v3.25.1
Share based payments - Valuation (Details) - EUR (€)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Discontinued Operations [Member]      
Subscription rights plans      
Share based compensation expense € 2,201,000 € 20,090,000 € 26,503,000
2023 BE allocated on May 2023      
Subscription rights plans      
Exercise Price € 35.97    
Weighted average share price at acceptance date 38.53    
Weighted average fair value at acceptance date € 16.61    
Weighted average estimated volatility 36.89%    
Weighted average expected life of the subscription rights (years) 6 years 1 month 20 days    
Weighted average risk free rate (%) 2.77%    
2023 RMV/ROW      
Subscription rights plans      
Exercise Price € 35.05    
Weighted average share price at acceptance date 38.63    
Weighted average fair value at acceptance date € 15.96    
Weighted average estimated volatility 36.67%    
Weighted average expected life of the subscription rights (years) 5 years 4 months 17 days    
Weighted average risk free rate (%) 2.74%    
2022 (A) allocated on January 2022      
Subscription rights plans      
Exercise Price € 46.18    
Weighted average share price at acceptance date 46.21    
Weighted average fair value at acceptance date € 16.1    
Weighted average estimated volatility 41.80%    
Weighted average expected life of the subscription rights (years) 4 years 8 months 19 days    
Weighted average risk free rate (%) (0.13%)    
2022 (B) allocated on January 2022      
Subscription rights plans      
Exercise Price € 50    
Weighted average share price at acceptance date 56.67    
Weighted average fair value at acceptance date € 24.53    
Weighted average estimated volatility 40.80%    
Weighted average expected life of the subscription rights (years) 5 years 11 months 12 days    
Weighted average risk free rate (%) 0.67%    
2022 BE allocated on May 2022      
Subscription rights plans      
Exercise Price € 57.46    
Weighted average share price at acceptance date 51.64    
Weighted average fair value at acceptance date € 20.73    
Weighted average estimated volatility 42.59%    
Weighted average expected life of the subscription rights (years) 6 years 4 months 13 days    
Weighted average risk free rate (%) 1.33%    
2022 RMV/ROW on May 2022      
Subscription rights plans      
Exercise Price € 57.46    
Weighted average share price at acceptance date 51.64    
Weighted average fair value at acceptance date € 18.92    
Weighted average estimated volatility 42.65%    
Weighted average expected life of the subscription rights (years) 5 years 4 months 9 days    
Weighted average risk free rate (%) 1.26%    
2022 BE/ROW allocated on August 2022      
Subscription rights plans      
Exercise Price € 51.58    
Weighted average share price at acceptance date 44.55    
Weighted average fair value at acceptance date € 17.07    
Weighted average estimated volatility 41.75%    
Weighted average expected life of the subscription rights (years) 5 years 8 months 4 days    
Weighted average risk free rate (%) 2.70%    
Subscription rights      
Subscription rights plans      
Share based compensation expense € 19,886,000 56,718,000 88,506,000
Share-based compensation expenses for continuing operations. € 17,685,000 € 36,628,000 € 62,003,000
2024 BE (Belgian plan) Granted on May 16      
Subscription rights plans      
Exercise Price € 26.9    
Weighted average share price at acceptance date 23.8    
Weighted average fair value at acceptance date € 9.78    
Weighted average estimated volatility 42.19%    
Weighted average expected life of the subscription rights (years) 6 years 2 months 19 days    
Weighted average risk free rate (%) 2.56%    
2024 BE/ROW Granted in October 1      
Subscription rights plans      
Exercise Price € 25.88    
Weighted average share price at acceptance date 26    
Weighted average fair value at acceptance date € 10.57    
Weighted average estimated volatility 41.73%    
Weighted average expected life of the subscription rights (years) 5 years 3 months 10 days    
Weighted average risk free rate (%) 2.17%    
2024 RMV / ROW allocated in May      
Subscription rights plans      
Exercise Price € 26.9    
Weighted average share price at acceptance date 23.8    
Weighted average fair value at acceptance date € 9.11    
Weighted average estimated volatility 42.19%    
Weighted average expected life of the subscription rights (years) 5 years 5 months 8 days    
Weighted average risk free rate (%) 2.58%