
ASR Nederland N.V (ASRNL) | Financial Analysis & Statements
ASR Nederland N.V. | Large-cap | Financial Services
ASR Nederland N.V. | Large-cap | Financial Services
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2016Income 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
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 20.6B | 17.1B | -10.5B | 9.8B | 7.5B |
Cost of Goods Sold | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Gross Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | - | 202.0M | 133.0M | 130.0M | 115.0M |
Other Operating Expenses | 714.0M | 555.0M | 85.0M | 241.0M | 138.0M |
Total Operating Expenses | 714.0M | 757.0M | 218.0M | 371.0M | 253.0M |
Operating Income | - | - | - | - | - |
Operating Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 4.0B | 2.5B | 449.0M | 362.0M | 331.0M |
Other Non-Operating Income | 0 | 0 | 146.0M | 68.0M | 60.0M |
Pre-tax Income | 1.4B | 1.3B | -2.3B | 1.2B | 829.0M |
Income Tax | 383.0M | 275.0M | -606.0M | 270.0M | 172.0M |
Effective Tax Rate % | 26.5% | 21.5% | 0.0% | 22.3% | 20.7% |
Net Income | 880.0M | 1.0B | -1.8B | 891.0M | 607.0M |
Net Margin % | 4.3% | 6.1% | 0.0% | 9.1% | 8.1% |
Key Metrics | |||||
EBITDA | - | - | - | - | - |
EPS (Basic) | - | €4.92 | €-12.83 | €6.56 | €4.38 |
EPS (Diluted) | - | €4.92 | €-12.83 | €5.77 | €3.90 |
Basic Shares Outstanding | - | 211148162 | 137004580 | 136260472 | 138918141 |
Diluted Shares Outstanding | - | 211148162 | 137004580 | 136260472 | 138918141 |
Income Statement Trend
ASR Nederland N.V Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 4.2B | 7.9B | 2.2B | 2.3B | 2.8B |
Short-term Investments | - | 3.3B | 2.0B | 30.3B | 33.8B |
Accounts Receivable | - | 17.0M | 16.0M | 221.0M | 345.0M |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | - | - | - | - | - |
Non-Current Assets | |||||
Property, Plant & Equipment | - | 604.0M | 361.0M | 373.0M | 334.0M |
Goodwill | 592.0M | 883.0M | 556.0M | 533.0M | 494.0M |
Intangible Assets | 592.0M | 415.0M | 322.0M | 310.0M | 346.0M |
Long-term Investments | 11.8B | 13.0B | 5.8B | 6.4B | 9.2B |
Other Non-Current Assets | - | - | - | - | - |
Total Non-Current Assets | - | - | - | - | - |
Total Assets | 138.6B | 150.8B | 61.9B | - | - |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | - | 237.0M | 55.0M | 588.0M | 566.0M |
Short-term Debt | - | - | - | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | - | - | - | - | - |
Non-Current Liabilities | |||||
Long-term Debt | 10.7B | 12.9B | 4.5B | 6.9B | 9.0B |
Deferred Tax Liabilities | - | 0 | 0 | 3.0M | - |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | - | - | - | - | - |
Total Liabilities | 128.8B | 141.4B | 55.7B | - | - |
Equity | |||||
Common Stock | 34.0M | 34.0M | 24.0M | 22.0M | 23.0M |
Retained Earnings | 4.5B | 4.1B | 3.6B | 5.6B | 4.5B |
Treasury Stock | 109.0M | 7.0M | 79.0M | 83.0M | 82.0M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 9.8B | 9.4B | 6.2B | 7.2B | 6.3B |
Key Metrics | |||||
Total Debt | 10.7B | 12.9B | 4.5B | 6.9B | 9.0B |
Working Capital | 0 | 0 | 0 | 0 | 0 |
Balance Sheet Composition
ASR Nederland N.V Cash Flow Statement From 2019 to 2023
Metric | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 1.4B | -2.3B | 1.2B | 827.0M | 1.2B |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | 946.0M | 11.9B | 1.1B | -2.8B | -4.1B |
Operating Cash Flow | 2.3B | 9.6B | 2.4B | -1.8B | -2.7B |
Investing Activities | |||||
Capital Expenditures | -29.0M | -178.0M | -386.0M | -14.0M | -9.0M |
Acquisitions | 2.2B | -13.0M | -75.0M | -32.0M | -446.0M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | 2.2B | -191.0M | -462.0M | -46.0M | -615.0M |
Financing Activities | |||||
Share Repurchases | - | -71.0M | -79.0M | - | -219.0M |
Dividends Paid | -484.0M | -347.0M | -285.0M | -272.0M | -252.0M |
Debt Issuance | 1.2B | 987.0M | 113.0M | 4.0M | 492.0M |
Debt Repayment | -741.0M | -5.0M | -9.0M | -2.0M | -11.0M |
Financing Cash Flow | -65.0M | 1.2B | -237.0M | -271.0M | 157.0M |
Free Cash Flow | 3.5B | -1.2B | -189.0M | 339.0M | -766.0M |
Net Change in Cash | 4.5B | 10.6B | 1.7B | -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
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
asrnl | 13.1B | 13.67 | 1.68 | 11.62% | 7.01% | 96.55 |
NN Group N.V | 16.3B | 13.14 | 0.75 | 6.24% | 9.17% | 61.25 |
Aegon | 10.8B | 18.53 | 1.49 | 14.96% | 10.17% | 45.46 |
ING Groep N.V | 63.2B | 10.76 | 1.23 | 9.30% | 24.46% | 4.68 |
ABN AMRO Bank N.V | 21.5B | 10.03 | 0.78 | 8.81% | 26.26% | 3.76 |
CVC Capital Partners | 18.9B | 73.04 | 18.91 | 43.68% | 14.42% | 100.74 |
Financial data is updated regularly. All figures are in the company's reporting currency.