XML 64 R36.htm IDEA: XBRL DOCUMENT v3.25.0.1
Share-based Payment (Tables)
12 Months Ended
Dec. 31, 2024
Disclosure of terms and conditions of share-based payment arrangement [abstract]  
Summary of Share Based Payment

The following table specifies the number of RSUs and PSUs granted and outstanding:

 

 

Restricted Stock Units

 

 

Performance Stock Units

 

 

Total

 

 

(Number)

 

Outstanding at January 1, 2022

 

 

148,148

 

 

 

 

 

 

148,148

 

Transferred during the year

 

 

(41,685

)

 

 

 

 

 

(41,685

)

Forfeited during the year

 

 

(23,971

)

 

 

 

 

 

(23,971

)

Outstanding at December 31, 2022

 

 

82,492

 

 

 

 

 

 

82,492

 

Granted during the year (1)

 

 

609,860

 

 

 

112,268

 

 

 

722,128

 

Settled during the year

 

 

(18,132

)

 

 

 

 

 

(18,132

)

Transferred during the year

 

 

(20,098

)

 

 

 

 

 

(20,098

)

Forfeited during the year

 

 

(77,497

)

 

 

(7,245

)

 

 

(84,742

)

Outstanding at December 31, 2023

 

 

576,625

 

 

 

105,023

 

 

 

681,648

 

Granted during the year (1)

 

 

717,980

 

 

 

92,655

 

 

 

810,635

 

Transferred during the year

 

 

(212,160

)

 

 

(35,007

)

 

 

(247,167

)

Forfeited during the year

 

 

(88,638

)

 

 

(6,004

)

 

 

(94,642

)

Outstanding at December 31, 2024

 

 

993,807

 

 

 

156,667

 

 

 

1,150,474

 

Specified by vesting date

 

 

 

 

 

 

 

 

 

2025

 

 

384,098

 

 

 

62,304

 

 

 

446,402

 

2026

 

 

384,438

 

 

 

63,478

 

 

 

447,916

 

2027

 

 

225,271

 

 

 

30,885

 

 

 

256,156

 

Outstanding at December 31, 2024

 

 

993,807

 

 

 

156,667

 

 

 

1,150,474

 

(1)
The fair value of RSUs and PSUs is determined on the basis of the closing ADS price on the grant date. The fair value of one RSU and one PSU at the date of grant was €141.01 and €105.96 for the years ended December 31, 2024 and December 31, 2023, respectively.
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:

 

Warrants (number)

 

 

Weighted
Average
Exercise
Price (EUR)

 

Outstanding at January 1, 2022

 

 

7,085,073

 

 

 

80.30

 

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

 

Granted during the year

 

 

395,275

 

 

 

91.07

 

Exercised during the year (1)

 

 

(555,144

)

 

 

17.76

 

Forfeited during the year

 

 

(180,358

)

 

 

115.79

 

Outstanding at December 31, 2023

 

 

6,523,784

 

 

 

86.38

 

Vested at the reporting date

 

 

5,273,056

 

 

 

80.02

 

Granted during the year

 

 

504,105

 

 

 

122.48

 

Exercised during the year (1)

 

 

(682,048

)

 

 

43.35

 

Forfeited during the year

 

 

(141,719

)

 

 

107.85

 

Outstanding at December 31, 2024

 

 

6,204,122

 

 

 

93.25

 

Vested at the reporting date

 

 

5,226,643

 

 

 

89.33

 

(1)
The weighted average share price (listed in $) at the date of exercise was €135.86, €98.10 and €113.60 for the years ended December 31, 2024, 2023 and 2022, 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, 2024 per grant year.

 

Outstanding
Warrants (number
)

 

 

Weighted
Average
Exercise
Price (EUR)

 

 

Weighted
Average
Remaining
Life
(months)

 

Granted before January 1, 2022

 

 

5,185,556

 

 

 

89.67

 

 

 

57

 

Granted in 2022

 

 

235,408

 

 

 

100.71

 

 

 

90

 

Granted in 2023

 

 

292,648

 

 

 

90.66

 

 

 

101

 

Granted in 2024

 

 

490,510

 

 

 

122.34

 

 

 

114

 

Outstanding at December 31, 2024

 

 

6,204,122

 

 

 

93.25

 

 

 

65

 

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 2024, 2023 and 2022:

 

 

2024

 

 

 

 

2023

 

 

 

 

2022

 

Expected volatility

 

 

50

%

 

 

 

49-51

%

 

 

 

48-49

%

Risk-free interest rate

 

 

1.71 - 2.57

%

 

 

 

2.40 - 2.97

%

 

 

 

(0.08) - 2.54

%

Expected life of warrants (years)

 

 

6.0

 

 

 

 

6.0

 

 

 

 

6.0

 

Weighted average exercise price

 

122.48

 

 

 

91.07

 

 

 

100.40

 

Fair value of warrants granted in the year

 

50.86 - 70.39

 

 

 

37.34 - 52.03

 

 

 

36.55 - 60.85