{"text_format":"1","workbook":"xlsx","n_sheets":17,"sheets":["Data (2)","Data","Demand (IPTO)","Dashboard","Demand","Generation","Market Shares","Installed Capacity","Other Operational KPIs","Income Statement","Cash Flow","Balance Sheet","Investments","Other Financial KPIs","APMs FY 2024 & FY 2025","Disclaimer","IR Contact"],"not_rendered":{"charts":0,"images":8,"macros":1,"external_links":0,"defined_names":0,"comments":2,"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":"Data (2)","index":0,"n_rows":20,"n_cols":36,"rows_kept":20,"cut":false,"hidden":true,"merged":[[16,32,16,35],[10,7,10,10],[10,12,10,15],[10,17,10,20],[10,22,10,25],[10,27,10,30],[10,32,10,35],[16,7,16,10],[16,12,16,15],[16,17,16,20],[16,22,16,25],[16,27,16,30],[0,32,0,35],[0,7,0,10],[0,12,0,15],[0,17,0,20],[0,22,0,25],[0,27,0,30]]}
[null,null,null,null,null,null,null,2023,null,null,null,null,2024,null,null,null,null,2025,null,null,null,null,{"$f":"H1","v":2023},null,null,null,null,{"$f":"M1","v":2024},null,null,null,null,{"$f":"R1","v":2025}]
["PPC Generation - Romania (in GWh)",null,{"$f":"#REF!","v":{"$error":"#REF!"}},2023,2024,2025,null,"Q1","Q2","Q3","Q4",null,"Q1","Q2","Q3","Q4",null,"Q1","Q2","Q3","Q4",null,"Q1","H1","9M","FY",null,"Q1","H1","9M","FY",null,"Q1","H1","9M","FY"]
["PPC Romania",null,{"$f":"IF(SUM(C4:C6)>0,SUM(C4:C6),\"\")","v":1236.5300550000002},{"$f":"IF(SUM(D4:D6)>0,SUM(D4:D6),\"\")","v":1334.62},{"$f":"IF(SUM(E4:E6)>0,SUM(E4:E6),\"\")","v":1384.5588344416385},2175.0563059999986,null,{"$f":"IF(SUM(H4:H6)>0,SUM(H4:H6),\"\")","v":396.47999999999996},{"$f":"IF(SUM(I4:I6)>0,SUM(I4:I6),\"\")","v":277.72000000000003},317.71999999999997,342.7,null,{"$f":"IF(SUM(M4:M6)>0,SUM(M4:M6),\"\")","v":370.59881899999999},{"$f":"IF(SUM(N4:N6)>0,SUM(N4:N6),\"\")","v":295.43000400000005},222.58702544163839,495.94298600000013,null,{"$f":"IF(SUM(R4:R6)>0,SUM(R4:R6),\"\")","v":570.64397799999938},{"$f":"IF(SUM(S4:S6)>0,SUM(S4:S6),\"\")","v":491.29472299999981},444.440450328,668.67715467199946,null,{"$f":"SUM(W4:W6)","v":396.47999999999996},{"$f":"SUM(X4:X6)","v":674.2},991.92,1334.62,null,{"$f":"IF(SUM(AB4:AB6)>0,SUM(AB4:AB6),\"\")","v":370.59881899999999},{"$f":"IF(SUM(AC4:AC6)>0,SUM(AC4:AC6),\"\")","v":666.0288230000001},888.61584844163838,1384.5588344416385,null,{"$f":"IF(R3=\"\",\"\",SUM($R3:R3))","v":570.64397799999938},{"$f":"IF(S3=\"\",\"\",SUM($R3:S3))","v":1061.9387009999991},{"$f":"IF(T3=\"\",\"\",SUM($R3:T3))","v":1506.3791513279991},{"$f":"IF(U3=\"\",\"\",SUM($R3:U3))","v":2175.0563059999986}]
["Wind",null,1193.9880840000001,{"$f":"SUM(H4:K4)","v":1244.5899999999999},{"$f":"IF(P4<>\"\",SUM(M4:P4),\"\")","v":1261.8228664416386},{"$f":"IF(U4<>\"\",SUM(R4:U4),\"\")","v":2023.5221079999985},null,389.14,265.25,267.27,322.93,null,348.755585,252.20397700000012,184.24694344163839,476.61636100000015,null,540.72237699999937,431.5183589999998,399.71045532799997,651.57091667199938,null,{"$f":"IF(H4>0,SUM($H4:H4),\"\")","v":389.14},{"$f":"IF(I4>0,SUM($H4:I4),\"\")","v":654.39},{"$f":"IF(J4>0,SUM($H4:J4),\"\")","v":921.66},{"$f":"IF(K4>0,SUM($H4:K4),\"\")","v":1244.5899999999999},null,{"$f":"IF(M4=\"\",\"\",SUM($M4:M4))","v":348.755585},{"$f":"IF(N4=\"\",\"\",SUM($M4:N4))","v":600.95956200000012},{"$f":"IF(O4=\"\",\"\",SUM($M4:O4))","v":785.20650544163846},{"$f":"IF(P4=\"\",\"\",SUM($M4:P4))","v":1261.8228664416386},null,{"$f":"IF(R4=\"\",\"\",SUM($R4:R4))","v":540.72237699999937},{"$f":"IF(S4=\"\",\"\",SUM($R4:S4))","v":972.24073599999917},{"$f":"IF(T4=\"\",\"\",SUM($R4:T4))","v":1371.9511913279991},{"$f":"IF(U4=\"\",\"\",SUM($R4:U4))","v":2023.5221079999985}]
["Solar",null,42.541971000000004,90.03,119.03596799999995,{"$f":"IF(U5<>\"\",SUM(R5:U5),\"\")","v":124.63408299999999},null,7.34,12.47,50.45,19.77,null,21.843234000000006,43.226026999999959,38.340081999999981,15.626625000000001,null,24.233267999999999,48.351973999999998,39.148053000000004,12.900787999999991,null,{"$f":"IF(H5>0,SUM($H5:H5),\"\")","v":7.34},{"$f":"IF(I5>0,SUM($H5:I5),\"\")","v":19.810000000000002},{"$f":"IF(J5>0,SUM($H5:J5),\"\")","v":70.260000000000005},{"$f":"IF(K5>0,SUM($H5:K5),\"\")","v":90.03},null,{"$f":"IF(M5=\"\",\"\",SUM($M5:M5))","v":21.843234000000006},{"$f":"IF(N5=\"\",\"\",SUM($M5:N5))","v":65.069260999999969},{"$f":"IF(O5=\"\",\"\",SUM($M5:O5))","v":103.40934299999995},{"$f":"IF(P5=\"\",\"\",SUM($M5:P5))","v":119.03596799999995},null,{"$f":"IF(R5=\"\",\"\",SUM($R5:R5))","v":24.233267999999999},{"$f":"IF(S5=\"\",\"\",SUM($R5:S5))","v":72.585241999999994},{"$f":"IF(T5=\"\",\"\",SUM($R5:T5))","v":111.733295},{"$f":"IF(U5=\"\",\"\",SUM($R5:U5))","v":124.63408299999999}]
["Other",null,null,0,3.7,{"$f":"IF(U6<>\"\",SUM(R6:U6),\"\")","v":26.900115000000056},null,null,null,null,null,null,0,0,0,3.7,null,5.6883330000000001,11.424390000000031,5.5819419999999997,4.2054500000000274,null,{"$f":"IF(H6>0,SUM($H6:H6),\"\")","v":""},{"$f":"IF(I6>0,SUM($H6:I6),\"\")","v":""},{"$f":"IF(J6>0,SUM($H6:J6),\"\")","v":""},{"$f":"IF(K6>0,SUM($H6:K6),\"\")","v":""},null,{"$f":"IF(M6=\"\",\"\",SUM($M6:M6))","v":0},{"$f":"IF(N6=\"\",\"\",SUM($M6:N6))","v":0},{"$f":"IF(O6=\"\",\"\",SUM($M6:O6))","v":0},{"$f":"IF(P6=\"\",\"\",SUM($M6:P6))","v":3.7},null,{"$f":"IF(R6=\"\",\"\",SUM($R6:R6))","v":5.6883330000000001},{"$f":"IF(S6=\"\",\"\",SUM($R6:S6))","v":17.112723000000031},{"$f":"IF(T6=\"\",\"\",SUM($R6:T6))","v":22.694665000000029},{"$f":"IF(U6=\"\",\"\",SUM($R6:U6))","v":26.900115000000056}]
[]
["RES Third Party (excl. Hydro)",null,7934.4699449999998,{"$f":"SUM(H8:K8)","v":8128.5599999999995},{"$f":"IF(P8<>\"\",SUM(M8:P8),\"\")","v":7499.4891655583615},{"$f":"IF(U8<>\"\",SUM(R8:U8),\"\")","v":6995.5386940000008},null,2354.79,1850.57,1873.91,2049.29,null,2213.9971810000002,1799.2939960000001,1851.3009745583615,1634.8970139999999,null,1591.9540220000006,1911.964277,1798.4705496720001,1693.1498453280005,null,2354.7851949999999,4205.3518530000001,6079.2633889999997,8128.5522399999991,null,{"$f":"IF(M8=\"\",\"\",SUM($M8:M8))","v":2213.9971810000002},{"$f":"IF(N8=\"\",\"\",SUM($M8:N8))","v":4013.2911770000001},{"$f":"IF(O8=\"\",\"\",SUM($M8:O8))","v":5864.5921515583614},{"$f":"IF(P8=\"\",\"\",SUM($M8:P8))","v":7499.4891655583615},null,{"$f":"IF(R8=\"\",\"\",SUM($R8:R8))","v":1591.9540220000006},{"$f":"IF(S8=\"\",\"\",SUM($R8:S8))","v":3503.9182990000008},{"$f":"IF(T8=\"\",\"\",SUM($R8:T8))","v":5302.3888486720007},{"$f":"IF(U8=\"\",\"\",SUM($R8:U8))","v":6995.5386940000008}]
[null,null,null,{"$f":"D3/(D3+D8)","v":0.14103292973397946},0.15584774355582481,0.23717722852224951,null,0.14410799376288042,0.13048973589125543,0.14496972572925174,0.14326982972336841,null,0.14338752323380521,0.14103528865855361,0.10732837329770865,0.23274529575191008,null,0.26386965030024045,0.2044285376648958,{"$f":"T3/(T3+T8)","v":0.19815340436067236},{"$f":"U3/(U3+U8)","v":0.2831186004190821},null,null,null,null,null,null,{"$f":"AB3/(AB3+AB8)","v":0.14338752323380521},0.14233453215424466,0.13158425572581778,0.15584774355582481,null,0.26386965030024045,0.23258255810464479,0.22124107493866718,0.23717722852224951]
[]
[null,null,null,null,null,null,null,{"$f":"H1","v":2023},null,null,null,null,{"$f":"M1","v":2024},null,null,null,null,{"$f":"R1","v":2025},null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"AB1","v":2024},null,null,null,null,{"$f":"AG1","v":2025}]
["PPC Generation - Bulgaria (in GWh)",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"D2","v":2023},{"$f":"E2","v":2024},{"$f":"F2","v":2025},null,"Q1","Q2","Q3","Q4",null,"Q1","Q2","Q3","Q4",null,"Q1","Q2","Q3","Q4",null,"Q1","H1","9M","FY",null,"Q1","H1","9M","FY",null,"Q1","H1","9M","FY"]
["PPC - Bulgaria",null,null,{"$f":"IF(D15=\"\",\"\",D15)","v":""},{"$f":"IF(E15=\"\",\"\",E15)","v":10},{"$f":"IF(F15=\"\",\"\",F15)","v":36.908741999999997},null,{"$f":"IF(H15=\"\",\"\",H15)","v":""},"","","",null,{"$f":"IF(M15=\"\",\"\",M15)","v":""},"","",10,null,{"$f":"IF(R15=\"\",\"\",R15)","v":12.236029},7.201287999999999,7.0577389999999998,10.413686,null,{"$f":"IF(W15=\"\",\"\",W15)","v":""},"","","",null,{"$f":"IF(AB15=\"\",\"\",AB15)","v":""},"","",10,null,{"$f":"IF(AG15=\"\",\"\",AG15)","v":12.236029},19.437317,26.495055999999998,36.908741999999997]
["Solar",null,null,null,null,{"$f":"SUM(R14:U14)","v":0.43407847999999999},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.43407847999999999]
["Wind",null,null,null,{"$f":"SUM(M15:P15)","v":10},{"$f":"SUM(R15:U15)","v":36.908741999999997},null,null,null,null,null,null,null,null,null,10,null,12.236029,7.201287999999999,7.0577389999999998,10.413686,null,{"$f":"IF(H15>0,SUM($H15:H15),\"\")","v":""},{"$f":"IF(I15>0,SUM($H15:I15),\"\")","v":""},{"$f":"IF(J15>0,SUM($H15:J15),\"\")","v":""},{"$f":"IF(K15>0,SUM($H15:K15),\"\")","v":""},null,{"$f":"IF(M15=\"\",\"\",SUM($M15:M15))","v":""},{"$f":"IF(N15=\"\",\"\",SUM($M15:N15))","v":""},{"$f":"IF(O15=\"\",\"\",SUM($M15:O15))","v":""},{"$f":"IF(P15=\"\",\"\",SUM($M15:P15))","v":10},null,{"$f":"IF(R15=\"\",\"\",SUM($R15:R15))","v":12.236029},{"$f":"IF(S15=\"\",\"\",SUM($R15:S15))","v":19.437317},{"$f":"IF(T15=\"\",\"\",SUM($R15:T15))","v":26.495055999999998},{"$f":"IF(U15=\"\",\"\",SUM($R15:U15))","v":36.908741999999997}]
[]
[null,null,null,null,null,null,null,{"$f":"H1","v":2023},null,null,null,null,{"$f":"M1","v":2024},null,null,null,null,{"$f":"R1","v":2025},null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"AB1","v":2024},null,null,null,null,{"$f":"AG1","v":2025}]
["PPC Generation - Italia (in GWh)",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"D2","v":2023},{"$f":"E2","v":2024},{"$f":"F2","v":2025},null,"Q1","Q2","Q3","Q4",null,"Q1","Q2","Q3","Q4",null,"Q1","Q2","Q3","Q4",null,"Q1","H1","9M","FY",null,"Q1","H1","9M","FY",null,"Q1","H1","9M","FY"]
["PPC - Italia",null,null,{"$f":"IF(D20=\"\",\"\",D20)","v":""},{"$f":"IF(E20=\"\",\"\",E20)","v":""},{"$f":"IF(F20=\"\",\"\",F20)","v":27.819269000000002},null,{"$f":"IF(H20=\"\",\"\",H20)","v":""},"","","",null,{"$f":"IF(M20=\"\",\"\",M20)","v":""},"","","",null,{"$f":"IF(R20=\"\",\"\",R20)","v":0},1.84355,18.061309000000001,7.9144100000000002,null,{"$f":"IF(W20=\"\",\"\",W20)","v":""},"","","",null,{"$f":"IF(AB20=\"\",\"\",AB20)","v":""},"","","",null,{"$f":"IF(AG20=\"\",\"\",AG20)","v":0},1.84355,19.904859000000002,27.819269000000002]
["Solar",null,null,null,null,{"$f":"SUM(R20:U20)","v":27.819269000000002},null,null,null,null,null,null,null,null,null,null,null,0,1.84355,18.061309000000001,7.9144100000000002,null,{"$f":"IF(H20>0,SUM($H20:H20),\"\")","v":""},{"$f":"IF(I20>0,SUM($H20:I20),\"\")","v":""},{"$f":"IF(J20>0,SUM($H20:J20),\"\")","v":""},{"$f":"IF(K20>0,SUM($H20:K20),\"\")","v":""},null,{"$f":"IF(M20=\"\",\"\",SUM($M20:M20))","v":""},{"$f":"IF(N20=\"\",\"\",SUM($M20:N20))","v":""},{"$f":"IF(O20=\"\",\"\",SUM($M20:O20))","v":""},{"$f":"IF(P20=\"\",\"\",SUM($M20:P20))","v":""},null,{"$f":"IF(R20=\"\",\"\",SUM($R20:R20))","v":0},{"$f":"IF(S20=\"\",\"\",SUM($R20:S20))","v":1.84355},{"$f":"IF(T20=\"\",\"\",SUM($R20:T20))","v":19.904859000000002},{"$f":"IF(U20=\"\",\"\",SUM($R20:U20))","v":27.819269000000002}]

{"sheet":"Data","index":1,"n_rows":85,"n_cols":36,"rows_kept":85,"cut":false,"hidden":true,"merged":[[0,32,0,35],[22,32,22,35],[34,32,34,35],[41,32,41,35],[12,32,12,35],[0,17,0,20],[22,17,22,20],[34,17,34,20],[41,17,41,20],[12,17,12,20],[41,27,41,30],[41,22,41,25],[0,22,0,25],[0,27,0,30],[22,22,22,25],[22,27,22,30],[34,22,34,25],[34,27,34,30],[12,22,12,25],[12,27,12,30],[49,0,49,4],[0,7,0,10],[0,12,0,15],[9,0,9,1],[22,7,22,10],[22,12,22,15],[41,7,41,10],[41,12,41,15],[34,7,34,10],[34,12,34,15],[12,7,12,10],[12,12,12,15],[76,7,76,10],[57,32,57,35],[57,12,57,15],[57,17,57,20],[57,22,57,26],[57,27,57,30],[57,7,57,10],[76,32,76,35],[76,12,76,15],[76,17,76,20],[76,22,76,26],[76,27,76,30]]}
[{"$f":"IF(B1=1,TRUE,FALSE)","v":true},1,null,null,null,null,null,2023,null,null,null,null,2024,null,null,null,null,2025,null,null,null,null,{"$f":"H1","v":2023},null,null,null,null,{"$f":"M1","v":2024},null,null,null,null,{"$f":"R1","v":2025}]
["Greece (in GWh)",null,2022,2023,2024,2025,null,"Q1","Q2","Q3","Q4",null,"Q1","Q2","Q3","Q4",null,"Q1","Q2","Q3","Q4",null,"Q1","H1","9M","FY",null,"Q1","H1","9M","FY",null,"Q1","H1","9M","FY"]
[]
["PPC sales",null,29882,{"$f":"SUM(H4:K4)","v":26044.66},{"$f":"IF(P4<>\"\",SUM(M4:P4),\"\")","v":24792.399999999998},{"$f":"IF(U4<>\"\",SUM(R4:U4),\"\")","v":24421.737553211402},null,6865.45,5688.86,7480.54,6009.81,null,5768.37,5786.96,7169.98,6067.09,null,5886.7411105779611,5724.8754191969692,7312.9258545669109,5497.1951688695644,null,{"$f":"IF(H4>0,SUM($H4:H4),\"\")","v":6865.45},{"$f":"IF(I4>0,SUM($H4:I4),\"\")","v":12554.31},{"$f":"IF(J4>0,SUM($H4:J4),\"\")","v":20034.849999999999},{"$f":"IF(K4>0,SUM($H4:K4),\"\")","v":26044.66},null,{"$f":"IF(M4=\"\",\"\",SUM($M4:M4))","v":5768.37},{"$f":"IF(N4=\"\",\"\",SUM($M4:N4))","v":11555.33},{"$f":"IF(O4=\"\",\"\",SUM($M4:O4))","v":18725.309999999998},{"$f":"IF(P4=\"\",\"\",SUM($M4:P4))","v":24792.399999999998},null,{"$f":"IF(R4=\"\",\"\",SUM($R4:R4))","v":5886.7411105779611},{"$f":"IF(S4=\"\",\"\",SUM($R4:S4))","v":11611.61652977493},{"$f":"IF(T4=\"\",\"\",SUM($R4:T4))","v":18924.542384341839},{"$f":"IF(U4=\"\",\"\",SUM($R4:U4))","v":24421.737553211402}]
["Third Party Sales (estimation)",null,18011,{"$f":"SUM(H5:K5)","v":20043.729999999996},24148.730000000003,{"$f":"IF(U5<>\"\",SUM(R5:U5),\"\")","v":24001.537627202426},null,4426.4399999999996,4598,5882.03,5137.26,null,5627.4,5808.94,6921.88,5790.51,null,5851.1462336052191,5670.9397544703388,6724.8054596189686,5754.6461795078976,null,{"$f":"IF(H5>0,SUM($H5:H5),\"\")","v":4426.4399999999996},{"$f":"IF(I5>0,SUM($H5:I5),\"\")","v":9024.4399999999987},{"$f":"IF(J5>0,SUM($H5:J5),\"\")","v":14906.469999999998},{"$f":"IF(K5>0,SUM($H5:K5),\"\")","v":20043.729999999996},null,{"$f":"IF(M5=\"\",\"\",SUM($M5:M5))","v":5627.4},{"$f":"IF(N5=\"\",\"\",SUM($M5:N5))","v":11436.34},{"$f":"IF(O5=\"\",\"\",SUM($M5:O5))","v":18358.22},{"$f":"IF(P5=\"\",\"\",SUM($M5:P5))","v":24148.730000000003},null,{"$f":"IF(R5=\"\",\"\",SUM($R5:R5))","v":5851.1462336052191},{"$f":"IF(S5=\"\",\"\",SUM($R5:S5))","v":11522.085988075558},{"$f":"IF(T5=\"\",\"\",SUM($R5:T5))","v":18246.891447694528},{"$f":"IF(U5=\"\",\"\",SUM($R5:U5))","v":24001.537627202426}]
[]
["Domestic Demand1",null,55576,{"$f":"SUM(H7:K7)","v":54066.729999999996},{"$f":"IF(P7<>\"\",SUM(M7:P7),\"\")","v":57146.489178251177},{"$f":"IF(U7<>\"\",SUM(R7:U7),\"\")","v":56429.498630676637},null,13232.42,12291.9,15968.66,12573.75,null,13500.994545148693,13469.41212089197,16891.592901306634,13284.48961090388,null,13761.14192340728,13252.122403298723,16475.190005225602,12941.044298745031,null,{"$f":"IF(H7>0,SUM($H7:H7),\"\")","v":13232.42},{"$f":"IF(I7>0,SUM($H7:I7),\"\")","v":25524.32},{"$f":"IF(J7>0,SUM($H7:J7),\"\")","v":41492.979999999996},{"$f":"IF(K7>0,SUM($H7:K7),\"\")","v":54066.729999999996},null,{"$f":"IF(M7=\"\",\"\",SUM($M7:M7))","v":13500.994545148693},{"$f":"IF(N7=\"\",\"\",SUM($M7:N7))","v":26970.406666040661},{"$f":"IF(O7=\"\",\"\",SUM($M7:O7))","v":43861.999567347295},{"$f":"IF(P7=\"\",\"\",SUM($M7:P7))","v":57146.489178251177},null,{"$f":"IF(R7=\"\",\"\",SUM($R7:R7))","v":13761.14192340728},{"$f":"IF(S7=\"\",\"\",SUM($R7:S7))","v":27013.264326706005},{"$f":"IF(T7=\"\",\"\",SUM($R7:T7))","v":43488.454331931607},{"$f":"IF(U7=\"\",\"\",SUM($R7:U7))","v":56429.498630676637}]
["Domestic Demand (Mainland)",null,50688,{"$f":"SUM('Demand (IPTO)'!B2:M2)","v":49490},{"$f":"SUM('Demand (IPTO)'!B3:M3)","v":51812.5},{"$f":"SUM('Demand (IPTO)'!B4:M4)","v":51370.729999999996},null,{"$f":"'Demand (IPTO)'!O2","v":12350},{"$f":"'Demand (IPTO)'!P2","v":11169},{"$f":"'Demand (IPTO)'!Q2","v":14328},{"$f":"'Demand (IPTO)'!R2","v":11643},null,{"$f":"IF('Demand (IPTO)'!O3>0,'Demand (IPTO)'!O3,\"\")","v":12458},{"$f":"IF('Demand (IPTO)'!P3>0,'Demand (IPTO)'!P3,\"\")","v":12115.5},{"$f":"IF('Demand (IPTO)'!Q3>0,'Demand (IPTO)'!Q3,\"\")","v":15062},{"$f":"IF('Demand (IPTO)'!R3>0,'Demand (IPTO)'!R3,\"\")","v":12177},null,{"$f":"'Demand (IPTO)'!B4+'Demand (IPTO)'!C4+'Demand (IPTO)'!D4","v":12752.380000000001},{"$f":"'Demand (IPTO)'!E4+'Demand (IPTO)'!F4+'Demand (IPTO)'!G4","v":11975.03},{"$f":"'Demand (IPTO)'!H4+'Demand (IPTO)'!I4+'Demand (IPTO)'!J4","v":14678.619999999999},{"$f":"'Demand (IPTO)'!K4+'Demand (IPTO)'!L4+'Demand (IPTO)'!M4","v":11964.7},null,{"$f":"IF(H8>0,SUM($H8:H8),\"\")","v":12350},{"$f":"IF(I8>0,SUM($H8:I8),\"\")","v":23519},{"$f":"IF(J8>0,SUM($H8:J8),\"\")","v":37847},{"$f":"IF(K8>0,SUM($H8:K8),\"\")","v":49490},null,{"$f":"IF(M8=\"\",\"\",SUM($M8:M8))","v":12458},{"$f":"IF(N8=\"\",\"\",SUM($M8:N8))","v":24573.5},{"$f":"IF(O8=\"\",\"\",SUM($M8:O8))","v":39635.5},{"$f":"IF(P8=\"\",\"\",SUM($M8:P8))","v":51812.5},null,{"$f":"IF(R8=\"\",\"\",SUM($R8:R8))","v":12752.380000000001},{"$f":"IF(S8=\"\",\"\",SUM($R8:S8))","v":24727.410000000003},{"$f":"IF(T8=\"\",\"\",SUM($R8:T8))","v":39406.03},{"$f":"IF(U8=\"\",\"\",SUM($R8:U8))","v":51370.729999999996}]
[]
["1. Domestic Demand  is Total Demand minus exports."]
[]
[]
[null,null,null,null,null,null,null,{"$f":"$H$1","v":2023},null,null,null,null,{"$f":"$M$1","v":2024},null,null,null,null,{"$f":"$R$1","v":2025},null,null,null,null,{"$f":"$W$1","v":2023},null,null,null,null,{"$f":"AB1","v":2024},null,null,null,null,{"$f":"AG1","v":2025}]
["Romania (in GWh)",null,{"$f":"C2","v":2022},{"$f":"D2","v":2023},{"$f":"E2","v":2024},2025,null,"Q1","Q2","Q3","Q4",null,"Q1","Q2","Q3","Q4",null,"Q1","Q2","Q3","Q4",null,"Q1","H1","9M","FY",null,"Q1","H1","9M","FY",null,"Q1","H1","9M","FY"]
[]
["PPC Romania sales",null,9852,{"$f":"SUM(H16:K16)","v":8237.9000000000015},{"$f":"IF(P16<>\"\",SUM(M16:P16),\"\")","v":7696.8697552693684},{"$f":"IF(U16<>\"\",SUM(R16:U16),\"\")","v":7445.0149757175914},"ΟΚ",2338.52,1946.58,2032.6,1920.2,null,1892.5818069999902,1747.5059300000016,2035.3079685193779,2021.4740497499993,null,1992.9012131162499,1761.902370999999,1863.5944166398376,1826.6169749615042,null,{"$f":"IF(H16>0,SUM($H16:H16),\"\")","v":2338.52},{"$f":"IF(I16>0,SUM($H16:I16),\"\")","v":4285.1000000000004},{"$f":"IF(J16>0,SUM($H16:J16),\"\")","v":6317.7000000000007},{"$f":"IF(K16>0,SUM($H16:K16),\"\")","v":8237.9000000000015},null,{"$f":"IF(M16=\"\",\"\",SUM($M16:M16))","v":1892.5818069999902},{"$f":"IF(N16=\"\",\"\",SUM($M16:N16))","v":3640.0877369999916},{"$f":"IF(O16=\"\",\"\",SUM($M16:O16))","v":5675.3957055193696},{"$f":"IF(P16=\"\",\"\",SUM($M16:P16))","v":7696.8697552693684},null,{"$f":"IF(R16=\"\",\"\",SUM($R16:R16))","v":1992.9012131162499},{"$f":"IF(S16=\"\",\"\",SUM($R16:S16))","v":3754.8035841162491},{"$f":"IF(T16=\"\",\"\",SUM($R16:T16))","v":5618.3980007560867},{"$f":"IF(U16=\"\",\"\",SUM($R16:U16))","v":7445.0149757175914}]
["Third Party Sales (estimation)",null,37338,37857,40410.720244730634,{"$f":"IF(U17<>\"\",SUM(R17:U17),\"\")","v":40800.135024282412},null,8998,9098,9841,9920,null,10132.548193000011,9720.9740699999984,10228.332031480621,10328.865950250001,null,10166.358786883751,9817.4976290000013,10412.765583360162,10403.513025038501,null,{"$f":"IF(H17>0,SUM($H17:H17),\"\")","v":8998},{"$f":"IF(I17>0,SUM($H17:I17),\"\")","v":18096},{"$f":"IF(J17>0,SUM($H17:J17),\"\")","v":27937},{"$f":"IF(K17>0,SUM($H17:K17),\"\")","v":37857},null,{"$f":"IF(M17=\"\",\"\",SUM($M17:M17))","v":10132.548193000011},{"$f":"IF(N17=\"\",\"\",SUM($M17:N17))","v":19853.52226300001},{"$f":"IF(O17=\"\",\"\",SUM($M17:O17))","v":30081.854294480632},{"$f":"IF(P17=\"\",\"\",SUM($M17:P17))","v":40410.720244730634},null,{"$f":"IF(R17=\"\",\"\",SUM($R17:R17))","v":10166.358786883751},{"$f":"IF(S17=\"\",\"\",SUM($R17:S17))","v":19983.856415883754},{"$f":"IF(T17=\"\",\"\",SUM($R17:T17))","v":30396.621999243915},{"$f":"IF(U17=\"\",\"\",SUM($R17:U17))","v":40800.135024282412}]
[]
["Demand",null,53726.828884999995,{"$f":"SUM(H19:K19)","v":51052.46},{"$f":"IF(P19<>\"\",SUM(M19:P19),\"\")","v":53329.520745433285},{"$f":"IF(U19<>\"\",SUM(R19:U19),\"\")","v":53027.703159525561},"OK ME ROXANA",13327.63,11989.05,12524.88,13210.9,null,13740.455731411945,12409.276616241019,13184.596732658263,13995.19166512206,null,13919.385038793444,12465.217563646413,12935.799945376324,13707.300611709383,null,{"$f":"IF(H19>0,SUM($H19:H19),\"\")","v":13327.63},{"$f":"IF(I19>0,SUM($H19:I19),\"\")","v":25316.68},{"$f":"IF(J19>0,SUM($H19:J19),\"\")","v":37841.56},{"$f":"IF(K19>0,SUM($H19:K19),\"\")","v":51052.46},null,{"$f":"IF(M19=\"\",\"\",SUM($M19:M19))","v":13740.455731411945},{"$f":"IF(N19=\"\",\"\",SUM($M19:N19))","v":26149.732347652964},{"$f":"IF(O19=\"\",\"\",SUM($M19:O19))","v":39334.329080311225},{"$f":"IF(P19=\"\",\"\",SUM($M19:P19))","v":53329.520745433285},null,{"$f":"IF(R19=\"\",\"\",SUM($R19:R19))","v":13919.385038793444},{"$f":"IF(S19=\"\",\"\",SUM($R19:S19))","v":26384.602602439856},{"$f":"IF(T19=\"\",\"\",SUM($R19:T19))","v":39320.402547816178},{"$f":"IF(U19=\"\",\"\",SUM($R19:U19))","v":53027.703159525561}]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"$H$1","v":2023},null,null,null,null,{"$f":"$M$1","v":2024},null,null,null,null,{"$f":"$R$1","v":2025},null,null,null,null,{"$f":"$W$1","v":2023},null,null,null,null,{"$f":"AB1","v":2024},null,null,null,null,{"$f":"AG1","v":2025}]
["PPC Generation - Greece (in GWh)",null,{"$f":"C2","v":2022},{"$f":"D2","v":2023},{"$f":"E2","v":2024},2025,null,"Q1","Q2","Q3","Q4",null,"Q1","Q2","Q3","Q4",null,"Q1","Q2","Q3","Q4",null,"Q1","H1","9M","FY",null,"Q1","H1","9M","FY",null,"Q1","H1","9M","FY"]
[]
["PPC Generation",null,{"$f":"SUM(C27:C30)","v":22602},{"$f":"SUM(D27:D30)","v":19279.73},{"$f":"SUM(E27:E30)","v":19614.543797110648},{"$f":"SUM(F27:F30)","v":18664.511468248791},"OK",{"$f":"IF(SUM(H27:H30)=0,\"\",SUM(H27:H30))","v":4286.24},{"$f":"IF(SUM(I27:I30)=0,\"\",SUM(I27:I30))","v":3861.87},6069.17,5062.4500000000007,null,4244.2158561003662,4446.6465053572429,6059.7015154214732,4863.9799202315617,null,4991.6802734059538,3741.9336865470004,5012.0691214700018,4918.8283868258395,null,{"$f":"IF(H26>0,SUM($H26:H26),\"\")","v":4286.24},{"$f":"IF(I26>0,SUM($H26:I26),\"\")","v":8148.11},{"$f":"IF(J26>0,SUM($H26:J26),\"\")","v":14217.279999999999},{"$f":"IF(K26>0,SUM($H26:K26),\"\")","v":19279.73},null,{"$f":"IF(M26=\"\",\"\",SUM($M26:M26))","v":4244.2158561003662},{"$f":"IF(N26=\"\",\"\",SUM($M26:N26))","v":8690.8623614576099},{"$f":"IF(O26=\"\",\"\",SUM($M26:O26))","v":14750.563876879083},{"$f":"IF(P26=\"\",\"\",SUM($M26:P26))","v":19614.543797110644},null,{"$f":"IF(R26=\"\",\"\",SUM($R26:R26))","v":4991.6802734059538},{"$f":"IF(S26=\"\",\"\",SUM($R26:S26))","v":8733.6139599529542},{"$f":"IF(T26=\"\",\"\",SUM($R26:T26))","v":13745.683081422956},{"$f":"IF(U26=\"\",\"\",SUM($R26:U26))","v":18664.511468248795}]
["Lignite",null,5460,{"$f":"SUM(H27:K27)","v":4513.21},{"$f":"IF(P27<>\"\",SUM(M27:P27),\"\")","v":3236.3102820000004},{"$f":"IF(U27<>\"\",SUM(R27:U27),\"\")","v":2722.9165890000004},null,1445.47,693.39,1149.96,1224.3900000000001,null,1050.2338620000003,448.14092199999993,826.16517400000021,911.77032400000007,null,1127.214346,285.34536800000012,503.90181900000005,806.45505600000024,null,{"$f":"IF(H27>0,SUM($H27:H27),\"\")","v":1445.47},{"$f":"IF(I27>0,SUM($H27:I27),\"\")","v":2138.86},{"$f":"IF(J27>0,SUM($H27:J27),\"\")","v":3288.82},{"$f":"IF(K27>0,SUM($H27:K27),\"\")","v":4513.21},null,{"$f":"IF(M27=\"\",\"\",SUM($M27:M27))","v":1050.2338620000003},{"$f":"IF(N27=\"\",\"\",SUM($M27:N27))","v":1498.3747840000001},{"$f":"IF(O27=\"\",\"\",SUM($M27:O27))","v":2324.5399580000003},{"$f":"IF(P27=\"\",\"\",SUM($M27:P27))","v":3236.3102820000004},null,{"$f":"IF(R27=\"\",\"\",SUM($R27:R27))","v":1127.214346},{"$f":"IF(S27=\"\",\"\",SUM($R27:S27))","v":1412.559714},{"$f":"IF(T27=\"\",\"\",SUM($R27:T27))","v":1916.4615330000001},{"$f":"IF(U27=\"\",\"\",SUM($R27:U27))","v":2722.9165890000004}]
["Natural Gas",null,8678,6284.3899999999994,{"$f":"IF(P28<>\"\",SUM(M28:P28),\"\")","v":7711.3976730000013},{"$f":"IF(U28<>\"\",SUM(R28:U28),\"\")","v":7650.4111490000005},null,1179.57,1417.35,2048.4699999999998,1639,null,1330.3896470000007,1774.720771,2297.5121840000002,2308.775071,null,2253.0670810000001,1426.019487,1685.0437040000002,2286.2808770000001,null,{"$f":"IF(H28>0,SUM($H28:H28),\"\")","v":1179.57},{"$f":"IF(I28>0,SUM($H28:I28),\"\")","v":2596.92},{"$f":"IF(J28>0,SUM($H28:J28),\"\")","v":4645.3899999999994},{"$f":"IF(K28>0,SUM($H28:K28),\"\")","v":6284.3899999999994},null,{"$f":"IF(M28=\"\",\"\",SUM($M28:M28))","v":1330.3896470000007},{"$f":"IF(N28=\"\",\"\",SUM($M28:N28))","v":3105.1104180000007},{"$f":"IF(O28=\"\",\"\",SUM($M28:O28))","v":5402.6226020000013},{"$f":"IF(P28=\"\",\"\",SUM($M28:P28))","v":7711.3976730000013},null,{"$f":"IF(R28=\"\",\"\",SUM($R28:R28))","v":2253.0670810000001},{"$f":"IF(S28=\"\",\"\",SUM($R28:S28))","v":3679.0865680000002},{"$f":"IF(T28=\"\",\"\",SUM($R28:T28))","v":5364.1302720000003},{"$f":"IF(U28=\"\",\"\",SUM($R28:U28))","v":7650.4111490000005}]
["Oil",null,3973,3685.01,3870.4216980696456,{"$f":"IF(U29<>\"\",SUM(R29:U29),\"\")","v":3613.2395758907937},null,680.37,849.33,1395.4,759.91,null,678.84715350036618,979.76330507824355,1434.0051724994737,777.80606699156192,null,681.06647014595376,892.75470900000005,1369.756194900001,669.66220184483893,null,{"$f":"IF(H29>0,SUM($H29:H29),\"\")","v":680.37},{"$f":"IF(I29>0,SUM($H29:I29),\"\")","v":1529.7},{"$f":"IF(J29>0,SUM($H29:J29),\"\")","v":2925.1000000000004},{"$f":"IF(K29>0,SUM($H29:K29),\"\")","v":3685.01},null,{"$f":"IF(M29=\"\",\"\",SUM($M29:M29))","v":678.84715350036618},{"$f":"IF(N29=\"\",\"\",SUM($M29:N29))","v":1658.6104585786097},{"$f":"IF(O29=\"\",\"\",SUM($M29:O29))","v":3092.6156310780834},{"$f":"IF(P29=\"\",\"\",SUM($M29:P29))","v":3870.4216980696456},null,{"$f":"IF(R29=\"\",\"\",SUM($R29:R29))","v":681.06647014595376},{"$f":"IF(S29=\"\",\"\",SUM($R29:S29))","v":1573.8211791459539},{"$f":"IF(T29=\"\",\"\",SUM($R29:T29))","v":2943.5773740459549},{"$f":"IF(U29=\"\",\"\",SUM($R29:U29))","v":3613.2395758907937}]
["RES",null,4491,{"$f":"SUM(H30:K30)","v":4797.1200000000008},{"$f":"IF(P30<>\"\",SUM(M30:P30),\"\")","v":4796.4141440410003},{"$f":"IF(U30<>\"\",SUM(R30:U30),\"\")","v":4677.9441543579997},null,980.83,901.8,1475.34,1439.15,null,1184.7451936000002,1244.0215072789999,1502.0189849220001,865.62845823999999,null,930.33237626000005,1137.8141225469999,1453.3674035700001,1156.4302519809999,null,{"$f":"IF(H30>0,SUM($H30:H30),\"\")","v":980.83},{"$f":"IF(I30>0,SUM($H30:I30),\"\")","v":1882.63},{"$f":"IF(J30>0,SUM($H30:J30),\"\")","v":3357.9700000000003},{"$f":"IF(K30>0,SUM($H30:K30),\"\")","v":4797.1200000000008},null,{"$f":"IF(M30=\"\",\"\",SUM($M30:M30))","v":1184.7451936000002},{"$f":"IF(N30=\"\",\"\",SUM($M30:N30))","v":2428.7667008790004},{"$f":"IF(O30=\"\",\"\",SUM($M30:O30))","v":3930.7856858010005},{"$f":"IF(P30=\"\",\"\",SUM($M30:P30))","v":4796.4141440410003},null,{"$f":"IF(R30=\"\",\"\",SUM($R30:R30))","v":930.33237626000005},{"$f":"IF(S30=\"\",\"\",SUM($R30:S30))","v":2068.1464988070002},{"$f":"IF(T30=\"\",\"\",SUM($R30:T30))","v":3521.5139023770002},{"$f":"IF(U30=\"\",\"\",SUM($R30:U30))","v":4677.9441543579997}]
[]
["Third Party Generation",null,29422,{"$f":"SUM(H32:K32)","v":29494.760000000002},{"$f":"IF(P32<>\"\",SUM(M32:P32),\"\")","v":37554.650381140535},{"$f":"IF(U32<>\"\",SUM(R32:U32),\"\")","v":40373.93716242785},null,6677.29,7009.98,8947.07,6860.42,null,8532.4986890483269,9235.5556155347258,10307.678385885163,9478.9176906723169,null,9535.6956500013275,9314.9897167517265,12280.798883755604,9242.4529119191939,null,{"$f":"IF(H32>0,SUM($H32:H32),\"\")","v":6677.29},{"$f":"IF(I32>0,SUM($H32:I32),\"\")","v":13687.27},{"$f":"IF(J32>0,SUM($H32:J32),\"\")","v":22634.34},{"$f":"IF(K32>0,SUM($H32:K32),\"\")","v":29494.760000000002},null,{"$f":"IF(M32=\"\",\"\",SUM($M32:M32))","v":8532.4986890483269},{"$f":"IF(N32=\"\",\"\",SUM($M32:N32))","v":17768.054304583053},{"$f":"IF(O32=\"\",\"\",SUM($M32:O32))","v":28075.732690468216},{"$f":"IF(P32=\"\",\"\",SUM($M32:P32))","v":37554.650381140535},null,{"$f":"IF(R32=\"\",\"\",SUM($R32:R32))","v":9535.6956500013275},{"$f":"IF(S32=\"\",\"\",SUM($R32:S32))","v":18850.685366753052},{"$f":"IF(T32=\"\",\"\",SUM($R32:T32))","v":31131.484250508656},{"$f":"IF(U32=\"\",\"\",SUM($R32:U32))","v":40373.93716242785}]
[]
[]
[null,null,null,null,null,null,null,{"$f":"H$1","v":2023},null,null,null,null,{"$f":"M$1","v":2024},null,null,null,null,{"$f":"R$1","v":2025},null,null,null,null,{"$f":"W$1","v":2023},null,null,null,null,{"$f":"AB$1","v":2024},null,null,null,null,{"$f":"AG$1","v":2025}]
["PPC Generation - International (in GWh)",null,{"$f":"C2","v":2022},{"$f":"D2","v":2023},{"$f":"E2","v":2024},2025,null,"Q1","Q2","Q3","Q4",null,"Q1","Q2","Q3","Q4",null,"Q1","Q2","Q3","Q4",null,"Q1","H1","9M","FY",null,"Q1","H1","9M","FY",null,"Q1","H1","9M","FY"]
["PPC - International",null,null,{"$f":"IF(SUM(D38:D40)=\"\",\"\",SUM(D38:D40))","v":1334.62},{"$f":"IF(SUM(E38:E40)=\"\",\"\",SUM(E38:E40))","v":1394.5588344416385},{"$f":"IF(SUM(F38:F40)=\"\",\"\",SUM(F38:F40))","v":2239.7843169999983},"OK",{"$f":"IF(SUM(H38:H40)=\"\",\"\",SUM(H38:H40))","v":396.47999999999996},277.72000000000003,317.71999999999997,342.7,null,{"$f":"IF(SUM(M38:M40)=\"\",\"\",SUM(M38:M40))","v":370.59881899999999},295.43000400000005,222.58702544163839,505.94298600000013,null,{"$f":"IF(SUM(R38:R40)=\"\",\"\",SUM(R38:R40))","v":582.8800069999993},500.33956099999978,469.55949832800002,{"$f":"IF(SUM(U38:U40)=\"\",\"\",SUM(U38:U40))","v":687.00525067199942},null,{"$f":"IF(W38=\"\",\"\",W38)","v":389.14},654.39,921.66,1244.5899999999999,null,{"$f":"IF(SUM(AB38:AB40)=\"\",\"\",SUM(AB38:AB40))","v":370.59881899999999},666.0288230000001,888.61584844163838,1394.5588344416385,null,{"$f":"IF(SUM(AG38:AG40)=\"\",\"\",SUM(AG38:AG40))","v":582.8800069999993},1083.2195679999991,1552.7790663279991,{"$f":"IF(AJ38=\"\",\"\",AJ38)","v":2060.4308499999984}]
["Wind",null,null,{"$f":"SUM(H38:K38)","v":1244.5899999999999},{"$f":"SUM(M38:P38)","v":1271.8228664416386},{"$f":"SUM(R38:U38)","v":2060.4308499999984},null,{"$f":"'Data (2)'!H15+'Data (2)'!H4","v":389.14},{"$f":"'Data (2)'!I15+'Data (2)'!I4","v":265.25},{"$f":"'Data (2)'!J15+'Data (2)'!J4","v":267.27},{"$f":"'Data (2)'!K15+'Data (2)'!K4","v":322.93},null,{"$f":"'Data (2)'!M15+'Data (2)'!M4","v":348.755585},{"$f":"'Data (2)'!N15+'Data (2)'!N4","v":252.20397700000012},{"$f":"'Data (2)'!O15+'Data (2)'!O4","v":184.24694344163839},{"$f":"'Data (2)'!P15+'Data (2)'!P4","v":486.61636100000015},null,{"$f":"'Data (2)'!R15+'Data (2)'!R4","v":552.9584059999994},{"$f":"'Data (2)'!S15+'Data (2)'!S4","v":438.71964699999978},{"$f":"'Data (2)'!T15+'Data (2)'!T4","v":406.76819432799999},{"$f":"'Data (2)'!U15+'Data (2)'!U4","v":661.98460267199937},null,{"$f":"IF(H38>0,SUM($H38:H38),\"\")","v":389.14},{"$f":"IF(I38>0,SUM($H38:I38),\"\")","v":654.39},{"$f":"IF(J38>0,SUM($H38:J38),\"\")","v":921.66},{"$f":"IF(K38>0,SUM($H38:K38),\"\")","v":1244.5899999999999},null,{"$f":"IF(M38=\"\",\"\",SUM($M38:M38))","v":348.755585},{"$f":"IF(N38=\"\",\"\",SUM($M38:N38))","v":600.95956200000012},{"$f":"IF(O38=\"\",\"\",SUM($M38:O38))","v":785.20650544163846},{"$f":"IF(P38=\"\",\"\",SUM($M38:P38))","v":1271.8228664416386},null,{"$f":"IF(R38=\"\",\"\",SUM($R38:R38))","v":552.9584059999994},{"$f":"IF(S38=\"\",\"\",SUM($R38:S38))","v":991.67805299999918},{"$f":"IF(T38=\"\",\"\",SUM($R38:T38))","v":1398.4462473279991},{"$f":"IF(U38=\"\",\"\",SUM($R38:U38))","v":2060.4308499999984}]
["Solar",null,null,{"$f":"SUM(H39:K39)","v":90.03},{"$f":"SUM(M39:P39)","v":119.03596799999995},{"$f":"SUM(R39:U39)","v":152.453352},null,{"$f":"'Data (2)'!H20+'Data (2)'!H5","v":7.34},{"$f":"'Data (2)'!I20+'Data (2)'!I5","v":12.47},{"$f":"'Data (2)'!J20+'Data (2)'!J5","v":50.45},{"$f":"'Data (2)'!K20+'Data (2)'!K5","v":19.77},null,{"$f":"'Data (2)'!M20+'Data (2)'!M5","v":21.843234000000006},{"$f":"'Data (2)'!N20+'Data (2)'!N5","v":43.226026999999959},{"$f":"'Data (2)'!O20+'Data (2)'!O5","v":38.340081999999981},{"$f":"'Data (2)'!P20+'Data (2)'!P5","v":15.626625000000001},null,{"$f":"'Data (2)'!R20+'Data (2)'!R5","v":24.233267999999999},{"$f":"'Data (2)'!S20+'Data (2)'!S5","v":50.195523999999999},{"$f":"'Data (2)'!T20+'Data (2)'!T5","v":57.209362000000006},{"$f":"'Data (2)'!U20+'Data (2)'!U5","v":20.815197999999992},null,{"$f":"IF(H39>0,SUM($H39:H39),\"\")","v":7.34},{"$f":"IF(I39>0,SUM($H39:I39),\"\")","v":19.810000000000002},{"$f":"IF(J39>0,SUM($H39:J39),\"\")","v":70.260000000000005},{"$f":"IF(K39>0,SUM($H39:K39),\"\")","v":90.03},null,{"$f":"IF(M39=\"\",\"\",SUM($M39:M39))","v":21.843234000000006},{"$f":"IF(N39=\"\",\"\",SUM($M39:N39))","v":65.069260999999969},{"$f":"IF(O39=\"\",\"\",SUM($M39:O39))","v":103.40934299999995},{"$f":"IF(P39=\"\",\"\",SUM($M39:P39))","v":119.03596799999995},null,{"$f":"IF(R39=\"\",\"\",SUM($R39:R39))","v":24.233267999999999},{"$f":"IF(S39=\"\",\"\",SUM($R39:S39))","v":74.428792000000001},{"$f":"IF(T39=\"\",\"\",SUM($R39:T39))","v":131.63815400000001},{"$f":"IF(U39=\"\",\"\",SUM($R39:U39))","v":152.453352}]
["Other",null,null,0,{"$f":"SUM(M40:P40)","v":3.7},{"$f":"SUM(R40:U40)","v":26.900115000000056},null,{"$f":"'Data (2)'!H6","v":0},{"$f":"'Data (2)'!I6","v":0},{"$f":"'Data (2)'!J6","v":0},{"$f":"'Data (2)'!K6","v":0},null,{"$f":"'Data (2)'!M6","v":0},{"$f":"'Data (2)'!N6","v":0},{"$f":"'Data (2)'!O6","v":0},{"$f":"'Data (2)'!P6","v":3.7},null,{"$f":"'Data (2)'!R6","v":5.6883330000000001},{"$f":"'Data (2)'!S6","v":11.424390000000031},{"$f":"'Data (2)'!T6","v":5.5819419999999997},{"$f":"'Data (2)'!U6","v":4.2054500000000274},null,{"$f":"IF(H40>0,SUM($H40:H40),\"\")","v":""},{"$f":"IF(I40>0,SUM($H40:I40),\"\")","v":""},{"$f":"IF(J40>0,SUM($H40:J40),\"\")","v":""},{"$f":"IF(K40>0,SUM($H40:K40),\"\")","v":""},null,{"$f":"IF(M40=\"\",\"\",SUM($M40:M40))","v":0},{"$f":"IF(N40=\"\",\"\",SUM($M40:N40))","v":0},{"$f":"IF(O40=\"\",\"\",SUM($M40:O40))","v":0},{"$f":"IF(P40=\"\",\"\",SUM($M40:P40))","v":3.7},null,{"$f":"IF(R40=\"\",\"\",SUM($R40:R40))","v":5.6883330000000001},{"$f":"IF(S40=\"\",\"\",SUM($R40:S40))","v":17.112723000000031},{"$f":"IF(T40=\"\",\"\",SUM($R40:T40))","v":22.694665000000029},{"$f":"IF(U40=\"\",\"\",SUM($R40:U40))","v":26.900115000000056}]
[]
[null,null,null,null,null,null,null,{"$f":"H$1","v":2023},null,null,null,null,{"$f":"M$1","v":2024},null,null,null,null,{"$f":"R$1","v":2025},null,null,null,null,{"$f":"W$1","v":2023},null,null,null,null,{"$f":"AB$1","v":2024},null,null,null,null,{"$f":"AG$1","v":2025}]
["PPC Market Shares - Greece",null,{"$f":"C2","v":2022},{"$f":"D2","v":2023},{"$f":"E2","v":2024},2025,null,"Q1","Q2","Q3","Q4",null,"Q1","Q2","Q3","Q4",null,"Q1","Q2","Q3","Q4",null,"Q1","H1","9M","FY",null,"Q1","H1","9M","FY",null,"Q1","H1","9M","FY"]
[null,null,null,null,"OK","OK"]
["Generation Market Share (average)",null,0.43445332923266183,{"$f":"(D26/(D26+D32))","v":0.39528306702950655},{"$f":"(E26/(E26+E32))","v":0.3430963839712925},{"$f":"(F26/(F26+F32))","v":0.31614163144779228},null,{"$f":"(H26/(H26+H32))","v":0.39095437327211219},{"$f":"(I26/(I26+I32))","v":0.35521737330813069},{"$f":"(J26/(J26+J32))","v":0.40417374788895222},{"$f":"(K26/(K26+K32))","v":0.4245999495088012},null,{"$f":"IF(ISERROR((M26/(M26+M32))),\"\",(M26/(M26+M32)))","v":0.33218366436087365},{"$f":"IF(ISERROR((N26/(N26+N32))),\"\",(N26/(N26+N32)))","v":0.32499494350894426},{"$f":"IF(ISERROR((O26/(O26+O32))),\"\",(O26/(O26+O32)))","v":0.37023039435515986},{"$f":"IF(ISERROR((P26/(P26+P32))),\"\",(P26/(P26+P32)))","v":0.33912114916959502},null,{"$f":"IF(ISERROR((R26/(R26+R32))),\"\",(R26/(R26+R32)))","v":0.34360508736908862},{"$f":"IF(ISERROR((S26/(S26+S32))),\"\",(S26/(S26+S32)))","v":0.28658617125697705},{"$f":"IF(ISERROR((T26/(T26+T32))),\"\",(T26/(T26+T32)))","v":0.28983446354621112},{"$f":"IF(ISERROR((U26/(U26+U32))),\"\",(U26/(U26+U32)))","v":0.34734345593867583},null,{"$f":"(W26/(W26+W32))","v":0.39095437327211219},{"$f":"(X26/(X26+X32))","v":0.373160897589142},{"$f":"(Y26/(Y26+Y32))","v":0.38579796491985974},{"$f":"(Z26/(Z26+Z32))","v":0.39528306702950655},null,{"$f":"IF(ISERROR(AB26/(AB26+AB32)),\"\",(AB26/(AB26+AB32)))","v":0.33218366436087365},{"$f":"IF(ISERROR(AC26/(AC26+AC32)),\"\",(AC26/(AC26+AC32)))","v":0.32846629630199892},{"$f":"IF(ISERROR(AD26/(AD26+AD32)),\"\",(AD26/(AD26+AD32)))","v":0.34442772453328541},{"$f":"IF(ISERROR(AE26/(AE26+AE32)),\"\",(AE26/(AE26+AE32)))","v":0.34309638397129244},null,{"$f":"IF(ISERROR(AG26/(AG26+AG32)),\"\",(AG26/(AG26+AG32)))","v":0.34360508736908862},{"$f":"IF(ISERROR(AH26/(AH26+AH32)),\"\",(AH26/(AH26+AH32)))","v":0.31661539981540954},{"$f":"IF(ISERROR(AI26/(AI26+AI32)),\"\",(AI26/(AI26+AI32)))","v":0.30629569330331691},{"$f":"IF(ISERROR(AJ26/(AJ26+AJ32)),\"\",(AJ26/(AJ26+AJ32)))","v":0.31614163144779228}]
[null,null,null,null,"OK","OK"]
["Retail Market Share (average)",null,0.62393251623410517,{"$f":"D4/(D4+D5)","v":0.56510240431483938},{"$f":"E4/(E4+E5)","v":0.50657596177284825},{"$f":"F4/(F4+F5)","v":0.5043388218211533},null,{"$f":"H4/(H4+H5)","v":0.60799830674935729},{"$f":"I4/(I4+I5)","v":0.55302201060381884},{"$f":"J4/(J4+J5)","v":0.55981297010979181},{"$f":"K4/(K4+K5)","v":0.5391380874077224},null,{"$f":"IF(ISERROR(M4/(M4+M5)),\"\",M4/(M4+M5))","v":0.50618518976778226},{"$f":"IF(ISERROR(N4/(N4+N5)),\"\",N4/(N4+N5))","v":0.4990522512267267},{"$f":"IF(ISERROR(O4/(O4+O5)),\"\",O4/(O4+O5))","v":0.5088029543296626},{"$f":"IF(ISERROR(P4/(P4+P5)),\"\",P4/(P4+P5))","v":0.51166256240723251},null,{"$f":"IF(ISERROR(R4/(R4+R5)),\"\",R4/(R4+R5))","v":0.50151623865219586},{"$f":"IF(ISERROR(S4/(S4+S5)),\"\",S4/(S4+S5))","v":0.50236646803693608},{"$f":"IF(ISERROR(T4/(T4+T5)),\"\",T4/(T4+T5))","v":0.52094784341518263},{"$f":"IF(ISERROR(U4/(U4+U5)),\"\",U4/(U4+U5))","v":0.48855960537181509},null,{"$f":"W4/(W4+W5)","v":0.60799830674935729},{"$f":"X4/(X4+X5)","v":0.5817904188148062},{"$f":"Y4/(Y4+Y5)","v":0.57338560764161184},{"$f":"Z4/(Z4+Z5)","v":0.56510240431483938},null,{"$f":"IF(ISERROR(AB4/(AB4+AB5)),\"\",AB4/(AB4+AB5))","v":0.50618518976778226},{"$f":"IF(ISERROR(AC4/(AC4+AC5)),\"\",AC4/(AC4+AC5))","v":0.50258767631929302},{"$f":"IF(ISERROR(AD4/(AD4+AD5)),\"\",AD4/(AD4+AD5))","v":0.50494950184084408},{"$f":"IF(ISERROR(AE4/(AE4+AE5)),\"\",AE4/(AE4+AE5))","v":0.50657596177284825},null,{"$f":"IF(ISERROR(AG4/(AG4+AG5)),\"\",AG4/(AG4+AG5))","v":0.50151623865219586},{"$f":"IF(ISERROR(AH4/(AH4+AH5)),\"\",AH4/(AH4+AH5))","v":0.50193506728182158},{"$f":"IF(ISERROR(AI4/(AI4+AI5)),\"\",AI4/(AI4+AI5))","v":0.50911521115528335},{"$f":"IF(ISERROR(AJ4/(AJ4+AJ5)),\"\",AJ4/(AJ4+AJ5))","v":0.5043388218211533}]
["Retail Market Share (IS end of period)1",null,0.63290000000000002,{"$f":"K48","v":0.56110000000000004},{"$f":"P48","v":0.51919999999999999},{"$f":"AJ48","v":0.49830000000000002},"KSANA",0.61529999999999996,0.54990000000000006,0.54100000000000004,0.56110000000000004,null,0.50849999999999995,0.52529999999999999,0.50600000000000001,0.51919999999999999,null,0.49869999999999998,0.49590000000000001,0.49209999999999998,0.49830000000000002,null,{"$f":"IF(H48>0,H48,\"\")","v":0.61529999999999996},{"$f":"IF(I48>0,I48,\"\")","v":0.54990000000000006},{"$f":"IF(J48>0,J48,\"\")","v":0.54100000000000004},{"$f":"IF(K48>0,K48,\"\")","v":0.56110000000000004},null,{"$f":"IF(M48>0,M48,\"\")","v":0.50849999999999995},{"$f":"IF(N48>0,N48,\"\")","v":0.52529999999999999},{"$f":"IF(O48>0,O48,\"\")","v":0.50600000000000001},{"$f":"IF(P48>0,P48,\"\")","v":0.51919999999999999},null,{"$f":"IF(R48>0,R48,\"\")","v":0.49869999999999998},{"$f":"IF(S48>0,S48,\"\")","v":0.49590000000000001},{"$f":"IF(T48>0,T48,\"\")","v":0.49209999999999998},{"$f":"IF(U48>0,U48,\"\")","v":0.49830000000000002}]
[]
["1 ΕnEx monthly report (https://www.enexgroup.gr/el/markets-reports)."]
[]
["PPC Market Shares - Romania",null,null,null,"OK","OK"]
["Generation Market Share on RES (average)",null,0.13483044978737327,{"$f":"IF(ISERROR('Data (2)'!D3/('Data (2)'!D3+'Data (2)'!D8)),\"\",'Data (2)'!D3/('Data (2)'!D3+'Data (2)'!D8))","v":0.14103292973397946},{"$f":"IF(ISERROR('Data (2)'!E3/('Data (2)'!E3+'Data (2)'!E8)),\"\",'Data (2)'!E3/('Data (2)'!E3+'Data (2)'!E8))","v":0.15584774355582481},{"$f":"IF(ISERROR('Data (2)'!F3/('Data (2)'!F3+'Data (2)'!F8)),\"\",'Data (2)'!F3/('Data (2)'!F3+'Data (2)'!F8))","v":0.23717722852224951},null,{"$f":"IF(ISERROR('Data (2)'!H3/('Data (2)'!H3+'Data (2)'!H8)),\"\",'Data (2)'!H3/('Data (2)'!H3+'Data (2)'!H8))","v":0.14410799376288042},{"$f":"IF(ISERROR('Data (2)'!I3/('Data (2)'!I3+'Data (2)'!I8)),\"\",'Data (2)'!I3/('Data (2)'!I3+'Data (2)'!I8))","v":0.13048973589125543},{"$f":"IF(ISERROR('Data (2)'!J3/('Data (2)'!J3+'Data (2)'!J8)),\"\",'Data (2)'!J3/('Data (2)'!J3+'Data (2)'!J8))","v":0.14496972572925174},{"$f":"IF(ISERROR('Data (2)'!K3/('Data (2)'!K3+'Data (2)'!K8)),\"\",'Data (2)'!K3/('Data (2)'!K3+'Data (2)'!K8))","v":0.14326982972336841},null,{"$f":"IF(ISERROR('Data (2)'!M3/('Data (2)'!M3+'Data (2)'!M8)),\"\",'Data (2)'!M3/('Data (2)'!M3+'Data (2)'!M8))","v":0.14338752323380521},{"$f":"IF(ISERROR('Data (2)'!N3/('Data (2)'!N3+'Data (2)'!N8)),\"\",'Data (2)'!N3/('Data (2)'!N3+'Data (2)'!N8))","v":0.14103528865855361},{"$f":"IF(ISERROR('Data (2)'!O3/('Data (2)'!O3+'Data (2)'!O8)),\"\",'Data (2)'!O3/('Data (2)'!O3+'Data (2)'!O8))","v":0.10732837329770865},{"$f":"IF(ISERROR('Data (2)'!P3/('Data (2)'!P3+'Data (2)'!P8)),\"\",'Data (2)'!P3/('Data (2)'!P3+'Data (2)'!P8))","v":0.23274529575191008},null,{"$f":"IF(ISERROR('Data (2)'!R3/('Data (2)'!R3+'Data (2)'!R8)),\"\",'Data (2)'!R3/('Data (2)'!R3+'Data (2)'!R8))","v":0.26386965030024045},{"$f":"IF(ISERROR('Data (2)'!S3/('Data (2)'!S3+'Data (2)'!S8)),\"\",'Data (2)'!S3/('Data (2)'!S3+'Data (2)'!S8))","v":0.2044285376648958},{"$f":"IF(ISERROR('Data (2)'!T3/('Data (2)'!T3+'Data (2)'!T8)),\"\",'Data (2)'!T3/('Data (2)'!T3+'Data (2)'!T8))","v":0.19815340436067236},{"$f":"IF(ISERROR('Data (2)'!U3/('Data (2)'!U3+'Data (2)'!U8)),\"\",'Data (2)'!U3/('Data (2)'!U3+'Data (2)'!U8))","v":0.2831186004190821},null,{"$f":"#REF!/(#REF!+#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!/(#REF!+#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!/(#REF!+#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!/(#REF!+#REF!)","v":{"$error":"#REF!"}},null,{"$f":"IF(ISERROR('Data (2)'!AB3/('Data (2)'!AB3+'Data (2)'!AB8)),\"\",'Data (2)'!AB3/('Data (2)'!AB3+'Data (2)'!AB8))","v":0.14338752323380521},{"$f":"IF(ISERROR('Data (2)'!AC3/('Data (2)'!AC3+'Data (2)'!AC8)),\"\",'Data (2)'!AC3/('Data (2)'!AC3+'Data (2)'!AC8))","v":0.14233453215424466},{"$f":"IF(ISERROR('Data (2)'!AD3/('Data (2)'!AD3+'Data (2)'!AD8)),\"\",'Data (2)'!AD3/('Data (2)'!AD3+'Data (2)'!AD8))","v":0.13158425572581778},{"$f":"IF(ISERROR('Data (2)'!AE3/('Data (2)'!AE3+'Data (2)'!AE8)),\"\",'Data (2)'!AE3/('Data (2)'!AE3+'Data (2)'!AE8))","v":0.15584774355582481},null,{"$f":"IF(ISERROR('Data (2)'!AG3/('Data (2)'!AG3+'Data (2)'!AG8)),\"\",'Data (2)'!AG3/('Data (2)'!AG3+'Data (2)'!AG8))","v":0.26386965030024045},{"$f":"IF(ISERROR('Data (2)'!AH3/('Data (2)'!AH3+'Data (2)'!AH8)),\"\",'Data (2)'!AH3/('Data (2)'!AH3+'Data (2)'!AH8))","v":0.23258255810464479},{"$f":"IF(ISERROR('Data (2)'!AI3/('Data (2)'!AI3+'Data (2)'!AI8)),\"\",'Data (2)'!AI3/('Data (2)'!AI3+'Data (2)'!AI8))","v":0.22124107493866718},{"$f":"IF(ISERROR('Data (2)'!AJ3/('Data (2)'!AJ3+'Data (2)'!AJ8)),\"\",'Data (2)'!AJ3/('Data (2)'!AJ3+'Data (2)'!AJ8))","v":0.23717722852224951}]
["Retail Market Share (average)",null,0.20877304513668149,{"$f":"D16/(D16+D17)","v":0.17871608355805091},{"$f":"E16/(E16+E17)","v":0.1599928359593438},{"$f":"F16/(F16+F17)","v":0.15431634010294487},null,{"$f":"H16/(H16+H17)","v":0.20628199835575642},{"$f":"I16/(I16+I17)","v":0.17624753499001319},{"$f":"J16/(J16+J17)","v":0.17118649777657996},{"$f":"K16/(K16+K17)","v":0.16217631458928058},null,{"$f":"IF(ISERROR(M16/(M16+M17)),\"\",M16/(M16+M17))","v":0.15738555899187701},{"$f":"IF(ISERROR(N16/(N16+N17)),\"\",N16/(N16+N17))","v":0.15237467650464592},{"$f":"IF(ISERROR(O16/(O16+O17)),\"\",O16/(O16+O17))","v":0.16596279477539932},{"$f":"IF(ISERROR(P16/(P16+P17)),\"\",P16/(P16+P17))","v":0.16367760318744254},null,{"$f":"IF(ISERROR(R16/(R16+R17)),\"\",R16/(R16+R17))","v":0.1638998765645483},{"$f":"IF(ISERROR(S16/(S16+S17)),\"\",S16/(S16+S17))","v":0.1521583476691365},{"$f":"IF(ISERROR(T16/(T16+T17)),\"\",T16/(T16+T17))","v":0.15180350011239793},{"$f":"IF(ISERROR(U16/(U16+U17)),\"\",U16/(U16+U17))","v":0.14935384783003153},null,{"$f":"W16/(W16+W17)","v":0.20628199835575642},{"$f":"X16/(X16+X17)","v":0.19146065206803958},{"$f":"Y16/(Y16+Y17)","v":0.18443308509489212},{"$f":"Z16/(Z16+Z17)","v":0.17871608355805091},null,{"$f":"IF(ISERROR(AB16/(AB16+AB17)),\"\",AB16/(AB16+AB17))","v":0.15738555899187701},{"$f":"IF(ISERROR(AC16/(AC16+AC17)),\"\",AC16/(AC16+AC17))","v":0.15493948086309389},{"$f":"IF(ISERROR(AD16/(AD16+AD17)),\"\",AD16/(AD16+AD17))","v":0.1587201394268119},{"$f":"IF(ISERROR(AE16/(AE16+AE17)),\"\",AE16/(AE16+AE17))","v":0.1599928359593438},null,{"$f":"IF(ISERROR(AG16/(AG16+AG17)),\"\",AG16/(AG16+AG17))","v":0.1638998765645483},{"$f":"IF(ISERROR(AH16/(AH16+AH17)),\"\",AH16/(AH16+AH17))","v":0.15817251622948594},{"$f":"IF(ISERROR(AI16/(AI16+AI17)),\"\",AI16/(AI16+AI17))","v":0.15600152382967122},{"$f":"IF(ISERROR(AJ16/(AJ16+AJ17)),\"\",AJ16/(AJ16+AJ17))","v":0.15431634010294487}]
[null,null,null,null,"OK","OK"]
[]
[]
[null,null,null,null,null,null,null,{"$f":"Data!$H$1","v":2023},null,null,null,null,{"$f":"Data!$M$1","v":2024},null,null,null,null,{"$f":"Data!$R$1","v":2025},null,null,null,null,{"$f":"Data!$H$1","v":2023},null,null,null,null,{"$f":"Data!$M$1","v":2024},null,null,null,null,{"$f":"Data!$R$1","v":2025}]
["Other Operational KPIs",null,2022,2023,2024,2025,null,"Q1","Q2","Q3","Q4",null,"Q1","Q2","Q3","Q4",null,"Q1","Q2","Q3","Q4",null,"Q1","H1","9M","FY",null,"Q1","H1","9M","FY",null,"Q1","H1","9M","FY"]
[]
["RES capacity",null,"3.48 GW","4.6 GW","5.5 GW",null,null,null,"3.5 GW","3.8 GW","4.6 GW",null,"4.7 GW","4.7 GW","4.9 GW","5.5 GW",null,"6.2 GW",null,null,null,null,null,null,"3.8 GW","4.6 GW",null,"4.7 GW","4.7 GW","4.9 GW","5.5 GW",null,"6.2 GW","6.4 GW","6.4 GW"]
["RES capacity on total (%)",null,"32.9%",0.42699999999999999,0.47099999999999997,null,null,null,"33.2%","35.8 %","42.7%",null,"43.1%","40.8 %","41.8%","47.1%",null,0.5,null,null,null,null,null,null,0.37,0.42699999999999999,null,0.43099999999999999,"40.8%",0.41799999999999998,0.47099999999999997,null,0.5,0.5,0.51022150606643812]
["RES production",null,"4,491 GWh","6.1TWh","6.2TWh",null,null,null,null,null,null,null,"1.6 TWh","1.5 TWh","1.7 TWh","1.4  TWh",null,"1.5 TWh",null,null,null,null,null,null,"3,358 GWh","6.1TWh",null,"1.6 TWh","3.1TWh","4.8 GWh","6.2TWh",null,"1.5 TWh","3.1 ΤWh","5.1 ΤWh"]
["RES production on total (%)",null,"19.9%",0.29699999999999999,0.29499999999999998,null,null,null,null,null,null,null,0.33700000000000002,0.32500000000000001,0.27500000000000002,0.255,null,0.27100000000000002,null,null,null,null,null,null,0.23599999999999999,0.29699999999999999,null,0.33700000000000002,"33.1%",0.308,0.29499999999999998,null,0.27100000000000002,0.32,0.3315241925892467]
["CO2 emissions intensity (Scope 1)",null,"0.66 tCO2/MWh","0.50 tCO2/MWh","0.49 tCO2/MWh",null,null,null,null,null,null,null,"0.5 tCO2/MWh"," tCO2/MWh"," tCO2/MWh"," tCO2/MWh",null,"0.55 tCO2/MWh",null,null,null,null,null,null,"0.53 tCO2/MWh","0.50 tCO2/MWh",null,"0.5 tCO2/MWh","0.5 tCO2/MWh","0.48 tCO2/MWh","0.49 tCO2/MWh",null,"0.55 tCO2/MWh","0.49 tCO2/MWh","0.47 tCO2/MWh"]
["CO2 emissions (Scope 1)",null,"14.8 MtCO2","9.7 MtCO2","10.3 MtCO2",null,null,null,null,null,null,null,"2.3 MtCO2","MtCO2","MtCO2","MtCO2",null,"3.1 MtCO2",null,null,null,null,null,null,"7.6 MtCO2","9.7 MtCO2",null,"2.3 MtCO2","4.4MtCO2","7.5 MtCO2","10.3 MtCO2",null,"3.1 MtCO2","4.8 MtCO2","7.2 MtCO2"]
[]
["SAIDI (Greece/Romania)",null,"138/91 mins","134/89 mins","132/82 mins",null,null,null,null,null,null,null,"26/19 mins"," mins"," mins"," mins",null,"21/19 mins",null,null,null,null,null,null,"106/66 mins","134/89 mins",null,"26/19 mins","59/38 mins","109/60 mins","132/82 mins",null,"21/19 mins","58/36 mins","72/56 mins"]
["SAIFI (Greece/Romania)",null,"1.8/2.6 ","1.8/2.5 ","1.7/2.3",null,null,null,null,null,null,null,"0.3/0.6 ",null,null,null,null,"0.3/0.5 ",null,null,null,null,null,null,"1.5/1.9 ","1.8/2.5 ",null,"0.3/0.6 ","0.8/1.2","1.4/1.8","1.7/2.3",null,"0.3/0.5 ","0.72/0.96","0.96/1.45"]
["Total network length",null,"377 k km","380 k km","386 k km",null,null,null,null,null,null,null,"383 k km"," k km"," k km"," k km",null,"388 k km",null,null,null,null,null,null,"247/133 k km","380 k km",null,"383 k km","383 k km","385 k km","386 k km",null,"388 k km","388 k km","389 k km"]
[]
["Online penetration/myPPC app (Greece)",null,"25.6%",0.28999999999999998,0.3,null,null,null,null,null,null,null,0.29899999999999999,"%","%","%",null,0.32,null,null,null,null,null,null,0.27800000000000002,0.28999999999999998,null,0.29899999999999999,"30.7%",0.317,0.3,null,0.32,"33.5%",0.34899999999999998]
["Online penetration/myPPC app (Romania)",null,0.4,0.59,0.62,null,null,null,null,null,null,null,0.6,"%","%","%",null,0.64,null,null,null,null,null,null,0.58199999999999996,0.59,null,0.6,0.61,0.61,0.62,null,0.64,0.64,0.65]
["Charging points installed (Greece & Romania)",null,1360,2401,3087,null,null,null,null,null,null,null,2490,null,null,null,null,3267,null,null,null,null,null,null,1731,2401,null,2490,2696,2925,3087,null,3267,3509,3752]
[]
[]
[null,null,null,null,null,null,null,{"$f":"Data!$H$1","v":2023},null,null,null,null,{"$f":"Data!$M$1","v":2024},null,null,null,null,{"$f":"Data!$R$1","v":2025},null,null,null,null,{"$f":"Data!$H$1","v":2023},null,null,null,null,{"$f":"Data!$M$1","v":2024},null,null,null,null,{"$f":"Data!$R$1","v":2025}]
["Investments (in m)",null,2022,2023,2024,2025,null,"Q1","Q2","Q3","Q4",null,"Q1","Q2","Q3","Q4",null,"Q1","Q2","Q3","Q4",null,"Q1","H1","9M","FY",null,"Q1","H1","9M","FY",null,"Q1","H1","9M","FY"]
[]
["Renewables",null,null,843,1289,{"$f":"AJ80","v":1084},null,null,null,null,null,null,191.631,{"$f":"AC80-M80","v":88.687423859999996},{"$f":"AD80-AC80","v":64.207576140000015},{"$f":"AE80-AD80","v":944.47399999999993},null,104.04600000000001,{"$f":"AH80-AG80","v":332.19499999999999},{"$f":"AI80-AH80","v":221.07104999000001},{"$f":"AJ80-AI80","v":426.68795001000001},null,{"$f":"IF(H80>0,SUM($H80:H80),\"\")","v":""},{"$f":"IF(I80>0,SUM($H80:I80),\"\")","v":""},{"$f":"IF(J80>0,SUM($H80:J80),\"\")","v":""},{"$f":"IF(K80>0,SUM($H80:K80),\"\")","v":""},null,{"$f":"IF(M80=\"\",\"\",SUM($M80:M80))","v":191.631},280.31842386,344.52600000000001,1289,null,{"$f":"IF(R80=\"\",\"\",SUM($R80:R80))","v":104.04600000000001},436.24099999999999,657.31204998999999,1084]
["Distribution",null,null,1342,1042.643,{"$f":"AJ81","v":1064.39373299},null,null,null,null,null,null,228.09399999999999,{"$f":"AC81-M81","v":236.23099999999999},{"$f":"AD81-AC81","v":256.75500000000005},{"$f":"AE81-AD81","v":321.56299999999999},null,282.26499999999999,{"$f":"AH81-AG81","v":299.49199999999996},{"$f":"AI81-AH81","v":235.8953486919637},{"$f":"AJ81-AI81","v":246.74138429803634},null,{"$f":"IF(H81>0,SUM($H81:H81),\"\")","v":""},{"$f":"IF(I81>0,SUM($H81:I81),\"\")","v":""},{"$f":"IF(J81>0,SUM($H81:J81),\"\")","v":""},{"$f":"IF(K81>0,SUM($H81:K81),\"\")","v":""},null,{"$f":"IF(M81=\"\",\"\",SUM($M81:M81))","v":228.09399999999999},464.32499999999999,721.08,1042.643,null,{"$f":"IF(R81=\"\",\"\",SUM($R81:R81))","v":282.26499999999999},581.75699999999995,817.65234869196365,1064.39373299]
["Flexible Generation",null,null,298.928,245.71299999999999,289.34276751360443,null,null,null,null,null,null,53.643000000000001,12.429000000000002,116.16200000000001,63.478999999999985,null,35.393999999999998,110.86199999999999,63.469361228453351,79.617406285151077,null,{"$f":"IF(H82>0,SUM($H82:H82),\"\")","v":""},{"$f":"IF(I82>0,SUM($H82:I82),\"\")","v":""},{"$f":"IF(J82>0,SUM($H82:J82),\"\")","v":""},{"$f":"IF(K82>0,SUM($H82:K82),\"\")","v":""},null,{"$f":"IF(M82=\"\",\"\",SUM($M82:M82))","v":53.643000000000001},66.072000000000003,182.23400000000001,245.71299999999999,null,{"$f":"IF(R82=\"\",\"\",SUM($R82:R82))","v":35.393999999999998},146.256,209.72536122845335,289.34276751360443]
["Telecom",null,null,25.803000000000001,92.822000000000003,127.68083587999992,null,null,null,null,null,null,10.807,20.625,14.905000000000005,46.484999999999999,null,18.440999999999999,27.634000000000004,34.668043869622466,46.93779201037745,null,{"$f":"IF(H83>0,SUM($H83:H83),\"\")","v":""},{"$f":"IF(I83>0,SUM($H83:I83),\"\")","v":""},{"$f":"IF(J83>0,SUM($H83:J83),\"\")","v":""},{"$f":"IF(K83>0,SUM($H83:K83),\"\")","v":""},null,{"$f":"IF(M83=\"\",\"\",SUM($M83:M83))","v":10.807},31.431999999999999,46.337000000000003,92.822000000000003,null,{"$f":"IF(R83=\"\",\"\",SUM($R83:R83))","v":18.440999999999999},46.075000000000003,80.743043869622468,127.68083587999992]
["Digitalization/Efficiency",null,null,32.216000000000001,66.721000000000004,127.70796461000002,null,null,null,null,null,null,6.1289999999999996,12.741999999999999,14.093,33.757000000000005,null,18.084,29.290000000000003,40.538176319999984,39.795788290000033,null,{"$f":"IF(H84>0,SUM($H84:H84),\"\")","v":""},{"$f":"IF(I84>0,SUM($H84:I84),\"\")","v":""},{"$f":"IF(J84>0,SUM($H84:J84),\"\")","v":""},{"$f":"IF(K84>0,SUM($H84:K84),\"\")","v":""},null,{"$f":"IF(M84=\"\",\"\",SUM($M84:M84))","v":6.1289999999999996},18.870999999999999,32.963999999999999,66.721000000000004,null,{"$f":"IF(R84=\"\",\"\",SUM($R84:R84))","v":18.084},47.374000000000002,87.912176319999986,127.70796461000002]
["Retail/E-mobility/Other",null,null,48,311,112.91159689000001,null,null,null,null,null,null,10.425000000000001,250.14999999999998,19.420999999999992,31.004000000000019,null,18.155000000000001,24.911000000000001,20.567649469999999,49.277947420000011,null,{"$f":"IF(H85>0,SUM($H85:H85),\"\")","v":""},{"$f":"IF(I85>0,SUM($H85:I85),\"\")","v":""},{"$f":"IF(J85>0,SUM($H85:J85),\"\")","v":""},{"$f":"IF(K85>0,SUM($H85:K85),\"\")","v":""},null,{"$f":"IF(M85=\"\",\"\",SUM($M85:M85))","v":10.425000000000001},260.57499999999999,279.99599999999998,311,null,{"$f":"IF(R85=\"\",\"\",SUM($R85:R85))","v":18.155000000000001},43.066000000000003,63.633649470000002,112.91159689000001]

{"sheet":"Demand (IPTO)","index":2,"n_rows":12,"n_cols":19,"rows_kept":12,"cut":false,"hidden":true,"merged":[[11,0,11,12]]}
["IPTO","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",null,"Q1","Q2","Q3","Q4","FY"]
[2023,4244,4097,4009,3609,3662,3898,5530,4951,3847,3679,3750,4214,null,{"$f":"B2+C2+D2","v":12350},{"$f":"E2+F2+G2","v":11169},{"$f":"H2+I2+J2","v":14328},{"$f":"K2+L2+M2","v":11643},{"$f":"SUM(B2:M2)","v":49490}]
[2024,4536,4011,3911,3555,3660,4900.5,5803,5170,4089,3837,3989,4351,null,{"$f":"B3+C3+D3","v":12458},{"$f":"E3+F3+G3","v":12115.5},{"$f":"H3+I3+J3","v":15062},{"$f":"K3+L3+M3","v":12177},{"$f":"SUM(B3:M3)","v":51812.5}]
["2025 2",4443.58,4274.4399999999996,4034.36,3687.16,3725.1,4562.7700000000004,5714.47,4768.2,4195.95,3840.32,3778.42,4345.96,null,{"$f":"B4+C4+D4","v":12752.380000000001},{"$f":"E4+F4+G4","v":11975.03},{"$f":"H4+I4+J4","v":14678.619999999999},{"$f":"K4+L4+M4","v":11964.7},{"$f":"SUM(B4:M4)","v":51370.729999999996}]
[]
[]
["IPTO (excluding pumping)1","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",null,"Q1","Q2","Q3","Q4","FY"]
[2023,4212,4079,3974,3576,3624,3876,5519,4938,3824,3663,3707,4173,null,{"$f":"B8+C8+D8","v":12265},{"$f":"E8+F8+G8","v":11076},{"$f":"H8+I8+J8","v":14281},{"$f":"K8+L8+M8","v":11543},{"$f":"SUM(B8:M8)","v":49165}]
[2024,4484,3970,3848,3485,3600,4846,5759,5112,4014,3753,3945,4302,null,{"$f":"B9+C9+D9","v":12302},{"$f":"E9+F9+G9","v":11931},{"$f":"H9+I9+J9","v":14885},{"$f":"K9+L9+M9","v":12000},{"$f":"SUM(B9:M9)","v":51118}]
["2025 2",{"$f":"B4-35.7","v":4407.88},{"$f":"C4-28.32","v":4246.12},{"$f":"D4-94.68","v":3939.6800000000003},{"$f":"E4-101.3","v":3585.8599999999997},{"$f":"F4-101.43","v":3623.67},{"$f":"G4-90.6","v":4472.17},{"$f":"H4-60.98","v":5653.4900000000007},{"$f":"I4-89.88","v":4678.32},{"$f":"J4-80.98","v":4114.97},{"$f":"K4-78.04","v":3762.28},{"$f":"L4-65.37","v":3713.05},{"$f":"M4-25.82","v":4320.1400000000003},null,{"$f":"B10+C10+D10","v":12593.68},{"$f":"E10+F10+G10","v":11681.7},{"$f":"H10+I10+J10","v":14446.780000000002},{"$f":"K10+L10+M10","v":11795.470000000001},{"$f":"SUM(B10:M10)","v":50517.630000000005}]
[]
["1. Total Demand is defined as the generation on the mainland and the interconnected islands required to supply the Load (excluding pumping). More specifically, the estimation of Total Demand includes the estimation of System Demand and the estimation of demand covered by production units connected to the Network. Network generation results from certified measurements for the Medium Voltage and measurements and estimations for the Low Voltage. 2. Provisional data for March 2025."]

{"sheet":"Dashboard","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Demand","index":4,"n_rows":18,"n_cols":27,"rows_kept":18,"cut":false,"hidden":false,"merged":[[10,23,10,26],[0,23,0,26],[18,1,18,21],[0,13,0,16],[0,18,0,21],[9,1,9,16],[17,1,17,21],[10,13,10,16],[10,18,10,21],[0,8,0,11],[10,8,10,11]]}
[null,null,null,null,null,null,null,null,{"$f":"Data!W1","v":2023},null,null,null,null,{"$f":"Data!$M$1","v":2024},null,null,null,null,{"$f":"Data!$R$1","v":2025},null,null,null,null,"YoY Change"]
[null,"Greece (in GWh)",null,2022,2023,2024,2025,null,{"$f":"IF(Data!$A$1=TRUE,Data!H2,Data!W2)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,Data!I2,Data!X2)","v":"Q2"},{"$f":"IF(Data!$A$1=TRUE,Data!J2,Data!Y2)","v":"Q3"},{"$f":"IF(Data!$A$1=TRUE,Data!K2,Data!Z2)","v":"Q4"},null,{"$f":"IF(Data!$A$1=TRUE,Data!H2,Data!W2)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,Data!I2,Data!X2)","v":"Q2"},{"$f":"IF(Data!$A$1=TRUE,Data!J2,Data!Y2)","v":"Q3"},{"$f":"IF(Data!$A$1=TRUE,Data!K2,Data!Z2)","v":"Q4"},null,{"$f":"IF(Data!$A$1=TRUE,Data!M2,Data!AB2)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,Data!N2,Data!AC2)","v":"Q2"},{"$f":"IF(Data!$A$1=TRUE,Data!O2,Data!AD2)","v":"Q3"},{"$f":"IF(Data!$A$1=TRUE,Data!P2,Data!AE2)","v":"Q4"},null,{"$f":"N2","v":"Q1"},{"$f":"O2","v":"Q2"},{"$f":"P2","v":"Q3"},{"$f":"Q2","v":"Q4"}]
[]
[null,"PPC sales",null,{"$f":"Data!C4","v":29882},{"$f":"Data!D4","v":26044.66},{"$f":"Data!E4","v":24792.399999999998},{"$f":"Data!F4","v":24421.737553211402},null,{"$f":"IF(Data!$A$1=TRUE,Data!H4,Data!W4)","v":6865.45},{"$f":"IF(Data!$A$1=TRUE,Data!I4,Data!X4)","v":5688.86},{"$f":"IF(Data!$A$1=TRUE,Data!J4,Data!Y4)","v":7480.54},{"$f":"IF(Data!$A$1=TRUE,Data!K4,Data!Z4)","v":6009.81},null,{"$f":"IF(Data!$A$1=TRUE,Data!M4,Data!AB4)","v":5768.37},{"$f":"IF(Data!$A$1=TRUE,Data!N4,Data!AC4)","v":5786.96},{"$f":"IF(Data!$A$1=TRUE,Data!O4,Data!AD4)","v":7169.98},{"$f":"IF(Data!$A$1=TRUE,Data!P4,Data!AE4)","v":6067.09},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!R4=\"\",\"\",Data!R4),Data!AG4)","v":5886.7411105779611},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S4=\"\",\"\",Data!S4),Data!AH4)","v":5724.8754191969692},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T4=\"\",\"\",Data!T4),Data!AI4)","v":7312.9258545669109},{"$f":"IF(Data!$A$1=TRUE,IF(Data!U4=\"\",\"\",Data!U4),Data!AJ4)","v":5497.1951688695644},null,{"$f":"IF(ISERROR(S4/N4-1),\"\",S4/N4-1)","v":2.0520720858398622E-2},{"$f":"IF(ISERROR(T4/O4-1),\"\",T4/O4-1)","v":-1.0728358378670477E-2},{"$f":"IF(ISERROR(U4/P4-1),\"\",U4/P4-1)","v":1.9936715941594185E-2},{"$f":"IF(ISERROR(V4/Q4-1),\"\",V4/Q4-1)","v":-9.3932153821755682E-2}]
[]
[]
[null,"Domestic Demand (Mainland & NII)1",null,{"$f":"Data!C7","v":55576},{"$f":"Data!D7","v":54066.729999999996},{"$f":"Data!E7","v":57146.489178251177},{"$f":"Data!F7","v":56429.498630676637},null,{"$f":"IF(Data!$A$1=TRUE,Data!H7,Data!W7)","v":13232.42},{"$f":"IF(Data!$A$1=TRUE,Data!I7,Data!X7)","v":12291.9},{"$f":"IF(Data!$A$1=TRUE,Data!J7,Data!Y7)","v":15968.66},{"$f":"IF(Data!$A$1=TRUE,Data!K7,Data!Z7)","v":12573.75},null,{"$f":"IF(Data!$A$1=TRUE,Data!M7,Data!AB7)","v":13500.994545148693},{"$f":"IF(Data!$A$1=TRUE,Data!N7,Data!AC7)","v":13469.41212089197},{"$f":"IF(Data!$A$1=TRUE,Data!O7,Data!AD7)","v":16891.592901306634},{"$f":"IF(Data!$A$1=TRUE,Data!P7,Data!AE7)","v":13284.48961090388},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!R7=\"\",\"\",Data!R7),Data!AG7)","v":13761.14192340728},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S7=\"\",\"\",Data!S7),Data!AH7)","v":13252.122403298723},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T7=\"\",\"\",Data!T7),Data!AI7)","v":16475.190005225602},{"$f":"IF(Data!$A$1=TRUE,IF(Data!U7=\"\",\"\",Data!U7),Data!AJ7)","v":12941.044298745031},null,{"$f":"IF(ISERROR(S7/N7-1),\"\",S7/N7-1)","v":1.9268756637788931E-2},-1.6132086214528663E-2,-2.4651487785312454E-2,-2.5853105555289746E-2]
[null,"Total Demand (Mainland)2",null,{"$f":"Data!C8","v":50688},{"$f":"Data!D8","v":49490},{"$f":"Data!E8","v":51812.5},{"$f":"Data!F8","v":51370.729999999996},null,{"$f":"IF(Data!$A$1=TRUE,Data!H8,Data!W8)","v":12350},{"$f":"IF(Data!$A$1=TRUE,Data!I8,Data!X8)","v":11169},{"$f":"IF(Data!$A$1=TRUE,Data!J8,Data!Y8)","v":14328},{"$f":"IF(Data!$A$1=TRUE,Data!K8,Data!Z8)","v":11643},null,{"$f":"IF(Data!$A$1=TRUE,Data!M8,Data!AB8)","v":12458},{"$f":"IF(Data!$A$1=TRUE,Data!N8,Data!AC8)","v":12115.5},{"$f":"IF(Data!$A$1=TRUE,Data!O8,Data!AD8)","v":15062},{"$f":"IF(Data!$A$1=TRUE,Data!P8,Data!AE8)","v":12177},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!R8=\"\",\"\",Data!R8),Data!AG8)","v":12752.380000000001},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S8=\"\",\"\",Data!S8),Data!AH8)","v":11975.03},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T8=\"\",\"\",Data!T8),Data!AI8)","v":14678.619999999999},{"$f":"IF(Data!$A$1=TRUE,IF(Data!U8=\"\",\"\",Data!U8),Data!AJ8)","v":11964.7},null,2.3629796114946311E-2,-1.1594238785027411E-2,-2.5453459035984616E-2,-1.7434507678410038E-2]
[]
[null,"1. Source: Company data. Domestic Demand is Total Demand minus exports. \n2. Source: IPTO. Based on provisional data for Q4 2025 and FY 2025."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"YoY Change"]
[null,"Romania (in GWh)",null,2022,2023,2024,2025,null,{"$f":"IF(Data!$A$1=TRUE,Data!H2,Data!W2)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,Data!I2,Data!X2)","v":"Q2"},{"$f":"IF(Data!$A$1=TRUE,Data!J2,Data!Y2)","v":"Q3"},{"$f":"IF(Data!$A$1=TRUE,Data!K2,Data!Z2)","v":"Q4"},null,{"$f":"IF(Data!$A$1=TRUE,Data!H2,Data!W2)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,Data!I2,Data!X2)","v":"Q2"},{"$f":"IF(Data!$A$1=TRUE,Data!J2,Data!Y2)","v":"Q3"},{"$f":"IF(Data!$A$1=TRUE,Data!K2,Data!Z2)","v":"Q4"},null,{"$f":"IF(Data!$A$1=TRUE,Data!M2,Data!AB2)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,Data!N2,Data!AC2)","v":"Q2"},{"$f":"IF(Data!$A$1=TRUE,Data!O2,Data!AD2)","v":"Q3"},{"$f":"IF(Data!$A$1=TRUE,Data!P2,Data!AE2)","v":"Q4"},null,{"$f":"N2","v":"Q1"},{"$f":"O2","v":"Q2"},{"$f":"P2","v":"Q3"},{"$f":"Q2","v":"Q4"}]
[]
[null,"PPC Romania sales",null,{"$f":"Data!C16","v":9852},{"$f":"Data!D16","v":8237.9000000000015},{"$f":"Data!E16","v":7696.8697552693684},{"$f":"Data!F16","v":7445.0149757175914},null,{"$f":"IF(Data!$A$1=TRUE,Data!H16,Data!W16)","v":2338.52},{"$f":"IF(Data!$A$1=TRUE,Data!I16,Data!X16)","v":1946.58},{"$f":"IF(Data!$A$1=TRUE,Data!J16,Data!Y16)","v":2032.6},{"$f":"IF(Data!$A$1=TRUE,Data!K16,Data!Z16)","v":1920.2},null,{"$f":"IF(Data!$A$1=TRUE,Data!M16,Data!AB16)","v":1892.5818069999902},{"$f":"IF(Data!$A$1=TRUE,Data!N16,Data!AC16)","v":1747.5059300000016},{"$f":"IF(Data!$A$1=TRUE,Data!O16,Data!AD16)","v":2035.3079685193779},{"$f":"IF(Data!$A$1=TRUE,Data!P16,Data!AE16)","v":2021.4740497499993},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!R16=\"\",\"\",Data!R16),Data!AG16)","v":1992.9012131162499},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S16=\"\",\"\",Data!S16),Data!AH16)","v":1761.902370999999},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T16=\"\",\"\",Data!T16),Data!AI16)","v":1863.5944166398376},{"$f":"IF(Data!$A$1=TRUE,IF(Data!U16=\"\",\"\",Data!U16),Data!AJ16)","v":1826.6169749615042},null,{"$f":"IF(ISERROR(S14/N14-1),\"\",S14/N14-1)","v":5.3006641903252882E-2},{"$f":"IF(ISERROR(T14/O14-1),\"\",T14/O14-1)","v":8.238278767956686E-3},{"$f":"IF(ISERROR(U14/P14-1),\"\",U14/P14-1)","v":-8.436735596552325E-2},{"$f":"IF(ISERROR(V14/Q14-1),\"\",V14/Q14-1)","v":-9.6393557370965777E-2}]
[]
[null,"Demand3",null,{"$f":"Data!C19","v":53726.828884999995},{"$f":"Data!D19","v":51052.46},{"$f":"Data!E19","v":53329.520745433285},{"$f":"Data!F19","v":53027.703159525561},null,{"$f":"IF(Data!$A$1=TRUE,Data!H19,Data!W19)","v":13327.63},{"$f":"IF(Data!$A$1=TRUE,Data!I19,Data!X19)","v":11989.05},{"$f":"IF(Data!$A$1=TRUE,Data!J19,Data!Y19)","v":12524.88},{"$f":"IF(Data!$A$1=TRUE,Data!K19,Data!Z19)","v":13210.9},null,{"$f":"IF(Data!$A$1=TRUE,Data!M19,Data!AB19)","v":13740.455731411945},{"$f":"IF(Data!$A$1=TRUE,Data!N19,Data!AC19)","v":12409.276616241019},{"$f":"IF(Data!$A$1=TRUE,Data!O19,Data!AD19)","v":13184.596732658263},{"$f":"IF(Data!$A$1=TRUE,Data!P19,Data!AE19)","v":13995.19166512206},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!R19=\"\",\"\",Data!R19),Data!AG19)","v":13919.385038793444},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S19=\"\",\"\",Data!S19),Data!AH19)","v":12465.217563646413},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T19=\"\",\"\",Data!T19),Data!AI19)","v":12935.799945376324},{"$f":"IF(Data!$A$1=TRUE,IF(Data!U19=\"\",\"\",Data!U19),Data!AJ19)","v":13707.300611709383},null,{"$f":"IF(ISERROR(S16/N16-1),\"\",S16/N16-1)","v":1.3022079534993125E-2},{"$f":"IF(ISERROR(T16/O16-1),\"\",T16/O16-1)","v":4.5079942316845756E-3},{"$f":"IF(ISERROR(U16/P16-1),\"\",U16/P16-1)","v":-1.8870261436640612E-2},{"$f":"IF(ISERROR(V16/Q16-1),\"\",V16/Q16-1)","v":-2.0570711734526737E-2}]
[]
[null,"3. Source: Transelectrica. Based on provisional data for Q4 2025 and FY 2025.  4. Revised based on the updated figures of Transelectrica"]

{"sheet":"Generation","index":5,"n_rows":18,"n_cols":27,"rows_kept":18,"cut":false,"hidden":false,"merged":[[0,13,0,16],[0,18,0,21],[0,23,0,26],[0,8,0,11],[17,1,17,24]]}
[null,null,null,null,null,null,null,null,{"$f":"Data!$H$1","v":2023},null,null,null,null,{"$f":"Data!$M$1","v":2024},null,null,null,null,{"$f":"Data!$R$1","v":2025},null,null,null,null,"YoY Change"]
[null,"Greece (in GWh)",null,2022,2023,2024,2025,null,{"$f":"IF(Data!$A$1=TRUE,Data!H24,Data!W24)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,Data!I24,Data!X24)","v":"Q2"},{"$f":"IF(Data!$A$1=TRUE,Data!J24,Data!Y24)","v":"Q3"},{"$f":"IF(Data!$A$1=TRUE,Data!K24,Data!Z24)","v":"Q4"},null,{"$f":"IF(Data!$A$1=TRUE,Data!H24,Data!W24)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,Data!I24,Data!X24)","v":"Q2"},{"$f":"IF(Data!$A$1=TRUE,Data!J24,Data!Y24)","v":"Q3"},{"$f":"IF(Data!$A$1=TRUE,Data!K24,Data!Z24)","v":"Q4"},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!M24=\"\",\"\",Data!M24),Data!AB24)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,IF(Data!N24=\"\",\"\",Data!N24),Data!AC24)","v":"Q2"},{"$f":"IF(Data!$A$1=TRUE,IF(Data!O24=\"\",\"\",Data!O24),Data!AD24)","v":"Q3"},{"$f":"IF(Data!$A$1=TRUE,IF(Data!P24=\"\",\"\",Data!P24),Data!AE24)","v":"Q4"},null,{"$f":"N2","v":"Q1"},{"$f":"O2","v":"Q2"},{"$f":"P2","v":"Q3"},{"$f":"Q2","v":"Q4"}]
[]
[null,"PPC Generation",null,{"$f":"SUM(D5:D8)","v":22602},{"$f":"SUM(E5:E8)","v":19279.73},{"$f":"SUM(F5:F8)","v":19614.543797110648},{"$f":"SUM(G5:G8)","v":18664.511468248791},null,{"$f":"SUM(I5:I8)","v":4286.24},3861.87,6069.17,5062.4500000000007,null,{"$f":"SUM(N5:N8)","v":4244.2158561003671},{"$f":"SUM(O5:O8)","v":4446.6465053572429},{"$f":"SUM(P5:P8)","v":6059.7015154214751},{"$f":"SUM(Q5:Q8)","v":4863.9799202315626},null,{"$f":"IF(SUM(S5:S8)=0,\"\",SUM(S5:S8))","v":4991.6802734059538},{"$f":"IF(SUM(T5:T8)=0,\"\",SUM(T5:T8))","v":3741.9336865470004},{"$f":"IF(SUM(U5:U8)=0,\"\",SUM(U5:U8))","v":5012.0691214700018},{"$f":"IF(SUM(V5:V8)=0,\"\",SUM(V5:V8))","v":4918.8283868258386},null,{"$f":"IF(ISERROR(S4/N4-1),\"\",S4/N4-1)","v":0.17611366684642782},{"$f":"IF(ISERROR(T4/O4-1),\"\",T4/O4-1)","v":-0.15848186222161276},{"$f":"IF(ISERROR(U4/P4-1),\"\",U4/P4-1)","v":-0.17288514810264655},{"$f":"IF(ISERROR(V4/Q4-1),\"\",V4/Q4-1)","v":1.1276458269520395E-2}]
[null,"Lignite",null,{"$f":"Data!C27","v":5460},{"$f":"Data!D27","v":4513.21},{"$f":"Data!E27","v":3236.3102820000004},{"$f":"Data!F27","v":2722.9165890000004},null,{"$f":"IF(Data!$A$1=TRUE,Data!H27,Data!W27)","v":1445.47},{"$f":"IF(Data!$A$1=TRUE,Data!I27,Data!X27)","v":693.39},{"$f":"IF(Data!$A$1=TRUE,Data!J27,Data!Y27)","v":1149.96},{"$f":"IF(Data!$A$1=TRUE,Data!K27,Data!Z27)","v":1224.3900000000001},null,{"$f":"IF(Data!$A$1=TRUE,Data!M27,Data!AB27)","v":1050.2338620000003},{"$f":"IF(Data!$A$1=TRUE,Data!N27,Data!AC27)","v":448.14092199999993},{"$f":"IF(Data!$A$1=TRUE,Data!O27,Data!AD27)","v":826.16517400000021},{"$f":"IF(Data!$A$1=TRUE,Data!P27,Data!AE27)","v":911.77032400000007},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!R27=\"\",\"\",Data!R27),Data!AG27)","v":1127.214346},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S27=\"\",\"\",Data!S27),Data!AH27)","v":285.34536800000012},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T27=\"\",\"\",Data!T27),Data!AI27)","v":503.90181900000005},{"$f":"IF(Data!$A$1=TRUE,IF(Data!U27=\"\",\"\",Data!U27),Data!AJ27)","v":806.45505600000024},null,{"$f":"IF(ISERROR(S5/N5-1),\"\",S5/N5-1)","v":7.3298421223443322E-2},{"$f":"IF(ISERROR(T5/O5-1),\"\",T5/O5-1)","v":-0.36326866395834267},{"$f":"IF(ISERROR(U5/P5-1),\"\",U5/P5-1)","v":-0.39007133820433837},{"$f":"IF(ISERROR(V5/Q5-1),\"\",V5/Q5-1)","v":-0.11550635640121998}]
[null,"Gas",null,{"$f":"Data!C28","v":8678},{"$f":"Data!D28","v":6284.3899999999994},{"$f":"Data!E28","v":7711.3976730000013},{"$f":"Data!F28","v":7650.4111490000005},null,{"$f":"IF(Data!$A$1=TRUE,Data!H28,Data!W28)","v":1179.57},{"$f":"IF(Data!$A$1=TRUE,Data!I28,Data!X28)","v":1417.35},{"$f":"IF(Data!$A$1=TRUE,Data!J28,Data!Y28)","v":2048.4699999999998},{"$f":"IF(Data!$A$1=TRUE,Data!K28,Data!Z28)","v":1639},null,{"$f":"IF(Data!$A$1=TRUE,Data!M28,Data!AB28)","v":1330.3896470000007},{"$f":"IF(Data!$A$1=TRUE,Data!N28,Data!AC28)","v":1774.720771},{"$f":"IF(Data!$A$1=TRUE,Data!O28,Data!AD28)","v":2297.5121840000002},{"$f":"IF(Data!$A$1=TRUE,Data!P28,Data!AE28)","v":2308.775071},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!R28=\"\",\"\",Data!R28),Data!AG28)","v":2253.0670810000001},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S28=\"\",\"\",Data!S28),Data!AH28)","v":1426.019487},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T28=\"\",\"\",Data!T28),Data!AI28)","v":1685.0437040000002},{"$f":"IF(Data!$A$1=TRUE,IF(Data!U28=\"\",\"\",Data!U28),Data!AJ28)","v":2286.2808770000001},null,0.69353924700227254,-0.1964823366571169,-0.26657899107794236,-9.7429127170265417E-3]
[null,"Oil",null,{"$f":"Data!C29","v":3973},{"$f":"Data!D29","v":3685.01},{"$f":"Data!E29","v":3870.4216980696456},{"$f":"Data!F29","v":3613.2395758907937},null,{"$f":"IF(Data!$A$1=TRUE,Data!H29,Data!W29)","v":680.37},{"$f":"IF(Data!$A$1=TRUE,Data!I29,Data!X29)","v":849.33},{"$f":"IF(Data!$A$1=TRUE,Data!J29,Data!Y29)","v":1395.4},{"$f":"IF(Data!$A$1=TRUE,Data!K29,Data!Z29)","v":759.91},null,{"$f":"IF(Data!$A$1=TRUE,Data!M29,Data!AB29)","v":678.84715350036618},{"$f":"IF(Data!$A$1=TRUE,Data!N29,Data!AC29)","v":979.76330507824355},{"$f":"IF(Data!$A$1=TRUE,Data!O29,Data!AD29)","v":1434.0051724994737},{"$f":"IF(Data!$A$1=TRUE,Data!P29,Data!AE29)","v":777.80606699156192},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!R29=\"\",\"\",Data!R29),Data!AG29)","v":681.06647014595376},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S29=\"\",\"\",Data!S29),Data!AH29)","v":892.75470900000005},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T29=\"\",\"\",Data!T29),Data!AI29)","v":1369.756194900001},{"$f":"IF(Data!$A$1=TRUE,IF(Data!U29=\"\",\"\",Data!U29),Data!AJ29)","v":669.66220184483893},null,3.2692435022287913E-3,-8.8805730554784357E-2,-4.4803867399924813E-2,-0.13903705529709653]
[null,"RES (incl. Large Hydro)",null,{"$f":"Data!C30","v":4491},{"$f":"Data!D30","v":4797.1200000000008},{"$f":"Data!E30","v":4796.4141440410003},{"$f":"Data!F30","v":4677.9441543579997},null,{"$f":"IF(Data!$A$1=TRUE,Data!H30,Data!W30)","v":980.83},{"$f":"IF(Data!$A$1=TRUE,Data!I30,Data!X30)","v":901.8},{"$f":"IF(Data!$A$1=TRUE,Data!J30,Data!Y30)","v":1475.34},{"$f":"IF(Data!$A$1=TRUE,Data!K30,Data!Z30)","v":1439.15},null,{"$f":"IF(Data!$A$1=TRUE,Data!M30,Data!AB30)","v":1184.7451936000002},{"$f":"IF(Data!$A$1=TRUE,Data!N30,Data!AC30)","v":1244.0215072789999},{"$f":"IF(Data!$A$1=TRUE,Data!O30,Data!AD30)","v":1502.0189849220001},{"$f":"IF(Data!$A$1=TRUE,Data!P30,Data!AE30)","v":865.62845823999999},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!R30=\"\",\"\",Data!R30),Data!AG30)","v":930.33237626000005},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S30=\"\",\"\",Data!S30),Data!AH30)","v":1137.8141225469999},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T30=\"\",\"\",Data!T30),Data!AI30)","v":1453.3674035700001},{"$f":"IF(Data!$A$1=TRUE,IF(Data!U30=\"\",\"\",Data!U30),Data!AJ30)","v":1156.4302519809999},null,-0.21474053552978278,-8.5374235180469937E-2,-3.2390789890399785E-2,0.33594296834031945]
[]
[]
[null,"International (in GWh)",null,2022,2023,2024,2025,null,{"$f":"IF(Data!$A$1=TRUE,Data!H24,Data!W24)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,Data!I24,Data!X24)","v":"Q2"},{"$f":"IF(Data!$A$1=TRUE,Data!J24,Data!Y24)","v":"Q3"},{"$f":"IF(Data!$A$1=TRUE,Data!K24,Data!Z24)","v":"Q4"},null,{"$f":"IF(Data!$A$1=TRUE,Data!H24,Data!W24)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,Data!I24,Data!X24)","v":"Q2"},{"$f":"IF(Data!$A$1=TRUE,Data!J24,Data!Y24)","v":"Q3"},{"$f":"IF(Data!$A$1=TRUE,Data!K24,Data!Z24)","v":"Q4"},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!M24=\"\",\"\",Data!M24),Data!AB24)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,IF(Data!N24=\"\",\"\",Data!N24),Data!AC24)","v":"Q2"},{"$f":"IF(Data!$A$1=TRUE,IF(Data!O24=\"\",\"\",Data!O24),Data!AD24)","v":"Q3"},{"$f":"IF(Data!$A$1=TRUE,IF(Data!P24=\"\",\"\",Data!P24),Data!AE24)","v":"Q4"},null,{"$f":"N11","v":"Q1"},{"$f":"O11","v":"Q2"},{"$f":"P11","v":"Q3"},{"$f":"Q11","v":"Q4"}]
[]
[null,"PPC Generation",null,null,{"$f":"SUM(E14:E16)","v":1334.62},{"$f":"SUM(F14:F16)","v":1394.5588344416385},{"$f":"SUM(G14:G16)","v":2239.7843169999983},null,null,null,null,null,null,{"$f":"SUM(N14:N16)","v":370.59881899999999},295.43000400000005,222.58702544163839,505.94298600000013,null,{"$f":"SUM(S14:S16)","v":582.8800069999993},500.33956099999978,469.55949832800002,{"$f":"SUM(V14:V16)","v":687.00525067199942},null,{"$f":"IF(ISERROR(S13/N13-1),\"\",S13/N13-1)","v":0.57280589445159369},{"$f":"IF(ISERROR(T13/O13-1),\"\",T13/O13-1)","v":0.69359765164542897},{"$f":"IF(ISERROR(U13/P13-1),\"\",U13/P13-1)","v":1.1095546669727927},{"$f":"IF(ISERROR(V13/Q13-1),\"\",V13/Q13-1)","v":0.35787088601323003}]
[null,"RES (Wind)",null,null,{"$f":"IF(Data!D38=0,\"\",Data!D38)","v":1244.5899999999999},{"$f":"IF(Data!E38=0,\"\",Data!E38)","v":1271.8228664416386},{"$f":"IF(Data!F38=0,\"\",Data!F38)","v":2060.4308499999984},null,{"$f":"IF(Data!$A$1=TRUE,Data!#REF!,Data!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Data!$A$1=TRUE,Data!#REF!,Data!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Data!$A$1=TRUE,Data!#REF!,Data!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Data!$A$1=TRUE,Data!#REF!,Data!#REF!)","v":{"$error":"#REF!"}},null,{"$f":"IF(Data!$A$1=TRUE,Data!M38,Data!AB38)","v":348.755585},{"$f":"IF(Data!$A$1=TRUE,Data!N38,Data!AC38)","v":252.20397700000012},{"$f":"IF(Data!$A$1=TRUE,Data!O38,Data!AD38)","v":184.24694344163839},{"$f":"IF(Data!$A$1=TRUE,Data!P38,Data!AE38)","v":486.61636100000015},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!R38=\"\",\"\",Data!R38),Data!AG38)","v":552.9584059999994},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S38=\"\",\"\",Data!S38),Data!AH38)","v":438.71964699999978},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T38=\"\",\"\",Data!T38),Data!AI38)","v":406.76819432799999},{"$f":"IF(Data!$A$1=TRUE,IF(Data!U38=\"\",\"\",Data!U38),Data!AJ38)","v":661.98460267199937},null,{"$f":"IF(ISERROR(S14/N14-1),\"\",S14/N14-1)","v":0.58551842546119914},{"$f":"IF(ISERROR(T14/O14-1),\"\",T14/O14-1)","v":0.73954293750094013},{"$f":"IF(ISERROR(U14/P14-1),\"\",U14/P14-1)","v":1.2077337443421245},0.36038295406183263]
[null,"RES (Solar)",null,{"$f":"IF(Data!C44=0,\"\",Data!C44)","v":""},{"$f":"IF(Data!D39=0,\"\",Data!D39)","v":90.03},{"$f":"IF(Data!E39=0,\"\",Data!E39)","v":119.03596799999995},{"$f":"IF(Data!F39=0,\"\",Data!F39)","v":152.453352},null,{"$f":"IF(Data!$A$1=TRUE,Data!#REF!,Data!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Data!$A$1=TRUE,Data!#REF!,Data!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Data!$A$1=TRUE,Data!#REF!,Data!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Data!$A$1=TRUE,Data!#REF!,Data!#REF!)","v":{"$error":"#REF!"}},null,{"$f":"IF(Data!$A$1=TRUE,Data!M39,Data!AB39)","v":21.843234000000006},{"$f":"IF(Data!$A$1=TRUE,Data!N39,Data!AC39)","v":43.226026999999959},{"$f":"IF(Data!$A$1=TRUE,Data!O39,Data!AD39)","v":38.340081999999981},{"$f":"IF(Data!$A$1=TRUE,Data!P39,Data!AE39)","v":15.626625000000001},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!R39=\"\",\"\",Data!R39),Data!AG39)","v":24.233267999999999},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S39=\"\",\"\",Data!S39),Data!AH39)","v":50.195523999999999},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T39=\"\",\"\",Data!T39),Data!AI39)","v":57.209362000000006},{"$f":"IF(Data!$A$1=TRUE,IF(Data!U39=\"\",\"\",Data!U39),Data!AJ39)","v":20.815197999999992},null,{"$f":"IF(ISERROR(S15/N15-1),\"\",S15/N15-1)","v":0.10941758898888287},{"$f":"IF(ISERROR(T15/O15-1),\"\",T15/O15-1)","v":0.16123380943615406},{"$f":"IF(ISERROR(U15/P15-1),\"\",U15/P15-1)","v":0.49215544192106919},0.33203414044939272]
[null,"RES (Other)",null,{"$f":"IF(Data!C45=0,\"\",Data!C45)","v":0.43445332923266183},{"$f":"IF(Data!D40=0,\"\",Data!D40)","v":""},{"$f":"IF(Data!E40=0,\"\",Data!E40)","v":3.7},{"$f":"IF(Data!F40=0,\"\",Data!F40)","v":26.900115000000056},null,{"$f":"IF(Data!$A$1=TRUE,Data!#REF!,Data!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Data!$A$1=TRUE,Data!#REF!,Data!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Data!$A$1=TRUE,Data!#REF!,Data!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Data!$A$1=TRUE,Data!#REF!,Data!#REF!)","v":{"$error":"#REF!"}},null,{"$f":"IF(Data!$A$1=TRUE,Data!M40,Data!AB40)","v":0},{"$f":"IF(Data!$A$1=TRUE,Data!N40,Data!AC40)","v":0},{"$f":"IF(Data!$A$1=TRUE,Data!O40,Data!AD40)","v":0},{"$f":"IF(Data!$A$1=TRUE,Data!P40,Data!AE40)","v":3.7},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!R40=\"\",\"\",Data!R40),Data!AG40)","v":5.6883330000000001},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S40=\"\",\"\",Data!S40),Data!AH40)","v":11.424390000000031},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T40=\"\",\"\",Data!T40),Data!AI40)","v":5.5819419999999997},{"$f":"IF(Data!$A$1=TRUE,IF(Data!U40=\"\",\"\",Data!U40),Data!AJ40)","v":4.2054500000000274},null,{"$f":"IF(ISERROR(S16/N16-1),\"\",S16/N16-1)","v":""},{"$f":"IF(ISERROR(T16/O16-1),\"\",T16/O16-1)","v":""},{"$f":"IF(ISERROR(U16/P16-1),\"\",U16/P16-1)","v":""},{"$f":"IF(ISERROR(V16/Q16-1),\"\",V16/Q16-1)","v":0.13660810810811541}]
[]
[null,"Sources: Company data, IPTO, Transelectrica. Based on provisional data for Q4 2025 and FY 2025."]

{"sheet":"Market Shares","index":6,"n_rows":14,"n_cols":22,"rows_kept":14,"cut":false,"hidden":false,"merged":[[0,13,0,16],[0,18,0,21],[0,8,0,11],[13,1,13,19]]}
[null,null,null,null,null,null,null,null,{"$f":"Data!$H$1","v":2023},null,null,null,null,{"$f":"Data!$M$1","v":2024},null,null,null,null,{"$f":"Data!$R$1","v":2025}]
[null,"PPC Market Shares (Greece)",null,2022,2023,2024,2025,null,{"$f":"IF(Data!$A$1=TRUE,Data!H43,Data!W43)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,Data!I43,Data!X43)","v":"Q2"},{"$f":"IF(Data!$A$1=TRUE,Data!J43,Data!Y43)","v":"Q3"},{"$f":"IF(Data!$A$1=TRUE,Data!K43,Data!Z43)","v":"Q4"},null,{"$f":"IF(Data!$A$1=TRUE,Data!H43,Data!W43)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,Data!I43,Data!X43)","v":"Q2"},{"$f":"IF(Data!$A$1=TRUE,Data!J43,Data!Y43)","v":"Q3"},{"$f":"IF(Data!$A$1=TRUE,Data!K43,Data!Z43)","v":"Q4"},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!M43=\"\",\"\",Data!M43),IF(Data!AB43=\"\",\"\",Data!AB43))","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,IF(Data!N43=\"\",\"\",Data!N43),IF(Data!AC43=\"\",\"\",Data!AC43))","v":"Q2"},{"$f":"IF(Data!$A$1=TRUE,IF(Data!O43=\"\",\"\",Data!O43),IF(Data!AD43=\"\",\"\",Data!AD43))","v":"Q3"},{"$f":"IF(Data!$A$1=TRUE,IF(Data!P43=\"\",\"\",Data!P43),IF(Data!AE43=\"\",\"\",Data!AE43))","v":"Q4"}]
[]
[null,"Generation Market Share (average)",null,{"$f":"Data!C45","v":0.43445332923266183},{"$f":"Data!D45","v":0.39528306702950655},{"$f":"Data!E45","v":0.3430963839712925},{"$f":"Data!F45","v":0.31614163144779228},null,{"$f":"IF(Data!$A$1=TRUE,Data!H45,Data!W45)","v":0.39095437327211219},{"$f":"IF(Data!$A$1=TRUE,Data!I45,Data!X45)","v":0.35521737330813069},{"$f":"IF(Data!$A$1=TRUE,Data!J45,Data!Y45)","v":0.40417374788895222},{"$f":"IF(Data!$A$1=TRUE,Data!K45,Data!Z45)","v":0.4245999495088012},null,{"$f":"IF(Data!$A$1=TRUE,Data!M45,Data!AB45)","v":0.33218366436087365},{"$f":"IF(Data!$A$1=TRUE,Data!N45,Data!AC45)","v":0.32499494350894426},{"$f":"IF(Data!$A$1=TRUE,Data!O45,Data!AD45)","v":0.37023039435515986},{"$f":"IF(Data!$A$1=TRUE,Data!P45,Data!AE45)","v":0.33912114916959502},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!R45=\"\",\"\",Data!R45),IF(Data!AG45=\"\",\"\",Data!AG45))","v":0.34360508736908862},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S45=\"\",\"\",Data!S45),IF(Data!AH45=\"\",\"\",Data!AH45))","v":0.28658617125697705},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T45=\"\",\"\",Data!T45),IF(Data!AI45=\"\",\"\",Data!AI45))","v":0.28983446354621112},{"$f":"IF(Data!$A$1=TRUE,IF(Data!U45=\"\",\"\",Data!U45),IF(Data!AJ45=\"\",\"\",Data!AJ45))","v":0.34734345593867583}]
[]
[null,"Retail Market Share (average)",null,{"$f":"Data!C47","v":0.62393251623410517},{"$f":"Data!D47","v":0.56510240431483938},{"$f":"Data!E47","v":0.50657596177284825},{"$f":"Data!F47","v":0.5043388218211533},null,{"$f":"IF(Data!$A$1=TRUE,Data!H47,Data!W47)","v":0.60799830674935729},{"$f":"IF(Data!$A$1=TRUE,Data!I47,Data!X47)","v":0.55302201060381884},{"$f":"IF(Data!$A$1=TRUE,Data!J47,Data!Y47)","v":0.55981297010979181},{"$f":"IF(Data!$A$1=TRUE,Data!K47,Data!Z47)","v":0.5391380874077224},null,{"$f":"IF(Data!$A$1=TRUE,Data!M47,Data!AB47)","v":0.50618518976778226},{"$f":"IF(Data!$A$1=TRUE,Data!N47,Data!AC47)","v":0.4990522512267267},{"$f":"IF(Data!$A$1=TRUE,Data!O47,Data!AD47)","v":0.5088029543296626},{"$f":"IF(Data!$A$1=TRUE,Data!P47,Data!AE47)","v":0.51166256240723251},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!R47=\"\",\"\",Data!R47),IF(Data!AG47=\"\",\"\",Data!AG47))","v":0.50151623865219586},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S47=\"\",\"\",Data!S47),IF(Data!AH47=\"\",\"\",Data!AH47))","v":0.50236646803693608},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T47=\"\",\"\",Data!T47),IF(Data!AI47=\"\",\"\",Data!AI47))","v":0.52094784341518263},{"$f":"IF(Data!$A$1=TRUE,IF(Data!U47=\"\",\"\",Data!U47),IF(Data!AJ47=\"\",\"\",Data!AJ47))","v":0.48855960537181509}]
[null,"Retail Market Share (Mainland end of period)1",null,{"$f":"Data!C48","v":0.63290000000000002},{"$f":"Data!D48","v":0.56110000000000004},{"$f":"Data!E48","v":0.51919999999999999},{"$f":"Data!F48","v":0.49830000000000002},null,{"$f":"IF(Data!$A$1=TRUE,Data!H48,Data!W48)","v":0.61529999999999996},{"$f":"IF(Data!$A$1=TRUE,Data!I48,Data!X48)","v":0.54990000000000006},{"$f":"IF(Data!$A$1=TRUE,Data!J48,Data!Y48)","v":0.54100000000000004},{"$f":"IF(Data!$A$1=TRUE,Data!K48,Data!Z48)","v":0.56110000000000004},null,{"$f":"IF(Data!$A$1=TRUE,Data!M48,Data!AB48)","v":0.50849999999999995},{"$f":"IF(Data!$A$1=TRUE,Data!N48,Data!AC48)","v":0.52529999999999999},{"$f":"IF(Data!$A$1=TRUE,Data!O48,Data!AD48)","v":0.50600000000000001},{"$f":"IF(Data!$A$1=TRUE,Data!P48,Data!AE48)","v":0.51919999999999999},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!R48=\"\",\"\",Data!R48),IF(Data!AG48=\"\",\"\",Data!AG48))","v":0.49869999999999998},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S48=\"\",\"\",Data!S48),IF(Data!AH48=\"\",\"\",Data!AH48))","v":0.49590000000000001},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T48=\"\",\"\",Data!T48),IF(Data!AI48=\"\",\"\",Data!AI48))","v":0.49209999999999998},{"$f":"IF(Data!$A$1=TRUE,IF(Data!U48=\"\",\"\",Data!U48),IF(Data!AJ48=\"\",\"\",Data!AJ48))","v":0.49830000000000002}]
[]
[]
[null,"PPC Market Shares (Romania)2"]
[null,"Generation Market Share on RES (average)³",null,null,{"$f":"Data!D53","v":0.14103292973397946},{"$f":"Data!E53","v":0.15584774355582481},{"$f":"Data!F53","v":0.23717722852224951},null,{"$f":"IF(Data!$A$1=TRUE,Data!H53,Data!W53)","v":0.14410799376288042},{"$f":"IF(Data!$A$1=TRUE,Data!I53,Data!X53)","v":0.13048973589125543},{"$f":"IF(Data!$A$1=TRUE,Data!J53,Data!Y53)","v":0.14496972572925174},{"$f":"IF(Data!$A$1=TRUE,Data!K53,Data!Z53)","v":0.14326982972336841},null,{"$f":"IF(Data!$A$1=TRUE,Data!M53,Data!AB53)","v":0.14338752323380521},{"$f":"IF(Data!$A$1=TRUE,Data!N53,Data!AC53)","v":0.14103528865855361},{"$f":"IF(Data!$A$1=TRUE,Data!O53,Data!AD53)","v":0.10732837329770865},{"$f":"IF(Data!$A$1=TRUE,Data!P53,Data!AE53)","v":0.23274529575191008},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!R53=\"\",\"\",Data!R53),IF(Data!AG53=\"\",\"\",Data!AG53))","v":0.26386965030024045},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S53=\"\",\"\",Data!S53),IF(Data!AH53=\"\",\"\",Data!AH53))","v":0.2044285376648958},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T53=\"\",\"\",Data!T53),IF(Data!AI53=\"\",\"\",Data!AI53))","v":0.19815340436067236},{"$f":"IF(Data!$A$1=TRUE,IF(Data!U53=\"\",\"\",Data!U53),IF(Data!AJ53=\"\",\"\",Data!AJ53))","v":0.2831186004190821}]
[null,"Retail Market Share (average)",null,null,{"$f":"Data!D54","v":0.17871608355805091},{"$f":"Data!E54","v":0.1599928359593438},{"$f":"Data!F54","v":0.15431634010294487},null,{"$f":"IF(Data!$A$1=TRUE,Data!H54,Data!W54)","v":0.20628199835575642},{"$f":"IF(Data!$A$1=TRUE,Data!I54,Data!X54)","v":0.17624753499001319},{"$f":"IF(Data!$A$1=TRUE,Data!J54,Data!Y54)","v":0.17118649777657996},{"$f":"IF(Data!$A$1=TRUE,Data!K54,Data!Z54)","v":0.16217631458928058},null,{"$f":"IF(Data!$A$1=TRUE,Data!M54,Data!AB54)","v":0.15738555899187701},{"$f":"IF(Data!$A$1=TRUE,Data!N54,Data!AC54)","v":0.15237467650464592},{"$f":"IF(Data!$A$1=TRUE,Data!O54,Data!AD54)","v":0.16596279477539932},{"$f":"IF(Data!$A$1=TRUE,Data!P54,Data!AE54)","v":0.16367760318744254},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!R54=\"\",\"\",Data!R54),IF(Data!AG54=\"\",\"\",Data!AG54))","v":0.1638998765645483},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S54=\"\",\"\",Data!S54),IF(Data!AH54=\"\",\"\",Data!AH54))","v":0.1521583476691365},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T54=\"\",\"\",Data!T54),IF(Data!AI54=\"\",\"\",Data!AI54))","v":0.15180350011239793},{"$f":"IF(Data!$A$1=TRUE,IF(Data!U54=\"\",\"\",Data!U54),IF(Data!AJ54=\"\",\"\",Data!AJ54))","v":0.14935384783003153}]
[]
[null,"Source: Company data. Based on provisional data for Q4 2025 and FY 2025. 1. ΕnEx monthly reports  2. ANRE  3. Market Share in RES excl. Large Hydro"]

{"sheet":"Installed Capacity","index":7,"n_rows":42,"n_cols":9,"rows_kept":42,"cut":false,"hidden":false,"merged":[[44,1,44,5]]}
[]
[null,null,null,"31.12.2023","31.12.2024","31.03.2025","30.06.2025","30.09.2025","31.12.2025"]
[]
[null,"Installed Capacity (in MW) - Greece",null,{"$f":"SUM(D5:D8)","v":10106.64},10273.029999999999,11002.05,11090,11067.577499999999,10734.713190099999]
[null,"Gas",null,2689.25,2689.25,2689.25,2689,2689.25,2689.25]
[null,"Oil",null,1820.69,1802.6,1848,1848,1755.4119999999998,1870.0319999999999]
[null,"Lignite",null,1625,1655,1655,1655,1655,660]
[null,"RES",null,{"$f":"SUM(D9:D12)","v":3971.7},4126.1799999999994,{"$f":"SUM(F9:F12)","v":4809.7999999999993},{"$f":"SUM(G9:G12)","v":4898},{"$f":"SUM(H9:H12)","v":4967.9155000000001},5515.4311901000001]
[null,"Large Hydro",null,3170.7,3170.7,3170.7,3171,3170.7,3170.7]
[null,"Wind",null,273,273.24,316.24,319,319.10000000000002,1854.5166901000005]
[null,"Solar",null,445,599.24,1240.24,1323,1393.4,355.49899999999997]
[null,"Other",null,83,83,82.62,85,84.715499999999992,134.71549999999999]
[]
[null,null,null,{"$f":"D2","v":"31.12.2023"},{"$f":"E2","v":"31.12.2024"},{"$f":"F2","v":"31.03.2025"},"30.06.2025","30.09.2025","31.12.2025"]
[]
[null,"Installed Capacity (in MW) - Romania",null,{"$f":"SUM(D17:D19)","v":597},1336,1336,1336,1336.3510000000001,1561.0736400000001]
[null,"Wind",null,499,1183,1183,1183,1183,1183]
[null,"Solar",null,98,124,124,124,124,339.92264]
[null,"Other",null,0,29,29,29,29.350999999999999,38.150999999999996]
[]
[null,null,null,{"$f":"D2","v":"31.12.2023"},{"$f":"E2","v":"31.12.2024"},{"$f":"F2","v":"31.03.2025"},"30.06.2025","30.09.2025","31.12.2025"]
[]
[null,"Installed Capacity (in MW) - Bulgaria",null,{"$f":"D24","v":0},{"$f":"E24","v":18},{"$f":"F24","v":18},{"$f":"G24","v":18},{"$f":"H24","v":18},{"$f":"SUM(I24:I25)","v":48}]
[null,"Wind",null,0,18,18,18,18,18]
[null,"Solar",null,null,null,null,null,null,30]
[]
[null,null,null,{"$f":"D2","v":"31.12.2023"},{"$f":"E2","v":"31.12.2024"},"31.03.2025","30.06.2025","30.09.2025","31.12.2025"]
[]
[null,"Installed Capacity (in MW) - Italy",null,{"$f":"D30","v":0},{"$f":"E30","v":0},{"$f":"F30","v":32},{"$f":"G30","v":32},{"$f":"H30","v":32},{"$f":"I30","v":49.636200000000002}]
[null,"Solar",null,null,null,32,32,32,49.636200000000002]
[]
[null,null,null,{"$f":"D2","v":"31.12.2023"},{"$f":"E2","v":"31.12.2024"},{"$f":"F2","v":"31.03.2025"},"30.06.2025","30.09.2025","31.12.2025"]
[]
[null,"Installed Capacity (in MW) - GROUP",null,{"$f":"SUM(D35:D38)","v":10703.64},11627.029999999999,{"$f":"SUM(F35:F38)","v":12388.05},{"$f":"SUM(G35:G38)+1","v":12477},{"$f":"SUM(H35:H38)","v":12453.928499999998},{"$f":"SUM(I35:I38)","v":12393.4130301}]
[null,"Gas",null,{"$f":"D5","v":2689.25},2689.25,2689.25,{"$f":"G5","v":2689},{"$f":"H5","v":2689.25},2689.25]
[null,"Oil",null,1820.69,1802.6,1848,{"$f":"G6","v":1848},{"$f":"H6","v":1755.4119999999998},1870.0319999999999]
[null,"Lignite",null,1625,1655,1655,{"$f":"G7","v":1655},{"$f":"H7","v":1655},660]
[null,"RES",null,{"$f":"SUM(D39:D42)","v":4568.7},5480.1799999999994,{"$f":"SUM(F39:F42)","v":6195.7999999999993},{"$f":"SUM(G39:G42)","v":6284},{"$f":"SUM(H39:H42)","v":6354.2664999999988},7174.1310300999994]
[null,"Large Hydro",null,{"$f":"D9","v":3170.7},{"$f":"E9","v":3170.7},{"$f":"F9","v":3170.7},{"$f":"G9","v":3171},{"$f":"H9","v":3170.7},3170.7]
[null,"Wind",null,{"$f":"D10+D17+D24","v":772},{"$f":"E10+E17+E24","v":1474.24},{"$f":"F10+F17+F24","v":1517.24},{"$f":"G10+G17+G24","v":1520},{"$f":"H10+H17+H24","v":1520.1},2274.0655301000002]
[null,"Solar",null,{"$f":"D11+D18+D30","v":543},{"$f":"E11+E18+E30","v":723.24},{"$f":"F11+F18+F30","v":1396.24},{"$f":"G11+G18+G30","v":1479},{"$f":"H11+H18+H30","v":1549.4},1556.499]
[null,"Other",null,{"$f":"D12+D19","v":83},{"$f":"E12+E19","v":112},{"$f":"F12+F19","v":111.62},{"$f":"G12+G19","v":114},{"$f":"H12+H19","v":114.06649999999999},172.86649999999997]

{"sheet":"Other Operational KPIs","index":8,"n_rows":19,"n_cols":21,"rows_kept":19,"cut":false,"hidden":false,"merged":[[0,12,0,15],[0,17,0,20],[0,7,0,11],[18,1,18,18]]}
[null,null,null,null,null,null,null,{"$f":"Data!$H$1","v":2023},null,null,null,null,{"$f":"Data!$M$1","v":2024},null,null,null,null,{"$f":"Data!$R$1","v":2025}]
[null,"Other Operational KPIs",null,2022,2023,2024,null,{"$f":"IF(Data!$A$1=TRUE,Data!H2,Data!W2)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,Data!I2,Data!X2)","v":"Q2"},{"$f":"IF(Data!$A$1=TRUE,Data!J2,Data!Y2)","v":"Q3"},{"$f":"IF(Data!$A$1=TRUE,Data!K2,Data!Z2)","v":"Q4"},null,"Q1","H1","9M","FY",null,"Q1","H1","9M","FY"]
[]
[null,"RES capacity",null,"3.48 GW","4.6 GW","5.5 GW",null,null,null,"3.8 GW","4.6 GW",null,"4.7 GW","4.7 GW","4.9 GW","5.5 GW",null,"6.2 GW","6.3 GW","6.4 GW","7.2 GW"]
[null,"RES capacity on total (%)",null,"32.9%",0.42699999999999999,0.47099999999999997,null,null,null,0.37,0.42699999999999999,null,0.43099999999999999,0.40799999999999997,0.41799999999999998,0.47099999999999997,null,0.5,0.5,0.51022150606643812,0.57999999999999996]
[null,"RES production",null,"4,491 GWh","6.1TWh","6.2TWh",null,null,null,"3,358 GWh","6.1TWh",null,"1.6 TWh","3.1TWh","4.8 TWh","6.2TWh",null,"1.5 TWh","3.1 ΤWh","5.1 ΤWh","6.9 TWh"]
[null,"RES production on total (%)",null,"19.9%",0.29699999999999999,0.29499999999999998,null,null,null,0.23599999999999999,0.29699999999999999,null,0.33700000000000002,"33.1%",0.308,0.29499999999999998,null,0.27100000000000002,0.32,0.3315241925892467,0.33100000000000002]
[null,"CO2 emissions intensity (Scope 1)",null,"0.66 tCO2/MWh","0.50 tCO2/MWh","0.49 tCO2/MWh",null,null,null,"0.53 tCO2/MWh","0.50 tCO2/MWh",null,"0.50 tCO2/MWh","0.47 tCO2/MWh","0.48 tCO2/MWh","0.49 tCO2/MWh",null,"0.55 tCO2/MWh","0.49 tCO2/MWh","0.47 tCO2/MWh","0.47 tCO2/MWh"]
[null,"CO2 emissions (Scope 1)",null,"14.8 MtCO2","9.7 MtCO2","10.3 MtCO2",null,null,null,"7.6 MtCO2","9.7 MtCO2",null,"2.3 MtCO2","4.4MtCO2","7.5 MtCO2","10.3 MtCO2",null,"3.1 MtCO2","4.8 MtCO2","7.2 MtCO2","9.8 MtCO2"]
[]
[null,"SAIDI (Greece/Romania)1",null,"138/91 mins","134/89 mins","132/82 mins",null,null,null,"106/66 mins","134/89 mins",null,"26/19 mins","59/38 mins","109/60 mins","132/82 mins",null,"21/19 mins","58/36 mins","83/56 mins","110/79 mins"]
[null,"SAIFI (Greece/Romania)1",null,"1.8/2.6 ","1.8/2.5 ","1.7/2.3",null,null,null,"1.5/1.9 ","1.8/2.5 ",null,"0.3/0.6 ","0.78/1.15","1.4/1.8","1.7/2.3",null,"0.3/0.5 ","0.72/0.96","1.24/1.45","1.64/1.98 "]
[null,"Total network length (Greece and Romania)",null,"377 k km","380 k km","386 k km",null,null,null,"247/133 k km","380 k km",null,"383 k km","383 k km","385 k km","386 k km",null,"388 k km","388 k km","389 k km","397 k km"]
[]
[null,"Online penetration/myPPC app (Greece)",null,"25.6%",0.28999999999999998,0.3,null,null,null,0.27800000000000002,0.28999999999999998,null,0.29899999999999999,"30.7%",0.317,0.3,null,0.32,"33.5%",0.34899999999999998,0.36199999999999999]
[null,"Online penetration/myPPC app (Romania)",null,0.4,0.59,0.62,null,null,null,0.58199999999999996,0.59,null,0.6,0.6,0.61,0.62,null,0.64,0.64,0.65,0.65]
[null,"Charging points installed (Greece & Romania)",null,1360,2401,3087,null,null,null,1731,2401,null,2490,2696,2925,3087,null,3267,3509,3752,4276]
[]
[null,"1. Based on provisional data for Q4 2025 and FY 2025."]

{"sheet":"Income Statement","index":9,"n_rows":40,"n_cols":12,"rows_kept":40,"cut":false,"hidden":false,"merged":[[42,1,47,1],[39,1,39,4],[1,3,1,11]]}
[]
[null,"Consolidated Income Statement (Condensed)",null,"GROUP"]
[]
[null,"(in €m - except share and per share data)","01.01.2022-31.12.2022","01.01.2023-31.12.2023","01.01.2024-31.12.2024",null,"01.01.2025-30.06.2025","01.01.2024-30.06.2024",null,"01.01.2024-30.09.2024","01.01.2025-30.09.2025","01.01.2025-31.12.2025"]
[null,"REVENUES:"]
[null,"Revenue from energy sales",10712.718999999999,6409.2179999999998,6588.4610000000002,null,3455.049,2968.174,null,4905.4610000000002,5396.0519999999997,7016.835]
[null,"Revenue from natural gas sales",4.92,58.558,189.41800000000001,null,128.93600000000001,113.895,null,123.813,140.64699999999999,196.25800000000001]
[null,"Other sales",535.46799999999996,1218.991,2200.7280000000001,null,1061.567,943.69799999999998,null,1553.104,1730.902,2487.9360000000001]
[null,"Total",{"$f":"SUM(C6:C8)","v":11253.107},{"$f":"SUM(D6:D8)","v":7686.7669999999998},{"$f":"SUM(E6:E8)","v":8978.607},null,{"$f":"SUM(G6:G8)","v":4645.5519999999997},{"$f":"SUM(H6:H8)","v":4025.7669999999998},null,{"$f":"SUM(J6:J8)","v":6582.3780000000006},{"$f":"SUM(K6:K8)","v":7267.6009999999997},9701.0290000000005]
[]
[null,"EXPENSES:"]
[null,"Payroll cost",768.55399999999997,782.15599999999995,939.20899999999995,null,534.32100000000003,440.94600000000003,null,681.21,777.58900000000006,1123.038]
[null,"Merchandise",0,1.1259999999999999,428.28800000000001,null,271.149,107.619,null,239.32400000000001,411.50700000000001,632.94000000000005]
[null,"Liquid Fuels",853.23900000000003,724.52200000000005,725.20500000000004,null,300.7,297.26900000000001,null,585.30899999999997,575.30399999999997,696.755]
[null,"Natural Gas",1758.1610000000001,739.93899999999996,882.73099999999999,null,462.36,380.36799999999999,null,608.13599999999997,620.02599999999995,841.16499999999996]
[null,"Depreciation and amortization    ",640.38,672.15899999999999,928.36400000000003,null,557.94600000000003,446.541,null,683.60900000000004,847.70899999999995,1110.6759999999999]
[null,"Energy purchases",4720.24,1944.223,1722.3489999999999,null,967.68499999999995,658.41300000000001,null,1255.1990000000001,1461.905,1885.973]
[null,"Emission allowances",1037.5450000000001,826.20899999999995,833.15300000000002,null,332.84899999999999,362.01499999999999,null,607.54499999999996,504.37700000000001,706.06299999999999]
[null,"Provisions for expected credit losses",207.52600000000001,186.262,46.84,null,-41.706000000000003,116.066,null,123.947,14.66,63.475000000000001]
[null,"Financial (income)/expense, net",288.98700000000002,282.43700000000001,373.75200000000001,null,220.95599999999999,180.51900000000001,null,260.762,334.73399999999998,462.08100000000002]
[null,"Impairment loss on assets, bargain purchase gain and gain from remeasurment of investment in associates",-197.67500000000001,-209.45699999999999,207.21100000000001,null,-6.9139999999999997,1.492,null,14.022,-10.855,1.4030000000000005]
[null,"(Gains)/losses from associates and joint ventures",-61.677,5.08,3.512,null,-4.6239999999999997,-0.73399999999999999,null,0.54600000000000004,-7.7809999999999997,-8.1140000000000008]
[null,"Other (income) / expenses, net",1263.8229999999999,1100.6880000000001,1681.394,null,834.12,784.245,null,1254.777,1218.1199999999999,1737.3720000000001]
[null,"Total",{"$f":"SUM(C12:C23)","v":11279.103000000001},{"$f":"SUM(D12:D23)","v":7055.3439999999991},{"$f":"SUM(E12:E23)","v":8772.0079999999998},null,{"$f":"SUM(G12:G23)","v":4428.8420000000006},{"$f":"SUM(H12:H23)","v":3774.7589999999996},null,{"$f":"SUM(J12:J23)","v":6314.3860000000004},{"$f":"SUM(K12:K23)","v":6747.295000000001},9252.8270000000011]
[]
[null,"PROFIT/(LOSS) BEFORE TAX",{"$f":"C9-C24","v":-25.996000000001004},{"$f":"D9-D24","v":631.42300000000068},{"$f":"E9-E24","v":206.59900000000016},null,{"$f":"G9-G24","v":216.70999999999913},{"$f":"H9-H24","v":251.00800000000027},null,{"$f":"J9-J24","v":267.99200000000019},{"$f":"K9-K24","v":520.30599999999868},448.20199999999932]
[null,"Income tax  ",17.081,-137.23099999999999,-19.428999999999998,null,-69.058000000000007,-61.981999999999999,null,-68.738,-139.982,-88.748999999999995]
[]
[null,"NET PROFIT  / (LOSS)",{"$f":"C26+C27","v":-8.9150000000010046},{"$f":"D26+D27","v":494.19200000000069},{"$f":"E26+E27","v":187.17000000000016},null,{"$f":"G26+G27","v":147.65199999999913},{"$f":"H26+H27","v":189.02600000000027},null,{"$f":"J26+J27","v":199.25400000000019},{"$f":"K26+K27","v":380.3239999999987},359.45299999999929]
[]
[]
[null,"Attributable to:"]
[null,"Shareholders of the company",-19.003,437.53199999999998,151.78800000000001,null,126.36199999999999,124.902,null,{"$f":"+J29-J34","v":122.00300000000018},{"$f":"+K29-K34","v":337.52399999999869},295.05063930620435]
[null,"Non – controlling interests",10.087999999999999,56.66,35.381999999999998,null,21.29,64.123999999999995,null,77.251000000000005,42.8,64.402360693795643]
[]
[null,"Earnings / (Losses) per share, basic and dilluted",-0.02,1.181,0.43,null,0.36384088875454673,0.34512965680662833,null,0.33900000000000002,0.96799999999999997,0.8460484019961636]
[]
[null,"Weighted average number of shares (in m.)",380104130,370.37020899999999,352.673699,null,347.299193,361.89734600000003,null,360.21079992,348.56065000000001,348.739668569863]
[]
[null,"1.\tFor 2023: Restated figures compared to those published on 31.12.2023. For additional information, please see Note 6 of the Annual Financial Report 2024 (https://www.ppcgroup.com/media/wluldx1q/financial-report-2024.pdf)."]

{"sheet":"Cash Flow","index":10,"n_rows":52,"n_cols":15,"rows_kept":52,"cut":false,"hidden":false,"merged":[[51,1,51,10],[1,3,1,14]]}
[]
[null," Consolidated Cash Flow Statement (Condensed)",null,"GROUP"]
[]
[null,"(in €m)","01.01.2022-31.12.2022","01.01.2023-31.12.2023","01.01.2024-31.12.2024",null,"01.01.2024-31.03.2024","01.01.2025-31.03.2025",null,"01.01.2025-30.06.2025","01.01.2024-30.06.2024",null,"01.01.2024-30.09.2024","01.01.2025-30.09.2025","01.01.2025-31.12.2025"]
[]
[null,"Cash Flows from Operating activities"]
[]
[null,"Profit / (Loss) before tax",-25.995999999999999,631.423,206.59899999999999,null,121.80200000000001,62.389000000000003,null,216.71,251.00800000000001,null,267.99200000000002,520.30600000000004,448.202]
[]
[null,"Adjustments:"]
[null,"Depreciation and amortization",619.88300000000004,632.81500000000005,863.56100000000004,null,203.892,259.30799999999999,null,530.68399999999997,418.02499999999998,null,633.78499999999997,802.90099999999995,1046.367]
[null,"Unbilled revenue",-154.88200000000001,226.804,169.13499999999999,null,158.01599999999999,11.423999999999999,null,46.561,216.88900000000001,null,342.78300000000002,123.871,41.490166966544862]
[null,"Bargain gain from Romanian subsidiaries acqusition",0,-243.17500000000001,0,null,0,0,null,null,null,null,null,null,"-"]
[null,"Other adjustments",37.683,192.36199999999999,254.29400000000001,null,119.905,-28.437000000000001,null,17.834,103.95699999999999,null,179.32,-4.8280000000000003,155.54395067168167]
[null,"Operating profit/(loss) before working capital changes",{"$f":"SUM(C8:C14)","v":476.68800000000005},{"$f":"SUM(D8:D14)","v":1440.2290000000003},{"$f":"SUM(E8:E14)","v":1493.5890000000002},null,{"$f":"SUM(G8:G14)","v":603.61500000000001},{"$f":"SUM(H8:H14)","v":304.68399999999997},null,{"$f":"SUM(J8:J14)","v":811.78899999999999},{"$f":"SUM(K8:K14)","v":989.87900000000002},null,{"$f":"SUM(M8:M14)","v":1423.8799999999999},{"$f":"SUM(N8:N14)","v":1442.25},{"$f":"SUM(O8:O14)","v":1691.6031176382264}]
[]
[null,"(Increase)/decrease in:"]
[null,"Trade receivables",-487.41800000000001,-322.66800000000001,1.8520000000000001,null,21.821000000000002,-105.645,null,-75.126999999999995,-4.1150000000000002,null,-244.559,-332.30900000000003,-92.033884369999981]
[null,"Inventories   ",-205.102,-84.513999999999996,-4.165,null,-11.388999999999999,-35.295999999999999,null,-67.036000000000001,23.048999999999999,null,12.462999999999999,-134.011,-89.004999999999995]
[null,"Increase/(decrease) in:"]
[null,"Trade payables",33.67,441.952,423.75,null,-279.08100000000002,-356.85,null,-269.18299999999999,-219.86699999999999,null,-185.87799999999999,-259.76900000000001,77.156999999999996]
[null,"Proceeds from long-term contract liabilities",134.21600000000001,95.471999999999994,154.691,null,31.571999999999999,41.841000000000001,null,90.296999999999997,63.618000000000002,null,94.855000000000004,121.223,171.44257377000002]
[null,"Other receivables/payables",198.98099999999999,-64.748000000000005,-390.95800000000003,null,58.738999999999997,627.69899999999996,null,113.69499999999999,-139.40100000000001,null,-496.68900000000002,-167.315,18.621706047808214]
[]
[null,"Net Cash from / (used in) Operating Activities",{"$f":"SUM(C15,C18:C23)","v":151.03500000000003},{"$f":"SUM(D15,D18:D23)","v":1505.7230000000002},{"$f":"SUM(E15,E18:E23)","v":1678.759},null,{"$f":"SUM(G15,G18:G23)","v":425.27699999999999},{"$f":"SUM(H15,H18:H23)","v":476.43299999999994},null,{"$f":"SUM(J15,J18:J23)","v":604.43499999999995},{"$f":"SUM(K15,K18:K23)","v":713.16300000000001},null,{"$f":"SUM(M15,M18:M23)","v":604.07199999999989},{"$f":"SUM(N15,N18:N23)","v":670.06899999999996},1777.7855130860346]
[]
[null,"Cash Flows from Investing Activities"]
[null,"Interest and dividends received",43.856999999999999,139.00399999999999,158.58099999999999,null,35.29,27.027000000000001,null,68.715000000000003,78.129000000000005,null,129.60900000000001,102.14100000000001,125.88500000000001]
[null,"Capital expenditure for property, plant and equipment and intangible assets",-686.21100000000001,-1168.056,-1875.222,null,-322.98500000000001,-476.07499999999999,null,-1073.616,-709.01800000000003,null,-1183.8689999999999,-1615.546,-2296.8828543393488]
[null,"Investments in subsidiaries and associates",17.957999999999998,-2.7839999999999998,-21.045999999999999,null,-23.96,-0.31,null,-0.83799999999999997,-23.469000000000001,null,-20.219000000000001,-1.58,-13.96643087]
[null,"Proceeds from subsidies and from the sale of subsidiary",58.335999999999999,6,19.870999999999999,null,3.1659999999999999,0.55700000000000005,null,0.27900000000000003,3.1659999999999999,null,3.1659999999999999,0.27800000000000002,27.227]
[null,"Acquisition of subsidiaries, net of cash acquired and Loan receivables from former shareholder",-57.191000000000003,-1744.2080000000001,-976.64599999999996,null,-153.785,0,null,-95.061999999999998,-389.10599999999999,null,-410.46199999999999,-156.19800000000001,-195.9951034566605]
[null,"Net Cash from/ (used in) Investing Activities",{"$f":"SUM(C28:C32)","v":-623.25100000000009},{"$f":"SUM(D28:D32)","v":-2770.0440000000003},{"$f":"SUM(E28:E32)","v":-2694.462},null,{"$f":"SUM(G28:G32)","v":-462.274},{"$f":"SUM(H28:H32)","v":-448.80099999999999},null,{"$f":"SUM(J28:J32)","v":-1100.5219999999999},{"$f":"SUM(K28:K32)","v":-1040.298},null,{"$f":"SUM(M28:M32)","v":-1481.7750000000001},{"$f":"SUM(N28:N32)","v":-1670.905},{"$f":"SUM(O28:O32)","v":-2353.7323886660092}]
[]
[null,"Cash Flows from Financing Activities"]
[null,"Net change in short-term borrowings",-163.00399999999999,-39.968000000000004,-17.079000000000001,null,78.284000000000006,197.273,null,425.85399999999998,96.555000000000007,null,190.13300000000001,411.73200000000003,-33.320999999999998]
[null,"Proceeds from long-term borrowing",392.30399999999997,2424.9,2378.163,null,372.47899999999998,400.887,null,876.47900000000004,546.68399999999997,null,839.27499999999998,1358.913,3288.9010309999999]
[null,"Principal payments of long-term borrowing",-471.404,-1276.5260000000001,-1193.018,null,-398.012,-105.623,null,-675.06299999999999,-507.22899999999998,null,-737.38900000000001,-777.86599999999999,-1850.25333]
[null,"Principal lease payments of right-of-use assets",-39.122,-49.615000000000002,-86.63,null,-14.874000000000001,-17.408999999999999,null,-39.491,-35.813000000000002,null,-64.134,-60.091999999999999,-100.22374905437157]
[null,"Interest paid and loans’ issuance fees",-160.36799999999999,-198.16399999999999,-340.50099999999998,null,-101.29900000000001,-63.128,null,-186.97300000000001,-150.61500000000001,null,-243.92400000000001,-241.49,-365.89525430378762]
[null,"Dividends paid",-41.65,-62.475000000000001,-154.89599999999999,null,0,0,null,-29.6,-44.606000000000002,null,-134.071,-167.04900000000001,-167.04919399967]
[null,"Treasury shares",-40.683,-109.125,-171.548,null,-25.216999999999999,-37.155999999999999,null,-66.180000000000007,-66.203999999999994,null,-110.65,-88.387,-111.32356879677776]
[null,"Proceeds from the sale of subsidiary",1323.2760000000001]
[null,"Share Capital from NCI",0,15.611000000000001,0,null,0,0,null,null,null,null,null,null,"-"]
[null,"Net Cash from / (used in) Financing Activities",{"$f":"SUM(C36:C44)","v":799.34900000000005},{"$f":"SUM(D36:D44)","v":704.63800000000015},{"$f":"SUM(E36:E44)","v":414.49099999999976},null,{"$f":"SUM(G36:G44)","v":-88.639000000000038},{"$f":"SUM(H36:H44)","v":374.84399999999999},null,{"$f":"SUM(J36:J44)","v":305.02600000000007},{"$f":"SUM(K36:K44)","v":-161.22799999999995},null,{"$f":"SUM(M36:M44)","v":-260.7600000000001},{"$f":"SUM(N36:N44)","v":435.76100000000002},{"$f":"SUM(O36:O44)","v":660.83493484539292}]
[]
[null,"Net increase / (decrease) in cash and cash equivalents",{"$f":"C25+C33+C45","v":327.13299999999998},-559.68200000000002,-601.21199999999999,null,-125.637,402.476,null,-191.06200000000001,-488.36200000000002,null,{"$f":"+M25+M33+M45","v":-1138.4630000000002},{"$f":"+N25+N33+N45","v":-565.07500000000005},84.888059265418562]
[null,"Cash and cash equivalents at the beginning of the period",2832.3510000000001,3159.4839999999999,2599.8020000000001,null,2599.8020000000001,1998.59,null,1998.59,2599.8020000000001,null,2599.8020000000001,1998.59,1998.59]
[null,"Net foreign exchange difference",null,null,null,null,null,null,null,-3.35,0,null,0,-5.1660578992918893,-6.6130592654184435]
[null,"Cash and cash equivalents at the end of the period",{"$f":"C47+C48","v":3159.4839999999999},{"$f":"D47+D48","v":2599.8019999999997},1998.5900000000001,null,{"$f":"G47+G48","v":2474.165},{"$f":"H47+H48","v":2401.0659999999998},null,{"$f":"J48+J49+J47","v":1804.1779999999999},{"$f":"K48+K49+K47","v":2111.44},null,{"$f":"M48+M49+M47","v":1461.3389999999999},{"$f":"N48+N49+N47","v":1428.348942100708},2076.8649999999998]
[]
[null,"1.\tFor 2023: Restated figures compared to those published on 31.12.2023. For additional information, please see Note 6 of the Annual Financial Report 2024 (https://www.ppcgroup.com/media/wluldx1q/financial-report-2024.pdf)."]

{"sheet":"Balance Sheet","index":11,"n_rows":46,"n_cols":9,"rows_kept":46,"cut":false,"hidden":false,"merged":[[44,1,44,6],[1,2,1,8],[45,1,45,6]]}
[]
[null,"Consolidated Statement of Financial Position (Condensed)","GROUP"]
[]
[null,"(in €m)","31.12.2023","31.12.2024",null,"31.03.2025","30.06.2025","30.09.2025","31.12.2025"]
[]
[null,"ASSETS"]
[]
[null,"Non – Current Assets:"]
[null,"   Property, plant and equipment, net",13299.047,16160.601000000001,null,16352.556,16610.137999999999,16823.308000000001,17361.969000000001]
[null,"   Intangible assets, net",1112.5550000000001,957.24900000000002,null,891.76300000000003,1047.2260000000001,1017.019,1028.692]
[null,"   Deferred tax asset",292.654,645.89599999999996,null,643.20399999999995,618.19100000000003,543.16200000000003,613.55001000000004]
[null,"   Other non- current assets",454.24799999999999,1100.604,null,1125.3689999999999,1175.4839999999999,1192.732,1130.0150000000001]
[null,"Total non-current assets ",{"$f":"SUM(C9:C12)","v":15158.504000000001},{"$f":"SUM(D9:D12)","v":18864.350000000002},null,{"$f":"SUM(F9:F12)","v":19012.892},{"$f":"SUM(G9:G12)","v":19451.038999999997},{"$f":"SUM(H9:H12)","v":19576.221000000001},{"$f":"SUM(I9:I12)","v":20134.226009999998}]
[]
[null,"Current Assets:"]
[null,"   Inventories",1046.5309999999999,1290.348,null,1321.7929999999999,1346.374,1411.3989999999999,1353.326]
[null,"   Trade receivables",1552.674,1593.04,null,1777.4269999999999,1701.319,1895.086,1674.8340000000001]
[null,"   Cash and cash equivalents and Restricted cash",2777.2890000000002,2378.0419999999999,null,2760.7869999999998,2147.0160000000001,1828.829,2460.0729999999999]
[null,"   Other current assets",3322.33,3193.549,null,2667.3609999999999,2767.4569999999999,2713.9920000000002,2838.4160000000002]
[null,"Total Current Assets",{"$f":"SUM(C16:C19)","v":8698.8240000000005},{"$f":"SUM(D16:D19)","v":8454.9789999999994},null,{"$f":"SUM(F16:F19)","v":8527.3679999999986},{"$f":"SUM(G16:G19)","v":7962.1660000000011},{"$f":"SUM(H16:H19)","v":7849.3059999999996},{"$f":"SUM(I16:I19)","v":8326.6490000000013}]
[]
[null,"Total Assets ",{"$f":"C13+C20","v":23857.328000000001},{"$f":"D13+D20","v":27319.329000000002},null,{"$f":"F13+F20","v":27540.26},{"$f":"G13+G20","v":27413.204999999998},{"$f":"H13+H20","v":27425.527000000002},{"$f":"I13+I20","v":28460.87501}]
[]
[null,"EQUITY AND LIABILITIES "]
[null,"EQUITY:"]
[null,"      Total Equity attributable to owners of the Parent",4550.75,5046.4669999999996,null,5076.1679999999997,5043.7700000000004,5252.848,5156.9129999999996]
[null,"      Non-Controlling interests",813.44100000000003,994.47900000000004,null,1006.89,961.33600000000001,986.91,982.899]
[null," Total Equity",{"$f":"SUM(C26:C27)","v":5364.1909999999998},6040.9459999999999,null,{"$f":"SUM(F26:F27)","v":6083.058},{"$f":"SUM(G26:G27)","v":6005.1060000000007},{"$f":"SUM(H26:H27)","v":6239.7579999999998},{"$f":"SUM(I26:I27)","v":6139.8119999999999}]
[]
[null,"Non-Current Liabilities:"]
[null,"   Long - term borrowings ",4419.7950000000001,6233.0159999999996,null,5715.5739999999996,6029.9269999999997,6257.51,7743.3649999999998]
[null,"   Provisions",799.85500000000002,743.673,null,726.697,702.10199999999998,678.66,651.38800000000003]
[null,"   Financial liability from NCI Put option",1431.001,1463.914,null,1473.4290000000001,1482.9449999999999,1492.46,1501.9760000000001]
[null,"   Other non-current liabilities ",3916.761,4778.9120000000003,null,4845.34,4830.5940000000001,4822.9650000000001,4697.0670099999998]
[null,"Total Non-Current Liabilities  ",{"$f":"SUM(C31:C34)","v":10567.412},13219.514999999999,null,{"$f":"SUM(F31:F34)","v":12761.04},13045.567999999999,{"$f":"SUM(H31:H34)","v":13251.595000000001},14593.796010000002]
[]
[null,"Current Liabilities:"]
[null,"   Trade and other payables  ",2095.15,2729.14,null,2342.9470000000001,2449.6509999999998,2414.1219999999998,2551.9229999999998]
[null,"   Short – term borrowings and Current portion of long - term borrowings",1421.1310000000001,922.57500000000005,null,1904.9359999999999,1745.317,1870.8209999999999,743.803]
[null,"   Other current liabilities ",4409.4440000000004,4407.1530000000002,null,4448.2790000000005,4167.5630000000001,3649.2310000000002,4431.5410000000002]
[null,"Total Current Liabilities ",{"$f":"SUM(C38:C40)","v":7925.7250000000004},8058.8680000000004,null,{"$f":"SUM(F38:F40)","v":8696.1620000000003},8362.530999999999,{"$f":"SUM(H38:H40)","v":7934.1739999999991},7727.2669999999998]
[]
[null,"Total Equity and Liabilities",{"$f":"C28+C35+C41","v":23857.328000000001},27319.328999999998,null,{"$f":"F28+F35+F41","v":27540.260000000002},{"$f":"G28+G35+G41","v":27413.204999999998},{"$f":"H28+H35+H41","v":27425.527000000002},{"$f":"I28+I35+I41","v":28460.875010000003}]
[]
[null,"1.\tFor 2023: Restated figures compared to those published on 31.12.2023. For additional information, please see Note 6 of the Annual Financial Report 2024 (https://www.ppcgroup.com/media/wluldx1q/financial-report-2024.pdf)."]
[null,"2. For 2024: Restated figures compared to those published on 31.12.2024. For additional information, please see Note 6 of the Annual Financial Report 2025 (https://www.ppcgroup.com/media/sjqfqosg/annual-financial-report-2025.pdf)."]

{"sheet":"Investments","index":12,"n_rows":13,"n_cols":25,"rows_kept":13,"cut":false,"hidden":false,"merged":[[0,11,0,14],[0,16,0,19],[0,6,0,9],[0,21,0,24],[12,1,12,23]]}
[null,null,null,null,null,null,{"$f":"Data!$H$1","v":2023},null,null,null,null,{"$f":"Data!$M$1","v":2024},null,null,null,null,{"$f":"Data!$R$1","v":2025},null,null,null,null,"YoY Change (%)"]
[null,"(in €m)",null,"20231","20241",null,{"$f":"IF(Data!$A$1=TRUE,Data!H2,Data!W2)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,Data!I2,Data!X2)","v":"Q2"},{"$f":"IF(Data!$A$1=TRUE,Data!J2,Data!Y2)","v":"Q3"},{"$f":"IF(Data!$A$1=TRUE,Data!K2,Data!Z2)","v":"Q4"},null,{"$f":"IF(Data!$A$1=TRUE,Data!H2,Data!W2)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,Data!I2,Data!X2)","v":"Q2"},{"$f":"IF(Data!$A$1=TRUE,Data!J2,Data!Y2)","v":"Q3"},{"$f":"IF(Data!$A$1=TRUE,Data!K2,Data!Z2)","v":"Q4"},null,{"$f":"IF(Data!$A$1=TRUE,Data!H2,Data!W2)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,Data!I2,Data!X2)","v":"Q2"},{"$f":"IF(Data!$A$1=TRUE,Data!O2,Data!AD2)","v":"Q3"},{"$f":"IF(Data!$A$1=TRUE,Data!P2,Data!AE2)","v":"Q4"},null,{"$f":"L2","v":"Q1"},{"$f":"M2","v":"Q2"},{"$f":"N2","v":"Q3"},{"$f":"O2","v":"Q4"}]
[]
[null,"Investments",null,{"$f":"SUM(D6:D11)","v":2589.9469999999997},{"$f":"SUM(E6:E11)","v":3047.8990000000003},null,{"$f":"SUM(G6:G11)","v":0},{"$f":"SUM(H6:H11)","v":0},{"$f":"SUM(I6:I11)","v":0},{"$f":"SUM(J6:J11)","v":0},null,{"$f":"SUM(L6:L11)","v":500.7290000000001},{"$f":"SUM(M6:M11)","v":620.86442385999999},485.54357614000008,1440.7619999999997,null,{"$f":"IF(SUM(Q6:Q11)=0,\"\",SUM(Q6:Q11))","v":476.38499999999999},{"$f":"IF(SUM(R6:R11)=0,\"\",SUM(R6:R11))","v":824.38399999999979},616.20962957003951,889.05826831356501,null,{"$f":"IF(ISERROR(Q4/L4-1),\"\",Q4/L4-1)","v":-4.8617116244515701E-2},{"$f":"IF(ISERROR(R4/M4-1),\"\",R4/M4-1)","v":0.32780035112124883},{"$f":"IF(ISERROR(S4/N4-1),\"\",S4/N4-1)","v":0.26911292796583841},{"$f":"IF(ISERROR(T4/O4-1),\"\",T4/O4-1)","v":-0.38292496032407486}]
[]
[null,"Renewables2",null,{"$f":"Data!D80","v":843},{"$f":"Data!E80","v":1289},null,null,null,null,null,null,{"$f":"IF(Data!$A$1=TRUE,Data!M80,Data!AB80)","v":191.631},{"$f":"IF(Data!$A$1=TRUE,Data!N80,Data!AC80)","v":88.687423859999996},{"$f":"IF(Data!$A$1=TRUE,Data!O80,Data!AD80)","v":64.207576140000015},{"$f":"IF(Data!$A$1=TRUE,Data!P80,Data!AE80)","v":944.47399999999993},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!R80=\"\",\"\",Data!R80),Data!AG80)","v":104.04600000000001},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S80=\"\",\"\",Data!S80),Data!AH80)","v":332.19499999999999},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T80=\"\",\"\",Data!T80),Data!AI80)","v":221.07104999000001},{"$f":"IF(Data!$A$1=TRUE,IF(Data!U80=\"\",\"\",Data!U80),Data!AJ80)","v":426.68795001000001},null,{"$f":"IF(ISERROR(Q6/L6-1),\"\",Q6/L6-1)","v":-0.45705026848474406},2.7456832721220503,{"$f":"IF(ISERROR(S6/N6-1),\"\",S6/N6-1)","v":2.4430679879266965},-0.54822689665358704]
[null,"Distribution",null,{"$f":"Data!D81","v":1342},{"$f":"Data!E81","v":1042.643},null,null,null,null,null,null,{"$f":"IF(Data!$A$1=TRUE,Data!M81,Data!AB81)","v":228.09399999999999},{"$f":"IF(Data!$A$1=TRUE,Data!N81,Data!AC81)","v":236.23099999999999},{"$f":"IF(Data!$A$1=TRUE,Data!O81,Data!AD81)","v":256.75500000000005},{"$f":"IF(Data!$A$1=TRUE,Data!P81,Data!AE81)","v":321.56299999999999},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!R81=\"\",\"\",Data!R81),Data!AG81)","v":282.26499999999999},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S81=\"\",\"\",Data!S81),Data!AH81)","v":299.49199999999996},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T81=\"\",\"\",Data!T81),Data!AI81)","v":235.8953486919637},{"$f":"IF(Data!$A$1=TRUE,IF(Data!U81=\"\",\"\",Data!U81),Data!AJ81)","v":246.74138429803634},null,{"$f":"IF(ISERROR(Q7/L7-1),\"\",Q7/L7-1)","v":0.23749419099143343},{"$f":"IF(ISERROR(R7/M7-1),\"\",R7/M7-1)","v":0.26779296536017694},{"$f":"IF(ISERROR(S7/N7-1),\"\",S7/N7-1)","v":-8.1243408338830148E-2},{"$f":"IF(ISERROR(T7/O7-1),\"\",T7/O7-1)","v":-0.23268104757687813}]
[null,"Flexible Generation3",null,{"$f":"Data!D82","v":298.928},{"$f":"Data!E82","v":245.71299999999999},null,null,null,null,null,null,{"$f":"IF(Data!$A$1=TRUE,Data!M82,Data!AB82)","v":53.643000000000001},{"$f":"IF(Data!$A$1=TRUE,Data!N82,Data!AC82)","v":12.429000000000002},{"$f":"IF(Data!$A$1=TRUE,Data!O82,Data!AD82)","v":116.16200000000001},{"$f":"IF(Data!$A$1=TRUE,Data!P82,Data!AE82)","v":63.478999999999985},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!R82=\"\",\"\",Data!R82),Data!AG82)","v":35.393999999999998},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S82=\"\",\"\",Data!S82),Data!AH82)","v":110.86199999999999},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T82=\"\",\"\",Data!T82),Data!AI82)","v":63.469361228453351},{"$f":"IF(Data!$A$1=TRUE,IF(Data!U82=\"\",\"\",Data!U82),Data!AJ82)","v":79.617406285151077},null,-0.3401935014820201,7.9196234612599543,-0.45361339139776047,0.25423220726777518]
[null,"Telecom",null,{"$f":"Data!D83","v":25.803000000000001},{"$f":"Data!E83","v":92.822000000000003},null,null,null,null,null,null,{"$f":"IF(Data!$A$1=TRUE,Data!M83,Data!AB83)","v":10.807},{"$f":"IF(Data!$A$1=TRUE,Data!N83,Data!AC83)","v":20.625},{"$f":"IF(Data!$A$1=TRUE,Data!O83,Data!AD83)","v":14.905000000000005},{"$f":"IF(Data!$A$1=TRUE,Data!P83,Data!AE83)","v":46.484999999999999},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!R83=\"\",\"\",Data!R83),Data!AG83)","v":18.440999999999999},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S83=\"\",\"\",Data!S83),Data!AH83)","v":27.634000000000004},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T83=\"\",\"\",Data!T83),Data!AI83)","v":34.668043869622466},{"$f":"IF(Data!$A$1=TRUE,IF(Data!U83=\"\",\"\",Data!U83),Data!AJ83)","v":46.93779201037745},null,0.70639400388636986,0.33983030303030315,1.325933838954878,9.7406047193169254E-3]
[null,"Digitalization/Efficiency",null,{"$f":"Data!D84","v":32.216000000000001},{"$f":"Data!E84","v":66.721000000000004},null,null,null,null,null,null,{"$f":"IF(Data!$A$1=TRUE,Data!M84,Data!AB84)","v":6.1289999999999996},{"$f":"IF(Data!$A$1=TRUE,Data!N84,Data!AC84)","v":12.741999999999999},{"$f":"IF(Data!$A$1=TRUE,Data!O84,Data!AD84)","v":14.093},{"$f":"IF(Data!$A$1=TRUE,Data!P84,Data!AE84)","v":33.757000000000005},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!R84=\"\",\"\",Data!R84),Data!AG84)","v":18.084},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S84=\"\",\"\",Data!S84),Data!AH84)","v":29.290000000000003},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T84=\"\",\"\",Data!T84),Data!AI84)","v":40.538176319999984},{"$f":"IF(Data!$A$1=TRUE,IF(Data!U84=\"\",\"\",Data!U84),Data!AJ84)","v":39.795788290000033},null,1.9505628976994616,1.2986972217862194,1.8764760036897741,0.1788899573421816]
[null,"Retail/E-mobility/Other",null,{"$f":"Data!D85","v":48},{"$f":"Data!E85","v":311},null,null,null,null,null,null,{"$f":"IF(Data!$A$1=TRUE,Data!M85,Data!AB85)","v":10.425000000000001},{"$f":"IF(Data!$A$1=TRUE,Data!N85,Data!AC85)","v":250.14999999999998},{"$f":"IF(Data!$A$1=TRUE,Data!O85,Data!AD85)","v":19.420999999999992},{"$f":"IF(Data!$A$1=TRUE,Data!P85,Data!AE85)","v":31.004000000000019},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!R85=\"\",\"\",Data!R85),Data!AG85)","v":18.155000000000001},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S85=\"\",\"\",Data!S85),Data!AH85)","v":24.911000000000001},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T85=\"\",\"\",Data!T85),Data!AI85)","v":20.567649469999999},{"$f":"IF(Data!$A$1=TRUE,IF(Data!U85=\"\",\"\",Data!U85),Data!AJ85)","v":49.277947420000011},null,0.74148681055155885,-0.90041575054967016,5.9041731630709471E-2,0.58940612243581403]
[]
[null,"1. Including acquisitions on a debt  free, cash free basis. 2023 figures adjusted for State receivables  from the Romanian State. 2. Renewables includes solar, wind, hydro. 3. Flexible generation includes, CCGT and conventional"]

{"sheet":"Other Financial KPIs","index":13,"n_rows":23,"n_cols":21,"rows_kept":23,"cut":false,"hidden":false,"merged":[[1,12,1,15],[1,17,1,20],[1,7,1,10],[23,1,23,18],[22,1,22,18]]}
[]
[null,"(in €m)",null,null,null,null,null,{"$f":"Data!$H$1","v":2023},null,null,null,null,{"$f":"Data!$M$1","v":2024},null,null,null,null,{"$f":"Data!$R$1","v":2025},{"$f":"Data!$R$1","v":2025}]
[null,"Adjusted EBITDA (per activity)",null,2022,2023,2024,null,{"$f":"IF(Data!$A$1=TRUE,Data!H2,Data!W2)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,Data!I2,Data!X2)","v":"Q2"},{"$f":"IF(Data!$A$1=TRUE,Data!J2,Data!Y2)","v":"Q3"},{"$f":"IF(Data!$A$1=TRUE,Data!K2,Data!Z2)","v":"Q4"},null,"Q1","H1","9M","FY",null,"Q1","H1","9M","FY"]
[]
[null,"Integrated",null,{"$f":"578","v":578},710,1025.0999999999999,null,null,null,529.9,710,null,252.36500000000001,517.49700000000007,727.3,1025.0999999999999,null,306.39600000000002,659.221,1083.5740000000001,1263.867]
[null,"Distribution",null,376,577.4,787.6,null,null,null,406.9,577.4,null,206.92400000000001,409.20400000000001,620.70000000000005,787.6,null,147.066,336.81900000000002,586.10199999999998,782.178]
[null,"Total",null,{"$f":"SUM(D5:D6)","v":954},{"$f":"SUM(E5:E6)","v":1287.4000000000001},{"$f":"SUM(F5:F6)","v":1812.6999999999998},null,null,null,{"$f":"SUM(J5:J6)","v":936.8},{"$f":"SUM(K5:K6)","v":1287.4000000000001},null,{"$f":"SUM(M5:M6)","v":459.28899999999999},926.70100000000002,{"$f":"SUM(O5:O6)","v":1348},{"$f":"SUM(P5:P6)","v":1812.6999999999998},null,{"$f":"SUM(R5:R6)","v":453.46199999999999},996.04,{"$f":"SUM(T5:T6)","v":1669.6759999999999},{"$f":"SUM(U5:U6)","v":2046.0450000000001}]
[]
[null,"Adjusted EBITDA (per country)",null,{"$f":"D3","v":2022},{"$f":"E3","v":2023},2024,null,{"$f":"IF(Data!$A$1=TRUE,Data!H2,Data!W2)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,Data!I2,Data!X2)","v":"Q2"},{"$f":"IF(Data!$A$1=TRUE,Data!J2,Data!Y2)","v":"Q3"},{"$f":"K3","v":"Q4"},null,"Q1","H1","9M","FY",null,{"$f":"R3","v":"Q1"},{"$f":"S3","v":"H1"},{"$f":"T3","v":"9M"},"FY"]
[]
[null,"Greece",null,954,1213.749,1472.258,null,null,null,936.8,1213.749,null,382.33800000000002,730.04399999999998,1055.8,1472.258,null,391.13900000000001,803.18,1334.721,1600.4269999999999]
[null,"International",null,null,73.665000000000006,340.49700000000001,null,null,null,null,73.665000000000006,null,76.95,196.65700000000001,292.2,340.49700000000001,null,62.323,192.86099999999999,334.95499999999998,445.61799999999999]
[null,"Total",null,{"$f":"SUM(D11:D12)","v":954},{"$f":"SUM(E11:E12)","v":1287.414},{"$f":"SUM(F11:F12)","v":1812.7550000000001},null,null,null,{"$f":"SUM(J11:J12)","v":936.8},{"$f":"SUM(K11:K12)","v":1287.414},null,{"$f":"SUM(M11:M12)","v":459.28800000000001},{"$f":"SUM(N11:N12)","v":926.70100000000002},{"$f":"SUM(O11:O12)","v":1348},{"$f":"SUM(P11:P12)","v":1812.7550000000001},null,{"$f":"SUM(R11:R12)","v":453.46199999999999},{"$f":"SUM(S11:S12)","v":996.04099999999994},{"$f":"SUM(T11:T12)","v":1669.6759999999999},{"$f":"SUM(U11:U12)","v":2046.0449999999998}]
[]
[null,null,null,"31.12.2022","31.12.2023","31.12.2024",null,"31.03.2023","30.06.2023","30.09.2023","31.12.2023",null,"31.03.2024","30.06.2024","30.09.2024","31.12.2024",null,"31.03.2025","30.06.2025","30.09.2025","31.12.2025"]
[]
[null,"Net Debt",null,1388.1,3167.8,5090.7,null,null,null,2187.6999999999998,3167.8,null,3376,3826,4604.3999999999996,5090.7,null,5194,5963,6680,6480.8695491641838]
[]
[null,null,null,{"$f":"D3","v":2022},{"$f":"E3","v":2023},{"$f":"F3","v":2024},null,{"$f":"IF(Data!$A$1=TRUE,Data!H2,Data!W2)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,Data!I2,Data!X2)","v":"Q2"},{"$f":"IF(Data!$A$1=TRUE,Data!J2,Data!Y2)","v":"Q3"},{"$f":"K3","v":"Q4"},null,"Q1","H1","9M","FY",null,{"$f":"R3","v":"Q1"},{"$f":"S3","v":"H1"},{"$f":"T3","v":"9M"},"FY"]
[]
[null,"Net Debt/EBITDA",null,"1.5x",2,"2.8x",null,null,null,"2.3x",2,null,2,"2.3x",2.7,"2.8x",null,"2.9x","3.2x","3.1x","3.2x"]
[]
[null,"Notes: FY2023 figures include the impact from the operations in Romania since October 25, 2023. 1. Based on PF LTM Adj. EBITDA"]

{"sheet":"APMs FY 2024 & FY 2025","index":14,"n_rows":106,"n_cols":7,"rows_kept":106,"cut":false,"hidden":false,"merged":[[95,1,95,3],[95,6,101,6],[96,2,96,3],[72,1,72,3],[72,6,76,6],[73,2,73,3],[85,1,85,3],[85,6,88,6],[86,2,86,3],[41,1,41,3],[41,6,47,6],[42,2,42,3],[52,1,52,3],[52,6,58,6],[53,2,53,3],[0,0,0,16383],[2,1,2,3],[2,6,5,6],[3,2,3,3],[30,1,30,3],[30,6,33,6],[31,2,31,3]]}
[]
[]
[null,"TABLE A - EBITDA (Operating income before depreciation amortization and impairment net financial expenses and taxes)",null,null,null,null,"EBITDA (Operating income before depreciation and impairment net financial expenses and taxes) \nEBITDA serves to better analyze the Group’s operating results and is calculated as follows: Total turnover minus total operating expenses before depreciation amortization and impairment. Calculation of EBITDA is presented in Table A."]
[null,null,"GROUP"]
[null,"Amounts in € m.","01.01-31.12.2025","01.01-31.12.2024"]
[]
[null,"Total Turnover (1)",9701,8979]
[null,"Less:"]
[null,"Operating expenses before depreciation and impairment (2)",7669,7261]
[null,"Payroll cost",1123,939]
[null,"Merchandise",633,428]
[null,"Lignite",2,22]
[null,"Liquid fuels",697,725]
[null,"Natural gas",841,883]
[null,"Energy purchases",1886,1722]
[null,"Materials and consumables",149,147]
[null,"Transmission system usage",189,180]
[null,"Distribution system usage",199,198]
[null,"Utilities and maintenance",395,319]
[null,"Third party fees",608,548]
[null,"Emission allowances",706,833]
[null,"Provisions/(reversal of provisions) for risks",-13,-32]
[null,"Provisions/(reversal of provisions) for impairment of inventories",26,-2]
[null,"Provisions for expected credit losses",63,47]
[null,"Impairment loss on Subsidiaries","-","-"]
[null,"Other income",-245,-106]
[null,"Οther expenses",410,410]
[null,"EBITDA (Α) = [(1) - (2)]",2031,1718]
[]
[]
[null,"TABLE B - Operating expenditure before depreciation and impairment without special items",null,null,null,null,"Operating expenditure before depreciation and impairment without special items\nThis measure is calculated by subtracting the special items mentioned in the Adjusted EBITDA note below from the figure calculated for operating expenses before depreciation and impairment in the EBITDA measure. It is presented in Table B."]
[null,null,"GROUP"]
[null,"Amounts in € m.","01.01-31.12.2025","01.01-31.12.2024"]
[]
[null,"Operating expenses before depreciation and impairment (2)",7670,7261]
[null,"less special items:"]
[null,"Provision for employee severance incentive due to service termination",113,9]
[null,"(Gain)/ Loss from valuation of power purchase agreements",-98,86]
[null,"Operating expenses before depreciation and impairment without special items",7655,7166]
[]
[]
[null,"TABLE C - Adj. EBITDA (Operating income before depreciation and impairment net financial expenses and taxes)",null,null,null,null,"Adjusted EBITDA (Operating income before depreciation and impairment net financial expenses and taxes) \nAdjusted EBITDA serves to better analyze the Group's operating results excluding the impact of special items. For the year 2024, the special items that affected the Adjusted EBITDA are the following: a) a provision for employee severance incentive due to service termination amounting to € 9m (negative impact) b) the valuation of power purchase agreements amounting to € 86m (negative impact). For the year 2025, the special items that affected the Adjusted EBITDA are the following: a) a provision for employee severance incentive due to service termination amounting to € 113m (negative impact) b) the valuation of power purchase agreements amounting to €98m (positive impact). Adjusted EBITDA is presented in Table C."]
[null,null,"GROUP"]
[null,"Amounts in € m.","01.01-30.09.2025","01.01-30.09.2024"]
[]
[null,"EBITDA (1)",2031,1718]
[null,"Plus Special items (2):",15,95]
[null,"Provision for employee severance incentive due to service termination",113,9]
[null,"(Gain)/ Loss from valuation of power purchase agreements",-98,86]
[null,"Adjusted EBITDA (3) = [(1)+(2)]",2046,1813]
[]
[]
[null,"TABLE D - Adj. Net Income/(Loss) ",null,null,null,null,"Adjusted net income/(loss) \nThis Index serves to better analyze the results of the Group, excluding the effect of special items and the calculated tax on them. Furthermore, Impairment loss on assets and the Depreciation from revaluation of fixed assets and the calculated tax on them have been excluded for the years ended 31.12.2024 and 31.12.2025. In addition, for the year ended 31.12.2025, the foreign exchange losses on loans and borrowings, gain from remeasurement of investment in associates, the bargain gain from subsidiaries acquisition, the loss from sale of subsidiary and the tax on all of them have been excluded. The calculations are presented in Table D."]
[null,null,"GROUP"]
[null,"Amounts in € m.","01.01-31.12.2025","01.01-31.12.2024"]
[]
[null,"NET INCOME AFTER TAX (A)",359,187]
[null,"plus special items (1):"]
[null,"(Gain)/ Loss from valuation of power purchase agreements",-98,86]
[null,"Provision for employee severance incentive due to service termination",113,9]
[null,"plus other figures (2):"]
[null,"Impairment loss on assets",14,207]
[null,"Loss from sale of subsidiary",3.6999999999999998E-2,"-"]
[null,"Depreciation from revaluation of fixed assets",120,"-"]
[null,"Foreign exchange losses on loans and borrowings",13,"-"]
[null,"Bargain gain from subsidiaries acquisition",-5,"-"]
[null,"Gain from remeasurement of investment in associates",-7,"-"]
[null,"minus:"]
[null,"Adjustments to tax for special items/Impairment loss on assets/ Depreciation from revaluation of fixed assets/Foreign exchange (gains)/ losses on loans and borrowings/Gain from remeasurement of investment in associates/Bargain gain from subsidiaries acquisition (3)",7,63]
[null,"Adjusted Net Income [(Α)+(1)+(2)-(3)]",502.03700000000003,426]
[]
[]
[null,"Table E - Adj. net income/(loss) after minorities ",null,null,null,null,"Adjusted net income/(loss) after minorities \nAdjusted net income/(loss) after minorities serves to better analyze the results of the Group, excluding the effect of minorities, and minorities on special items. The special items that affected Adjusted net income/(loss) after minorities for the Group for the year ended December 31, 2025 were a) gain from valuation of power purchase agreements and b) provision for employee severance incentive due to service termination, while for the year ended December 31, 2024 this index was affected only by loss from valuation of power purchase agreements. The calculations are presented in Table E."]
[null,null,"GROUP"]
[null,"Amounts in € m.","01.01-31.12.2025","01.01-31.12.2024"]
[]
[null,"Adjusted net income (Β)",502.03700000000003,426]
[null,"minus:"]
[null,"Minorities (1)",64.402360693795643,35.382169107134011]
[null,"plus Adjustments to minorities for special items (2):"]
[null,"Gain from valuation of power purchase agreements",15.4477903594751,-26.177909609054925]
[null,"Provision for employee severance incentive due to service termination",-4.7125259999999995,"-"]
[null,"Adjusted net income after minorities [(Β)-(1)+(2)]",448.36990366567949,365]
[]
[]
[null,"Table F - Adj. Earnings per share",null,null,null,null,"Adj. Earnings (Loss) Per Share\nThe adjusted earnings per share (Adjusted EPS) ratio reflects the Group's actual operating profitability per share, excluding extraordinary or non-recurring events, and is calculated as the quotient of adjusted net income divided by the weighted average number of shares. The calculation is presented in Table F."]
[null,null,"GROUP"]
[null,"Amounts in € m.","01.01-31.12.2025","01.01-31.12.2024"]
[]
[null,"Adjusted Net Income after Minorities (1) (Amounts in € m.)",448.36990366567949,364.43992128381103]
[null,"Over:",0,0]
[null," Weighted average number of shares (2) (Amounts in m.)",348.56065000000001,360.21079992]
[null,"Adjusted Earnings per share [(3)=(1)/(2)] (Amounts in €)",1.2863468772670681,1.0117406845234798]
[]
[]
[null,"TABLE G – NET DEBT",null,null,null,null,"Net debt\nNet debt is an APM that Management uses to evaluate the Group’s capital structure as well as leverage. Net debt is calculated by adding long-term loans the current portion of long-term loans and short-term loans and subtracting the total cash and cash equivalents restricted cash related to loan agreements and financial assets measured at fair value through other comprehensive income and adding the unamortized portion of loans issuance fees and loan amendments IFRS 9. Calculation of Net debt is presented in Table G."]
[null,null,"GROUP"]
[null,"Amounts in € m.","30.09.2025","31.12.2024"]
[null,"Long-term borrowing",7743.3649999999998,6233.741]
[null,"Current portion of long-term borrowing",553.44299999999998,699]
[null,"Short-term borrowing",190.36,224]
[null,"Restricted cash",-2076.8649999999998,-1999]
[null,"Cash and cash equivalents",-160.33185345000001,-163]
[null,"Financial assets measured at fair value through other comprehensive income",-0.36399999999999999,-0.315]
[null,"Unamortized portion of loans issuance fees and loan amendments IFRS 9",231.23492126418279,96.087999999999994]
[null,"TOTAL",6481,5090.5140000000001]

{"sheet":"Disclaimer","index":15,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"IR Contact","index":16,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}