It was all going so well until you brought the losses up!
FR's losses are mainly due to their investments in EI. They do not appear to be operational, where as EI's are. Also, Aer Lingus has about 40 aircraft, Ryanair 192 at last count. So to 'equal' Aer Lingus' loss FR would need to loose about half a billion.
Brian.