AEG

Transfer...
Symbol:
NYSE / Sector: Financial Services / Sub-Sector: Insurance - Diversified / Stock Type:
# of Employee: 30,000 / Fiscal Year End: 2016-12-31 / Stock Type: Large Value
EUR / Exchange Rate: 0.941002219 at 2016-11-22

Aegon NV provides life insurance, pensions and asset management products and services in the USA, Europe, and Asia. It offers life and protection, and accidental death products. It also offers individual savings and retirement products.

Competitors

Competitors List | Key Matrix Details

BRK.B | BRK.A | AIG | HIG |

Finance Highlights

Key Ratio Highlights | Key Ratio H | Income H | Balance H | Cash H | Income D | Balance D | Cash D | Top

ReportDatePeriodTypeROEFCFMarginFCFPerSharEquityPerSProfitMargContinuousNetMarginDebtEquityCurrentRat
2006-12-25Annual41.40%16.10%4.911.86.90%5.70%5.70%.065.000
2007-12-25Annual-8.70%-2.90%-0.89.36.80%5.60%5.60%.051.000
2008-12-25Annual9.10%16.70%0.99.7-14.40%-14.40%-14.40%.050.000
2009-12-25Annual-36.20%-14.70%-4.612.6-1.00%0.40%0.40%.067.000
2010-12-25Annual5.70%2.70%0.711.53.90%3.60%3.60%.076.000
2011-12-25Annual9.00%7.30%1.314.82.90%2.70%2.70%.080.000
2012-12-25Annual-3.10%-1.90%-0.516.53.90%3.20%3.20%.088.000
2013-12-25Annual-6.70%-3.50%-0.711.12.30%2.00%2.00%.076.000
2014-12-25Annual15.10%9.00%1.711.01.90%1.60%1.60%.070.000
2015-12-25Annual3.60%2.80%0.410.92.50%2.00%2.00%.071.000

Key Ratio Trend

ReportDatePeriodTypeROEFCFMarginFCFPerSharEquityPerSProfitMargContinuousNetMarginDebtEquityCurrentRat
AverageAnnual-93.92%-75.70%-59.62%-0.94%-8.53%-9.86%-9.86%-0.08%0.00%
2007-12-25Annual-121.01%-118.01%-116.43%-21.46%-1.45%-1.75%-1.75%-21.54%0.00%
2008-12-25Annual204.60%675.86%210.46%4.55%-311.76%-357.14%-357.14%-1.96%0.00%
2009-12-25Annual-497.80%-188.02%-615.56%30.31%93.06%102.78%102.78%34.00%0.00%
2010-12-25Annual115.75%118.37%114.45%-9.07%490.00%800.00%800.00%13.43%0.00%
2011-12-25Annual57.89%170.37%101.36%28.41%-25.64%-25.00%-25.00%5.26%0.00%
2012-12-25Annual-134.44%-126.03%-138.17%11.95%34.48%18.52%18.52%10.00%0.00%
2013-12-25Annual-116.13%-84.21%-46.26%-32.83%-41.03%-37.50%-37.50%-13.64%0.00%
2014-12-25Annual325.37%357.14%323.96%-0.50%-17.39%-20.00%-20.00%-7.89%0.00%
2015-12-25Annual-76.16%-68.89%-76.32%-1.48%31.58%25.00%25.00%1.43%0.00%


Income Statement Highlights | Key Ratio H | Income H | Balance H | Cash H | Income D | Balance D | Cash D | Top

ReportDatePeriodTypeRevenueCostInterestExContinuousNetIncomeDilutedShaProfitMargContinuousNetMargin
2006-12-25Annual52,400,514,045.848,797,972,063.2384,696,223.52,963,861,235.82,963,861,235.81,721,604,9386.90%5.70%5.70%
2007-12-25Annual48,433,467,078.045,163,549,178.2503,718,259.52,710,939,409.22,710,939,409.21,735,374,1506.80%5.60%5.60%
2008-12-25Annual7,997,855,740.59,150,881,714.2558,978,490.5-1,149,837,883.5-1,149,837,883.51,506,862,k-14.40%-14.40%-14.40%
2009-12-25Annual49,318,693,470.849,836,226,788.0437,831,061.0216,790,137.0216,790,137.01,586,699,k-1.00%0.40%0.40%
2010-12-25Annual52,262,363,468.250,228,361,888.8452,708,815.51,869,283,583.21,869,283,583.22,165,000,k3.90%3.60%3.60%
2011-12-25Annual33,778,878,895.532,805,448,672.5521,784,104.2923,483,475.8923,483,475.81,852,000,k2.90%2.70%2.70%
2012-12-25Annual50,172,038,961.048,231,554,695.5496,279,382.21,626,988,724.21,626,988,724.21,907,000,k3.90%3.20%3.20%
2013-12-25Annual51,466,403,602.550,269,807,062.0377,257,346.21,039,317,421.51,039,317,421.52,401,000,k2.30%2.00%2.00%
2014-12-25Annual49,243,242,001.548,298,504,590.8394,260,494.2803,398,743.0803,398,743.02,674,000,k1.90%1.60%1.60%
2015-12-25Annual37,421,803,354.536,494,069,091.8437,831,061.0755,577,389.2755,577,389.22,685,000,k2.50%2.00%2.00%

Income Statement Trend

ReportDatePeriodTypeRevenueCostInterestExContinuousNetIncomeDilutedShaProfitMargContinuousNetMargin
AverageAnnual-5.76%-5.49%4.01%-14.83%-14.83%2.01%-8.53%-9.86%-9.86%
2007-12-25Annual-7.57%-7.45%30.94%-8.53%-8.53%0.80%-1.45%-1.75%-1.75%
2008-12-25Annual-83.49%-79.74%10.97%-142.41%-142.41%-13.17%-311.76%-357.14%-357.14%
2009-12-25Annual516.65%444.61%-21.67%118.85%118.85%5.30%93.06%102.78%102.78%
2010-12-25Annual5.97%0.79%3.40%762.25%762.25%36.45%490.00%800.00%800.00%
2011-12-25Annual-35.37%-34.69%15.26%-50.60%-50.60%-14.46%-25.64%-25.00%-25.00%
2012-12-25Annual48.53%47.02%-4.89%76.18%76.18%2.97%34.48%18.52%18.52%
2013-12-25Annual2.58%4.23%-23.98%-36.12%-36.12%25.90%-41.03%-37.50%-37.50%
2014-12-25Annual-4.32%-3.92%4.51%-22.70%-22.70%11.37%-17.39%-20.00%-20.00%
2015-12-25Annual-24.01%-24.44%11.05%-5.95%-5.95%0.41%31.58%25.00%25.00%


Balance Sheet Highlights | Key Ratio H | Income H | Balance H | Cash H | Income D | Balance D | Cash D | Top

ReportDatePeriodTypeEquityTotalLiabiCurrentAssCurrentLiaNonCurrentDebtEquityCurrentRat
2006-12-25Annual20,336,827,704.8314,213,924,253.013,968,086,082.00.0314,213,924,253.0.065.000
2007-12-25Annual16,100,918,459.2317,713,384,650.88,959,596,299.20.0317,713,384,650.8.051.000
2008-12-25Annual14,616,331,099.5290,652,874,608.810,863,948,875.20.0290,652,874,608.8.050.000
2009-12-25Annual20,056,275,762.8297,301,105,476.84,584,473,779.50.0297,301,105,476.8.067.000
2010-12-25Annual24,881,981,704.5328,255,336,410.85,558,966,699.20.0328,255,336,410.8.076.000
2011-12-25Annual27,332,560,410.0339,910,994,364.88,612,094,462.00.0339,910,994,364.8.080.000
2012-12-25Annual31,506,833,244.0357,510,315,241.510,258,211,727.80.0357,510,315,241.5.088.000
2013-12-25Annual26,646,058,309.5349,277,603,519.26,047,807,204.20.0349,277,603,519.2.076.000
2014-12-25Annual29,525,966,502.0421,553,734,880.211,274,149,820.80.0421,553,734,880.2.070.000
2015-12-25Annual29,211,408,264.0414,119,108,417.210,195,512,619.50.0414,119,108,417.2.071.000

Balance Sheet Trend

ReportDatePeriodTypeEquityTotalLiabiCurrentAssCurrentLiaNonCurrentDebtEquityCurrentRat
AverageAnnual5.00%1.77%6.37%0.00%1.77%-0.08%0.00%
2007-12-25Annual-20.83%1.11%-35.86%0.00%1.11%-21.54%0.00%
2008-12-25Annual-9.22%-8.52%21.25%0.00%-8.52%-1.96%0.00%
2009-12-25Annual37.22%2.29%-57.80%0.00%2.29%34.00%0.00%
2010-12-25Annual24.06%10.41%21.26%0.00%10.41%13.43%0.00%
2011-12-25Annual9.85%3.55%54.92%0.00%3.55%5.26%0.00%
2012-12-25Annual15.27%5.18%19.11%0.00%5.18%10.00%0.00%
2013-12-25Annual-15.43%-2.30%-41.04%0.00%-2.30%-13.64%0.00%
2014-12-25Annual10.81%20.69%86.42%0.00%20.69%-7.89%0.00%
2015-12-25Annual-1.07%-1.76%-9.57%0.00%-1.76%1.43%0.00%


Cash Flow Highlights | Key Ratio H | Income H | Balance H | Cash H | Income D | Balance D | Cash D | Top

ReportDatePeriodTypeOperatingCCAPEXFreeCashFlInvestmentFinancialF
2006-12-25Annual8,346,420,274.5-65,887,198.58,412,307,473.0-211,476,653.2-928,796,959.5
2007-12-25Annual-1,441,016,793.0-46,758,657.0-1,394,258,136.0-2,829,961,445.2-742,825,028.2
2008-12-25Annual1,405,947,800.269,075,288.81,336,872,511.5-422,953,306.51,552,599,951.8
2009-12-25Annual-7,444,190,733.8-188,097,324.8-7,256,093,409.0-345,376,443.81,866,095,493.0
2010-12-25Annual1,342,185,995.2-88,203,830.21,430,389,825.5-295,429,696.5126,460,913.2
2011-12-25Annual2,408,070,835.5-57,385,624.52,465,456,460.0693,940,977.8-397,448,584.5
2012-12-25Annual-1,026,565,060.5-58,448,321.2-968,116,739.275,451,469.22,765,136,943.5
2013-12-25Annual-1,838,465,377.5-54,197,534.2-1,784,267,843.2548,351,523.0-2,712,002,106.0
2014-12-25Annual4,380,436,003.5-68,012,592.04,448,448,595.5-75,451,469.2759,828,176.2
2015-12-25Annual971,304,829.5-87,141,133.51,058,445,963.0653,558,501.2-2,959,610,448.8

Cash Flow Trend

ReportDatePeriodTypeOperatingCCAPEXFreeCashFlInvestmentFinancialF
AverageAnnual-78.39%3.22%-79.80%16.62%-30.31%
2007-12-25Annual-117.27%29.03%-116.57%-1,238.19%20.02%
2008-12-25Annual197.57%247.73%195.88%85.05%309.01%
2009-12-25Annual-629.48%-372.31%-642.77%18.34%20.19%
2010-12-25Annual118.03%53.11%119.71%14.46%-93.22%
2011-12-25Annual79.41%34.94%72.36%334.89%-414.29%
2012-12-25Annual-142.63%-1.85%-139.27%-89.13%795.72%
2013-12-25Annual-79.09%7.27%-84.30%626.76%-198.08%
2014-12-25Annual338.27%-25.49%349.32%-113.76%128.02%
2015-12-25Annual-77.83%-28.12%-76.21%966.20%-489.51%



Finance Detail

Income Statement Details | Key Ratio H | Income H | Balance H | Cash H | Income D | Balance D | Cash D | Top

0: years2006-122007-122008-122009-122010-122011-122012-122013-122014-122015-12
1: Revenues49309m45576m7526m46409m49179m31786m47212m48430m46338m35214m
2: Premiums24570m26900m22409m19473m21097m19521m19526m19939m19864m20311m
3: Service fees and commissions001703m1593m1744m1465m1900m1950m2137m2438m
4: Investment income, net10376m10457m11598m10402m8762m8167m8501m7909m8148m8525m
5: Realized capital gains (losses), net000015662m-187m12996m15393m13213m521m
6: Other income (loss)14363m8219m-28184m14941m1914m2820m4289m3239m2976m3419m
7: Benefits, claims and expenses45919m42499m8611m46896m47265m30870m45386m47304m45449m34341m
8: Policyholder benefits and claims incurred35848m34135m808m36899m39940m23598m38890m40901m39225m26809m
9: Policy acquisition and other expenses0000000000
10: Selling, general and administrative006109m5983m6034m6164m5736m5593m5656m6485m
11: Interest expense362m474m526m412m426m491m467m355m371m412m
12: Interest credited to policyholder accounts0098m117m83m94m34m28m17m31m
13: Policyholder dividends0000000000
14: Depreciation and amortization0000000000
15: Merger, acquisition and restructuring0000000000
16: Other expenses9709m7890m1070m3485m782m523m259m427m180m604m
17: Income before income taxes3390m3077m-1085m-487m1914m916m1826m1126m889m873m
18: Income tax (expense) benefit-601m-526m-21m668m-154m-44m-320m-166m-132m-162m
19: Other income (expense)0024m23m-1m-3m25m18m-1m0
20: Income from discontinued ops0000000000
21: Extraordinary items0000000000
22: Cumulative effect of accounting changes0000000000
23: Net income2789m2551m-1082m204m1759m869m1531m978m756m711m
24: Preferred dividend00112m122m90m0254m83m151m139m
25: Net income available to common shareholders2789m2551m-1194m82m1669m869m1277m895m605m572m
26: Earnings per share0000000000
27: Basic1.631.47-0.92-0.160.760.340.670.3040.290.27
28: Diluted1.621.47-0.92-0.160.680.4692220.670.304040.290.27
29: Weighted average shares outstanding0000000000
30: Basic171104294517353741501506862k1586699k1707m1852m1907m2401m2674m2685m
31: Diluted172160493817353741501506862k1586699k2165m1852m1907m2401m2674m2685m
32: EBITDA0000000000
33: Total revenues49309m45576m7526m46409m49179m31786m47212m48430m46338m35214m
34: Total benefits, claims and expenses45919m42499m8611m46896m47265m30870m45386m47304m45449m34341m


Balance Sheet Details | Key Ratio H | Income H | Balance H | Cash H | Income D | Balance D | Cash D | Top

0: years2006-122007-122008-122009-122010-122011-122012-122013-122014-122015-12
1: Assets314813m314120m287259m298634m332303m345577m366066m353745m424467m417175m
2: Fixed maturity securities00000000110229m114409m
3: Equity securities0000000000
4: Trading securities0000000000
5: Loans, total02288358429000000036303m38263m
6: Real estate0000000000
7: Short-term investments0000143188m144079m146182m000
8: Cash and cash equivalents13144m8431m10223m4314m5231m8104m9653m5691m10609m9594m
9: Accrued investment income1824590100000000000
10: Premiums and other receivables004673m6823m7912m7792m5551m5261m5367m5195m
11: Deferred policy acquisition costs0000000000
12: Deferred income tax assets3m2m1447m278m512m89m33m37m27m25m
13: Property and equipment235846850201771150540m000526m199m216m575m
14: Goodwill4338m4894m5425m4609m4359m3285m2948m2243m2073m2110m
15: Separate account assets0000000000
16: Other assets295267563050277707644560264951m282610m171101m182228m201173m340314m259643m247004m
17: Liabilities and stockholders' equity314813m314120m287259m298634m332303m345577m366066m353745m424467m417175m
18: Liabilities295676m298969m273505m279761m308889m319857m336418m328671m396683m389687m
19: Future policy benefits0000000000
20: Policyholder funds00240030m220971m0000102250m0
21: Unearned premiums0260182188000000000
22: Short-term debt83266830026770585800000000125m
23: Long-term debt415833170033439414205380m7485m8518m10159m12819m12064m14905m13204m
24: Deferred income taxes2843m1605m424m817m1824m2499m3609m2304m3151m2765m
25: Taxes payable000000191m121m165m184m
26: Separate account liabilities0000000000
27: Other liabilities287842m28874117812027671m50488m298547m307199m319799m314182m276212m373409m
28: Stockholders' equity19137m15151m13754m18873m23414m25720m29648m25074m27784m27488m
29: Preferred stock0062m70m70m81m83m000
30: Common stock0000208m229m236m325m327m328m
31: Other Equity0000000000
32: Additional paid-in capital711028960050429108107096m07906m8787m8780m8376m8270m8059m
33: Retained earnings11464735300123873806708818m7995m9421m9655m10747m10843m9059m9344m
34: Treasury stock-787925650-2050542060-725m00-252m-243m0-319m-269m
35: Accumulated other comprehensive income1349900750-228749420-1497m10808m5809m7220m10045m5530m10447m10026m
36: Other liabilities and equities0000000000
37: Total assets314813m314120m287259m298634m332303m345577m366066m353745m424467m417175m
38: Total liabilities and stockholders' equity314813m314120m287259m298634m332303m345577m366066m353745m424467m417175m
39: Total liabilities295676m298969m273505m279761m308889m319857m336418m328671m396683m389687m
40: Total stockholders' equity19137m15151m13754m18873m23414m25720m29648m25074m27784m27488m


Cash Flow Details | Key Ratio H | Income H | Balance H | Cash H | Income D | Balance D | Cash D | Top

0: years2006-122007-122008-122009-122010-122011-122012-122013-122014-122015-12
1: Cash Flows From Operating Activities7854m-1356m1323m-7005m1263m2266m-966m-1730m4122m914m
2: Net income3392857900307307721000000000
3: Unrealized (gains) losses on derivatives0000000000
4: Investments (gains) losses-9405056700076794m-14686m-15662m187m-12903m-16219m21795m38822m
5: Equity in (income) loss from equity method investments00-24m-23m-41m-29m-26m-21m-80m-147m
6: Depreciation & amortization1916m1446m1691m1716m1637m1690m1439m1187m971m1405m
7: Investment/asset impairment charges001113m1369m701m483m206m322m87m-13m
8: (Gain) Loss from discontinued operations0000000000
9: Extraordinary items0000000000
10: Cumulative effect of accounting change0000000000
11: Amortization of debt discount/premium and issuance costs0000000000
12: Deferred tax (benefit) expense-442m-98m00000000
13: (Gains) loss on disposition of businesses0000000000
14: Stock based compensation0000000000
15: Reserves for claims and claim adjustment expenses0000000000
16: Premiums and insurance balances0000000000
17: Capitalization of deferred policy acquisition costs0000000000
18: Investment income due and accrued0000000000
19: Fund held under reinsurance treaties0000000000
20: Receivable-4429522350-975136029000000000
21: Prepaid expenses00-1792m-1307m-2299m-1473m0-1166m-2266m-1387m
22: Payables16764843450977393130000000000
23: Accrued liabilities2729m-2069m3689m466m502m-421m536m-2509m2147m-2077m
24: Interest payable0000000000
25: Income taxes payable-442118050-9780771000000000
26: Trading securities0000000000
27: Other assets and liabilities-146222030502144236700-19901m14114m9953m-5120m6075m18213m18677m38m
28: Other operating activities12392198800-5777077210-60247m-8654m6472m6949m3707m-1537m-37209m-35727m
29: Cash Flows From Investing Activities-199m-2663m-398m-325m-278m653m71m516m-71m615m
30: Sales/maturities of fixed maturity and equity securities0000000000
31: Payments from loans0000000000
32: Acquisitions and dispositions11m9m-457m-138m-189m724m160m520m-53m673m
33: Purchases of investments0000000000
34: Loans issued0000000000
35: Property, and equipments, net-62m-44m65m-177m-83m-54m-55m-51m-64m-82m
36: Purchases of intangibles, net-10m-10m-12m-10m-18m-17m-37m-22m-28m-52m
37: Other investing activities-138m-2618m6m012m03m69m74m76m
38: Cash Flows From Financing Activities-874m-699m1461m1756m119m-374m2602m-2552m715m-2785m
39: Change in short-term borrowing000-1517m000000
40: Long-term debt issued155537585048664465507876m6926m7551m5627m6964m2011m3862m1821m
41: Long-term debt repayment-2110488050-3981389370-5134m-4529m-6577m-5842m-3886m-3519m-1307m-3916m
42: Excess tax benefit from stock based compensation0000000000
43: Common stock issued2m1m01012m0913m2m2m01m
44: Preferred stock issued0000000000
45: Warrant issued0000000000
46: Redemption of preferred stock0000000000
47: Repurchases of treasury stock-262389100-1437020970-217m0000-401m-199m0
48: Cash dividends paid-471m-668m-660m-122m-90m-59m-207m-323m-266m-292m
49: Dividend payable0000000000
50: Other financing activities412501300519963790-404m-14m-765m-1013m-271m-322m-1375m-399m
51: Effect of exchange rate changes-458m-288m-265m81m57m107m27m-79m231m200m
52: Net cash provided by (used in) discontinued operations0000000000
53: Net change in cash6323m-5006m2121m-5493m1161m2652m1734m-3845m4997m-1056m
54: Cash at beginning of period6068m12391m7385m9506m4013m5174m7826m9497m5652m10649m
55: Cash at end of period12391m7385m9506m4013m5174m7826m9560m5652m10649m9593m
56: Supplemental schedule of cash flow data0000000000
57: Cash paid for income taxes0000000000
58: Cash paid for interest0000000000
59: Net cash provided by operating activities7854m-1356m1323m-7005m1263m2266m-966m-1730m4122m914m
60: Net cash used for investing activities-199m-2663m-398m-325m-278m653m71m516m-71m615m
61: Net cash provided by (used for) financing activities-874m-699m1461m1756m119m-374m2602m-2552m715m-2785m



Note