ASR Nederland N.V. | Large-cap | Financial Services

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

Latest Quarterly: Jun 2016

Income Metrics

Revenue 1.7B
Net Income 168.0M 10.06%

Balance Sheet Metrics

Total Assets 138.6B
Total Liabilities 128.8B
Shareholders Equity 9.8B
Debt to Equity 13.09

Cash Flow Metrics

Free Cash Flow 565.0M

Revenue & Profitability Trend

ASR Nederland N.V Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i20.6B17.1B-10.5B9.8B7.5B
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 i-202.0M133.0M130.0M115.0M
Other Operating Expenses i714.0M555.0M85.0M241.0M138.0M
Total Operating Expenses i714.0M757.0M218.0M371.0M253.0M
Operating Income i-----
Operating Margin % i0.0%0.0%0.0%0.0%0.0%
Non-Operating Items
Interest Income i-----
Interest Expense i4.0B2.5B449.0M362.0M331.0M
Other Non-Operating Income00146.0M68.0M60.0M
Pre-tax Income i1.4B1.3B-2.3B1.2B829.0M
Income Tax i383.0M275.0M-606.0M270.0M172.0M
Effective Tax Rate % i26.5%21.5%0.0%22.3%20.7%
Net Income i880.0M1.0B-1.8B891.0M607.0M
Net Margin % i4.3%6.1%0.0%9.1%8.1%
Key Metrics
EBITDA i-----
EPS (Basic) i-€4.92€-12.83€6.56€4.38
EPS (Diluted) i-€4.92€-12.83€5.77€3.90
Basic Shares Outstanding i-211148162137004580136260472138918141
Diluted Shares Outstanding i-211148162137004580136260472138918141

Income Statement Trend

ASR Nederland N.V Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i4.2B7.9B2.2B2.3B2.8B
Short-term Investments i-3.3B2.0B30.3B33.8B
Accounts Receivable i-17.0M16.0M221.0M345.0M
Inventory i-----
Other Current Assets-----
Total Current Assets i-----
Non-Current Assets
Property, Plant & Equipment i-604.0M361.0M373.0M334.0M
Goodwill i592.0M883.0M556.0M533.0M494.0M
Intangible Assets i592.0M415.0M322.0M310.0M346.0M
Long-term Investments11.8B13.0B5.8B6.4B9.2B
Other Non-Current Assets-----
Total Non-Current Assets i-----
Total Assets i138.6B150.8B61.9B--
Liabilities
Current Liabilities
Accounts Payable i-237.0M55.0M588.0M566.0M
Short-term Debt i-----
Current Portion of Long-term Debt-----
Other Current Liabilities-----
Total Current Liabilities i-----
Non-Current Liabilities
Long-term Debt i10.7B12.9B4.5B6.9B9.0B
Deferred Tax Liabilities i-003.0M-
Other Non-Current Liabilities-----
Total Non-Current Liabilities i-----
Total Liabilities i128.8B141.4B55.7B--
Equity
Common Stock i34.0M34.0M24.0M22.0M23.0M
Retained Earnings i4.5B4.1B3.6B5.6B4.5B
Treasury Stock i109.0M7.0M79.0M83.0M82.0M
Other Equity-----
Total Shareholders Equity i9.8B9.4B6.2B7.2B6.3B
Key Metrics
Total Debt i10.7B12.9B4.5B6.9B9.0B
Working Capital i00000

Balance Sheet Composition

ASR Nederland N.V Cash Flow Statement From 2019 to 2023

Metric20232022202120202019
Operating Activities
Net Income i1.4B-2.3B1.2B827.0M1.2B
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i946.0M11.9B1.1B-2.8B-4.1B
Operating Cash Flow i2.3B9.6B2.4B-1.8B-2.7B
Investing Activities
Capital Expenditures i-29.0M-178.0M-386.0M-14.0M-9.0M
Acquisitions i2.2B-13.0M-75.0M-32.0M-446.0M
Investment Purchases i-----
Investment Sales i-----
Investing Cash Flow i2.2B-191.0M-462.0M-46.0M-615.0M
Financing Activities
Share Repurchases i--71.0M-79.0M--219.0M
Dividends Paid i-484.0M-347.0M-285.0M-272.0M-252.0M
Debt Issuance i1.2B987.0M113.0M4.0M492.0M
Debt Repayment i-741.0M-5.0M-9.0M-2.0M-11.0M
Financing Cash Flow i-65.0M1.2B-237.0M-271.0M157.0M
Free Cash Flow i3.5B-1.2B-189.0M339.0M-766.0M
Net Change in Cash i4.5B10.6B1.7B-2.1B-3.1B

Cash Flow Trend

ASR Nederland N.V Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 13.67
Forward P/E 12.60
Price to Book 1.68
Price to Sales 0.80
PEG Ratio 12.60

Profitability Ratios

Profit Margin 7.01%
Operating Margin 39.09%
Return on Equity 11.62%
Return on Assets 2.68%

Financial Health

Current Ratio 1.48
Debt to Equity 96.55

Per Share Data

EPS (TTM) €4.57
Book Value per Share €37.17
Revenue per Share €62.39

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
asrnl13.1B13.671.6811.62%7.01%96.55
NN Group N.V 16.3B13.140.756.24%9.17%61.25
Aegon 10.8B18.531.4914.96%10.17%45.46
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 18.9B73.0418.9143.68%14.42%100.74

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