If you do the maths the figures seem a bit high if we look at BOH's recent history...
Lets take Edinburgh...
163,265 / 189 (seats) / 365 (days) = 2.3 = number of flights per day on a 189 seat aircraft that should be filled.
A certain Irish airline did run EDI twice a day at one point...and I can't remember the load factor been 100% which according to the figures it should be. Unless I'm doing something wrong?