
fleet,  which is registered in Ireland and the United  Kingdom and therefore all
profits  accrue in Ireland and the United  Kingdom.  Since the Group's  aircraft
fleet is flexibly employed across its route network,  there is no suitable basis
of allocating  such assets and related  liabilities  to  geographical  segments.
Internet income comprises revenue generated from Ryanair.com, excluding internet
car hire  revenue,  which is included  under the  heading  car hire.  Non flight
scheduled  revenue  arises  from  the  sale  of  rail  and  bus  tickets,  hotel
reservations and other revenues generated including excess baggage charges.

                                      F-20



           Notes forming part of the Financial Information (Continued)

20    Staff numbers and costs

     The average weekly number of employees,  including the executive  director,
during the years presented, analyzed by category, was as follows:





                                                                          Year ended    Year ended    Year ended
                                                                            March 31,    March 31,      March 31,
                                                                               2002         2003          2004
                                                                                                 
         Flight and cabin crew..................................................792          983         1,530
         Sales, operations and administration...................................755          763           758
                                                                              1,547        1,746         2,288


      The aggregate payroll costs of these persons were as follows:

                                                                         Year ended    Year ended    Year ended
                                                                          March 31,     March 31,     March 31,
                                                                             2002          2003          2004
                                                                           EUR 000       EUR 000       EUR 000
         Wages and salaries and related costs...............................70,551        82,633       112,258
         Social welfare costs................................................6,462         7,835         9,660
         Other pension costs.................................................1,227         2,605         1,706
                                                                            78,240        93,073       123,624




21    Other operating expenses





                                                                       Year ended      Year ended    Year ended
                                                                         March 31,      March 31,     March 31,
                                                                            2002           2003          2004
                                                                          EUR 000        EUR 000       EUR 000
                                                                                                 
         Fuel and oil......................................................103,918       128,842       174,991
         Maintenance, materials and repairs.................................26,373        29,709        43,420
         Marketing and distribution costs...................................12,356        14,623        16,141
         Aircraft rentals....................................................4,021             -        11,541
         Route charges......................................................46,701        68,406       110,271
         Airport & handling charges.........................................84,897       107,994       147,221
         Other costs........................................................45,601        59,522        78,034
                                                                           323,867       409,096       581,619
      Exceptional costs
         Aircraft rentals........................................................-             -        13,291
         Buzz re-organization....................................................-             -         3,012
                                                                                 -             -        16,303
                                                                           323,867       409,096       597,922



     Exceptional items are those items that are material items which derive from
events or transactions that fall within the ordinary activities of the group but
which in  management  judgement  need to be disclosed by virtue of their size or
incidence.  The  exceptional  costs  relate to the closure of Buzz for one month
post  acquisition to restructure  the business and integrate it into Ryanair and
the exceptional lease costs associated with the early permanent  retirement of 6
Boeing 737-200  aircraft which are no longer operated due to scratch marks which
occurred  during an  aircraft  painting  programme.  The costs  are  treated  as
exceptional as they are material to the results for the year.

                                      F-21



           Notes forming part of the Financial Information (Continued)

     Fuel and oil

     Fuel and oil  costs  include  fuel  costs  for  scheduled  services  of EUR
101,390,040,  EUR  126,711,235 and EUR 174,990,990 in respect of the years ended
March 31, 2002, March 31, 2003 and March 31, 2004, respectively.


22    Statutory and other information





                                                                         Year ended    Year ended    Year ended
                                                                          March 31,     March 31,     March 31,
                                                                             2002          2003          2004
                                                                           EUR 000       EUR 000        EUR 000
                                                                                                  
      Directors' emoluments:
      Fees..........................................................           160           198           269
      Other emoluments, including consultancy fees, bonus and
          pension contributions.....................................           694           822           721
      Depreciation of tangible fixed assets.........................        59,010        76,865       101,391
      Auditors' remuneration (including expenses) (i)...............           121           180           169
      Audit related services (ii)...................................            35            14            17
      Taxation services (iii).......................................           153           213           167
      All other fees (iv)...........................................             -             2             -
      Operating lease charges-
      aircraft (note 27(b)):........................................         4,021             -        24,832
      Amortization of goodwill......................................                                     2,342



     (i)  Audit  services  include  audit  work  performed  on the  consolidated
          financial  statements,  as  well  as  work  that  generally  only  the
          independent  auditor can reasonably be expected to provide,  including
          comfort letters,  statutory  audits,  and discussions  surrounding the
          proper application of financial accounting and/or reporting standards.
     (ii) Audit related services are for assurance and related services that are
          traditionally  performed by the  independent  auditor,  including  due
          diligence related to mergers and  acquisitions,  employee benefit plan
          audits,  and special  procedures  required to meet certain  regulatory
          requirements.
     (iii)Tax services include all services,  except those services specifically
          related  to  the  audit  of  financial  statements,  performed  by the
          independent   auditor's   tax   personnel,   including  tax  analysis;
          supporting  other  tax-related   regulatory   requirements;   and  tax
          compliance and reporting.
     (iv) Other fees are those  associated  with  services  not  captured in the
          other categories.

     (a)  Fees and emoluments - executive director




                                                                           Year ended    Year ended   Year ended
                                                                            March 31,     March 31,    March 31,
                                                                              2002          2003          2004
                                                                            EUR 000       EUR 000       EUR 000
                                                                                                 
      Basic salary..................................................           474           505          505
      Performance related bonus.....................................           180           228          127
      Pension contributions.........................................            40            49           49
                                                                               694           782          681



      During each year Michael O'Leary was the only executive director.


      (b)  Fees and emoluments-Non executive directors




                                                                       Year ended    Year ended    Year ended
                                                                         March 31,     March 31,     March 31,
                                                                            2002          2003          2004
                                                                          EUR 000       EUR 000       EUR 000
                                                                                                
      Fees..........................................................          160           198          269
      Emoluments....................................................            -            40           40
                                                                              160           238          309


      At March 31, 2004 there were nine non-executive directors.

                                      F-22



           Notes forming part of the Financial Information (Continued)

      (c)  Pension benefits




                                                               Transfer Value
                                      Increase in           Equivalent of Increase        Total Accumulated
             Directors              Accrued Benefit           in Accrued Benefit           Accrued Benefit
                                 Fiscal   Fiscal  Fiscal   Fiscal   Fiscal   Fiscal   Fiscal   Fiscal   Fiscal
                                  2002     2003    2004     2002     2003     2004     2002     2003     2004
                                   EUR      EUR     EUR      EUR      EUR      EUR      EUR      EUR      EUR
                                                                               
      Michael O'Leary.........   15,648   11,216  12,374   53,848   43,919   61,529   57,097   70,394   85,067



     There have been no changes in pension benefits provided to directors during
the year.  No pension  benefits are provided for  non-executive  directors.  The
executive  director  is a member  of a  defined  benefit  plan.  The cost of the
death-in-service  and disability benefits provided during the accounting year is
not included in the above figures.  The pension benefits set out above have been
computed in accordance  with Section  12.43(x) of the Listing Rules of the Irish
Stock Exchange.  The increases in transfer  values of the accrued  benefits have
been  calculated as at the year-end in accordance  with Actuarial  Guidance Note
GN11.


     (d) Shares and share options


     (i) Shares

     Ryanair  Holdings  plc is listed on the  Irish,  London  and  Nasdaq  Stock
Exchanges. The beneficial interests of the directors as at March 31, 2004 and of
their spouses and minor children are as follows:





                                                                   At March 31,    At March 31,     At March 31,
                                                                        2002            2003            2004
                                                                                               
      David Bonderman.........................................       7,056,680       7,056,680       7,008,680
      Raymond MacSharry.......................................           7,280           7,280           7,280
      Michael O'Leary.........................................      52,000,008      45,000,008      41,000,008
      James R. Osborne........................................         705,128         705,128         705,128
      Declan F. Ryan..........................................      21,922,600      19,408,273               -
      T. Anthony Ryan.........................................      13,272,878      10,758,535      10,758,535
      Richard P. Schifter.....................................         104,820         104,820               -



     Non-executive directors not referred to above held no shares.

     On June 24,  2003  Declan F.  Ryan  resigned  from the board of  directors.
Richard P.  Schifter  did not stand for  re-election  at the last  shareholders'
annual general meeting on September 24, 2003.

     (ii) Share options

     The number of share options held by directors at the year end were:





                                                                   March 31,        March 31,          March 31,
                                                                    2002              2003               2004
                                                                  Number of         Number of         Number of
                                                                   Options           Options           Options
                                                                                                 
      David Bonderman*...................................           50,000            50,000            50,000
      Emmanuel Faber**...................................                -            25,000            25,000
      Michael Horgan*....................................           50,000            50,000            50,000
      Klaus Kirchberger**................................                -            25,000            25,000
      Raymond MacSharry*.................................           50,000            50,000            50,000
      Michael O'Leary***.................................                -                 -            88,504
      James R. Osborne*..................................           50,000            50,000            50,000
      Cathal M. Ryan*....................................           50,000                 -                 -
      Paolo Pietrogrande*................................           50,000            50,000            50,000
      Declan F. Ryan****.................................           50,000            50,000            50,000
      T. Anthony Ryan*...................................           50,000            50,000            50,000
      Richard P. Schifter****............................           50,000            50,000                 -
      Jeffrey A. Shaw*...................................           50,000                 -                 -
      Kyran McLaughlin*..................................           50,000            50,000            50,000


                                      F-23



     *    The share  options  were  granted to these  directors at EUR 3.70 (the
          market  value at date of grant)  during the year ended  March 31, 2001
          and are exercisable between June 2005 and June 2007.
     **   These  options were  granted to these  directors at EUR 5.65 each (the
          market value at date of grant), are exercisable  between June 2008 and
          June 2010.
     ***  These options were granted to Michael  O'Leary at EUR 5.71 (the market
          value at date of grant) under the 2003 share option plan.
     **** On June 24, 2003 Declan F. Ryan  resigned from the board of directors.
          Richard P. Shifter did not stand for re-election at the  shareholders'
          annual general meeting on September 24, 2003.  Accordingly,  the share
          options granted to these directors have lapsed.


23    Interest payable and similar charges




                                                                       Year ended     Year ended     Year ended
                                                                         March 31,     March 31,      March 31,
                                                                            2002          2003           2004
                                                                          EUR 000       EUR 000        EUR 000
                                                                                                  
      Interest repayable on bank loans, wholly repayable after
          five years............................................           19,608        30,886         47,564
      Finance lease and hire purchase charges.....................              1             -              -
                                                                           19,609        30,886         47,564




24    Taxation

     The components of income tax expense were as follows:




                                                                       Year ended    Year ended      Year ended
                                                                        March 31,      March 31,       March 31,
                                                                           2002           2003           2004
                                                                         EUR 000        EUR 000        EUR 000
                                                                                                 
      Current corporation tax........................................      2,804          6,636          2,032
      Deferred tax (See Note 12).....................................     19,195         18,516         19,837
                                                                          21,999         25,152         21,869



     All of the  deferred  tax  charge  above  arose  from the  origination  and
reversal of timing differences.

     The following table reconciles the statutory rate of Irish  corporation tax
to the Group's effective current corporation tax rate.




                                                                       Year ended     Year ended     Year ended
                                                                         March 31,      March 31,      March 31,
                                                                            2002          2003           2004
                                                                              %              %              %
                                                                                                 
      Statutory rate of Irish corporation tax.........................      19.0           15.1           12.5
      Adjustments for earnings taxed at higher rates..................       1.0            1.1            1.0
      Adjustments for earnings taxed at lower rates
      (including those qualifying for relief under
      section 448, TCA  1997)......................................        (7.5)          (6.6)          (3.9)
      Capital allowances in excess of depreciation....................     (7.5)          (6.4)          (7.5)
      Other timing differences........................................     (3.4)          (0.7)          (1.0)
      Current effective rate of taxation..............................       1.6            2.5            1.1
      Provision of deferred tax on timing differences.................      11.1            7.0            8.5
      Total effective rate of taxation................................      12.7            9.5            9.6



     At March  31,  2002,  March 31,  2003 and  March 31,  2004 the Group had no
unused net operating  losses carry  forwards.  In fiscal 2005 the Irish headline
corporation tax rate remains at 12.5%.  The majority of corporation and deferred
tax recorded in each of fiscal 2004 and 2003 relates to domestic tax charges.

                                      F-24



           Notes forming part of the Financial Information (Continued)

     Ryanair.com  Limited  is  engaged  in  international  data  processing  and
reservation services. In these circumstances, Ryanair.com Limited is entitled to
claim an effective 10%  corporation  tax rate on profits derived from qualifying
activities in accordance with Section 448 of the Taxes  Consolidated  Act, 1997.
This legislation provides for the continuation of the 10% effective  corporation
tax rate until 2010.

     The principal components of deferred tax liabilities were as follows:




                                                                      Year ended      Year ended     Year ended
                                                                        March 31,      March 31,      March 31,
                                                                           2002           2003           2004
                                                                          EUR 000        EUR 000        EUR 000
                                                                                                 
      Aircraft including maintenance provisions, property and
      fixtures and fittings....................................           49,063         67,833         87,670
      Other reversing timing differences principally in relation
      to unearned revenue and foreign exchange adjustments........           254              -              -
                                                                          49,317         67,833         87,670



     At March 31,  2002,  March 31,  2003 and March 31, 2004 the Group had fully
provided for deferred tax liabilities.  As explained above, profits from certain
qualifying activities are levied at an effective 10% rate in Ireland until 2010.
No  deferred  tax had been  provided  on the  unremitted  earnings  of  overseas
subsidiaries because there is no intention to remit these to Ireland.


25    Pensions

     The Group  operates  both a  defined  benefit  and a  defined  contribution
scheme.

     The Group has  continued  to account for  pensions in  accordance  with the
accounting  standard  SSAP 24 and the  disclosures  given in (a) below are those
required by that  standard.  A new  accounting  standard on pensions  (Financial
Reporting  Standard  No.  17  "Retirement  Benefits"  ("FRS  17") was  issued in
November  2000.  In July 2002,  the  Accounting  Standards  Board  deferred  the
requirement for the full adoption of FRS 17 until the  International  Accounting
Standards Board has reconsidered its  international  standard,  IAS 19 "Employee
Benefits".  FRS 17 has,  accordingly,  not been  adopted  in the profit and loss
account or the balance sheet,  however the phased disclosures required by FRS 17
have been outlined in (b) below:

     (a) SSAP 24 disclosures

     Pensions for certain employees are funded through a defined benefit pension
scheme,  the assets of which are vested in independent  trustees for the benefit
of employees and their dependants.  The contributions are based on the advice of
an  independent  professionally  qualified  actuary  obtained  at  three  yearly
intervals. The latest actuarial valuation of the scheme was at December 31, 2003
and used the projected unit method.

     The principal actuarial assumptions used were as follows:

o    Rate of long term  investment  returns will exceed the rate of  pensionable
     salary increases by 3.0%,

o    Rate  of  long  term  investment  returns  will  exceed  the  rate  of post
     retirement pension increases by 6.5%.

     The actuarial  report showed that at the valuation date the market value of
the scheme's assets was EUR 11.5 million which was sufficient to cover more than
100% of the  accrued  liabilities,  based  on  current  earnings  and 78% of the
accrued  liabilities  allowing for expected  future  increases in earnings.  The
actuarial report recommends payment of contributions at 11.5% of staff and 17.8%
of pilots' pensionable salaries respectively, which is an increase from previous
contribution rates,  intended to make good the shortfall on accrued liabilities,
allowing for expected future increases in earnings.

                                      F-25


           Notes forming part of the Financial Information (Continued)

     The total  pension  charge for the Group for the year to March 31, 2004 was
EUR 1,706,184 of which EUR 1,274,000 relates to defined benefit pension schemes.
While the actuarial report is not available for public  inspection,  the results
are advised to the members of the scheme.

     (b) FRS 17 disclosures

     The valuation of Ryanair's  defined benefit scheme used for the purposes of
the FRS 17  disclosures  has been based on the most recent  triennial  actuarial
valuation  of the scheme  identified  above and  updated to March 31, 2004 by an
independent qualified actuary.

     The financial  assumptions  used for the Ryanair  defined  benefit  pension
scheme are:




                                                                        Year ended    Year ended     Year ended
                                                                          March 31,     March 31,      March 31,
                                                                             2002          2003          2004
                                                                               %             %              %
                                                                                                  
      Rate of general increase in salaries.........................          4.25          3.50           3.50
      Discount rate................................................          6.25          5.25           5.00
      Rate of price inflation......................................          3.25          2.50           2.00


     The assets in the Ryanair pension scheme  (excluding  additional  voluntary
contributions) and the expected rates of return were:





                                              Expected   Value at    Expected    Value at   Expected    Value at
                                              Rate of    March 31,    Rate of    March 31,   Rate of    March 31,
                                               Return       2002       Return       2003     Return       2004
                                                 %         EUR 000         %      EUR 000       %       EUR 000
                                                                                       
      Equities...........................       8.50       7,337       8.50       5,430       7.50       8,868
      Properties.........................       7.50         713       7.50         458       7.00         602
      Bonds..............................       5.50       1,834       5.50       1,878       4.50       2,106
      Cash...............................       3.25         306       3.25         400       2.50         457
      Outstanding contributions at year
      end (paid subsequent to year
      end)...........................                         91                    112                      -
      Total market value of scheme assets                 10,281                  8,278                 12,033
      Actuarial value of scheme
      liabilities........................                (9,209)               (13,343)               (16,955)

      Recoverable surplus/(deficit) in
      scheme.........................                      1,072                (5,065)                (4,922)
      Related deferred tax
      (liability)/asset..................                  (134)                    633                    615
      Net pension asset/(liability)......                    938                (4,432)                (4,307)



     If these  amounts had been  recognized  in the  financial  statements,  the
Group's net assets and revenue reserves would be as follows:




                                                              At March 31,       At March 31,         At March 31,
                                                                 2002               2003                  2004
                                                                EUR 000            EUR 000              EUR 000
                                                                                                
      Net assets
         Net assets excluding pension asset..........          1,002,274          1,241,728          1,455,288
         Net pension asset/(liability)...............                938            (4,432)            (4,307)
         Net assets including pension
         asset/(liability)...........................          1,003,212          1,237,296          1,450,981

      Revenue reserve
         Revenue reserves per balance sheet..........            439,320            678,628            885,239
         Net FRS 17 pension asset/(liability)........                938            (4,432)            (4,307)
         Net reserves including pension
         asset/(liability)...........................            440,258            674,196            880,932







                                                                                     Year ended        Year ended
      Included in finance costs                                                       March 31,         March 31,
                                                                                         2003             2004
                                                                                       EUR 000          EUR 000
                                                                                                     
         Expected return on pension scheme assets.................                       (795)            (664)
         Interest on pension scheme liabilities...................                        509              766
         Net finance costs........................................                       (286)             102

                                                                                     Year ended         Year ended
      Included in payroll costs                                                       March 31,          March 31,
                                                                                         2003              2004
                                                                                       EUR 000           EUR 000
         Current service costs....................................                        960              704

                                                                                     Year ended         Year ended
                                                                                      March 31,          March 31,
                                                                                         2003              2004
                                                                                       EUR 000           EUR 000
         Total costs in accordance with FRS 17....................                        674              806



                                      F-26



           Notes forming part of the Financial Information (Continued)

     The following  tables set out the  components of the defined  benefit costs
which would have been included in the profit and loss account for the year ended
March 31, 2004 and March 31, 2003 if FRS 17 had been applied:

     The  analysis  of the  amounts  that  would  have  been  recognized  in the
Statement of Total Recognized Gains and Losses (STRGL) is as follows:




                                                                                      March 31,        March 31,
                                                                                        2003             2004
                                                                                      EUR 000          EUR 000
                                                                                                    
         Actual return less expected return on pension scheme assets...               (2,910)           1,903
         Experience losses on scheme liabilities.......................                 (784)            (407)
         Changes  in  financial  and  demographic assumptions underlying
            present value of scheme liabilities........................               (1,992)          (1,193)

         Actuarial (losses)/gains recognized in the STRGL..............               (5,686)             303

      Movement in surplus/(deficit) during the year is as follows:

         Surplus/ (deficit) in scheme at beginning of year.............                1,072           (5,065)

      Movement in year
         Current service costs.........................................                 (960)            (704)
         Contributions.................................................                  795              646
         Other finance income/investment return........................                 (286)            (102)
         Actuarial losses..............................................               (5,686)             303

         Deficit in scheme at end of year..............................               (5,065)          (4,922)

      History of actuarial gains and losses                                           March 31,        March 31,
                                                                                        2003              2004
                                                                                      EUR 000           EUR 000

         Difference between expected and actual return on assets.......               (2,910)           1,903
         Expressed as a percentage of scheme assets....................                 (35%)             16%

         Experience losses on scheme liabilities.......................                 (784)            (407)
         Expressed as a percentage of scheme liabilities...............                  (6%)             (2%)

         Total actuarial losses/ gains.................................               (5,686)             303
         Expressed as a percentage of scheme liabilities...............                 (43%)              2%


                                      F-27



           Notes forming part of the Financial Information (Continued)

26    Earnings per share and adjusted earnings per share

     Basic  earnings per ordinary  share (EPS) for Ryanair  Holdings plc for the
years ended March 31, 2002,  March 31, 2003 and March 31, 2004 has been computed
by dividing the profit  attributable  to  shareholders  by the weighted  average
number of ordinary shares outstanding during the period.





                                                                  Year ended     Year ended      Year ended
                                                                  March 31,       March 31,       March 31,
                                                                     2002            2003            2004
                                                                                             
      Basic weighted average number of shares outstanding..........728,726,484     755,055,374     757,446,873
      Dilutive effect of employee share options.....................11,234,417      11,223,195       7,684,218
      Dilutive weighted average number of shares outstanding.......739,960,901     766,278,569     765,131,091



27    Commitments and contingencies

     Commitments

a)   On January  24, 2002 the company  entered  into a contract  with The Boeing
     Company  ("Boeing") (the "2002 Boeing contract") whereby the company agreed
     to purchase 100 new Boeing  737-800  "next  generation"  aircraft,  and has
     additional  purchase  options to acquire a further  50 such  aircraft.  The
     group has since  exercised  5 of these  purchase  options (2 in the current
     year)  and  taken  delivery  of 23  aircraft  (18  in  the  current  year).
     Additional  deliveries  are  scheduled  between  2004 and 2009.  The "Basic
     Price"  (equivalent  to a standard list price for an aircraft of this type)
     for each of the Boeing 737-800 "next generation" aircraft (defined as a per
     aircraft airframe price, including engines, plus the per aircraft price for
     certain  optional  features  agreed between the parties) is  US$50,885,100.
     This "Basic  Price" will be increased by (a) an  estimated  US$900,000  per
     aircraft  for  certain  "buyer-furnished"  equipment  the company has asked
     Boeing  to  purchase  and  install  on  each  of the  aircraft,  and (b) an
     "Escalation  Factor" designed to increase the Basic Price of any individual
     aircraft by applying a formula which reflects increases in the published US
     Employment Cost and Producer Price indices between the time the Basic Price
     was set  and  the  period  of six  months  prior  to the  delivery  of such
     aircraft.

     Boeing has granted  Ryanair  certain price  concessions  with regard to the
     Boeing  737-800  "next  generation"  aircraft.  These will take the form of
     credit memoranda to the group for the amount of such concessions, which the
     company may apply toward the purchase of goods and services  from Boeing or
     toward certain  payments,  other than advance  payments,  in respect of the
     purchase of the aircraft  under the 2002 Boeing  Contract.  Boeing and CFMI
     (the  manufacturer  of the engines to be fitted on the purchased  aircraft)
     have also  agreed to give the  group  certain  allowances  in  addition  to
     providing  other goods and  services to the group on  concessionary  terms.
     These credit memoranda and allowances will effectively  reduce the price of
     each  aircraft  to the  group.  As a result,  the  effective  price of each
     aircraft will be  significantly  below the Basic Price mentioned above. The
     total  potential  commitment to acquire all 155  aircraft,  not taking such
     increases and decreases into account, will be up to US$7.6 billion.

     On January 31, 2003 the company  entered  into a contract  with Boeing (the
     "2003 Boeing  contract")  for the delivery of an  additional  22 new Boeing
     737-800  "next  generation"  aircraft,   bringing  its  total  firm  orders
     (including options exercised at that date) to 125 aircraft. In addition the
     company  increased its purchase  options to 125. The same commercial  terms
     apply to the additional firm aircraft ordered and to the additional options
     granted.  At March 31,  2004,  102 firm  aircraft  and 2 options  exercised
     remain due for delivery.

                                      F-28


           Notes forming part of the Financial Information (Continued)

b)       Operating Leases



                                                                                                 Year ended
                                                                                                   March 31,
                                                                                                     2004
                                                                                                    EUR'000

                                                                                                    
      Due within one year...........................................................                 37,055
      Due between one and two years.................................................                 37,055
      Due between two and five years................................................                 91,155
      Due after five years..........................................................                 50,342
                                                                                                    215,607



     The above  table sets out the  committed  future  cost of leasing 10 Boeing
     737-800 "next generation" and 6 Boeing 737-300's at March 31, 2004.

     As part of the "Buzz"  acquisition 6 Boeing  737-300's which were leased by
     KLM UK Ltd from International Lease Finance Corporation "ILFC" were novated
     to Buzz Stansted  Limited,  a subsidiary of Ryanair Limited.  Subsequent to
     the year end Buzz Stansted  Limited  entered into an agreement with ILFC to
     return the 6 Boeing 737-300's between October 15, 2004 and October 31, 2004
     with no early termination penalty.

c)   Commitments  resulting from the use of derivative financial  instruments by
     the group are described in notes 14 to 17.

Contingencies

d)   The group is engaged in  litigation  arising in the ordinary  course of its
     business.  Management  does  not  believe  that any  such  litigation  will
     individually  or in  aggregate  have  a  material  adverse  effect  on  the
     financial condition of the group. Should the group be unsuccessful in these
     litigation  actions,  management  believes  the possible  liabilities  then
     arising cannot be determined  but are not expected to materially  adversely
     affect the group's results of operations or financial position.

e)   The  company  has  provided  EUR 56.5m in  letters of  guarantee  to secure
     obligations  of  subsidiary  undertakings  in  respect  of  loans  and bank
     advances.

f)   In order to avail of the exemption contained in Section 17 of the Companies
     (A m e n d m e n t) Act, 1986, the holding  company,  Ryanair Holdings plc,
     has guaranteed the liabilities of its subsidiary undertakings registered in
     Ireland.  As a result, the subsidiary  undertakings have been exempted from
     the provisions of Section 7 of the Companies (Amendment) Act, 1986. Details
     of the group's  principal  subsidiaries  have been included at note 30. The
     Irish  subsidiaries  of the group  covered by the Section 17 exemption  are
     listed at note 30 also. One  additional  Irish  subsidiary  covered by this
     exemption  which is not  listed  as a  principal  subsidiary  at note 30 is
     Airport Marketing Services Limited.

g)   Ryanair Holdings plc has given a guarantee to the Civil Aviation  Authority
     regarding  the payment and  discharge of all  liabilities  of Buzz Stansted
     Limited,  a subsidiary of the group. The guarantee amounts to Stg POUND 12m
     and is required by the Civil  Aviation  Authority  (CAA) for Buzz  Stansted
     Limited to obtain and maintain an operating license in the United Kingdom.

     h) The group has also entered into a series of interest rate swaps to hedge
against  fluctuations  in interest  rates for certain  floating  rate  financing
arrangements.  Cash deposits  have been set aside as  collateral  (subject to an
agreed  capped  amount EUR  200.0m) to  mitigate  certain  counterparty  risk of
fluctuations  on long-term  derivative and financing  arrangements  ("restricted
cash").  At March 31, 2004  restricted  cash amounted to EUR 200.0m  (2003:  EUR
120.9m).   Additional  numerical   information  on  these  swaps  and  on  other
derivatives  held by the  group is set out in  notes  15 to 17 of the  financial
statements.

                                      F-29



           Notes forming part of the Financial Information (Continued)

i)   In February  2004 the European  Commission  ruled that Ryanair had received
     illegal state aid from the Walloon  regional  government in connection with
     its establishment of a low cost base at Brussels (Charleroi).  Subsequently
     Ryanair  was  requested  by the  regional  government  to repay all  deemed
     illegal state aid, but in accordance with the Commission ruling Ryanair may
     deduct  various  costs  incurred  in  establishing  its  base  at  Brussels
     (Charleroi) from this amount.  Ryanair has advised the regional  government
     that it believes no money is repayable as the cost of establishing the base
     exceeded the amount determined to be illegal state aid.

     Ryanair is also  appealing  the decision of the European  Commission to the
     European  Court of First  Instance,  requesting  that the  Court  annul the
     decision on the basis that Ryanair's agreement at Brussels  (Charleroi) was
     consistent  with  agreements  at  similar   privately  owned  airports  and
     therefore did not constitute illegal state aid.

j)   In July 2004,  Ryanair commenced an action in the High Court of England and
     Wales  (Chancery  Division)  against BAA plc and Stansted  Airport  Limited
     (together "BAA"), the companies that operate London's Heathrow, Gatwick and
     Stansted Airports, on several grounds, including abuse of dominant position
     and overcharging,  in connection with a fuel levy that BAA has unilaterally
     imposed on Ryanair and other airlines at London  (Stansted).  BAA responded
     by filing a separate  action  against  Ryanair  alleging  that  Ryanair has
     repudiated its contract with BAA and is seeking  payment of airport charges
     withheld  by Ryanair  as a result of the fuel levy  dispute in an amount of
     approximately  EUR 1.5  million  (or  roughly 3% of the total  aeronautical
     charges that Ryanair paid BAA during fiscal 2004).  BAA further claims that
     it is now no longer  bound by its  contract  with  Ryanair in  relation  to
     airport  charges  and that it can  instead  charge  Ryanair  the  published
     airport  tariffs at London  (Stansted),  as  opposed  to the lower  amounts
     charged under the contract.

     While the  Company  believes  that its  contract  with BAA  remains  valid,
     Ryanair  cannot  predict the final outcome of these  actions,  and does not
     expect any final decision to be rendered in the near term.

28   Notes to cash flow statements

     (a)  Reconciliation  of  operating  profit  to net  cash  inflow  from
     operating activities





                                                                  Year ended         Year ended       Year ended
                                                                    March 31,         March 31,        March 31,
                                                                      2002              2003             2004
                                                                    EUR 000           EUR 000         EUR 000
                                                                                                
      Operating profit excluding goodwill amortization....          162,933           263,474          251,287
      Foreign exchange gains..............................              975               628            3,217
      Depreciation of tangible fixed assets...............           59,010            76,865          101,391
      (Increase) in inventories...........................          (1,150)           (5,663)          (3,652)
      (Increase)/decrease in accounts receivable..........          (1,636)           (4,639)               38
      (Increase) in other assets..........................          (1,445)           (4,143)          (5,283)
      Increase in accounts payable........................           16,781            14,825            6,332
      Increase in accrued expenses and other liabilities..           73,641            22,069           87,433
      (Decrease)/Increase in accounts payable > one year                  -          (12,413)           14,777
      Increase in maintenance provision (Note 12)                         -                 -            6,522
      Net cash inflow from operating activities...........          309,109           351,003          462,062


      (b)  Analysis of cash and liquid resources balances

                                                                    March 31,         March 31,        March 31,
                                                                      2002              2003             2004
                                                                     EUR 000            EUR 000          EUR 000
      Cash at bank, available on demand net of
      overdraft...........................................           77,747            76,550           25,433
      Liquid resources ...................................          816,023           982,352        1,231,572
      Total cash and liquid resources.....................          893,770         1,058,902        1,257,005



      Liquid  resources  comprise bank fixed deposits with  maturities of
      greater than one day.

                                      F-30



           Notes forming part of the Financial Information (Continued)

      (c)  Analysis of movements in liquid resources




                                                                 Year ended        Year ended      Year ended
                                                                  March 31,         March 31,       March 31,
                                                                    2002               2003             2004
                                                                  EUR 000            EUR 000         EUR 000
                                                                                                
      Liquid resources at beginning of year...............         564,782            816,023         982,352
      Increase in year....................................         251,241            166,329         249,220
      Liquid resources at end of year.....................         816,023            982,352       1,231,572



      (d)  Analysis of movements in cash

                                                                      Year ended March 31, 2002
                                                                     Cash at             Bank
                                                                       Bank           Overdraft         Total
                                                                     EUR 000            EUR 000       EUR 000
      At beginning of year................................            61,938           (5,078)         56,860
      Net cash inflow.....................................            21,314             (427)         20,887
      At end of year......................................            83,252           (5,505)         77,747

                                                                       Year ended March 31, 2003
                                                                  Cash at Bank     Bank Overdraft      Total
                                                                     EUR 000           EUR 000        EUR 000
      At beginning of year................................            83,252           (5,505)         77,747
      Net cash (outflow)..................................           (5,386)             4,189        (1,197)
      At end of year......................................            77,866           (1,316)         76,550

                                                                      Year ended March 31, 2004
                                                                 Cash at Bank     Bank Overdraft       Total
                                                                     EUR 000         EUR 000          EUR 000
      At beginning of year................................            77,866          (1,316)          76,550
      Net cash (outflow)..................................          (52,088)              971        (51,117)
      At end of year......................................            25,778            (345)          25,433


      (e)  Reconciliation of net cash flow to movement in net funds

                                                                    Year ended     Year ended       Year ended
                                                                     March 31,       March 31,       March 31,
                                                                       2002            2003             2004
                                                                     EUR 000         EUR 000         EUR 000
      Increase/(decrease) in cash in year.................            20,887          (1,197)        (51,117)
      Movement in liquid resources........................           251,241          166,329         249,220
      Cash flow from (increase) in debt...................         (147,858)        (286,723)       (115,757)
      Movement in net (debt)/funds resulting from cash
      flows...............................................           124,270        (121,591)          82,346
      Movement in finance leases..........................               107                1               -
      Movement in net (debt)/funds in the year............           124,377        (121,590)          82,346
      Net funds at beginning of year......................           218,892          343,267         221,677
      Net funds at end of year............................           343,269          221,677         304,023



      Net funds arise when cash and liquid resources exceed debt.

                                      F-31


           Notes forming part of the Financial Information (Continued)

29    Post balance sheet events (unaudited)


      There were no significant post balance sheet events.


30    Subsidiary undertakings and acquisitions during the period


      The  following  are the principal  subsidiary  undertakings  of Ryanair
Holdings plc:





                                          Effective date of            Registered             Nature of
                   Name               acquisition/incorporation           Office                Business

                                                                                           
      Ryanair Limited...............       August 23, 1996       Corporate Headquarters    Airline operator
                                            (acquisition)        Dublin Airport
                                                                 Co Dublin

      Darley Investments Limited*...       August 23, 1996       Corporate Headquarters    Investment holding
                                            (acquisition)        Dublin Airport            company
                                                                 Co Dublin

      Ryanair.com Limited*..........       August 23, 1996       Corporate Headquarters    International data
                                            (acquisition)        Dublin Airport            processing and
                                                                 Co Dublin                 reservations
                                                                                           services

                                                                                           Aircraft trading
      Buzz Stansted Limited*........       April 10, 2003        Satellite 3               and
                                            (acquisition)        London Stansted Airport   leasing
                                                                 Essex CM 24-1QW


      ______________________________

     *    These subsidiaries are wholly owned by Ryanair Limited,  which in turn
          is wholly owned by Ryanair Holdings plc.

     All of the above subsidiaries are 100% owned by the Group. The shares owned
by the Group comprise one class (ordinary shares) in respect of each subsidiary.

     Information  regarding  all  other  subsidiaries  will be  filed  with  the
Company's  next  Annual  Return as  provided  for by S.16  (3)(a)  of  Companies
(Amendment) Act, 1986.

     In accordance with the basis of consolidation  policy described in Note 1b,
the  subsidiary  undertakings  referred to above have been  consolidated  in the
respective  financial  statements  of  Ryanair  Holdings  plc  from  the date of
acquisition.


31   Summary of differences  between Irish and United States generally  accepted
     accounting principles


     (a)  Significant differences

     The financial statements of Ryanair Holdings plc are prepared in accordance
with generally accepted  accounting  principles  ("GAAP")  applicable in Ireland
which differ  significantly in certain respects from those generally accepted in
the United States (US GAAP). These significant differences are described below:


     (i)  Deferred tax

     Under Irish GAAP, Ryanair Holdings plc provides for deferred taxation using
the  full  liability  method  on  all  material  timing  differences  that  have
originated  but not reversed at the balance sheet date.  Deferred tax assets are
recognized to the extent that they are regarded as  recoverable.  Under US GAAP,
as set out in  Statement  of  Financial  Accounting  Standards  (SFAS)  No.  109
"Accounting  for Income Taxes,"  deferred  taxation is provided on all temporary
differences  between  the  financial  statement  carrying  value of  assets  and
liabilities and the tax value of such assets and liabilities on a full provision
basis.  Deferred tax assets are recognized if their realization is considered to
be more likely than not. The differences in these accounting treatments have not
resulted in any material reconciling items for US GAAP purposes.

                                      F-32




           Notes forming part of the Financial Information (Continued)

     (ii) Accounting for derivatives

     Under  Irish  and UK  GAAP,  unrealized  gains  and  losses  on  derivative
financial  instruments utilized for hedging purposes are deferred and recognized
in the profit and loss account when realised, as an offset to the related income
or expense being hedged.

Ryanair  accounts  for  derivatives  under US GAAP  according  to SFAS No.  133,
"Accounting for Derivatives  Instruments and Hedging  Activities," as amended by
SFAS No. 137 and 138. SFAS No. 133 requires that all derivative  instruments are
recognized  as assets or  liabilities  on the balance sheet and measured at fair
value, regardless of the purpose or intent for holding them. Changes in the fair
value of derivative  instruments are recognized  periodically either in earnings
or  stockholders'  equity  (as  a  component  of  other  comprehensive  income),
depending on whether the  derivative is designated as a hedge of changes in fair
value or cash flows. For derivatives designated as fair value hedges, changes in
the  fair  value  of the  hedged  item  and the  derivative  are  recognized  as
offsetting amounts in the profit and loss account. For derivatives designated as
cash flow hedges,  fair value  changes of the  effective  portion of the hedging
instrument  are recognized in accumulated  other  comprehensive  income (US GAAP
equivalent to the statement of total recognized gains and losses) on the balance
sheet until the hedged item is recognized  in the profit and loss  account.  The
ineffective  portion of the fair value changes are  recognized in the profit and
loss account  immediately.  SFAS No. 133 also requires  that certain  derivative
instruments   embedded  in  host   contracts  be  accounted  for  separately  as
derivatives.

Ryanair  qualifies  for  hedge  accounting  under  SFAS  No.  133 for all of its
derivative financial instruments. Ryanair's US dollar currency forward contracts
for  aircraft  purchases  are  accounted  for as fair  value  hedges.  All other
derivative  financial  instruments are accounted for as cash flow hedges.  There
was no  material  ineffectiveness  recorded  for either  cash flow or fair value
hedges during the current or preceding  years.  The maximum  length of time over
which the group is hedging its exposure to the  variability in future cash flows
for forecasted  transactions is 13 years. Of the EUR 43.3m loss (net of EUR 6.2m
of tax) recorded at March 31, 2004 in other  comprehensive  income, EUR 17.0m is
expected to be reclassified into earnings within the next 12 months.

     (iii) Darley Investments Limited

     Under Irish GAAP, the acquisition of Darley Investments  Limited ("Darley")
at March 31, 1996 has been treated as an acquisition and the acquired assets and
liabilities  have been  recorded in the  consolidated  financial  statements  of
Ryanair Limited at their fair values.

     Under Irish GAAP,  the assets  acquired  were recorded at their fair values
and a fair value adjustment on the  headquarters  building of EUR 844,915 arose.
Under U.S. GAAP, the assets are presented at historical  cost and  consequently,
additional  depreciation  on the  fair  value  adjustment  on  the  headquarters
building is not recorded.

     (iv) Acquisition of certain aircraft

     Under Irish GAAP, the aggregate  consideration  of U.S.$25  million paid by
Ryanair Limited to Northill Limited in August 1994 in respect of the acquisition
of four aircraft is included in fixed assets as aircraft cost.

     Under U.S.  GAAP,  as  Northill  Limited was  controlled  by T.A.  Ryan,  a
connected person with the controlling  shareholders of Ryanair Limited, the cost
of the aircraft is recorded  based on their cost to Northill  Limited of U.S.$22
million  and the  difference  between  that cost and the amount  paid by Ryanair
Limited to Northill Limited is treated as a reduction of shareholders' equity.

     (v)  Pensions

     Under Irish GAAP, plan assets are valued on the basis of discounted present
value of expected future income. US GAAP requires that plan assets are valued by
reference to their market  value.  Under Irish GAAP,  pension  costs for defined
benefit  plans  are  assessed  in  accordance  with the  advice  of  independent
actuaries  using  assumptions  and methods  which  produce the  actuaries'  best
estimates  of the cost of  providing  the  relevant  pension  benefits.  US GAAP
requires  the use of the  projected  unit credit  method and the matching of the
projected  benefit  obligation  against the fair value of the plan's assets,  as
adjusted to reflect any  unrecognized  obligations or assets.  Under Irish GAAP,
the  measurement of plan assets and  obligations may be based on the most recent
actuarial valuation.  Under US GAAP, calculations must be made as of the date of
the  financial  statements  or a date not more than three  months  prior to that
date.  Under US GAAP,  where  the  accumulated  benefit  obligation  (being  the
actuarial  present  value of  benefits  attributed  by the  pension to  employee
service  rendered,  based on current and past  compensation  levels) exceeds the
fair value of plan assets,  a liability  must be  recognized in the statement of
financial  position.  Under Irish GAAP, such deficiencies are usually recognized
over the  remaining  average  service lives of the employees by way of increased
contribution  rates except where a major event or transaction has occurred which
has not been allowed for in the actuarial assumptions, giving rise to a material
deficit  necessitating  significant  additional  contributions to the scheme. In
such  circumstances,  a material  deficit so arising  may be  recognized  over a
shorter period.

                                      F-33



           Notes forming part of the Financial Information (Continued)

     Under  Irish GAAP,  pension  credits are not  recognized  in the  financial
statements unless a refund of, or reduction in,  contributions is likely.  Under
US GAAP, a negative pension cost may arise where a significant  unrecognized net
asset or gain  exists  at the time of  implementation.  This is  required  to be
amortized on a straight line basis over the average  remaining service period of
employees.  Note  25  to  the  financial  statements  gives  the  Group  pension
disclosure under Irish GAAP.

     For the purposes of disclosure requirements under US GAAP, the pension cost
of the Group's retirement plan has been restated in the following tables,  which
are presented in accordance with the requirements of SFAS 132(R).




                                                                  Year ended        Year ended        Year ended
                                                                   March 31,         March 31,         March 31,
                                                                      2002              2003               2004
                                                                    EUR 000           EUR 000           EUR 000
                                                                                                
      Projected benefit obligation at beginning of year.....          8,782            10,819           14,267
         Service Cost.......................................            951               797              771
         Interest Cost......................................            443               655              747
         Employee contributions.............................            485               558              545
         Actuarial loss.....................................            826             1,576              628
         Benefits paid......................................          (668)             (138)              (3)
      Projected benefit obligation at end of year...........         10,819            14,267           16,955

                                                                  Year ended       Year ended       Year ended
                                                                    March 31,        March 31,        March 31,
                                                                      2002             2003              2004
                                                                    EUR 000          EUR 000           EUR 000
      Change in plan assets
      Fair value of scheme assets at beginning of year......         10,273             9,927            8,166
         Actual return on assets............................          (758)           (2,853)            2,679
         Employer contributions paid........................            595               672              646
         Employee contributions paid........................            485               558              545
         Benefits paid......................................          (668)             (138)              (3)
      Fair value of scheme assets at end of year............          9,927             8,166           12,033



                                      F-34



           Notes forming part of the Financial Information (Continued)

     The funded status of the Group's  retirement  plan under SFAS No. 132 is as
follows:




                                                                  Year ended        Year ended       Year ended
                                                                    March 31,        March 31,         March 31,
                                                                      2002             2003             2004
                                                                    EUR 000          EUR 000          EUR 000
                                                                                                 
      Actuarial    present   value   of   vested   benefit
      obligations...........................................          8,777            12,390           14,214
      Accumulated benefit obligations.......................          8,777            12,390           14,214

      Projected benefit obligations.........................       (10,819)          (14,267)         (16,955)
      Plan assets at fair value.............................          9,927             8,166           12,033
      Plan assets in excess of benefit obligations..........          (892)           (6,101)          (4,922)
      Unrecognized net gain.................................          2,261             7,436            5,748
      Unrecognized net obligation on implementation.........            238               208              178
      Additional pension liability recognized                             -                 -          (3,185)
      Prepaid pension asset/(liability).....................          1,607             1,543          (2,181)




     Plan assets consist  primarily of investments in Irish and overseas  equity
and fixed interest securities.

     The principal  assumptions  used in the plan for SFAS No.  132(R)  purposes
were as follows:




                                                              Year ended        Year ended        Year ended
                                                               March 31,         March 31,         March 31,
                                                                 2002             2003               2004
                                                                   %                %                %
                                                                                            
      Discount rate.........................................     6.25             5.25              5.25
      Rate of increase in remuneration......................     4.25             3.50              3.50
      Expected long term rate of return on assets...........     9.00             7.75              7.75



     The net periodic  pension cost in  accordance  with SFAS No. 132(R) for the
fiscal years ended March 31, 2002, 2003 and 2004 comprised:




                                                                        Year ended      Year ended        Year ended
                                                                         March 31,       March 31,          March 31,
                                                                            2002           2003                2004
                                                                          EUR 000        EUR 000             EUR 000
                                                                                                       
      Service cost - present value of benefits earned during the year...     951              797               771
      Interest cost on projected benefit obligations....................     443              655               747
      Return/(loss) on assets...........................................     737            2,853           (2,679)
      Deferrals and amortization........................................ (1,655)          (3,608)             2,346
      Net periodic pension cost.........................................     476              697             1,185



     The expected return on plan assets of 7.75% was based on the assumptions of
the following returns from each asset class:




                                                                                                      Year ended
                                                                                                       March 31,
                                                                                                          2004
                                                                                                           %
                                                                                                       
      Equities.............................................................................               8.50
      Bonds................................................................................               5.50
      Property/Other.......................................................................               7.50
      Cash.................................................................................               3.25



Assumptions used to determine projected benefit obligation





                                                             Year ended       Year ended
                                                              March 31,        March 31,
                                                                2003              2004
                                                                  %                 %
                                                                             
      Discount rate..............................................5.25             5.00
      Rate of compensation increase..............................3.50             3.50


                                      F-35



           Notes forming part of the Financial Information (Continued)

     Benefit  payments  from  the plan are  expected  to be less  than 3% of the
liabilities in each of the next ten years.

     Ryanair  expects to pay EUR 900,000 to the plan during the year ended March
31, 2005.

     The plan  assets are  invested in a  passively  managed  unit trust that is
invested  primarily in a range of eurozone and  international  equities,  bonds,
property and cash. The asset allocation is normally within the following ranges:




                                                                                        Asset allocation
                                                                                                %
                                                                                            
      Equities....................................................................            50-80
      Bonds.......................................................................            10-40
      Property/Other..............................................................            5-15
      Cash........................................................................            0-10



     (vi) Employment grants

     Under Irish GAAP,  employment grants paid by an Irish government agency are
recognized in the profit and loss account on receipt and a contingent  liability
is  disclosed  for  amounts  which may become  repayable  in certain  predefined
circumstances.

     Under US GAAP, these revenues are recognized in the profit and loss account
over the period for which minimum employment levels apply under the terms of the
agreement and the unamortized balance is treated as deferred income.

     (vii) Share option compensation expense

     Under US GAAP,  any excess of the fair market value over the exercise price
under a share option plan on the date of the grant is recognized as compensation
expense over the period the services are  provided.  Under Irish and UK GAAP, in
effect in May 1997,  when we first granted share options,  compensation  was not
recognized for stock issued at a price less than market price.

     Under US GAAP, the Group applies Accounting Principles Board Opinion No. 25
(APB 25) in accounting for its stock option plans and,  accordingly,  except for
the grant in May 1997, no  compensation  cost has been  recognized for its stock
option grants.  Had Ryanair Holdings plc determined  compensation  cost based on
the fair  value of the  options at the grant  date for its stock  options  under
Statement of Financial  Accounting  Standards No. 123 (SFAS 123),  its U.S. GAAP
net income  would have been reduced by EUR  6,124,448,  EUR  13,085,399  and EUR
2,222,730 for the years ended March 31, 2004, March 31, 2003 and March 31, 2002,
respectively,  and the corresponding earnings per share and diluted earnings per
share would have been  reduced by EUR nil,  EUR 0.02 euro cent and EUR 0.01 euro
cent per share, respectively,  in the years ended March 31, 2004, 2003 and 2002,
as presented below.




                                                                        Year ended    Year ended    Year ended
                                                                          March 31,     March 31,     March 31,
                                                                            2002          2003          2004
                                                                          EUR 000       EUR 000       EUR 000
                                                                                                
      Net income in accordance with US GAAP (as reported)..........        155,549       241,810       215,430
      Deduct:  total stock based employee compensation expense as
      determined under fair-value method.......................            (2,223)      (13,085)       (6,124)
      Pro-forma net income.........................................        153,326       228,725       209,306
      Basic earnings per ordinary share (as reported)..............       EUR 0.21      EUR 0.32      EUR 0.27
      Pro-forma basic earnings per ordinary share..................       EUR 0.21      EUR 0.30      EUR 0.27
      Diluted earnings per ordinary share (as reported)............       EUR 0.20      EUR 0.31      EUR 0.27
      Pro-forma diluted earning per ordinary share.................       EUR 0.20      EUR 0.30      EUR 0.27


     The weighted  average fair value of the individual  options  granted during
the years  ended  March  31,  2002,  2003,  and 2004 is  estimated  based on the
following assumptions.

                                      F-36


           Notes forming part of the Financial Information (Continued)



                                                  Options Granted
                                                                                        

      Date Granted....................................      Jul 5, 2001      Jul 3, 2002     Jul 4, 2003
      Date of earliest exercise.......................     Jun 23, 2003     Jun 23, 2003     Jul 4, 2008
      Fair Value......................................       EUR 2.18        EUR 2.61        EUR 2.69
      Assumptions:
         Risk-free interest rate......................         4.48%            4.11%           4.64%
         Volatility...................................           40%              40%             40%
         Dividend Yield...............................          Nil              Nil             Nil
         Maximum life (years).........................          7.0              7.0             7.0


      (viii)  Capitalized interest

     Under US GAAP  interest  costs  associated  with the cost of acquiring  and
making  ready  for  their  intended  use  certain  'qualifying'  assets  must be
capitalized as part of the acquisition cost of the asset. Ryanair makes deposits
in respect of its aircraft  acquisition  program and in accordance  with US GAAP
capitalizes  interest costs which could have been avoided if the expenditure had
not been made.

     Under Irish GAAP there is no mandatory  requirement to capitalize  interest
costs in such circumstances.

     (ix) Business combinations

     In accordance with acquisition  accounting rules, Irish and US GAAP require
the fair  value of  purchase  consideration  to be  allocated  to the net assets
acquired based on their fair values at the acquisition date.

     On April 10, 2003 Ryanair acquired assets  comprising  operating leases and
certain  landing and takeoff  slots at Stansted  Airport from KLM UK Limited for
EUR 20.795m.  The  difference  between the purchase  consideration  and the fair
value of the net  liabilities  amounting  to EUR  46.841m  has been  treated  as
goodwill  under Irish GAAP as there is no regular market for landing and takeoff
slots at Stansted airport.  Goodwill is amortized to the profit and loss account
over its estimated useful life which is 20 years.

     The  definition  of  intangible  assets set out in SFAS No.  141  "Business
Combinations"   includes  assets  arising  from   contractual  or  legal  rights
regardless of whether these rights are  transferable  or separable.  For US GAAP
purposes  Ryanair has  determined  that the fair value of the  acquired  landing
rights and takeoff  slots at Stansted  Airport is EUR 46.841m.  This  intangible
asset is not  amortized  as Ryanair  has a right to use the  landing and takeoff
slots in perpetuity and the  intangible  asset has an indefinite  life.  Ryanair
will test this  intangible  asset for impairment  annually or more frequently if
events or changes in  circumstances  indicate  that the asset might be impaired.
There was no impairment to these rights in the current year.


      (b)  Net income under U.S. GAAP



                                                                       Year ended      Year ended     Year ended
                                                                        March 31,       March 31,      March 31,
                                                                           2002            2003           2004
                                                                          EUR 000         EUR 000        EUR 000
                                                                                                 
      Profit for the financial year as reported in the consolidated
      profit and loss accounts and in accordance with Irish GAAP          150,375        239,398       206,611
      Adjustments:
         Pensions........................................................     751            697            89
         Derivative financial instruments (net of tax)...................       -        (4,189)             -
         Amortization of goodwill........................................       -              -         2,342
         Employment grants...............................................      464           469             -
         Capitalized interest re aircraft acquisition program............   5,027          5,262         7,213
         Darley Investments Limited......................................      88             88            88
         Taxation-effect of above adjustments............................  (1,156)            85         (913)
      Net income in accordance with U.S. GAAP............................ 155,549        241,810       215,430



                                      F-37



           Notes forming part of the Financial Information (Continued)

      (c) Shareholders' equity




                                                                                     Year ended      Year ended
                                                                                      March 31,        March 31,
                                                                                         2003           2004
                                                                                       EUR 000        EUR 000
                                                                                                   
      Shareholders' equity as reported in the consolidated balance sheets
      (Irish GAAP)................................................................     1,241,728     1,455,288
      Adjustments:
         Pension..................................................................         3,111         3,200
         Amortization of goodwill.................................................             -         2,342
         Employment grants........................................................             -             -
         Capitalized interest re aircraft acquisition program.....................        10,289        17,502
         Darley Investments Limited...............................................         (239)         (151)
         Minimum pension liability (net of tax)(i)................................       (2,656)       (2,631)
         Unrealized (losses) on derivative financial instruments
         (net of tax)(ii).........................................................      (73,371)     (116,681)
         Tax effect of above adjustments..........................................       (1,675)       (2,588)
         Shareholders' equity as adjusted to accord with U.S. GAAP................     1,177,187     1,356,281
         Opening shareholders' equity under U.S. GAAP.............................     1,019,607     1,177,187
      Comprehensive Income
         Investments..............................................................             -             -
         Minimum pension liability (net of tax)...................................       (2,656)            25
         Unrealized (losses) on derivative financial instruments..................      (81,630)      (43,310)
         Net income in accordance with U.S. GAAP..................................       241,810       215,430
         Total comprehensive income...............................................       157,524       172,145
         Stock issued for cash....................................................            56         6,949
         Closing shareholders' equity under U.S. GAAP.............................     1,177,187     1,356,281



          (i)  Minimum  pension  liability  net of tax  of  EUR  375,800  (2003:
     EUR 379,428).
          (ii) Unrealized losses on derivative financial instruments are
     net of tax of EUR 16,668,752 in March 2004 (2003: EUR 10,481,571).

          (d)  Total assets




                                                                                     Year ended     Year ended
                                                                                       March 31,     March 31,
                                                                                          2003         2004
                                                                                       EUR 000       EUR 000
                                                                                                  
      Total assets as reported in the consolidated balance sheets
      (Irish GAAP).......................................................              2,466,707    2,938,998
      Adjustments:
         Pension.........................................................                  3,111        3,200
         Unrealized gains on derivative financial instruments............                  2,893       14,632
         Amortization of goodwill........................................                      -        2,342
         Darley Investments Limited......................................                  (239)        (151)
         Capitalized interest re aircraft acquisition program ...........                 10,289       17,502
         Total assets as adjusted to accord with U.S. GAAP...............              2,482,761    2,976,523



          (e)  Cash flows

     In accordance with Irish GAAP, the Group complies with Financial  Reporting
Standard No. 1-"Cash flow  statements" (FRS 1). Its objective and principles are
similar to those set out in SFAS No. 95 "Statement of Cash Flows." The principal
difference between the standards is in respect of  classification.  Under FRS 1,
the Group presents its cash flows for: (a) operating activities;  (b) returns on
investments and servicing of finance; (c) taxation; (d) capital expenditure; (e)
acquisitions and disposals;  and (f) financing activities.  SFAS No. 95 requires
only three categories of cash flow activity: (a) operating;  (b) investing;  and
(c)  financing.  Additionally,  restricted  cash is excluded  from cash and cash
equivalents for US GAAP purposes, but not under Irish GAAP.

                                      F-38



     Cash flows arising from taxation and returns on  investments  and servicing
of finance under FRS 1 are included as operating  activities  under SFAS No. 95.
In  addition,  under  FRS 1,  cash  and  liquid  resources  include  short  term
borrowings  repayable  on  demand.  SFAS  No.  95  requires  movements  in  such
borrowings to be included in financing activities.


      Disclosure of accounting policy

     For the  purposes  of cash flows  under US GAAP,  the Group  considers  all
highly  liquid  deposits  with a  maturity  of three  months  or less to be cash
equivalents.  Under Irish GAAP,  cash  represents cash held at bank available on
demand,  offset by bank  overdrafts,  and liquid  resources  comprise bank fixed
deposits with maturities of greater than one day.

     Under Irish and US GAAP,  transactions that are undertaken to hedge another
transaction  are  reported  under  the  same  classification  as the  underlying
transaction that is the subject of the hedge.

      A summarized consolidated cash flow under US GAAP is as follows:




                                                                       Year ended    Year ended    Year ended
                                                                        March 31,     March 31,     March 31,
                                                                           2002          2003          2004
                                                                         EUR 000       EUR 000       EUR 000
                                                                                              
      Cash inflow from operating activities........................       314,398       348,200       439,694
      Cash (outflow) from investing activities.....................     (551,146)     (575,806)     (354,299)
      Cash inflow from financing activities........................       330,181       282,590       121,734
      Increase in cash and cash equivalents........................        93,433        54,984       207,129
      Cash and cash equivalents at beginning of year...............       389,059       482,492       537,476
      Cash and cash equivalents at end of year*....................       482,492       537,476       744,605


       *  The  group's  cash  outflow  from  investing  activities  includes  an
          increase in restricted cash balances at March 31, 2002, March 31, 2003
          and March 31, 2004 of EUR nil, EUR 120.9  million and EUR 79.1 million
          to hedge its  exposure to adverse  movements  in currency and interest
          rates in relation to its current and planned debt financing.


     The following table reconciles cash and cash equivalents as presented under
U.S. GAAP with cash and liquid resources as presented under Irish GAAP:




                                                                        Year ended    Year ended     Year ended
                                                                         March 31,     March 31,      March 31,
                                                                           2002          2003            2004
                                                                         EUR 000       EUR 000         EUR 000
                                                                                                
      Cash and cash equivalents under U.S. GAAP....................       482,492       537,476        744,605
      Restricted cash..............................................             -       120,890        200,000
      Deposits with a maturity between three and six months........       416,783       401,852        312,745
      Cash and liquid resources under Irish GAAP...................       899,275     1,060,218      1,257,350


      Supplemental schedule of Non-Cash Investing and Financing Activities.

     The Group did not enter into capital  leases for new fixtures and fittings,
plant and  equipment  and motor  vehicles  during the current or  preceding  two
fiscal years.  Principal payments under lease obligations  entered into prior to
March 31, 2004 totaled EUR nil (March 31, 2003:  EUR 1,000;  March 31, 2002: EUR
107,000) for the year.

                                      F-39



           Notes forming part of the Financial Information (Continued)

      (f)  Profit and loss account as presented under US GAAP




                                                                     Year ended     Year ended      Year ended
                                                                      March 31,      March 31,       March 31,
                                                                        2002           2003            2004
                                                                      EUR 000        EUR 000         EUR 000
                                                                                               
      Operating revenues
         Scheduled revenues............................................550,991        731,951         924,566
         Ancillary revenues.............................................73,059        110,557         149,658
      Total operating revenues-continuing operations.............      624,050        842,508       1,074,224
      Operating expenses
         Staff costs                                                  (77,025)       (91,907)       (123,535)
         Depreciation and amortization................................(59,010)       (76,865)       (101,391)
         Other operating expenses....................................(323,779)      (409,008)       (597,834)
      Total operating expenses...................................    (459,814)      (577,780)       (822,760)
      Operating income-continuing operations.....................      164,236        264,728         251,464
      Other income/(expenses)
         Interest receivable and similar income.........................27,548         31,363          23,891
         Interest payable and similar charges.........................(14,582)       (25,624)        (40,351)
         Foreign exchange gains/(losses).................................  975        (3,561)           3,217
         Gain/(losses) on disposal of fixed assets.......................  527           (29)             (9)
      Total other income/(expenses)..............................       14,468          2,149        (13,252)
      Income before taxation.....................................      178,704        266,877         238,212
         Taxation.....................................................(23,155)       (25,067)        (22,782)
         Net income....................................................155,549        241,810         215,430
         Basic earnings per ordinary share (euro cent)...................   21             32              28
         Diluted earnings per share (euro cent)..........................   21             31              28

         No. of ordinary shares (in '000's)*...........................728,726        755,055         757,447
         Diluted no of ordinary shares (in '000's).....................739,961        766,279         765,131



         *Five ordinary shares equal to one ADS

Total comprehensive  income amounted to EUR 172.1 million, EUR 157.5 million and
EUR 163.2 million in the year ending March 31, 2004, 2003 and 2002 respectively.

                                      F-40



           Notes forming part of the Financial Information (Continued)


      (g)  New US accounting pronouncements

     In   December    2003,   the   FASB   issued    Interpretation    No.   46,
revised-Consolidation  of Variable Interest  Entities,  an Interpretation of ARB
No. 51 ("FIN 46R").  FIN 46R addresses the  consolidation  of variable  interest
entities  ("VIEs"),  which  includes  entities  that  have  one or  more  of the
following characteristics:(1) The equity investment at risk is not sufficient to
permit the entity to finance  its  activities  without  additional  subordinated
financial support; (2) The equity investors lack essential  characteristics of a
controlling  financial  interest  (as  defined  by  FIN46R);  and (3) The equity
investors  have  voting  rights  that are not  proportionate  to their  economic
interests,  and the  activities of the entity involve or are conducted on behalf
of an investor with a disproportionately small voting interest. In addition, FIN
46R provides for certain scope exceptions to its  application.  Adoption of this
interpretation  is required in financial  statements that have interests in VIEs
or potential VIEs, commonly referred to as special-purpose entities, for periods
ending after December 15, 2003.  Application  for all other types of entities is
required in financial  statements  for periods  ending after March 15, 2004. The
adoption  of FIN 46R has not had a  material  impact  on the  group's  financial
statements.

     In  December  2003,  the FASB  issued  SFAS  Statement  No.  132  (revised)
"Employers' Disclosures about Pensions and Other Postretirement Benefits" ("SFAS
No. 132 (revised)"). SFAS No. 132 (revised) revises employers' disclosures about
pension plans and other  postretirement  benefit  plans.  It does not change the
measurement or recognition of those plans.  SFAS No. 132 retains and revises the
disclosure requirements contained in the original SFAS No. 132. It also requires
additional  disclosures  about the  assets,  obligations,  cash  flows,  and net
periodic benefit cost of defined benefit pension plans and other  postretirement
benefit  plans.  The  Statement  generally is effective  for fiscal years ending
after  December 15, 2003. The  additional  disclosures  required by SFAS No. 132
have been included within the US GAAP pensions  disclosures provided within this
section of the financial statements.

     In May  2003,  the  FASB  issued  SFAS No.  150,  "Accounting  for  Certain
Financial instruments with Characteristics of both Liabilities and Equity". SFAS
No. 150 establishes  standards for how an issuer classifies and measures certain
financial  instruments with  characteristics  of both liabilities and equity. It
requires that an issuer classify a financial instrument that is within its scope
as a liability (or an asset in some  circumstances).  Many of those  instruments
were  previously  classified as equity.  SFAS No, 150 is effective for financial
instruments  entered  into or modified  after May 31,  2003,  and  otherwise  is
effective at the beginning of the first interim period  beginning after June 15,
2003,  except  for  certain  mandatory  redeemable   financial   instruments  or
non-public utilities. The adoption of SFAS No. 150 did not impact on the group's
financial statements.

     In April  2003,  the FASB  issued  SFAS  Statement  No.149,  "Amendment  of
Statement  133 on  Derivative  Instruments  and Hedging  Activities"  ("SFAS No.
149"), which amends SFAS Statements No. 133, to address (1) decisions reached by
the Derivatives  Implementation  Group,  (2) developments in other FASB projects
that address financial instruments, and (3) implementation issues related to the
definition of a derivative.  SFAS No. 149 has multiple effective date provisions
depending on the nature of the  amendments to SFAS No. 133. SFAS No. 149 did not
have a material impact on the group's results for the year.




                                      F-41









                                                                                                    Appendix A

                                                        GLOSSARY

         Certain of the terms  included in the section on Selected  Operating  and Other Data and  elsewhere in
this Report have the meanings indicated below and refer only to Ryanair's scheduled passenger service.

                                                                                 

Available Seat Miles (ASMs)                      Represents the number of seats  available for scheduled  passengers
                                                 multiplied by the number of miles those seats were flown.

Average Booked Passenger Fare                    Represents  the  average  fare  paid  by a  scheduled  fare  paying
                                                 passenger who has booked a ticket.

Average Daily Flight Hour Utilization            Represents  the average  number of flight  hours flown in scheduled
                                                 service  per day per  aircraft  for the  total  fleet  of  operated
                                                 aircraft.

Average Flown Passenger Fare                     Represents  the  average  fare  paid  by a  scheduled  fare  paying
                                                 passenger who has flown.

Average Fuel Cost Per U.S. Gallon                Represents  the  average  cost per U.S.  gallon of jet fuel for the
                                                 fleet  (including  fueling  charges)  after  giving  effect to fuel
                                                 hedging arrangements.

Average Length of Passenger Haul                 Represents  the  average  number of miles  traveled  by a scheduled
                                                 fare paying passenger.

Average Passenger Spend per Flight               Represents the average  revenue  generated per scheduled  passenger
                                                 flown including in-flight purchases and car rental services.

Average Yield per ASM                            Represents the average  scheduled  flown passenger fare revenue for
                                                 each available seat mile ("ASM").

Average Yield per RPM                            Represents  the average  scheduled  passenger fare revenue for each
                                                 revenue  passenger mile ("RPM"),  or each mile a scheduled  revenue
                                                 passenger is flown.

Booked Passenger Load Factor                     Represents  the total number of seats sold as a percentage of total
                                                 seat capacity on all sectors flown.

Break-even Load Factor                           Represents  the  number  of  RPMs  at  which  scheduled   passenger
                                                 revenues  would have been equal to  operating  expenses  (excluding
                                                 Non-Charter  Ancillary  Costs)  divided  by ASMs  (based on Average
                                                 Yield per RPM).  For the purposes of this  calculation,  the number
                                                 of RPMs at which  scheduled  passenger  revenues  would  have  been
                                                 equal  to  operating  expenses  (excluding   Non-Charter  Ancillary
                                                 Costs) is  calculated  by dividing  operating  expenses  (excluding
                                                 Non-Charter Ancillary Costs) by Average Yield per RPM.

Cost Per ASM (CASM)                              Represents  operating  expenses  (excluding  Non-Charter  Ancillary
                                                 Costs) divided by ASMs.

Flown Passenger Load Factor                      Represents RPMs divided by ASMs.


                                        A-1



Net Margin                                       Represents profit after taxation as a percentage of total revenues.

Non-Charter Ancillary Costs                      Represents  the  direct  cost  of  Ryanair's   ancillary  revenues,
                                                 excluding costs in relation to Ryanair's charter operations.

Number of Airports Served                        Represents  the  number  of  airports  to/from  which  the  carrier
                                                 offered scheduled service at the end of the period.

Number of Owned Aircraft Operated                Represents  the number of aircraft owned and operated at the end of
                                                 the period.

Operating Margin                                 Represents operating profit as a percentage of total revenues.

Revenue Passenger Miles (RPMs)                   Represents  the  number of miles  flown by  scheduled  fare  paying
                                                 passengers.

Revenue Passengers Booked                        Represents the number of scheduled fare paying passengers booked.

Revenue Passengers Flown                         Represents the number of scheduled fare paying passengers flown.

Sectors Flown                                    Represents the number of scheduled passenger flight sectors flown.



                                        A-2



                                   SIGNATURES

     The registrant  hereby  certifies that it meets all of the requirements for
filing on Form 20-F and that it has duly caused and authorized  the  undersigned
to sign this annual report on its behalf.

                                 RYANAIR HOLDINGS PLC

                                  /s/  Michael O'Leary
                                  Name:    Michael O'Leary
                                  Title:   Chief Executive Officer and Director

                                  Date: September 29, 2004




Exhibit 8.1       Principal Subsidiaries of the Registrant





Name                                                              Jurisdiction of Incorporation
                                                                              

Ryanair Limited                                                              Ireland
Darley Investments Limited*                                                  Ireland
Ryanair.com Limited                                                          Ireland
Buzz Stansted Ltd.*                                                       United Kingdom



* These  subsidiaries  are wholly owned by Ryanair  Limited,  which in turn is
  wholly owned by Ryanair Holdings plc.


Exhibit 12.1      Certifications Pursuant to Section 302 of the Sarbanes-Oxley
                  Act of 2002.

I, Michael O'Leary, certify that:

     1.       I have reviewed this Annual Report on Form 20-F of Ryanair
              Holdings plc;

     2.       Based on my  knowledge,  this report does not contain any untrue
              statement of a material fact or omit to state a material fact
              necessary to make the statements  made, in light of the
              circumstances  under which such statements were made, not
              misleading with respect to the period covered by this report;

     3.       Based on my knowledge,  the financial  statements,  and other
              financial  information  included in this report,  fairly present
              in all material  respects the financial  condition,  results of
              operations and cash flows of the company as of, and for, the
              periods presented in this report;

     4.       The  company's  other  certifying  officer and I are  responsible
              for  establishing  and  maintaining disclosure  controls and
              procedures  (as defined in Exchange Act Rules  13a-15(e) and
              15d-15(e)) and have:

              (a)    Designed  such  disclosure  controls and  procedures,  or
                     caused such  disclosure  controls and procedures to be
                     designed under our supervision,  to ensure that material
                     information relating to the company, including its
                     consolidated  subsidiaries,  is made known to us by others
                     within those entities, particularly during the period in
                     which this report is being prepared;

              (b)    Evaluated the effectiveness of the company's  disclosure
                     controls and procedures and presented in this  report  our
                     conclusions  about  the  effectiveness  of the  disclosure
                     controls  and procedures, as of the end of the period
                     covered by this report based on such evaluation; and

              (c)    Disclosed  in  this  report  any  change  in the company's
                     internal  control  over  financial reporting  that
                     occurred  during  the  period  covered  by this  report
                     that  has  materially affected,  or is reasonably likely
                     to materially  affect,  the company's  internal control
                     over financial reporting; and

     5.       The company's other certifying  officer and I have disclosed,
              based on our most recent  evaluation of internal control over
              financial  reporting,  to the company's  auditors and the audit
              committee of the company's board of directors (or persons
              performing the equivalent functions):

              (a)    All  significant  deficiencies  and material  weaknesses
                     in the design or operation of internal control  over
                     financial  reporting  which  are  reasonably  likely  to
                     adversely  affect  the company's ability to record,
                     process, summarize and report financial information; and

              (b)    Any fraud,  whether or not  material,  that involves
                     management or other  employees who have a significant role
                     in the company's internal control over financial reporting.

Date: September 29, 2004
                                    /s/ Michael O'Leary
                                    Michael O'Leary
                                    Chief Executive Officer

I, Howard Millar, certify that:

     1.       I have reviewed this Annual Report on Form 20-F of Ryanair
              Holdings plc;

     2.       Based on my  knowledge,  this report does not contain any untrue
              statement of a material fact or omit to state a material fact
              necessary to make the statements  made, in light of the
              circumstances  under which such statements were made, not
              misleading with respect to the period covered by this report;

     3.       Based on my knowledge,  the financial  statements,  and other
              financial  information  included in this report,  fairly present
              in all material  respects the financial  condition,  results of
              operations and cash flows of the company as of, and for, the
              periods presented in this report;

     4.       The  company's  other  certifying  officer and I are  responsible
              for  establishing  and  maintaining disclosure  controls and
              procedures  (as defined in Exchange Act Rules  13a-15(e) and
              15d-15(e)) and have:

              (a)    Designed  such  disclosure  controls and  procedures,  or
                     caused such  disclosure  controls and procedures to be
                     designed under our supervision,  to ensure that material
                     information relating to the company, including its
                     consolidated  subsidiaries,  is made known to us by others
                     within those entities, particularly during the period in
                     which this report is being prepared;

              (b)    Evaluated the effectiveness of the company's  disclosure
                     controls and procedures and presented in this  report  our
                     conclusions  about  the  effectiveness  of the  disclosure
                     controls  and procedures, as of the end of the period
                     covered by this report based on such evaluation; and

              (c)    Disclosed  in  this  report  any  change  in the company's
                     internal  control  over  financial reporting  that
                     occurred  during  the  period  covered  by this  report
                     that  has  materially affected,  or is reasonably likely
                     to materially  affect,  the company's  internal control
                     over financial reporting; and

     5.       The company's other certifying  officer and I have disclosed,
              based on our most recent  evaluation of internal control over
              financial  reporting,  to the company's  auditors and the audit
              committee of the company's board of directors (or persons
              performing the equivalent functions):

              (a) All  significant  deficiencies  and  material  weaknesses  in
                  the design or  operation of internal control  over  financial
                  reporting  which  are  reasonably  likely  to  adversely
                  affect  the company's ability to record, process, summarize
                  and report financial information; and

              (b) Any fraud,  whether or not  material,  that  involves
                  management  or other  employees  who have a significant role
                 in the company's internal control over financial reporting.

Date: September 29, 2004
                                    /s/ Howard Millar
                                    Howard Millar
                                    Chief Financial Officer



     Exhibit 13.1  Certification  Pursuant to Section 906 of the  Sarbanes-Oxley
                   Act of 2002.

     Pursuant to section 906 of the  Sarbanes-Oxley Act of 2002 (subsections (a)
and (b) of Section 1350,  Chapter 63 of Title 18,  United States Code),  each of
the undersigned  officers of Ryanair Holdings plc (the  "Company"),  does hereby
certify, to such officer's knowledge, that:

     The Annual  Report on Form 20-F for the fiscal  year ended  March 31,  2004
(the "Form 20-F") of the Company fully complies with the requirements of section
13(a) or 15(d) of the Securities Exchange Act of 1934 and information  contained
in the Form 20-F  fairly  presents,  in all  material  respects,  the  financial
condition and results of operations of the Company.

Dated: September 29, 2004


                                            /s/ Michael O'Leary
                                            Name:  Michael O'Leary
                                            Title:    Chief Executive Officer
Dated: September 29, 2004


                                            /s/ Howard Millar
                                            Name:  Howard Millar
                                            Title:    Chief Financial Officer

A signed original of this written  statement  required by Section 906 has been
provided to Ryanair Holdings plc and will be retained by Ryanair  Holdings plc.
and furnished to the Securities  and Exchange  Commission or its staff upon
request