XML 269 R218.htm IDEA: XBRL DOCUMENT v3.24.0.1
Note 33 - Employee Benefits - Sensitivity Analysis on Funded Status (Detail) - EUR (€)
€ in Millions
Dec. 31, 2023
Dec. 31, 2022
Germany [Member] | Discount rate (-50 bp) [Member]    
Sensitivity Analysis on Funded Status [line items]    
(Increase) in DBO € (575) € (570)
Expected increase in plan assets [1] 355 290
Expected net impact on funded status (de-) increase (220) (280)
Germany [Member] | Discount rate (+50 bp) [Member]    
Sensitivity Analysis on Funded Status [line items]    
Decrease in DBO 545 540
Expected (decrease) in plan assets [1] (355) (290)
Expected net impact on funded status (de-) increase 190 250
Germany [Member] | Credit spread (-50 bp) [Member]    
Sensitivity Analysis on Funded Status [line items]    
(Increase) in DBO (575) (570)
Expected increase in plan assets [1] 320 210
Expected net impact on funded status (de-) increase (255) (360)
Germany [Member] | Credit spread (+50 bp) [Member]    
Sensitivity Analysis on Funded Status [line items]    
Decrease in DBO 545 540
Expected (decrease) in plan assets [1] (320) (210)
Expected net impact on funded status (de-) increase 225 330
Germany [Member] | Rate of price inflation (-50 bp) [Member]    
Sensitivity Analysis on Funded Status [line items]    
Decrease in DBO [2] 300 305
Expected (decrease) in plan assets [1] (275) (285)
Expected net impact on funded status (de-) increase 25 20
Germany [Member] | Rate of price inflation (+50 bp) [Member]    
Sensitivity Analysis on Funded Status [line items]    
(Increase) in DBO [2] (310) (325)
Expected increase in plan assets [1] 275 285
Expected net impact on funded status (de-) increase (35) (40)
Germany [Member] | Rate of real increase in future compensation levels (-50 bp) [Member]    
Sensitivity Analysis on Funded Status [line items]    
Decrease in DBO, net impact on funded status 30 30
Germany [Member] | Rate of real increase in future compensation levels (+50 bp) [Member]    
Sensitivity Analysis on Funded Status [line items]    
(Increase) in DBO, net impact on funded status (30) (30)
Germany [Member] | Longevity improvements by 10 percent [Member]    
Sensitivity Analysis on Funded Status [line items]    
(Increase) in DBO, net impact on funded status [3] (225) (215)
UK [Member] | Discount rate (-50 bp) [Member]    
Sensitivity Analysis on Funded Status [line items]    
(Increase) in DBO (230) (225)
Expected increase in plan assets [1] 150 170
Expected net impact on funded status (de-) increase (80) (55)
UK [Member] | Discount rate (+50 bp) [Member]    
Sensitivity Analysis on Funded Status [line items]    
Decrease in DBO 215 210
Expected (decrease) in plan assets [1] (150) (170)
Expected net impact on funded status (de-) increase 65 40
UK [Member] | Credit spread (-50 bp) [Member]    
Sensitivity Analysis on Funded Status [line items]    
(Increase) in DBO (230) (225)
Expected increase in plan assets [1] 65 65
Expected net impact on funded status (de-) increase (165) (160)
UK [Member] | Credit spread (+50 bp) [Member]    
Sensitivity Analysis on Funded Status [line items]    
Decrease in DBO 215 210
Expected (decrease) in plan assets [1] (65) (65)
Expected net impact on funded status (de-) increase 150 145
UK [Member] | Rate of price inflation (-50 bp) [Member]    
Sensitivity Analysis on Funded Status [line items]    
Decrease in DBO [2] 150 140
Expected (decrease) in plan assets [1] (95) (115)
Expected net impact on funded status (de-) increase 55 25
UK [Member] | Rate of price inflation (+50 bp) [Member]    
Sensitivity Analysis on Funded Status [line items]    
(Increase) in DBO [2] (160) (145)
Expected increase in plan assets [1] 95 115
Expected net impact on funded status (de-) increase (65) (30)
UK [Member] | Rate of real increase in future compensation levels (-50 bp) [Member]    
Sensitivity Analysis on Funded Status [line items]    
Decrease in DBO, net impact on funded status 5 5
UK [Member] | Rate of real increase in future compensation levels (+50 bp) [Member]    
Sensitivity Analysis on Funded Status [line items]    
(Increase) in DBO, net impact on funded status (5) (5)
UK [Member] | Longevity improvements by 10 percent [Member]    
Sensitivity Analysis on Funded Status [line items]    
(Increase) in DBO, net impact on funded status [3],[4] (60) (60)
US [Member] | Discount rate (-50 bp) [Member]    
Sensitivity Analysis on Funded Status [line items]    
(Increase) in DBO (25) (25)
Expected increase in plan assets [1] 20 25
Expected net impact on funded status (de-) increase (5) 0
US [Member] | Discount rate (+50 bp) [Member]    
Sensitivity Analysis on Funded Status [line items]    
Decrease in DBO 25 25
Expected (decrease) in plan assets [1] (20) (25)
Expected net impact on funded status (de-) increase 5 0
US [Member] | Credit spread (-50 bp) [Member]    
Sensitivity Analysis on Funded Status [line items]    
(Increase) in DBO (50) (55)
Expected increase in plan assets [1] 15 15
Expected net impact on funded status (de-) increase (35) (40)
US [Member] | Credit spread (+50 bp) [Member]    
Sensitivity Analysis on Funded Status [line items]    
Decrease in DBO 50 50
Expected (decrease) in plan assets [1] (15) (15)
Expected net impact on funded status (de-) increase 35 35
US [Member] | Rate of price inflation (-50 bp) [Member]    
Sensitivity Analysis on Funded Status [line items]    
Decrease in DBO [2] 10 10
Expected (decrease) in plan assets [1] 0 0
Expected net impact on funded status (de-) increase 10 10
US [Member] | Rate of price inflation (+50 bp) [Member]    
Sensitivity Analysis on Funded Status [line items]    
(Increase) in DBO [2] (5) (5)
Expected increase in plan assets [1] 0 0
Expected net impact on funded status (de-) increase (5) (5)
US [Member] | Rate of real increase in future compensation levels (-50 bp) [Member]    
Sensitivity Analysis on Funded Status [line items]    
Decrease in DBO, net impact on funded status 0 0
US [Member] | Rate of real increase in future compensation levels (+50 bp) [Member]    
Sensitivity Analysis on Funded Status [line items]    
(Increase) in DBO, net impact on funded status 0 0
US [Member] | Longevity improvements by 10 percent [Member]    
Sensitivity Analysis on Funded Status [line items]    
(Increase) in DBO, net impact on funded status [3] (20) (20)
Other [Member] | Discount rate (-50 bp) [Member]    
Sensitivity Analysis on Funded Status [line items]    
(Increase) in DBO (40) (35)
Expected increase in plan assets [1] 15 10
Expected net impact on funded status (de-) increase (25) (25)
Other [Member] | Discount rate (+50 bp) [Member]    
Sensitivity Analysis on Funded Status [line items]    
Decrease in DBO 40 35
Expected (decrease) in plan assets [1] (15) (10)
Expected net impact on funded status (de-) increase 25 25
Other [Member] | Credit spread (-50 bp) [Member]    
Sensitivity Analysis on Funded Status [line items]    
(Increase) in DBO (45) (40)
Expected increase in plan assets [1] 10 5
Expected net impact on funded status (de-) increase (35) (35)
Other [Member] | Credit spread (+50 bp) [Member]    
Sensitivity Analysis on Funded Status [line items]    
Decrease in DBO 45 40
Expected (decrease) in plan assets [1] (10) (5)
Expected net impact on funded status (de-) increase 35 35
Other [Member] | Rate of price inflation (-50 bp) [Member]    
Sensitivity Analysis on Funded Status [line items]    
Decrease in DBO [2] 10 10
Expected (decrease) in plan assets [1] (5) (5)
Expected net impact on funded status (de-) increase 5 5
Other [Member] | Rate of price inflation (+50 bp) [Member]    
Sensitivity Analysis on Funded Status [line items]    
(Increase) in DBO [2] (10) (10)
Expected increase in plan assets [1] 5 5
Expected net impact on funded status (de-) increase (5) (5)
Other [Member] | Rate of real increase in future compensation levels (-50 bp) [Member]    
Sensitivity Analysis on Funded Status [line items]    
Decrease in DBO, net impact on funded status 10 10
Other [Member] | Rate of real increase in future compensation levels (+50 bp) [Member]    
Sensitivity Analysis on Funded Status [line items]    
(Increase) in DBO, net impact on funded status (10) (10)
Other [Member] | Longevity improvements by 10 percent [Member]    
Sensitivity Analysis on Funded Status [line items]    
(Increase) in DBO, net impact on funded status [3] € (10) € (10)
[1] Expected changes in the fair value of plan assets contain the simulated impact from the biggest plans in Germany, the UK, the U.S., Channel Islands, Switzerland and Belgium which cover over 98 % of the total fair value of plan assets. The fair value of plan assets for other plans is assumed to be unchanged for this presentation
[2] Incorporates sensitivity to changes in pension benefits to the extent linked to the price inflation assumption
[3] Estimated to be equivalent to an increase of around 1 year in overall life expectancy
[4] Due to buy-in transaction the net impact on funded status reduces by € 40 million due to expected gains within the plan assets. The reduction was € 30 million for 2022