25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Aegon NV ADR
Buy, Hold or Sell?

Let's analyze Aegon together

I guess you are interested in Aegon NV ADR. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Aegon NV ADR. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Aegon NV ADR

I send you an email if I find something interesting about Aegon NV ADR.

1. Quick Overview

1.1. Quick analysis of Aegon (30 sec.)










1.2. What can you expect buying and holding a share of Aegon? (30 sec.)

How much money do you get?

How much money do you get?
$1.10
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$5.33
Expected worth in 1 year
$-2.95
How sure are you?
50.0%

+ What do you gain per year?

Total Gains per Share
$-7.18
Return On Investment
-111.8%

For what price can you sell your share?

Current Price per Share
$6.42
Expected price per share
$6.07 - $6.78
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Aegon (5 min.)




Live pricePrice per Share (EOD)
$6.42
Intrinsic Value Per Share
$4.05 - $14.03
Total Value Per Share
$9.39 - $19.36

2.2. Growth of Aegon (5 min.)




Is Aegon growing?

Current yearPrevious yearGrowGrow %
How rich?$10b$14.9b-$4.8b-48.5%

How much money is Aegon making?

Current yearPrevious yearGrowGrow %
Making money-$221.6m-$1b$860.3m388.1%
Net Profit Margin-1.6%6.5%--

How much money comes from the company's main activities?

2.3. Financial Health of Aegon (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Aegon?

Welcome investor! Aegon's management wants to use your money to grow the business. In return you get a share of Aegon.

First you should know what it really means to hold a share of Aegon. And how you can make/lose money.

Speculation

The Price per Share of Aegon is $6.42. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Aegon.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Aegon, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $5.33. Based on the TTM, the Book Value Change Per Share is $-2.07 per quarter. Based on the YOY, the Book Value Change Per Share is $-6.13 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.28 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Aegon.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps-0.12-1.8%-0.12-1.8%-1.34-20.9%-0.03-0.4%0.132.0%
Usd Book Value Change Per Share-2.07-32.2%-2.07-32.2%-6.13-95.5%-0.76-11.9%-0.57-8.8%
Usd Dividend Per Share0.284.3%0.284.3%0.091.4%0.121.9%0.121.9%
Usd Total Gains Per Share-1.79-27.9%-1.79-27.9%-6.04-94.1%-0.64-9.9%-0.44-6.9%
Usd Price Per Share5.76-5.76-5.04-4.84-5.39-
Price to Earnings Ratio-49.14--49.14--3.76--16.22--1.08-
Price-to-Total Gains Ratio-3.21--3.21--0.83-6.36-608.41-
Price to Book Ratio1.08-1.08-0.68-0.56-0.57-
Price-to-Total Gains Ratio-3.21--3.21--0.83-6.36-608.41-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share6.42
Number of shares155
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.280.12
Usd Book Value Change Per Share-2.07-0.76
Usd Total Gains Per Share-1.79-0.64
Gains per Quarter (155 shares)-278.10-98.86
Gains per Year (155 shares)-1,112.40-395.42
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1171-1283-112276-472-405
2342-2567-2234153-944-800
3513-3850-3346229-1415-1195
4684-5133-4458306-1887-1590
5855-6417-5570382-2359-1985
61026-7700-6682458-2831-2380
71197-8984-7794535-3303-2775
81368-10267-8906611-3774-3170
91539-11550-10018687-4246-3565
101710-12834-11130764-4718-3960

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share0.01.00.00.0%1.02.00.033.3%2.03.00.040.0%6.04.00.060.0%28.05.00.084.8%
Book Value Change Per Share0.01.00.00.0%1.02.00.033.3%3.02.00.060.0%4.06.00.040.0%18.015.00.054.5%
Dividend per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%33.00.00.0100.0%
Total Gains per Share0.01.00.00.0%1.02.00.033.3%3.02.00.060.0%5.05.00.050.0%21.012.00.063.6%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Aegon NV ADR compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---2.070-2.0700%-6.131+196%-0.761-63%-0.565-73%
Book Value Per Share--5.3345.3340%7.404-28%10.294-48%10.183-48%
Current Ratio--66.74966.7490%33.698+98%42.333+58%37.684+77%
Debt To Asset Ratio--0.9680.9680%0.965+0%0.953+2%0.946+2%
Debt To Equity Ratio--30.98130.9810%27.658+12%21.920+41%18.645+66%
Dividend Per Share--0.2760.2760%0.087+216%0.123+124%0.121+128%
Enterprise Value---239928051600.000-239928051600.0000%-331091927100.000+38%-310579992250.000+29%-291375992815.000+21%
Eps---0.117-0.1170%-1.340+1043%-0.027-77%0.127-192%
Ev To Ebitda Ratio--2066083.2672066083.2670%678.838+304256%412951.279+400%206425.590+901%
Ev To Sales Ratio---17.517-17.5170%19.792-189%-3.307-81%-5.856-67%
Free Cash Flow Per Share--0.4180.4180%1.436-71%0.604-31%0.656-36%
Free Cash Flow To Equity Per Share---1.392-1.3920%0.435-420%-0.390-72%-0.017-99%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.940+6%
Intrinsic Value_10Y_max--14.027--------
Intrinsic Value_10Y_min--4.053--------
Intrinsic Value_1Y_max--0.819--------
Intrinsic Value_1Y_min--0.324--------
Intrinsic Value_3Y_max--2.908--------
Intrinsic Value_3Y_min--1.050--------
Intrinsic Value_5Y_max--5.536--------
Intrinsic Value_5Y_min--1.855--------
Market Cap10392888291.840-5%10893600000.00010893600000.0000%10197936000.000+7%9739446050.000+12%12709102025.000-14%
Net Profit Margin---0.016-0.0160%0.065-125%0.022-174%0.023-171%
Operating Margin---0.005-0.0050%0.031-115%0.017-129%0.032-115%
Operating Ratio--1.2271.2270%-1.898+255%0.044+2697%0.073+1585%
Pb Ratio1.204+10%1.0801.0800%0.681+59%0.560+93%0.573+89%
Pe Ratio-54.768-11%-49.137-49.1370%-3.760-92%-16.217-67%-1.083-98%
Price Per Share6.420+10%5.7605.7600%5.040+14%4.844+19%5.387+7%
Price To Free Cash Flow Ratio15.376+10%13.79513.7950%3.509+293%2.181+533%10.218+35%
Price To Total Gains Ratio-3.578-11%-3.210-3.2100%-0.834-74%6.356-151%608.408-101%
Quick Ratio--124.705124.7050%61.740+102%78.746+58%70.167+78%
Return On Assets---0.001-0.0010%-0.003+266%0.001-200%0.001-148%
Return On Equity---0.022-0.0220%-0.073+228%0.005-537%0.020-210%
Total Gains Per Share---1.794-1.7940%-6.044+237%-0.638-64%-0.444-75%
Usd Book Value--10087213500.00010087213500.0000%14980383000.000-33%20949099660.000-52%23783337450.000-58%
Usd Book Value Change Per Share---2.070-2.0700%-6.131+196%-0.761-63%-0.565-73%
Usd Book Value Per Share--5.3345.3340%7.404-28%10.294-48%10.183-48%
Usd Dividend Per Share--0.2760.2760%0.087+216%0.123+124%0.121+128%
Usd Enterprise Value---239928051600.000-239928051600.0000%-331091927100.000+38%-310579992250.000+29%-291375992815.000+21%
Usd Eps---0.117-0.1170%-1.340+1043%-0.027-77%0.127-192%
Usd Free Cash Flow--789663600.000789663600.0000%2906342100.000-73%1218911220.000-35%1546072650.000-49%
Usd Free Cash Flow Per Share--0.4180.4180%1.436-71%0.604-31%0.656-36%
Usd Free Cash Flow To Equity Per Share---1.392-1.3920%0.435-420%-0.390-72%-0.017-99%
Usd Market Cap10392888291.840-5%10893600000.00010893600000.0000%10197936000.000+7%9739446050.000+12%12709102025.000-14%
Usd Price Per Share6.420+10%5.7605.7600%5.040+14%4.844+19%5.387+7%
Usd Profit---221697000.000-221697000.0000%-1082092500.000+388%390397860.000-157%660868200.000-134%
Usd Revenue--13696651800.00013696651800.0000%-16728622200.000+222%31403696760.000-56%36035580510.000-62%
Usd Total Gains Per Share---1.794-1.7940%-6.044+237%-0.638-64%-0.444-75%
 EOD+2 -6MRQTTM+0 -0YOY+21 -185Y+11 -2810Y+10 -30

3.3 Fundamental Score

Let's check the fundamental score of Aegon NV ADR based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-54.768
Price to Book Ratio (EOD)Between0-11.204
Net Profit Margin (MRQ)Greater than0-0.016
Operating Margin (MRQ)Greater than0-0.005
Quick Ratio (MRQ)Greater than1124.705
Current Ratio (MRQ)Greater than166.749
Debt to Asset Ratio (MRQ)Less than10.968
Debt to Equity Ratio (MRQ)Less than130.981
Return on Equity (MRQ)Greater than0.15-0.022
Return on Assets (MRQ)Greater than0.05-0.001
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of Aegon NV ADR based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5051.528
Ma 20Greater thanMa 506.381
Ma 50Greater thanMa 1006.361
Ma 100Greater thanMa 2006.199
OpenGreater thanClose6.520
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About Aegon NV ADR

Aegon Ltd. provides insurance, pensions, retirement, and asset management services in the United States, the Netherlands, the United Kingdom, and internationally. The company offers life, accident, property and casualty, and health insurance; annuities, retirement plans, mutual funds, and stable value solutions; residential mortgage and digital baking services; and retail and institutional investment management solutions and retirement savings vehicles and strategies. It offers its products under the Aegon and Transamerica brands. Aegon Ltd. was founded in 1844 and is headquartered in The Hague, the Netherlands.

Fundamental data was last updated by Penke on 2024-12-07 13:39:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Aegon earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Aegon to the Insurance - Diversified industry mean.
  • A Net Profit Margin of -1.6% means that $-0.02 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Aegon NV ADR:

  • The MRQ is -1.6%. The company is making a loss. -1
  • The TTM is -1.6%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ-1.6%TTM-1.6%0.0%
TTM-1.6%YOY6.5%-8.1%
TTM-1.6%5Y2.2%-3.8%
5Y2.2%10Y2.3%-0.1%
4.3.1.2. Return on Assets

Shows how efficient Aegon is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Aegon to the Insurance - Diversified industry mean.
  • -0.1% Return on Assets means that Aegon generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Aegon NV ADR:

  • The MRQ is -0.1%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -0.1%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.1%TTM-0.1%0.0%
TTM-0.1%YOY-0.3%+0.2%
TTM-0.1%5Y0.1%-0.1%
5Y0.1%10Y0.1%-0.1%
4.3.1.3. Return on Equity

Shows how efficient Aegon is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Aegon to the Insurance - Diversified industry mean.
  • -2.2% Return on Equity means Aegon generated $-0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Aegon NV ADR:

  • The MRQ is -2.2%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -2.2%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-2.2%TTM-2.2%0.0%
TTM-2.2%YOY-7.3%+5.1%
TTM-2.2%5Y0.5%-2.7%
5Y0.5%10Y2.0%-1.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Aegon NV ADR.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Aegon is operating .

  • Measures how much profit Aegon makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Aegon to the Insurance - Diversified industry mean.
  • An Operating Margin of -0.5% means the company generated $0.00  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Aegon NV ADR:

  • The MRQ is -0.5%. The company is operating very inefficient. -2
  • The TTM is -0.5%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-0.5%TTM-0.5%0.0%
TTM-0.5%YOY3.1%-3.6%
TTM-0.5%5Y1.7%-2.2%
5Y1.7%10Y3.2%-1.5%
4.3.2.2. Operating Ratio

Measures how efficient Aegon is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Insurance - Diversified industry mean).
  • An Operation Ratio of 1.23 means that the operating costs are $1.23 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Aegon NV ADR:

  • The MRQ is 1.227. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.227. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.227TTM1.2270.000
TTM1.227YOY-1.898+3.124
TTM1.2275Y0.044+1.183
5Y0.04410Y0.073-0.029
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Aegon NV ADR.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Aegon is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Insurance - Diversified industry mean).
  • A Current Ratio of 66.75 means the company has $66.75 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Aegon NV ADR:

  • The MRQ is 66.749. The company is very able to pay all its short-term debts. +2
  • The TTM is 66.749. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ66.749TTM66.7490.000
TTM66.749YOY33.698+33.051
TTM66.7495Y42.333+24.417
5Y42.33310Y37.684+4.648
4.4.3.2. Quick Ratio

Measures if Aegon is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Aegon to the Insurance - Diversified industry mean.
  • A Quick Ratio of 124.71 means the company can pay off $124.71 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Aegon NV ADR:

  • The MRQ is 124.705. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 124.705. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ124.705TTM124.7050.000
TTM124.705YOY61.740+62.966
TTM124.7055Y78.746+45.960
5Y78.74610Y70.167+8.579
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Aegon NV ADR.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Aegon assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Aegon to Insurance - Diversified industry mean.
  • A Debt to Asset Ratio of 0.97 means that Aegon assets are financed with 96.8% credit (debt) and the remaining percentage (100% - 96.8%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Aegon NV ADR:

  • The MRQ is 0.968. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.968. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.968TTM0.9680.000
TTM0.968YOY0.965+0.004
TTM0.9685Y0.953+0.015
5Y0.95310Y0.946+0.007
4.5.4.2. Debt to Equity Ratio

Measures if Aegon is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Aegon to the Insurance - Diversified industry mean.
  • A Debt to Equity ratio of 3,098.1% means that company has $30.98 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Aegon NV ADR:

  • The MRQ is 30.981. The company is unable to pay all its debts with equity. -1
  • The TTM is 30.981. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ30.981TTM30.9810.000
TTM30.981YOY27.658+3.323
TTM30.9815Y21.920+9.061
5Y21.92010Y18.645+3.275
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Aegon generates.

  • Above 15 is considered overpriced but always compare Aegon to the Insurance - Diversified industry mean.
  • A PE ratio of -49.14 means the investor is paying $-49.14 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Aegon NV ADR:

  • The EOD is -54.768. Based on the earnings, the company is expensive. -2
  • The MRQ is -49.137. Based on the earnings, the company is expensive. -2
  • The TTM is -49.137. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-54.768MRQ-49.137-5.630
MRQ-49.137TTM-49.1370.000
TTM-49.137YOY-3.760-45.377
TTM-49.1375Y-16.217-32.921
5Y-16.21710Y-1.083-15.134
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Aegon NV ADR:

  • The EOD is 15.376. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 13.795. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 13.795. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD15.376MRQ13.795+1.581
MRQ13.795TTM13.7950.000
TTM13.795YOY3.509+10.286
TTM13.7955Y2.181+11.615
5Y2.18110Y10.218-8.037
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Aegon is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Insurance - Diversified industry mean).
  • A PB ratio of 1.08 means the investor is paying $1.08 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Aegon NV ADR:

  • The EOD is 1.204. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.080. Based on the equity, the company is underpriced. +1
  • The TTM is 1.080. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.204MRQ1.080+0.124
MRQ1.080TTM1.0800.000
TTM1.080YOY0.681+0.399
TTM1.0805Y0.560+0.520
5Y0.56010Y0.573-0.013
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Aegon NV ADR.

4.8.1. Institutions holding Aegon NV ADR

Institutions are holding 9.8% of the shares of Aegon NV ADR.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Dodge & Cox7.23320.4256117784082-359169-0.304
2024-09-30Morgan Stanley - Brokerage Accounts0.39980.0036510256-6783086-51.0262
2024-09-30Arrowstreet Capital Limited Partnership0.39110.03866367995-1999199-23.8933
2024-06-30BlackRock Inc0.32670.000753199901572033.0449
2024-09-30Dimensional Fund Advisors, Inc.0.31410.007951149281943923.9506
2024-09-30Goldman Sachs Group Inc0.27580.0046449080749178812.2977
2024-09-30Wellington Management Company LLP0.27540.005448479178033921.0649
2024-09-30Raymond James & Associates0.15460.009825170711362085.721
2024-09-30Grace & White Inc0.09171.72411493962-40043-2.6104
2024-09-30VOLORIDGE INVESTMENT MANAGEMENT, LLC0.09130.034614861481316380775.3994
2024-09-30Summit Global Investments0.06390.4239104056810230.0984
2024-09-30Marshall Wace Asset Management Ltd0.06290.008102367110026704774.3917
2024-09-30Optiver Holding B.V.0.06290.00341023642-583317-36.2994
2024-09-30American Century Companies Inc0.05310.0032864594498556.1191
2024-09-30Millennium Management LLC0.04980.0025811631585907259.5679
2024-09-30Northern Trust Corp0.04550.0008740814-6189-0.8285
2024-06-30SEI Investments Co0.03550.0055786527832215.6541
2024-09-30CIBC World Markets Inc.0.03450.00755609996537613.1907
2024-06-30Teachers Retirement System Of The State Of Kentucky0.03430.03075584005584000
2024-09-30Todd Asset Management0.0330.08537800-20600-3.6891
Total 10.02912.8189163310801-4373740-2.7%

4.9.2. Funds holding Aegon NV ADR

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Dodge & Cox Stock I5.7690.51959394053900
2024-09-30Dodge & Cox Balanced I0.32750.2302533260300
2024-09-30Dodge & Cox Balanced Composite0.32750.2287533260300
2024-10-31Hartford MidCap Value Y0.13361.2996217516425398313.2201
2024-06-30Wellington Mid Opportunistic Value0.09760.97491588572-385273-19.5189
2024-06-30Schwab Instl Lrg Cap Value Tr Fd-Ret0.06940.53451130255-294800-20.6869
2024-11-27Dimensional International Value ETF0.06010.078697807900
2024-11-27Dimensional International Core Eq 2 ETF0.05820.085894848500
2024-11-28Avantis International Equity ETF0.05110.100583244500
2024-09-30LVIP Wellington SMID Cap Value Std0.04121.110967070514788928.287
2024-09-30VALIC Company I Mid Cap Value0.03590.483458396021334857.5664
2024-09-30DFA International Core Equity I0.03270.0104532037-8417-1.5574
2024-11-27Dimensional International Cr Eq Mkt ETF0.03240.046552712800
2024-09-30DFA Large Cap International I0.03220.053452447700
2024-09-30EQ/Mid Cap Value Managed Volatil IB0.02770.1745085713876144.461
2024-11-27Dimensional World ex US Core Eq 2 ETF0.02330.033938018900
2024-09-30Empower Mid Cap Value/Wellington SP0.02081.11563385869412738.5042
2024-09-30DFA Intl Sustainability Core 10.01780.05129007000
2024-06-30Wellington Smid Opportunistic Value0.01750.9197285247-63290-18.1588
2024-09-30Dodge & Cox U.S. Equity Composite0.01460.558623777400
Total 7.19018.6057117079775+96328+0.1%
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2019-12-312020-12-312021-12-312022-12-312023-12-31
Other Assets  189,762,075-12,519,546177,242,52923,978,114201,220,64351,001,923252,222,566-287,473,444-35,250,879
Long-term Assets Other  -203,75097,124-106,626-31,671-138,297-1,790,467-1,928,7648,079,2726,150,508
Reconciled Depreciation  1,251,005-488,789762,215469,7871,232,002-7,3901,224,612-1,396,691-172,079



5.2. Latest Balance Sheet

Balance Sheet of 2023-12-31. Currency in EUR. All numbers in thousands.

Summary
Total Assets301,581,000
Total Liabilities292,026,000
Total Stockholder Equity9,426,000
 As reported
Total Liabilities 292,026,000
Total Stockholder Equity+ 9,426,000
Total Assets = 301,581,000

Assets

Total Assets301,581,000
Total Current Assets58,005,000
Long-term Assets276,967,000
Total Current Assets
Cash And Cash Equivalents 4,074,000
Short-term Investments 50,364,000
Net Receivables 3,567,000
Other Current Assets 840,000
Total Current Assets  (as reported)58,005,000
Total Current Assets  (calculated)58,845,000
+/- 840,000
Long-term Assets
Property Plant Equipment 408,000
Goodwill 291,000
Long Term Investments 270,229,000
Intangible Assets 213,000
Long-term Assets Other 5,826,000
Long-term Assets  (as reported)276,967,000
Long-term Assets  (calculated)276,967,000
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities869,000
Long-term Liabilities291,157,000
Total Stockholder Equity9,426,000
Total Current Liabilities
Short-term Debt 94,000
Accounts payable 2,114,000
Other Current Liabilities -1,305,000
Total Current Liabilities  (as reported)869,000
Total Current Liabilities  (calculated)903,000
+/- 34,000
Long-term Liabilities
Long term Debt 4,711,000
Capital Lease Obligations 205,000
Long-term Liabilities  (as reported)291,157,000
Long-term Liabilities  (calculated)4,916,000
+/- 286,241,000
Total Stockholder Equity
Common Stock265,000
Retained Earnings 5,099,000
Accumulated Other Comprehensive Income -4,397,000
Other Stockholders Equity 8,459,000
Total Stockholder Equity (as reported)9,426,000
Total Stockholder Equity (calculated)9,426,000
+/-0
Other
Capital Stock265,000
Cash and Short Term Investments 54,438,000
Common Stock Shares Outstanding 1,891,250
Current Deferred Revenue6,000
Liabilities and Stockholders Equity 301,453,000
Net Debt 842,000
Net Invested Capital 14,137,000
Net Working Capital 57,136,000
Short Long Term Debt Total 4,916,000



5.3. Balance Sheets Structured

Currency in EUR. All numbers in thousands.

 Trend2023-12-312022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-312007-12-312006-12-312005-12-312004-12-312003-12-312002-12-312001-12-312000-12-311999-12-311998-12-311997-12-311996-12-311995-12-311994-12-311993-12-311992-12-311991-12-311990-12-311989-12-311988-12-311987-12-311986-12-311985-12-31
> Total Assets 
15,349,165
17,107,813
19,664,066
22,869,155
25,571,330
27,408,357
32,435,090
38,175,937
58,601,856
62,631,279
68,540,388
82,757,075
123,762,503
130,349,820
228,808,000
244,216,000
264,061,000
238,206,000
233,976,000
238,499,000
311,200,000
314,813,000
314,120,000
287,259,000
298,634,000
332,303,000
345,577,000
366,118,000
353,621,000
424,902,000
415,415,000
425,935,000
396,291,000
392,633,000
440,348,000
443,814,000
468,252,000
401,786,000
301,581,000
301,581,000401,786,000468,252,000443,814,000440,348,000392,633,000396,291,000425,935,000415,415,000424,902,000353,621,000366,118,000345,577,000332,303,000298,634,000287,259,000314,120,000314,813,000311,200,000238,499,000233,976,000238,206,000264,061,000244,216,000228,808,000130,349,820123,762,50382,757,07568,540,38862,631,27958,601,85638,175,93732,435,09027,408,35725,571,33022,869,15519,664,06617,107,81315,349,165
   > Total Current Assets 
0
0
0
0
0
0
501,923
580,921
636,255
688,507
712,261
739,106
1,013,745
1,038,064
4,550,000
5,539,000
6,328,000
3,874,000
4,568,000
3,942,000
7,307,000
13,144,000
10,780,437
10,223,000
11,137,000
5
159,975,000
124,211,000
107,437,000
127,001,000
130,642,000
130,968,000
109,370,000
101,014,000
110,117,000
115,825,000
113,877,000
73,193,000
58,005,000
58,005,00073,193,000113,877,000115,825,000110,117,000101,014,000109,370,000130,968,000130,642,000127,001,000107,437,000124,211,000159,975,000511,137,00010,223,00010,780,43713,144,0007,307,0003,942,0004,568,0003,874,0006,328,0005,539,0004,550,0001,038,0641,013,745739,106712,261688,507636,255580,921501,923000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
330,458
317,766
62,000
57,000
886,739
7,307,000
13,144,000
8,431,000
10,223,000
4,314,000
5,231,000
8,104,000
9,653,000
5,691,000
10,610,000
9,131,000
11,347,000
10,769,000
8,742,000
12,253,000
8,368,000
6,889,000
3,407,000
4,074,000
4,074,0003,407,0006,889,0008,368,00012,253,0008,742,00010,769,00011,347,0009,131,00010,610,0005,691,0009,653,0008,104,0005,231,0004,314,00010,223,0008,431,00013,144,0007,307,000886,73957,00062,000317,766330,458000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
350,172
454,841
462,389
837,701
3,851,561
10,150,962
2,971,964
23,247,977
243,938,000
264,967,000
143,188,000
144,079,000
109,007,000
96,485,000
111,024,000
116,316,000
111,091,000
90,510,000
86,253,000
91,209,000
100,631,000
101,366,000
60,906,000
50,364,000
50,364,00060,906,000101,366,000100,631,00091,209,00086,253,00090,510,000111,091,000116,316,000111,024,00096,485,000109,007,000144,079,000143,188,000264,967,000243,938,00023,247,9772,971,96410,150,9623,851,561837,701462,389454,841350,172000000000000000
       Net Receivables 
0
0
0
0
0
0
501,923
580,921
636,255
688,507
712,261
739,106
1,013,745
1,038,064
4,550,000
5,539,000
6,328,000
3,812,000
4,511,000
3,942,000
0
0
2,349,437
4,673,000
6,823,000
7,912,000
7,792,000
5,551,000
5,261,000
5,367,000
5,195,000
8,530,000
8,091,000
6,019,000
6,655,000
6,826,000
5,622,000
8,880,000
3,567,000
3,567,0008,880,0005,622,0006,826,0006,655,0006,019,0008,091,0008,530,0005,195,0005,367,0005,261,0005,551,0007,792,0007,912,0006,823,0004,673,0002,349,437003,942,0004,511,0003,812,0006,328,0005,539,0004,550,0001,038,0641,013,745739,106712,261688,507636,255580,921501,923000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
181,188
133,515
225,428
290,991
186,824
106,578
0
0
265,803,000
0
0
1,617,733
51,458,000
78,803,000
111,193,000
214,829,000
19,974,000
19,352,000
22,507,000
25,688,000
21,220,000
18,787,000
155,000
840,000
840,000155,00018,787,00021,220,00025,688,00022,507,00019,352,00019,974,000214,829,000111,193,00078,803,00051,458,0001,617,73300265,803,00000106,578186,824290,991225,428133,515181,188000000000000000
   > Long-term Assets 
0
0
0
0
0
0
36,754
49,611
59,399
76,078
87,377
98,495
122,547
121,775
161,000
254,000
358,000
393,000
319,000
460,000
4,949,290
4,338,000
5,095,771
5,425,000
5,305,000
4
148,106,000
189,322,000
164,614,000
183,905,000
184,716,000
176,306,000
152,018,000
139,730,000
150,481,000
160,098,000
163,771,000
89,678,000
276,967,000
276,967,00089,678,000163,771,000160,098,000150,481,000139,730,000152,018,000176,306,000184,716,000183,905,000164,614,000189,322,000148,106,00045,305,0005,425,0005,095,7714,338,0004,949,290460,000319,000393,000358,000254,000161,000121,775122,54798,49587,37776,07859,39949,61136,754000000
       Property Plant Equipment 
0
0
0
0
0
0
36,754
49,611
59,399
76,078
87,377
98,495
122,547
121,775
161,000
254,000
358,000
393,000
319,000
460,000
271,290
235,847
201,771
540,000
785,394
761,641
727,785
526,000
199,000
216,000
575,000
572,000
530,000
235,000
255,000
211,000
199,000
158,000
408,000
408,000158,000199,000211,000255,000235,000530,000572,000575,000216,000199,000526,000727,785761,641785,394540,000201,771235,847271,290460,000319,000393,000358,000254,000161,000121,775122,54798,49587,37776,07859,39949,61136,754000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
76,973
291,654
632,310
1,002,168
1,031,904
865,139
882,000
638,000
211,000
216,000
299,000
294,000
293,000
385,000
392,000
376,000
392,000
316,000
291,000
291,000316,000392,000376,000392,000385,000293,000294,000299,000216,000211,000638,000882,000865,1391,031,9041,002,168632,310291,65476,97300000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
137,429,000
185,137,914
151,869,273
173,914,000
149,855,000
138,003,000
148,667,000
158,501,000
162,239,000
88,280,000
270,229,000
270,229,00088,280,000162,239,000158,501,000148,667,000138,003,000149,855,000173,914,000151,869,273185,137,914137,429,0000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,678,000
4,338,000
4,894,000
5,425,000
4,609,000
4,359,000
2,403,000
2,310,000
2,035,000
1,857,000
1,602,000
1,526,000
1,340,000
1,342,000
1,167,000
1,010,000
941,000
924,000
213,000
213,000924,000941,0001,010,0001,167,0001,342,0001,340,0001,526,0001,602,0001,857,0002,035,0002,310,0002,403,0004,359,0004,609,0005,425,0004,894,0004,338,0004,678,00000000000000000000000
       Long-term Assets Other 
0
0
0
0
0
0
-36,754
-49,611
-59,399
-76,078
-87,377
-98,495
-122,547
-121,775
-161,000
-254,000
-358,000
-393,000
-319,000
-460,000
-4,949,290
-235,847
-5,095,771
-1,135,000
-5,305,000
-5,091,996
-148,106,000
-189,322,000
-164,614,000
-183,905,000
-25,000
-87,000
-79,000
-360,000
-193,000
-101,000
-131,000
-1,827,000
5,826,000
5,826,000-1,827,000-131,000-101,000-193,000-360,000-79,000-87,000-25,000-183,905,000-164,614,000-189,322,000-148,106,000-5,091,996-5,305,000-1,135,000-5,095,771-235,847-4,949,290-460,000-319,000-393,000-358,000-254,000-161,000-121,775-122,547-98,495-87,377-76,078-59,399-49,611-36,754000000
> Total Liabilities 
13,799,944
15,902,178
18,713,548
21,637,865
23,878,232
25,389,332
29,829,170
35,284,420
54,633,032
58,975,252
64,820,795
77,657,398
115,524,938
122,466,836
215,265,000
231,372,000
248,769,000
223,975,000
219,844,000
224,086,000
288,530,000
295,660,000
298,953,000
273,499,000
279,751,000
308,878,000
319,843,000
336,418,000
328,630,000
396,773,000
389,165,000
401,201,000
371,905,000
370,066,000
415,907,000
419,153,000
441,880,000
387,596,000
292,026,000
292,026,000387,596,000441,880,000419,153,000415,907,000370,066,000371,905,000401,201,000389,165,000396,773,000328,630,000336,418,000319,843,000308,878,000279,751,000273,499,000298,953,000295,660,000288,530,000224,086,000219,844,000223,975,000248,769,000231,372,000215,265,000122,466,836115,524,93877,657,39864,820,79558,975,25254,633,03235,284,42029,829,17025,389,33223,878,23221,637,86518,713,54815,902,17813,799,944
   > Total Current Liabilities 
0
0
0
0
0
0
1,567,104
1,597,987
2,122,655
1,597,481
1,024,447
813,175
0
0
4,615,000
9,692,185
3,235,000
82,000
2,641,000
1,971,000
1,361,535
43,000
2,677,059
42,000
69
0
104
4,902,000
3,559,000
3,748,000
2,662,000
5,342,000
4,653,000
2,954,000
3,314,000
2,824,000
3,080,000
2,172,000
869,000
869,0002,172,0003,080,0002,824,0003,314,0002,954,0004,653,0005,342,0002,662,0003,748,0003,559,0004,902,00010406942,0002,677,05943,0001,361,5351,971,0002,641,00082,0003,235,0009,692,1854,615,00000813,1751,024,4471,597,4812,122,6551,597,9871,567,104000000
       Short-term Debt 
0
0
0
0
0
0
1,567,104
1,597,987
2,122,655
1,597,481
1,024,447
813,175
0
0
4,615,000
2,047,000
3,235,000
4,262,000
2,641,000
1,971,000
1,361,535
832,668
2,677,059
0
0
0
0
506,000
174,000
128,000
125,000
129,000
74,000
82,000
58,000
72,000
1,682,000
1,292,000
94,000
94,0001,292,0001,682,00072,00058,00082,00074,000129,000125,000128,000174,000506,00000002,677,059832,6681,361,5351,971,0002,641,0004,262,0003,235,0002,047,0004,615,00000813,1751,024,4471,597,4812,122,6551,597,9871,567,104000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12,009,000
18,204,694
3,598,613
129,000
74,000
82,000
58,000
72,000
0
0
0
00072,00058,00082,00074,000129,0003,598,61318,204,69412,009,0000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,645,185
5,181,272
12,366,008
16,077,551
18,977,568
3,447,206
6,013,873
6,327,480
6,757,675
6,889,393
7,130,762
7,744,882
4,396,000
3,385,000
3,620,000
2,537,000
5,213,000
4,579,000
2,872,000
3,256,000
2,752,000
3,080,000
2,172,000
2,114,000
2,114,0002,172,0003,080,0002,752,0003,256,0002,872,0004,579,0005,213,0002,537,0003,620,0003,385,0004,396,0007,744,8827,130,7626,889,3936,757,6756,327,4806,013,8733,447,20618,977,56816,077,55112,366,0085,181,2727,645,185000000000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,429,436
9,103,943
-4,262,000
-2,641,000
-1,971,000
-1,361,535
-832,668
-2,677,059
1,274,981
921,547
935,466
1,881,085
-4,902,000
-3,559,000
-3,748,000
-2,662,000
-5,342,000
-4,653,000
-12,000
-11,000
-2,936,000
-1,691,000
-1,301,000
-1,305,000
-1,305,000-1,301,000-1,691,000-2,936,000-11,000-12,000-4,653,000-5,342,000-2,662,000-3,748,000-3,559,000-4,902,0001,881,085935,466921,5471,274,981-2,677,059-832,668-1,361,535-1,971,000-2,641,000-4,262,0009,103,9433,429,436000000000000000
   > Long-term Liabilities 
1,538,593
1,972,302
3,438,879
3,568,855
4,045,722
3,789,579
3,844,173
4,017,412
3,445,951
4,826,203
1,643,403
3,927,981
1,723,928
1,491,099
703,000
683,000
670,000
616,000
452,000
254,000
7,165,465
291,585,000
4,998,941
273,457,000
279,751,000
309
319,843,000
16,689,000
14,591,000
18,281,000
15,725,000
16,341,000
15,574,000
2,954,000
13,199,000
12,435,000
13,801,000
2,172,000
291,157,000
291,157,0002,172,00013,801,00012,435,00013,199,0002,954,00015,574,00016,341,00015,725,00018,281,00014,591,00016,689,000319,843,000309279,751,000273,457,0004,998,941291,585,0007,165,465254,000452,000616,000670,000683,000703,0001,491,0991,723,9283,927,9811,643,4034,826,2033,445,9514,017,4123,844,1733,789,5794,045,7223,568,8553,438,8791,972,3021,538,593
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,774,000
12,174,000
12,840,000
13,583,000
4,088,000
10,051,000
11,409,000
5,524,000
0
05,524,00011,409,00010,051,0004,088,00013,583,00012,840,00012,174,00010,774,000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
196,499,290
197,216,786
207,188,842
245,282,485
269,174,700
319,016,374
366,091,378
410,242,079
358,855,481
373,818,690
380,623,920
384,837,558
408,623,592
420,769,322
540,328,829
474,428,553
344,135,000
351,980,000
355,505,000
377,702,000
379,032,000
404,824,000
275,848,000
0
0275,848,000404,824,000379,032,000377,702,000355,505,000351,980,000344,135,000474,428,553540,328,829420,769,322408,623,592384,837,558380,623,920373,818,690358,855,481410,242,079366,091,378319,016,374269,174,700245,282,485207,188,842197,216,786196,499,290000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
440,000
598,839
749,769
541,000
447,000
10,914,000
831,000
545,000
1,200,000
1,109,000
0
01,109,0001,200,000545,000831,00010,914,000447,000541,000749,769598,839440,0000000000000000000000000000000
> Total Stockholder Equity
1,549,221
1,205,635
950,518
1,231,290
1,693,097
2,019,025
2,601,423
2,874,207
3,962,431
3,633,679
3,719,593
5,099,677
8,227,544
7,882,983
13,543,000
12,844,000
15,292,000
14,231,000
14,132,000
14,413,000
22,655,000
19,137,000
15,151,000
13,754,000
18,873,000
23,414,000
25,720,000
29,687,000
24,981,000
28,120,000
26,241,000
24,718,000
24,366,000
22,545,000
24,421,000
24,586,000
26,176,000
14,014,000
9,426,000
9,426,00014,014,00026,176,00024,586,00024,421,00022,545,00024,366,00024,718,00026,241,00028,120,00024,981,00029,687,00025,720,00023,414,00018,873,00013,754,00015,151,00019,137,00022,655,00014,413,00014,132,00014,231,00015,292,00012,844,00013,543,0007,882,9838,227,5445,099,6773,719,5933,633,6793,962,4312,874,2072,601,4232,019,0251,693,0971,231,290950,5181,205,6351,549,221
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
152,650
162,966
170,710
173,433
181,551
242,045
6,834,802
255,564
195,615
189,000
8,114,000
208,000
229,000
24,669,000
19,966,000
24,293,000
328,000
20,913,000
20,573,000
321,000
323,000
320,000
321,000
319,000
265,000
265,000319,000321,000320,000323,000321,00020,573,00020,913,000328,00024,293,00019,966,00024,669,000229,000208,0008,114,000189,000195,615255,5646,834,802242,045181,551173,433170,710162,966152,65000000000000000
   Retained Earnings 
887,770
670,846
784,149
96,639
439,425
91,562
216,650
2,377,931
2,684,860
2,739,286
2,612,306
3,470,176
529,994
654,942
778,214
6,195,919
4,645,100
5,367,855
4,968,478
3,933,788
9,349,318
11,464,735
12,387,381
8,818,000
7,995,000
9,421,000
9,655,000
10,747,000
11,135,000
9,059,000
8,100,000
7,609,000
9,699,000
9,995,000
10,667,000
10,327,000
12,166,000
10,619,000
5,099,000
5,099,00010,619,00012,166,00010,327,00010,667,0009,995,0009,699,0007,609,0008,100,0009,059,00011,135,00010,747,0009,655,0009,421,0007,995,0008,818,00012,387,38111,464,7359,349,3183,933,7884,968,4785,367,8554,645,1006,195,919778,214654,942529,9943,470,1762,612,3062,739,2862,684,8602,377,931216,65091,562439,42596,639784,149670,846887,770
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,270,000
8,059,000
7,873,000
7,731,000
0
7,213,000
7,160,000
7,033,000
6,853,000
0
06,853,0007,033,0007,160,0007,213,00007,731,0007,873,0008,059,0008,270,00000000000000000000000000000000
   Treasury Stock00-273,0000-281,0000-325,000-190,000-269,000-319,000-402,347-320,420-326,920-334,379-359,733-1,009,128-2,997,996-1,038,604-645,38900000000000000000000
   Other Stockholders Equity 
661,451
534,788
166,369
1,134,650
1,253,672
1,927,463
2,384,773
496,275
1,277,571
894,393
1,107,287
1,629,501
7,697,550
7,228,041
11,553,566
6,485,114
10,476,190
8,689,712
8,981,971
10,237,167
6,470,880
7,416,701
4,325,807
4,685,000
2,694,000
14,110,000
15,755,000
-10,839,000
-6,636,000
-11,852,000
11,591,000
-8,712,000
-8,767,000
10,469,000
9,503,000
9,546,000
9,122,000
8,121,000
8,459,000
8,459,0008,121,0009,122,0009,546,0009,503,00010,469,000-8,767,000-8,712,00011,591,000-11,852,000-6,636,000-10,839,00015,755,00014,110,0002,694,0004,685,0004,325,8077,416,7016,470,88010,237,1678,981,9718,689,71210,476,1906,485,11411,553,5667,228,0417,697,5501,629,5011,107,287894,3931,277,571496,2752,384,7731,927,4631,253,6721,134,650166,369534,788661,451



5.4. Balance Sheets

Currency in EUR. All numbers in thousands.