
Aegon N.V (AEG) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2023Income Metrics
Revenue
6.1B
Net Income
64.0M
1.05%
EPS (Diluted)
$0.03
Balance Sheet Metrics
Total Assets
383.5B
Total Liabilities
372.6B
Shareholders Equity
10.9B
Debt to Equity
34.15
Cash Flow Metrics
Operating Cash Flow
7.7B
Free Cash Flow
878.0M
Revenue & Profitability Trend
Aegon N.V Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 22.9B | 23.5B | -25.4B | 45.9B | 37.0B |
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 | 2.3B | 2.2B | 2.0B | 3.0B | 2.9B |
Other Operating Expenses | -185.1M | 57.4M | -399.5M | -726.3M | -285.0M |
Total Operating Expenses | 2.1B | 2.3B | 1.6B | 2.3B | 2.6B |
Operating Income | - | - | - | - | - |
Operating Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 7.0M | 8.2M | 8.2M | 265.5M | 405.0M |
Other Non-Operating Income | 31.6M | 34.0M | 45.7M | 45.3M | 43.0M |
Pre-tax Income | 773.2M | -458.1M | 968.8M | 1.3B | -958.0M |
Income Tax | -18.7M | -244.8M | 83.2M | 102.5M | -336.0M |
Effective Tax Rate % | -2.4% | 0.0% | 8.6% | 8.2% | 0.0% |
Net Income | 791.9M | -233.1M | -632.6M | 2.2B | -135.0M |
Net Margin % | 3.5% | -1.0% | 0.0% | 4.8% | -0.4% |
Key Metrics | |||||
EBITDA | - | - | - | - | - |
EPS (Basic) | - | $-0.12 | $-0.30 | $0.94 | $-0.09 |
EPS (Diluted) | - | $-0.12 | $-0.30 | $0.94 | $-0.09 |
Basic Shares Outstanding | - | 2775330879 | 2982689919 | 2602000000 | 2513812053 |
Diluted Shares Outstanding | - | 2775330879 | 2982689919 | 2602000000 | 2513812053 |
Income Statement Trend
Aegon N.V Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 4.1B | 4.8B | 4.0B | 7.4B | 8.4B |
Short-term Investments | 64.1B | 59.0B | 63.5B | 109.4B | 100.6B |
Accounts Receivable | 4.5B | 4.2B | 9.2B | 6.1B | 6.8B |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | - | - | - | - | - |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | - | - | - |
Goodwill | 1.1B | 931.4M | 862.2M | 1.1B | 1.8B |
Intangible Assets | 269.4M | 249.5M | 121.8M | 1.0B | 1.0B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | - | - | - | - |
Total Non-Current Assets | - | - | - | - | - |
Total Assets | 383.5B | 353.3B | 446.0B | - | - |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 1.5B | 2.5B | 1.3B | 3.3B | 2.8B |
Short-term Debt | 43.3M | 37.5M | - | 0 | 72.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | - | - | - | - | - |
Non-Current Liabilities | |||||
Long-term Debt | 5.8B | 5.7B | 7.8B | 12.9B | 11.0B |
Deferred Tax Liabilities | 75.0M | 66.8M | 35.1M | 8.6M | 1.4B |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | - | - | - | - | - |
Total Liabilities | 372.6B | 342.1B | 433.2B | - | - |
Equity | |||||
Common Stock | 282.3M | 310.5M | 373.7M | 11.9B | 320.0M |
Retained Earnings | 5.1B | 6.0B | 9.1B | 13.1B | 10.3B |
Treasury Stock | 466.3M | 405.3M | 782.6M | 294.6M | 181.0M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 10.9B | 11.2B | 12.8B | 14.7B | 24.7B |
Key Metrics | |||||
Total Debt | 5.9B | 5.8B | 7.8B | 12.9B | 11.1B |
Working Capital | 0 | 0 | 0 | 0 | 0 |
Balance Sheet Composition
Aegon N.V Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 773.2M | -405.3M | -29.3M | 2.6B | -364.0M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | 0 | 0 | 0 | 0 | 0 |
Operating Cash Flow | 13.1B | 11.7B | -45.0B | 17.1B | -1.2B |
Investing Activities | |||||
Capital Expenditures | -36.3M | -22.3M | -73.8M | -79.9M | -73.0M |
Acquisitions | 8.2M | -2.6B | 804.8M | -41.0M | -166.0M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -29.3M | -2.6B | 728.7M | -122.0M | -240.0M |
Financing Activities | |||||
Share Repurchases | -1.1B | -1.3B | -699.4M | -249.3M | -59.0M |
Dividends Paid | -610.4M | -578.7M | -195.6M | -130.6M | -63.0M |
Debt Issuance | 820.1M | 3.1B | 4.2B | 4.2B | 3.4B |
Debt Repayment | -1.1B | -5.0B | -4.8B | -3.3B | -4.0B |
Financing Cash Flow | -2.1B | -3.8B | -2.1B | 323.8M | -778.0M |
Free Cash Flow | 815.4M | 876.3M | 3.0B | -2.1B | -3.0B |
Net Change in Cash | 11.0B | 5.3B | -46.4B | 17.3B | -2.2B |
Cash Flow Trend
Aegon N.V Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
18.51
Forward P/E
27.45
Price to Book
1.73
Price to Sales
0.95
PEG Ratio
-0.22
Profitability Ratios
Profit Margin
10.17%
Operating Margin
10.19%
Return on Equity
14.96%
Return on Assets
0.22%
Financial Health
Current Ratio
89.41
Debt to Equity
45.46
Per Share Data
EPS (TTM)
$0.43
Book Value per Share
$4.59
Revenue per Share
$7.83
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
aeg | 12.4B | 18.51 | 1.73 | 14.96% | 10.17% | 45.46 |
Berkshire Hathaway | 1.1T | 16.75 | 0.00 | 9.91% | 17.00% | 18.95 |
Berkshire Hathaway | 1.1T | 16.72 | 1.58 | 9.91% | 17.00% | 18.95 |
American | 45.7B | 15.43 | 1.11 | 7.60% | 11.68% | 22.29 |
Arch Capital | 33.5B | 9.17 | 1.61 | 18.42% | 20.72% | 12.66 |
Sun Life Financial | 33.1B | 14.43 | 1.45 | 13.61% | 9.69% | 52.83 |
Financial data is updated regularly. All figures are in the company's reporting currency.