{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Data","Demand (IPTO)","Dashboard","Demand","Generation","Market Shares","Installed Capacity","Other Operational KPIs","Income Statement","Cash Flow","Balance Sheet","Investments","Other Financial KPIs","APMs Q1 2024 vs Q1 2025","Disclaimer","IR Contact"],"not_rendered":{"charts":0,"images":8,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Data","index":0,"n_rows":94,"n_cols":35,"rows_kept":94,"cut":false,"hidden":true,"merged":[[0,31,0,34],[22,31,22,34],[34,31,34,34],[44,31,44,34],[50,31,50,34],[12,31,12,34],[0,16,0,19],[22,16,22,19],[34,16,34,19],[44,16,44,19],[50,16,50,19],[12,16,12,19],[50,26,50,29],[34,21,34,24],[50,21,50,24],[0,21,0,24],[0,26,0,29],[22,21,22,24],[22,26,22,29],[34,26,34,29],[44,21,44,24],[44,26,44,29],[12,21,12,24],[12,26,12,29],[34,6,34,9],[34,11,34,14],[58,0,58,4],[0,6,0,9],[0,11,0,14],[9,0,9,1],[22,6,22,9],[22,11,22,14],[50,6,50,9],[50,11,50,14],[44,6,44,9],[44,11,44,14],[12,6,12,9],[12,11,12,14],[85,6,85,9],[66,31,66,34],[66,11,66,14],[66,16,66,19],[66,21,66,25],[66,26,66,29],[66,6,66,9],[85,31,85,34],[85,11,85,14],[85,16,85,19],[85,21,85,25],[85,26,85,29]]}
[{"$f":"IF(B1=1,TRUE,FALSE)","v":false},2,null,null,null,null,2023,null,null,null,null,2024,null,null,null,null,2025,null,null,null,null,{"$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,null,null,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":""},{"$f":"IF(S4=\"\",\"\",SUM($Q4:S4))","v":""},{"$f":"IF(T4=\"\",\"\",SUM($Q4:T4))","v":""}]
["Third Party Sales (estimation)",null,18011,{"$f":"SUM(G5:J5)","v":20043.729999999996},24148.730000000003,null,4426.4399999999996,4598,5882.03,5137.26,null,5627.4,5808.94,6921.88,5790.51,null,5922.89,null,null,null,null,{"$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($Q5:Q5))","v":5922.89},{"$f":"IF(R5=\"\",\"\",SUM($Q5:R5))","v":""},{"$f":"IF(S5=\"\",\"\",SUM($Q5:S5))","v":""},{"$f":"IF(T5=\"\",\"\",SUM($Q5:T5))","v":""}]
[]
["Domestic Demand1",null,55576,{"$f":"SUM(G7:J7)","v":54066.729999999996},{"$f":"IF(O7<>\"\",SUM(L7:O7),\"\")","v":56981.2},null,13232.42,12291.9,15968.66,12573.75,null,13500.99,13412.47,16824.240000000002,13243.5,null,13746.950000000003,null,"","",null,{"$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($Q7:Q7))","v":13746.950000000003},{"$f":"IF(R7=\"\",\"\",SUM($Q7:R7))","v":""},"",""]
["Domestic Demand (Mainland)",null,50688,{"$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},{"$f":"IF('Demand (IPTO)'!R3>0,'Demand (IPTO)'!R3,\"\")","v":12177},null,12740,null,{"$f":"IF('Demand (IPTO)'!Q4>0,'Demand (IPTO)'!Q4,\"\")","v":""},{"$f":"IF('Demand (IPTO)'!R4>0,'Demand (IPTO)'!R4,\"\")","v":""},null,{"$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($Q8:Q8))","v":12740},{"$f":"IF(R8=\"\",\"\",SUM($Q8:R8))","v":""},{"$f":"IF(S8=\"\",\"\",SUM($Q8:S8))","v":""},{"$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,null,null,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":""},{"$f":"IF(S16=\"\",\"\",SUM($Q16:S16))","v":""},{"$f":"IF(T16=\"\",\"\",SUM($Q16:T16))","v":""}]
["Third Party Sales (estimation)",null,37338,37857,40950,null,8998,9098,9841,9920,null,10133,9721,10252,10844,null,10189.382282029372,null,null,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":40950},null,{"$f":"IF(Q17=\"\",\"\",SUM($Q17:Q17))","v":10189.382282029372},{"$f":"IF(R17=\"\",\"\",SUM($Q17:R17))","v":""},{"$f":"IF(S17=\"\",\"\",SUM($Q17:S17))","v":""},{"$f":"IF(T17=\"\",\"\",SUM($Q17:T17))","v":""}]
[]
["Demand",null,53726.828884999995,{"$f":"SUM(G19:J19)","v":51052.46},{"$f":"IF(O19<>\"\",SUM(L19:O19),\"\")","v":53213.11},null,13327.63,11989.05,12524.88,13210.9,null,13740.46,12409.28,13184.6,13878.77,null,13689.160550904502,null,null,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":53213.11},null,{"$f":"IF(Q19=\"\",\"\",SUM($Q19:Q19))","v":13689.160550904502},{"$f":"IF(R19=\"\",\"\",SUM($Q19:R19))","v":""},{"$f":"IF(S19=\"\",\"\",SUM($Q19:S19))","v":""},{"$f":"IF(T19=\"\",\"\",SUM($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},{"$f":"IF(SUM(R27:R30)=0,\"\",SUM(R27:R30))","v":""},"","",null,{"$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($Q26:R26))","v":""},{"$f":"IF(S26=\"\",\"\",SUM($Q26:S26))","v":""},{"$f":"IF(T26=\"\",\"\",SUM($Q26:T26))","v":""}]
["Lignite",null,5460,{"$f":"SUM(G27:J27)","v":4513.21},{"$f":"IF(O27<>\"\",SUM(L27:O27),\"\")","v":3236.31},null,1445.47,693.39,1149.96,1224.3900000000001,null,1050.23,448.14,826.17,911.77,null,1127.21,null,null,null,null,{"$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($Q27:R27))","v":""},{"$f":"IF(S27=\"\",\"\",SUM($Q27:S27))","v":""},{"$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,null,null,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":""},{"$f":"IF(S28=\"\",\"\",SUM($Q28:S28))","v":""},{"$f":"IF(T28=\"\",\"\",SUM($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,null,null,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":""},{"$f":"IF(S29=\"\",\"\",SUM($Q29:S29))","v":""},{"$f":"IF(T29=\"\",\"\",SUM($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,null,"","",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":""},{"$f":"IF(S30=\"\",\"\",SUM($Q30:S30))","v":""},{"$f":"IF(T30=\"\",\"\",SUM($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,null,"","",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":""},{"$f":"IF(S32=\"\",\"\",SUM($Q32:S32))","v":""},{"$f":"IF(T32=\"\",\"\",SUM($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$1","v":2025}]
["PPC Generation - Romania (in GWh)",null,{"$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",null,{"$f":"IF(SUM(C38:C40)>0,SUM(C38:C40),\"\")","v":1236.5300550000002},{"$f":"IF(SUM(D38:D40)>0,SUM(D38:D40),\"\")","v":1334.62},{"$f":"IF(SUM(E38:E40)>0,SUM(E38:E40),\"\")","v":1384.57},null,{"$f":"IF(SUM(G38:G40)>0,SUM(G38:G40),\"\")","v":396.47999999999996},{"$f":"IF(SUM(H38:H40)>0,SUM(H38:H40),\"\")","v":277.72000000000003},{"$f":"IF(SUM(I38:I40)>0,SUM(I38:I40),\"\")","v":317.71999999999997},{"$f":"IF(SUM(J38:J40)>0,SUM(J38:J40),\"\")","v":342.7},null,{"$f":"IF(SUM(L38:L40)>0,SUM(L38:L40),\"\")","v":370.59999999999997},{"$f":"IF(SUM(M38:M40)>0,SUM(M38:M40),\"\")","v":295.43},222.59,495.95,null,{"$f":"IF(SUM(Q38:Q40)>0,SUM(Q38:Q40),\"\")","v":570.06937299999936},{"$f":"IF(SUM(R38:R40)>0,SUM(R38:R40),\"\")","v":""},"","",null,{"$f":"SUM(V38:V40)","v":396.47999999999996},{"$f":"SUM(W38:W40)","v":674.2},991.92,1334.62,null,{"$f":"IF(SUM(AA38:AA40)>0,SUM(AA38:AA40),\"\")","v":370.59999999999997},{"$f":"IF(SUM(AB38:AB40)>0,SUM(AB38:AB40),\"\")","v":666.03},888.62,1384.57,null,{"$f":"IF(Q37=\"\",\"\",SUM($Q37:Q37))","v":570.06937299999936},{"$f":"IF(R37=\"\",\"\",SUM($Q37:R37))","v":""},{"$f":"IF(S37=\"\",\"\",SUM($Q37:S37))","v":""},{"$f":"IF(T37=\"\",\"\",SUM($Q37:T37))","v":""}]
["Wind",null,1193.9880840000001,{"$f":"SUM(G38:J38)","v":1244.5899999999999},{"$f":"IF(O38<>\"\",SUM(L38:O38),\"\")","v":1261.83},null,389.14,265.25,267.27,322.93,null,348.76,252.2,184.25,476.62,null,540.23486799999944,null,null,null,null,{"$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($L38:O38))","v":1261.83},null,{"$f":"IF(Q38=\"\",\"\",SUM($Q38:Q38))","v":540.23486799999944},{"$f":"IF(R38=\"\",\"\",SUM($Q38:R38))","v":""},{"$f":"IF(S38=\"\",\"\",SUM($Q38:S38))","v":""},{"$f":"IF(T38=\"\",\"\",SUM($Q38:T38))","v":""}]
["Solar",null,42.541971000000004,90.03,119.03999999999999,null,7.34,12.47,50.45,19.77,null,21.84,43.23,38.340000000000003,15.63,null,24.146171999999996,null,null,null,null,{"$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($Q39:Q39))","v":24.146171999999996},{"$f":"IF(R39=\"\",\"\",SUM($Q39:R39))","v":""},{"$f":"IF(S39=\"\",\"\",SUM($Q39:S39))","v":""},{"$f":"IF(T39=\"\",\"\",SUM($Q39:T39))","v":""}]
["Other",null,null,{"$f":"SUM(G40:J40)","v":0},{"$f":"IF(O40<>\"\",SUM(L40:O40),\"\")","v":3.7},null,null,null,null,null,null,null,null,null,3.7,null,5.6883329999999983,null,null,null,null,{"$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($L40:L40))","v":""},{"$f":"IF(M40=\"\",\"\",SUM($L40:M40))","v":""},{"$f":"IF(N40=\"\",\"\",SUM($L40:N40))","v":""},{"$f":"IF(O40=\"\",\"\",SUM($L40:O40))","v":3.7},null,{"$f":"IF(Q40=\"\",\"\",SUM($Q40:Q40))","v":5.6883329999999983},{"$f":"IF(R40=\"\",\"\",SUM($Q40:R40))","v":""},{"$f":"IF(S40=\"\",\"\",SUM($Q40:S40))","v":""},{"$f":"IF(T40=\"\",\"\",SUM($Q40:T40))","v":""}]
[]
["RES Third Party (excl. Hydro)",null,7934.4699449999998,{"$f":"SUM(G42:J42)","v":8128.5599999999995},{"$f":"IF(O42<>\"\",SUM(L42:O42),\"\")","v":7473.9620140000006},null,2354.79,1850.57,1873.91,2049.29,null,2232.4,1781.57,1841.15,1618.8420139999998,null,1612.2390220000007,1928.0582770000003,null,null,null,2354.7851949999999,4205.3518530000001,6079.2633889999997,8128.5522399999991,null,{"$f":"IF(L42=\"\",\"\",SUM($L42:L42))","v":2232.4},{"$f":"IF(M42=\"\",\"\",SUM($L42:M42))","v":4013.9700000000003},{"$f":"IF(N42=\"\",\"\",SUM($L42:N42))","v":5855.1200000000008},{"$f":"IF(O42=\"\",\"\",SUM($L42:O42))","v":7473.9620140000006},null,{"$f":"IF(Q42=\"\",\"\",SUM($Q42:Q42))","v":1612.2390220000007},{"$f":"IF(R42=\"\",\"\",SUM($Q42:R42))","v":3540.2972990000007},"",""]
[]
[]
[null,null,null,null,null,null,{"$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$1","v":2025}]
["PPC Generation - Bulgaria (in GWh)",null,{"$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 - Bulgaria",null,null,{"$f":"IF(D48=\"\",\"\",D48)","v":""},{"$f":"IF(E48=\"\",\"\",E48)","v":10},null,{"$f":"IF(G48=\"\",\"\",G48)","v":""},"","","",null,{"$f":"IF(L48=\"\",\"\",L48)","v":""},"","",10,null,{"$f":"IF(Q48=\"\",\"\",Q48)","v":12.24},"","","",null,{"$f":"IF(V48=\"\",\"\",V48)","v":""},"","","",null,{"$f":"IF(AA48=\"\",\"\",AA48)","v":""},"","",10,null,{"$f":"IF(AF48=\"\",\"\",AF48)","v":12.24},"","",""]
["Wind",null,null,null,{"$f":"SUM(L48:O48)","v":10},null,null,null,null,null,null,null,null,null,10,null,12.24,null,null,null,null,{"$f":"IF(G48>0,SUM($G48:G48),\"\")","v":""},{"$f":"IF(H48>0,SUM($G48:H48),\"\")","v":""},{"$f":"IF(I48>0,SUM($G48:I48),\"\")","v":""},{"$f":"IF(J48>0,SUM($G48:J48),\"\")","v":""},null,{"$f":"IF(L48=\"\",\"\",SUM($L48:L48))","v":""},{"$f":"IF(M48=\"\",\"\",SUM($L48:M48))","v":""},{"$f":"IF(N48=\"\",\"\",SUM($L48:N48))","v":""},{"$f":"IF(O48=\"\",\"\",SUM($L48:O48))","v":10},null,{"$f":"IF(Q48=\"\",\"\",SUM($Q48:Q48))","v":12.24},{"$f":"IF(R48=\"\",\"\",SUM($Q48:R48))","v":""},{"$f":"IF(S48=\"\",\"\",SUM($Q48:S48))","v":""},{"$f":"IF(T48=\"\",\"\",SUM($Q48:T48))","v":""}]
[]
[]
[null,null,null,null,null,null,{"$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":""},{"$f":"IF(ISERROR((S26/(S26+S32))),\"\",(S26/(S26+S32)))","v":""},{"$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":""},{"$f":"IF(ISERROR(AH26/(AH26+AH32)),\"\",(AH26/(AH26+AH32)))","v":""},{"$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,{"$f":"IF(ISERROR(Q4/(Q4+Q5)),\"\",Q4/(Q4+Q5))","v":0.49852254870085883},{"$f":"IF(ISERROR(R4/(R4+R5)),\"\",R4/(R4+R5))","v":""},{"$f":"IF(ISERROR(S4/(S4+S5)),\"\",S4/(S4+S5))","v":""},{"$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,{"$f":"IF(ISERROR(AF4/(AF4+AF5)),\"\",AF4/(AF4+AF5))","v":0.49852254870085883},{"$f":"IF(ISERROR(AG4/(AG4+AG5)),\"\",AG4/(AG4+AG5))","v":""},{"$f":"IF(ISERROR(AH4/(AH4+AH5)),\"\",AH4/(AH4+AH5))","v":""},{"$f":"IF(ISERROR(AI4/(AI4+AI5)),\"\",AI4/(AI4+AI5))","v":""}]
["Retail Market Share (IS end of period)1",null,0.63290000000000002,{"$f":"J57","v":0.56110000000000004},{"$f":"O57","v":0.51919999999999999},null,0.61529999999999996,0.54990000000000006,0.54100000000000004,0.56110000000000004,null,0.50849999999999995,0.52529999999999999,0.50600000000000001,0.51919999999999999,null,0.49869999999999998,null,null,null,null,{"$f":"IF(G57>0,G57,\"\")","v":0.61529999999999996},{"$f":"IF(H57>0,H57,\"\")","v":0.54990000000000006},{"$f":"IF(I57>0,I57,\"\")","v":0.54100000000000004},{"$f":"IF(J57>0,J57,\"\")","v":0.56110000000000004},null,{"$f":"IF(L57>0,L57,\"\")","v":0.50849999999999995},{"$f":"IF(M57>0,M57,\"\")","v":0.52529999999999999},{"$f":"IF(N57>0,N57,\"\")","v":0.50600000000000001},{"$f":"IF(O57>0,O57,\"\")","v":0.51919999999999999},null,{"$f":"IF(Q57>0,Q57,\"\")","v":0.49869999999999998},{"$f":"IF(R57>0,R57,\"\")","v":""},{"$f":"IF(S57>0,S57,\"\")","v":""},{"$f":"IF(T57>0,T57,\"\")","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,{"$f":"D37/(D37+D42)","v":0.14103292973397946},{"$f":"E37/(E37+E42)","v":0.15629790554595605},null,{"$f":"G37/(G37+G42)","v":0.14410799376288042},{"$f":"H37/(H37+H42)","v":0.13048973589125543},{"$f":"I37/(I37+I42)","v":0.14496972572925174},{"$f":"J37/(J37+J42)","v":0.14326982972336841},null,{"$f":"IF(ISERROR(L37/(L37+L42)),\"\",L37/(L37+L42))","v":0.14237418363426813},{"$f":"IF(ISERROR(M37/(M37+M42)),\"\",M37/(M37+M42))","v":0.14223880597014926},{"$f":"IF(ISERROR(N37/(N37+N42)),\"\",N37/(N37+N42))","v":0.10785757895858973},{"$f":"IF(ISERROR(O37/(O37+O42)),\"\",O37/(O37+O42))","v":0.23451478760880173},null,{"$f":"IF(ISERROR(Q37/(Q37+Q42)),\"\",Q37/(Q37+Q42))","v":0.26122310407920113},{"$f":"IF(ISERROR(R37/(R37+R42)),\"\",R37/(R37+R42))","v":""},{"$f":"IF(ISERROR(S37/(S37+S42)),\"\",S37/(S37+S42))","v":""},{"$f":"IF(ISERROR(T37/(T37+T42)),\"\",T37/(T37+T42))","v":""},null,{"$f":"V37/(V37+V42)","v":0.14410824544305695},{"$f":"W37/(W37+W42)","v":0.13816842618149344},{"$f":"X37/(X37+X42)","v":0.14027637885096292},{"$f":"Y37/(Y37+Y42)","v":0.14103304538394409},null,{"$f":"IF(ISERROR(AA37/(AA37+AA42)),\"\",AA37/(AA37+AA42))","v":0.14237418363426813},{"$f":"IF(ISERROR(AB37/(AB37+AB42)),\"\",AB37/(AB37+AB42))","v":0.14231410256410257},{"$f":"IF(ISERROR(AC37/(AC37+AC42)),\"\",AC37/(AC37+AC42))","v":0.13176961152120337},{"$f":"IF(ISERROR(AD37/(AD37+AD42)),\"\",AD37/(AD37+AD42))","v":0.15629790554595605},null,{"$f":"IF(ISERROR(AF37/(AF37+AF42)),\"\",AF37/(AF37+AF42))","v":0.26122310407920113},{"$f":"IF(ISERROR(AG37/(AG37+AG42)),\"\",AG37/(AG37+AG42))","v":""},{"$f":"IF(ISERROR(AH37/(AH37+AH42)),\"\",AH37/(AH37+AH42))","v":""},{"$f":"IF(ISERROR(AI37/(AI37+AI42)),\"\",AI37/(AI37+AI42))","v":""}]
["Retail Market Share (average)",null,0.20877304513668149,{"$f":"D16/(D16+D17)","v":0.17871608355805091},{"$f":"E16/(E16+E17)","v":0.15822130002287912},null,{"$f":"G16/(G16+G17)","v":0.20628199835575642},{"$f":"H16/(H16+H17)","v":0.17624753499001319},0.17118649777657996,0.16217631458928058,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},0.16407239922310593,0.1586637308344622,null,{"$f":"IF(ISERROR(Q16/(Q16+Q17)),\"\",Q16/(Q16+Q17))","v":0.16349047042852946},{"$f":"IF(ISERROR(R16/(R16+R17)),\"\",R16/(R16+R17))","v":""},"","",null,{"$f":"V16/(V16+V17)","v":0.20628199835575642},0.19146065206803958,0.18443308509489212,0.17871608355805091,null,{"$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},{"$f":"IF(ISERROR(AD16/(AD16+AD17)),\"\",AD16/(AD16+AD17))","v":0.15822130002287912},null,{"$f":"IF(ISERROR(AF16/(AF16+AF17)),\"\",AF16/(AF16+AF17))","v":0.16349047042852946},{"$f":"IF(ISERROR(AG16/(AG16+AG17)),\"\",AG16/(AG16+AG17))","v":""},{"$f":"IF(ISERROR(AH16/(AH16+AH17)),\"\",AH16/(AH16+AH17))","v":""},{"$f":"IF(ISERROR(AI16/(AI16+AI17)),\"\",AI16/(AI16+AI17))","v":""}]
[]
[]
[]
[null,null,null,null,null,null,{"$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","6.3 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]
["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"]
["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]
["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"]
["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"]
[]
["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"]
["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"]
["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"]
[]
["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%"]
["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]
["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]
[]
[]
[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":"AB89-L89","v":88.687423859999996},{"$f":"AC89-AB89","v":64.207576140000015},{"$f":"AD89-AC89","v":944.47399999999993},null,104.04600000000001,null,null,null,null,{"$f":"IF(G89>0,SUM($G89:G89),\"\")","v":""},{"$f":"IF(H89>0,SUM($G89:H89),\"\")","v":""},{"$f":"IF(I89>0,SUM($G89:I89),\"\")","v":""},{"$f":"IF(J89>0,SUM($G89:J89),\"\")","v":""},null,{"$f":"IF(L89=\"\",\"\",SUM($L89:L89))","v":191.631},280.31842386,344.52600000000001,1289,null,{"$f":"IF(Q89=\"\",\"\",SUM($Q89:Q89))","v":104.04600000000001},null,{"$f":"IF(S89=\"\",\"\",SUM($Q89:S89))","v":""},{"$f":"IF(T89=\"\",\"\",SUM($Q89:T89))","v":""}]
["Distribution",null,null,1342,1042.643,null,null,null,null,null,null,228.09399999999999,{"$f":"AB90-L90","v":236.23099999999999},{"$f":"AC90-AB90","v":256.75500000000005},{"$f":"AD90-AC90","v":321.56299999999999},null,282.26499999999999,null,null,null,null,{"$f":"IF(G90>0,SUM($G90:G90),\"\")","v":""},{"$f":"IF(H90>0,SUM($G90:H90),\"\")","v":""},{"$f":"IF(I90>0,SUM($G90:I90),\"\")","v":""},{"$f":"IF(J90>0,SUM($G90:J90),\"\")","v":""},null,{"$f":"IF(L90=\"\",\"\",SUM($L90:L90))","v":228.09399999999999},464.32499999999999,721.08,1042.643,null,{"$f":"IF(Q90=\"\",\"\",SUM($Q90:Q90))","v":282.26499999999999},null,{"$f":"IF(S90=\"\",\"\",SUM($Q90:S90))","v":""},{"$f":"IF(T90=\"\",\"\",SUM($Q90:T90))","v":""}]
["Flexible Generation",null,null,298.928,245.71299999999999,null,null,null,null,null,null,53.643000000000001,12.429000000000002,116.16200000000001,63.478999999999985,null,35.393999999999998,null,null,null,null,{"$f":"IF(G91>0,SUM($G91:G91),\"\")","v":""},{"$f":"IF(H91>0,SUM($G91:H91),\"\")","v":""},{"$f":"IF(I91>0,SUM($G91:I91),\"\")","v":""},{"$f":"IF(J91>0,SUM($G91:J91),\"\")","v":""},null,{"$f":"IF(L91=\"\",\"\",SUM($L91:L91))","v":53.643000000000001},66.072000000000003,182.23400000000001,245.71299999999999,null,{"$f":"IF(Q91=\"\",\"\",SUM($Q91:Q91))","v":35.393999999999998},null,{"$f":"IF(S91=\"\",\"\",SUM($Q91:S91))","v":""},{"$f":"IF(T91=\"\",\"\",SUM($Q91:T91))","v":""}]
["Telecom",null,null,25.803000000000001,92.822000000000003,null,null,null,null,null,null,10.807,20.625,14.905000000000005,46.484999999999999,null,18.440999999999999,null,null,null,null,{"$f":"IF(G92>0,SUM($G92:G92),\"\")","v":""},{"$f":"IF(H92>0,SUM($G92:H92),\"\")","v":""},{"$f":"IF(I92>0,SUM($G92:I92),\"\")","v":""},{"$f":"IF(J92>0,SUM($G92:J92),\"\")","v":""},null,{"$f":"IF(L92=\"\",\"\",SUM($L92:L92))","v":10.807},31.431999999999999,46.337000000000003,92.822000000000003,null,{"$f":"IF(Q92=\"\",\"\",SUM($Q92:Q92))","v":18.440999999999999},null,{"$f":"IF(S92=\"\",\"\",SUM($Q92:S92))","v":""},{"$f":"IF(T92=\"\",\"\",SUM($Q92:T92))","v":""}]
["Digitalization/Efficiency",null,null,32.216000000000001,66.721000000000004,null,null,null,null,null,null,6.1289999999999996,12.741999999999999,14.093,33.757000000000005,null,18.084,null,null,null,null,{"$f":"IF(G93>0,SUM($G93:G93),\"\")","v":""},{"$f":"IF(H93>0,SUM($G93:H93),\"\")","v":""},{"$f":"IF(I93>0,SUM($G93:I93),\"\")","v":""},{"$f":"IF(J93>0,SUM($G93:J93),\"\")","v":""},null,{"$f":"IF(L93=\"\",\"\",SUM($L93:L93))","v":6.1289999999999996},18.870999999999999,32.963999999999999,66.721000000000004,null,{"$f":"IF(Q93=\"\",\"\",SUM($Q93:Q93))","v":18.084},null,{"$f":"IF(S93=\"\",\"\",SUM($Q93:S93))","v":""},{"$f":"IF(T93=\"\",\"\",SUM($Q93:T93))","v":""}]
["Retail/E-mobility/Other",null,null,48,311,null,null,null,null,null,null,10.425000000000001,250.14999999999998,19.420999999999992,31.004000000000019,null,18.155000000000001,null,null,null,null,{"$f":"IF(G94>0,SUM($G94:G94),\"\")","v":""},{"$f":"IF(H94>0,SUM($G94:H94),\"\")","v":""},{"$f":"IF(I94>0,SUM($G94:I94),\"\")","v":""},{"$f":"IF(J94>0,SUM($G94:J94),\"\")","v":""},null,{"$f":"IF(L94=\"\",\"\",SUM($L94:L94))","v":10.425000000000001},260.57499999999999,279.99599999999998,311,null,{"$f":"IF(Q94=\"\",\"\",SUM($Q94:Q94))","v":18.155000000000001},null,{"$f":"IF(S94=\"\",\"\",SUM($Q94:S94))","v":""},{"$f":"IF(T94=\"\",\"\",SUM($Q94:T94))","v":""}]

{"sheet":"Demand (IPTO)","index":1,"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",4443.58,4274.4399999999996,4035.36,3687.16,3725.1,4553.82,null,null,null,null,null,null,null,{"$f":"B4+C4+D4","v":12753.380000000001},{"$f":"E4+F4+G4","v":11966.08},{"$f":"H4+I4+J4","v":0},{"$f":"K4+L4+M4","v":0},{"$f":"SUM(B4:M4)","v":24719.46}]
[]
[]
["IPTO (excluding pumping)1","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",null,"Q1","Q2","Q3","Q4","FY"]
[2023,4212,4079,3974,3576,3624,3876,5519,4938,3824,3663,3707,4173,null,{"$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},{"$f":"SUM(B9:M9)","v":51118}]
["2025 2",4407.88,4246.12,3940.6800000000003,3585.8599999999997,3623.67,4463.2199999999993,null,null,null,null,null,null,null,{"$f":"B10+C10+D10","v":12594.68},{"$f":"E10+F10+G10","v":11672.75},{"$f":"H10+I10+J10","v":0},{"$f":"K10+L10+M10","v":0},{"$f":"SUM(B10:M10)","v":24267.43}]
[]
["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":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Demand","index":3,"n_rows":18,"n_cols":14,"rows_kept":18,"cut":false,"hidden":false,"merged":[[18,1,18,11],[0,6,0,9],[9,1,9,9],[17,1,17,11],[10,6,10,9]]}
[null,null,null,null,null,null,{"$f":"Data!$L$1","v":2024},null,null,null,null,{"$f":"Data!$Q$1","v":2025},null,"YoY Change"]
[null,"Greece (in GWh)",null,2023,2024,null,{"$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$1=TRUE,Data!L2,Data!AA2)","v":"Q1"},null,{"$f":"G2","v":"Q1"}]
[]
[null,"PPC sales",null,{"$f":"Data!D4","v":26044.66},{"$f":"Data!E4","v":24792.399999999998},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$1=TRUE,IF(Data!Q4=\"\",\"\",Data!Q4),Data!AF4)","v":5887.99},null,{"$f":"IF(ISERROR(L4/G4-1),\"\",L4/G4-1)","v":2.0737227327650709E-2}]
[]
[]
[null,"Domestic Demand (Mainland & NII)",null,{"$f":"Data!D7","v":54066.729999999996},{"$f":"Data!E7","v":56981.2},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$1=TRUE,IF(Data!Q7=\"\",\"\",Data!Q7),Data!AF7)","v":13746.950000000003},null,{"$f":"IF(ISERROR(L7/G7-1),\"\",L7/G7-1)","v":1.8217923278219139E-2}]
[null,"Total Demand (Mainland)",null,{"$f":"Data!D8","v":49490},{"$f":"Data!E8","v":51812.5},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$1=TRUE,IF(Data!Q8=\"\",\"\",Data!Q8),Data!AF8)","v":12740},null,{"$f":"IF(ISERROR(L8/G8-1),\"\",L8/G8-1)","v":2.2636057152030764E-2}]
[]
[null,"1. Source: Company data. Domestic Demand is Total Demand minus exports. \n2. Source: IPTO. Based on provisional data for Q1 2025"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"YoY Change"]
[null,"Romania (in GWh)",null,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$1=TRUE,Data!L2,Data!AA2)","v":"Q1"},null,{"$f":"G2","v":"Q1"}]
[]
[null,"PPC Romania sales",null,{"$f":"Data!D16","v":8237.9000000000015},{"$f":"Data!E16","v":7696.99},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$1=TRUE,IF(Data!Q16=\"\",\"\",Data!Q16),Data!AF16)","v":1991.45},null,{"$f":"IF(ISERROR(L14/G14-1),\"\",L14/G14-1)","v":5.2457734159888858E-2}]
[]
[null,"Demand1",null,{"$f":"Data!D19","v":51052.46},{"$f":"Data!E19","v":53213.11},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$1=TRUE,Data!O19,Data!AD19)","v":53213.11},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!Q19=\"\",\"\",Data!Q19),Data!AF19)","v":13689.160550904502},null,{"$f":"IF(ISERROR(L16/G16-1),\"\",L16/G16-1)","v":-3.733459367116998E-3}]
[]
[null,"1. Source: Transelectrica. Based on provisional data for Q1 2025"]

{"sheet":"Generation","index":4,"n_rows":22,"n_cols":14,"rows_kept":22,"cut":false,"hidden":false,"merged":[[0,6,0,9],[21,1,21,13]]}
[null,null,null,null,null,null,{"$f":"Data!$L$1","v":2024},null,null,null,null,{"$f":"Data!$Q$1","v":2025},null,"YoY Change"]
[null,"Greece (in GWh)",null,2023,2024,null,{"$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$1=TRUE,IF(Data!L24=\"\",\"\",Data!L24),Data!AA24)","v":"Q1"},null,{"$f":"G2","v":"Q1"}]
[]
[null,"PPC Generation",null,{"$f":"SUM(D5:D8)","v":19279.73},{"$f":"SUM(E5:E8)","v":19614.560000000001},null,{"$f":"SUM(G5:G8)","v":4244.2199999999993},{"$f":"SUM(H5:H8)","v":8690.86},{"$f":"SUM(I5:I8)","v":14750.57},{"$f":"SUM(J5:J8)","v":19614.560000000001},null,{"$f":"IF(SUM(L5:L8)=0,\"\",SUM(L5:L8))","v":4991.3610000000008},null,{"$f":"IF(ISERROR(L4/G4-1),\"\",L4/G4-1)","v":0.17603729307151883}]
[null,"Lignite",null,{"$f":"Data!D27","v":4513.21},{"$f":"Data!E27","v":3236.31},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$1=TRUE,IF(Data!Q27=\"\",\"\",Data!Q27),Data!AF27)","v":1127.21},null,{"$f":"IF(ISERROR(L5/G5-1),\"\",L5/G5-1)","v":7.3298229911543222E-2}]
[null,"Gas",null,{"$f":"Data!D28","v":6284.3899999999994},{"$f":"Data!E28","v":7711.4000000000015},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$1=TRUE,IF(Data!Q28=\"\",\"\",Data!Q28),Data!AF28)","v":2253.0700000000002},null,{"$f":"IF(ISERROR(L6/G6-1),\"\",L6/G6-1)","v":0.69354099173926431}]
[null,"Oil",null,{"$f":"Data!D29","v":3685.01},{"$f":"Data!E29","v":3870.43},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$1=TRUE,IF(Data!Q29=\"\",\"\",Data!Q29),Data!AF29)","v":681.07},null,{"$f":"IF(ISERROR(L7/G7-1),\"\",L7/G7-1)","v":3.2702364292553909E-3}]
[null,"RES (incl. Large Hydro)",null,{"$f":"Data!D30","v":4797.1200000000008},{"$f":"Data!E30","v":4796.42},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$1=TRUE,IF(Data!Q30=\"\",\"\",Data!Q30),Data!AF30)","v":930.01099999999997},null,{"$f":"IF(ISERROR(L8/G8-1),\"\",L8/G8-1)","v":-0.2150149820637266}]
[]
[]
[null,"Romania (in GWh)",null,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$1=TRUE,IF(Data!L24=\"\",\"\",Data!L24),Data!AA24)","v":"Q1"},null,{"$f":"G11","v":"Q1"}]
[]
[null,"PPC Generation"]
[null,"RES ",null,{"$f":"Data!D37","v":1334.62},{"$f":"Data!E37","v":1384.57},null,{"$f":"IF(Data!$A$1=TRUE,Data!L37,Data!AA37)","v":370.59999999999997},{"$f":"IF(Data!$A$1=TRUE,Data!M37,Data!AB37)","v":666.03},{"$f":"IF(Data!$A$1=TRUE,Data!N37,Data!AC37)","v":888.62},{"$f":"IF(Data!$A$1=TRUE,Data!O37,Data!AD37)","v":1384.57},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!Q37=\"\",\"\",Data!Q37),Data!AF37)","v":570.06937299999936},null,{"$f":"IF(ISERROR(L14/G14-1),\"\",L14/G14-1)","v":0.53823360226659323}]
[]
[]
[null,"Bulgaria (in GWh)",null,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$1=TRUE,IF(Data!L24=\"\",\"\",Data!L24),Data!AA24)","v":"Q1"}]
[]
[null,"PPC Generation"]
[null,"RES",null,{"$f":"IF(Data!D47=0,\"\",Data!D47)","v":""},{"$f":"IF(Data!E47=0,\"\",Data!E47)","v":10},null,{"$f":"IF(IF(Data!$A$1=TRUE,Data!L47,Data!AA47)=0,\"\",IF(Data!$A$1=TRUE,Data!L47,Data!AA47))","v":""},{"$f":"IF(IF(Data!$A$1=TRUE,Data!M47,Data!AB47)=0,\"\",IF(Data!$A$1=TRUE,Data!M47,Data!AB47))","v":""},{"$f":"IF(IF(Data!$A$1=TRUE,Data!N47,Data!AC47)=0,\"\",IF(Data!$A$1=TRUE,Data!N47,Data!AC47))","v":""},{"$f":"IF(IF(Data!$A$1=TRUE,Data!O47,Data!AD47)=0,\"\",IF(Data!$A$1=TRUE,Data!O47,Data!AD47))","v":10},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!Q47=\"\",\"\",Data!Q47),Data!AF47)","v":12.24}]
[]
[null,"Sources: Company data, IPTO, Transelectrica"]

{"sheet":"Market Shares","index":5,"n_rows":14,"n_cols":12,"rows_kept":14,"cut":false,"hidden":false,"merged":[[0,6,0,9],[13,1,13,11]]}
[null,null,null,null,null,null,{"$f":"Data!$L$1","v":2024},null,null,null,null,{"$f":"Data!$Q$1","v":2025}]
[null,"PPC Market Shares (Greece)",null,2023,2024,null,{"$f":"IF(Data!$A$1=TRUE,Data!G52,Data!V52)","v":"Q1"},{"$f":"IF(Data!$A$1=TRUE,Data!H52,Data!W52)","v":"H1"},{"$f":"IF(Data!$A$1=TRUE,Data!I52,Data!X52)","v":"9M"},{"$f":"IF(Data!$A$1=TRUE,Data!J52,Data!Y52)","v":"FY"},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!L52=\"\",\"\",Data!L52),IF(Data!AA52=\"\",\"\",Data!AA52))","v":"Q1"}]
[]
[null,"Generation Market Share (average)",null,{"$f":"Data!D54","v":0.39528306702950655},{"$f":"Data!E54","v":0.34409136352528674},null,{"$f":"IF(Data!$A$1=TRUE,Data!L54,Data!AA54)","v":0.33218384687149749},{"$f":"IF(Data!$A$1=TRUE,Data!M54,Data!AB54)","v":0.3291745543326674},{"$f":"IF(Data!$A$1=TRUE,Data!N54,Data!AC54)","v":0.34543034391121163},{"$f":"IF(Data!$A$1=TRUE,Data!O54,Data!AD54)","v":0.34409136352528674},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!Q54=\"\",\"\",Data!Q54),IF(Data!AF54=\"\",\"\",Data!AF54))","v":0.3435907239003862}]
[]
[null,"Retail Market Share (average)",null,{"$f":"Data!D56","v":0.56510240431483938},{"$f":"Data!E56","v":0.50657596177284825},null,{"$f":"IF(Data!$A$1=TRUE,Data!L56,Data!AA56)","v":0.50618518976778226},{"$f":"IF(Data!$A$1=TRUE,Data!M56,Data!AB56)","v":0.50258767631929302},{"$f":"IF(Data!$A$1=TRUE,Data!N56,Data!AC56)","v":0.50494950184084408},{"$f":"IF(Data!$A$1=TRUE,Data!O56,Data!AD56)","v":0.50657596177284825},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!Q56=\"\",\"\",Data!Q56),IF(Data!AF56=\"\",\"\",Data!AF56))","v":0.49852254870085883}]
[null,"Retail Market Share (Mainland end of period)1",null,{"$f":"Data!D57","v":0.56110000000000004},{"$f":"Data!E57","v":0.51919999999999999},null,{"$f":"IF(Data!$A$1=TRUE,Data!L57,Data!AA57)","v":0.50849999999999995},{"$f":"IF(Data!$A$1=TRUE,Data!M57,Data!AB57)","v":0.52529999999999999},{"$f":"IF(Data!$A$1=TRUE,Data!N57,Data!AC57)","v":0.50600000000000001},{"$f":"IF(Data!$A$1=TRUE,Data!O57,Data!AD57)","v":0.51919999999999999},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!Q57=\"\",\"\",Data!Q57),IF(Data!AF57=\"\",\"\",Data!AF57))","v":0.49869999999999998}]
[]
[]
[null,"PPC Market Shares (Romania)2"]
[null,"Generation Market Share on RES (average)³",null,{"$f":"Data!D62","v":0.14103292973397946},{"$f":"Data!E62","v":0.15629790554595605},null,{"$f":"IF(Data!$A$1=TRUE,Data!L62,Data!AA62)","v":0.14237418363426813},{"$f":"IF(Data!$A$1=TRUE,Data!M62,Data!AB62)","v":0.14231410256410257},{"$f":"IF(Data!$A$1=TRUE,Data!N62,Data!AC62)","v":0.13176961152120337},{"$f":"IF(Data!$A$1=TRUE,Data!O62,Data!AD62)","v":0.15629790554595605},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!Q62=\"\",\"\",Data!Q62),IF(Data!AF62=\"\",\"\",Data!AF62))","v":0.26122310407920113}]
[null,"Retail Market Share (average)",null,{"$f":"Data!D63","v":0.17871608355805091},{"$f":"Data!E63","v":0.15822130002287912},null,{"$f":"IF(Data!$A$1=TRUE,Data!L63,Data!AA63)","v":0.15735219152462457},{"$f":"IF(Data!$A$1=TRUE,Data!M63,Data!AB63)","v":0.15492418196328811},{"$f":"IF(Data!$A$1=TRUE,Data!N63,Data!AC63)","v":0.15806182509801311},{"$f":"IF(Data!$A$1=TRUE,Data!O63,Data!AD63)","v":0.15822130002287912},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!Q63=\"\",\"\",Data!Q63),IF(Data!AF63=\"\",\"\",Data!AF63))","v":0.16349047042852946}]
[]
[null,"Source: Company data. Provisional data for Q1 2025. 1. ΕnEx monthly reports  2. ANRE  3. Market Share in RES excl. Large Hydro"]

{"sheet":"Installed Capacity","index":6,"n_rows":41,"n_cols":6,"rows_kept":41,"cut":false,"hidden":false,"merged":[[43,1,43,5]]}
[]
[null,null,null,"31.12.2023","31.12.2024","31.03.2025"]
[]
[null,"Installed Capacity (in MW) - Greece",null,{"$f":"SUM(D5:D8)","v":10106.64},{"$f":"SUM(E5:E8)","v":10273.029999999999},{"$f":"SUM(F5:F8)","v":11002.05}]
[null,"Gas",null,2689.25,2689.25,2689.25]
[null,"Oil",null,1820.69,1802.6,1848]
[null,"Lignite",null,1625,1655,1655]
[null,"RES",null,{"$f":"SUM(D9:D12)","v":3971.7},4126.1799999999994,{"$f":"SUM(F9:F12)","v":4809.7999999999993}]
[null,"Large Hydro",null,3170.7,3170.7,3170.7]
[null,"Wind",null,273,273.24,316.24]
[null,"Solar",null,445,599.24,1240.24]
[null,"Other",null,83,83,82.62]
[]
[null,null,null,{"$f":"D2","v":"31.12.2023"},{"$f":"E2","v":"31.12.2024"},{"$f":"F2","v":"31.03.2025"}]
[]
[null,"Installed Capacity (in MW) - Romania",null,{"$f":"SUM(D17:D19)","v":597},{"$f":"SUM(E17:E19)","v":1336},{"$f":"SUM(F17:F19)","v":1336}]
[null,"Wind",null,499,1183,1183]
[null,"Solar",null,98,124,124]
[null,"Other",null,0,29,29]
[]
[null,null,null,{"$f":"D2","v":"31.12.2023"},{"$f":"E2","v":"31.12.2024"},{"$f":"F2","v":"31.03.2025"}]
[]
[null,"Installed Capacity (in MW) - Bulgaria",null,{"$f":"D24","v":0},{"$f":"E24","v":18},{"$f":"F24","v":18}]
[null,"Wind",null,0,18,18]
[]
[null,null,null,{"$f":"D2","v":"31.12.2023"},{"$f":"E2","v":"31.12.2024"},"31.03.2025"]
[]
[null,"Installed Capacity (in MW) - Italy",null,{"$f":"D29","v":0},{"$f":"E29","v":0},{"$f":"F29","v":32}]
[null,"Solar",null,null,null,32]
[]
[null,null,null,{"$f":"D2","v":"31.12.2023"},{"$f":"E2","v":"31.12.2024"},{"$f":"F2","v":"31.03.2025"}]
[]
[null,"Installed Capacity (in MW) - GROUP",null,{"$f":"SUM(D34:D37)","v":10703.64},11627.029999999999,{"$f":"SUM(F34:F37)","v":12388.05}]
[null,"Gas",null,{"$f":"D5","v":2689.25},2689.25,2689.25]
[null,"Oil",null,1820.69,1802.6,1848]
[null,"Lignite",null,1625,1655,1655]
[null,"RES",null,{"$f":"SUM(D38:D41)","v":4568.7},5480.1799999999994,{"$f":"SUM(F38:F41)","v":6195.7999999999993}]
[null,"Large Hydro",null,{"$f":"D9","v":3170.7},{"$f":"E9","v":3170.7},{"$f":"F9","v":3170.7}]
[null,"Wind",null,{"$f":"D10+D17+D24","v":772},{"$f":"E10+E17+E24","v":1474.24},{"$f":"F10+F17+F24","v":1517.24}]
[null,"Solar",null,{"$f":"D11+D18+D29","v":543},{"$f":"E11+E18+E29","v":723.24},{"$f":"F11+F18+F29","v":1396.24}]
[null,"Other",null,{"$f":"D12+D19","v":83},{"$f":"E12+E19","v":112},{"$f":"F12+F19","v":111.62}]

{"sheet":"Other Operational KPIs","index":7,"n_rows":19,"n_cols":12,"rows_kept":19,"cut":false,"hidden":false,"merged":[[0,6,0,9],[18,1,18,11]]}
[null,null,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,2023,2024,null,"Q1","H1","9M","FY",null,"Q1"]
[]
[null,"RES capacity",null,"4.6 GW","5.5 GW",null,"4.7 GW","4.7 GW","4.9 GW","5.5 GW",null,"6.2 GW"]
[null,"RES capacity on total (%)",null,0.42699999999999999,0.47099999999999997,null,0.43099999999999999,0.40799999999999997,0.41799999999999998,0.47099999999999997,null,0.5]
[null,"RES production",null,"6.1TWh","6.2TWh",null,"1.6 TWh","3.1TWh","4.8 TWh","6.2TWh",null,"1.5 TWh"]
[null,"RES production on total (%)",null,0.29699999999999999,0.29499999999999998,null,0.33700000000000002,"33.1%",0.308,0.29499999999999998,null,0.27100000000000002]
[null,"CO2 emissions intensity (Scope 1)",null,"0.50 tCO2/MWh","0.49 tCO2/MWh",null,"0.50 tCO2/MWh","0.47 tCO2/MWh","0.48 tCO2/MWh","0.49 tCO2/MWh",null,"0.55 tCO2/MWh"]
[null,"CO2 emissions (Scope 1)",null,"9.7 MtCO2","10.3 MtCO2",null,"2.3 MtCO2","4.4MtCO2","7.5 MtCO2","10.3 MtCO2",null,"3.1 MtCO2"]
[]
[null,"SAIDI (Greece/Romania)",null,"134/89 mins","132/82 mins",null,"26/19 mins","59/38 mins","109/60 mins","132/82 mins",null,"21/19 mins"]
[null,"SAIFI (Greece/Romania)",null,"1.8/2.5 ","1.7/2.3",null,"0.3/0.6 ","0.78/1.15","1.4/1.8","1.7/2.3",null,"0.3/0.5 "]
[null,"Total network length (Greece and Romania)",null,"380 k km","386 k km",null,"383 k km","383 k km","385 k km","386 k km",null,"388 k km"]
[]
[null,"Online penetration/myPPC app (Greece)",null,0.28999999999999998,0.3,null,0.29899999999999999,"30.7%",0.317,0.3,null,0.32]
[null,"Online penetration/myPPC app (Romania)",null,0.59,0.62,null,0.6,0.6,0.61,0.62,null,0.64]
[null,"Charging points installed (Greece & Romania)",null,2401,3087,null,2490,2696,2925,3087,null,3267]
[]
[null,"Note: Provisional data for Q1 2025"]

{"sheet":"Income Statement","index":8,"n_rows":39,"n_cols":7,"rows_kept":39,"cut":false,"hidden":false,"merged":[[41,1,46,1],[1,2,1,6],[38,1,38,6]]}
[]
[null,"Consolidated Income Statement (Condensed)","GROUP"]
[]
[null,"(in €m - except share and per share data)","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,"REVENUES:"]
[null,"Revenue from energy sales",6409.2179999999998,6588.4610000000002,null,1488.127,1884.73]
[null,"Revenue from natural gas sales",58.558,189.41800000000001,null,91.653999999999996,98.36]
[null,"Other sales",1218.991,2200.7280000000001,null,356.51600000000002,480.673]
[null,"Total",{"$f":"SUM(C6:C8)","v":7686.7669999999998},{"$f":"SUM(D6:D8)","v":8978.607},null,{"$f":"SUM(F6:F8)","v":1936.297},{"$f":"SUM(G6:G8)","v":2463.7629999999999}]
[]
[null,"EXPENSES:"]
[null,"Payroll cost",782.15599999999995,939.20899999999995,null,206.499,252.65700000000001]
[null,"Merchandise",1.1259999999999999,428.28800000000001,null,0.48299999999999998,130.28899999999999]
[null,"Liquid Fuels",724.52200000000005,725.20500000000004,null,118.27,125.732]
[null,"Natural Gas",739.93899999999996,882.73099999999999,null,224.32599999999999,308.36900000000003]
[null,"Depreciation and amortization    ",672.15899999999999,928.36400000000003,null,215.49700000000001,272.56099999999998]
[null,"Energy purchases",1944.223,1722.3489999999999,null,350.43700000000001,647.12599999999998]
[null,"Emission allowances",826.20899999999995,833.15300000000002,null,192.751,214.07]
[null,"Provisions for expected credit losses",186.262,46.84,null,92.697000000000003,-91.179000000000002]
[null,"Financial (income)/expense, net",282.43700000000001,373.75200000000001,null,88.872,112.17100000000001]
[null,"Impairment loss on assets",-209.45699999999999,207.21100000000001,null,1.4219999999999999,-5.4729999999999999]
[null,"(Gains)/losses from associates and joint ventures",5.08,3.512,null,0.221,-0.878]
[null,"Other (income) / expenses, net",1100.6880000000001,1681.394,null,323.02,435.92899999999997]
[null,"Total",{"$f":"SUM(C12:C23)","v":7055.3439999999991},{"$f":"SUM(D12:D23)","v":8772.0079999999998},null,{"$f":"SUM(F12:F23)","v":1814.4950000000001},{"$f":"SUM(G12:G23)","v":2401.3739999999998}]
[]
[null,"PROFIT/(LOSS) BEFORE TAX",{"$f":"C9-C24","v":631.42300000000068},{"$f":"D9-D24","v":206.59900000000016},null,{"$f":"F9-F24","v":121.80199999999991},{"$f":"G9-G24","v":62.389000000000124}]
[null,"Income tax  ",-137.23099999999999,-19.428999999999998,null,-35.841999999999999,-15.72]
[]
[null,"NET PROFIT  / (LOSS)",{"$f":"C26+C27","v":494.19200000000069},{"$f":"D26+D27","v":187.17000000000016},null,{"$f":"F26+F27","v":85.959999999999908},{"$f":"G26+G27","v":46.669000000000125}]
[]
[null,"Attributable to:"]
[null,"Shareholders of the company",437.53199999999998,151.78800000000001,null,40.21739064051895,34.258323055983197]
[null,"Non – controlling interests",56.66,35.381999999999998,null,45.742609359480959,12.410676944016924]
[]
[null,"Earnings / (Losses) per share, basic and dilluted",1.181,0.43,null,0.23665632203739376,9.8379289489386609E-2]
[]
[null,"Weighted average number of shares (in m.)",370.37020899999999,352.673699,null,363.22714400000001,348.26981855555999]
[]
[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":9,"n_rows":51,"n_cols":7,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,2,1,6],[50,1,50,6]]}
[]
[null," Consolidated Cash Flow Statement (Condensed)","GROUP"]
[]
[null,"(in €m)","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,"Cash Flows from Operating activities"]
[]
[null,"Profit / (Loss) before tax",631.423,206.59899999999999,null,121.80200000000001,62.389000000000003]
[]
[null,"Adjustments:"]
[null,"Depreciation and amortization",632.81500000000005,863.56100000000004,null,203.892,259.30799999999999]
[null,"Unbilled revenue",226.804,169.13499999999999,null,158.01599999999999,11.423999999999999]
[null,"Bargain gain from Romanian subsidiaries acqusition",-243.17500000000001,0,null,0,0]
[null,"Other adjustments",192.36199999999999,254.29400000000001,null,119.905,-28.437000000000001]
[null,"Operating profit/(loss) before working capital changes",{"$f":"SUM(C8:C14)","v":1440.2290000000003},{"$f":"SUM(D8:D14)","v":1493.5890000000002},null,{"$f":"SUM(F8:F14)","v":603.61500000000001},{"$f":"SUM(G8:G14)","v":304.68399999999997}]
[]
[null,"(Increase)/decrease in:"]
[null,"Trade receivables",-322.66800000000001,1.8520000000000001,null,21.821000000000002,-105.645]
[null,"Inventories   ",-84.513999999999996,-4.165,null,-11.388999999999999,-35.295999999999999]
[null,"Increase/(decrease) in:"]
[null,"Trade payables",441.952,423.75,null,-279.08100000000002,-356.85]
[null,"Proceeds from long-term contract liabilities",95.471999999999994,154.691,null,31.571999999999999,41.841000000000001]
[null,"Other receivables/payables",-64.748000000000005,-390.95800000000003,null,58.738999999999997,627.69899999999996]
[]
[null,"Net Cash from / (used in) Operating Activities",{"$f":"SUM(C15,C18:C23)","v":1505.7230000000002},{"$f":"SUM(D15,D18:D23)","v":1678.759},null,{"$f":"SUM(F15,F18:F23)","v":425.27699999999999},{"$f":"SUM(G15,G18:G23)","v":476.43299999999994}]
[]
[null,"Cash Flows from Investing Activities"]
[null,"Interest and dividends received",139.00399999999999,158.58099999999999,null,35.29,27.027000000000001]
[null,"Capital expenditure for property, plant and equipment and intangible assets",-1168.056,-1875.222,null,-322.98500000000001,-476.07499999999999]
[null,"Investments in subsidiaries and associates",-2.7839999999999998,-21.045999999999999,null,-23.96,-0.31]
[null,"Proceeds from subsidies and from the sale of subsidiary",6,19.870999999999999,null,3.1659999999999999,0.55700000000000005]
[null,"Acquisition of subsidiaries, net of cash acquired and Loan receivables from former shareholder",-1744.2080000000001,-976.64599999999996,null,-153.785,0]
[null,"Net Cash from/ (used in) Investing Activities",{"$f":"SUM(C28:C32)","v":-2770.0440000000003},{"$f":"SUM(D28:D32)","v":-2694.462},null,{"$f":"SUM(F28:F32)","v":-462.274},{"$f":"SUM(G28:G32)","v":-448.80099999999999}]
[]
[null,"Cash Flows from Financing Activities"]
[null,"Net change in short-term borrowings",-39.968000000000004,-17.079000000000001,null,78.284000000000006,197.273]
[null,"Proceeds from long-term borrowing",2424.9,2378.163,null,372.47899999999998,400.887]
[null,"Principal payments of long-term borrowing",-1276.5260000000001,-1193.018,null,-398.012,-105.623]
[null,"Principal lease payments of right-of-use assets",-49.615000000000002,-86.63,null,-14.874000000000001,-17.408999999999999]
[null,"Interest paid and loans’ issuance fees",-198.16399999999999,-340.50099999999998,null,-101.29900000000001,-63.128]
[null,"Dividends paid",-62.475000000000001,-154.89599999999999,null,0,0]
[null,"Treasury shares",-109.125,-171.548,null,-25.216999999999999,-37.155999999999999]
[null,"Share Capital from NCI",15.611000000000001,0,null,0,0]
[null,"Net Cash from / (used in) Financing Activities",{"$f":"SUM(C36:C43)","v":704.63800000000015},{"$f":"SUM(D36:D43)","v":414.49099999999976},null,{"$f":"SUM(F36:F43)","v":-88.639000000000038},{"$f":"SUM(G36:G43)","v":374.84399999999999}]
[]
[null,"Net increase / (decrease) in cash and cash equivalents",-559.68200000000002,-601.21199999999999,null,-125.637,402.476]
[null,"Cash and cash equivalents at the beginning of the period",3159.4839999999999,2599.8020000000001,null,2599.8020000000001,1998.59]
[null,"Net foreign exchange difference"]
[null,"Cash and cash equivalents at the end of the period",{"$f":"C46+C47","v":2599.8019999999997},1998.5900000000001,null,{"$f":"F46+F47","v":2474.165},{"$f":"G46+G47","v":2401.0659999999998}]
[]
[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":10,"n_rows":45,"n_cols":6,"rows_kept":45,"cut":false,"hidden":false,"merged":[[1,2,1,5],[44,1,44,5]]}
[]
[null,"Consolidated Statement of Financial Position (Condensed)","GROUP"]
[]
[null,"(in €m)","31.12.2023","31.12.2024",null,"31.03.2025"]
[]
[null,"ASSETS"]
[]
[null,"Non – Current Assets:"]
[null,"   Property, plant and equipment, net",13299.047,16160.601000000001,null,16352.556]
[null,"   Intangible assets, net",1112.5550000000001,957.24900000000002,null,891.76300000000003]
[null,"   Deferred tax asset",292.654,645.89599999999996,null,643.20399999999995]
[null,"   Other non- current assets",454.24799999999999,1100.604,null,1125.3689999999999]
[null,"Total non-current assets ",{"$f":"SUM(C9:C12)","v":15158.504000000001},{"$f":"SUM(D9:D12)","v":18864.350000000002},null,{"$f":"SUM(F9:F12)","v":19012.892}]
[]
[null,"Current Assets:"]
[null,"   Inventories",1046.5309999999999,1290.348,null,1321.7929999999999]
[null,"   Trade receivables",1552.674,1593.04,null,1777.4269999999999]
[null,"   Cash and cash equivalents and Restricted cash",2777.2890000000002,2378.0419999999999,null,2760.7869999999998]
[null,"   Other current assets",3322.33,3193.549,null,2667.3609999999999]
[null,"Total Current Assets",{"$f":"SUM(C16:C19)","v":8698.8240000000005},{"$f":"SUM(D16:D19)","v":8454.9789999999994},null,{"$f":"SUM(F16:F19)","v":8527.3679999999986}]
[]
[null,"Total Assets ",{"$f":"C13+C20","v":23857.328000000001},{"$f":"D13+D20","v":27319.329000000002},null,{"$f":"F13+F20","v":27540.26}]
[]
[null,"EQUITY AND LIABILITIES "]
[null,"EQUITY:"]
[null,"      Total Equity attributable to owners of the Parent",4550.75,5046.4669999999996,null,5076.1679999999997]
[null,"      Non-Controlling interests",813.44100000000003,994.47900000000004,null,1006.89]
[null," Total Equity",{"$f":"SUM(C26:C27)","v":5364.1909999999998},6040.9459999999999,null,{"$f":"SUM(F26:F27)","v":6083.058}]
[]
[null,"Non-Current Liabilities:"]
[null,"   Long - term borrowings ",4419.7950000000001,6233.0159999999996,null,5715.5739999999996]
[null,"   Provisions",799.85500000000002,743.673,null,726.697]
[null,"   Financial liability from NCI Put option",1431.001,1463.914,null,1473.4290000000001]
[null,"   Other non-current liabilities ",3916.761,4778.9120000000003,null,4845.34]
[null,"Total Non-Current Liabilities  ",{"$f":"SUM(C31:C34)","v":10567.412},13219.514999999999,null,{"$f":"SUM(F31:F34)","v":12761.04}]
[]
[null,"Current Liabilities:"]
[null,"   Trade and other payables  ",2095.15,2729.14,null,2342.9470000000001]
[null,"   Short – term borrowings and Current portion of long - term borrowings",1421.1310000000001,922.57500000000005,null,1904.9359999999999]
[null,"   Other current liabilities ",4409.4440000000004,4407.1530000000002,null,4448.2790000000005]
[null,"Total Current Liabilities ",{"$f":"SUM(C38:C40)","v":7925.7250000000004},8058.8680000000004,null,{"$f":"SUM(F38:F40)","v":8696.1620000000003}]
[]
[null,"Total Equity and Liabilities",{"$f":"C28+C35+C41","v":23857.328000000001},27319.328999999998,null,{"$f":"F28+F35+F41","v":27540.260000000002}]
[]
[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":11,"n_rows":13,"n_cols":14,"rows_kept":13,"cut":false,"hidden":false,"merged":[[0,6,0,9],[12,1,12,13]]}
[null,null,null,null,null,null,{"$f":"Data!$L$1","v":2024},null,null,null,null,{"$f":"Data!$Q$1","v":2025},null,"YoY Change (%)"]
[null,"(in €m)",null,"20231","20241",null,{"$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$1=TRUE,Data!G2,Data!V2)","v":"Q1"},null,{"$f":"G2","v":"Q1"}]
[]
[null,"Investments",null,{"$f":"SUM(D6:D11)","v":2589.9469999999997},{"$f":"SUM(E6:E11)","v":3047.8990000000003},null,{"$f":"SUM(G6:G11)","v":500.7290000000001},{"$f":"SUM(H6:H11)","v":1121.59342386},1607.1369999999997,3047.8990000000003,null,{"$f":"IF(SUM(L6:L11)=0,\"\",SUM(L6:L11))","v":476.38499999999999},null,{"$f":"IF(ISERROR(L4/G4-1),\"\",L4/G4-1)","v":-4.8617116244515701E-2}]
[]
[null,"Renewables2",null,{"$f":"Data!D89","v":843},{"$f":"Data!E89","v":1289},null,{"$f":"IF(Data!$A$1=TRUE,Data!L89,Data!AA89)","v":191.631},{"$f":"IF(Data!$A$1=TRUE,Data!M89,Data!AB89)","v":280.31842386},{"$f":"IF(Data!$A$1=TRUE,Data!N89,Data!AC89)","v":344.52600000000001},{"$f":"IF(Data!$A$1=TRUE,Data!O89,Data!AD89)","v":1289},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!Q89=\"\",\"\",Data!Q89),Data!AF89)","v":104.04600000000001},null,{"$f":"IF(ISERROR(L6/G6-1),\"\",L6/G6-1)","v":-0.45705026848474406}]
[null,"Distribution",null,{"$f":"Data!D90","v":1342},{"$f":"Data!E90","v":1042.643},null,{"$f":"IF(Data!$A$1=TRUE,Data!L90,Data!AA90)","v":228.09399999999999},{"$f":"IF(Data!$A$1=TRUE,Data!M90,Data!AB90)","v":464.32499999999999},{"$f":"IF(Data!$A$1=TRUE,Data!N90,Data!AC90)","v":721.08},{"$f":"IF(Data!$A$1=TRUE,Data!O90,Data!AD90)","v":1042.643},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!Q90=\"\",\"\",Data!Q90),Data!AF90)","v":282.26499999999999},null,0.23749419099143343]
[null,"Flexible Generation3",null,{"$f":"Data!D91","v":298.928},{"$f":"Data!E91","v":245.71299999999999},null,{"$f":"IF(Data!$A$1=TRUE,Data!L91,Data!AA91)","v":53.643000000000001},{"$f":"IF(Data!$A$1=TRUE,Data!M91,Data!AB91)","v":66.072000000000003},{"$f":"IF(Data!$A$1=TRUE,Data!N91,Data!AC91)","v":182.23400000000001},{"$f":"IF(Data!$A$1=TRUE,Data!O91,Data!AD91)","v":245.71299999999999},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!Q91=\"\",\"\",Data!Q91),Data!AF91)","v":35.393999999999998},null,-0.3401935014820201]
[null,"Telecom",null,{"$f":"Data!D92","v":25.803000000000001},{"$f":"Data!E92","v":92.822000000000003},null,{"$f":"IF(Data!$A$1=TRUE,Data!L92,Data!AA92)","v":10.807},{"$f":"IF(Data!$A$1=TRUE,Data!M92,Data!AB92)","v":31.431999999999999},{"$f":"IF(Data!$A$1=TRUE,Data!N92,Data!AC92)","v":46.337000000000003},{"$f":"IF(Data!$A$1=TRUE,Data!O92,Data!AD92)","v":92.822000000000003},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!Q92=\"\",\"\",Data!Q92),Data!AF92)","v":18.440999999999999},null,0.70639400388636986]
[null,"Digitalization/Efficiency",null,{"$f":"Data!D93","v":32.216000000000001},{"$f":"Data!E93","v":66.721000000000004},null,{"$f":"IF(Data!$A$1=TRUE,Data!L93,Data!AA93)","v":6.1289999999999996},{"$f":"IF(Data!$A$1=TRUE,Data!M93,Data!AB93)","v":18.870999999999999},{"$f":"IF(Data!$A$1=TRUE,Data!N93,Data!AC93)","v":32.963999999999999},{"$f":"IF(Data!$A$1=TRUE,Data!O93,Data!AD93)","v":66.721000000000004},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!Q93=\"\",\"\",Data!Q93),Data!AF93)","v":18.084},null,1.9505628976994616]
[null,"Retail/E-mobility/Other",null,{"$f":"Data!D94","v":48},{"$f":"Data!E94","v":311},null,{"$f":"IF(Data!$A$1=TRUE,Data!L94,Data!AA94)","v":10.425000000000001},{"$f":"IF(Data!$A$1=TRUE,Data!M94,Data!AB94)","v":260.57499999999999},{"$f":"IF(Data!$A$1=TRUE,Data!N94,Data!AC94)","v":279.99599999999998},{"$f":"IF(Data!$A$1=TRUE,Data!O94,Data!AD94)","v":311},null,{"$f":"IF(Data!$A$1=TRUE,IF(Data!Q94=\"\",\"\",Data!Q94),Data!AF94)","v":18.155000000000001},null,0.74148681055155885]
[]
[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":12,"n_rows":23,"n_cols":12,"rows_kept":23,"cut":false,"hidden":false,"merged":[[1,6,1,9],[23,1,23,11],[22,1,22,11]]}
[]
[null,"(in €m)",null,null,null,null,{"$f":"Data!$L$1","v":2024},null,null,null,null,{"$f":"Data!$Q$1","v":2025}]
[null,"Adjusted EBITDA (per activity)",null,2023,2024,null,"Q1","H1","9M","FY",null,"Q1"]
[]
[null,"Integrated",null,710,1025.0999999999999,null,252.36500000000001,517.49700000000007,727.3,1025.0999999999999,null,306.39600000000002]
[null,"Distribution",null,577.4,787.6,null,206.92400000000001,409.20400000000001,620.70000000000005,787.6,null,147.066]
[null,"Total",null,{"$f":"SUM(D5:D6)","v":1287.4000000000001},{"$f":"SUM(E5:E6)","v":1812.6999999999998},null,{"$f":"SUM(G5:G6)","v":459.28899999999999},926.70100000000002,{"$f":"SUM(I5:I6)","v":1348},{"$f":"SUM(J5:J6)","v":1812.6999999999998},null,{"$f":"SUM(L5:L6)","v":453.46199999999999}]
[]
[null,"Adjusted EBITDA (per country)",null,{"$f":"D3","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$1=TRUE,Data!I2,Data!X2)","v":"9M"},2024,null,{"$f":"L3","v":"Q1"}]
[]
[null,"Greece",null,1213.749,1472.258,null,382.33800000000002,730.04399999999998,1055.8,1472.258,null,391.13900000000001]
[null,"Romania",null,73.665000000000006,340.49700000000001,null,76.95,196.65700000000001,292.2,340.49700000000001,null,62.323]
[null,"Total",null,{"$f":"SUM(D11:D12)","v":1287.414},{"$f":"SUM(E11:E12)","v":1812.7550000000001},null,{"$f":"SUM(G11:G12)","v":459.28800000000001},{"$f":"SUM(H11:H12)","v":926.70100000000002},{"$f":"SUM(I11:I12)","v":1348},{"$f":"SUM(J11:J12)","v":1812.7550000000001},null,{"$f":"SUM(L11:L12)","v":453.46199999999999}]
[]
[null,null,null,"31.12.2023","31.12.2024",null,"31.03.2024","30.06.2024","30.09.2024","31.12.2024",null,"31.03.2025"]
[]
[null,"Net Debt",null,3167.8,5090.7,null,3376,3826,4604.3999999999996,5090.7,null,5194]
[]
[null,null,null,{"$f":"D3","v":2023},{"$f":"E3","v":2024},null,{"$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":"J3","v":"FY"},null,{"$f":"L3","v":"Q1"}]
[]
[null,"Net Debt/EBITDA",null,2,"2.8x",null,2,"2.3x",2.7,"2.8x",null,"2.9x"]
[]
[null,"Notes: FY2023 figures include the impact from the operations in Romania since October 25, 2023. 1. Based on PF LTM Adj. EBITDA.  2. Based on LTM Adj. EBITDA"]

{"sheet":"APMs Q1 2024 vs Q1 2025","index":13,"n_rows":79,"n_cols":7,"rows_kept":79,"cut":false,"hidden":false,"merged":[[69,6,73,6],[69,1,69,4],[70,2,70,4],[2,1,2,3],[3,2,3,3],[19,1,19,3],[20,2,20,3],[30,1,30,3],[31,2,31,3],[41,1,41,3],[42,2,42,3],[30,6,36,6],[41,6,44,6],[57,6,60,6],[0,0,0,16383],[57,1,57,3],[58,2,58,3],[19,6,22,6],[2,6,5,6]]}
[]
[]
[null,"TABLE A - EBITDA (Operating Income before depreciation amortization and impairment net financial expenses and taxes)",null,null,null,null,"EBITDA serves to better analyze the Group’s operating results and is calculated as follows: Total turnover minus total operating expenses before depreciation amortization and impairment. Calculation of EBITDA is presented in Table A."]
[null,null,"GROUP"]
[null,"Amounts in € m.","01.01-31.03.2025","01.01-31.03.2024"]
[]
[null,"Total Turnover (1)",2463.7629999999999,1936.297]
[null,"Less:"]
[null,"Operating expenses before depreciation and impairment (2):",2021.9649999999999,1508.942]
[null,"Payroll cost",252.65700000000001,206.499]
[null,"Liquid fuels",125.732,118.27]
[null,"Natural gas",308.36900000000003,224.32599999999999]
[null,"Energy purchases",647.12599999999998,350.43700000000001]
[null,"Emission allowances",214.07,192.751]
[null,"Provisions for expected credit losses",-91.179000000000002,92.697000000000003]
[null,"Other (income), expenses, net",565.19000000000005,323.96199999999999]
[null,"EBITDA (Α) = [(1) - (2)]",441.798,427.35500000000002]
[]
[]
[null,"TABLE B - Operating Expenditure before depreciation and impairment net financial expenses profit/(loss) from the sale of associates and taxes excluding Special items",null,null,null,null,"Operating expenditure before depreciation and impairment without special items is calculated by subtracting the Special items mentioned in the Adjusted EBITDA note below from the figure calculated for Operating expenses before depreciation and impairment in the EBITDA measure. It is presented in Table B."]
[null,null,"GROUP"]
[null,"Amounts in € m.","01.01-31.03.2025","01.01-31.03.2024"]
[]
[null,"Operating expenses before depreciation and impairment (2)",2021.9649999999999,1508.942]
[null,"Less Special items:"]
[null,"Provision for allowance for employees’ severance payments",5.1689999999999996,"-"]
[null,"Loss from valuation of electricity purchase and sale contracts",6.4960000000000004,31.934000000000001]
[null,"Operating expenses before depreciation and impairment without Special items",2010.2999999999997,1477.008]
[]
[]
[null,"TABLE C - Adjusted EBITDA (Operating Income before depreciation and impairment net financial expenses and taxes)",null,null,null,null,"Adjusted EBITDA serves to better analyze the Group's operating results excluding the impact of Special items. For the three-month period ended 31.03.2024 the Special item that affected Adjusted EBITDA is Loss from valuation of electricity purchase and sale contracts amounting to € 32 million for the Group (negative impact). For the three-month period ended 31.03.2025, the special items that affected the Adjusted EBITDA are the following: a) a provision for allowance for employees’ severance payments amounting to € 5 million for the Group (negative impact) and b) the valuation of electricity purchase and sale contracts amounting to € 6 million for the Group (negative impact). Adjusted EBITDA is presented in Table C."]
[null,null,"GROUP"]
[null,"Amounts in € m.","01.01-31.03.2025","01.01-31.03.2024"]
[]
[null,"EBITDA (1)",441.798,427.35500000000002]
[null,"Plus Special items (2):",11.664999999999999,31.934000000000001]
[null,"Provision for allowance for employees’ severance payments",5.1689999999999996,"-"]
[null,"Loss from valuation of electricity purchase and sale contracts",6.4960000000000004,31.934000000000001]
[null,"Adjusted EBITDA (3) = [(1)+(2)]",453.46300000000002,459.28900000000004]
[]
[]
[null,"TABLE D - Adjusted Net Income/(Loss) ",null,null,null,null,"Adjusted net income/(loss), this Index serves to better analyze the results of the Group, excluding the effect of Special items and the calculated tax on them. Furthermore, concerning the Group, the Impairment loss on assets, the depreciation from revaluation of fixed assets and the calculated tax on them has been excluded for the three-month period ended 31.03.2025 and 31.03.2024. The calculations are presented in Table D."]
[null,null,"GROUP"]
[null,"Amounts in € m.","01.01-31.03.2025","01.01-31.03.2024"]
[]
[null,"NET INCOME AFTER TAX (A)",46.668999999999997,85.96]
[null,"plus Special items (1):"]
[null,"Loss from valuation of electricity purchase and sale contracts ",6.4960000000000004,31.934000000000001]
[null,"Provision for allowance for employees’ severance payments ",5.1689999999999996,"-"]
[null,"plus other figures (2):",0,0]
[null,"Impairment loss on assets","-",1.4219999999999999]
[null,"Depreciation from revaluation of fixed assets",28.486000000000001,"-"]
[null,"minus:",0,0]
[null,"Adjustments to tax for Special items/Impairment loss on assets/Depreciation from revaluation of fixed assets (3)",8.6289999999999996,7.3380000000000001]
[null,"Adjusted Net Income [(Α)+(1)+(2)-(3)]",78.190999999999988,111.97799999999999]
[]
[]
[null,"Table E - Adjusted Net Income/(Loss) after Minorities",null,null,null,null,"Adjusted 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 calculations are presented in Table E."]
[null,null,"GROUP"]
[null,"Amounts in € m.","01.01-31.03.2025","01.01-31.03.2024"]
[]
[null,"Adjusted Net Income (Β)",78.190999999999988,111.97799999999999]
[null,"minus:"]
[null,"Minorities (1)",12.411,45.743000000000002]
[null,"Plus Adjustments to Minorities for Special items (2):"]
[null,"Losses from valuation of electricity purchase and sale contracts and from Impairment loss on assets",10.851000000000001,21.992999999999999]
[null,"Adjusted Net Income after Minorities [(Β)-(1)+(2)]",76.630999999999986,88.22799999999998]
[]
[]
[null,"TABLE F – NET DEBT",null,null,null,null,"Net 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 F."]
[null,null,"GROUP"]
[null,"Amounts in € m.","31.03.2025","31.03.2024","31.12.2024"]
[]
[null,"Long-term borrowing",5715.6,4224.3999999999996,6233]
[null,"Short-term borrowing and Current portion of long-term borrowing",1905,1700.6,922.6]
[null,"Restricted cash and Cash and cash equivalents",-2550.6999999999998,-2625.8,-2161.3000000000002]
[null,"Financial assets measured at fair value through other comprehensive income",-0.3,-0.3,-0.3]
[null,"Unamortized portion of loans issuance fees and loan amendments IFRS 9",124,77.5,96.8]
[null,"TOTAL",5193.6000000000004,3376.3999999999996,5090.8]

{"sheet":"Disclaimer","index":14,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

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