{"text_format":"1","workbook":"xlsx","n_sheets":23,"sheets":["Index","Highlights ","Results by Business Unit","Income Statement (excl excep)","Cons. Statement Fin. position","Cons. Statement Cash Flow","BU - IFRS Segmentation","BU - IFRS Segm. per quarter 1","BU - IFRS Segm. per quarter 2","Net Interest Bearing Debt","Net Debt Financial Ratio","PROP. Financial Info","PROP. P&L quarter","PROP. OCR","BU - PROP. Segmentation","BU - PROP. Segm. per quarter 1","BU - PROP. Segm. per quarter 2","PROP. Leverage","Growth & Operating Capex","PROP. Growth Capex","PROP. Operating Capex","Capacity & share per region","Announced Projects"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":9,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Index","index":0,"n_rows":88,"n_cols":3,"rows_kept":88,"cut":false,"hidden":false,"merged":[[47,1,58,15],[61,1,85,15],[87,1,239,15],[2,1,2,3]]}
[]
[]
[null,{"$error":"#VALUE!"}]
[]
[]
[null,"Financial factsheet Q2 2026"]
[]
[null,"Index of sheets"]
[null,"Highlights"]
[null,"Results by Business Units"]
[]
[null,"Consolidated Income Statement (excl exceptional items)"]
[null,"Consolidated Statement of Financial Position"]
[null,"Consolidated Statement of Cash Flows"]
[]
[null,"Business Units - IFRS Segmentation"]
[null,"Business Units - IFRS Segmentation per quarter (current vs. previous quarter)"]
[null,"Business Units - IFRS Segmentation per quarter (current year vs. previous year quarter)"]
[null,"Net Interest-Bearing Debt"]
[null,"Net Debt Financial Ratio"]
[]
[null,"Proportional Financial Information"]
[null,"Proportional P&L per quarter"]
[null,"Proportional Operating Cash Return"]
[]
[null,"Business Units - Proportional Segmentation"]
[null,"Business Units - Proportional Segmentation per quarter (current vs. previous quarter)"]
[null,"Business Units - Proportional Segmentation per quarter (current year vs. previous year quarter)"]
[]
[null,"Proportional Leverage"]
[null,"Growth & Operating Capex"]
[null,"Proportional Growth Capex"]
[null,"Proportional Operating Capex"]
[]
[null,"Capacity & share per region"]
[null,"Announced Projects"]
[]
[]
[null,"Contacts"]
[null,"Vopak Investor Relations "]
[null,"Phone"," +31 10 400 2776"]
[]
[null,"Media Contact"]
[null,"Phone"," +31 10 400 2777"]
[]
[]
[null,"Disclaimer and forward looking statements"]
[null,"Any statement, presentation or other information contained herein that relates to future events, goals or conditions is, or should be considered, a forward-looking statement.\n\nAlthough Vopak believes these forward-looking statements are reasonable, based on the information available to Vopak on the date such statements are made, such statements are not guarantees of future performance and readers are cautioned against placing undue reliance on these forward-looking statements. Vopak’s outlook does not represent a forecast or any expectation of future results or financial performance.\n\nThe actual future results, timing and scope of a forward-looking statement may vary subject to (amongst others) changes in laws and regulations including international treaties, political and foreign exchange developments, technical and/or operational capabilities and developments, environmental and physical risks, (energy) resources reasonably available for our operations, developments regarding the potential capital raising, exceptional income and expense items, changes in the overall economy and market in which we operate, including actions of competitors, preferences of customers, society and/or the overall mixture of services we provide and products we store and handle.\n\nVopak does not undertake to publicly update or revise any of these forward-looking statements."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Definitions"]
[null,"Accounting policies (including joint ventures)\nThe consolidated financial statements of the company contain the figures of the company and its subsidiaries (jointly referred to as the ‘Group’), as well as the interests of the Group in joint ventures and associates. A joint venture is a contractual agreement under which two or more parties conduct an economic activity and unanimous approval is required for the financial and operating policies. Associates are all entities over which the Group has significant influence but not control, generally accompanying a shareholding between 20% and 50% of the voting rights. \nJoint ventures and associates are accounted for using the IFRS equity method, which involves recognition in the consolidated income statement of Vopak’s share of the net result of the joint ventures and associates for the year. Accounting policies of joint ventures and associates have been changed where necessary to ensure consistency with the policies adopted by the Group. Vopak’s interest in a joint venture or associate is carried in the statement of financial position at its share in the net assets of the joint venture or  associate together with goodwill paid on acquisition, less any impairment loss. When the share in the losses exceeds the carrying amount of an equity-accounted company (including any other receivables  forming part of the net investment in the company), the carrying amount is written down to nil and recognition of further losses is discontinued, unless we have incurred legal or constructive obligations relating to the company in question.\n\nAlternative performance measures\nTo supplement Vopak’s financial information presented in accordance with IFRS Accounting Standards as adopted by the European Union (EU), management periodically uses certain alternative performance measures (APMs), as such term is defined by the European Securities and Markets Authority (ESMA), to clarify and enhance understanding of past performance and future outlook. APMs are financial measures of historical or future financial performance, financial position, or cash flows, other than a financial measure defined or specified in the applicable financial reporting framework. \n\nThe APMs presented exclude certain significant items that may not be indicative of, or are unrelated to, results from our ongoing business operations. We believe that these APMs provide investors with additional insight into the company's ongoing business performance. These APMs should not be considered in isolation or as a substitute for the related IFRS measures. \n\nIn this press release Vopak provides alternative performance measures, including EBITDA -excluding exceptional items-, net profit / (loss) attributable to holders of ordinary shares -excluding exceptional items-, EPS -excluding exceptional items-, Proportional revenues -excluding exceptional items-, Proportional EBITDA -excluding exceptional items-, Proportional EBITDA-to-cash conversion, Proportional EBITDA margin, Proportional operating cash return, Proportional operating cash return (12 months rolling basis), Net interest-bearing debt, Total net debt, Total net debt : EBITDA, Senior net debt : EBITDA and Proportional operating free cash flow (per share). Reconciliations of each of these APMs to the most directly comparable subtotal or total specified by IFRS Accounting Standards for this quarter and prior periods are included in the enclosures. (Consolidated/Proportional) growth capex, (Consolidated/Proportional) operating capex, Consolidated investment and financial commitment, Proportional leverage, Proportional investment and financial commitment have been defined in the Glossary."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Glossary"]
[null,"Average proportional capital employed\nIs defined as proportional total assets excluding assets and current liabilities not related to operational activities, excluding IFRS 16 lessee (gross lease payment). The average historical investment is based on the quarter-end balances in the measurement period relevant to the quarter concerned\n\nCapex \nCapital expenditure\n\nCapital employed \nTotal assets less current liabilities, excluding assets and current liabilities not related to operational activities \n\nCbm \nCubic meter\n\nConsolidated growth capex\nConsolidated growth capex is defined as net cash flows related to investments to increase storage capacity, comprising of investments in:\n• Property, plant and equipment (subsidiaries); plus\n• Acquisition of investment in subsidiaries including goodwill, joint ventures and associates and other equity investments; plus\n• Loans granted to joint ventures and associates; minus\n• Net cash inflows acquired in business combinations and/or asset deals\n\nConsolidated investment and financial commitment\nConsolidated investment and financial commitment is defined as the cash flows related to a project for which FID has been taken since June 2022 and any related (un)recognized commitments undertaken for investments in: \n• Property, plant and equipment (subsidiaries); plus\n• Acquisition of investment in subsidiaries including goodwill, joint ventures and associates and other equity investments; plus\n• Loans granted to joint ventures and associates\n\nEBIT - Earnings Before Interest and Tax\nNet income, before income taxes, and before net finance costs. This performance measure is used by the company to evaluate the operating performance of its operating entities \n\nEBITDA - Earnings Before Interest, Tax, Depreciation and Amortization \nNet income, before income taxes, before net finance cost, and before amortization and depreciation expenses. EBITDA is a rough accounting approximate of gross cash flows generated. This measure is used by the company to evaluate the financial performance of its operating entities\n\nEPS\nEarnings Per Share\n\nExceptional items \nExceptional items are non-recurring gains and losses resulting from incidental events, which are not representative of the underlying business activities and operating performance of the Vopak group, and are resulting from: \n\nEvents for which no threshold is applied: \n• Acquisitions and (partial) divestments, as well as any post-transaction results related to these events (including related hedge results, results caused by changes of the accounting classification of investments in other entities, results from classification as ‘held for sale’ or ‘discontinued operation’, contingent and deferred considerations, and related transaction costs); \n• Impairments and reversal of impairments on individual Cash Generating Units (CGU), a Group of Assets (not being one CGU), Business Development Projects and/or Goodwill\n\nEvents for which a threshold of EUR 10 million is applied:\n• Legal, insurance, damage, antitrust, and environmental cases, including related reimbursements; \n• Financial liabilities in relation to financial guarantees provided; \n• Restructurings and integrations of businesses; \n• Impairments and reversals of impairments at the individual asset-level\n\nFEED\nFront End Engineering Design\n\nFID\nFinal Investment Decision\n\nIFRS\nInternational Financial Reporting Standards as adopted by the European Union\n\nNet interest-bearing debt\nNet interest-bearing debt is defined as: \n• Interest-bearing loans (current and non-current portion); plus\n• Short-term borrowings; plus\n• Bank overdrafts; minus\n• Cash and cash equivalents; plus\n• Lease liabilities\n\nLNG\nLiquefied Natural Gas\n\nLPG\nLiquefied Petroleum Gas\n\nOperating capex\nOperating capex is defined as sustaining and service capex plus IT capex\n\nOwn workforce\nOwn employees and specific contingent workers working for Vopak’s subsidiaries\n\nProportional\nProportional is defined as the economic interest Vopak has in a joint venture, associate or subsidiary. The proportional interest is determined by multiplying the relevant measure by the Vopak economic rights (in majority of cases determined by the legal ownership percentage) \n\nProportional EBITDA-to-cash conversion\nProportional EBITDA-to-cash conversion is calculated by dividing the Proportional Operating free cashflow by the Proportional EBITDA\n\nProportional EBITDA margin\nProportional EBITDA margin is calculated by dividing the proportional EBITDA by proportional revenues\n\n(Proportional) occupancy rate\n(Proportional) occupancy is calculated by dividing the average (proportional) CBM rented by the average (proportional) storage capacity\n\nProportional out-of-service capacity\nCapacity that is currently out-of-service due to maintenance and inspection programs\n\nProportional growth capex\nProportional growth capex is defined as Consolidated growth capex adjusted for:\n• Investments in property, plant and equipment (joint ventures and associates); minus\n• Investments in joint ventures and associates; minus \n• Loans granted to joint ventures and associates\n\nProportional investment and financial commitment\nProportional investment and financial commitment is defined as the cash flows  related to a project for which FID has been taken since June 2022 and any related (un)recognized commitments undertaken of investments in:   \n• Property, plant and equipment (subsidiaries, joint ventures and associates); plus\n• Acquisition of investment in subsidiaries including goodwill and other equity investments\n\nProportional leverage\nProportional leverage is calculated as proportional net interest-bearing debt adjusted for: \n• Derivative financial instruments (currency); plus; minus\n• IFRS 16 Adjustment in lease liabilities for former operating leases; plus\n• Deferred consideration acquisition; minus\n• Cash equivalent included in HFS assets; plus\n• Restricted Cash divided by 12-month rolling proportional EBITDA, excluding:\n• IFRS 16 adjustments in operating expenses for former operating leases; plus\n• Exceptional items; plus\n• Divestments adjustment \n\nProportional operating cash return\nProportional Operating Cash Return is defined as proportional operating free cash flow divided by average\nproportional capital employed, including:\n• Proportional operating free cash flow is defined as proportional EBITDA minus IFRS 16 lessee (depreciation/interest) minus proportional operating capex. From 2022, onwards IFRS 16 lessor (gross customer receipts minus interest income) has been adjusted;\n• Proportional operating capex is defined as sustaining and service capex plus IT capex;\n• Proportional operating free cash flow is pre-tax, excludes growth capex, derivative movements and working capital movements;\n• Proportional Capital employed is defined as proportional total assets excluding assets and current liabilities not related to operational activities, excluding IFRS 16 lessee (gross lease payment)\n\nProportional operating cash return (12 months rolling basis)\nProportional Operating Cash Return where the proportional operating free cash flow is determined on the basis of the 12 months preceding the reporting period and the Proportional Capital employed is calculated based on a 12 months average\n\nStorage capacity\nStorage capacity at the end of the period consists of 100% capacity including subsidiaries, joint ventures, associates and operatorships, including currently out-of-service capacity due to maintenance and inspection programs\n\nTotal net debt for ratio calculation\nTotal net debt for ratio calculation is defined in Vopak’s debt covenants and can be calculated by adjusting Net interest-bearing debt for the following: \n• Derivative financial instruments (currency); minus\n• IFRS 16 Adjustment in lease liabilities for former operating leases; plus\n• Credit replacement guarantees; plus\n• Deferred consideration acquisition; minus\n• Cash equivalent included in HFS assets; plus\n• Restricted Cash"]

{"sheet":"Highlights ","index":1,"n_rows":47,"n_cols":7,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,"Q2 2026","Q1 2026","Q2 2025","In EUR millions","HY1 2026","HY1 2025"]
[null,"","","","","",""]
[null,"","","","IFRS Measures -including exceptional items-","",""]
[null,343.90000000000003,333.2,322.60000000000002,"Revenues",677.1,651.5]
[null,101.30000000000001,85.1,218.79999999999998,"Net profit / (loss) attributable to holders of ordinary shares",186.4,318.60000000000002]
[null,0.8899999999999999,0.74,1.8900000000000001,"Earnings per ordinary share (in EUR)",1.63,2.74]
[null,"","","","","",""]
[null,271,195.6,189.9,"Cash flows from operating activities (gross)",466.6,495.8]
[null,-86.09999999999998,-88.8,-159.1,"Cash flows from investing activities (including derivatives)",-174.89999999999998,-296.60000000000002]
[null,"","","","","",""]
[null,"","","","Alternative performance measures -excluding exceptional items- 1","",""]
[null,489.9,479.1,493.7,"Proportional revenues",969,982.1]
[null,305.69999999999993,294.60000000000002,315.39999999999998,"Proportional group operating profit / (loss) before depreciation and amortization (EBITDA)",600.29999999999995,615.29999999999995]
[null,219.8,224.39999999999998,222.90000000000003,"Proportional operating free cash flow",444.20000000000005,450.5]
[null,101.30000000000001,92.1,117.1,"Net profit / (loss) attributable to holders of ordinary shares",193.4,214.9]
[null,0.8899999999999999,0.8,1.0100000000000002,"Earnings per ordinary share (in EUR)",1.69,1.85]
[null,"","","","","",""]
[null,"","","","Business KPIs","",""]
[null,35.700000000000003,35.6,35.799999999999997,"Storage capacity end of period (in million cbm)",35.700000000000003,35.799999999999997]
[null,20.5,20.5,20.399999999999999,"Proportional storage capacity end of period (in million cbm)",20.5,20.399999999999999]
[null,"","","","","",""]
[null,0.91,0.91,0.91,"Subsidiary occupancy rate",0.91,0.91]
[null,0.91,0.91,0.91,"Proportional occupancy rate",0.91,0.92]
[null,"","","","","",""]
[null,"","","","Financial KPIs 1","",""]
[null,0.161,0.16600000000000001,0.17,"Proportional operating cash return",0.16400000000000001,0.16900000000000001]
[null,0.153,0.155,0.152,"Proportional operating cash return (12 months rolling basis)",0.153,0.152]
[null,2834.5,2675.1,2735.8,"Net interest-bearing debt",2834.5,2735.8]
[null,2.4700000000000002,2.5,2.54,"Total net debt : EBITDA",2.4700000000000002,2.54]
[null,1.92,1.96,1.93,"Proportional operating free cash flow per share (in EUR)",3.88,3.88]
[null,2.87,2.6,2.65,"Proportional leverage",2.87,2.65]
[null,"","","",null,"",""]
[null,"","","","Sustainability performance 2","",""]
[null,"","","","Total Injury Rate (TIR), per 200,000 hours worked",0.27,0.22]
[null,"","","","Lost-time Injury Rate (LTIR), per 200,000 hours worked",0.12,0.12]
[null,"","","","Process Safety Event Rate (PSER), per 200,000 hours worked",0.14000000000000001,0.09]
[null,"","","","Total GHG emissions - Scope 1 & 2 (metric tons)",79.099999999999994,92.8]
[null,null,null,null,"Percentage women in senior management positions",0.23699999999999999,0.224]
[]
[null,"1 See Consolidated Financial Statements for reconciliation to the most directly comparable subtotal or total specified by IFRS Accounting Standards"]
[null,"2 Vopak has restated the reported sustainability KPIs for HY1 2025 as detailed in Annual Report 2025"]

{"sheet":"Results by Business Unit","index":2,"n_rows":106,"n_cols":4,"rows_kept":106,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,"Asia & Middle East","",""]
[null,"In EUR millions","HY1 2026","HY1 2025"]
[null,"Revenues",36.200000000000003,38.299999999999997]
[null,"","",""]
[null,"Results -excluding exceptional items-","",""]
[null,"Group operating profit / (loss) before depreciation and amortization (EBITDA)",65.2,94.2]
[null,"Group operating profit / (loss) (EBIT)",55,84]
[null,"","",""]
[null,"Results -including exceptional items-","",""]
[null,"Group operating profit / (loss) before depreciation and amortization (EBITDA)",58.2,205.5]
[null,"Group operating profit / (loss) (EBIT)",48,195.3]
[null,"","",""]
[null,"Proportional EBITDA -excluding exceptional items-",122.9,157.5]
[null,"Proportional occupancy rate",0.89,0.9]
[null,"Storage capacity end of period (in million cbm)",12.9,12.7]
[null,"Subsidiary occupancy rate",0.93,0.9]
[null,"","",""]
[null,"China & North Asia","",""]
[null,"In EUR millions","HY1 2026","HY1 2025"]
[null,"Revenues",21.1,20.8]
[null,"","",""]
[null,"Results -excluding exceptional items-","",""]
[null,"Group operating profit / (loss) before depreciation and amortization (EBITDA)",33.200000000000003,34.6]
[null,"Group operating profit / (loss) (EBIT)",28.3,29.6]
[null,"","",""]
[null,"Results -including exceptional items-","",""]
[null,"Group operating profit / (loss) before depreciation and amortization (EBITDA)",33.200000000000003,34.6]
[null,"Group operating profit / (loss) (EBIT)",28.3,29.6]
[null,"","",""]
[null,"Proportional EBITDA -excluding exceptional items-",55.7,56.2]
[null,"Proportional occupancy rate",0.82,0.81]
[null,"Storage capacity end of period (in million cbm)",3.5,3.7]
[null,"Subsidiary occupancy rate",0.57999999999999996,0.56999999999999995]
[null,"","",""]
[null,"Netherlands","",""]
[null,"In EUR millions","HY1 2026","HY1 2025"]
[null,"Revenues",178.7,165.8]
[null,"","",""]
[null,"Results -excluding exceptional items-","",""]
[null,"Group operating profit / (loss) before depreciation and amortization (EBITDA)",125,114]
[null,"Group operating profit / (loss) (EBIT)",73.3,74.400000000000006]
[null,"","",""]
[null,"Results -including exceptional items-","",""]
[null,"Group operating profit / (loss) before depreciation and amortization (EBITDA)",125,115.3]
[null,"Group operating profit / (loss) (EBIT)",73.3,75.7]
[null,"","",""]
[null,"Proportional EBITDA -excluding exceptional items-",176.1,165.7]
[null,"Proportional occupancy rate",0.93,0.94]
[null,"Storage capacity end of period (in million cbm)",7.9,7.8]
[null,"Subsidiary occupancy rate",0.92,0.94]
[null,"","",""]
[null,"Singapore","",""]
[null,"In EUR millions","HY1 2026","HY1 2025"]
[null,"Revenues",144.6,146.69999999999999]
[null,"","",""]
[null,"Results -excluding exceptional items-","",""]
[null,"Group operating profit / (loss) before depreciation and amortization (EBITDA)",111.4,115.2]
[null,"Group operating profit / (loss) (EBIT)",85.3,85.6]
[null,"","",""]
[null,"Results -including exceptional items-","",""]
[null,"Group operating profit / (loss) before depreciation and amortization (EBITDA)",111.4,115.2]
[null,"Group operating profit / (loss) (EBIT)",85.3,85.6]
[null,"","",""]
[null,"Proportional EBITDA -excluding exceptional items-",77.5,79.900000000000006]
[null,"Proportional occupancy rate",0.94,0.94]
[null,"Storage capacity end of period (in million cbm)",4.8,4.8]
[null,"Subsidiary occupancy rate",0.94,0.94]
[null,"","",""]
[null,"USA & Canada","",""]
[null,"In EUR millions","HY1 2026","HY1 2025"]
[null,"Revenues",117.4,120.8]
[null,"","",""]
[null,"Results -excluding exceptional items-","",""]
[null,"Group operating profit / (loss) before depreciation and amortization (EBITDA)",73.900000000000006,77]
[null,"Group operating profit / (loss) (EBIT)",53.4,53.8]
[null,"","",""]
[null,"Results -including exceptional items-","",""]
[null,"Group operating profit / (loss) before depreciation and amortization (EBITDA)",73.900000000000006,77]
[null,"Group operating profit / (loss) (EBIT)",53.4,53.8]
[null,"","",""]
[null,"Proportional EBITDA -excluding exceptional items-",87.4,89.7]
[null,"Proportional occupancy rate",0.94,0.94]
[null,"Storage capacity end of period (in million cbm)",2.8,2.7]
[null,"Subsidiary occupancy rate",0.95,0.94]
[null,"","",""]
[null,"All other Business Units","",""]
[null,"In EUR millions","HY1 2026","HY1 2025"]
[null,"Revenues",175.3,155.30000000000001]
[null,"","",""]
[null,"Results -excluding exceptional items-","",""]
[null,"Group operating profit / (loss) before depreciation and amortization (EBITDA)",117.9,107.6]
[null,"Group operating profit / (loss) (EBIT)",76.5,69.5]
[null,"","",""]
[null,"Results -including exceptional items-","",""]
[null,"Group operating profit / (loss) before depreciation and amortization (EBITDA)",117.9,107.6]
[null,"Group operating profit / (loss) (EBIT)",76.5,69.5]
[null,"","",""]
[null,"Proportional EBITDA -excluding exceptional items-",118.1,113.10000000000001]
[null,"Proportional occupancy rate",0.9,0.9]
[null,"Storage capacity end of period (in million cbm)",3.4,3.3]
[null,"Subsidiary occupancy rate",0.9,0.89]

{"sheet":"Income Statement (excl excep)","index":3,"n_rows":32,"n_cols":8,"rows_kept":32,"cut":false,"hidden":false,"merged":[[5,2,5,4],[5,5,5,7]]}
[]
[]
[]
[null,"Reconciliation Consolidated Statement of Income"]
[]
[null,null,"HY1 2026",null,null,"HY1 2025"]
[]
[null,"In EUR millions","IFRS\nfigures","Exceptional\nitems","Excluding exceptional items","IFRS\nfigures","Exceptional\nitems","Excluding exceptional items"]
[null,"Revenues",677.1,0,677.1,651.5,0,651.5]
[null,"Other operating income",15.5,0,15.5,139.19999999999999,113.3,25.899999999999991]
[null,"Total operating income",692.6,0,692.6,790.7,113.30000000000007,677.4]
[null,"Personnel expenses",-170.3,0,-170.3,-172.1,-5.5999999999999943,-166.5]
[null,"Impairment",0,0,0,-1.9,-1.9,0]
[null,"Other operating expenses",-150.4,-7,-143.4,-156.6,-2.0999999999999943,-154.5]
[null,"Result joint ventures and associates",106.2,0,106.2,134.6,0,134.6]
[null,"Group operating profit / (loss) before depreciation and amortization (EBITDA)",478.09999999999997,-7,485.09999999999997,594.70000000000005,103.70000000000005,491]
[null,"Depreciation and amortization",-166.5,0,-166.5,-157.1,0,-157.1]
[null,"Group operating profit / (loss) (EBIT)",311.59999999999997,-7,318.59999999999997,437.6,103.70000000000005,333.9]
[null,"Interest income",5.3,0,5.3,6.4,0,6.4]
[null,"Finance costs",-68.2,0,-68.2,-62.9,0,-62.9]
[null,"Net finance costs",-62.900000000000006,0,-62.900000000000006,-56.5,0,-56.5]
[null,"Profit / (loss) before income tax",248.69999999999996,-7,255.69999999999996,381.1,103.70000000000005,277.39999999999998]
[null,"Income tax",-36.4,0,-36.4,-41,0,-41]
[null,"Net profit / (loss)",212.29999999999995,-7,219.29999999999995,340.1,103.70000000000005,236.39999999999998]
[null,"","","","","","",""]
[null,"Attributable to:","","","","","",""]
[null,"Holders of ordinary shares",186.4,-7,193.4,318.60000000000002,103.69999999999999,214.90000000000003]
[null,"Non-controlling interests",25.9,0,25.9,21.5,0,21.5]
[null,"Net profit / (loss)",212.3,-7,219.3,340.1,103.69999999999999,236.40000000000003]
[null,"","","","","","",""]
[null,"Basic earnings per ordinary share (in EUR)",1.63,"",1.69,2.74,"",1.85]
[null,"Diluted earnings per ordinary share (in EUR)",1.63,"",1.69,2.73,"",1.84]

{"sheet":"Cons. Statement Fin. position","index":4,"n_rows":65,"n_cols":4,"rows_kept":65,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,"Condensed Consolidated Statement of Financial Position"]
[]
[null,"In EUR millions","2026-06-30","2025-12-31"]
[null,"","",""]
[null,"ASSETS","",""]
[null,"Intangible assets",105.3,107.3]
[null,"Property, plant and equipment - owned assets",3423.1,3335.1]
[null,"Property, plant and equipment - right-of-use assets",536,534.20000000000005]
[null,"- Joint ventures and associates",2212.1999999999998,2112.8000000000002]
[null,"- Finance lease receivable",118.8,117.4]
[null,"- Loans granted",92.8,97.2]
[null,"- Other financial assets",27.5,27.2]
[null,"Financial assets",2451.3000000000002,2354.6]
[null,"Deferred taxes",41,39.200000000000003]
[null,"Derivative financial instruments",1.6,0]
[null,"Pensions and other employee benefits",17.7,17]
[null,"Other non-current assets",14.5,15.2]
[null,"Total non-current assets",6590.5,6402.6]
[null,"Trade and other receivables",313.5,284.2]
[null,"Income taxes receivable",8.5,6.1]
[null,"Loans granted and finance lease receivables",10.8,48.4]
[null,"Prepayments",26.5,26.2]
[null,"Derivative financial instruments",4,1.7]
[null,"Pensions and other employee benefits",0.1,0]
[null,"Cash and cash equivalents",99.1,99.5]
[null,"Assets held for sale",34,55.8]
[null,"Total current assets",496.5,521.9]
[null,"","",""]
[null,"Total assets",7087,6924.5]
[null,"","",""]
[null,"EQUITY","",""]
[null,"- Issued capital",57.6,57.6]
[null,"- Share premium",0,0]
[null,"- Treasury shares",-54.5,-23]
[null,"- Other reserves",-182.9,-252.2]
[null,"- Retained earnings",3460.9,3483.5]
[null,"Equity attributable to owners of parent",3281.1,3265.9]
[null,"Non-controlling interests",130,119.3]
[null,"Total equity",3411.1,3385.2000000000003]
[null,"","",""]
[null,"LIABILITIES","",""]
[null,"Interest-bearing loans",1899.1,2030.5]
[null,"Lease liabilities",585.1,582.29999999999995]
[null,"Derivative financial instruments",9.6999999999999993,12]
[null,"Pensions and other employee benefits",1.6,2.4]
[null,"Deferred taxes",251.29999999999998,249.9]
[null,"Provisions",48,50.2]
[null,"Other non-current liabilities",33.9,34.9]
[null,"Total non-current liabilities",2828.7,2962.2]
[null,"Bank overdrafts and short-term borrowings",175.4,91.2]
[null,"Interest-bearing loans",239.7,62.4]
[null,"Lease liabilities",34.299999999999997,33]
[null,"Derivative financial instruments",10.5,11.9]
[null,"Trade and other payables",298.7,274.39999999999998]
[null,"Income taxes payable",44.9,49.5]
[null,"Pensions and other employee benefits",0.2,0.2]
[null,"Provisions",43.5,54.5]
[null,"Total current liabilities",847.2,577.1]
[null,"Total liabilities",3675.9,3539.3]
[null,"","",""]
[null,"Total equity and liabilities",7087,6924.5]

{"sheet":"Cons. Statement Cash Flow","index":5,"n_rows":52,"n_cols":4,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"Consolidated Statement of Cash Flows"]
[]
[null,"In EUR millions","HY1 2026","HY1 2025"]
[null,"Cash flows from operating activities (gross)",466.6,495.8]
[null,"Interest received ",5.4,6.9]
[null,"Income tax paid",-53.4,-47.8]
[null,"Cash flows from operating activities (net)",418.6,454.9]
[null,"Investments:","",""]
[null,"Intangible assets",-9.1999999999999993,-9.5]
[null,"Property, plant and equipment - growth capex",-70.5,-56.3]
[null,"Property, plant and equipment - sustaining, service improvement and IT capex",-83.2,-91.7]
[null,"Joint ventures and associates",-99.1,-107.7]
[null,"Other equity investments",-0.2,-1.5]
[null,"Loans granted",-3.6,-18.899999999999999]
[null,"Other non-current assets",-0.2,-0.2]
[null,"Acquisitions of subsidiaries, net of cash acquired",0,-10.8]
[null,"Acquisitions of joint ventures and associates",0,-15.5]
[null,"Total investments",-266,-312.09999999999997]
[null,"Disposals and repayments:","",""]
[null,"Property, plant and equipment",0.2,2.7]
[null,"Joint ventures and associates",36.200000000000003,-0.2]
[null,"Other equity investments",0.3,0]
[null,"Loans granted",46.7,5.3]
[null,"Finance lease receivable",7.7,7.7]
[null,"Total disposals and repayments",91.100000000000009,15.5]
[null,"Cash flows from investing activities (excluding derivatives)",-174.89999999999998,-296.59999999999997]
[null,"Settlement of derivatives (net investment hedges)",0,0]
[null,"Cash flows from investing activities (including derivatives)",-174.89999999999998,-296.59999999999997]
[null,"Financing:","",""]
[null,"Repayment from interest-bearing loans",-165.5,-303.60000000000002]
[null,"Proceeds from interest-bearing loans",179.9,543.1]
[null,"Repayment lease liabilities",-20.5,-17]
[null,"Interest expenses paid on lease liabilities",-10,-10.4]
[null,"Finance expenses paid",-53.8,-62.6]
[null,"Settlement of derivative financial instruments",-0.3,-0.2]
[null,"Dividend paid in cash",-205.9,-185.3]
[null,"Dividend paid to non-controlling interests",-18.7,-19]
[null,"Transactions with non-controlling interest",0,2.2000000000000002]
[null,"Purchase treasury shares / share buyback program",-36.5,-86.9]
[null,"Proceeds and repayments in short-term financing",79.5,-8]
[null,"Cash flows from financing activities",-251.8,-147.69999999999999]
[null,"","",""]
[null,"Net cash flows",-8.1,10.600000000000023]
[null,"Exchange differences",3,-5.8]
[null,"Net change in cash and cash equivalents (including bank overdrafts)",-5.0999999999999996,4.8000000000000229]
[null,"","",""]
[null,"Net cash and cash equivalents at 1 January (including bank overdrafts)",98.8,92.3]
[null,"","",""]
[null,"Net cash and cash equivalents at 30 June (including bank overdrafts)",93.7,97.1]

{"sheet":"BU - IFRS Segmentation","index":6,"n_rows":26,"n_cols":20,"rows_kept":26,"cut":false,"hidden":false,"merged":[[4,16,4,17],[4,18,4,19],[4,12,4,13],[4,14,4,15],[4,2,4,3],[4,4,4,5],[4,6,4,7],[4,8,4,9],[4,10,4,11]]}
[]
[]
[]
[]
[null,"IFRS","Asia & Middle East","","China & North Asia","","Netherlands","","Singapore","","USA & Canada","","Of which United States","","All other Business Units","","Global functions and corporate activities","","Total",""]
[null,""]
[null,"In EUR millions","HY1 2026","HY1 2025","HY1 2026","HY1 2025","HY1 2026","HY1 2025","HY1 2026","HY1 2025","HY1 2026","HY1 2025","HY1 2026","HY1 2025","HY1 2026","HY1 2025","HY1 2026","HY1 2025","HY1 2026","HY1 2025"]
[null,"Revenues",36.200000000000003,38.299999999999997,21.1,20.8,178.7,165.8,144.6,146.69999999999999,117.4,120.8,117.4,120.8,175.3,155.30000000000001,3.8,3.8,677.1,651.5]
[null,"Other operating income",4.7,4.8,2.2999999999999998,2.2000000000000002,1.6,5.2,0.7,6.1,4.4000000000000004,2.9,4.4000000000000004,2.9,1,4.7,0.8,0,15.5,25.9]
[null,"Operating expenses",-19.799999999999997,-19.600000000000001,-12.5,-13,-75.3,-73,-34.200000000000003,-38.1,-52.8,-53.7,-52.2,-53.1,-71.5,-65.8,-47.6,-57.8,-313.7,-321]
[null,"Result joint ventures and associates",44.1,70.7,22.3,24.6,20,16,0.3,0.5,4.9000000000000004,7,1.1000000000000001,2.4,13.1,13.4,1.5,2.4,106.2,134.6]
[null,"EBITDA",65.2,94.2,33.200000000000003,34.6,125,114,111.4,115.2,73.900000000000006,77,70.7,73,117.9,107.6,-41.5,-51.6,485.1,491]
[null,"Depreciation and amortization",-10.199999999999999,-10.199999999999999,-4.9000000000000004,-5,-51.7,-39.6,-26.1,-29.6,-20.5,-23.2,-20.5,-23.2,-41.4,-38.1,-11.7,-11.4,-166.5,-157.1]
[null,"EBIT excluding exceptional items",55,84,28.3,29.6,73.3,74.400000000000006,85.3,85.6,53.4,53.8,50.2,49.8,76.5,69.5,-53.2,-63,318.60000000000002,333.9]
[null,"Exceptional items",-7,111.3,0,0,0,1.3,0,0,0,0,0,0,0,0,0,-8.9,-7,103.69999999999999]
[null,"EBIT including exceptional items",48,195.3,28.3,29.6,73.3,75.7,85.3,85.6,53.4,53.8,50.2,49.8,76.5,69.5,-53.2,-71.900000000000006,311.60000000000002,437.6]
[null,"","","","","","","","","","","","","","","","","","",""]
[null,"Reconciliation consolidated net profit / (loss)","","","","","","","","","","","","","","","","","",""]
[null,"Net finance costs","","","","","","","","","","","","","","","","",-62.9,-56.5]
[null,"Profit / (loss) before income tax","","","","","","","","","","","","","","","","",248.7,381.1]
[null,"Income tax","","","","","","","","","","","","","","","","",-36.4,-41]
[null,"Net profit / (loss)","","","","","","","","","","","","","","","","",212.3,340.1]
[null,"Non-controlling interests","","","","","","","","","","","","","","","","",-25.9,-21.5]
[null,"Net profit / (loss) holders of ordinary shares","","","","","","","","","","","","","","","","",186.4,318.60000000000002]
[null,"","","","","","","","","","","","","","","","","","",""]
[null,"Occupancy rate subsidiaries",0.93,0.9,0.57999999999999996,0.56999999999999995,0.92,0.94,0.94,0.94,0.95,0.94,"","",0.9,0.89,"","",0.91,0.91]

{"sheet":"BU - IFRS Segm. per quarter 1","index":7,"n_rows":26,"n_cols":20,"rows_kept":26,"cut":false,"hidden":false,"merged":[[4,12,4,13],[4,14,4,15],[4,16,4,17],[4,18,4,19],[4,2,4,3],[4,4,4,5],[4,6,4,7],[4,8,4,9],[4,10,4,11]]}
[]
[]
[]
[null,"Quarterly segment information"]
[null,"IFRS","Asia & Middle East","","China & North Asia","","Netherlands","","Singapore","","USA & Canada","","Of which United States","","All other Business Units","","Global functions and corporate activities","","Total",""]
[null,""]
[null,"In EUR millions","Q2 2026","Q1 2026","Q2 2026","Q1 2026","Q2 2026","Q1 2026","Q2 2026","Q1 2026","Q2 2026","Q1 2026","Q2 2026","Q1 2026","Q2 2026","Q1 2026","Q2 2026","Q1 2026","Q2 2026","Q1 2026"]
[null,"Revenues",18.300000000000004,17.899999999999999,10.3,10.8,89.899999999999991,88.8,71.8,72.8,59.2,58.2,59.2,58.2,92.500000000000014,82.8,1.8999999999999997,1.9000000000000001,343.90000000000003,333.2]
[null,"Other operating income",2.4000000000000004,2.2999999999999998,1.4999999999999998,0.8,0.40000000000000013,1.2,0.29999999999999993,0.4,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,0,1,0.10000000000000009,0.7,6.9,8.6]
[null,"Operating expenses",-9.1999999999999975,-10.6,-6.3999999999999995,-6.1000000000000005,-35.799999999999997,-39.5,-16.600000000000001,-17.600000000000001,-27.299999999999997,-25.5,-27.000000000000004,-25.2,-36.5,-35,-23,-24.6,-154.79999999999998,-158.9]
[null,"Result joint ventures and associates",22.1,22,11.100000000000001,11.2,11.7,8.3000000000000007,9.9999999999999978E-2,0.2,2.0000000000000004,2.9,0.10000000000000009,1,6,7.1,0.5,1,53.5,52.7]
[null,"EBITDA",33.6,31.6,16.500000000000004,16.7,66.2,58.8,55.600000000000009,55.8,36.100000000000009,37.799999999999997,34.5,36.200000000000003,62.000000000000007,55.9,-20.5,-21,249.50000000000003,235.6]
[null,"Depreciation and amortization",-5.2999999999999989,-4.9000000000000004,-2.5000000000000004,-2.4,-25.900000000000002,-25.8,-13.100000000000001,-13,-9.6,-10.9,-9.6,-10.9,-20.9,-20.5,-6.1,-5.6,-83.4,-83.1]
[null,"EBIT excluding exceptional items",28.3,26.7,14,14.3,40.299999999999997,33,42.5,42.8,26.5,26.9,24.900000000000002,25.3,41.1,35.4,-26.6,-26.6,166.10000000000002,152.5]
[null,"Exceptional items",0,-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7]
[null,"EBIT including exceptional items",28.3,19.7,14,14.3,40.299999999999997,33,42.5,42.8,26.5,26.9,24.900000000000002,25.3,41.1,35.4,-26.6,-26.6,166.10000000000002,145.5]
[null,"","","","","","","","","","","","","","","","","","",""]
[null,"Reconciliation consolidated net profit / (loss)","","","","","","","","","","","","","","","","","",""]
[null,"Net finance costs","","","","","","","","","","","","","","","","",-32.499999999999993,-30.400000000000006]
[null,"Profit / (loss) before income tax","","","","","","","","","","","","","","","","",133.6,115.1]
[null,"Income tax","","","","","","","","","","","","","","","","",-18.20000000000001,-18.199999999999989]
[null,"Net profit / (loss)","","","","","","","","","","","","","","","","",115.4,96.9]
[null,"Non-controlling interests","","","","","","","","","","","","","","","","",-14.099999999999987,-11.800000000000011]
[null,"Net profit / (loss) holders of ordinary shares","","","","","","","","","","","","","","","","",101.30000000000001,85.1]
[null,"","","","","","","","","","","","","","","","","","",""]
[null,"Occupancy rate subsidiaries",0.93,0.92,0.62,0.55000000000000004,0.93,0.92,0.93,0.95,0.94,0.95,"","",0.9,0.9,"","",0.91,0.91]

{"sheet":"BU - IFRS Segm. per quarter 2","index":8,"n_rows":26,"n_cols":20,"rows_kept":26,"cut":false,"hidden":false,"merged":[[4,12,4,13],[4,14,4,15],[4,16,4,17],[4,18,4,19],[4,2,4,3],[4,4,4,5],[4,6,4,7],[4,8,4,9],[4,10,4,11]]}
[]
[]
[]
[null,"Quarterly segment information"]
[null,"IFRS","Asia & Middle East","","China & North Asia","","Netherlands","","Singapore","","USA & Canada","","Of which United States","","All other Business Units","","Global functions and corporate activities","","Total",""]
[null,""]
[null,"In EUR millions","Q2 2026","Q2 2025","Q2 2026","Q2 2025","Q2 2026","Q2 2025","Q2 2026","Q2 2025","Q2 2026","Q2 2025","Q2 2026","Q2 2025","Q2 2026","Q2 2025","Q2 2026","Q2 2025","Q2 2026","Q2 2025"]
[null,"Revenues",18.300000000000004,18.399999999999999,10.3,10.199999999999999,89.899999999999991,83.2,71.8,73.900000000000006,59.2,58.8,59.2,58.8,92.500000000000014,76,1.8999999999999997,2.1,343.90000000000003,322.60000000000002]
[null,"Other operating income",2.4000000000000004,2.6,1.4999999999999998,1.3,0.40000000000000013,4.3000000000000007,0.29999999999999993,5.8,2.2000000000000002,1.3,2.2000000000000002,1.3,0,1.9000000000000001,0.10000000000000009,-0.19999999999999998,6.9,17]
[null,"Operating expenses",-9.1999999999999975,-10.7,-6.3999999999999995,-6.8,-35.799999999999997,-35.4,-16.600000000000001,-19.600000000000001,-27.299999999999997,-26.4,-27.000000000000004,-26.1,-36.5,-31.599999999999998,-23,-30.700000000000003,-154.79999999999998,-161.19999999999999]
[null,"Result joint ventures and associates",22.1,47.5,11.100000000000001,11.9,11.7,7.1,9.9999999999999978E-2,0.3,2.0000000000000004,2.2000000000000002,0.10000000000000009,-0.1,6,6.2,0.5,1.2,53.5,76.400000000000006]
[null,"EBITDA",33.6,57.8,16.500000000000004,16.599999999999998,66.2,59.2,55.600000000000009,60.4,36.100000000000009,35.9,34.5,33.9,62.000000000000007,52.5,-20.5,-27.599999999999998,249.50000000000003,254.8]
[null,"Depreciation and amortization",-5.2999999999999989,-4.9000000000000004,-2.5000000000000004,-2.4,-25.900000000000002,-19.600000000000001,-13.100000000000001,-14.6,-9.6,-10.4,-9.6,-10.4,-20.9,-19.2,-6.1,-5.8,-83.4,-76.899999999999991]
[null,"EBIT excluding exceptional items",28.3,52.9,14,14.2,40.299999999999997,39.6,42.5,45.8,26.5,25.5,24.900000000000002,23.5,41.1,33.300000000000004,-26.6,-33.4,166.10000000000002,177.9]
[null,"Exceptional items",0,111.3,0,0,0,-0.7,0,0,0,0,0,0,0,0,0,-8.9,0,101.7]
[null,"EBIT including exceptional items",28.3,164.2,14,14.2,40.299999999999997,38.9,42.5,45.8,26.5,25.5,24.900000000000002,23.5,41.1,33.300000000000004,-26.6,-42.3,166.10000000000002,279.60000000000002]
[null,"","","","","","","","","","","","","","","","","","",""]
[null,"Reconciliation consolidated net profit / (loss)","","","","","","","","","","","","","","","","","",""]
[null,"Net finance costs","","","","","","","","","","","","","","","","",-32.499999999999993,-29.800000000000011]
[null,"Profit / (loss) before income tax","","","","","","","","","","","","","","","","",133.6,249.8]
[null,"Income tax","","","","","","","","","","","","","","","","",-18.20000000000001,-19.5]
[null,"Net profit / (loss)","","","","","","","","","","","","","","","","",115.4,230.3]
[null,"Non-controlling interests","","","","","","","","","","","","","","","","",-14.099999999999987,-11.500000000000028]
[null,"Net profit / (loss) holders of ordinary shares","","","","","","","","","","","","","","","","",101.30000000000001,218.79999999999998]
[null,"","","","","","","","","","","","","","","","","","",""]
[null,"Occupancy rate subsidiaries",0.93,0.9,0.62,0.55000000000000004,0.93,0.94,0.93,0.94,0.94,0.93,"","",0.9,0.89,"","",0.91,0.91]

{"sheet":"Net Interest Bearing Debt","index":9,"n_rows":26,"n_cols":11,"rows_kept":26,"cut":false,"hidden":false,"merged":[[19,8,19,10],[19,2,19,4],[19,5,19,7]]}
[]
[]
[]
[]
[]
[null,"Net interest-bearing debt IFRS","","",""]
[null,"","","",""]
[null,"In EUR millions","2026-06-30","2026-03-31","2025-06-30"]
[null,"Non-current portion of interest-bearing loans",-2484.1999999999998,-2544.6999999999998,-2634.7]
[null,"Current portion of interest-bearing loans",-274,-98.3,-95.9]
[null,"Total interest-bearing loans",-2758.2,-2643,-2730.6]
[null,"Short-term borrowings",-170,-140,-102.30000000000001]
[null,"Bank overdrafts",-5.4,0,-2.5]
[null,"Cash and cash equivalents",99.1,107.9,99.6]
[null,"Net interest-bearing debt",-2834.5,-2675.1,-2735.8]
[]
[]
[null,"Reconciliation of net interest-bearing debt"]
[]
[null,null,"2026-06-30","","","2026-03-31","","","2025-06-30","",""]
[]
[null,"In EUR millions","IFRS\nfigures","Effects proportional consolidation","Proportional consolidated","IFRS\nfigures","Effects proportional consolidation","Proportional consolidated","IFRS\nfigures","Effects proportional consolidation","Proportional consolidated"]
[null,"Cash and cash equivalents",93.699999999999989,256.10000000000019,349.80000000000018,107.9,330.20000000000039,438.10000000000036,97.1,228.70000000000019,325.80000000000018]
[null,"Short-term borrowings",-170,-49.300000000000011,-219.3,-140,-47.5,-187.5,-102.30000000000001,-40.099999999999994,-142.4]
[null,"Interest-bearing loans",-2758.2,-1385.3000000000002,-4143.5,-2643,-1358.1,-4001.1,-2730.6,-1336.3000000000002,-4066.9]
[null,"Net interest-bearing debt",-2834.5,-1178.5,-4013,-2675.1,-1075.3999999999996,-3750.4999999999995,-2735.7999999999997,-1147.7000000000003,-3883.5]

{"sheet":"Net Debt Financial Ratio","index":10,"n_rows":30,"n_cols":5,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,"Financial ratio reconciliation","","",""]
[null,"","","",""]
[null,"In EUR millions","HY1 2026","Q1 2026","HY1 2025"]
[null,"EBITDA",1043.0999999999999,1150,1028.8]
[null,"-/- Result joint ventures and associates",202.7,225.5,235.8]
[null,"+/+ Gross dividend received from joint ventures and associates",258.2,200.9,226.1]
[null,"-/- IFRS 16 Adjustment in operating expenses for former operating leases",59.2,56.8,58.3]
[null,"-/- Exceptional items",108.6,210.3,88.5]
[null,"EBITDA for ratio calculation 1",930.79999999999984,858.30000000000018,872.30000000000007]
[null,"","","",""]
[null,"Net interest-bearing debt",-2834.5,-2675.1,-2735.8]
[null,"-/- IFRS 16 Adjustment in lease liabilities for former operating leases",-612.4,-615,-617.79999999999995]
[null,"Derivative financial instruments (currency)",-1.2,-2.4,-4.5]
[null,"Credit replacement guarantees",-76.5,-86.5,-96.7]
[null,"Total net debt for ratio calculation",-2299.7999999999997,-2149,-2219.1999999999998]
[null,"-/- Subordinated loans and derivatives",-214.2,-279.2,-273.2]
[null,"Senior net debt for ratio calculation",-2085.6,-1869.8,-1945.9999999999998]
[null,"","","",""]
[null,"Financial ratio","","",""]
[null,"Total net debt : EBITDA",2.4700000000000002,2.5,2.54]
[null,"Senior net debt : EBITDA",2.2400000000000002,2.1800000000000002,2.23]
[null,"Interest cover 2",8.6,8.1999999999999993,9.6]
[]
[null,"1 EBITDA for ratio calculations are defined on a 12 months rolling basis"]
[null,"2 Interest cover is the ratio of the EBITDA for ratio calculation and the net finance costs"]

{"sheet":"PROP. Financial Info","index":11,"n_rows":22,"n_cols":12,"rows_kept":22,"cut":false,"hidden":false,"merged":[[6,2,6,6],[6,7,6,11]]}
[]
[]
[]
[]
[null,"Statement of income"]
[]
[null,null,"HY1 2026","","","","","HY1 2025","","","",""]
[]
[null,"In EUR millions","IFRS\nfigures","Exclusion exceptional items","IFRS excluding exceptional items","Effects proportional consolidation","Proportional consolidated","IFRS\nfigures","Exclusion exceptional items","IFRS excluding exceptional items","Effects proportional consolidation","Proportional consolidated"]
[null,"Revenues",677.1,0,677.1,291.89999999999998,969,651.5,0,651.5,330.6,982.1]
[null,"Other operating income",15.5,0,15.5,33.5,49,139.19999999999999,113.3,25.899999999999991,39.400000000000006,65.3]
[null,"Operating expenses",-320.7,-7,-313.7,-104.00000000000006,-417.70000000000005,-328.69999999999993,-7.699999999999994,-320.99999999999994,-111.10000000000014,-432.10000000000008]
[null,"Result joint ventures and associates",106.2,0,106.2,-106.2,0,134.6,0,134.6,-134.6,0]
[null,"Impairment",0,0,0,0,0,-1.9,-1.9,0,0,0]
[null,"Group operating profit / (loss) before depreciation and amortization (EBITDA)",478.1,-7,485.1,115.19999999999993,600.29999999999995,594.70000000000005,103.7,491.00000000000006,124.29999999999991,615.29999999999995]
[null,"Depreciation and amortization",-166.5,0,-166.5,-90.600000000000023,-257.10000000000002,-157.1,0,-157.1,-91.200000000000017,-248.3]
[null,"Group operating profit / (loss) (EBIT) ",311.60000000000002,-7,318.60000000000002,24.599999999999966,343.2,437.6,103.7,333.90000000000003,33.09999999999998,367]
[null,"Net finance costs",-62.9,0,-62.9,-29.1,-92,-56.5,0,-56.5,-31.900000000000006,-88.4]
[null,"Income tax",-36.4,0,-36.4,-21.400000000000006,-57.800000000000004,-41,0,-41,-22.699999999999996,-63.699999999999996]
[null,"Net profit / (loss)",212.3,-7,219.3,-25.900000000000006,193.4,340.1,103.7,236.40000000000003,-21.500000000000014,214.9]
[null,"Non-controlling interests",-25.9,0,-25.9,25.9,0,-21.5,0,-21.5,21.5,0]
[null,"Net profit / (loss) owners of parent",186.4,-7,193.4,0,193.4,318.60000000000002,103.7,214.90000000000003,0,214.9]

{"sheet":"PROP. P&L quarter","index":12,"n_rows":20,"n_cols":17,"rows_kept":20,"cut":false,"hidden":false,"merged":[[4,12,4,16],[4,2,4,6],[4,7,4,11]]}
[]
[]
[null,"Statement of income","","","","","","","","","","","","","","",""]
[null,"","","","","","","","","","","","","","","",""]
[null,"","Q2 2026",null,null,null,null,"Q1 2026",null,null,null,null,"Q2 2025"]
[null,"","","","","","","","","","","","","","","",""]
[null,"In EUR millions","IFRS\nmeasures","Exclusion exceptional items","IFRS excluding exceptional items","Effects proportio-nal con-solidation","Proportio-nal con-solidated","IFRS\nmeasures","Exclusion exceptional items","IFRS excluding exceptional items","Effects proportio-nal con-solidation","Proportio-nal con-solidated","IFRS\nmeasures","Exclusion exceptional items","IFRS excluding exceptional items","Effects proportio-nal con-solidation","Proportio-nal con-solidated"]
[null,"Revenues",343.90000000000003,0,343.90000000000003,145.99999999999994,489.9,333.2,0,333.2,145.90000000000003,479.1,322.60000000000002,0,322.60000000000002,171.10000000000002,493.70000000000005]
[null,"Other operating income",6.9,0,6.9,16.600000000000001,23.5,8.6,0,8.6,16.899999999999999,25.5,128.29999999999998,111.3,16.999999999999986,20.100000000000009,37.099999999999994]
[null,"Operating expenses",-154.80000000000001,0,-154.80000000000001,-52.900000000000034,-207.70000000000005,-165.89999999999998,-7,-158.89999999999998,-51.100000000000023,-210,-168.89999999999992,-7.699999999999994,-161.19999999999993,-54.200000000000166,-215.40000000000009]
[null,"Result joint ventures and associates",53.5,0,53.5,-53.5,0,52.7,0,52.7,-52.7,0,76.399999999999991,0,76.399999999999991,-76.399999999999991,0]
[null,"Impairment",0,0,0,0,0,0,0,0,0,0,-1.9,-1.9,0,0,0]
[null,"Group operating profit / (loss) before depreciation and amortization (EBITDA)",249.50000000000003,0,249.50000000000003,56.199999999999903,305.69999999999993,228.6,-7,235.6,59.000000000000028,294.60000000000002,356.50000000000006,101.7,254.80000000000007,60.599999999999923,315.39999999999998]
[null,"Depreciation and amortization",-83.4,0,-83.4,-44.400000000000006,-127.80000000000001,-83.1,0,-83.1,-46.200000000000017,-129.30000000000001,-76.899999999999991,0,-76.899999999999991,-45.500000000000028,-122.40000000000002]
[null,"Group operating profit / (loss) (EBIT) ",166.10000000000002,0,166.10000000000002,11.799999999999955,177.89999999999998,145.5,-7,152.5,12.800000000000011,165.3,279.60000000000002,101.7,177.90000000000003,15.09999999999998,193]
[null,"Net finance costs",-32.5,0,-32.5,-14.100000000000001,-46.6,-30.4,0,-30.4,-15,-45.4,-29.8,0,-29.8,-16.600000000000005,-46.400000000000006]
[null,"Income tax",-18.2,0,-18.2,-11.800000000000004,-30.000000000000004,-18.2,0,-18.2,-9.6000000000000014,-27.8,-19.5,0,-19.5,-9.9999999999999929,-29.499999999999993]
[null,"Net profit / (loss)",115.4,0,115.4,-14.099999999999994,101.30000000000001,96.9,-7,103.9,-11.800000000000011,92.1,230.3,101.7,128.60000000000002,-11.5,117.10000000000001]
[null,"Non-controlling interests",-14.099999999999998,0,-14.099999999999998,14.099999999999998,0,-11.8,0,-11.8,11.8,0,-11.5,0,-11.5,11.5,0]
[null,"Net profit / (loss) owners of parent",101.30000000000001,0,101.30000000000001,0,101.30000000000001,85.1,-7,92.1,0,92.1,218.8,101.7,117.10000000000001,0,117.10000000000001]

{"sheet":"PROP. OCR","index":13,"n_rows":31,"n_cols":8,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,"Proportional operating free cash flow"]
[]
[null,"Q2 2026","Q1 2026","Q2 2025","In EUR millions","","HY1 2026","HY1 2025"]
[null,249.5,235.6,254.8,"Reported EBITDA","",485.1,491]
[null,56.199999999999989,59.000000000000028,60.599999999999966,"Effect proportional consolidation","",115.19999999999993,124.29999999999995]
[null,305.7,294.60000000000002,315.39999999999998,"Proportional EBITDA","",600.29999999999995,615.29999999999995]
[null,-62.6,-46.8,-64.7,"Proportional operating capex","",-109.4,-112.9]
[null,-23.3,-23.40000000000002,-27.799999999999969,"IFRS 16 Leases","",-46.69999999999996,-51.899999999999949]
[null,219.8,224.39999999999998,222.90000000000003,"Proportional operating free cash flow","",444.20000000000005,450.5]
[null,"","","","","","",""]
[null,8728,8742.7999999999993,8209.7999999999993,"Proportional total assets","",8728,8209.7999999999993]
[null,-1306.8,-1164.9000000000001,-1007.3,"Proportional current liabilities","",-1306.8,-1007.3]
[null,-1000.1,-995.1,-1061.8,"Proportional right-of-use assets","",-1000.1,-1061.8]
[null,-1065,-943.8,-659.4,"Proportional assets under construction","",-1065,-659.4]
[null,152.9,-151.20000000000002,-156.70000000000002,"Other 1","",152.9,-156.70000000000002]
[null,5508.9999999999991,5487.7999999999993,5324.5999999999995,"Proportional capital employed end of period","",5508.9999999999991,5324.5999999999995]
[null,5450.4,5416.1,5239.6000000000004,"Average proportional capital employed","",5429.7,5324.5]
[null,"","","","","","",""]
[null,0.161,0.16600000000000001,0.17,"Proportional operating cash return","",0.16399999999999998,0.16899999999999998]
[null,"","","","","","",""]
[null,114384638,114567208,116244973,"Basic weighted average number of ordinary shares","",114384638,116244973]
[null,1.92,1.96,1.93,"Proportional operating free cash flow per share (in EUR)","",3.88,3.88]
[null,"","","","","","",""]
[null,0.71899999999999997,0.76200000000000001,0.70699999999999996,"Proportional EBITDA-to-cash conversion","",0.74,0.73199999999999998]
[]
[null,"1 Other consists of the following proportional balances: other investments, loans receivable, defined benefit plans, deferred tax, derivative financial instruments, cash and cash equivalents, short-term borrowings and bank overdrafts."]

{"sheet":"BU - PROP. Segmentation","index":14,"n_rows":16,"n_cols":20,"rows_kept":16,"cut":false,"hidden":false,"merged":[[2,16,2,17],[2,18,2,19],[2,12,2,13],[2,14,2,15],[2,2,2,3],[2,4,2,5],[2,6,2,7],[2,8,2,9],[2,10,2,11]]}
[]
[null,"Year-to-date segment information"]
[null,"Non-IFRS proportional","Asia & Middle East","","China & North Asia","","Netherlands","","Singapore","","USA & Canada","","Of which United States","","All other Business Units","","Global functions and corporate activities","","Total",""]
[null,""]
[null,"In EUR millions","HY1 2026","HY1 2025","HY1 2026","HY1 2025","HY1 2026","HY1 2025","HY1 2026","HY1 2025","HY1 2026","HY1 2025","HY1 2026","HY1 2025","HY1 2026","HY1 2025","HY1 2026","HY1 2025","HY1 2026","HY1 2025"]
[null,"Revenues",172.1,202.9,77,80.099999999999994,269.60000000000002,257.7,102.2,103.3,166.3,171.5,158,163.1,170.6,153.19999999999999,11.200000000000001,13.4,969,982.1]
[null,"Other operating income",3.8,8.6,5.3,6.5,3.5,2.5,0,3.8000000000000003,9.3000000000000007,8.6,5.2,4.3,26.200000000000003,35.1,0.9,0.2,49,65.3]
[null,"Operating expenses",-53,-54,-26.6,-30.4,-97,-94.5,-24.7,-27.2,-88.2,-90.4,-79.400000000000006,-81.8,-78.699999999999989,-75.2,-49.5,-60.4,-417.7,-432.1]
[null,"EBITDA",122.9,157.5,55.7,56.2,176.1,165.7,77.5,79.900000000000006,87.4,89.7,83.8,85.6,118.1,113.10000000000001,-37.4,-46.8,600.29999999999995,615.29999999999995]
[null,"Depreciation and amortization",-46.5,-46.9,-17.600000000000001,-17.399999999999999,-91.3,-80.2,-18.2,-20.3,-28.8,-31.599999999999998,-28.4,-31.5,-41.9,-38.9,-12.8,-13,-257.10000000000002,-248.3]
[null,"EBIT excluding exceptional items",76.400000000000006,110.6,38.1,38.799999999999997,84.8,85.5,59.3,59.6,58.6,58.1,55.4,54.1,76.199999999999989,74.2,-50.2,-59.800000000000004,343.2,367]
[null,"Exceptional items",-7,111.3,0,0,0,1.3,0,0,0,0,0,0,0,0,0,-8.9,-7,103.69999999999999]
[null,"EBIT including exceptional items",69.400000000000006,221.9,38.1,38.799999999999997,84.8,86.8,59.3,59.6,58.6,58.1,55.4,54.1,76.199999999999989,74.2,-50.2,-68.7,336.2,470.7]
[null,"","","","","","","","","","","","","","","","","","",""]
[null,"Occupancy rate",0.89,0.9,0.82,0.81,0.93,0.94,0.94,0.94,0.94,0.94,"","",0.9,0.9,"","",0.91,0.92]
[null,"Net interest-bearing debt","","","","","","","","","","","","","","","","",4013,3883.5]

{"sheet":"BU - PROP. Segm. per quarter 1","index":15,"n_rows":16,"n_cols":20,"rows_kept":16,"cut":false,"hidden":false,"merged":[[2,12,2,13],[2,14,2,15],[2,16,2,17],[2,18,2,19],[2,2,2,3],[2,4,2,5],[2,6,2,7],[2,8,2,9],[2,10,2,11]]}
[]
[null,"Quarterly segment information"]
[null,"Non-IFRS proportional","Asia & Middle East","","China & North Asia","","Netherlands","","Singapore","","USA & Canada","","Of which United States","","All other Business Units","","Global functions and corporate activities","","Total",""]
[null,""]
[null,"In EUR millions","Q2 2026","Q1 2026","Q2 2026","Q1 2026","Q2 2026","Q1 2026","Q2 2026","Q1 2026","Q2 2026","Q1 2026","Q2 2026","Q1 2026","Q2 2026","Q1 2026","Q2 2026","Q1 2026","Q2 2026","Q1 2026"]
[null,"Revenues",84.699999999999989,87.4,38.6,38.4,136.40000000000003,133.19999999999999,50.800000000000004,51.4,84.4,81.900000000000006,79.900000000000006,78.099999999999994,89.399999999999991,81.2,5.6000000000000014,5.6,489.9,479.1]
[null,"Other operating income",1.9999999999999998,1.8,2.8,2.5,1.2999999999999998,2.2000000000000002,0,0,4.8000000000000007,4.5,2.7,2.5,12.500000000000004,13.7,0.10000000000000009,0.79999999999999993,23.5,25.5]
[null,"Operating expenses",-25,-28,-13.3,-13.3,-46.9,-50.1,-12,-12.7,-45.7,-42.5,-40.900000000000006,-38.5,-40.699999999999989,-38,-24.1,-25.4,-207.7,-210]
[null,"EBITDA",61.7,61.2,28.1,27.6,90.8,85.3,38.799999999999997,38.700000000000003,43.500000000000007,43.9,41.699999999999996,42.1,61.199999999999996,56.9,-18.399999999999999,-19,305.69999999999993,294.60000000000002]
[null,"Depreciation and amortization",-23.4,-23.1,-8.9000000000000021,-8.6999999999999993,-44.8,-46.5,-9.1,-9.1,-13.8,-15,-13.599999999999998,-14.8,-20.999999999999996,-20.900000000000002,-6.8000000000000007,-6,-127.80000000000001,-129.30000000000001]
[null,"EBIT excluding exceptional items",38.300000000000004,38.1,19.200000000000003,18.899999999999999,46,38.799999999999997,29.699999999999996,29.6,29.700000000000003,28.9,28.099999999999998,27.3,40.199999999999989,36,-25.200000000000003,-25,177.89999999999998,165.3]
[null,"Exceptional items",0,-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7]
[null,"EBIT including exceptional items",38.300000000000004,31.1,19.200000000000003,18.899999999999999,46,38.799999999999997,29.699999999999996,29.6,29.700000000000003,28.9,28.099999999999998,27.3,40.199999999999989,36,-25.200000000000003,-25,177.89999999999998,158.30000000000001]
[null,"","","","","","","","","","","","","","","","","",0,""]
[null,"Occupancy rate",0.88,0.9,0.83,0.8,0.93,0.92,0.93,0.95,0.94,0.94,"","",0.9,0.9,"","",0.91,0.91]
[null,"Net interest-bearing debt","","","","","","","","","","","","","","","","",4013,3750.5]

{"sheet":"BU - PROP. Segm. per quarter 2","index":16,"n_rows":16,"n_cols":20,"rows_kept":16,"cut":false,"hidden":false,"merged":[[2,12,2,13],[2,14,2,15],[2,16,2,17],[2,18,2,19],[2,2,2,3],[2,4,2,5],[2,6,2,7],[2,8,2,9],[2,10,2,11]]}
[]
[null,"Quarterly segment information"]
[null,"Non-IFRS proportional","Asia & Middle East","","China & North Asia","","Netherlands","","Singapore","","USA & Canada","","Of which United States","","All other Business Units","","Global functions and corporate activities","","Total",""]
[null,""]
[null,"In EUR millions","Q2 2026","Q2 2025","Q2 2026","Q2 2025","Q2 2026","Q2 2025","Q2 2026","Q2 2025","Q2 2026","Q2 2025","Q2 2026","Q2 2025","Q2 2026","Q2 2025","Q2 2026","Q2 2025","Q2 2026","Q2 2025"]
[null,"Revenues",84.699999999999989,108.8,38.6,38.6,136.40000000000003,128.5,50.800000000000004,51.9,84.4,83.7,79.900000000000006,79.3,89.399999999999991,75.400000000000006,5.6000000000000014,6.8,489.9,493.7]
[null,"Other operating income",1.9999999999999998,5.7,2.8,3.7,1.2999999999999998,3.9,0,3.8000000000000003,4.8000000000000007,3.3,2.7,1.0999999999999999,12.500000000000004,16.399999999999999,0.10000000000000009,0.30000000000000004,23.5,37.1]
[null,"Operating expenses",-25,-26.3,-13.3,-14.1,-46.9,-47.5,-12,-13.9,-45.7,-45,-40.900000000000006,-40.4,-40.699999999999989,-36.4,-24.1,-32.199999999999996,-207.7,-215.4]
[null,"EBITDA",61.7,88.2,28.1,28.2,90.8,84.9,38.799999999999997,41.8,43.500000000000007,42,41.699999999999996,40,61.199999999999996,55.4,-18.399999999999999,-25.1,305.69999999999993,315.39999999999998]
[null,"Depreciation and amortization",-23.4,-22.5,-8.9000000000000021,-9.1999999999999993,-44.8,-40.199999999999996,-9.1,-10,-13.8,-14.3,-13.599999999999998,-14.3,-20.999999999999996,-19.400000000000002,-6.8000000000000007,-6.8,-127.80000000000001,-122.4]
[null,"EBIT excluding exceptional items",38.300000000000004,65.7,19.200000000000003,19,46,44.7,29.699999999999996,31.8,29.700000000000003,27.700000000000003,28.099999999999998,25.7,40.199999999999989,36,-25.200000000000003,-31.900000000000002,177.89999999999998,193]
[null,"Exceptional items",0,111.3,0,0,0,-0.7,0,0,0,0,0,0,0,0,0,-8.9,0,101.7]
[null,"EBIT including exceptional items",38.300000000000004,177,19.200000000000003,19,46,44,29.699999999999996,31.8,29.700000000000003,27.700000000000003,28.099999999999998,25.7,40.199999999999989,36,-25.200000000000003,-40.799999999999997,177.89999999999998,294.7]
[null,"","","","","","","","","","","","","","","","","","",""]
[null,"Occupancy rate",0.88,0.89,0.83,0.8,0.93,0.94,0.93,0.94,0.94,0.93,"","",0.9,0.9,"","",0.91,0.91]
[null,"Net interest-bearing debt","","","","","","","","","","","","","","","","",4013,3883.5]

{"sheet":"PROP. Leverage","index":17,"n_rows":23,"n_cols":13,"rows_kept":23,"cut":false,"hidden":false,"merged":[[3,2,3,4],[3,6,3,8],[3,10,3,12]]}
[]
[]
[]
[null,"Reconciliation of proportional leverage","2026-06-30","","",null,"2026-03-31","","",null,"2025-06-30","",""]
[]
[null,"In EUR millions","IFRS \nfigures","Effects proportional consolidation","Proportional consolidated","","IFRS \nfigures","Effects proportional consolidation","Proportional consolidated","","IFRS \nfigures","Effects proportional consolidation","Proportional consolidated"]
[null,"EBITDA",1043.0999999999999,250.60000000000014,1293.7,"",1150,255.20000000000005,1405.2,"",1028.8,255,1283.8]
[null,"-/- Result joint ventures and associates",202.7,-202.7,0,"",225.5,-225.5,0,"",235.8,-235.8,0]
[null,"+/+ Gross dividend received from joint ventures and associates",258.2,-258.2,0,"",200.9,-200.9,0,"",226.1,-226.1,0]
[null,"-/- IFRS 16 Adjustment in operating expenses for former operating leases",59.2,87.899999999999991,147.1,"",56.8,89.8,146.6,"",58.3,86.7,145]
[null,"-/- Exceptional items",108.6,16.600000000000009,125.2,"",210.3,16.599999999999994,226.9,"",88.5,7.2999999999999972,95.8]
[null,"-/- Divestments full year adjustment",0,0,0,"",0,0,0,"",0,0,0]
[null,"EBITDA for ratio calculation",930.79999999999984,90.60000000000025,1021.4000000000001,"",858.30000000000018,173.39999999999986,1031.7,"",872.30000000000007,170.69999999999993,1043]
[null,"","","","","","","","","","","",""]
[null,"Net interest-bearing debt",-2834.5,-1178.5,-4013,"",-2675.1,-1075.4000000000001,-3750.5,"",-2735.8,-1147.6999999999998,-3883.5]
[null,"-/- IFRS 16 Adjustment in lease liabilities for former operating leases",-612.4,-465.50000000000011,-1077.9000000000001,"",-615,-456.29999999999995,-1071.3,"",-617.79999999999995,-509.90000000000009,-1127.7]
[null,"Derivative financial instruments (currency)",-1.2,0,-1.2,"",-2.4,0,-2.4,"",-4.5,9.9999999999999645E-2,-4.4000000000000004]
[null,"Credit replacement guarantees",-76.5,76.5,0,"",-86.5,86.5,0,"",-96.7,96.7,0]
[null,"Total net debt for ratio calculation",-2299.7999999999997,-636.5,-2936.2999999999997,"",-2149,-532.59999999999991,-2681.6,"",-2219.1999999999998,-541.00000000000045,-2760.2000000000003]
[null,"","","","","","","","","","","",""]
[null,"Total net debt : EBITDA",2.4700000000000002,"","","",2.5,"","","",2.54,"",""]
[null,"","","","","","","","","","","",""]
[null,"Proportional leverage","","",2.87,"","","",2.6,"","","",2.65]

{"sheet":"Growth & Operating Capex","index":18,"n_rows":18,"n_cols":8,"rows_kept":18,"cut":false,"hidden":false,"merged":[[4,2,4,4],[4,5,4,7]]}
[]
[]
[]
[null,"Reconciliation of consolidated growth capex and operating capex"]
[null,"","HY1 2026",{"$f":"IF(INDIRECT(\"'\"&#REF!&#REF!&\"'!\"&CELL(\"ADDRESS\",D19))<>\"\",INDIRECT(\"'\"&#REF!&#REF!&\"'!\"&CELL(\"ADDRESS\",D19)),\"\")","v":{"$error":"#REF!"}},{"$f":"IF(INDIRECT(\"'\"&#REF!&#REF!&\"'!\"&CELL(\"ADDRESS\",E19))<>\"\",INDIRECT(\"'\"&#REF!&#REF!&\"'!\"&CELL(\"ADDRESS\",E19)),\"\")","v":{"$error":"#REF!"}},"HY1 2025",{"$f":"IF(INDIRECT(\"'\"&#REF!&#REF!&\"'!\"&CELL(\"ADDRESS\",G19))<>\"\",INDIRECT(\"'\"&#REF!&#REF!&\"'!\"&CELL(\"ADDRESS\",G19)),\"\")","v":{"$error":"#REF!"}},{"$f":"IF(INDIRECT(\"'\"&#REF!&#REF!&\"'!\"&CELL(\"ADDRESS\",H19))<>\"\",INDIRECT(\"'\"&#REF!&#REF!&\"'!\"&CELL(\"ADDRESS\",H19)),\"\")","v":{"$error":"#REF!"}}]
[]
[null,"In EUR millions","IFRS\nfigures","Consolidated Growth capex related","Operating capex","IFRS\nfigures","Consolidated Growth capex related","Operating capex"]
[null,"Consolidated cash flows from investing activities","","","","","",""]
[null,"Investments in intangible assets",-9.1999999999999993,0,-9.1999999999999993,-9.5,0,-9.5]
[null,"Investments in property, plant and equipment - growth capex",-70.5,-70.5,0,-56.3,-56.3,0]
[null,"Investments in property, plant and equipment - sustaining, service improvement and IT capex",-83.2,0,-83.2,-91.7,0,-91.7]
[null,"Investments in joint ventures and associates",-99.1,-99.1,0,-107.7,-107.7,0]
[null,"Investments in other equity investments",-0.2,-0.2,0,-1.5,-1.5,0]
[null,"Loans granted ",-3.6,0,0,-18.899999999999999,2.8,0]
[null,"Other non-current assets",-0.2,0,0,-0.2,0,0]
[null,"Acquisitions of subsidiaries, net of cash acquired",0,0,0,-10.8,-10.8,0]
[null,"Acquisitions of joint ventures and associates",0,0,0,-15.5,-15.5,0]
[null,"Total investments",-266,-169.79999999999998,-92.4,-312.09999999999997,-189,-101.2]

{"sheet":"PROP. Growth Capex","index":19,"n_rows":15,"n_cols":8,"rows_kept":15,"cut":false,"hidden":false,"merged":[[3,2,3,4],[3,5,3,7]]}
[]
[]
[null,"Reconciliation of proportional growth capex"]
[null,null,"HY1 2026","","","HY1 2025","",""]
[null,"","","","","","",""]
[null,"In EUR millions","IFRS\nfigures","Effects proportional consolidation","Proportional consolidated","IFRS\nfigures","Effects proportional consolidation","Proportional consolidated"]
[null,"","","","","","",""]
[null,"Investments in property, plant and equipment - growth capex",-70.5,-145.69999999999999,-216.2,-56.3,-215,-271.3]
[null,"Investments in joint ventures and associates",-99.1,99.1,0,-107.7,107.7,0]
[null,"Investments in other equity investments",-0.2,0,-0.2,-1.5,0,-1.5]
[null,"Loans granted ",0,0,0,2.8,-2.8,0]
[null,"Other non-current assets",0,0,0,0,0,0]
[null,"Acquisitions of subsidiaries, net of cash acquired",0,0,0,-10.8,0,-10.8]
[null,"Acquisitions of joint ventures and associates",0,0,0,-15.5,0,-15.5]
[null,"Growth capex",-169.79999999999998,-46.599999999999994,-216.39999999999998,-189,-110.1,-299.10000000000002]

{"sheet":"PROP. Operating Capex","index":20,"n_rows":10,"n_cols":8,"rows_kept":10,"cut":false,"hidden":false,"merged":[[3,2,3,4],[3,5,3,7]]}
[]
[]
[null,"Reconciliation of proportional operating capex"]
[null,null,"HY1 2026","","","HY1 2025","",""]
[null,"","","","","","",""]
[null,"In EUR millions","IFRS\nfigures","Effects proportional consolidation","Proportional consolidated","IFRS\nfigures","Effects proportional consolidation","Proportional consolidated"]
[null,"","","","","","",""]
[null,"Investments in property, plant and equipment - sustaining, service improvement and IT capex",-83.2,-16.5,-99.7,-91.699999999999989,-11.300000000000011,-103]
[null,"Investments in intangibles",-9.2000000000000011,-0.49999999999999822,-9.6999999999999993,-9.5,-0.40000000000000036,-9.9]
[null,"Operating capex",-92.4,-17,-109.4,-101.19999999999999,-11.700000000000017,-112.9]

{"sheet":"Capacity & share per region","index":21,"n_rows":207,"n_cols":26,"rows_kept":207,"cut":false,"hidden":false,"merged":[[1,6,1,22],[181,1,181,4],[185,1,185,4]]}
[]
[null,"Vopak storage capacity overview ¹",null,null,null,null,"storage capacity"]
[null,null,null,null,"share"]
[null,null,"Type","Segment 10","Q2 2026",null,"Q2 2026",2025,2024,2023,2022,2021,2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,2010,2009,2008,2007]
[]
[null,"Asia & Middle East (number of terminals: 27)"]
[null,"India"]
[null,"Vopak Terminal Kandla","Subsidiary",null,null,null,0,0,0,0,0,222422,222422,252597,254727,254727,254727,254727,265744,265744,264510,264469,0,0,0,0]
[null,"AVTL - CRL1","Associate","Chemicals",0.42230000000000001,null,140931,140931,175666,121072,121072,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"AVTL - CRL2","Associate","Chemicals",0.42230000000000001,null,150634,150634,99517,99517,99517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"AVTL - Haldia","Associate","Gas",0.42230000000000001,null,226890,226890,174240,174240,174240,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"AVTL - JNPA - Mumbai","Associate","Gas",0.42230000000000001,null,101900,101900,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"AVTL - Kandla","Associate","Gas",0.42230000000000001,null,660710,660710,643950,634876,634876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"AVTL - Kandla LPG","Associate","Gas",0.42230000000000001,null,96000,96000,96000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"AVTL - Kochi","Associate","Chemicals",0.42230000000000001,null,82545,82545,65200,50990,50990,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"AVTL - Mangalore","Associate","Gas",0.42230000000000001,null,149385,149385,74995,74995,74995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"AVTL - Mangalore LPG","Associate","Gas",0.42230000000000001,null,164000,164000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"AVTL - Nadella","Associate","Gas",0.42230000000000001,null,44157,44157,44000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"AVTL - Pipavav","Associate","Gas",0.42230000000000001,null,116620,116620,116620,116620,116620,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"AVTL - Pipavav LPG","Associate","Gas",0.42230000000000001,null,141600,141600,45600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hindustan Aegis LPG Ltd","Associate","Gas",0.31669999999999998,null,50000,50000,50000,50000,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Indonesia"]
[null,"Vopak Terminal Jakarta","Joint venture","Oil",0.49,null,351425,351425,351425,351425,351425,351425,351425,251025,251025,251025,251025,251025,251025,251025,251025,251025,250000,0,0,0]
[null,"Vopak Terminal Merak","Subsidiary","Chemicals",0.94799999999999995,null,130400,130400,130400,130400,130400,130400,130400,80400,80400,80400,80400,80400,71900,68900,68900,68900,76900,76900,76900,0]
[null,"Australia"]
[null,"Vopak Terminals Darwin","Subsidiary","Oil",1,null,173583,173583,173583,173583,173583,173583,173583,173583,173583,173583,173583,173583,173583,173583,173583,173583,173583,173583,173583,173516]
[null,"Vopak Terminal Sydney - Site A","Subsidiary",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,34845,34845,34845,34845,34845,34845,34845]
[null,"Vopak Terminal Sydney - Site B","Subsidiary","Oil",1,null,477919,477919,477919,477919,476427,476427,371650,371650,371650,371650,371650,371650,371650,349548,349548,349548,349548,349548,271458,178311]
[null,"Malaysia"]
[null,"Kertih Terminals","Joint venture","Industrial",0.20849999999999999,null,399896,399896,399896,395896,395896,395896,395896,395896,395896,395896,395896,395896,395896,395896,395896,395896,395896,395896,395896,395896]
[null,"Pengerang Independent Terminals 9","Joint venture","Oil",0.441,null,1763064,1763064,1763064,1763064,1763064,1763064,1763064,1541544,1319322,1319322,1319322,1319322,880998,0,0,0,0,0,0,0]
[null,"PT2SB 8","Associate","Industrial",0.25,null,1502686,1502686,1502686,1502686,1496472,1496472,1496472,1474002,742705,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vopak Terminals Pasir Gudang","Subsidiary",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20160,20160,19572,19572,19572,0]
[null,"Thailand"]
[null,"Thai Tank Terminal","Joint venture","Industrial",0.35,null,723800,723800,723800,723800,722800,722800,722800,713000,713000,713000,713000,713000,713000,713000,714000,698000,698000,698000,698000,688000]
[null,"Kingdom of Saudi Arabia"]
[null,"Chemtank","Associate","Industrial",0.22,null,568000,568000,568000,568000,568000,568000,568000,568000,548999,474919,191000,155000,0,0,0,0,0,0,0,0]
[null,"SabTank (Al Jubail)","Operatorship","Industrial","n.a. 4",null,1457987,1457987,1457987,1457987,1457987,1457897,1457987,1457987,1457987,1457987,1457987,1457987,1444874,1409115,1272060,1272060,1272060,1272060,1272060,1272060]
[null,"Sabtank (Yanbu)","Operatorship","Industrial","n.a. 4",null,331838,331838,331838,331838,331838,331838,331838,331838,331838,331838,331838,331838,331838,231182,240000,240000,240000,240000,115000,115000]
[null,"Pakistan"]
[null,"Engro Elengy Terminal Pakistan","Associate","Gas",0.44,null,151000,151000,151000,151000,151000,151000,151000,151000,151000,0,0,0,0,0,0,0,0,0,0,0]
[null,"Engro Vopak Terminal","Joint venture","Industrial",0.5,null,82400,82400,82400,82400,82400,82400,82400,82400,82400,82400,82400,82400,82400,82400,82400,82400,82400,82400,69000,69000]
[null,"United Arab Emirates"]
[null,"Vopak Horizon Fujairah","Joint venture","Oil",0.33329999999999999,null,2646166,2646092,2646114,2645944,2646115,2615732,2615732,2615732,2615732,2615732,2615732,2131334,2131334,2130541,2130541,1519059,1516780,1502617,1499456,1115831]
[]
[null,"China & North Asia (number of terminals: 9)"]
[null,"China"]
[null,"Vopak SDIC Yangpu Terminal (Hainan)","Joint venture",null,null,null,0,0,0,0,0,0,0,0,1338522,1337055,1337055,1337055,0,0,0,0,0,0,0,0]
[null,"Vopak Shanghai - Caojing Terminal","Joint venture","Industrial",0.5,null,651007,651007,539986,539986,531486,466686,466686,466686,466686,466686,441036,441036,437696,379496,379496,362696,329596,329596,323146,283146]
[null,"Vopak Terminal Haiteng","Associate","Industrial",0.3,null,906000,906000,906000,906000,896000,896000,896000,896000,896000,896000,896000,896000,896000,0,0,0,0,0,0,0]
[null,"Vopak Terminal Ningbo","Subsidiary","Chemicals",0.85,null,90250,94000,94000,94000,94000,70550,70550,71050,71050,71050,71050,71050,71050,71050,71050,71050,71050,65550,65550,62994]
[null,"Vopak Terminal Shandong Lanshan","Subsidiary",null,null,null,0,0,0,183800,183800,183800,183800,183800,183800,183800,183800,183800,183800,143800,143800,143800,143800,150100,150100,146100]
[null,"Vopak Qinzhou","Joint Venture","Industrial",0.51,null,290200,290200,290200,290200,290200,290200,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vopak Qinzhou Terminal","Joint Venture","Industrial",0.30599999999999999,null,95500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vopak Terminal Tianjin Lingang","Joint venture","Gas",0.5,null,375300,375300,375300,375300,375300,375300,375300,375300,375300,375300,375300,375300,335300,335300,95300,0,0,0,0,0]
[null,"Huizhou Terminal","Joint venture","Industrial",0.3,null,559700,559700,559700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vopak Terminal Zhangjiagang ","Subsidiary","Chemicals",1,null,498490,498490,498490,498490,498490,498490,492920,492920,492920,492920,498490,498490,498490,455080,455080,399480,399480,209500,209500,124600]
[null,"Vopak Terminal Tianjin","Joint venture",null,null,null,0,0,0,0,0,0,0,0,0,0,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000]
[null,"Vopak Terminal Tianjin Ethylene","Joint venture",null,null,null,0,0,0,0,0,0,0,0,0,0,0,15000,15000,15000,15000,15000,15000,15000,15000,15000]
[null,"Vopak Terminal Xiamen","Joint venture",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,206500,206500,206500,206500,206500,206500]
[null,"Japan"]
[null,"Nippon Terminals 2","Joint venture",null,null,null,0,0,0,0,0,0,0,0,0,0,0,203171,203671,203671,217211,217211,218611,218611,219566,136880]
[null,"Korea"]
[null,"Vopak Terminal Korea","Joint venture",null,null,null,0,0,278600,278600,278600,278600,278600,278600,278600,278600,274600,274600,274600,274600,274600,274600,261100,261100,261100,243300]
[null,"Vietnam"]
[null,"Vopak Vietnam","Subsidiary","Chemicals",1,null,68200,68200,68200,68200,68200,68200,68200,48200,48200,48200,48200,48200,48200,48200,48200,48200,48200,48200,8200,8200]
[]
[null,"Netherlands (number of terminals: 8)"]
[null,"The Netherlands"]
[null,"EemsEnergyTerminal","Joint venture","Gas",0.5,null,196000,196000,196000,196000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gate Terminal","Joint venture","Gas",0.5,null,540000,540000,540000,540000,540000,540000,540000,540000,540000,540000,540000,540000,540000,540000,540000,540000,0,0,0,0]
[null,"Maasvlakte Olie Terminal (Rotterdam)","Subsidiary","Oil","16.67% 1",null,1102618,1090878,1090878,1090878,1090878,1090878,1090878,1090861,1090861,1090861,1090861,1085786,1085786,1085786,1085786,1085786,708469,708469,708469,708469]
[null,"Vopak Terminal Amsterdam Westpoort","Subsidiary",null,null,null,0,0,0,0,0,0,0,0,1216180,1216180,1216180,1216180,1216180,1216180,1216180,634480,0,0,0,0]
[null,"Vopak Terminal Amsterdam Petroleumhaven","Subsidiary",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75136,75136,84485,84375,84985,84985]
[null,"Vopak Terminal Botlek","Subsidiary",null,null,null,0,0,0,0,895748,900264,834837,834837,834837,844201,848547,850063,850063,924223,801280,801280,801280,804340,669276,669276]
[null,"Vopak Terminal Botlek Noord","Subsidiary",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,122943,122943,123832,123400,122685,122685]
[null,"Vopak Terminal Chemiehaven","Subsidiary",null,null,null,0,0,0,0,218567,222311,222311,222311,222311,223537,223585,219446,219446,219446,199529,199529,199559,204453,203899,203899]
[null,"Vopak Terminal Eemshaven 7","Associate","Oil",0.1,null,681115,681115,681115,681115,681115,681115,681115,681115,681115,684025,684025,660000,660000,660000,660000,0,0,0,0,0]
[null,"Vopak Terminal Europoort","Subsidiary","Oil",1,null,3855673,3812936,3853817,3988144,3947876,3947876,3988144,3926249,3926249,3920155,3960423,3920155,3922423,3496687,3496687,3496687,3325025,3313662,3302771,3111295]
[null,"Vopak Terminal Laurenshaven","Subsidiary","Oil",1,null,679358,679353,679393,923818,923818,923818,923818,924864,924864,924864,924864,924864,924862,924862,924862,924662,924862,925363,925159,925159]
[null,"Vopak Terminal TTR","Subsidiary",null,null,null,0,0,0,0,325359,326066,326066,326066,326066,326066,326052,318736,318736,318736,318736,318736,318736,318736,317038,317026]
[null,"Vopak Terminal Vlaardingen","Subsidiary","Chemicals",1,null,622503,615957,617860,620261,552796,553111,565102,565626,567782,567783,566897,570607,564851,509504,462008,494119,467682,495513,418648,422411]
[null,"Vopak Terminal Vlissingen","Subsidiary","Gas",1,null,178100,178100,178100,178100,178100,178100,178100,168900,168900,168900,168900,168900,131400,131400,131400,131400,131400,131400,131400,131400]
[]
[null,"Singapore (number of terminals: 5)"]
[null,"Singapore"]
[null,"Vopak Singapore - Banyan Terminal","Subsidiary","Oil",0.69499999999999995,null,1452590,1452190,1452163,1452163,1452163,1449019,1449019,1452263,1452263,1449763,1449763,1374239,1373375,1361519,1261319,1261319,1261319,1253619,860890,536793]
[null,"Vopak Singapore - Penjuru Terminal","Subsidiary","Chemicals",0.69499999999999995,null,284200,283850,283850,283850,283850,283850,283850,283850,283850,283850,283850,283850,283850,236850,236850,237950,237950,237950,172950,150950]
[null,"Vopak Singapore - Sakra Terminal","Subsidiary","Industrial",0.69499999999999995,null,288070,288070,288070,288070,288070,288070,288070,288070,288070,288070,288070,288070,280570,280570,280570,288070,288070,288070,288070,288070]
[null,"Vopak Singapore - Sebarok Terminal","Subsidiary","Oil",0.69499999999999995,null,1336050,1336050,1339579,1339579,1339579,1335319,1331332,1328902,1262184,1262146,1263079,1263079,1263079,1260958,1260958,1260958,1260958,1260958,1260958,1037789]
[null,"Vopak Singapore JTC - Jurong Rock Caverns","Operatorship","Oil","n.a. 5",null,1470000,1470000,1470000,1470000,1470000,1470000,1470000,1470000,1470000,1470000,480000,480000,480000,0,0,0,0,0,0,0]
[]
[null,"USA & Canada (number of terminals: 9)"]
[null,"Canada"]
[null,"Vopak Terminals of Canada - Hamilton","Subsidiary",null,null,null,0,0,0,0,0,162930,162930,162930,162930,162930,168163,165292,165292,165292,165292,165292,165292,165292,165292,165292]
[null,"Vopak Terminals of Canada - Montreal East","Subsidiary",null,null,null,0,0,0,0,0,419064,419064,419343,419343,419343,419343,419343,372654,0,0,0,0,0,0,0]
[null,"Vopak Terminals of Canada - Montreal West","Subsidiary",null,null,null,0,0,0,0,0,37297,37297,37297,37297,37297,37297,37569,37569,37569,37569,39339,39339,39339,39339,39339]
[null,"Vopak Terminals of Canada - Quebec City","Subsidiary",null,null,null,0,0,0,0,0,163342,163342,147938,163342,163342,163342,163341,163341,0,0,0,0,0,0,0]
[null,"Ridley Island Propane Export Terminal (RIPET)","Associate","Gas",0.3,null,96000,96000,96000,96000,96000,96000,96000,96000,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"USA"]
[null,"Vopak Exolum Houston","Joint venture","Gas",0.5,null,46260,46260,46260,46260,46260,46260,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vopak Freeport - Texas","Joint venture","Industrial",0.5,null,107913,107913,101009,101009,101009,101009,112056,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vopak Plaquemine - Louisiana","Joint venture","Industrial",0.5,null,300120,300120,300120,300120,300120,300120,303517,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vopak St. Charles - Louisiana","Joint venture","Industrial",0.5,null,336063,336063,336063,336063,336063,336063,388849,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vopak Terminal Corpus Christi","Subsidiary","Industrial",1,null,143840,143840,143840,143840,143840,143840,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vopak Terminal Deer Park (Houston)","Subsidiary","Chemicals",1,null,1329301,1282512,1282512,1282512,1282512,1275357,1253892,1253930,1253930,1115103,1115103,1115103,1115103,1115103,1115103,1115103,1115103,1115103,1115103,1115103]
[null,"Vopak Terminal Galena Park","Subsidiary",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,170032,170032,170032,170032,170032,170032,165262,155723]
[null,"Vopak Terminal Long Beach","Subsidiary","Chemicals",1,null,54988,54988,54988,54988,54988,54988,54988,56104,56104,56104,56104,56104,56104,56104,56104,56537,56710,56710,56710,56710]
[null,"Vopak Terminal Los Angeles","Subsidiary","Oil",1,null,379789,379789,379789,379789,379789,379789,379789,379789,378789,378789,378789,378789,378789,378790,378790,378790,378790,379939,379939,379939]
[null,"Vopak Terminal Savannah","Subsidiary",null,null,null,0,0,0,0,250566,250566,251701,251702,251709,251709,251709,251709,235811,219841,218323,218323,221502,221502,213553,215143]
[null,"Vopak Terminal Wilmington (North + South)","Subsidiary",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,130718,130718,181592,180346,180346,180346,180346,130584]
[]
[null,"Belgium (number of terminals: 4)"]
[null,"Belgium"]
[null,"Vopak Energy Park Antwerp","Subsidiary","Other",1,null,"under constr.","under constr.","under constr.","under constr.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vopak Terminal ACS ","Subsidiary","Chemicals",1,null,202780,202780,202780,202780,202780,202690,198390,202080,202100,202100,202100,202100,202100,193220,199180,191720,193950,194440,194495,194495]
[null,"Vopak Terminal Eurotank","Subsidiary","Chemicals",1,null,224200,224200,190000,263400,263400,280650,399550,410635,494992,494992,493492,464492,454492,454492,466542,466542,467042,467042,467042,471792]
[null,"Vopak Terminal Linkeroever","Subsidiary","Chemicals",1,null,190000,190000,190000,190000,190000,190061,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,100000,0]
[null,"Vopak Terminal Hemiksem","Subsidiary",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,102985]
[]
[null,"Brazil (number of terminals: 2)"]
[null,"Brazil"]
[null,"Uniao/Vopak Armazens Gerais","Joint venture",null,null,null,0,0,0,0,0,56198,56198,59435,59435,59435,59435,59435,59435,59435,59435,59435,59435,59435,59435,59435]
[null,"Vopak Brazil - Alemoa Terminal","Subsidiary","Chemicals",1,null,301576,301576,290914,276820,276820,276820,276820,276820,173857,174141,174141,159817,159817,157904,161617,161617,161616,121714,121714,121714]
[null,"Vopak Brazil - Aratu Terminal","Subsidiary","Chemicals",1,null,108130,108130,108130,108130,108130,108130,108130,108130,108130,107694,107694,107694,97315,90599,90599,90599,64299,64298,64298,64298]
[null,"Vopak Brazil - Ilha Barnabé Terminal","Subsidiary",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47487,47487,47434,47434,47434]
[]
[null,"North Latin America (number of terminals: 9)"]
[null,"Colombia"]
[null,"Vopak Colombia - Barranquilla Terminal","Subsidiary","Chemicals",1,null,46581,46581,46581,46521,44964,48298,49758,49318,49318,49318,33303,33610,33599,34024,28462,30412,30412,30412,30412,24091]
[null,"Vopak Colombia - Cartagena Terminal","Subsidiary","Chemicals",1,null,26883,26883,26883,26629,26749,26942,27044,26942,26942,26403,26403,25000,23750,26276,26276,25777,25777,25777,8014,8014]
[null,"SPEC LNG","Joint venture","Gas",0.49,null,170000,170000,170000,170000,170000,170000,170000,170000,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mexico"]
[null,"Vopak Mexico - Altamira Terminal","Subsidiary","Chemicals",1,null,150150,150150,150150,150150,150150,110150,110150,110150,110150,110149,110149,110150,110150,110150,110150,94400,94400,94400,94400,64300]
[null,"Vopak Mexico - Coatzacoalcos Terminal","Subsidiary","Chemicals",1,null,25900,25900,25900,25900,25900,25900,25900,25900,25900,25899,25899,25900,25900,25900,25850,25850,25850,17450,17450,17450]
[null,"Vopak Mexico - Veracruz Terminal","Subsidiary","Oil",1,null,213100,213100,213100,213100,213100,213100,135100,106800,113600,116900,116900,116900,116900,116900,117200,117200,117200,117200,117200,117200]
[null,"LNG Terminal Altamira","Joint venture","Gas",0.6,null,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,0,0,0,0]
[null,"Panama"]
[null,"Terminal Bahia Las Minas","Operatorship","Oil","n.a. 6",null,519543,519543,519543,519543,519543,519543,519543,531351,509000,509000,509000,0,0,0,0,0,0,0,0,0]
[null,"Terminal Bahia Las Minas","Subsidiary","Oil",1,null,375341,375341,375341,375341,375341,375341,375341,332957,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"South Africa (number of terminals: 2)"]
[null,"South Africa"]
[null,"Vopak Terminal Durban","Subsidiary","Oil",0.7,null,360246,360246,360246,360246,360246,360246,376235,214793,214793,214795,241926,177735,109419,121659,130000,130000,130000,130000,130000,130000]
[null,"Vopak Terminal Lesedi","Subsidiary","Oil",0.7,null,140000,140000,100000,100000,100000,100000,100000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Global (number of terminals: 1)"]
[null,"Bahamas"]
[null,"BORCO","Joint venture",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3404968,3412878,3000000,0]
[null,"Chile"]
[null,"Vopak Chile - San Antonio Terminal","Subsidiary",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21557,18098,17797,24000,20800,20800]
[null,"Vopak Oxiquim - Mejillones Terminal","Joint venture",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,10000,0,0,0]
[null,"Ecuador"]
[null,"Vopak Ecuador","Joint venture",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19371,19458,19439,19379,19379,18015]
[null,"Estonia"]
[null,"Vopak E.O.S - Tallinn 3","Joint venture",null,null,null,0,0,0,0,0,0,0,0,1026000,1026000,1026000,1026000,1026000,1026000,1026000,1026000,1026000,951000,840000,304896]
[null,"Finland"]
[null,"Vopak Chemical Logistics Finland Oy  2","Subsidiary",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,175400,175400,166100,166100,166100,166100,166100,166100]
[null,"Germany"]
[null,"Vopak Dupeg Terminal Hamburg","Subsidiary",null,null,null,0,0,0,0,0,0,0,0,668584,677845,678051,685386,631148,671856,700174,700352,716416,816339,833772,836910]
[null,"Peru"]
[null,"Vopak Peru - Callao Terminal","Subsidiary",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,179787,179787,179787,179787,179787,166968,179787]
[null,"Spain"]
[null,"Vopak Terminal Algeciras","Subsidiary",null,null,null,0,0,0,0,0,0,0,403000,403000,403000,403000,403000,402433,402433,0,0,0,0,0,0]
[null,"Vopak Terminal Terquimsa - Barcelona","Joint venture",null,null,null,0,0,212998,212998,212998,212998,212998,212998,212998,212998,0,0,0,0,0,0,0,0,0,0]
[null,"Vopak Terminal Terquimsa - Tarragona","Joint venture","Industrial",0.5,null,446901,446901,443961,443961,443961,447373,430047,430047,402401,402401,0,0,0,0,0,0,0,0,0,0]
[null,"Vopak Terminal Terquimsa 2","Joint venture",null,null,null,0,0,0,0,0,0,0,0,0,0,615399,601853,601853,602078,582974,582659,428063,455251,449934,451779]
[null,"Sweden"]
[null,"Vopak Sweden AB 2","Subsidiary",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1260668,1260966,1162394,1100431,1100731,1048086,1017140,1017502]
[null,"Switzerland"]
[null,"Vopak Schweiz","Subsidiary",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,345620,345620]
[null,"United Kingdom"]
[null,"Vopak Terminal London ","Subsidiary",null,null,null,0,0,0,0,0,0,0,0,0,0,0,367365,378276,378276,378276,378276,392128,392128,392128,347128]
[null,"Vopak Terminal Teesside","Subsidiary",null,null,null,0,0,0,0,0,0,0,0,0,0,0,287480,287480,287480,287480,287480,286613,286613,246613,246613]
[null,"Vopak Terminal Windmill","Subsidiary",null,null,null,0,0,0,0,0,0,0,0,0,0,0,41756,41756,41756,41756,41756,41756,41756,41756,41756]
[null,"Vopak Terminal Ipswich","Subsidiary",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,55890,55890,55890,64632]
[null,"Venezuela"]
[null,"Vopak Venezuela - Puerto Cabello Terminal","Operatorship",null,null,null,0,0,123060,124460,124960,130222,130222,130222,130682,130322,130322,130322,115322,105322,105322,114222,114222,114222,114222,94222]
[]
[null,"TOTAL",null,null,null,null,35702065,35501674,35417369,35215366,36573901,36178266,35604218,34423735,36992200,35900500,34700251,34317084,33809296,30472059,29875256,27848957,28819040,28339180,27067390,21834187]
[]
[null,"1   Storage capacity is defined as the total available storage capacity (jointly) operated by Vopak at the end of the reporting period, being storage capacity for subsidiaries, joint ventures, associates (with the exception of Maasvlakte Olie Terminal in the Netherlands, which is based on the attributable capacity), and other (equity) interests, and including currently out of service capacity due to maintenance and inspection programs."]
[null,"2   Reported as one unit"]
[null,"3   In 2007 subsidiary Pakterminal"]
[null,"4   Only acting as operator; Vopak has a 10% interest in a joint service company. "]
[null,"5   Only acting as operator; VopakTerminals Singapore (in which Vopak holds 69.5%) has a 45% interest in the joint service company."]
[null,"6   Only acting as operator"]
[null,"7   Before 28 September 2017 shareholding of 50%"]
[null,"8   Economic shareholding in PT2SB temporarily increased to 26.5%; legal ownership is 25%"]
[null,"9   Economic shareholding in PITSB temporarily increased to 48,61%; legal ownership is 44,1%"]
[null,"10 Terminal Type based on the current year"]
[]
[]
[]
[]
[null,"Capacity by Business Unit",null,null,null,null,"Total Capacity ","\nSubsidiaries","Joint ventures\n& associates"," Operatorship"]
[null,"Asia & Middle East",null,null,null,null,12885536,781902,10313809,1789825]
[null,"China & North Asia",null,null,null,null,3534647,656940,2877707,0]
[null,"Netherlands",null,null,null,null,7855367,6438252,1417115,0]
[null,"Singapore",null,null,null,null,4830910,3360910,0,1470000]
[null,"USA & Canada",null,null,null,null,2794274,1907918,886356,0]
[null,"Belgium",null,null,null,null,616980,616980,0,0]
[null,"Brazil",null,null,null,null,409706,409706,0,0]
[null,"North Latin America",null,null,null,null,1827498,837955,470000,519543]
[null,"South Africa",null,null,null,null,500246,500246,0,0]
[null,"Global",null,null,null,null,446901,0,446901,0]
[null,"Total",null,null,null,null,35702065,15510809,16411888,3779368]

{"sheet":"Announced Projects","index":22,"n_rows":34,"n_cols":11,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Name, Country","Share (%)","Capacity","Commercial operation date 1","Cons. investment\nand financial commitment \n(EUR million) 2","Prop. investment and\nfinancial commitment (EUR million) 2"]
[null,"lmprove"]
[null,"Commissioned",null,null,null,null,183,176]
[null,"Under construction",null,null,null,null,21,21]
[null,null,"Other investments below EUR 50 million",null,null,null,21,21]
[null,"Total",null,null,null,null,204,197]
[]
[null,"Grow"]
[null,"Commissioned",null,null,null,null,404,593]
[null,"Under construction",null,null,null,null,665,1103]
[null,null,"Gate Terminal, the Netherlands",0.5,"180k cbm","Q3 2026",26,175]
[null,null,"REEF Terminal, Canada",0.5,"95k cbm","Q1 2027",462,462]
[null,null,"Reef - Expansion of throughput capacity",0.5,null,"HY2 2027",34,34]
[null,null,"Chemtank, Saudi Arabia",0.22,"44k cbm","Q1 2027","-",50]
[null,null,"Thai Tank, Thailand",0.35,"160k cbm",2029,20,130]
[null,null,"AVTL, JNPA Mumbai LPG",0.42230000000000001,"450k cbm","Q3 2026","-",71]
[null,null,"Other investments below EUR 50 million",null,null,null,123,181]
[null,"Total",null,null,null,null,1069,1696]
[null,"Vopak's ambition to invest in growing the base in industrial and gas by 2030",null,null,null,null,"2 Billion","~ 2.6 Billion"]
[]
[null,"Accelerate"]
[null,"Commissioned",null,null,null,null,65,65]
[null,"Under construction",null,null,null,null,506,578]
[null,null,"Alemoa, Brazil",1,"66k cbm","HY2 2027",68,68]
[null,null,"PT2SB, Malaysia",0.25,"272k cbm",2028,"-",72]
[null,null,"GES acquisition and Oosterhout Battery Energy Storage, the Netherlands",1,"200MW/800MWh",2028,234,234]
[null,null,"Veendam Battery Energy Storage, the Netherlands",1,"150MW/600MWh",2028,137,137]
[null,null,"Other investments below EUR 50 million",null,null,null,67,67]
[null,"Total",null,null,null,null,571,643]
[null,"Vopak’s ambition to invest in accelerate towards new energies and sustainable feedstocks by 2030",null,null,null,null,"1 Billion","~ 1.4 Billion",null,null,"."]
[]
[null,"1 According to the latest estimated operational date"]
[null,"2 The investment amount in EUR million excluding capitalized interest"]