{"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 9M 2024 & 9M 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":19,"n_cols":35,"rows_kept":19,"cut":false,"hidden":true,"merged":[[0,31,0,34],[0,6,0,9],[0,11,0,14],[0,16,0,19],[0,21,0,24],[0,26,0,29],[15,31,15,34],[10,6,10,9],[10,11,10,14],[10,16,10,19],[10,21,10,24],[10,26,10,29],[10,31,10,34],[15,6,15,9],[15,11,15,14],[15,16,15,19],[15,21,15,24],[15,26,15,29]]}
[null,null,null,null,null,null,2023,null,null,null,null,2024,null,null,null,null,2025,null,null,null,null,{"$f":"G1","v":2023},null,null,null,null,{"$f":"L1","v":2024},null,null,null,null,{"$f":"Q1","v":2025}]
["PPC Generation - Romania (in GWh)",null,{"$f":"#REF!","v":{"$error":"#REF!"}},2023,2024,null,"Q1","Q2","Q3","Q4",null,"Q1","Q2","Q3","Q4",null,"Q1","Q2","Q3","Q4",null,"Q1","H1","9M","FY",null,"Q1","H1","9M","FY",null,"Q1","H1","9M","FY"]
["PPC Romania",null,{"$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":1384.57},null,{"$f":"IF(SUM(G4:G6)>0,SUM(G4:G6),\"\")","v":396.47999999999996},{"$f":"IF(SUM(H4:H6)>0,SUM(H4:H6),\"\")","v":277.72000000000003},317.71999999999997,342.7,null,{"$f":"IF(SUM(L4:L6)>0,SUM(L4:L6),\"\")","v":370.59999999999997},{"$f":"IF(SUM(M4:M6)>0,SUM(M4:M6),\"\")","v":295.43},222.59,495.95,null,{"$f":"IF(SUM(Q4:Q6)>0,SUM(Q4:Q6),\"\")","v":570.64299999999992},{"$f":"IF(SUM(R4:R6)>0,SUM(R4:R6),\"\")","v":491.29399999999993},444.440450328,"",null,{"$f":"SUM(V4:V6)","v":396.47999999999996},{"$f":"SUM(W4:W6)","v":674.2},991.92,1334.62,null,{"$f":"IF(SUM(AA4:AA6)>0,SUM(AA4:AA6),\"\")","v":370.59999999999997},{"$f":"IF(SUM(AB4:AB6)>0,SUM(AB4:AB6),\"\")","v":666.03},888.62,1384.57,null,{"$f":"IF(Q3=\"\",\"\",SUM($Q3:Q3))","v":570.64299999999992},{"$f":"IF(R3=\"\",\"\",SUM($Q3:R3))","v":1061.9369999999999},{"$f":"IF(S3=\"\",\"\",SUM($Q3:S3))","v":1506.3774503279999},{"$f":"IF(T3=\"\",\"\",SUM($Q3:T3))","v":""}]
["Wind",null,1193.9880840000001,{"$f":"SUM(G4:J4)","v":1244.5899999999999},{"$f":"IF(O4<>\"\",SUM(L4:O4),\"\")","v":1261.83},null,389.14,265.25,267.27,322.93,null,348.76,252.2,184.25,476.62,null,540.72199999999998,431.51799999999997,399.71045532799997,null,null,{"$f":"IF(G4>0,SUM($G4:G4),\"\")","v":389.14},{"$f":"IF(H4>0,SUM($G4:H4),\"\")","v":654.39},{"$f":"IF(I4>0,SUM($G4:I4),\"\")","v":921.66},{"$f":"IF(J4>0,SUM($G4:J4),\"\")","v":1244.5899999999999},null,{"$f":"IF(L4=\"\",\"\",SUM($L4:L4))","v":348.76},{"$f":"IF(M4=\"\",\"\",SUM($L4:M4))","v":600.96},{"$f":"IF(N4=\"\",\"\",SUM($L4:N4))","v":785.21},{"$f":"IF(O4=\"\",\"\",SUM($L4:O4))","v":1261.83},null,{"$f":"IF(Q4=\"\",\"\",SUM($Q4:Q4))","v":540.72199999999998},{"$f":"IF(R4=\"\",\"\",SUM($Q4:R4))","v":972.24},{"$f":"IF(S4=\"\",\"\",SUM($Q4:S4))","v":1371.9504553279999},{"$f":"IF(T4=\"\",\"\",SUM($Q4:T4))","v":""}]
["Solar",null,42.541971000000004,90.03,119.03999999999999,null,7.34,12.47,50.45,19.77,null,21.84,43.23,38.340000000000003,15.63,null,24.233000000000001,48.351999999999997,39.148052999999997,null,null,{"$f":"IF(G5>0,SUM($G5:G5),\"\")","v":7.34},{"$f":"IF(H5>0,SUM($G5:H5),\"\")","v":19.810000000000002},{"$f":"IF(I5>0,SUM($G5:I5),\"\")","v":70.260000000000005},{"$f":"IF(J5>0,SUM($G5:J5),\"\")","v":90.03},null,{"$f":"IF(L5=\"\",\"\",SUM($L5:L5))","v":21.84},{"$f":"IF(M5=\"\",\"\",SUM($L5:M5))","v":65.069999999999993},{"$f":"IF(N5=\"\",\"\",SUM($L5:N5))","v":103.41},{"$f":"IF(O5=\"\",\"\",SUM($L5:O5))","v":119.03999999999999},null,{"$f":"IF(Q5=\"\",\"\",SUM($Q5:Q5))","v":24.233000000000001},{"$f":"IF(R5=\"\",\"\",SUM($Q5:R5))","v":72.584999999999994},{"$f":"IF(S5=\"\",\"\",SUM($Q5:S5))","v":111.73305299999998},{"$f":"IF(T5=\"\",\"\",SUM($Q5:T5))","v":""}]
["Other",null,null,0,3.7,null,null,null,null,null,null,null,null,null,3.7,null,5.6879999999999997,11.423999999999999,5.5819419999999988,null,null,{"$f":"IF(G6>0,SUM($G6:G6),\"\")","v":""},{"$f":"IF(H6>0,SUM($G6:H6),\"\")","v":""},{"$f":"IF(I6>0,SUM($G6:I6),\"\")","v":""},{"$f":"IF(J6>0,SUM($G6:J6),\"\")","v":""},null,{"$f":"IF(L6=\"\",\"\",SUM($L6:L6))","v":""},{"$f":"IF(M6=\"\",\"\",SUM($L6:M6))","v":""},{"$f":"IF(N6=\"\",\"\",SUM($L6:N6))","v":""},{"$f":"IF(O6=\"\",\"\",SUM($L6:O6))","v":3.7},null,{"$f":"IF(Q6=\"\",\"\",SUM($Q6:Q6))","v":5.6879999999999997},{"$f":"IF(R6=\"\",\"\",SUM($Q6:R6))","v":17.111999999999998},{"$f":"IF(S6=\"\",\"\",SUM($Q6:S6))","v":22.693941999999996},{"$f":"IF(T6=\"\",\"\",SUM($Q6:T6))","v":""}]
[]
["RES Third Party (excl. Hydro)",null,7934.4699449999998,{"$f":"SUM(G8:J8)","v":8128.5599999999995},{"$f":"IF(O8<>\"\",SUM(L8:O8),\"\")","v":7499},null,2354.79,1850.57,1873.91,2049.29,null,2214,1799,1851,1635,null,1592,1912,1773,null,null,2354.7851949999999,4205.3518530000001,6079.2633889999997,8128.5522399999991,null,{"$f":"IF(L8=\"\",\"\",SUM($L8:L8))","v":2214},{"$f":"IF(M8=\"\",\"\",SUM($L8:M8))","v":4013},{"$f":"IF(N8=\"\",\"\",SUM($L8:N8))","v":5864},{"$f":"IF(O8=\"\",\"\",SUM($L8:O8))","v":7499},null,{"$f":"IF(Q8=\"\",\"\",SUM($Q8:Q8))","v":1592},{"$f":"IF(R8=\"\",\"\",SUM($Q8:R8))","v":3504},{"$f":"IF(S8=\"\",\"\",SUM($Q8:S8))","v":5277},{"$f":"IF(T8=\"\",\"\",SUM($Q8:T8))","v":""}]
[null,null,null,{"$f":"D3/(D3+D8)","v":0.14103292973397946},0.15585738616344555,null,0.14410799376288042,0.13048973589125543,0.14496972572925174,0.14326982972336841,null,0.14338775826046582,0.1410550841995197,0.10734523218186816,0.23273657289002558,null,0.26386370750974614,0.20442525966444386,{"$f":"S3/(S3+S8)","v":0.20042948628553209},null,null,null,null,null,null,null,{"$f":"AA3/(AA3+AA8)","v":0.14338775826046582},0.14234360540539384,0.131596328536183,0.15585738616344555,null,0.26386370750974614,0.23257811047327195,0.22206894152044587]
[]
[null,null,null,null,null,null,{"$f":"G1","v":2023},null,null,null,null,{"$f":"L1","v":2024},null,null,null,null,{"$f":"Q1","v":2025},null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"AA1","v":2024},null,null,null,null,{"$f":"AF1","v":2025}]
["PPC Generation - Bulgaria (in GWh)",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"D2","v":2023},{"$f":"E2","v":2024},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,{"$f":"IF(D14=\"\",\"\",D14)","v":""},{"$f":"IF(E14=\"\",\"\",E14)","v":10},null,{"$f":"IF(G14=\"\",\"\",G14)","v":""},"","","",null,{"$f":"IF(L14=\"\",\"\",L14)","v":""},"","",10,null,{"$f":"IF(Q14=\"\",\"\",Q14)","v":12.24},7.2,7.0577389999999998,"",null,{"$f":"IF(V14=\"\",\"\",V14)","v":""},"","","",null,{"$f":"IF(AA14=\"\",\"\",AA14)","v":""},"","",10,null,{"$f":"IF(AF14=\"\",\"\",AF14)","v":12.24},19.440000000000001,26.497739000000003,""]
["Wind",null,null,null,{"$f":"SUM(L14:O14)","v":10},null,null,null,null,null,null,null,null,null,10,null,12.24,7.2,7.0577389999999998,null,null,{"$f":"IF(G14>0,SUM($G14:G14),\"\")","v":""},{"$f":"IF(H14>0,SUM($G14:H14),\"\")","v":""},{"$f":"IF(I14>0,SUM($G14:I14),\"\")","v":""},{"$f":"IF(J14>0,SUM($G14:J14),\"\")","v":""},null,{"$f":"IF(L14=\"\",\"\",SUM($L14:L14))","v":""},{"$f":"IF(M14=\"\",\"\",SUM($L14:M14))","v":""},{"$f":"IF(N14=\"\",\"\",SUM($L14:N14))","v":""},{"$f":"IF(O14=\"\",\"\",SUM($L14:O14))","v":10},null,{"$f":"IF(Q14=\"\",\"\",SUM($Q14:Q14))","v":12.24},{"$f":"IF(R14=\"\",\"\",SUM($Q14:R14))","v":19.440000000000001},{"$f":"IF(S14=\"\",\"\",SUM($Q14:S14))","v":26.497739000000003},{"$f":"IF(T14=\"\",\"\",SUM($Q14:T14))","v":""}]
[]
[null,null,null,null,null,null,{"$f":"G1","v":2023},null,null,null,null,{"$f":"L1","v":2024},null,null,null,null,{"$f":"Q1","v":2025},null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"AA1","v":2024},null,null,null,null,{"$f":"AF1","v":2025}]
["PPC Generation - Italia (in GWh)",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"D2","v":2023},{"$f":"E2","v":2024},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,{"$f":"IF(D19=\"\",\"\",D19)","v":""},{"$f":"IF(E19=\"\",\"\",E19)","v":""},null,{"$f":"IF(G19=\"\",\"\",G19)","v":""},"","","",null,{"$f":"IF(L19=\"\",\"\",L19)","v":""},"","","",null,{"$f":"IF(Q19=\"\",\"\",Q19)","v":""},1.8,17.899999999999999,"",null,{"$f":"IF(V19=\"\",\"\",V19)","v":""},"","","",null,{"$f":"IF(AA19=\"\",\"\",AA19)","v":""},"","","",null,{"$f":"IF(AF19=\"\",\"\",AF19)","v":""},1.8,19.7,""]
["Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8,17.899999999999999,null,null,{"$f":"IF(G19>0,SUM($G19:G19),\"\")","v":""},{"$f":"IF(H19>0,SUM($G19:H19),\"\")","v":""},{"$f":"IF(I19>0,SUM($G19:I19),\"\")","v":""},{"$f":"IF(J19>0,SUM($G19:J19),\"\")","v":""},null,{"$f":"IF(L19=\"\",\"\",SUM($L19:L19))","v":""},{"$f":"IF(M19=\"\",\"\",SUM($L19:M19))","v":""},{"$f":"IF(N19=\"\",\"\",SUM($L19:N19))","v":""},{"$f":"IF(O19=\"\",\"\",SUM($L19:O19))","v":""},null,{"$f":"IF(Q19=\"\",\"\",SUM($Q19:Q19))","v":""},{"$f":"IF(R19=\"\",\"\",SUM($Q19:R19))","v":1.8},{"$f":"IF(S19=\"\",\"\",SUM($Q19:S19))","v":19.7},{"$f":"IF(T19=\"\",\"\",SUM($Q19:T19))","v":""}]

{"sheet":"Data","index":1,"n_rows":85,"n_cols":37,"rows_kept":85,"cut":false,"hidden":true,"merged":[[76,6,76,9],[57,31,57,34],[57,11,57,14],[57,16,57,19],[57,21,57,25],[57,26,57,29],[57,6,57,9],[76,31,76,34],[76,11,76,14],[76,16,76,19],[76,21,76,25],[76,26,76,29],[49,0,49,4],[0,6,0,9],[0,11,0,14],[9,0,9,1],[22,6,22,9],[22,11,22,14],[41,6,41,9],[41,11,41,14],[34,6,34,9],[34,11,34,14],[12,6,12,9],[12,11,12,14],[41,26,41,29],[41,21,41,24],[0,21,0,24],[0,26,0,29],[22,21,22,24],[22,26,22,29],[34,21,34,24],[34,26,34,29],[12,21,12,24],[12,26,12,29],[0,16,0,19],[22,16,22,19],[34,16,34,19],[41,16,41,19],[12,16,12,19],[0,31,0,34],[22,31,22,34],[34,31,34,34],[41,31,41,34],[12,31,12,34]]}
[{"$f":"IF(B1=1,TRUE,FALSE)","v":false},2,null,null,null,null,2023,null,null,null,null,2024,null,null,null,null,2025,null,null,null,null,{"$f":"G1","v":2023},null,null,null,null,{"$f":"L1","v":2024},null,null,null,null,{"$f":"Q1","v":2025}]
["Greece (in GWh)",null,2022,2023,2024,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,{"$f":"SUM(G4:J4)","v":26044.66},{"$f":"IF(O4<>\"\",SUM(L4:O4),\"\")","v":24792.399999999998},null,6865.45,5688.86,7480.54,6009.81,null,5768.37,5786.96,7169.98,6067.09,null,5887.99,5727.9759999999997,7315.7859920669107,null,null,{"$f":"IF(G4>0,SUM($G4:G4),\"\")","v":6865.45},{"$f":"IF(H4>0,SUM($G4:H4),\"\")","v":12554.31},{"$f":"IF(I4>0,SUM($G4:I4),\"\")","v":20034.849999999999},{"$f":"IF(J4>0,SUM($G4:J4),\"\")","v":26044.66},null,{"$f":"IF(L4=\"\",\"\",SUM($L4:L4))","v":5768.37},{"$f":"IF(M4=\"\",\"\",SUM($L4:M4))","v":11555.33},{"$f":"IF(N4=\"\",\"\",SUM($L4:N4))","v":18725.309999999998},{"$f":"IF(O4=\"\",\"\",SUM($L4:O4))","v":24792.399999999998},null,{"$f":"IF(Q4=\"\",\"\",SUM($Q4:Q4))","v":5887.99},{"$f":"IF(R4=\"\",\"\",SUM($Q4:R4))","v":11615.966},{"$f":"IF(S4=\"\",\"\",SUM($Q4:S4))","v":18931.751992066911},{"$f":"IF(T4=\"\",\"\",SUM($Q4:T4))","v":""}]
["Third Party Sales (estimation)",null,18011,{"$f":"SUM(G5:J5)","v":20043.729999999996},24148.730000000003,null,4426.4399999999996,4598,5882.03,5137.26,null,5627.4,5808.94,6921.88,5790.51,null,5851.1459999999997,5670.94,6724.7479709790177,null,null,{"$f":"IF(G5>0,SUM($G5:G5),\"\")","v":4426.4399999999996},{"$f":"IF(H5>0,SUM($G5:H5),\"\")","v":9024.4399999999987},{"$f":"IF(I5>0,SUM($G5:I5),\"\")","v":14906.469999999998},{"$f":"IF(J5>0,SUM($G5:J5),\"\")","v":20043.729999999996},null,{"$f":"IF(L5=\"\",\"\",SUM($L5:L5))","v":5627.4},{"$f":"IF(M5=\"\",\"\",SUM($L5:M5))","v":11436.34},{"$f":"IF(N5=\"\",\"\",SUM($L5:N5))","v":18358.22},{"$f":"IF(O5=\"\",\"\",SUM($L5:O5))","v":24148.730000000003},null,{"$f":"IF(Q5=\"\",\"\",SUM($Q5:Q5))","v":5851.1459999999997},{"$f":"IF(R5=\"\",\"\",SUM($Q5:R5))","v":11522.085999999999},{"$f":"IF(S5=\"\",\"\",SUM($Q5:S5))","v":18246.833970979016},{"$f":"IF(T5=\"\",\"\",SUM($Q5:T5))","v":""}]
[]
["Domestic Demand1",null,55576,{"$f":"SUM(G7:J7)","v":54066.729999999996},{"$f":"IF(O7<>\"\",SUM(L7:O7),\"\")","v":56981.2},null,13232.42,12291.9,15968.66,12573.75,null,13500.99,13412.47,16824.240000000002,13243.5,null,13761.138999999999,13037,16601.822625122601,"",null,{"$f":"IF(G7>0,SUM($G7:G7),\"\")","v":13232.42},{"$f":"IF(H7>0,SUM($G7:H7),\"\")","v":25524.32},{"$f":"IF(I7>0,SUM($G7:I7),\"\")","v":41492.979999999996},{"$f":"IF(J7>0,SUM($G7:J7),\"\")","v":54066.729999999996},null,{"$f":"IF(L7=\"\",\"\",SUM($L7:L7))","v":13500.99},{"$f":"IF(M7=\"\",\"\",SUM($L7:M7))","v":26913.46},{"$f":"IF(N7=\"\",\"\",SUM($L7:N7))","v":43737.7},{"$f":"IF(O7=\"\",\"\",SUM($L7:O7))","v":56981.2},null,{"$f":"IF(Q7=\"\",\"\",SUM($Q7:Q7))","v":13761.138999999999},{"$f":"IF(R7=\"\",\"\",SUM($Q7:R7))","v":26798.138999999999},{"$f":"IF(S7=\"\",\"\",SUM($Q7:S7))","v":43399.961625122596},""]
["Domestic Demand (Mainland)",null,50688,{"$f":"SUM('Demand (IPTO)'!B2:M2)","v":49490},{"$f":"SUM('Demand (IPTO)'!B3:M3)","v":51812.5},null,{"$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},{"$f":"IF('Demand (IPTO)'!R3>0,'Demand (IPTO)'!R3,\"\")","v":12177},null,12752,11975,14667,{"$f":"IF('Demand (IPTO)'!R4>0,'Demand (IPTO)'!R4,\"\")","v":""},null,{"$f":"IF(G8>0,SUM($G8:G8),\"\")","v":12350},{"$f":"IF(H8>0,SUM($G8:H8),\"\")","v":23519},{"$f":"IF(I8>0,SUM($G8:I8),\"\")","v":37847},{"$f":"IF(J8>0,SUM($G8:J8),\"\")","v":49490},null,{"$f":"IF(L8=\"\",\"\",SUM($L8:L8))","v":12458},{"$f":"IF(M8=\"\",\"\",SUM($L8:M8))","v":24573.5},{"$f":"IF(N8=\"\",\"\",SUM($L8:N8))","v":39635.5},{"$f":"IF(O8=\"\",\"\",SUM($L8:O8))","v":51812.5},null,{"$f":"IF(Q8=\"\",\"\",SUM($Q8:Q8))","v":12752},{"$f":"IF(R8=\"\",\"\",SUM($Q8:R8))","v":24727},{"$f":"IF(S8=\"\",\"\",SUM($Q8:S8))","v":39394},{"$f":"IF(T8=\"\",\"\",SUM($Q8:T8))","v":""}]
[]
["1. Domestic Demand  is Total Demand minus exports."]
[]
[]
[null,null,null,null,null,null,{"$f":"$G$1","v":2023},null,null,null,null,{"$f":"$L$1","v":2024},null,null,null,null,{"$f":"$Q$1","v":2025},null,null,null,null,{"$f":"$V$1","v":2023},null,null,null,null,{"$f":"AA1","v":2024},null,null,null,null,{"$f":"AF1","v":2025}]
["Romania (in GWh)",null,{"$f":"C2","v":2022},{"$f":"D2","v":2023},{"$f":"E2","v":2024},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,{"$f":"SUM(G16:J16)","v":8237.9000000000015},{"$f":"IF(O16<>\"\",SUM(L16:O16),\"\")","v":7696.99},null,2338.52,1946.58,2032.6,1920.2,null,1892.19,1747.56,2012.22,2045.02,null,1991.45,1755.5940000000001,1875.7479780966016,null,null,{"$f":"IF(G16>0,SUM($G16:G16),\"\")","v":2338.52},{"$f":"IF(H16>0,SUM($G16:H16),\"\")","v":4285.1000000000004},{"$f":"IF(I16>0,SUM($G16:I16),\"\")","v":6317.7000000000007},{"$f":"IF(J16>0,SUM($G16:J16),\"\")","v":8237.9000000000015},null,{"$f":"IF(L16=\"\",\"\",SUM($L16:L16))","v":1892.19},{"$f":"IF(M16=\"\",\"\",SUM($L16:M16))","v":3639.75},{"$f":"IF(N16=\"\",\"\",SUM($L16:N16))","v":5651.97},{"$f":"IF(O16=\"\",\"\",SUM($L16:O16))","v":7696.99},null,{"$f":"IF(Q16=\"\",\"\",SUM($Q16:Q16))","v":1991.45},{"$f":"IF(R16=\"\",\"\",SUM($Q16:R16))","v":3747.0439999999999},{"$f":"IF(S16=\"\",\"\",SUM($Q16:S16))","v":5622.7919780966013},{"$f":"IF(T16=\"\",\"\",SUM($Q16:T16))","v":""}]
["Third Party Sales (estimation)",null,37338,37857,40411,null,8998,9098,9841,9920,null,10133,9721,10252,10305,null,10167.812,9824,10599.813124348644,null,null,{"$f":"IF(G17>0,SUM($G17:G17),\"\")","v":8998},{"$f":"IF(H17>0,SUM($G17:H17),\"\")","v":18096},{"$f":"IF(I17>0,SUM($G17:I17),\"\")","v":27937},{"$f":"IF(J17>0,SUM($G17:J17),\"\")","v":37857},null,{"$f":"IF(L17=\"\",\"\",SUM($L17:L17))","v":10133},{"$f":"IF(M17=\"\",\"\",SUM($L17:M17))","v":19854},{"$f":"IF(N17=\"\",\"\",SUM($L17:N17))","v":30106},{"$f":"IF(O17=\"\",\"\",SUM($L17:O17))","v":40411},null,{"$f":"IF(Q17=\"\",\"\",SUM($Q17:Q17))","v":10167.812},{"$f":"IF(R17=\"\",\"\",SUM($Q17:R17))","v":19991.811999999998},{"$f":"IF(S17=\"\",\"\",SUM($Q17:S17))","v":30591.62512434864},{"$f":"IF(T17=\"\",\"\",SUM($Q17:T17))","v":""}]
[]
["Demand",null,53726.828884999995,{"$f":"SUM(G19:J19)","v":51052.46},{"$f":"IF(O19<>\"\",SUM(L19:O19),\"\")","v":53330.34},null,13327.63,11989.05,12524.88,13210.9,null,13740.46,12409.28,13184.6,13996,null,13919.385,12465,12780.228927842345,null,null,{"$f":"IF(G19>0,SUM($G19:G19),\"\")","v":13327.63},{"$f":"IF(H19>0,SUM($G19:H19),\"\")","v":25316.68},{"$f":"IF(I19>0,SUM($G19:I19),\"\")","v":37841.56},{"$f":"IF(J19>0,SUM($G19:J19),\"\")","v":51052.46},null,{"$f":"IF(L19=\"\",\"\",SUM($L19:L19))","v":13740.46},{"$f":"IF(M19=\"\",\"\",SUM($L19:M19))","v":26149.739999999998},{"$f":"IF(N19=\"\",\"\",SUM($L19:N19))","v":39334.339999999997},{"$f":"IF(O19=\"\",\"\",SUM($L19:O19))","v":53330.34},null,{"$f":"IF(Q19=\"\",\"\",SUM($Q19:Q19))","v":13919.385},{"$f":"IF(R19=\"\",\"\",SUM($Q19:R19))","v":26384.385000000002},{"$f":"IF(S19=\"\",\"\",SUM($Q19:S19))","v":39164.613927842351},{"$f":"IF(T19=\"\",\"\",SUM($Q19:T19))","v":""}]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"$G$1","v":2023},null,null,null,null,{"$f":"$L$1","v":2024},null,null,null,null,{"$f":"$Q$1","v":2025},null,null,null,null,{"$f":"$V$1","v":2023},null,null,null,null,{"$f":"AA1","v":2024},null,null,null,null,{"$f":"AF1","v":2025}]
["PPC Generation - Greece (in GWh)",null,{"$f":"C2","v":2022},{"$f":"D2","v":2023},{"$f":"E2","v":2024},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},{"$f":"SUM(E27:E30)","v":19614.560000000001},null,{"$f":"IF(SUM(G27:G30)=0,\"\",SUM(G27:G30))","v":4286.24},{"$f":"IF(SUM(H27:H30)=0,\"\",SUM(H27:H30))","v":3861.87},6069.17,5062.4500000000007,null,{"$f":"IF(SUM(L27:L30)=0,\"\",SUM(L27:L30))","v":4244.2199999999993},{"$f":"IF(SUM(M27:M30)=0,\"\",SUM(M27:M30))","v":4446.6399999999994},6059.7100000000009,4863.99,null,{"$f":"IF(SUM(Q27:Q30)=0,\"\",SUM(Q27:Q30))","v":4991.3610000000008},{"$f":"IF(SUM(R27:R30)=0,\"\",SUM(R27:R30))","v":3741.9390000000003},5008.5519999999997,"",null,{"$f":"IF(G26>0,SUM($G26:G26),\"\")","v":4286.24},{"$f":"IF(H26>0,SUM($G26:H26),\"\")","v":8148.11},{"$f":"IF(I26>0,SUM($G26:I26),\"\")","v":14217.279999999999},{"$f":"IF(J26>0,SUM($G26:J26),\"\")","v":19279.73},null,{"$f":"IF(L26=\"\",\"\",SUM($L26:L26))","v":4244.2199999999993},{"$f":"IF(M26=\"\",\"\",SUM($L26:M26))","v":8690.8599999999988},{"$f":"IF(N26=\"\",\"\",SUM($L26:N26))","v":14750.57},{"$f":"IF(O26=\"\",\"\",SUM($L26:O26))","v":19614.559999999998},null,{"$f":"IF(Q26=\"\",\"\",SUM($Q26:Q26))","v":4991.3610000000008},{"$f":"IF(R26=\"\",\"\",SUM($Q26:R26))","v":8733.3000000000011},{"$f":"IF(S26=\"\",\"\",SUM($Q26:S26))","v":13741.852000000001},{"$f":"IF(T26=\"\",\"\",SUM($Q26:T26))","v":""}]
["Lignite",null,5460,{"$f":"SUM(G27:J27)","v":4513.21},{"$f":"IF(O27<>\"\",SUM(L27:O27),\"\")","v":3236.31},null,1445.47,693.39,1149.96,1224.3900000000001,null,1050.23,448.14,826.17,911.77,null,1127.21,285.34500000000003,503.90199999999999,null,null,{"$f":"IF(G27>0,SUM($G27:G27),\"\")","v":1445.47},{"$f":"IF(H27>0,SUM($G27:H27),\"\")","v":2138.86},{"$f":"IF(I27>0,SUM($G27:I27),\"\")","v":3288.82},{"$f":"IF(J27>0,SUM($G27:J27),\"\")","v":4513.21},null,{"$f":"IF(L27=\"\",\"\",SUM($L27:L27))","v":1050.23},{"$f":"IF(M27=\"\",\"\",SUM($L27:M27))","v":1498.37},{"$f":"IF(N27=\"\",\"\",SUM($L27:N27))","v":2324.54},{"$f":"IF(O27=\"\",\"\",SUM($L27:O27))","v":3236.31},null,{"$f":"IF(Q27=\"\",\"\",SUM($Q27:Q27))","v":1127.21},{"$f":"IF(R27=\"\",\"\",SUM($Q27:R27))","v":1412.5550000000001},{"$f":"IF(S27=\"\",\"\",SUM($Q27:S27))","v":1916.4570000000001},{"$f":"IF(T27=\"\",\"\",SUM($Q27:T27))","v":""}]
["Natural Gas",null,8678,6284.3899999999994,{"$f":"IF(O28<>\"\",SUM(L28:O28),\"\")","v":7711.4000000000015},null,1179.57,1417.35,2048.4699999999998,1639,null,1330.39,1774.72,2297.5100000000002,2308.7800000000002,null,2253.0700000000002,1426.019,1685.0440000000001,null,null,{"$f":"IF(G28>0,SUM($G28:G28),\"\")","v":1179.57},{"$f":"IF(H28>0,SUM($G28:H28),\"\")","v":2596.92},{"$f":"IF(I28>0,SUM($G28:I28),\"\")","v":4645.3899999999994},{"$f":"IF(J28>0,SUM($G28:J28),\"\")","v":6284.3899999999994},null,{"$f":"IF(L28=\"\",\"\",SUM($L28:L28))","v":1330.39},{"$f":"IF(M28=\"\",\"\",SUM($L28:M28))","v":3105.11},{"$f":"IF(N28=\"\",\"\",SUM($L28:N28))","v":5402.6200000000008},{"$f":"IF(O28=\"\",\"\",SUM($L28:O28))","v":7711.4000000000015},null,{"$f":"IF(Q28=\"\",\"\",SUM($Q28:Q28))","v":2253.0700000000002},{"$f":"IF(R28=\"\",\"\",SUM($Q28:R28))","v":3679.0889999999999},{"$f":"IF(S28=\"\",\"\",SUM($Q28:S28))","v":5364.1329999999998},{"$f":"IF(T28=\"\",\"\",SUM($Q28:T28))","v":""}]
["Oil",null,3973,3685.01,3870.43,null,680.37,849.33,1395.4,759.91,null,678.85,979.76,1434.01,777.81,null,681.07,892.755,1369.7560000000001,null,null,{"$f":"IF(G29>0,SUM($G29:G29),\"\")","v":680.37},{"$f":"IF(H29>0,SUM($G29:H29),\"\")","v":1529.7},{"$f":"IF(I29>0,SUM($G29:I29),\"\")","v":2925.1000000000004},{"$f":"IF(J29>0,SUM($G29:J29),\"\")","v":3685.01},null,{"$f":"IF(L29=\"\",\"\",SUM($L29:L29))","v":678.85},{"$f":"IF(M29=\"\",\"\",SUM($L29:M29))","v":1658.6100000000001},{"$f":"IF(N29=\"\",\"\",SUM($L29:N29))","v":3092.62},{"$f":"IF(O29=\"\",\"\",SUM($L29:O29))","v":3870.43},null,{"$f":"IF(Q29=\"\",\"\",SUM($Q29:Q29))","v":681.07},{"$f":"IF(R29=\"\",\"\",SUM($Q29:R29))","v":1573.825},{"$f":"IF(S29=\"\",\"\",SUM($Q29:S29))","v":2943.5810000000001},{"$f":"IF(T29=\"\",\"\",SUM($Q29:T29))","v":""}]
["RES",null,4491,{"$f":"SUM(G30:J30)","v":4797.1200000000008},{"$f":"IF(O30<>\"\",SUM(L30:O30),\"\")","v":4796.42},null,980.83,901.8,1475.34,1439.15,null,1184.75,1244.02,1502.02,865.63,null,930.01099999999997,1137.82,1449.85,"",null,{"$f":"IF(G30>0,SUM($G30:G30),\"\")","v":980.83},{"$f":"IF(H30>0,SUM($G30:H30),\"\")","v":1882.63},{"$f":"IF(I30>0,SUM($G30:I30),\"\")","v":3357.9700000000003},{"$f":"IF(J30>0,SUM($G30:J30),\"\")","v":4797.1200000000008},null,{"$f":"IF(L30=\"\",\"\",SUM($L30:L30))","v":1184.75},{"$f":"IF(M30=\"\",\"\",SUM($L30:M30))","v":2428.77},{"$f":"IF(N30=\"\",\"\",SUM($L30:N30))","v":3930.79},{"$f":"IF(O30=\"\",\"\",SUM($L30:O30))","v":4796.42},null,{"$f":"IF(Q30=\"\",\"\",SUM($Q30:Q30))","v":930.01099999999997},{"$f":"IF(R30=\"\",\"\",SUM($Q30:R30))","v":2067.8310000000001},{"$f":"IF(S30=\"\",\"\",SUM($Q30:S30))","v":3517.681},{"$f":"IF(T30=\"\",\"\",SUM($Q30:T30))","v":""}]
[]
["Third Party Generation",null,29422,{"$f":"SUM(G32:J32)","v":29494.760000000002},{"$f":"IF(O32<>\"\",SUM(L32:O32),\"\")","v":37389.370000000003},null,6677.29,7009.98,8947.07,6860.42,null,8532.5,9178.6200000000008,10240.32,9437.93,null,9535.6929999999993,9171.36,12410.95,"",null,{"$f":"IF(G32>0,SUM($G32:G32),\"\")","v":6677.29},{"$f":"IF(H32>0,SUM($G32:H32),\"\")","v":13687.27},{"$f":"IF(I32>0,SUM($G32:I32),\"\")","v":22634.34},{"$f":"IF(J32>0,SUM($G32:J32),\"\")","v":29494.760000000002},null,{"$f":"IF(L32=\"\",\"\",SUM($L32:L32))","v":8532.5},{"$f":"IF(M32=\"\",\"\",SUM($L32:M32))","v":17711.120000000003},{"$f":"IF(N32=\"\",\"\",SUM($L32:N32))","v":27951.440000000002},{"$f":"IF(O32=\"\",\"\",SUM($L32:O32))","v":37389.370000000003},null,{"$f":"IF(Q32=\"\",\"\",SUM($Q32:Q32))","v":9535.6929999999993},{"$f":"IF(R32=\"\",\"\",SUM($Q32:R32))","v":18707.053},{"$f":"IF(S32=\"\",\"\",SUM($Q32:S32))","v":31118.003000000001},{"$f":"IF(T32=\"\",\"\",SUM($Q32:T32))","v":""}]
[]
[]
[null,null,null,null,null,null,{"$f":"G$1","v":2023},null,null,null,null,{"$f":"L$1","v":2024},null,null,null,null,{"$f":"Q$1","v":2025},null,null,null,null,{"$f":"V$1","v":2023},null,null,null,null,{"$f":"AA$1","v":2024},null,null,null,null,{"$f":"AF$1","v":2025}]
["PPC Generation - International (in GWh)",null,{"$f":"C2","v":2022},{"$f":"D2","v":2023},{"$f":"E2","v":2024},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":1394.57},null,{"$f":"IF(SUM(G38:G40)=\"\",\"\",SUM(G38:G40))","v":396.47999999999996},277.72000000000003,317.71999999999997,342.7,null,{"$f":"IF(SUM(L38:L40)=\"\",\"\",SUM(L38:L40))","v":370.59999999999997},295.43,222.59,505.95,null,{"$f":"IF(SUM(Q38:Q40)=\"\",\"\",SUM(Q38:Q40))","v":582.88299999999992},500.29399999999993,469.398189328,{"$f":"IF(T38=\"\",\"\",T38)","v":""},null,{"$f":"IF(V38=\"\",\"\",V38)","v":389.14},654.39,921.66,1244.5899999999999,null,{"$f":"IF(SUM(AA38:AA40)=\"\",\"\",SUM(AA38:AA40))","v":370.59999999999997},666.03,888.62,1394.57,null,{"$f":"IF(SUM(AF38:AF40)=\"\",\"\",SUM(AF38:AF40))","v":582.88299999999992},1083.1770000000001,1552.5751893280001,{"$f":"IF(AI38=\"\",\"\",AI38)","v":""}]
["Wind",null,null,{"$f":"SUM(G38:J38)","v":1244.5899999999999},{"$f":"SUM(L38:O38)","v":1271.83},null,{"$f":"'Data (2)'!G14+'Data (2)'!G4","v":389.14},{"$f":"'Data (2)'!H14+'Data (2)'!H4","v":265.25},{"$f":"'Data (2)'!I14+'Data (2)'!I4","v":267.27},{"$f":"'Data (2)'!J14+'Data (2)'!J4","v":322.93},null,{"$f":"'Data (2)'!L14+'Data (2)'!L4","v":348.76},{"$f":"'Data (2)'!M14+'Data (2)'!M4","v":252.2},{"$f":"'Data (2)'!N14+'Data (2)'!N4","v":184.25},{"$f":"'Data (2)'!O14+'Data (2)'!O4","v":486.62},null,{"$f":"'Data (2)'!Q14+'Data (2)'!Q4","v":552.96199999999999},{"$f":"'Data (2)'!R14+'Data (2)'!R4","v":438.71799999999996},{"$f":"'Data (2)'!S14+'Data (2)'!S4","v":406.76819432799999},null,null,{"$f":"IF(G38>0,SUM($G38:G38),\"\")","v":389.14},{"$f":"IF(H38>0,SUM($G38:H38),\"\")","v":654.39},{"$f":"IF(I38>0,SUM($G38:I38),\"\")","v":921.66},{"$f":"IF(J38>0,SUM($G38:J38),\"\")","v":1244.5899999999999},null,{"$f":"IF(L38=\"\",\"\",SUM($L38:L38))","v":348.76},{"$f":"IF(M38=\"\",\"\",SUM($L38:M38))","v":600.96},{"$f":"IF(N38=\"\",\"\",SUM($L38:N38))","v":785.21},{"$f":"IF(O38=\"\",\"\",SUM($L38:O38))","v":1271.83},null,{"$f":"IF(Q38=\"\",\"\",SUM($Q38:Q38))","v":552.96199999999999},{"$f":"IF(R38=\"\",\"\",SUM($Q38:R38))","v":991.68},{"$f":"IF(S38=\"\",\"\",SUM($Q38:S38))","v":1398.448194328},{"$f":"IF(T38=\"\",\"\",SUM($Q38:T38))","v":""}]
["Solar",null,null,{"$f":"SUM(G39:J39)","v":90.03},{"$f":"SUM(L39:O39)","v":119.03999999999999},null,{"$f":"'Data (2)'!G19+'Data (2)'!G5","v":7.34},{"$f":"'Data (2)'!H19+'Data (2)'!H5","v":12.47},{"$f":"'Data (2)'!I19+'Data (2)'!I5","v":50.45},{"$f":"'Data (2)'!J19+'Data (2)'!J5","v":19.77},null,{"$f":"'Data (2)'!L19+'Data (2)'!L5","v":21.84},{"$f":"'Data (2)'!M19+'Data (2)'!M5","v":43.23},{"$f":"'Data (2)'!N19+'Data (2)'!N5","v":38.340000000000003},{"$f":"'Data (2)'!O19+'Data (2)'!O5","v":15.63},null,{"$f":"'Data (2)'!Q19+'Data (2)'!Q5","v":24.233000000000001},{"$f":"'Data (2)'!R19+'Data (2)'!R5","v":50.151999999999994},{"$f":"'Data (2)'!S19+'Data (2)'!S5","v":57.048052999999996},null,null,{"$f":"IF(G39>0,SUM($G39:G39),\"\")","v":7.34},{"$f":"IF(H39>0,SUM($G39:H39),\"\")","v":19.810000000000002},{"$f":"IF(I39>0,SUM($G39:I39),\"\")","v":70.260000000000005},{"$f":"IF(J39>0,SUM($G39:J39),\"\")","v":90.03},null,{"$f":"IF(L39=\"\",\"\",SUM($L39:L39))","v":21.84},{"$f":"IF(M39=\"\",\"\",SUM($L39:M39))","v":65.069999999999993},{"$f":"IF(N39=\"\",\"\",SUM($L39:N39))","v":103.41},{"$f":"IF(O39=\"\",\"\",SUM($L39:O39))","v":119.03999999999999},null,{"$f":"IF(Q39=\"\",\"\",SUM($Q39:Q39))","v":24.233000000000001},{"$f":"IF(R39=\"\",\"\",SUM($Q39:R39))","v":74.384999999999991},{"$f":"IF(S39=\"\",\"\",SUM($Q39:S39))","v":131.43305299999997},{"$f":"IF(T39=\"\",\"\",SUM($Q39:T39))","v":""}]
["Other",null,null,0,{"$f":"SUM(L40:O40)","v":3.7},null,{"$f":"'Data (2)'!G6","v":0},{"$f":"'Data (2)'!H6","v":0},{"$f":"'Data (2)'!I6","v":0},{"$f":"'Data (2)'!J6","v":0},null,{"$f":"'Data (2)'!L6","v":0},{"$f":"'Data (2)'!M6","v":0},{"$f":"'Data (2)'!N6","v":0},{"$f":"'Data (2)'!O6","v":3.7},null,{"$f":"'Data (2)'!Q6","v":5.6879999999999997},{"$f":"'Data (2)'!R6","v":11.423999999999999},{"$f":"'Data (2)'!S6","v":5.5819419999999988},null,null,{"$f":"IF(G40>0,SUM($G40:G40),\"\")","v":""},{"$f":"IF(H40>0,SUM($G40:H40),\"\")","v":""},{"$f":"IF(I40>0,SUM($G40:I40),\"\")","v":""},{"$f":"IF(J40>0,SUM($G40:J40),\"\")","v":""},null,{"$f":"IF(L40=\"\",\"\",SUM($L40:L40))","v":0},{"$f":"IF(M40=\"\",\"\",SUM($L40:M40))","v":0},{"$f":"IF(N40=\"\",\"\",SUM($L40:N40))","v":0},{"$f":"IF(O40=\"\",\"\",SUM($L40:O40))","v":3.7},null,{"$f":"IF(Q40=\"\",\"\",SUM($Q40:Q40))","v":5.6879999999999997},{"$f":"IF(R40=\"\",\"\",SUM($Q40:R40))","v":17.111999999999998},{"$f":"IF(S40=\"\",\"\",SUM($Q40:S40))","v":22.693941999999996},{"$f":"IF(T40=\"\",\"\",SUM($Q40:T40))","v":""}]
[]
[null,null,null,null,null,null,{"$f":"G$1","v":2023},null,null,null,null,{"$f":"L$1","v":2024},null,null,null,null,{"$f":"Q$1","v":2025},null,null,null,null,{"$f":"V$1","v":2023},null,null,null,null,{"$f":"AA$1","v":2024},null,null,null,null,{"$f":"AF$1","v":2025}]
["PPC Market Shares - Greece",null,{"$f":"C2","v":2022},{"$f":"D2","v":2023},{"$f":"E2","v":2024},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"]
[]
["Generation Market Share (average)",null,0.43445332923266183,{"$f":"(D26/(D26+D32))","v":0.39528306702950655},{"$f":"(E26/(E26+E32))","v":0.34409136352528674},null,{"$f":"(G26/(G26+G32))","v":0.39095437327211219},{"$f":"(H26/(H26+H32))","v":0.35521737330813069},{"$f":"(I26/(I26+I32))","v":0.40417374788895222},{"$f":"(J26/(J26+J32))","v":0.4245999495088012},null,{"$f":"IF(ISERROR((L26/(L26+L32))),\"\",(L26/(L26+L32)))","v":0.33218384687149749},{"$f":"IF(ISERROR((M26/(M26+M32))),\"\",(M26/(M26+M32)))","v":0.32635267143526064},{"$f":"IF(ISERROR((N26/(N26+N32))),\"\",(N26/(N26+N32)))","v":0.37176066547116787},{"$f":"IF(ISERROR((O26/(O26+O32))),\"\",(O26/(O26+O32)))","v":0.34009349793594146},null,{"$f":"IF(ISERROR((Q26/(Q26+Q32))),\"\",(Q26/(Q26+Q32)))","v":0.3435907239003862},{"$f":"IF(ISERROR((R26/(R26+R32))),\"\",(R26/(R26+R32)))","v":0.28977405386493416},{"$f":"IF(ISERROR((S26/(S26+S32))),\"\",(S26/(S26+S32)))","v":0.28752555612669062},{"$f":"IF(ISERROR((T26/(T26+T32))),\"\",(T26/(T26+T32)))","v":""},null,{"$f":"(V26/(V26+V32))","v":0.39095437327211219},{"$f":"(W26/(W26+W32))","v":0.373160897589142},{"$f":"(X26/(X26+X32))","v":0.38579796491985974},{"$f":"(Y26/(Y26+Y32))","v":0.39528306702950655},null,{"$f":"IF(ISERROR(AA26/(AA26+AA32)),\"\",(AA26/(AA26+AA32)))","v":0.33218384687149749},{"$f":"IF(ISERROR(AB26/(AB26+AB32)),\"\",(AB26/(AB26+AB32)))","v":0.3291745543326674},{"$f":"IF(ISERROR(AC26/(AC26+AC32)),\"\",(AC26/(AC26+AC32)))","v":0.34543034391121163},{"$f":"IF(ISERROR(AD26/(AD26+AD32)),\"\",(AD26/(AD26+AD32)))","v":0.34409136352528674},null,{"$f":"IF(ISERROR(AF26/(AF26+AF32)),\"\",(AF26/(AF26+AF32)))","v":0.3435907239003862},{"$f":"IF(ISERROR(AG26/(AG26+AG32)),\"\",(AG26/(AG26+AG32)))","v":0.31826485614088129},{"$f":"IF(ISERROR(AH26/(AH26+AH32)),\"\",(AH26/(AH26+AH32)))","v":0.30632849794097639},{"$f":"IF(ISERROR(AI26/(AI26+AI32)),\"\",(AI26/(AI26+AI32)))","v":""}]
[]
["Retail Market Share (average)",null,0.62393251623410517,{"$f":"D4/(D4+D5)","v":0.56510240431483938},{"$f":"E4/(E4+E5)","v":0.50657596177284825},null,{"$f":"G4/(G4+G5)","v":0.60799830674935729},{"$f":"H4/(H4+H5)","v":0.55302201060381884},{"$f":"I4/(I4+I5)","v":0.55981297010979181},{"$f":"J4/(J4+J5)","v":0.5391380874077224},null,{"$f":"IF(ISERROR(L4/(L4+L5)),\"\",L4/(L4+L5))","v":0.50618518976778226},{"$f":"IF(ISERROR(M4/(M4+M5)),\"\",M4/(M4+M5))","v":0.4990522512267267},{"$f":"IF(ISERROR(N4/(N4+N5)),\"\",N4/(N4+N5))","v":0.5088029543296626},{"$f":"IF(ISERROR(O4/(O4+O5)),\"\",O4/(O4+O5))","v":0.51166256240723251},null,{"$f":"IF(ISERROR(Q4/(Q4+Q5)),\"\",Q4/(Q4+Q5))","v":0.50156928073752616},{"$f":"IF(ISERROR(R4/(R4+R5)),\"\",R4/(R4+R5))","v":0.50250181683942574},{"$f":"IF(ISERROR(S4/(S4+S5)),\"\",S4/(S4+S5))","v":0.52104756210281888},{"$f":"IF(ISERROR(T4/(T4+T5)),\"\",T4/(T4+T5))","v":""},null,{"$f":"V4/(V4+V5)","v":0.60799830674935729},{"$f":"W4/(W4+W5)","v":0.5817904188148062},{"$f":"X4/(X4+X5)","v":0.57338560764161184},{"$f":"Y4/(Y4+Y5)","v":0.56510240431483938},null,{"$f":"IF(ISERROR(AA4/(AA4+AA5)),\"\",AA4/(AA4+AA5))","v":0.50618518976778226},{"$f":"IF(ISERROR(AB4/(AB4+AB5)),\"\",AB4/(AB4+AB5))","v":0.50258767631929302},{"$f":"IF(ISERROR(AC4/(AC4+AC5)),\"\",AC4/(AC4+AC5))","v":0.50494950184084408},{"$f":"IF(ISERROR(AD4/(AD4+AD5)),\"\",AD4/(AD4+AD5))","v":0.50657596177284825},null,{"$f":"IF(ISERROR(AF4/(AF4+AF5)),\"\",AF4/(AF4+AF5))","v":0.50156928073752616},{"$f":"IF(ISERROR(AG4/(AG4+AG5)),\"\",AG4/(AG4+AG5))","v":0.5020286928216775},{"$f":"IF(ISERROR(AH4/(AH4+AH5)),\"\",AH4/(AH4+AH5))","v":0.50921118976618251},{"$f":"IF(ISERROR(AI4/(AI4+AI5)),\"\",AI4/(AI4+AI5))","v":""}]
["Retail Market Share (IS end of period)1",null,0.63290000000000002,{"$f":"J48","v":0.56110000000000004},{"$f":"O48","v":0.51919999999999999},null,0.61529999999999996,0.54990000000000006,0.54100000000000004,0.56110000000000004,null,0.50849999999999995,0.52529999999999999,0.50600000000000001,0.51919999999999999,null,0.49869999999999998,0.49590000000000001,0.49209999999999998,null,null,{"$f":"IF(G48>0,G48,\"\")","v":0.61529999999999996},{"$f":"IF(H48>0,H48,\"\")","v":0.54990000000000006},{"$f":"IF(I48>0,I48,\"\")","v":0.54100000000000004},{"$f":"IF(J48>0,J48,\"\")","v":0.56110000000000004},null,{"$f":"IF(L48>0,L48,\"\")","v":0.50849999999999995},{"$f":"IF(M48>0,M48,\"\")","v":0.52529999999999999},{"$f":"IF(N48>0,N48,\"\")","v":0.50600000000000001},{"$f":"IF(O48>0,O48,\"\")","v":0.51919999999999999},null,{"$f":"IF(Q48>0,Q48,\"\")","v":0.49869999999999998},{"$f":"IF(R48>0,R48,\"\")","v":0.49590000000000001},{"$f":"IF(S48>0,S48,\"\")","v":0.49209999999999998},{"$f":"IF(T48>0,T48,\"\")","v":""}]
[]
["1 ΕnEx monthly report (https://www.enexgroup.gr/el/markets-reports)."]
[]
["PPC Market Shares - Romania"]
["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":0.15585738616344555},null,{"$f":"IF(ISERROR('Data (2)'!G3/('Data (2)'!G3+'Data (2)'!G8)),\"\",'Data (2)'!G3/('Data (2)'!G3+'Data (2)'!G8))","v":0.14410799376288042},{"$f":"IF(ISERROR('Data (2)'!H3/('Data (2)'!H3+'Data (2)'!H8)),\"\",'Data (2)'!H3/('Data (2)'!H3+'Data (2)'!H8))","v":0.13048973589125543},{"$f":"IF(ISERROR('Data (2)'!I3/('Data (2)'!I3+'Data (2)'!I8)),\"\",'Data (2)'!I3/('Data (2)'!I3+'Data (2)'!I8))","v":0.14496972572925174},{"$f":"IF(ISERROR('Data (2)'!J3/('Data (2)'!J3+'Data (2)'!J8)),\"\",'Data (2)'!J3/('Data (2)'!J3+'Data (2)'!J8))","v":0.14326982972336841},null,{"$f":"IF(ISERROR('Data (2)'!L3/('Data (2)'!L3+'Data (2)'!L8)),\"\",'Data (2)'!L3/('Data (2)'!L3+'Data (2)'!L8))","v":0.14338775826046582},{"$f":"IF(ISERROR('Data (2)'!M3/('Data (2)'!M3+'Data (2)'!M8)),\"\",'Data (2)'!M3/('Data (2)'!M3+'Data (2)'!M8))","v":0.1410550841995197},{"$f":"IF(ISERROR('Data (2)'!N3/('Data (2)'!N3+'Data (2)'!N8)),\"\",'Data (2)'!N3/('Data (2)'!N3+'Data (2)'!N8))","v":0.10734523218186816},{"$f":"IF(ISERROR('Data (2)'!O3/('Data (2)'!O3+'Data (2)'!O8)),\"\",'Data (2)'!O3/('Data (2)'!O3+'Data (2)'!O8))","v":0.23273657289002558},null,{"$f":"IF(ISERROR('Data (2)'!Q3/('Data (2)'!Q3+'Data (2)'!Q8)),\"\",'Data (2)'!Q3/('Data (2)'!Q3+'Data (2)'!Q8))","v":0.26386370750974614},{"$f":"IF(ISERROR('Data (2)'!R3/('Data (2)'!R3+'Data (2)'!R8)),\"\",'Data (2)'!R3/('Data (2)'!R3+'Data (2)'!R8))","v":0.20442525966444386},{"$f":"IF(ISERROR('Data (2)'!S3/('Data (2)'!S3+'Data (2)'!S8)),\"\",'Data (2)'!S3/('Data (2)'!S3+'Data (2)'!S8))","v":0.20042948628553209},{"$f":"IF(ISERROR(#REF!/(#REF!+#REF!)),\"\",#REF!/(#REF!+#REF!))","v":""},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,{"$f":"IF(ISERROR('Data (2)'!AA3/('Data (2)'!AA3+'Data (2)'!AA8)),\"\",'Data (2)'!AA3/('Data (2)'!AA3+'Data (2)'!AA8))","v":0.14338775826046582},{"$f":"IF(ISERROR('Data (2)'!AB3/('Data (2)'!AB3+'Data (2)'!AB8)),\"\",'Data (2)'!AB3/('Data (2)'!AB3+'Data (2)'!AB8))","v":0.14234360540539384},{"$f":"IF(ISERROR('Data (2)'!AC3/('Data (2)'!AC3+'Data (2)'!AC8)),\"\",'Data (2)'!AC3/('Data (2)'!AC3+'Data (2)'!AC8))","v":0.131596328536183},{"$f":"IF(ISERROR('Data (2)'!AD3/('Data (2)'!AD3+'Data (2)'!AD8)),\"\",'Data (2)'!AD3/('Data (2)'!AD3+'Data (2)'!AD8))","v":0.15585738616344555},null,{"$f":"IF(ISERROR('Data (2)'!AF3/('Data (2)'!AF3+'Data (2)'!AF8)),\"\",'Data (2)'!AF3/('Data (2)'!AF3+'Data (2)'!AF8))","v":0.26386370750974614},{"$f":"IF(ISERROR('Data (2)'!AG3/('Data (2)'!AG3+'Data (2)'!AG8)),\"\",'Data (2)'!AG3/('Data (2)'!AG3+'Data (2)'!AG8))","v":0.23257811047327195},{"$f":"IF(ISERROR('Data (2)'!AH3/('Data (2)'!AH3+'Data (2)'!AH8)),\"\",'Data (2)'!AH3/('Data (2)'!AH3+'Data (2)'!AH8))","v":0.22206894152044587},{"$f":"IF(ISERROR(#REF!/(#REF!+#REF!)),\"\",#REF!/(#REF!+#REF!))","v":""}]
["Retail Market Share (average)",null,0.20877304513668149,{"$f":"D16/(D16+D17)","v":0.17871608355805091},{"$f":"E16/(E16+E17)","v":0.15999400515382164},null,{"$f":"G16/(G16+G17)","v":0.20628199835575642},{"$f":"H16/(H16+H17)","v":0.17624753499001319},{"$f":"I16/(I16+I17)","v":0.17118649777657996},{"$f":"J16/(J16+J17)","v":0.16217631458928058},null,{"$f":"IF(ISERROR(L16/(L16+L17)),\"\",L16/(L16+L17))","v":0.15735219152462457},{"$f":"IF(ISERROR(M16/(M16+M17)),\"\",M16/(M16+M17))","v":0.15237832822952491},{"$f":"IF(ISERROR(N16/(N16+N17)),\"\",N16/(N16+N17))","v":0.16407239922310593},{"$f":"IF(ISERROR(O16/(O16+O17)),\"\",O16/(O16+O17))","v":0.1655883958082659},null,{"$f":"IF(ISERROR(Q16/(Q16+Q17)),\"\",Q16/(Q16+Q17))","v":0.16378049917832183},{"$f":"IF(ISERROR(R16/(R16+R17)),\"\",R16/(R16+R17))","v":0.15161101503213326},{"$f":"IF(ISERROR(S16/(S16+S17)),\"\",S16/(S16+S17))","v":0.15035379673054941},{"$f":"IF(ISERROR(T16/(T16+T17)),\"\",T16/(T16+T17))","v":""},null,{"$f":"V16/(V16+V17)","v":0.20628199835575642},{"$f":"W16/(W16+W17)","v":0.19146065206803958},{"$f":"X16/(X16+X17)","v":0.18443308509489212},{"$f":"Y16/(Y16+Y17)","v":0.17871608355805091},null,{"$f":"IF(ISERROR(AA16/(AA16+AA17)),\"\",AA16/(AA16+AA17))","v":0.15735219152462457},{"$f":"IF(ISERROR(AB16/(AB16+AB17)),\"\",AB16/(AB16+AB17))","v":0.15492418196328811},{"$f":"IF(ISERROR(AC16/(AC16+AC17)),\"\",AC16/(AC16+AC17))","v":0.15806182509801311},{"$f":"IF(ISERROR(AD16/(AD16+AD17)),\"\",AD16/(AD16+AD17))","v":0.15999400515382164},null,{"$f":"IF(ISERROR(AF16/(AF16+AF17)),\"\",AF16/(AF16+AF17))","v":0.16378049917832183},{"$f":"IF(ISERROR(AG16/(AG16+AG17)),\"\",AG16/(AG16+AG17))","v":0.15784433757043725},{"$f":"IF(ISERROR(AH16/(AH16+AH17)),\"\",AH16/(AH16+AH17))","v":0.15526390945878135},{"$f":"IF(ISERROR(AI16/(AI16+AI17)),\"\",AI16/(AI16+AI17))","v":""}]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"Data!$G$1","v":2023},null,null,null,null,{"$f":"Data!$L$1","v":2024},null,null,null,null,{"$f":"Data!$Q$1","v":2025},null,null,null,null,{"$f":"Data!$G$1","v":2023},null,null,null,null,{"$f":"Data!$L$1","v":2024},null,null,null,null,{"$f":"Data!$Q$1","v":2025}]
["Other Operational KPIs",null,2022,2023,2024,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,"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,"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,"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,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,"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,"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,"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,"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,"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,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,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,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,{"$f":"Data!$G$1","v":2023},null,null,null,null,{"$f":"Data!$L$1","v":2024},null,null,null,null,{"$f":"Data!$Q$1","v":2025},null,null,null,null,{"$f":"Data!$G$1","v":2023},null,null,null,null,{"$f":"Data!$L$1","v":2024},null,null,null,null,{"$f":"Data!$Q$1","v":2025}]
["Investments (in m)",null,2022,2023,2024,null,"Q1","Q2","Q3","Q4",null,"Q1","Q2","Q3","Q4",null,"Q1","Q2","Q3","Q4",null,"Q1","H1","9M","FY",null,"Q1","H1","9M","FY",null,"Q1","H1","9M","FY"]
[]
["Renewables",null,null,843,1289,null,null,null,null,null,null,191.631,{"$f":"AB80-L80","v":88.687423859999996},{"$f":"AC80-AB80","v":64.207576140000015},{"$f":"AD80-AC80","v":944.47399999999993},null,104.04600000000001,{"$f":"AG80-AF80","v":332.19499999999999},{"$f":"AH80-AG80","v":221.05899999999997},null,null,{"$f":"IF(G80>0,SUM($G80:G80),\"\")","v":""},{"$f":"IF(H80>0,SUM($G80:H80),\"\")","v":""},{"$f":"IF(I80>0,SUM($G80:I80),\"\")","v":""},{"$f":"IF(J80>0,SUM($G80:J80),\"\")","v":""},null,{"$f":"IF(L80=\"\",\"\",SUM($L80:L80))","v":191.631},280.31842386,344.52600000000001,1289,null,{"$f":"IF(Q80=\"\",\"\",SUM($Q80:Q80))","v":104.04600000000001},436.24099999999999,657.3,{"$f":"IF(T80=\"\",\"\",SUM($Q80:T80))","v":""},null,659.73739721000004]
["Distribution",null,null,1342,1042.643,null,null,null,null,null,null,228.09399999999999,{"$f":"AB81-L81","v":236.23099999999999},{"$f":"AC81-AB81","v":256.75500000000005},{"$f":"AD81-AC81","v":321.56299999999999},null,282.26499999999999,{"$f":"AG81-AF81","v":299.49199999999996},{"$f":"AH81-AG81","v":235.9430000000001},null,null,{"$f":"IF(G81>0,SUM($G81:G81),\"\")","v":""},{"$f":"IF(H81>0,SUM($G81:H81),\"\")","v":""},{"$f":"IF(I81>0,SUM($G81:I81),\"\")","v":""},{"$f":"IF(J81>0,SUM($G81:J81),\"\")","v":""},null,{"$f":"IF(L81=\"\",\"\",SUM($L81:L81))","v":228.09399999999999},464.32499999999999,721.08,1042.643,null,{"$f":"IF(Q81=\"\",\"\",SUM($Q81:Q81))","v":282.26499999999999},581.75699999999995,817.7,{"$f":"IF(T81=\"\",\"\",SUM($Q81:T81))","v":""},null,817.73163589196372]
["Flexible Generation",null,null,298.928,245.71299999999999,null,null,null,null,null,null,53.643000000000001,12.429000000000002,116.16200000000001,63.478999999999985,null,35.393999999999998,110.86199999999999,63.443999999999988,null,null,{"$f":"IF(G82>0,SUM($G82:G82),\"\")","v":""},{"$f":"IF(H82>0,SUM($G82:H82),\"\")","v":""},{"$f":"IF(I82>0,SUM($G82:I82),\"\")","v":""},{"$f":"IF(J82>0,SUM($G82:J82),\"\")","v":""},null,{"$f":"IF(L82=\"\",\"\",SUM($L82:L82))","v":53.643000000000001},66.072000000000003,182.23400000000001,245.71299999999999,null,{"$f":"IF(Q82=\"\",\"\",SUM($Q82:Q82))","v":35.393999999999998},146.256,209.7,{"$f":"IF(T82=\"\",\"\",SUM($Q82:T82))","v":""},null,203.67485939845335]
["Telecom",null,null,25.803000000000001,92.822000000000003,null,null,null,null,null,null,10.807,20.625,14.905000000000005,46.484999999999999,null,18.440999999999999,27.634000000000004,34.625,null,null,{"$f":"IF(G83>0,SUM($G83:G83),\"\")","v":""},{"$f":"IF(H83>0,SUM($G83:H83),\"\")","v":""},{"$f":"IF(I83>0,SUM($G83:I83),\"\")","v":""},{"$f":"IF(J83>0,SUM($G83:J83),\"\")","v":""},null,{"$f":"IF(L83=\"\",\"\",SUM($L83:L83))","v":10.807},31.431999999999999,46.337000000000003,92.822000000000003,null,{"$f":"IF(Q83=\"\",\"\",SUM($Q83:Q83))","v":18.440999999999999},46.075000000000003,80.7,{"$f":"IF(T83=\"\",\"\",SUM($Q83:T83))","v":""},null,80.743043869622468]
["Digitalization/Efficiency",null,null,32.216000000000001,66.721000000000004,null,null,null,null,null,null,6.1289999999999996,12.741999999999999,14.093,33.757000000000005,null,18.084,29.290000000000003,40.526000000000003,null,null,{"$f":"IF(G84>0,SUM($G84:G84),\"\")","v":""},{"$f":"IF(H84>0,SUM($G84:H84),\"\")","v":""},{"$f":"IF(I84>0,SUM($G84:I84),\"\")","v":""},{"$f":"IF(J84>0,SUM($G84:J84),\"\")","v":""},null,{"$f":"IF(L84=\"\",\"\",SUM($L84:L84))","v":6.1289999999999996},18.870999999999999,32.963999999999999,66.721000000000004,null,{"$f":"IF(Q84=\"\",\"\",SUM($Q84:Q84))","v":18.084},47.374000000000002,87.9,{"$f":"IF(T84=\"\",\"\",SUM($Q84:T84))","v":""},null,87.912176319999986]
["Retail/E-mobility/Other",null,null,48,311,null,null,null,null,null,null,10.425000000000001,250.14999999999998,19.420999999999992,31.004000000000019,null,18.155000000000001,24.911000000000001,20.533999999999999,null,null,{"$f":"IF(G85>0,SUM($G85:G85),\"\")","v":""},{"$f":"IF(H85>0,SUM($G85:H85),\"\")","v":""},{"$f":"IF(I85>0,SUM($G85:I85),\"\")","v":""},{"$f":"IF(J85>0,SUM($G85:J85),\"\")","v":""},null,{"$f":"IF(L85=\"\",\"\",SUM($L85:L85))","v":10.425000000000001},260.57499999999999,279.99599999999998,311,null,{"$f":"IF(Q85=\"\",\"\",SUM($Q85:Q85))","v":18.155000000000001},43.066000000000003,63.6,{"$f":"IF(T85=\"\",\"\",SUM($Q85:T85))","v":""},null,67.179516879999994]

{"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",4443.58,4274.4399999999996,4034.36,3687.16,3725.1,4562.7700000000004,5714.47,4768.2,4184.37,null,null,null,null,{"$f":"B4+C4+D4","v":12752.380000000001},{"$f":"E4+F4+G4","v":11975.03},{"$f":"H4+I4+J4","v":14667.04},{"$f":"K4+L4+M4","v":0},{"$f":"SUM(B4:M4)","v":39394.450000000004}]
[]
[]
["IPTO (excluding pumping)1","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",null,"Q1","Q2","Q3","Q4","FY"]
[2023,4212,4079,3974,3576,3624,3876,5519,4938,3824,3663,3707,4173,null,{"$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":4103.3900000000003},null,null,null,null,{"$f":"B10+C10+D10","v":12593.68},{"$f":"E10+F10+G10","v":11681.7},{"$f":"H10+I10+J10","v":14435.2},{"$f":"K10+L10+M10","v":0},{"$f":"SUM(B10:M10)","v":38710.58}]
[]
["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":26,"rows_kept":18,"cut":false,"hidden":false,"merged":[[10,22,10,25],[0,22,0,25],[18,1,18,20],[0,12,0,15],[0,17,0,20],[9,1,9,15],[17,1,17,20],[10,12,10,15],[10,17,10,20],[0,7,0,10],[10,7,10,10]]}
[null,null,null,null,null,null,null,{"$f":"Data!V1","v":2023},null,null,null,null,{"$f":"Data!$L$1","v":2024},null,null,null,null,{"$f":"Data!$Q$1","v":2025},null,null,null,null,"YoY Change"]
[null,"Greece (in GWh)",null,2022,2023,2024,null,{"$f":"IF(Data!$A$1=TRUE,Data!G2,Data!V2)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,Data!H2,Data!W2)","v":"H1"},{"$f":"IF(Data!$A$1=TRUE,Data!I2,Data!X2)","v":"9M"},{"$f":"IF(Data!$A$1=TRUE,Data!J2,Data!Y2)","v":"FY"},null,{"$f":"IF(Data!$A$1=TRUE,Data!G2,Data!V2)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,Data!H2,Data!W2)","v":"H1"},{"$f":"IF(Data!$A$1=TRUE,Data!I2,Data!X2)","v":"9M"},{"$f":"IF(Data!$A$1=TRUE,Data!J2,Data!Y2)","v":"FY"},null,{"$f":"IF(Data!$A$1=TRUE,Data!L2,Data!AA2)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,Data!M2,Data!AB2)","v":"H1"},{"$f":"IF(Data!$A$1=TRUE,Data!N2,Data!AC2)","v":"9M"},{"$f":"IF(Data!$A$1=TRUE,Data!O2,Data!AD2)","v":"FY"},null,{"$f":"M2","v":"Q1"},{"$f":"N2","v":"H1"},{"$f":"O2","v":"9M"},{"$f":"P2","v":"FY"}]
[]
[null,"PPC sales",null,{"$f":"Data!C4","v":29882},{"$f":"Data!D4","v":26044.66},{"$f":"Data!E4","v":24792.399999999998},null,{"$f":"IF(Data!$A$1=TRUE,Data!G4,Data!V4)","v":6865.45},{"$f":"IF(Data!$A$1=TRUE,Data!H4,Data!W4)","v":12554.31},{"$f":"IF(Data!$A$1=TRUE,Data!I4,Data!X4)","v":20034.849999999999},{"$f":"IF(Data!$A$1=TRUE,Data!J4,Data!Y4)","v":26044.66},null,{"$f":"IF(Data!$A$1=TRUE,Data!L4,Data!AA4)","v":5768.37},{"$f":"IF(Data!$A$1=TRUE,Data!M4,Data!AB4)","v":11555.33},{"$f":"IF(Data!$A$1=TRUE,Data!N4,Data!AC4)","v":18725.309999999998},{"$f":"IF(Data!$A$1=TRUE,Data!O4,Data!AD4)","v":24792.399999999998},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!Q4=\"\",\"\",Data!Q4),Data!AF4)","v":5887.99},{"$f":"IF(Data!$A$1=TRUE,IF(Data!R4=\"\",\"\",Data!R4),Data!AG4)","v":11615.966},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S4=\"\",\"\",Data!S4),Data!AH4)","v":18931.751992066911},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T4=\"\",\"\",Data!T4),Data!AI4)","v":""},null,{"$f":"IF(ISERROR(R4/M4-1),\"\",R4/M4-1)","v":2.0737227327650709E-2},{"$f":"IF(ISERROR(S4/N4-1),\"\",S4/N4-1)","v":5.2474485800060311E-3},{"$f":"IF(ISERROR(T4/O4-1),\"\",T4/O4-1)","v":1.1024756976889316E-2},{"$f":"IF(ISERROR(U4/P4-1),\"\",U4/P4-1)","v":""}]
[]
[]
[null,"Domestic Demand (Mainland & NII)1",null,{"$f":"Data!C7","v":55576},{"$f":"Data!D7","v":54066.729999999996},{"$f":"Data!E7","v":56981.2},null,{"$f":"IF(Data!$A$1=TRUE,Data!G7,Data!V7)","v":13232.42},{"$f":"IF(Data!$A$1=TRUE,Data!H7,Data!W7)","v":25524.32},{"$f":"IF(Data!$A$1=TRUE,Data!I7,Data!X7)","v":41492.979999999996},{"$f":"IF(Data!$A$1=TRUE,Data!J7,Data!Y7)","v":54066.729999999996},null,{"$f":"IF(Data!$A$1=TRUE,Data!L7,Data!AA7)","v":13500.99},{"$f":"IF(Data!$A$1=TRUE,Data!M7,Data!AB7)","v":26913.46},{"$f":"IF(Data!$A$1=TRUE,Data!N7,Data!AC7)","v":43737.7},{"$f":"IF(Data!$A$1=TRUE,Data!O7,Data!AD7)","v":56981.2},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!Q7=\"\",\"\",Data!Q7),Data!AF7)","v":13761.138999999999},{"$f":"IF(Data!$A$1=TRUE,IF(Data!R7=\"\",\"\",Data!R7),Data!AG7)","v":26798.138999999999},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S7=\"\",\"\",Data!S7),Data!AH7)","v":43399.961625122596},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T7=\"\",\"\",Data!T7),Data!AI7)","v":""},null,{"$f":"IF(ISERROR(R7/M7-1),\"\",R7/M7-1)","v":1.9268883244858204E-2},-4.2848819884176992E-3,-7.7219052414141398E-3,""]
[null,"Total Demand (Mainland)2",null,{"$f":"Data!C8","v":50688},{"$f":"Data!D8","v":49490},{"$f":"Data!E8","v":51812.5},null,{"$f":"IF(Data!$A$1=TRUE,Data!G8,Data!V8)","v":12350},{"$f":"IF(Data!$A$1=TRUE,Data!H8,Data!W8)","v":23519},{"$f":"IF(Data!$A$1=TRUE,Data!I8,Data!X8)","v":37847},{"$f":"IF(Data!$A$1=TRUE,Data!J8,Data!Y8)","v":49490},null,{"$f":"IF(Data!$A$1=TRUE,Data!L8,Data!AA8)","v":12458},{"$f":"IF(Data!$A$1=TRUE,Data!M8,Data!AB8)","v":24573.5},{"$f":"IF(Data!$A$1=TRUE,Data!N8,Data!AC8)","v":39635.5},{"$f":"IF(Data!$A$1=TRUE,Data!O8,Data!AD8)","v":51812.5},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!Q8=\"\",\"\",Data!Q8),Data!AF8)","v":12752},{"$f":"IF(Data!$A$1=TRUE,IF(Data!R8=\"\",\"\",Data!R8),Data!AG8)","v":24727},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S8=\"\",\"\",Data!S8),Data!AH8)","v":39394},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T8=\"\",\"\",Data!T8),Data!AI8)","v":""},null,2.3599293626585416E-2,6.2465664231794449E-3,-6.093022669071968E-3,""]
[]
[null,"1. Source: Company data. Domestic Demand is Total Demand minus exports. \n2. Source: IPTO. Based on provisional data for Q3 2025 and 9M 2025."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"YoY Change"]
[null,"Romania (in GWh)",null,2022,2023,2024,null,{"$f":"IF(Data!$A$1=TRUE,Data!G2,Data!V2)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,Data!H2,Data!W2)","v":"H1"},{"$f":"IF(Data!$A$1=TRUE,Data!I2,Data!X2)","v":"9M"},{"$f":"IF(Data!$A$1=TRUE,Data!J2,Data!Y2)","v":"FY"},null,{"$f":"IF(Data!$A$1=TRUE,Data!G2,Data!V2)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,Data!H2,Data!W2)","v":"H1"},{"$f":"IF(Data!$A$1=TRUE,Data!I2,Data!X2)","v":"9M"},{"$f":"IF(Data!$A$1=TRUE,Data!J2,Data!Y2)","v":"FY"},null,{"$f":"IF(Data!$A$1=TRUE,Data!L2,Data!AA2)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,Data!M2,Data!AB2)","v":"H1"},{"$f":"IF(Data!$A$1=TRUE,Data!N2,Data!AC2)","v":"9M"},{"$f":"IF(Data!$A$1=TRUE,Data!O2,Data!AD2)","v":"FY"},null,{"$f":"M2","v":"Q1"},{"$f":"N2","v":"H1"},{"$f":"O2","v":"9M"},{"$f":"P2","v":"FY"}]
[]
[null,"PPC Romania sales",null,{"$f":"Data!C16","v":9852},{"$f":"Data!D16","v":8237.9000000000015},{"$f":"Data!E16","v":7696.99},null,{"$f":"IF(Data!$A$1=TRUE,Data!G16,Data!V16)","v":2338.52},{"$f":"IF(Data!$A$1=TRUE,Data!H16,Data!W16)","v":4285.1000000000004},{"$f":"IF(Data!$A$1=TRUE,Data!I16,Data!X16)","v":6317.7000000000007},{"$f":"IF(Data!$A$1=TRUE,Data!J16,Data!Y16)","v":8237.9000000000015},null,{"$f":"IF(Data!$A$1=TRUE,Data!L16,Data!AA16)","v":1892.19},{"$f":"IF(Data!$A$1=TRUE,Data!M16,Data!AB16)","v":3639.75},{"$f":"IF(Data!$A$1=TRUE,Data!N16,Data!AC16)","v":5651.97},{"$f":"IF(Data!$A$1=TRUE,Data!O16,Data!AD16)","v":7696.99},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!Q16=\"\",\"\",Data!Q16),Data!AF16)","v":1991.45},{"$f":"IF(Data!$A$1=TRUE,IF(Data!R16=\"\",\"\",Data!R16),Data!AG16)","v":3747.0439999999999},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S16=\"\",\"\",Data!S16),Data!AH16)","v":5622.7919780966013},null,null,{"$f":"IF(ISERROR(R14/M14-1),\"\",R14/M14-1)","v":5.2457734159888858E-2},{"$f":"IF(ISERROR(S14/N14-1),\"\",S14/N14-1)","v":2.9478398241637338E-2},{"$f":"IF(ISERROR(T14/O14-1),\"\",T14/O14-1)","v":-5.162451659049716E-3},{"$f":"IF(ISERROR(U14/P14-1),\"\",U14/P14-1)","v":-1}]
[]
[null,"Demand3",null,{"$f":"Data!C19","v":53726.828884999995},{"$f":"Data!D19","v":51052.46},{"$f":"Data!E19","v":53330.34},null,{"$f":"IF(Data!$A$1=TRUE,Data!G19,Data!V19)","v":13327.63},{"$f":"IF(Data!$A$1=TRUE,Data!H19,Data!W19)","v":25316.68},{"$f":"IF(Data!$A$1=TRUE,Data!I19,Data!X19)","v":37841.56},{"$f":"IF(Data!$A$1=TRUE,Data!J19,Data!Y19)","v":51052.46},null,{"$f":"IF(Data!$A$1=TRUE,Data!L19,Data!AA19)","v":13740.46},{"$f":"IF(Data!$A$1=TRUE,Data!M19,Data!AB19)","v":26149.739999999998},{"$f":"IF(Data!$A$1=TRUE,Data!N19,Data!AC19)","v":39334.339999999997},{"$f":"IF(Data!$A$1=TRUE,Data!O19,Data!AD19)","v":53330.34},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!Q19=\"\",\"\",Data!Q19),Data!AF19)","v":13919.385},{"$f":"IF(Data!$A$1=TRUE,IF(Data!R19=\"\",\"\",Data!R19),Data!AG19)","v":26384.385000000002},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S19=\"\",\"\",Data!S19),Data!AH19)","v":39164.613927842351},null,null,{"$f":"IF(ISERROR(R16/M16-1),\"\",R16/M16-1)","v":1.3021762007967785E-2},{"$f":"IF(ISERROR(S16/N16-1),\"\",S16/N16-1)","v":8.9731293695465286E-3},{"$f":"IF(ISERROR(T16/O16-1),\"\",T16/O16-1)","v":-4.3149591974250834E-3},{"$f":"IF(ISERROR(U16/P16-1),\"\",U16/P16-1)","v":-1}]
[]
[null,"3. Source: Transelectrica. Based on provisional data for Q3 2025 and 9M 2025.  4. Revised based on the updated figures of Transelectrica"]

{"sheet":"Generation","index":5,"n_rows":18,"n_cols":26,"rows_kept":18,"cut":false,"hidden":false,"merged":[[0,12,0,15],[0,17,0,20],[0,22,0,25],[0,7,0,10],[17,1,17,23]]}
[null,null,null,null,null,null,null,{"$f":"Data!$G$1","v":2023},null,null,null,null,{"$f":"Data!$L$1","v":2024},null,null,null,null,{"$f":"Data!$Q$1","v":2025},null,null,null,null,"YoY Change"]
[null,"Greece (in GWh)",null,2022,2023,2024,null,{"$f":"IF(Data!$A$1=TRUE,Data!G24,Data!V24)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,Data!H24,Data!W24)","v":"H1"},{"$f":"IF(Data!$A$1=TRUE,Data!I24,Data!X24)","v":"9M"},{"$f":"IF(Data!$A$1=TRUE,Data!J24,Data!Y24)","v":"FY"},null,{"$f":"IF(Data!$A$1=TRUE,Data!G24,Data!V24)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,Data!H24,Data!W24)","v":"H1"},{"$f":"IF(Data!$A$1=TRUE,Data!I24,Data!X24)","v":"9M"},{"$f":"IF(Data!$A$1=TRUE,Data!J24,Data!Y24)","v":"FY"},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!L24=\"\",\"\",Data!L24),Data!AA24)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,IF(Data!M24=\"\",\"\",Data!M24),Data!AB24)","v":"H1"},{"$f":"IF(Data!$A$1=TRUE,IF(Data!N24=\"\",\"\",Data!N24),Data!AC24)","v":"9M"},{"$f":"IF(Data!$A$1=TRUE,IF(Data!O24=\"\",\"\",Data!O24),Data!AD24)","v":"FY"},null,{"$f":"M2","v":"Q1"},{"$f":"N2","v":"H1"},{"$f":"O2","v":"9M"},{"$f":"P2","v":"FY"}]
[]
[null,"PPC Generation",null,{"$f":"SUM(D5:D8)","v":22602},{"$f":"SUM(E5:E8)","v":19279.73},{"$f":"SUM(F5:F8)","v":19614.560000000001},null,{"$f":"SUM(H5:H8)","v":4286.24},8148.1100000000006,14217.279999999999,19279.73,null,{"$f":"SUM(M5:M8)","v":4244.2199999999993},{"$f":"SUM(N5:N8)","v":8690.86},{"$f":"SUM(O5:O8)","v":14750.57},{"$f":"SUM(P5:P8)","v":19614.560000000001},null,{"$f":"IF(SUM(R5:R8)=0,\"\",SUM(R5:R8))","v":4991.3610000000008},{"$f":"IF(SUM(S5:S8)=0,\"\",SUM(S5:S8))","v":8733.2999999999993},{"$f":"IF(SUM(T5:T8)=0,\"\",SUM(T5:T8))","v":13741.852000000001},{"$f":"IF(SUM(U5:U8)=0,\"\",SUM(U5:U8))","v":""},null,{"$f":"IF(ISERROR(R4/M4-1),\"\",R4/M4-1)","v":0.17603729307151883},{"$f":"IF(ISERROR(S4/N4-1),\"\",S4/N4-1)","v":4.8832911817702218E-3},{"$f":"IF(ISERROR(T4/O4-1),\"\",T4/O4-1)","v":-6.8385018341663995E-2},{"$f":"IF(ISERROR(U4/P4-1),\"\",U4/P4-1)","v":""}]
[null,"Lignite",null,{"$f":"Data!C27","v":5460},{"$f":"Data!D27","v":4513.21},{"$f":"Data!E27","v":3236.31},null,{"$f":"IF(Data!$A$1=TRUE,Data!G27,Data!V27)","v":1445.47},{"$f":"IF(Data!$A$1=TRUE,Data!H27,Data!W27)","v":2138.86},{"$f":"IF(Data!$A$1=TRUE,Data!I27,Data!X27)","v":3288.82},{"$f":"IF(Data!$A$1=TRUE,Data!J27,Data!Y27)","v":4513.21},null,{"$f":"IF(Data!$A$1=TRUE,Data!L27,Data!AA27)","v":1050.23},{"$f":"IF(Data!$A$1=TRUE,Data!M27,Data!AB27)","v":1498.37},{"$f":"IF(Data!$A$1=TRUE,Data!N27,Data!AC27)","v":2324.54},{"$f":"IF(Data!$A$1=TRUE,Data!O27,Data!AD27)","v":3236.31},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!Q27=\"\",\"\",Data!Q27),Data!AF27)","v":1127.21},{"$f":"IF(Data!$A$1=TRUE,IF(Data!R27=\"\",\"\",Data!R27),Data!AG27)","v":1412.5550000000001},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S27=\"\",\"\",Data!S27),Data!AH27)","v":1916.4570000000001},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T27=\"\",\"\",Data!T27),Data!AI27)","v":""},null,{"$f":"IF(ISERROR(R5/M5-1),\"\",R5/M5-1)","v":7.3298229911543222E-2},{"$f":"IF(ISERROR(S5/N5-1),\"\",S5/N5-1)","v":-5.7272235829601392E-2},{"$f":"IF(ISERROR(T5/O5-1),\"\",T5/O5-1)","v":-0.17555430321698051},{"$f":"IF(ISERROR(U5/P5-1),\"\",U5/P5-1)","v":""}]
[null,"Gas",null,{"$f":"Data!C28","v":8678},{"$f":"Data!D28","v":6284.3899999999994},{"$f":"Data!E28","v":7711.4000000000015},null,{"$f":"IF(Data!$A$1=TRUE,Data!G28,Data!V28)","v":1179.57},{"$f":"IF(Data!$A$1=TRUE,Data!H28,Data!W28)","v":2596.92},{"$f":"IF(Data!$A$1=TRUE,Data!I28,Data!X28)","v":4645.3899999999994},{"$f":"IF(Data!$A$1=TRUE,Data!J28,Data!Y28)","v":6284.3899999999994},null,{"$f":"IF(Data!$A$1=TRUE,Data!L28,Data!AA28)","v":1330.39},{"$f":"IF(Data!$A$1=TRUE,Data!M28,Data!AB28)","v":3105.11},{"$f":"IF(Data!$A$1=TRUE,Data!N28,Data!AC28)","v":5402.6200000000008},{"$f":"IF(Data!$A$1=TRUE,Data!O28,Data!AD28)","v":7711.4000000000015},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!Q28=\"\",\"\",Data!Q28),Data!AF28)","v":2253.0700000000002},{"$f":"IF(Data!$A$1=TRUE,IF(Data!R28=\"\",\"\",Data!R28),Data!AG28)","v":3679.0889999999999},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S28=\"\",\"\",Data!S28),Data!AH28)","v":5364.1329999999998},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T28=\"\",\"\",Data!T28),Data!AI28)","v":""},null,0.69354099173926431,0.1848498120839519,-7.1237658765563872E-3,""]
[null,"Oil",null,{"$f":"Data!C29","v":3973},{"$f":"Data!D29","v":3685.01},{"$f":"Data!E29","v":3870.43},null,{"$f":"IF(Data!$A$1=TRUE,Data!G29,Data!V29)","v":680.37},{"$f":"IF(Data!$A$1=TRUE,Data!H29,Data!W29)","v":1529.7},{"$f":"IF(Data!$A$1=TRUE,Data!I29,Data!X29)","v":2925.1000000000004},{"$f":"IF(Data!$A$1=TRUE,Data!J29,Data!Y29)","v":3685.01},null,{"$f":"IF(Data!$A$1=TRUE,Data!L29,Data!AA29)","v":678.85},{"$f":"IF(Data!$A$1=TRUE,Data!M29,Data!AB29)","v":1658.6100000000001},{"$f":"IF(Data!$A$1=TRUE,Data!N29,Data!AC29)","v":3092.62},{"$f":"IF(Data!$A$1=TRUE,Data!O29,Data!AD29)","v":3870.43},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!Q29=\"\",\"\",Data!Q29),Data!AF29)","v":681.07},{"$f":"IF(Data!$A$1=TRUE,IF(Data!R29=\"\",\"\",Data!R29),Data!AG29)","v":1573.825},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S29=\"\",\"\",Data!S29),Data!AH29)","v":2943.5810000000001},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T29=\"\",\"\",Data!T29),Data!AI29)","v":""},null,3.2702364292553909E-3,-5.1118104919179341E-2,-4.8191824407783579E-2,""]
[null,"RES (incl. Large Hydro)",null,{"$f":"Data!C30","v":4491},{"$f":"Data!D30","v":4797.1200000000008},{"$f":"Data!E30","v":4796.42},null,{"$f":"IF(Data!$A$1=TRUE,Data!G30,Data!V30)","v":980.83},{"$f":"IF(Data!$A$1=TRUE,Data!H30,Data!W30)","v":1882.63},{"$f":"IF(Data!$A$1=TRUE,Data!I30,Data!X30)","v":3357.9700000000003},{"$f":"IF(Data!$A$1=TRUE,Data!J30,Data!Y30)","v":4797.1200000000008},null,{"$f":"IF(Data!$A$1=TRUE,Data!L30,Data!AA30)","v":1184.75},{"$f":"IF(Data!$A$1=TRUE,Data!M30,Data!AB30)","v":2428.77},{"$f":"IF(Data!$A$1=TRUE,Data!N30,Data!AC30)","v":3930.79},{"$f":"IF(Data!$A$1=TRUE,Data!O30,Data!AD30)","v":4796.42},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!Q30=\"\",\"\",Data!Q30),Data!AF30)","v":930.01099999999997},{"$f":"IF(Data!$A$1=TRUE,IF(Data!R30=\"\",\"\",Data!R30),Data!AG30)","v":2067.8310000000001},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S30=\"\",\"\",Data!S30),Data!AH30)","v":3517.681},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T30=\"\",\"\",Data!T30),Data!AI30)","v":""},null,-0.2150149820637266,-0.14860979014068842,-0.10509566779197055,""]
[]
[]
[null,"International (in GWh)",null,2022,2023,2024,null,{"$f":"IF(Data!$A$1=TRUE,Data!G24,Data!V24)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,Data!H24,Data!W24)","v":"H1"},{"$f":"IF(Data!$A$1=TRUE,Data!I24,Data!X24)","v":"9M"},{"$f":"IF(Data!$A$1=TRUE,Data!J24,Data!Y24)","v":"FY"},null,{"$f":"IF(Data!$A$1=TRUE,Data!G24,Data!V24)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,Data!H24,Data!W24)","v":"H1"},{"$f":"IF(Data!$A$1=TRUE,Data!I24,Data!X24)","v":"9M"},{"$f":"IF(Data!$A$1=TRUE,Data!J24,Data!Y24)","v":"FY"},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!L24=\"\",\"\",Data!L24),Data!AA24)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,IF(Data!M24=\"\",\"\",Data!M24),Data!AB24)","v":"H1"},{"$f":"IF(Data!$A$1=TRUE,IF(Data!N24=\"\",\"\",Data!N24),Data!AC24)","v":"9M"},{"$f":"IF(Data!$A$1=TRUE,IF(Data!O24=\"\",\"\",Data!O24),Data!AD24)","v":"FY"},null,{"$f":"M11","v":"Q1"},{"$f":"N11","v":"H1"},{"$f":"O11","v":"9M"},{"$f":"P11","v":"FY"}]
[]
[null,"PPC Generation",null,null,{"$f":"SUM(E14:E16)","v":1334.62},{"$f":"SUM(F14:F16)","v":1394.57},null,null,null,null,null,null,{"$f":"SUM(M14:M16)","v":370.59999999999997},666.03,888.62,1394.57,null,{"$f":"SUM(R14:R16)","v":582.88299999999992},1083.1770000000001,1552.5751893280001,null,null,{"$f":"IF(ISERROR(R13/M13-1),\"\",R13/M13-1)","v":0.57280895844576363},{"$f":"IF(ISERROR(S13/N13-1),\"\",S13/N13-1)","v":0.62631863429575274},{"$f":"IF(ISERROR(T13/O13-1),\"\",T13/O13-1)","v":0.74717560861560628}]
[null,"RES (Wind)",null,null,{"$f":"IF(Data!D38=0,\"\",Data!D38)","v":1244.5899999999999},{"$f":"IF(Data!E38=0,\"\",Data!E38)","v":1271.83},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$1=TRUE,Data!L38,Data!AA38)","v":348.76},{"$f":"IF(Data!$A$1=TRUE,Data!M38,Data!AB38)","v":600.96},{"$f":"IF(Data!$A$1=TRUE,Data!N38,Data!AC38)","v":785.21},{"$f":"IF(Data!$A$1=TRUE,Data!O38,Data!AD38)","v":1271.83},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!Q38=\"\",\"\",Data!Q38),Data!AF38)","v":552.96199999999999},{"$f":"IF(Data!$A$1=TRUE,IF(Data!R38=\"\",\"\",Data!R38),Data!AG38)","v":991.68},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S38=\"\",\"\",Data!S38),Data!AH38)","v":1398.448194328},{"$f":"IF(Data!$A$1=TRUE,IF(Data!#REF!=\"\",\"\",Data!#REF!),Data!#REF!)","v":{"$error":"#REF!"}},null,{"$f":"IF(ISERROR(R14/M14-1),\"\",R14/M14-1)","v":0.58550865924991391},{"$f":"IF(ISERROR(S14/N14-1),\"\",S14/N14-1)","v":0.65015974440894553},{"$f":"IF(ISERROR(T14/O14-1),\"\",T14/O14-1)","v":0.78098622575871413},{"$f":"IF(ISERROR(U14/P14-1),\"\",U14/P14-1)","v":""}]
[null,"RES (Solar)",null,{"$f":"IF(Data!C44=0,\"\",Data!C44)","v":""},{"$f":"IF(Data!D39=0,\"\",Data!D39)","v":90.03},{"$f":"IF(Data!E39=0,\"\",Data!E39)","v":119.03999999999999},null,{"$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$1=TRUE,Data!L39,Data!AA39)","v":21.84},{"$f":"IF(Data!$A$1=TRUE,Data!M39,Data!AB39)","v":65.069999999999993},{"$f":"IF(Data!$A$1=TRUE,Data!N39,Data!AC39)","v":103.41},{"$f":"IF(Data!$A$1=TRUE,Data!O39,Data!AD39)","v":119.03999999999999},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!Q39=\"\",\"\",Data!Q39),Data!AF39)","v":24.233000000000001},{"$f":"IF(Data!$A$1=TRUE,IF(Data!R39=\"\",\"\",Data!R39),Data!AG39)","v":74.384999999999991},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S39=\"\",\"\",Data!S39),Data!AH39)","v":131.43305299999997},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T44=\"\",\"\",Data!T44),Data!AI44)","v":0},null,{"$f":"IF(ISERROR(R15/M15-1),\"\",R15/M15-1)","v":0.10956959706959712},{"$f":"IF(ISERROR(S15/N15-1),\"\",S15/N15-1)","v":0.14315352697095429},{"$f":"IF(ISERROR(T15/O15-1),\"\",T15/O15-1)","v":0.27098977855139705}]
[null,"RES (Other)",null,{"$f":"IF(Data!C45=0,\"\",Data!C45)","v":0.43445332923266183},{"$f":"IF(Data!D40=0,\"\",Data!D40)","v":""},{"$f":"IF(Data!E40=0,\"\",Data!E40)","v":3.7},null,{"$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$1=TRUE,Data!L40,Data!AA40)","v":0},{"$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$1=TRUE,Data!O40,Data!AD40)","v":3.7},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!Q40=\"\",\"\",Data!Q40),Data!AF40)","v":5.6879999999999997},{"$f":"IF(Data!$A$1=TRUE,IF(Data!R40=\"\",\"\",Data!R40),Data!AG40)","v":17.111999999999998},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S40=\"\",\"\",Data!S40),Data!AH40)","v":22.693941999999996},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T45=\"\",\"\",Data!T45),Data!AI45)","v":""},null,{"$f":"IF(ISERROR(R16/M16-1),\"\",R16/M16-1)","v":""},{"$f":"IF(ISERROR(S16/N16-1),\"\",S16/N16-1)","v":""},{"$f":"IF(ISERROR(T16/O16-1),\"\",T16/O16-1)","v":""}]
[]
[null,"Sources: Company data, IPTO, Transelectrica. Based on provisional data for Q3 2025 and 9M 2025."]

{"sheet":"Market Shares","index":6,"n_rows":14,"n_cols":21,"rows_kept":14,"cut":false,"hidden":false,"merged":[[0,12,0,15],[0,17,0,20],[0,7,0,10],[13,1,13,18]]}
[null,null,null,null,null,null,null,{"$f":"Data!$G$1","v":2023},null,null,null,null,{"$f":"Data!$L$1","v":2024},null,null,null,null,{"$f":"Data!$Q$1","v":2025}]
[null,"PPC Market Shares (Greece)",null,2022,2023,2024,null,{"$f":"IF(Data!$A$1=TRUE,Data!G43,Data!V43)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,Data!H43,Data!W43)","v":"H1"},{"$f":"IF(Data!$A$1=TRUE,Data!I43,Data!X43)","v":"9M"},{"$f":"IF(Data!$A$1=TRUE,Data!J43,Data!Y43)","v":"FY"},null,{"$f":"IF(Data!$A$1=TRUE,Data!G43,Data!V43)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,Data!H43,Data!W43)","v":"H1"},{"$f":"IF(Data!$A$1=TRUE,Data!I43,Data!X43)","v":"9M"},{"$f":"IF(Data!$A$1=TRUE,Data!J43,Data!Y43)","v":"FY"},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!L43=\"\",\"\",Data!L43),IF(Data!AA43=\"\",\"\",Data!AA43))","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,IF(Data!M43=\"\",\"\",Data!M43),IF(Data!AB43=\"\",\"\",Data!AB43))","v":"H1"},{"$f":"IF(Data!$A$1=TRUE,IF(Data!N43=\"\",\"\",Data!N43),IF(Data!AC43=\"\",\"\",Data!AC43))","v":"9M"},{"$f":"IF(Data!$A$1=TRUE,IF(Data!O43=\"\",\"\",Data!O43),IF(Data!AD43=\"\",\"\",Data!AD43))","v":"FY"}]
[]
[null,"Generation Market Share (average)",null,{"$f":"Data!C45","v":0.43445332923266183},{"$f":"Data!D45","v":0.39528306702950655},{"$f":"Data!E45","v":0.34409136352528674},null,{"$f":"IF(Data!$A$1=TRUE,Data!G45,Data!V45)","v":0.39095437327211219},{"$f":"IF(Data!$A$1=TRUE,Data!H45,Data!W45)","v":0.373160897589142},{"$f":"IF(Data!$A$1=TRUE,Data!I45,Data!X45)","v":0.38579796491985974},{"$f":"IF(Data!$A$1=TRUE,Data!J45,Data!Y45)","v":0.39528306702950655},null,{"$f":"IF(Data!$A$1=TRUE,Data!L45,Data!AA45)","v":0.33218384687149749},{"$f":"IF(Data!$A$1=TRUE,Data!M45,Data!AB45)","v":0.3291745543326674},{"$f":"IF(Data!$A$1=TRUE,Data!N45,Data!AC45)","v":0.34543034391121163},{"$f":"IF(Data!$A$1=TRUE,Data!O45,Data!AD45)","v":0.34409136352528674},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!Q45=\"\",\"\",Data!Q45),IF(Data!AF45=\"\",\"\",Data!AF45))","v":0.3435907239003862},{"$f":"IF(Data!$A$1=TRUE,IF(Data!R45=\"\",\"\",Data!R45),IF(Data!AG45=\"\",\"\",Data!AG45))","v":0.31826485614088129},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S45=\"\",\"\",Data!S45),IF(Data!AH45=\"\",\"\",Data!AH45))","v":0.30632849794097639},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T45=\"\",\"\",Data!T45),IF(Data!AI45=\"\",\"\",Data!AI45))","v":""}]
[]
[null,"Retail Market Share (average)",null,{"$f":"Data!C47","v":0.62393251623410517},{"$f":"Data!D47","v":0.56510240431483938},{"$f":"Data!E47","v":0.50657596177284825},null,{"$f":"IF(Data!$A$1=TRUE,Data!G47,Data!V47)","v":0.60799830674935729},{"$f":"IF(Data!$A$1=TRUE,Data!H47,Data!W47)","v":0.5817904188148062},{"$f":"IF(Data!$A$1=TRUE,Data!I47,Data!X47)","v":0.57338560764161184},{"$f":"IF(Data!$A$1=TRUE,Data!J47,Data!Y47)","v":0.56510240431483938},null,{"$f":"IF(Data!$A$1=TRUE,Data!L47,Data!AA47)","v":0.50618518976778226},{"$f":"IF(Data!$A$1=TRUE,Data!M47,Data!AB47)","v":0.50258767631929302},{"$f":"IF(Data!$A$1=TRUE,Data!N47,Data!AC47)","v":0.50494950184084408},{"$f":"IF(Data!$A$1=TRUE,Data!O47,Data!AD47)","v":0.50657596177284825},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!Q47=\"\",\"\",Data!Q47),IF(Data!AF47=\"\",\"\",Data!AF47))","v":0.50156928073752616},{"$f":"IF(Data!$A$1=TRUE,IF(Data!R47=\"\",\"\",Data!R47),IF(Data!AG47=\"\",\"\",Data!AG47))","v":0.5020286928216775},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S47=\"\",\"\",Data!S47),IF(Data!AH47=\"\",\"\",Data!AH47))","v":0.50921118976618251},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T47=\"\",\"\",Data!T47),IF(Data!AI47=\"\",\"\",Data!AI47))","v":""}]
[null,"Retail Market Share (Mainland end of period)1",null,{"$f":"Data!C48","v":0.63290000000000002},{"$f":"Data!D48","v":0.56110000000000004},{"$f":"Data!E48","v":0.51919999999999999},null,{"$f":"IF(Data!$A$1=TRUE,Data!G48,Data!V48)","v":0.61529999999999996},{"$f":"IF(Data!$A$1=TRUE,Data!H48,Data!W48)","v":0.54990000000000006},{"$f":"IF(Data!$A$1=TRUE,Data!I48,Data!X48)","v":0.54100000000000004},{"$f":"IF(Data!$A$1=TRUE,Data!J48,Data!Y48)","v":0.56110000000000004},null,{"$f":"IF(Data!$A$1=TRUE,Data!L48,Data!AA48)","v":0.50849999999999995},{"$f":"IF(Data!$A$1=TRUE,Data!M48,Data!AB48)","v":0.52529999999999999},{"$f":"IF(Data!$A$1=TRUE,Data!N48,Data!AC48)","v":0.50600000000000001},{"$f":"IF(Data!$A$1=TRUE,Data!O48,Data!AD48)","v":0.51919999999999999},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!Q48=\"\",\"\",Data!Q48),IF(Data!AF48=\"\",\"\",Data!AF48))","v":0.49869999999999998},{"$f":"IF(Data!$A$1=TRUE,IF(Data!R48=\"\",\"\",Data!R48),IF(Data!AG48=\"\",\"\",Data!AG48))","v":0.49590000000000001},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S48=\"\",\"\",Data!S48),IF(Data!AH48=\"\",\"\",Data!AH48))","v":0.49209999999999998},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T48=\"\",\"\",Data!T48),IF(Data!AI48=\"\",\"\",Data!AI48))","v":""}]
[]
[]
[null,"PPC Market Shares (Romania)2"]
[null,"Generation Market Share on RES (average)³",null,null,{"$f":"Data!D53","v":0.14103292973397946},{"$f":"Data!E53","v":0.15585738616344555},null,{"$f":"IF(Data!$A$1=TRUE,Data!G53,Data!V53)","v":{"$error":"#REF!"}},{"$f":"IF(Data!$A$1=TRUE,Data!H53,Data!W53)","v":{"$error":"#REF!"}},{"$f":"IF(Data!$A$1=TRUE,Data!I53,Data!X53)","v":{"$error":"#REF!"}},{"$f":"IF(Data!$A$1=TRUE,Data!J53,Data!Y53)","v":{"$error":"#REF!"}},null,{"$f":"IF(Data!$A$1=TRUE,Data!L53,Data!AA53)","v":0.14338775826046582},{"$f":"IF(Data!$A$1=TRUE,Data!M53,Data!AB53)","v":0.14234360540539384},{"$f":"IF(Data!$A$1=TRUE,Data!N53,Data!AC53)","v":0.131596328536183},{"$f":"IF(Data!$A$1=TRUE,Data!O53,Data!AD53)","v":0.15585738616344555},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!Q53=\"\",\"\",Data!Q53),IF(Data!AF53=\"\",\"\",Data!AF53))","v":0.26386370750974614},{"$f":"IF(Data!$A$1=TRUE,IF(Data!R53=\"\",\"\",Data!R53),IF(Data!AG53=\"\",\"\",Data!AG53))","v":0.23257811047327195},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S53=\"\",\"\",Data!S53),IF(Data!AH53=\"\",\"\",Data!AH53))","v":0.22206894152044587},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T53=\"\",\"\",Data!T53),IF(Data!AI53=\"\",\"\",Data!AI53))","v":""}]
[null,"Retail Market Share (average)",null,null,{"$f":"Data!D54","v":0.17871608355805091},{"$f":"Data!E54","v":0.15999400515382164},null,{"$f":"IF(Data!$A$1=TRUE,Data!G54,Data!V54)","v":0.20628199835575642},{"$f":"IF(Data!$A$1=TRUE,Data!H54,Data!W54)","v":0.19146065206803958},{"$f":"IF(Data!$A$1=TRUE,Data!I54,Data!X54)","v":0.18443308509489212},{"$f":"IF(Data!$A$1=TRUE,Data!J54,Data!Y54)","v":0.17871608355805091},null,{"$f":"IF(Data!$A$1=TRUE,Data!L54,Data!AA54)","v":0.15735219152462457},{"$f":"IF(Data!$A$1=TRUE,Data!M54,Data!AB54)","v":0.15492418196328811},{"$f":"IF(Data!$A$1=TRUE,Data!N54,Data!AC54)","v":0.15806182509801311},{"$f":"IF(Data!$A$1=TRUE,Data!O54,Data!AD54)","v":0.15999400515382164},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!Q54=\"\",\"\",Data!Q54),IF(Data!AF54=\"\",\"\",Data!AF54))","v":0.16378049917832183},{"$f":"IF(Data!$A$1=TRUE,IF(Data!R54=\"\",\"\",Data!R54),IF(Data!AG54=\"\",\"\",Data!AG54))","v":0.15784433757043725},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S54=\"\",\"\",Data!S54),IF(Data!AH54=\"\",\"\",Data!AH54))","v":0.15526390945878135},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T54=\"\",\"\",Data!T54),IF(Data!AI54=\"\",\"\",Data!AI54))","v":""}]
[]
[null,"Source: Company data. Based on provisional data for Q3 2025 and 9M 2025. 1. ΕnEx monthly reports  2. ANRE  3. Market Share in RES excl. Large Hydro"]

{"sheet":"Installed Capacity","index":7,"n_rows":41,"n_cols":8,"rows_kept":41,"cut":false,"hidden":false,"merged":[[43,1,43,5]]}
[]
[null,null,null,"31.12.2023","31.12.2024","31.03.2025","30.06.2025","30.09.2025"]
[]
[null,"Installed Capacity (in MW) - Greece",null,{"$f":"SUM(D5:D8)","v":10106.64},{"$f":"SUM(E5:E8)","v":10273.029999999999},{"$f":"SUM(F5:F8)","v":11002.05},{"$f":"SUM(G5:G8)","v":11090},{"$f":"SUM(H5:H8)","v":11067.577499999999}]
[null,"Gas",null,2689.25,2689.25,2689.25,2689,2689.25]
[null,"Oil",null,1820.69,1802.6,1848,1848,1755.4119999999998]
[null,"Lignite",null,1625,1655,1655,1655,1655]
[null,"RES",null,{"$f":"SUM(D9:D12)","v":3971.7},4126.1799999999994,{"$f":"SUM(F9:F12)","v":4809.7999999999993},{"$f":"SUM(G9:G12)","v":4898},{"$f":"SUM(H9:H12)","v":4967.9155000000001}]
[null,"Large Hydro",null,3170.7,3170.7,3170.7,3171,3170.7]
[null,"Wind",null,273,273.24,316.24,319,319.10000000000002]
[null,"Solar",null,445,599.24,1240.24,1323,1393.4]
[null,"Other",null,83,83,82.62,85,84.715499999999992]
[]
[null,null,null,{"$f":"D2","v":"31.12.2023"},{"$f":"E2","v":"31.12.2024"},{"$f":"F2","v":"31.03.2025"},"30.06.2025","30.09.2025"]
[]
[null,"Installed Capacity (in MW) - Romania",null,{"$f":"SUM(D17:D19)","v":597},{"$f":"SUM(E17:E19)","v":1336},{"$f":"SUM(F17:F19)","v":1336},{"$f":"SUM(G17:G19)","v":1336},{"$f":"SUM(H17:H19)","v":1336.3510000000001}]
[null,"Wind",null,499,1183,1183,1183,1183]
[null,"Solar",null,98,124,124,124,124]
[null,"Other",null,0,29,29,29,29.350999999999999]
[]
[null,null,null,{"$f":"D2","v":"31.12.2023"},{"$f":"E2","v":"31.12.2024"},{"$f":"F2","v":"31.03.2025"},"30.06.2025","30.09.2025"]
[]
[null,"Installed Capacity (in MW) - Bulgaria",null,{"$f":"D24","v":0},{"$f":"E24","v":18},{"$f":"F24","v":18},{"$f":"G24","v":18},{"$f":"H24","v":18}]
[null,"Wind",null,0,18,18,18,18]
[]
[null,null,null,{"$f":"D2","v":"31.12.2023"},{"$f":"E2","v":"31.12.2024"},"31.03.2025","30.06.2025","30.09.2025"]
[]
[null,"Installed Capacity (in MW) - Italy",null,{"$f":"D29","v":0},{"$f":"E29","v":0},{"$f":"F29","v":32},{"$f":"G29","v":32},{"$f":"H29","v":32}]
[null,"Solar",null,null,null,32,32,32]
[]
[null,null,null,{"$f":"D2","v":"31.12.2023"},{"$f":"E2","v":"31.12.2024"},{"$f":"F2","v":"31.03.2025"},"30.06.2025","30.09.2025"]
[]
[null,"Installed Capacity (in MW) - GROUP",null,{"$f":"SUM(D34:D37)","v":10703.64},11627.029999999999,{"$f":"SUM(F34:F37)","v":12388.05},{"$f":"SUM(G34:G37)+1","v":12477},{"$f":"SUM(H34:H37)","v":12453.928499999998}]
[null,"Gas",null,{"$f":"D5","v":2689.25},2689.25,2689.25,{"$f":"G5","v":2689},2689.25]
[null,"Oil",null,1820.69,1802.6,1848,{"$f":"G6","v":1848},1755.4119999999998]
[null,"Lignite",null,1625,1655,1655,{"$f":"G7","v":1655},1655]
[null,"RES",null,{"$f":"SUM(D38:D41)","v":4568.7},5480.1799999999994,{"$f":"SUM(F38:F41)","v":6195.7999999999993},{"$f":"SUM(G38:G41)","v":6284},6354.2664999999988]
[null,"Large Hydro",null,{"$f":"D9","v":3170.7},{"$f":"E9","v":3170.7},{"$f":"F9","v":3170.7},{"$f":"G9","v":3171},{"$f":"H9","v":3170.7}]
[null,"Wind",null,{"$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}]
[null,"Solar",null,{"$f":"D11+D18+D29","v":543},{"$f":"E11+E18+E29","v":723.24},{"$f":"F11+F18+F29","v":1396.24},{"$f":"G11+G18+G29","v":1479},{"$f":"H11+H18+H29","v":1549.4}]
[null,"Other",null,{"$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}]

{"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,{"$f":"Data!$G$1","v":2023},null,null,null,null,{"$f":"Data!$L$1","v":2024},null,null,null,null,{"$f":"Data!$Q$1","v":2025}]
[null,"Other Operational KPIs",null,2022,2023,2024,null,{"$f":"IF(Data!$A$1=TRUE,Data!G2,Data!V2)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,Data!H2,Data!W2)","v":"H1"},{"$f":"IF(Data!$A$1=TRUE,Data!I2,Data!X2)","v":"9M"},{"$f":"IF(Data!$A$1=TRUE,Data!J2,Data!Y2)","v":"FY"},null,"Q1","H1","9M","FY",null,"Q1","H1","9M",{"$f":"IF(Data!$A$1=TRUE,Data!O2,Data!AD2)","v":"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"]
[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]
[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"]
[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]
[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"]
[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"]
[]
[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"]
[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"]
[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"]
[]
[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]
[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]
[null,"Charging points installed (Greece & Romania)",null,1360,2401,3087,null,null,null,1731,2401,null,2490,2696,2925,3087,null,3267,3509,3752]
[]
[null,"1. Based on provisional data for Q3 2025 and 9M 2025."]

{"sheet":"Income Statement","index":9,"n_rows":40,"n_cols":11,"rows_kept":40,"cut":false,"hidden":false,"merged":[[42,1,47,1],[1,3,1,10],[39,1,39,4]]}
[]
[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"]
[null,"REVENUES:"]
[null,"Revenue from energy sales",10712.718999999999,6409.2179999999998,6588.4610000000002,null,3455.049,2968.174,null,4905.4610000000002,5396.0519999999997]
[null,"Revenue from natural gas sales",4.92,58.558,189.41800000000001,null,128.93600000000001,113.895,null,123.813,140.64699999999999]
[null,"Other sales",535.46799999999996,1218.991,2200.7280000000001,null,1061.567,943.69799999999998,null,1553.104,1730.902]
[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},{"$f":"SUM(K6:K8)","v":7267.6009999999997}]
[]
[null,"EXPENSES:"]
[null,"Payroll cost",768.55399999999997,782.15599999999995,939.20899999999995,null,534.32100000000003,440.94600000000003,null,681.21,777.58900000000006]
[null,"Merchandise",0,1.1259999999999999,428.28800000000001,null,271.149,107.619,null,239.32400000000001,411.50700000000001]
[null,"Liquid Fuels",853.23900000000003,724.52200000000005,725.20500000000004,null,300.7,297.26900000000001,null,585.30899999999997,575.30399999999997]
[null,"Natural Gas",1758.1610000000001,739.93899999999996,882.73099999999999,null,462.36,380.36799999999999,null,608.13599999999997,620.02599999999995]
[null,"Depreciation and amortization    ",640.38,672.15899999999999,928.36400000000003,null,557.94600000000003,446.541,null,683.60900000000004,847.70899999999995]
[null,"Energy purchases",4720.24,1944.223,1722.3489999999999,null,967.68499999999995,658.41300000000001,null,1255.1990000000001,1461.905]
[null,"Emission allowances",1037.5450000000001,826.20899999999995,833.15300000000002,null,332.84899999999999,362.01499999999999,null,607.54499999999996,504.37700000000001]
[null,"Provisions for expected credit losses",207.52600000000001,186.262,46.84,null,-41.706000000000003,116.066,null,123.947,14.66]
[null,"Financial (income)/expense, net",288.98700000000002,282.43700000000001,373.75200000000001,null,220.95599999999999,180.51900000000001,null,260.762,334.73399999999998]
[null,"Impairment loss on assets, bargain purchase gain and gain from remeasurment of investment in associates",-197.67500000000001,-209.45699999999999,207.21100000000001,null,-6.9139999999999997,1.492,null,14.022,-10.855]
[null,"(Gains)/losses from associates and joint ventures",-61.677,5.08,3.512,null,-4.6239999999999997,-0.73399999999999999,null,0.54600000000000004,-7.7809999999999997]
[null,"Other (income) / expenses, net",1263.8229999999999,1100.6880000000001,1681.394,null,834.12,784.245,null,1254.777,1218.1199999999999]
[null,"Total",{"$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}]
[]
[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},{"$f":"K9-K24","v":520.30599999999868}]
[null,"Income tax  ",17.081,-137.23099999999999,-19.428999999999998,null,-69.058000000000007,-61.981999999999999,null,-68.738,-139.982]
[]
[null,"NET PROFIT  / (LOSS)",{"$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}]
[]
[]
[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}]
[null,"Non – controlling interests",10.087999999999999,56.66,35.381999999999998,null,21.29,64.123999999999995,null,77.251000000000005,42.8]
[]
[null,"Earnings / (Losses) per share, basic and dilluted",-0.02,1.181,0.43,null,0.36384088875454673,0.34512965680662833,null,0.33900000000000002,0.96799999999999997]
[]
[null,"Weighted average number of shares (in m.)",380104130,370.37020899999999,352.673699,null,347.299193,361.89734600000003,null,360.21079992,348.56065000000001]
[]
[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":14,"rows_kept":52,"cut":false,"hidden":false,"merged":[[51,1,51,10],[1,3,1,13]]}
[]
[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"]
[]
[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]
[]
[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]
[null,"Unbilled revenue",-154.88200000000001,226.804,169.13499999999999,null,158.01599999999999,11.423999999999999,null,46.561,216.88900000000001,null,342.78300000000002,123.871]
[null,"Bargain gain from Romanian subsidiaries acqusition",0,-243.17500000000001,0,null,0,0]
[null,"Other adjustments",37.683,192.36199999999999,254.29400000000001,null,119.905,-28.437000000000001,null,17.834,103.95699999999999,null,179.32,-4.8280000000000003]
[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},{"$f":"SUM(N8:N14)","v":1442.25}]
[]
[null,"(Increase)/decrease in:"]
[null,"Trade receivables",-487.41800000000001,-322.66800000000001,1.8520000000000001,null,21.821000000000002,-105.645,null,-75.126999999999995,-4.1150000000000002,null,-244.559,-332.30900000000003]
[null,"Inventories   ",-205.102,-84.513999999999996,-4.165,null,-11.388999999999999,-35.295999999999999,null,-67.036000000000001,23.048999999999999,null,12.462999999999999,-134.011]
[null,"Increase/(decrease) in:"]
[null,"Trade payables",33.67,441.952,423.75,null,-279.08100000000002,-356.85,null,-269.18299999999999,-219.86699999999999,null,-185.87799999999999,-259.76900000000001]
[null,"Proceeds from long-term contract liabilities",134.21600000000001,95.471999999999994,154.691,null,31.571999999999999,41.841000000000001,null,90.296999999999997,63.618000000000002,null,94.855000000000004,121.223]
[null,"Other receivables/payables",198.98099999999999,-64.748000000000005,-390.95800000000003,null,58.738999999999997,627.69899999999996,null,113.69499999999999,-139.40100000000001,null,-496.68900000000002,-167.315]
[]
[null,"Net Cash from / (used in) Operating Activities",{"$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}]
[]
[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]
[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]
[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]
[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]
[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]
[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},{"$f":"SUM(N28:N32)","v":-1670.905}]
[]
[null,"Cash Flows from Financing Activities"]
[null,"Net change in short-term borrowings",-163.00399999999999,-39.968000000000004,-17.079000000000001,null,78.284000000000006,197.273,null,425.85399999999998,96.555000000000007,null,190.13300000000001,411.73200000000003]
[null,"Proceeds from long-term borrowing",392.30399999999997,2424.9,2378.163,null,372.47899999999998,400.887,null,876.47900000000004,546.68399999999997,null,839.27499999999998,1358.913]
[null,"Principal payments of long-term borrowing",-471.404,-1276.5260000000001,-1193.018,null,-398.012,-105.623,null,-675.06299999999999,-507.22899999999998,null,-737.38900000000001,-777.86599999999999]
[null,"Principal lease payments of right-of-use assets",-39.122,-49.615000000000002,-86.63,null,-14.874000000000001,-17.408999999999999,null,-39.491,-35.813000000000002,null,-64.134,-60.091999999999999]
[null,"Interest paid and loans’ issuance fees",-160.36799999999999,-198.16399999999999,-340.50099999999998,null,-101.29900000000001,-63.128,null,-186.97300000000001,-150.61500000000001,null,-243.92400000000001,-241.49]
[null,"Dividends paid",-41.65,-62.475000000000001,-154.89599999999999,null,0,0,null,-29.6,-44.606000000000002,null,-134.071,-167.04900000000001]
[null,"Treasury shares",-40.683,-109.125,-171.548,null,-25.216999999999999,-37.155999999999999,null,-66.180000000000007,-66.203999999999994,null,-110.65,-88.387]
[null,"Proceeds from the sale of subsidiary",1323.2760000000001]
[null,"Share Capital from NCI",0,15.611000000000001,0,null,0,0]
[null,"Net Cash from / (used in) Financing Activities",{"$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}]
[]
[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},{"$f":"+N25+N33+N45","v":-565.07500000000005}]
[null,"Cash and cash equivalents at the beginning of the period",2832.3510000000001,3159.4839999999999,2599.8020000000001,null,2599.8020000000001,1998.59,null,1998.59,2599.8020000000001,null,2599.8020000000001,1998.59]
[null,"Net foreign exchange difference",null,null,null,null,null,null,null,-3.35,0,null,0,-5.1660578992918893]
[null,"Cash and cash equivalents at the end of the period",{"$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}]
[]
[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":45,"n_cols":8,"rows_kept":45,"cut":false,"hidden":false,"merged":[[44,1,44,6],[1,2,1,7]]}
[]
[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"]
[]
[null,"ASSETS"]
[]
[null,"Non – Current Assets:"]
[null,"   Property, plant and equipment, net",13299.047,16160.601000000001,null,16352.556,16610.137999999999,16823.308000000001]
[null,"   Intangible assets, net",1112.5550000000001,957.24900000000002,null,891.76300000000003,1047.2260000000001,1017.019]
[null,"   Deferred tax asset",292.654,645.89599999999996,null,643.20399999999995,618.19100000000003,543.16200000000003]
[null,"   Other non- current assets",454.24799999999999,1100.604,null,1125.3689999999999,1175.4839999999999,1192.732]
[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},{"$f":"SUM(H9:H12)","v":19576.221000000001}]
[]
[null,"Current Assets:"]
[null,"   Inventories",1046.5309999999999,1290.348,null,1321.7929999999999,1346.374,1411.3989999999999]
[null,"   Trade receivables",1552.674,1593.04,null,1777.4269999999999,1701.319,1895.086]
[null,"   Cash and cash equivalents and Restricted cash",2777.2890000000002,2378.0419999999999,null,2760.7869999999998,2147.0160000000001,1828.829]
[null,"   Other current assets",3322.33,3193.549,null,2667.3609999999999,2767.4569999999999,2713.9920000000002]
[null,"Total Current Assets",{"$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}]
[]
[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},{"$f":"H13+H20","v":27425.527000000002}]
[]
[null,"EQUITY AND LIABILITIES "]
[null,"EQUITY:"]
[null,"      Total Equity attributable to owners of the Parent",4550.75,5046.4669999999996,null,5076.1679999999997,5043.7700000000004,5252.848]
[null,"      Non-Controlling interests",813.44100000000003,994.47900000000004,null,1006.89,961.33600000000001,986.91]
[null," Total Equity",{"$f":"SUM(C26:C27)","v":5364.1909999999998},6040.9459999999999,null,{"$f":"SUM(F26:F27)","v":6083.058},{"$f":"SUM(G26:G27)","v":6005.1060000000007},{"$f":"SUM(H26:H27)","v":6239.7579999999998}]
[]
[null,"Non-Current Liabilities:"]
[null,"   Long - term borrowings ",4419.7950000000001,6233.0159999999996,null,5715.5739999999996,6029.9269999999997,6257.51]
[null,"   Provisions",799.85500000000002,743.673,null,726.697,702.10199999999998,678.66]
[null,"   Financial liability from NCI Put option",1431.001,1463.914,null,1473.4290000000001,1482.9449999999999,1492.46]
[null,"   Other non-current liabilities ",3916.761,4778.9120000000003,null,4845.34,4830.5940000000001,4822.9650000000001]
[null,"Total Non-Current Liabilities  ",{"$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}]
[]
[null,"Current Liabilities:"]
[null,"   Trade and other payables  ",2095.15,2729.14,null,2342.9470000000001,2449.6509999999998,2414.1219999999998]
[null,"   Short – term borrowings and Current portion of long - term borrowings",1421.1310000000001,922.57500000000005,null,1904.9359999999999,1745.317,1870.8209999999999]
[null,"   Other current liabilities ",4409.4440000000004,4407.1530000000002,null,4448.2790000000005,4167.5630000000001,3649.2310000000002]
[null,"Total Current Liabilities ",{"$f":"SUM(C38:C40)","v":7925.7250000000004},8058.8680000000004,null,{"$f":"SUM(F38:F40)","v":8696.1620000000003},8362.530999999999,{"$f":"SUM(H38:H40)","v":7934.1739999999991}]
[]
[null,"Total Equity and Liabilities",{"$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}]
[]
[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":"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,{"$f":"Data!$G$1","v":2023},null,null,null,null,{"$f":"Data!$L$1","v":2024},null,null,null,null,{"$f":"Data!$Q$1","v":2025},null,null,null,null,"YoY Change (%)"]
[null,"(in €m)",null,"20231","20241",null,{"$f":"IF(Data!$A$1=TRUE,Data!G2,Data!V2)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,Data!H2,Data!W2)","v":"H1"},{"$f":"IF(Data!$A$1=TRUE,Data!I2,Data!X2)","v":"9M"},{"$f":"IF(Data!$A$1=TRUE,Data!J2,Data!Y2)","v":"FY"},null,{"$f":"IF(Data!$A$1=TRUE,Data!G2,Data!V2)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,Data!H2,Data!W2)","v":"H1"},{"$f":"IF(Data!$A$1=TRUE,Data!I2,Data!X2)","v":"9M"},{"$f":"IF(Data!$A$1=TRUE,Data!J2,Data!Y2)","v":"FY"},null,{"$f":"IF(Data!$A$1=TRUE,Data!G2,Data!V2)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,Data!H2,Data!W2)","v":"H1"},{"$f":"IF(Data!$A$1=TRUE,Data!N2,Data!AC2)","v":"9M"},"FY",null,{"$f":"L2","v":"Q1"},{"$f":"M2","v":"H1"},{"$f":"N2","v":"9M"},{"$f":"O2","v":"FY"}]
[]
[null,"Investments",null,{"$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},{"$f":"SUM(M6:M11)","v":1121.59342386},1607.1369999999997,3047.8990000000003,null,{"$f":"IF(SUM(Q6:Q11)=0,\"\",SUM(Q6:Q11))","v":476.38499999999999},{"$f":"IF(SUM(R6:R11)=0,\"\",SUM(R6:R11))","v":1300.769},1916.9,"",null,{"$f":"IF(ISERROR(Q4/L4-1),\"\",Q4/L4-1)","v":-4.8617116244515701E-2},{"$f":"IF(ISERROR(R4/M4-1),\"\",R4/M4-1)","v":0.15975091537480801},{"$f":"IF(ISERROR(S4/N4-1),\"\",S4/N4-1)","v":0.19274212466018792},{"$f":"IF(ISERROR(T4/O4-1),\"\",T4/O4-1)","v":""}]
[]
[null,"Renewables2",null,{"$f":"Data!D80","v":843},{"$f":"Data!E80","v":1289},null,null,null,null,null,null,{"$f":"IF(Data!$A$1=TRUE,Data!L80,Data!AA80)","v":191.631},{"$f":"IF(Data!$A$1=TRUE,Data!M80,Data!AB80)","v":280.31842386},{"$f":"IF(Data!$A$1=TRUE,Data!N80,Data!AC80)","v":344.52600000000001},{"$f":"IF(Data!$A$1=TRUE,Data!O80,Data!AD80)","v":1289},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!Q80=\"\",\"\",Data!Q80),Data!AF80)","v":104.04600000000001},{"$f":"IF(Data!$A$1=TRUE,IF(Data!R80=\"\",\"\",Data!R80),Data!AG80)","v":436.24099999999999},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S80=\"\",\"\",Data!S80),Data!AH80)","v":657.3},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T80=\"\",\"\",Data!T80),Data!AI80)","v":""},null,{"$f":"IF(ISERROR(Q6/L6-1),\"\",Q6/L6-1)","v":-0.45705026848474406},0.55623377868974,{"$f":"IF(ISERROR(S6/N6-1),\"\",S6/N6-1)","v":0.90783859563574287},""]
[null,"Distribution",null,{"$f":"Data!D81","v":1342},{"$f":"Data!E81","v":1042.643},null,null,null,null,null,null,{"$f":"IF(Data!$A$1=TRUE,Data!L81,Data!AA81)","v":228.09399999999999},{"$f":"IF(Data!$A$1=TRUE,Data!M81,Data!AB81)","v":464.32499999999999},{"$f":"IF(Data!$A$1=TRUE,Data!N81,Data!AC81)","v":721.08},{"$f":"IF(Data!$A$1=TRUE,Data!O81,Data!AD81)","v":1042.643},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!Q81=\"\",\"\",Data!Q81),Data!AF81)","v":282.26499999999999},{"$f":"IF(Data!$A$1=TRUE,IF(Data!R81=\"\",\"\",Data!R81),Data!AG81)","v":581.75699999999995},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S81=\"\",\"\",Data!S81),Data!AH81)","v":817.7},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T81=\"\",\"\",Data!T81),Data!AI81)","v":""},null,{"$f":"IF(ISERROR(Q7/L7-1),\"\",Q7/L7-1)","v":0.23749419099143343},{"$f":"IF(ISERROR(R7/M7-1),\"\",R7/M7-1)","v":0.25290906154094639},{"$f":"IF(ISERROR(S7/N7-1),\"\",S7/N7-1)","v":0.13399345426304987},{"$f":"IF(ISERROR(T7/O7-1),\"\",T7/O7-1)","v":""}]
[null,"Flexible Generation3",null,{"$f":"Data!D82","v":298.928},{"$f":"Data!E82","v":245.71299999999999},null,null,null,null,null,null,{"$f":"IF(Data!$A$1=TRUE,Data!L82,Data!AA82)","v":53.643000000000001},{"$f":"IF(Data!$A$1=TRUE,Data!M82,Data!AB82)","v":66.072000000000003},{"$f":"IF(Data!$A$1=TRUE,Data!N82,Data!AC82)","v":182.23400000000001},{"$f":"IF(Data!$A$1=TRUE,Data!O82,Data!AD82)","v":245.71299999999999},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!Q82=\"\",\"\",Data!Q82),Data!AF82)","v":35.393999999999998},{"$f":"IF(Data!$A$1=TRUE,IF(Data!R82=\"\",\"\",Data!R82),Data!AG82)","v":146.256},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S82=\"\",\"\",Data!S82),Data!AH82)","v":209.7},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T82=\"\",\"\",Data!T82),Data!AI82)","v":""},null,-0.3401935014820201,1.2135851798038502,0.15071830723136181,""]
[null,"Telecom",null,{"$f":"Data!D83","v":25.803000000000001},{"$f":"Data!E83","v":92.822000000000003},null,null,null,null,null,null,{"$f":"IF(Data!$A$1=TRUE,Data!L83,Data!AA83)","v":10.807},{"$f":"IF(Data!$A$1=TRUE,Data!M83,Data!AB83)","v":31.431999999999999},{"$f":"IF(Data!$A$1=TRUE,Data!N83,Data!AC83)","v":46.337000000000003},{"$f":"IF(Data!$A$1=TRUE,Data!O83,Data!AD83)","v":92.822000000000003},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!Q83=\"\",\"\",Data!Q83),Data!AF83)","v":18.440999999999999},{"$f":"IF(Data!$A$1=TRUE,IF(Data!R83=\"\",\"\",Data!R83),Data!AG83)","v":46.075000000000003},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S83=\"\",\"\",Data!S83),Data!AH83)","v":80.7},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T83=\"\",\"\",Data!T83),Data!AI83)","v":""},null,0.70639400388636986,0.4658628149656403,0.74158879513132048,""]
[null,"Digitalization/Efficiency",null,{"$f":"Data!D84","v":32.216000000000001},{"$f":"Data!E84","v":66.721000000000004},null,null,null,null,null,null,{"$f":"IF(Data!$A$1=TRUE,Data!L84,Data!AA84)","v":6.1289999999999996},{"$f":"IF(Data!$A$1=TRUE,Data!M84,Data!AB84)","v":18.870999999999999},{"$f":"IF(Data!$A$1=TRUE,Data!N84,Data!AC84)","v":32.963999999999999},{"$f":"IF(Data!$A$1=TRUE,Data!O84,Data!AD84)","v":66.721000000000004},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!Q84=\"\",\"\",Data!Q84),Data!AF84)","v":18.084},{"$f":"IF(Data!$A$1=TRUE,IF(Data!R84=\"\",\"\",Data!R84),Data!AG84)","v":47.374000000000002},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S84=\"\",\"\",Data!S84),Data!AH84)","v":87.9},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T84=\"\",\"\",Data!T84),Data!AI84)","v":""},null,1.9505628976994616,1.5104128027131583,1.66654532216964,""]
[null,"Retail/E-mobility/Other",null,{"$f":"Data!D85","v":48},{"$f":"Data!E85","v":311},null,null,null,null,null,null,{"$f":"IF(Data!$A$1=TRUE,Data!L85,Data!AA85)","v":10.425000000000001},{"$f":"IF(Data!$A$1=TRUE,Data!M85,Data!AB85)","v":260.57499999999999},{"$f":"IF(Data!$A$1=TRUE,Data!N85,Data!AC85)","v":279.99599999999998},{"$f":"IF(Data!$A$1=TRUE,Data!O85,Data!AD85)","v":311},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!Q85=\"\",\"\",Data!Q85),Data!AF85)","v":18.155000000000001},{"$f":"IF(Data!$A$1=TRUE,IF(Data!R85=\"\",\"\",Data!R85),Data!AG85)","v":43.066000000000003},{"$f":"IF(Data!$A$1=TRUE,IF(Data!S85=\"\",\"\",Data!S85),Data!AH85)","v":63.6},{"$f":"IF(Data!$A$1=TRUE,IF(Data!T85=\"\",\"\",Data!T85),Data!AI85)","v":""},null,0.74148681055155885,-0.83472704595605873,-0.77285389791282733,""]
[]
[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,{"$f":"Data!$G$1","v":2023},null,null,null,null,{"$f":"Data!$L$1","v":2024},null,null,null,null,{"$f":"Data!$Q$1","v":2025},{"$f":"Data!$Q$1","v":2025}]
[null,"Adjusted EBITDA (per activity)",null,2022,2023,2024,null,{"$f":"IF(Data!$A$1=TRUE,Data!G2,Data!V2)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,Data!H2,Data!W2)","v":"H1"},{"$f":"IF(Data!$A$1=TRUE,Data!I2,Data!X2)","v":"9M"},{"$f":"IF(Data!$A$1=TRUE,Data!J2,Data!Y2)","v":"FY"},null,"Q1","H1","9M","FY",null,"Q1","H1","9M",{"$f":"IF(Data!$A$1=TRUE,Data!O2,Data!AD2)","v":"FY"}]
[]
[null,"Integrated",null,{"$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]
[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]
[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},0]
[]
[null,"Adjusted EBITDA (per country)",null,{"$f":"D3","v":2022},{"$f":"E3","v":2023},2024,null,{"$f":"IF(Data!$A$1=TRUE,Data!G2,Data!V2)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,Data!H2,Data!W2)","v":"H1"},{"$f":"IF(Data!$A$1=TRUE,Data!I2,Data!X2)","v":"9M"},{"$f":"K3","v":"FY"},null,"Q1","H1","9M","FY",null,{"$f":"R3","v":"Q1"},{"$f":"S3","v":"H1"},{"$f":"T3","v":"9M"},"FY"]
[]
[null,"Greece",null,954,1213.749,1472.258,null,null,null,936.8,1213.749,null,382.33800000000002,730.04399999999998,1055.8,1472.258,null,391.13900000000001,803.18,1334.721]
[null,"International",null,null,73.665000000000006,340.49700000000001,null,null,null,null,73.665000000000006,null,76.95,196.65700000000001,292.2,340.49700000000001,null,62.323,192.86099999999999,334.95499999999998]
[null,"Total",null,{"$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},{"$f":"SUM(T11:T12)","v":1669.6759999999999},0]
[]
[null,null,null,"31.12.2022","31.12.2023","31.12.2024",null,"31.03.2023","30.06.2023","30.09.2023","31.12.2023",null,"31.03.2024","30.06.2024","30.09.2024","31.12.2024",null,"31.03.2025","30.06.2025","30.09.2025","31.03.2027"]
[]
[null,"Net Debt",null,1388.1,3167.8,5090.7,null,null,null,2187.6999999999998,3167.8,null,3376,3826,4604.3999999999996,5090.7,null,5194,5963,6680]
[]
[null,null,null,{"$f":"D3","v":2022},{"$f":"E3","v":2023},{"$f":"F3","v":2024},null,{"$f":"IF(Data!$A$1=TRUE,Data!G2,Data!V2)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,Data!H2,Data!W2)","v":"H1"},{"$f":"IF(Data!$A$1=TRUE,Data!I2,Data!X2)","v":"9M"},{"$f":"K3","v":"FY"},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"]
[]
[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 9M 2024 & 9M 2025","index":14,"n_rows":92,"n_cols":7,"rows_kept":92,"cut":false,"hidden":false,"merged":[[73,6,76,6],[83,6,89,6],[19,6,22,6],[30,6,36,6],[60,6,64,6],[83,1,83,4],[74,2,74,3],[30,1,30,3],[0,0,0,16383],[2,1,2,3],[3,2,3,3],[19,1,19,3],[20,2,20,3],[73,1,73,3],[31,2,31,3],[41,1,41,3],[42,2,42,3],[60,1,60,3],[61,2,61,3],[2,6,5,6],[41,6,47,6]]}
[]
[]
[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.","01.01-30.09.2025","01.01-30.09.2024"]
[]
[null,"Total Turnover (1)",7267.6009999999997,6582]
[null,"Less:",0,0]
[null,"Operating expenses before depreciation and impairment (2)",5568.3989999999994,5356]
[null,"Payroll cost",777.58900000000006,681]
[null,"Liquid fuels",575.30399999999997,585]
[null,"Natural gas",620.02599999999995,608]
[null,"Energy purchases",1461.905,1255]
[null,"Emission allowances",504.37700000000001,608]
[null,"Provisions for expected credit losses",14.66,124]
[null,"Other (income)/expenses, net",1614.538,1495]
[null,"EBITDA (Α) = [(1) - (2)]",1699.2020000000002,1226]
[]
[]
[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.","01.01-30.09.2025","01.01-30.09.2024"]
[]
[null,"Operating expenses before depreciation and impairment (2)",5568.3989999999994,5356]
[null,"less special items:"]
[null,"Provision for employee severance incentive due to service termination",28.023625729999999,"-"]
[null,"(Gain)/ Loss from valuation of power purchase agreements",-57.55,122]
[null,"Operating expenses before depreciation and impairment without special items",5597.9253742699993,5234]
[]
[]
[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 nine-month period ended 30.09.2024 the special item that affected Adjusted EBITDA was loss from valuation of power purchase agreements of €122 million (negative impact) for the Group. For the nine-month period ended 30.09.2025, the special items that affected the Adjusted EBITDA are the following: a) a provision for employee severance incentive due to service termination amounting to € 28 million for the Group (negative impact) and b) the valuation of power purchase agreements amounting to € 58 million for the Group (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)",1699.2020000000002,1226]
[null,"Plus Special items (2):",-29.526374269999998,122]
[null,"Provision for employee severance incentive due to service termination",28.023625729999999,"-"]
[null,"(Gain)/ Loss from valuation of power purchase agreements",-57.55,122]
[null,"Adjusted EBITDA (3) = [(1)+(2)]",1669.6756257300003,1348]
[]
[]
[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, the Impairment loss on assets and the calculated tax on them have been excluded for the nine-month period ended 30.09.2024 and 30.09.2025. In addition, for the nine-month period ended 30.09.2025, the 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 and the tax on all of them have been excluded. The calculations are presented in Table D."]
[null,null,"GROUP"]
[null,"Amounts in € m.","01.01-30.09.2025","01.01-30.09.2024"]
[]
[null,"NET INCOME AFTER TAX (A)",380,199]
[null,"plus special items (1):"]
[null,"(Gain)/ Loss from valuation of power purchase agreements",-57.55,122]
[null,"Provision for employee severance incentive due to service termination",28.023625729999999,"-"]
[null,"plus other figures (2):",0,0]
[null,"Impairment loss on assets",1,14]
[null,"Depreciation from revaluation of fixed assets",88,"-"]
[null,"Foreign exchange losses on loans and borrowings",11,"-"]
[null,"Bargain gain from subsidiaries acquisition",-4,"-"]
[null,"Gain from remeasurement of investment in associates",-7.3608159999999998,"-"]
[null,"minus:",0,0]
[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)",-5.8070698409999997,30]
[null,"Adjusted Net Income [(Α)+(1)+(2)-(3)]",444.91987957099997,305]
[]
[]
[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 nine-month period ended 30.09.2025 were a) gain from valuation of power purchase agreements and b) provision for employee severance incentive due to service termination, while for the nine-month period ended 30.09.2024 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.","01.01-30.09.2025","01.01-30.09.2024"]
[]
[null,"Adjusted net income (Β)",444.91987957099997,305]
[null,"minus:"]
[null,"Minorities (1)",42.800457591564303,77]
[null,"plus Adjustments to minorities for special items (2):"]
[null,"Gain from valuation of power purchase agreements",8.7771748462196193,13]
[null,"Provision for employee severance incentive due to service termination",-5.0605671540059998,"-"]
[null,"Adjusted net income after minorities [(Β)-(1)+(2)]",405.83602967164933,241]
[]
[]
[null,"Table F - Adj. Earnings per share",null,null,null,null,"Adjusted earnings 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.","01.01-30.09.2025","01.01-30.09.2024"]
[]
[null,"Adjusted Net Income after Minorities (1) (Amounts in € m.)",405.83602967164933,241]
[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 €)",1.1643196949272654,0.66905267708109861]
[]
[]
[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,null,"GROUP"]
[null,"Amounts in € m.","30.09.2025","30.09.2024","31.12.2024"]
[null,"Long-term borrowing",6258,4813,6233]
[null,"Short-term borrowing and Current portion of long-term borrowing",1871,1343,923]
[null,"Restricted cash and Cash and cash equivalents",-1585.3230000000001,-1627,-2161.2330000000002]
[null,"Financial assets measured at fair value through other comprehensive income",-0.34699999999999998,-0.3,-0.3]
[null,"Unamortized portion of loans issuance fees and loan amendments IFRS 9",137,75,97]
[null,"TOTAL",6680.33,4603.7,5091.4669999999996]

{"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":[]}