XML 56 R33.htm IDEA: XBRL DOCUMENT v3.22.4
Share-based Payment (Tables)
12 Months Ended
Dec. 31, 2022
Disclosure of terms and conditions of share-based payment arrangement [abstract]  
Summary Of Share Based Payment The following table specifies the number of RSUs granted and outstanding RSUs at December 31, 2022:

 

 

Total
RSUs

 

Outstanding at January 1, 2022

 

 

148,148

 

Transferred during the period

 

 

(41,685

)

Forfeited during the period

 

 

(23,971

)

Outstanding at December 31, 2022

 

 

82,492

 

Specified by vesting date

 

 

 

December 2023

 

 

41,240

 

December 2024

 

 

41,252

 

Outstanding at December 31, 2022

 

 

82,492

 

Summary of Weighted Average Exercise Prices and Movements in Warrants

The following table specifies the number and weighted average exercise prices of, and movements, in warrants during the year:

 

 

Total
Warrants

 

 

Weighted
Average
Exercise
Price EUR

 

Outstanding at January 1, 2020

 

 

5,820,211

 

 

 

46.36

 

Granted during the year

 

 

1,485,931

 

 

 

137.57

 

Exercised during the year (1)

 

 

(905,395

)

 

 

30.56

 

Forfeited during the year

 

 

(252,743

)

 

 

64.99

 

Outstanding at December 31, 2020

 

 

6,148,004

 

 

 

69.97

 

Vested at the reporting date

 

 

3,044,827

 

 

 

37.29

 

Granted during the year

 

 

1,445,981

 

 

 

122.03

 

Exercised during the year (1)

 

 

(312,296

)

 

 

38.43

 

Forfeited during the year

 

 

(196,616

)

 

 

119.58

 

Outstanding at December 31, 2021

 

 

7,085,073

 

 

 

80.30

 

Vested at the reporting date

 

 

4,022,011

 

 

 

52.63

 

Granted during the year

 

 

357,092

 

 

 

100.40

 

Exercised during the year (1)

 

 

(214,613

)

 

 

21.83

 

Forfeited during the year

 

 

(363,541

)

 

 

123.62

 

Outstanding at December 31, 2022

 

 

6,864,011

 

 

 

81.30

 

Vested at the reporting date

 

 

4,972,026

 

 

 

66.34

 

 

(1)
The weighted average share price (listed in $) at the date of exercise was €113.60, €124.62 and €128.32 for the years ended December 31, 2022, 2021 and 2020, respectively.
Schedule of Weighted Average Exercise Price and Weighted Remaining Contractual Life for Outstanding Warrants

The following table specifies the weighted average exercise prices and weighted average remaining contractual life for outstanding warrants at December 31, 2022 per grant year.

 

 

Number of
Outstanding
Warrants

 

 

Weighted
Average
Exercise
Price EUR

 

 

Weighted
Average
Remaining
Life
(months)

 

Granted in 2012-2018

 

 

3,052,158

 

 

 

33.64

 

 

 

53

 

Granted in 2019

 

 

1,051,611

 

 

 

96.69

 

 

 

81

 

Granted in 2020

 

 

1,190,212

 

 

 

138.41

 

 

 

93

 

Granted in 2021

 

 

1,222,948

 

 

 

121.87

 

 

 

106

 

Granted in 2022

 

 

347,082

 

 

 

100.56

 

 

 

114

 

Outstanding at December 31, 2022

 

 

6,864,011

 

 

 

81.30

 

 

 

77

 

Summary of Fair Values for Warrant Grants

The following table summarizes the input to the Black-Scholes Option Pricing model and the calculated fair values for warrant grants in 2022, 2021 and 2020:

 

 

 

2022

 

 

 

 

2021

 

 

 

 

2020

 

Expected volatility

 

 

48-49

%

 

 

 

48 – 49

%

 

 

 

52 – 55

%

Risk-free interest rate

 

 

(0.08) - 2.54

%

 

 

 

(0.54)–(0.27)

%

 

 

 

(0.93)–(0.32)

%

Expected life of warrants (years)

 

 

6.0

 

 

 

 

6.0

 

 

 

 

5.05 – 7.10

 

Weighted average exercise price

 

100.40

 

 

 

122.03

 

 

 

137.57

 

Fair value of warrants granted in the year

 

36.55 - 60.85

 

 

 

45.91 – 64.28

 

 

 

48.43 – 75.77