Aegon Ltd. | Large-cap | Financial Services

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Jun 2023

Income Metrics

Revenue 6.1B
Net Income 64.0M 1.05%
EPS (Diluted) €0.03

Balance Sheet Metrics

Total Assets 327.4B
Total Liabilities 318.1B
Shareholders Equity 9.3B
Debt to Equity 34.15

Cash Flow Metrics

Operating Cash Flow 7.7B
Free Cash Flow 878.0M

Revenue & Profitability Trend

Aegon Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i19.5B20.1B-21.6B42.5B37.0B
Cost of Goods Sold i-----
Gross Profit i-----
Gross Margin % i0.0%0.0%0.0%0.0%0.0%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i2.0B1.9B1.7B2.8B2.9B
Other Operating Expenses i-158.0M49.0M-341.0M-673.0M-285.0M
Total Operating Expenses i1.8B1.9B1.4B2.1B2.6B
Operating Income i-----
Operating Margin % i0.0%0.0%0.0%0.0%0.0%
Non-Operating Items
Interest Income i-----
Interest Expense i6.0M7.0M7.0M246.0M405.0M
Other Non-Operating Income27.0M29.0M39.0M42.0M43.0M
Pre-tax Income i660.0M-391.0M827.0M1.2B-958.0M
Income Tax i-16.0M-209.0M71.0M95.0M-336.0M
Effective Tax Rate % i-2.4%0.0%8.6%8.2%0.0%
Net Income i676.0M-199.0M-540.0M2.0B-135.0M
Net Margin % i3.5%-1.0%0.0%4.8%-0.4%
Key Metrics
EBITDA i-----
EPS (Basic) i€0.37€-0.12€-0.30€0.94€-0.09
EPS (Diluted) i€0.37€-0.12€-0.30€0.94€-0.09
Basic Shares Outstanding i20100000002369000000254600000026020000002605000000
Diluted Shares Outstanding i20100000002369000000254600000026020000002605000000

Income Statement Trend

Aegon Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i3.5B4.1B3.4B6.9B8.4B
Short-term Investments i54.7B50.4B54.2B101.4B100.6B
Accounts Receivable i3.8B3.6B7.9B5.6B6.8B
Inventory i-----
Other Current Assets-----
Total Current Assets i-----
Non-Current Assets
Property, Plant & Equipment i-----
Goodwill i920.0M795.0M736.0M977.0M1.8B
Intangible Assets i230.0M213.0M104.0M941.0M1.0B
Long-term Investments-----
Other Non-Current Assets-----
Total Non-Current Assets i-----
Total Assets i327.4B301.6B380.7B--
Liabilities
Current Liabilities
Accounts Payable i1.3B2.1B1.1B3.1B2.8B
Short-term Debt i37.0M32.0M-072.0M
Current Portion of Long-term Debt-----
Other Current Liabilities-----
Total Current Liabilities i-----
Non-Current Liabilities
Long-term Debt i5.0B4.9B6.7B12.0B11.0B
Deferred Tax Liabilities i64.0M57.0M30.0M8.0M1.4B
Other Non-Current Liabilities-----
Total Non-Current Liabilities i-----
Total Liabilities i318.1B292.0B369.8B--
Equity
Common Stock i241.0M265.0M319.0M11.0B320.0M
Retained Earnings i4.3B5.1B7.8B12.2B10.3B
Treasury Stock i398.0M346.0M668.0M273.0M181.0M
Other Equity-----
Total Shareholders Equity i9.3B9.6B10.9B13.6B24.7B
Key Metrics
Total Debt i5.0B4.9B6.7B12.0B11.1B
Working Capital i00000

Balance Sheet Composition

Aegon Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i660.0M-346.0M-25.0M2.4B-364.0M
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i00000
Operating Cash Flow i11.2B10.0B-38.4B15.8B-1.2B
Investing Activities
Capital Expenditures i-31.0M-19.0M-63.0M-74.0M-73.0M
Acquisitions i7.0M-2.2B687.0M-38.0M-166.0M
Investment Purchases i-----
Investment Sales i-----
Investing Cash Flow i-25.0M-2.3B622.0M-113.0M-240.0M
Financing Activities
Share Repurchases i-925.0M-1.1B-597.0M-231.0M-59.0M
Dividends Paid i-521.0M-494.0M-167.0M-121.0M-63.0M
Debt Issuance i700.0M2.7B3.6B3.9B3.4B
Debt Repayment i-946.0M-4.3B-4.1B-3.1B-4.0B
Financing Cash Flow i-1.8B-3.2B-1.8B300.0M-778.0M
Free Cash Flow i696.0M748.0M2.6B-1.9B-3.0B
Net Change in Cash i9.4B4.5B-39.6B16.0B-2.2B

Cash Flow Trend

Aegon Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 18.53
Forward P/E 7.79
Price to Book 1.17
Price to Sales 0.83
PEG Ratio -0.22

Profitability Ratios

Profit Margin 10.13%
Operating Margin 10.91%
Return on Equity 14.96%
Return on Assets 0.23%

Financial Health

Current Ratio 89.41
Debt to Equity 45.46
Beta 0.90

Per Share Data

EPS (TTM) €0.37
Book Value per Share €5.85
Revenue per Share €8.20

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
agn10.9B18.531.1714.96%10.13%45.46
NN Group N.V 16.3B13.140.756.24%9.17%61.25
ASR Nederland N.V 13.0B13.841.3211.62%7.00%213.45
ING Groep N.V 63.2B10.761.239.30%24.46%4.68
ABN AMRO Bank N.V 21.5B10.030.788.81%26.26%3.76
CVC Capital Partners 18.6B73.0418.9143.68%14.42%100.74

Financial data is updated regularly. All figures are in the company's reporting currency.