Group reporting structure Capital structure Condensed consolidated balance sheet Condensed consolidated income statement Return on capital and return on equity

Texte intégral

(1)The Fourth Quarter - Ended December 31, 2007 (unaudited). March 6, 2008. WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387. Financial supplement.

(2) WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387.

(3) HIGHLIGHTS Summary financial and market highlights Earnings overview. p 2 p 3. AEGON N.V. Group reporting structure Capital structure Condensed consolidated balance sheet Condensed consolidated income statement Return on capital and return on equity. p p p p p. AEGON AMERICAS Reporting structure Earnings Investments Life and protection Life Accident and health Individual savings and retirement products Fixed annuities Variable annuities Retail mutual funds Pensions and asset management Institutional products Institutional guaranteed products BOLI/COLI Reinsurance Selected information on international business Selected information on middle market business Over / under performance of fair value items. p 9 p 10 p 11 p 12 p 13 p 14 p 15 p 16 p 17 p 18 p 19 p 20 p 21 p 22 p 23 p 24 p 25 p 26. Financial supplement. 4 5 6 7 8. AEGON THE NETHERLANDS Reporting structure Earnings Production Invested assets and expenses Supplementary information Over / under performance of fair value items. p 27 p 28 p 29 p 30 p 31 p 32. AEGON UNITED KINGDOM Reporting structure Earnings Production, cash flow and margins. p 33 p 34 p 35. OTHER COUNTRIES Reporting structure Earnings. p 36 p 37. OTHER CORPORATE INFORMATION Public ratings Glossary Disclaimers Corporate and shareholder information. p 38 p 39 p 40 p 41. All 2006 and Q1 2007 information is adjusted for the change in accounting principles and, where applicable, for the change in definition of operating earnings to include our share in net results of associates, as announced on July 24, 2007.. page 1. WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387. TABLE OF CONTENTS.

(4) AEGON N.V. SUMMARY FINANCIAL AND MARKET HIGHLIGHTS. UNAUDITED amounts in millions except per share data EUR. EUR. Operating earnings before tax - pro forma. 2007. First Quarter 630. Second Quarter 660. Third Quarter 634. Fourth Quarter 769. First Quarter 641. Second Quarter 742. Third Quarter 673. Fourth Quarter 636. Net operating earnings - pro forma. 466. 466. 497. 710. 484. 570. 509. 484. Underlying earnings before tax. 516. 675. 624. 612. 602. 679. 691. 667. Net underlying earnings. 385. 487. 483. 605. 455. 532. 531. 516. Earnings summary Operating earnings before tax Gains/(losses) on investments Impairment charges Other income/(charges) Income before tax Income tax Net income Net income in USD. 1,451 (32) 6 38 1,463 (398) 1,065 1,281. 967 145 (31) (29) 1,052 (195) 857 1,083. 200 296 (23) 39 512 (145) 367 488. 723 160 23 38 944 (64) 880 1,130. 641 283 7 15 946 (239) 707 926. 742 (90) (4) 39 687 (32) 655 884. 673 61 (62) 10 682 (141) 541 749. 636 167 (17) (24) 762 (114) 648 932. Net operating earnings Net operating earnings in USD. 1,044 1,256. 682 867. 193 268. 651 838. 484 634. 570 767. 509 701. 484 699. 18,362 2,111 16,251 10.36 12.54 9.23 11.17 1,568 1,575. 17,050 2,111 14,939 9.45 12.01 9.13 11.60 1,581 1,575. 18,514 2,111 16,403 10.30 13.04 9.22 11.67 1,593 1,577. 18,605 2,113 16,492 10.42 13.73 9.38 12.36 1,582 1,579. 18,775 2,113 16,662 10.59 14.10 9.67 12.87 1,574 1,581. 17,424 2,113 15,311 9.73 13.13 9.55 12.89 1,574 1,580. 16,260 2,114 14,146 9.12 12.93 9.07 12.86 1,551 1,576. 15,151 2,114 13,037 8.69 12.79 9.03 13.30 1,500 1,561. Balance sheet summary Total shareholders' equity Preferred shares Shareholders' equity used to calculate shareholders' equity per share Shareholders' equity per share in EUR Shareholders' equity per share in USD Shareholders' equity per share excluding revaluation account (net of tax) in EUR Shareholders' equity per share excluding revaluation account (net of tax) in USD Shares outstanding used to calculate shareholders' equity per share Weighted average shares outstanding (year to date) Per share data Net income in EUR Net income fully diluted in EUR Net income in USD Net income fully diluted in USD Net operating earnings in EUR Net operating earnings fully diluted in EUR Net operating earnings in USD Net operating earnings fully diluted in USD Dividend in EUR Trading statistics (Amsterdam Stock Exchange) High Low Close Volume (average daily) Valuation data (closing prices) Market capitalization (EUR millions) Market capitalization (USD millions) Price/net operating earnings Price/book value EUR/USD closing Number of employees. Financial supplement. 0.66 0.66 0.79 0.79 0.64 0.64 0.77 0.77 ----. 0.47 0.47 0.60 0.60 0.37 0.37 0.46 0.46 0.24. 0.21 0.20 0.27 0.27 0.09 0.09 0.13 0.13 ----. 0.53 0.53 0.68 0.68 0.39 0.39 0.50 0.50 0.31. 0.42 0.42 0.55 0.55 0.28 0.28 0.37 0.37 ----. 0.34 0.34 0.45 0.45 0.28 0.28 0.38 0.38 0.30. 0.31 0.31 0.43 0.43 0.30 0.30 0.42 0.42 ----. 0.40 0.40 0.57 0.57 0.28 0.28 0.40 0.40 0.32. 15.56 12.67 15.27 8,623,234. 15.25 12.17 13.37 7,948,501. 14.79 12.20 14.79 6,245,262. 14.86 13.52 14.44 7,320,221. 15.87 14.33 14.92 9,403,737. 16.13 14.45 14.64 8,875,767. 14.75 12.55 13.43 11,466,142. 14.35 11.24 12.09 11,686,872. 23,950 28,989 14.4x 1.5x 1.2104. 21,138 26,873 9.3x 1.4x 1.2713. 23,555 29,820 11.3x 1.4x 1.2660. 22,846 30,088 9.7x 1.4x 1.3170. 23,485 31,277 13.2x 1.4x 1.3318. 23,043 31,120 14.1x 1.5x 1.3505. 20,830 29,535 10.7x 1.5x 1.4179. 18,135 26,697 10.6x 1.4x 1.4721. 27,199. 27,290. 27,404. 28,726. 29,366. 29,707. 30,125. 30,414. page 2. WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387. 2006.

(5) AEGON N.V. EARNINGS OVERVIEW. UNAUDITED amounts in millions EUR First Quarter. Second Quarter. 2006 Third Quarter. Fourth Quarter. Full Year. First Quarter. Second Quarter. 2007 Third Quarter. Fourth Quarter. Full Year. Operating earnings before tax - pro forma by line of business Life and protection Individual savings and retirement products Pensions and asset management Institutional products Reinsurance Distribution General insurance Other Interest charges and other Share in net results of associates Operating earnings before tax - pro forma. 246 166 122 104 55 0 11 0 (80) 6 630. 302 162 103 83 42 4 23 (1) (65) 7 660. 322 111 135 76 26 2 13 1 (58) 6 634. 289 191 141 120 40 6 8 0 (39) 13 769. 1,159 630 501 383 163 12 55 0 (242) 32 2,693. 262 136 146 100 36 10 2 0 (58) 7 641. 348 163 117 88 39 9 15 0 (47) 10 742. 359 146 85 58 38 8 17 0 (46) 8 673. 363 79 110 93 22 (21) 13 0 (34) 11 636. 1,332 524 458 339 135 6 47 0 (185) 36 2,692. Operating earnings before tax - pro forma geographically Americas The Netherlands United Kingdom Other countries Holding and other activities Eliminations Operating earnings before tax - pro forma. 559 84 54 13 (68) (12) 630. 559 105 55 6 (70) 5 660. 459 160 57 16 (54) (4) 634. 597 125 59 26 (46) 8 769. 2,174 474 225 61 (238) (3) 2,693. 506 99 66 29 (56) (3) 641. 574 108 71 36 (48) 1 742. 517 80 67 55 (45) (1) 673. 506 75 67 22 (46) 12 636. 2,102 362 271 142 (195) 10 2,692. Net operating earnings - pro forma geographically Americas The Netherlands United Kingdom Other countries Holding and other activities Eliminations Net operating earnings - pro forma. 402 70 43 9 (46) (12) 466. 393 67 53 4 (56) 5 466. 350 124 45 11 (29) (4) 497. 429 176 65 (4) 37 7 710. 1,574 437 206 20 (94) (4) 2,139. 381 74 55 16 (40) (2) 484. 401 80 101 15 (29) 2 570. 362 67 58 39 (16) (1) 509. 388 62 61 (10) (30) 13 484. 1,532 283 275 60 (115) 12 2,047. 404 633 57 20 (32) (17) 1,065. 315 532 52 3 (50) 4 857. 347 (30) 52 11 (10) (4) 367. 486 285 71 2 28 8 880. 1,553 1,420 232 36 (64) (8) 3,169. 477 191 56 17 (32) (2) 707. 391 203 95 18 (53) 1 655. 312 117 55 46 12 (1) 541. 416 95 61 (8) 71 13 648. 1,596 606 267 73 (2) 11 2,551. 342 48 43 9 (46) (11) 385. 384 98 53 4 (55) 3 487. 358 101 45 11 (29) (3) 483. 334 167 65 (4) 37 6 605. 1,418 414 206 20 (93) (5) 1,960. 364 62 55 15 (40) (2) 454. 356 87 101 16 (29) 1 532. 357 94 58 39 (16) (1) 531. 387 96 61 (10) (30) 12 516. 1,464 339 275 60 (115) 10 2,033. Net income geographically Americas The Netherlands United Kingdom Other countries Holding and other activities Eliminations Net income Net underlying earnings geographically Americas The Netherlands United Kingdom Other countries Holding and other activities Eliminations Net underlying earnings. Financial supplement. page 3. WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387. EUR.

(6) AEGON N.V. Group reporting structure. Financial supplement. THE NETHERLANDS. UNITED KINGDOM. OTHER COUNTRIES. HOLDING AND OTHER. page 4. WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387. AMERICAS.

(7) AEGON N.V. CAPITAL STRUCTURE. UNAUDITED amounts in millions EUR. Year-to-date. First Quarter. 2006 Second Quarter. Third Quarter. Fourth Quarter. First Quarter. 2007 Second Quarter. Third Quarter. Fourth Quarter. Shareholders' equity January 1 - as reported Effect of change in accounting principles Shareholders' equity January 1 - adjusted Net income Dividend paid Movements in foreign currency translation reserve Repurchased and sold own shares Movements in revaluation reserves Coupons on perpetuals (net of tax) Other changes Shareholders' equity end of period. 19,276 (561) 18,715 1,065 0 (373) (102) (865) (32) (46) 18,362. 19,276 (561) 18,715 1,922 (263) (954) (96) (2,138) (63) (73) 17,050. 19,276 (561) 18,715 2,289 (471) (838) (96) (929) (104) (52) 18,514. 19,276 (561) 18,715 3,169 (471) (1,325) (262) (996) (143) (82) 18,605. 19,137 (532) 18,605 707 0 (165) (114) (200) (41) (17) 18,775. 19,137 (532) 18,605 1,362 (440) (254) (282) (1,364) (83) (120) 17,424. 19,137 (532) 18,605 1,903 (773) (904) (666) (1,571) (124) (210) 16,260. 19,137 (532) 18,605 2,551 (668) (1,445) (1,438) (2,164) (175) (115) 15,151. Revaluation reserves Available-for-sale shares Available-for-sale bonds Available-for-sale other Total available-for-sale Real estate held for own use Cash flow hedging reserve Total balance of revaluation reserves, net of tax. 1,179 512 (69) 1,622 24 133 1,779. 657 (179) (52) 426 32 48 506. 795 842 (42) 1,595 33 88 1,716. 909 612 15 1,536 32 80 1,648. 892 452 35 1,379 33 36 1,448. 722 (487) 33 268 30 (14) 284. 603 (641) 42 4 29 45 78. 278 (992) 35 (679) 36 127 (516). Capital Perpetual capital securities and other equity instruments Minority interest Trust pass-through securities Subordinated borrowings Senior debt related to insurance activities (net). 3,381 18 425 279 2,092. 3,782 15 405 268 1,587. 4,025 15 407 33 1,837. 4,032 16 123 34 1,473. 4,032 16 156 34 1,406. 4,042 15 150 34 1,610. 4,791 14 146 34 1,335. 4,795 16 143 34 1,255. 24,557 22,778. 23,107 22,601. 24,831 23,115. 24,283 22,635. 24,419 22,971. 23,275 22,991. 22,580 22,502. 21,394 21,910. Capitalization Total capitalization including revaluation reserve Total capitalization excluding revaluation reserve Debt to capitalization ratios Total debt to capital excluding revaluation reserve. Financial supplement. 12%. 10%. 10%. 7%. 7%. 8%. 7%. 7%. page 5. WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387. EUR.

(8) AEGON N.V. CONDENSED CONSOLIDATED BALANCE SHEET. UNAUDITED amounts in millions. EUR. Investments general account Investments for account of policyholders Investments in associates Deferred expenses and rebates Other assets and receivables Cash and cash equivalents Total assets Shareholders' equity Other equity instruments Minority interest Group equity Insurance contracts general account Insurance contracts for the account of policyholders Investment contracts general account Investment contracts for the account of policyholders Other liabilities Total equity and liabilities. EUR First Quarter. 2006 Second Quarter. Third Quarter. Fourth Quarter. First Quarter. 2007 Second Quarter. Third Quarter. Fourth Quarter. 144,612 129,616 486 11,510 18,829 7,615 312,668. 137,201 124,906 469 11,558 17,392 6,954 298,480. 141,157 131,481 494 11,575 18,371 9,211 312,289. 136,131 135,537 478 11,458 18,065 13,144 314,813. 137,543 137,407 486 11,470 16,384 15,381 318,671. 141,400 141,914 450 11,826 18,736 13,913 328,239. 139,269 139,606 461 11,615 17,755 8,938 317,644. 133,191 142,525 472 11,488 18,013 8,431 314,120. 18,362 3,381 18 21,761. 17,050 3,782 15 20,847. 18,514 4,025 15 22,554. 18,605 4,032 16 22,653. 18,775 4,032 16 22,823. 17,424 4,042 15 21,481. 16,260 4,791 14 21,065. 15,151 4,795 16 19,962. 94,321 71,343 39,667 59,666 25,910 312,668. 90,273 67,978 37,526 58,277 23,579 298,480. 91,337 70,940 38,002 61,660 27,796 312,289. 89,194 72,143 36,618 64,097 30,108 314,813. 88,418 72,830 38,103 65,077 31,420 318,671. 90,082 74,674 38,432 67,659 35,911 328,239. 88,155 73,157 38,021 66,486 30,760 317,644. 88,496 78,394 36,089 63,756 27,423 314,120. amounts in millions EUR. Investments general account Investments for account of policyholders Off balance sheet investments third parties Total revenue generating investments. EUR First Quarter. 2006 Second Quarter. Third Quarter. Fourth Quarter. First Quarter. 2007 Second Quarter. Third Quarter. Fourth Quarter. 144,612 129,616 85,244 359,472. 137,201 124,906 83,952 346,059. 141,157 131,481 87,708 360,346. 136,131 135,537 90,983 362,651. 137,543 137,407 92,891 367,841. 141,400 141,914 94,609 377,923. 139,269 139,606 95,551 374,426. 133,191 142,525 95,225 370,941. CAPITAL BASE amounts in millions EUR. EUR First Quarter. Group equity Trust pass-through securtities Subordinated borrowings Senior debt related to insurance activities Total capital base. Financial supplement. 21,761 425 279 2,092 24,557. 2006 Second Quarter 20,847 405 268 1,587 23,107. Third Quarter. Fourth Quarter. First Quarter. 22,554 407 33 1,837 24,831. 22,653 123 34 1,473 24,283. 22,823 156 34 1,406 24,419. 2007 Second Quarter 21,481 150 34 1,610 23,275. Third Quarter. Fourth Quarter. 21,065 146 34 1,335 22,580. 19,962 143 34 1,255 21,394. page 6. WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387. REVENUE GENERATING INVESTMENTS.

(9) AEGON N.V. CONDENSED CONSOLIDATED INCOME STATEMENT. UNAUDITED amounts in millions EUR. Premium income Investment income Fee and commission income Other revenues Total revenues Income from reinsurance ceded Net gains and losses on investments Other income Total income. First Quarter 5,892 2,594 394 5 8,885 400 4,480 10 13,775. Second Quarter 5,542 2,628 398 5 8,573 376 (3,775) 0 5,174. 2006 Third Quarter 6,588 2,587 392 (8) 9,559 395 3,775 0 13,729. Fourth Quarter 6,549 2,567 481 1 9,598 297 4,916 1 14,812. Full Year 24,571 10,376 1,665 3 36,615 1,468 9,396 11 47,490. First Quarter 7,352 2,562 459 2 10,375 438 1,478 0 12,291. Second Quarter 6,297 2,614 478 3 9,392 403 2,502 212 12,509. 2007 Third Quarter 6,573 2,648 468 7 9,696 350 1,536 0 11,582. Fourth Quarter 6,678 2,633 495 2 9,808 355 (971) 2 9,194. Full Year 26,900 10,457 1,900 14 39,271 1,546 4,545 214 45,576. Benefits and expenses Impairment charges Interest charges and related fees Other charges Total charges. 12,215 (7) 110 0 12,318. 4,009 28 91 1 4,129. 13,068 22 132 0 13,222. 13,863 (10) 29 0 13,882. 43,155 33 362 1 43,551. 11,258 (2) 96 0 11,352. 11,523 17 111 181 11,832. 10,726 64 118 0 10,908. 8,256 38 149 0 8,443. 41,763 117 474 181 42,535. Share in net results of associates Income before tax Income tax Net income. 6 1,463 (398) 1,065. 7 1,052 (195) 857. Financial supplement. 6 513 (146) 367. 13 943 (63) 880. 32 3,971 (802) 3,169. 7 946 (239) 707. 10 687 (32) 655. 8 682 (141) 541. 11 762 (114) 648. 36 3,077 (526) 2,551. page 7. WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387. EUR.

(10) AEGON N.V. RETURN ON CAPITAL FULL YEAR 2007. UNAUDITED amounts in millions. Americas (USD). Return on capital Net operating earnings / average capital in units excluding revaluation reserve Net operating earnings / average capital in units. AEGON N.V. RETURN ON EQUITY FULL YEAR 2007. 2,098 19,416 19,181. 283 3,653 3,192. 10.9% 10.8%. 8.9% 7.7%. United Kingdom (GBP) 188 2,226 2,294. 8.2% 8.4%. Other Countries (EUR). Weighted Average. 60 1,375 1,371. 4.4% 4.4%. 9.9% 9.7%. UNAUDITED amounts in millions Total (EUR). Net operating earnings before leverage costs 1 Cost of leverage after tax Net operating earnings after leverage allocation Average shareholders' equity Average shareholders' equity adjusted for revaluation reserve Return on equity Net operating earnings / average shareholders' equity excluding revaluation reserve Net operating earnings / average shareholders' equity 1. 2,047 (260) 1,787 14,765 14,199. 12.6% 12.1%. Cost of leverage after tax includes interest charges, coupons on perpetual capital securities and preferred dividend.. Financial supplement. page 8. WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387. Net operating earnings Average capital in units Average capital in units, adjusted for revaluation reserves. The Netherlands (EUR).

(11) AEGON AMERICAS Reporting structure. INDIVIDUAL SAVINGS & RETIREMENT PRODUCTS. LIFE. FIXED ANNUITIES. INSTITUATIONAL GUARANTEED PRODUCTS. ACCIDENT & HEALTH. VARIABLE ANNUITIES. BOLI / COLI. PENSIONS & ASSET MANAGEMENT. INSTITUTIONAL PRODUCTS. REINSURANCE. RETAIL MUTUAL FUNDS. Financial supplement. page 9. WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387. LIFE AND PROTECTION.

(12) AEGON AMERICAS EARNINGS. UNAUDITED amounts in millions USD. USD. First quarter. Second quarter. 2006 Third quarter. Fourth quarter. Full year. First quarter. Second quarter. 2007 Third quarter. Fourth quarter. Full year. Life and protection Life Accident and health. 163 88. 193 118. Individual savings and retirement products Fixed annuities Variable annuities Retail mutual funds. 111 85 0. 134 52 2. Pensions and asset management. 34. Institutional products Institutional guaranteed products BOLI / COLI Reinsurance. 189 120. 196 91. 741 417. 155 117. 209 122. 228 113. 291 91. 883 443. 87 42 (2). 145 87 5. 477 266 5. 98 69 4. 147 57 8. 129 62 4. 112 17 6. 486 205 22. 46. 22. 37. 139. 42. 56. 44. 46. 188. 109 16. 85 20. 81 17. 133 21. 408 74. 110 21. 108 11. 62 19. 99 34. 379 85. 66. 53. 34. 52. 205. 47. 53. 52. 33. 185. Share in net results of associates Operating earnings before tax. 0 672. 0 703. 0 590. 0 767. 0 2,732. (1) 662. 1 772. (1) 712. 1 730. 0 2,876. Net operating earnings. 483. 496. 448. 551. 1,978. 500. 541. 499. 558. 2,098. Financial supplement. page 10. WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387. Operating earnings before tax by line of business.

(13) AEGON AMERICAS INVESTMENTS. UNAUDITED amounts in millions USD First Quarter. Available-for-sale Bonds Treasuries/Agencies AAA AA A BBB BB B CCC or lower Sovereign exposure Shares Money market investments Other Total available-for-sale (at fair value) Loans Policy loans Mortgage loans Total loans (at amortized cost) Real estate (at fair value) Financial assets at fair value through profit or loss Assets backing liabilities at fair value Assets not backing liabilities at fair value: Convertibles Common stock Limited partnerships Real estate Hedge funds Other Other Total financial assets at fair value through profit or loss Investments general account. Financial supplement. 2006 Second Quarter. Third Quarter. Fourth Quarter. First Quarter. 2007 Second Quarter. Third Quarter. Fourth Quarter. 6,329 18,159 7,766 30,300 26,630 3,839 2,264 606 1,180 1,342 3,067 992 102,474. 4,421 18,695 7,953 28,760 26,006 3,455 2,289 644 1,174 1,453 3,674 1,033 99,557. 4,644 20,368 8,286 28,141 26,850 3,836 2,227 646 1,176 1,381 4,049 1,084 102,688. 4,139 19,525 8,198 27,048 26,569 3,540 2,262 584 1,099 1,559 5,759 1,119 101,401. 4,307 19,554 9,571 27,159 27,780 3,814 2,143 445 1,103 1,571 4,547 1,086 103,080. 4,662 20,958 9,362 25,624 28,507 3,407 1,844 396 1,154 1,351 4,059 1,093 102,417. 4,060 20,136 9,743 24,230 28,681 3,503 1,892 410 1,274 1,285 8,978 1,111 105,303. 3,460 20,889 9,519 25,146 28,492 3,368 1,894 382 1,448 943 7,690 1,162 104,393. 1,692 15,071 16,763. 1,722 14,837 16,559. 1,745 15,239 16,984. 1,764 15,560 17,324. 1,796 15,683 17,479. 1,827 16,100 17,927. 1,820 16,758 18,578. 2,872 16,941 19,813. 687. 688. 681. 710. 764. 936. 961. 971. 6,554. 6,166. 5,927. 5,790. 5,559. 5,413. 5,371. 5,212. 354 114. 348 111. 335 132. 341 178. 356 177. 344 189. 364 215. 118 228. 462 1,624 526 0 9,634. 466 1,671 625 0 9,387. 489 1,758 728 0 9,369. 581 1,765 700 240 9,595. 682 1,863 819 320 9,776. 757 1,843 816 311 9,673. 808 2,017 692 342 9,809. 820 2,298 761 280 9,717. 129,558. 126,191. 129,722. 129,030. 131,099. 130,953. 134,651. 134,894. page 11. WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387. USD.

(14) AEGON AMERICAS LIFE AND PROTECTION. UNAUDITED amounts in millions USD 2006 First Quarter. Second Quarter. Third Quarter. Fourth Quarter. Full Year. First Quarter. Second Quarter. 2007 Third Quarter. Fourth Quarter. Full Year. Life production Agency Banks Direct. 147 8 21. 153 6 20. 120 5 28. 148 6 71. 567 25 140. 147 3 22. 149 4 22. 164 4 24. 171 3 28. 631 14 96. Total retail new life sales. 176. 179. 153. 224. 732. 172. 175. 192. 202. 741. 93 34 33 16. 98 36 32 13. 68 39 34 12. 95 85 30 14. 354 194 129 55. 91 31 37 13. 90 34 37 14. 110 35 34 13. 117 34 39 12. 408 134 147 52. Total retail new life sales of which AEGON USA middle market standardized life production. 176 79. 179 81. 153 83. 224 129. 732 372. 172 85. 175 87. 192 88. 202 88. 741 348. Accident and health production Agency Direct Total accident and health production of which AEGON USA middle market accident and health production. 45 186 231 157. 48 193 241 167. 43 179 222 147. 49 211 260 196. 185 769 954 667. 48 171 219 160. 48 161 209 143. 40 182 222 157. 51 197 248 191. 187 711 898 651. Earnings Operating earnings before tax. 251. 311. 309. 287. 1,158. 272. 331. 341. 381. 1,325. 7,821 235 (146) 183 0 8,093. 8,093 239 (121) 135 65 8,411. 8,411 211 (170) (232) 3 8,223. 8,223 225 (180) 1 (39) 8,230. 7,821 910 (617) 87 29 8,230. 8,230 208 (178) 7 3 8,270. 8,270 225 (172) 191 95 8,609. 8,609 248 (162) (43) 96 8,748. 8,748 251 38 (35) 213 9,215. 8,230 932 (474) 120 407 9,215. Universal life Term Whole life/other Variable life. DAC/VOBA/FSR's roll forward Balance at beginning of period Capitalized during the period Amortized during the period Shadow accounting adjustments Other Balance at end of period. Financial supplement. page 12. WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387. USD.

(15) AEGON AMERICAS LIFE. UNAUDITED amounts in millions USD First Quarter. Second Quarter. 2006 Third Quarter. Fourth Quarter. Full Year. First Quarter. Second Quarter. 2007 Third Quarter. Fourth Quarter. Full Year. Life production Agency Banks Direct. 147 8 21. 153 6 20. 120 5 28. 148 6 71. 567 25 140. 147 3 22. 149 4 22. 164 4 24. 171 3 28. 631 14 96. Total retail new life sales. 176. 179. 153. 224. 732. 172. 175. 192. 202. 741. 93 34 33 16. 98 36 32 13. 68 39 34 12. 95 85 30 14. 354 194 129 55. 91 31 37 13. 90 34 37 14. 110 35 34 13. 117 34 39 12. 408 134 147 52. 176 79. 179 81. 153 83. 224 129. 732 372. 172 85. 175 87. 192 88. 202 88. 741 348. 1,256. 1,238. 1,155. 1,368. 5,017. 1,238. 1,273. 1,300. 1,392. 5,203. 163. 193. 189. 196. 741. 155. 209. 228. 290. 882. Universal life Term Whole life/other Variable life Total retail new life sales of which US middle market standardized life production Premium income Earnings Operating earnings before tax General account balance roll forward Universal life account balances beginning of period Deposits Lapses and deaths Other Universal life account balances end of period Term Whole life/other Total general account reserves. 14,107 576 (138) (186) 14,359 1,160 9,320 24,839. 14,359 543 (219) (100) 14,583 1,174 9,343 25,100. 14,583 481 (187) (164) 14,713 1,193 9,646 25,552. 14,713 575 (225) (130) 14,933 1,271 9,636 25,840. 14,107 2,175 (769) (580) 14,933 1,271 9,636 25,840. 14,933 573 (199) (195) 15,112 1,268 9,860 26,240. 15,112 575 (192) 7 15,502 1,302 9,878 26,682. 15,502 608 (149) (138) 15,823 1,347 10,203 27,373. 15,823 670 (197) (224) 16,072 1,344 12,554 29,970. 14,933 2,426 (737) (550) 16,072 1,344 12,554 29,970. Universal life yield and spread information - US only (annualized) Average yield on investments Average crediting rate Average gross spread Average guaranteed rate. 5.99% 4.66% 1.33% 4.29%. 5.90% 4.54% 1.36% 4.29%. 5.94% 4.53% 1.41% 4.29%. 6.00% 4.52% 1.48% 4.29%. 5.94% 4.58% 1.36% 4.29%. 5.98% 4.60% 1.38% 4.27%. 5.95% 4.64% 1.31% 4.27%. 6.01% 4.67% 1.34% 4.27%. 6.06% 4.71% 1.35% 4.27%. 6.00% 4.68% 1.32% 4.27%. Separate account balances roll forward Account balances beginning of period Deposits Lapses and deaths Other Total account balances end of period. 3,201 128 (40) 78 3,367. 3,367 122 (26) (180) 3,283. 3,283 121 (33) (41) 3,330. 3,330 150 (32) 101 3,549. 3,201 521 (131) (42) 3,549. 3,549 132 (44) (38) 3,599. 3,599 144 (45) 83 3,781. 3,781 112 (51) 97 3,939. 3,939 146 (48) 2,629 6,666. 3,549 534 (188) 2,771 6,666. Separate account balances by fund type Fixed income Equities Total account balances end of period. 567 2,800 3,367. 599 2,684 3,283. 119 3,211 3,330. 116 3,433 3,549. 116 3,433 3,549. 128 3,471 3,599. 122 3,659 3,781. 130 3,809 3,939. 157 6,509 6,666. 157 6,509 6,666. Gross investment return to policyholder. 4.70%. -2.33%. 1.27%. 5.48%. 9.23%. 1.42%. 4.61%. 4.90%. -1.06%. 10.15%. DAC/VOBA/FSR's roll forward Balance at beginning of period Capitalized during the period Amortized during the period Shadow accounting adjustments Other Balance at end of period. 6,696 188 (100) 183 1 6,968. 6,968 185 (70) 135 55 7,273. 7,273 161 (121) (232) 0 7,081. 7,081 176 (140) 1 (73) 7,045. 6,696 710 (431) 87 (17) 7,045. 7,045 169 (123) 7 10 7,108. 7,108 176 (126) 191 83 7,432. 7,432 200 (116) (43) 85 7,558. 7,558 205 80 (35) 211 8,019. 7,045 750 (285) 120 389 8,019. Financial supplement. page 13. WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387. USD.

(16) AEGON AMERICAS ACCIDENT AND HEALTH. UNAUDITED amounts in millions USD First Quarter. Second Quarter. 2006 Third Quarter. Fourth Quarter. Full Year. First Quarter. Second Quarter. 2007 Third Quarter. Fourth Quarter. Full Year. Accident and health production Agency Direct Total accident and health production of which US middle market production. 45 186 231 157. 48 193 241 167. 43 179 222 147. 49 211 260 196. 185 769 954 667. 48 171 219 160. 48 161 209 143. 40 182 222 157. 51 197 248 191. 187 711 898 651. Premium income. 617. 642. 621. 609. 2,489. 629. 637. 637. 625. 2,528. 88. 118. 120. 91. 417. 117. 122. 113. 91. 443. Health reserves Accidental death and dismemberment Long term care Other health Total health reserves. 387 2,032 1,151 3,570. 385 2,101 1,136 3,622. 390 2,159 1,142 3,691. 395 2,221 1,227 3,843. 395 2,221 1,227 3,843. 402 2,277 1,198 3,877. 403 2,339 1,182 3,924. 414 2,397 1,212 4,023. 417 2,458 1,181 4,056. 417 2,458 1,181 4,056. DAC/VOBA/FSR's roll forward Balance at beginning of period Capitalized during the period Amortized during the period Other Balance at end of period. 1,125 47 (46) (1) 1,125. 1,125 54 (51) 10 1,138. 1,138 50 (49) 3 1,142. 1,142 49 (40) 34 1,185. 1,125 200 (186) 46 1,185. 1,185 39 (55) (7) 1,162. 1,162 49 (46) 12 1,177. 1,177 48 (46) 11 1,190. 1,190 46 (42) 2 1,196. 1,185 182 (189) 18 1,196. Earnings Operating earnings before tax. Financial supplement. page 14. WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387. USD.

(17) AEGON AMERICAS INDIVIDUAL SAVINGS AND RETIREMENT PRODUCTS. UNAUDITED amounts in millions USD. First Quarter. Second Quarter. 2006 Third Quarter. Fourth Quarter. Full Year. First Quarter. Second Quarter. 2007 Third Quarter. Fourth Quarter. Full Year. Production Agency Banks Fixed annuity deposits. 51 298 349. 60 255 315. 59 351 410. 71 222 293. 241 1,126 1,367. 44 208 252. 47 164 211. 31 463 494. 43 566 609. 165 1,401 1,566. Agency Banks Fee planners/wirehouses/broker-dealers Direct Variable annuity deposits. 324 104 278 168 874. 290 113 303 183 889. 251 91 315 171 828. 225 92 319 167 803. 1,090 400 1,215 689 3,394. 274 89 323 206 892. 262 103 421 211 997. 235 100 416 183 934. 207 113 404 177 901. 978 405 1,564 777 3,724. Agency Banks Fee planners/wirehouses/broker-dealers Mutual fund deposits. 49 56 572 677. 57 82 662 801. 43 69 523 635. 43 90 530 663. 192 297 2,287 2,776. 42 96 603 741. 32 106 552 690. 26 83 530 639. 29 110 656 795. 129 395 2,341 2,865. Total savings and retirement deposits. 1,900. 2,005. 1,873. 1,759. 7,537. 1,885. 1,898. 2,067. 2,305. 8,155. Agency Banks Fee planners/wirehouses/broker-dealers Direct Savings and retirement deposits. 424 458 850 168 1,900. 407 450 965 183 2,005. 353 511 838 171 1,873. 339 404 849 167 1,759. 1,523 1,823 3,502 689 7,537. 360 393 926 206 1,885. 341 373 973 211 1,898. 292 646 946 183 2,067. 279 789 1,060 177 2,305. 1,272 2,201 3,905 777 8,155. 196. 188. 127. 237. 748. 171. 212. 195. 135. 713. 2,054 59 (197) 113 0 2,029. 2,029 59 (58) 88 18 2,136. 2,136 62 (65) (158) (1) 1,974. 1,974 57 (125) (22) (15) 1,869. 2,054 237 (445) 21 2 1,869. 1,869 54 (111) (24) (13) 1,775. 1,775 59 (104) 75 40 1,845. 1,845 71 (45) (5) 9 1,875. 1,875 78 (60) 36 382 2,311. 1,869 262 (320) 82 418 2,311. Earnings Operating earnings before tax DAC/VOBA/FSR's roll forward Balance at beginning of period Capitalized during the period Amortized during the period Shadow accounting adjustments Other Balance at end of period. Financial supplement. page 15. WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387. USD.

(18) AEGON AMERICAS FIXED ANNUITIES. UNAUDITED amounts in millions USD First Quarter. Second Quarter. 2006 Third Quarter. Fourth Quarter. Full Year. First Quarter. Second Quarter. 2007 Third Quarter. Fourth Quarter. Full Year. Production Agency Banks Fixed annuity deposits. 51 298 349. 60 255 315. 59 351 410. 71 222 293. 241 1,126 1,367. 44 208 252. 47 164 211. 31 463 494. 43 566 609. 165 1,401 1,566. Earnings Operating earnings before tax. 111. 134. 87. 145. 477. 98. 147. 129. 112. 486. Fixed annuity balances roll forward General account annuities beginning of period Deposits Lapses and deaths Interest credited Other Total general account annuities end of period Fixed account of variable annuities Total fixed annuity balances. 44,143 349 (1,740) 432 (202) 42,982 (1,717) 41,265. 42,982 315 (2,133) 369 (169) 41,364 (1,641) 39,723. 41,364 410 (2,159) 441 208 40,264 (1,514) 38,750. 40,264 293 (2,171) 438 0 38,824 (1,415) 37,409. 44,143 1,367 (8,203) 1,680 (163) 38,824 (1,415) 37,409. 38,824 252 (1,947) 372 30 37,531 (1,364) 36,167. 37,531 211 (1,979) 385 (217) 35,931 (1,298) 34,633. 35,931 494 (1,827) 430 (606) 34,422 (1,222) 33,200. 34,422 609 (1,818) 343 784 34,340 (1,197) 33,143. 38,824 1,566 (7,571) 1,530 (9) 34,340 (1,197) 33,143. General account annuity balances Retail deferred annuities Payout annuities Total return Equity indexed annuities Other Total general account annuities end of period. 29,764 9,674 2,049 454 1,041 42,982. 28,555 9,416 1,915 450 1,028 41,364. 27,377 9,617 1,826 437 1,007 40,264. 26,082 9,641 1,757 371 973 38,824. 26,082 9,641 1,757 371 973 38,824. 24,967 9,605 1,660 347 952 37,531. 23,732 9,378 1,537 338 946 35,931. 22,287 9,376 1,492 336 931 34,422. 22,060 9,672 1,363 329 916 34,340. 22,060 9,672 1,363 329 916 34,340. DAC/VOBA/FSR's roll forward Balance at beginning of period Capitalized during the period Amortized during the period Shadow accounting adjustments Other Balance at end of period. 798 17 (89) 113 0 839. 839 15 (41) 88 0 901. 901 21 (51) (158) 0 713. 713 18 (67) (20) 0 644. 798 71 (248) 23 0 644. 644 13 (58) (22) 0 577. 577 12 (56) 70 0 603. 603 26 (73) (5) (26) 525. 525 34 (29) 35 (11) 554. 644 85 (216) 78 (37) 554. US retail deferred annuities yield and spread information (annualized) Average yield on investments 5.83% Average crediting rate 3.38% Average crediting rate on new business 3.12% Average gross spread 2.45% Average underlying gross spread 2.22% Average guaranteed rate 3.10%. 5.68% 3.39% 4.42% 2.29% 2.25% 3.09%. 5.70% 3.38% 4.25% 2.32% 2.28% 3.07%. 6.24% 3.37% 3.82% 2.87% 2.35% 3.06%. 5.85% 3.38% 3.98% 2.47% 2.27% 3.08%. 5.95% 3.37% 3.72% 2.58% 2.42% 3.04%. 6.11% 3.37% 3.69% 2.74% 2.37% 3.03%. 5.57% 3.39% 4.37% 2.18% 2.35% 3.03%. 6.28% 3.49% 4.23% 2.79% 2.24% 2.99%. 5.98% 3.40% 4.13% 2.58% 2.35% 3.02%. 20.08% 3.84% 23.92%. 21.25% 3.53% 24.78%. 22.83% 3.39% 26.22%. 19.66% 3.56% 23.22%. 20.81% 4.04% 24.85%. 22.47% 3.56% 26.03%. 20.73% 3.89% 24.62%. 22.27% 3.70% 25.97%. 21.42% 3.78% 25.20%. US retail deferred annuities lapse and death rates (annualized) Surrenders and withdrawals Deaths Total. Financial supplement. 14.48% 3.38% 17.86%. page 16. WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387. USD.

(19) AEGON AMERICAS VARIABLE ANNUITIES. UNAUDITED amounts in millions USD First Quarter. Production Agency Banks Fee planners/wirehouses/broker-dealers Direct Variable annuity deposits Earnings Operating earnings before tax. Second Quarter. 2006 Third Quarter. Fourth Quarter. Full Year. First Quarter. Second Quarter. 2007 Third Quarter. Fourth Quarter. Full Year. 324 104 278 168 874. 290 113 303 183 889. 251 91 315 171 828. 225 92 319 167 803. 1,090 400 1,215 689 3,394. 274 89 323 206 892. 262 103 421 211 997. 235 100 416 183 934. 207 113 404 177 901. 978 405 1,564 777 3,724. 85. 52. 42. 87. 266. 69. 57. 62. 17. 205. Variable annuity balances roll forward Separate account annuities beginning of period Deposits Lapses and deaths Other Total separate account annuities end of period Fixed account of variable annuities Total variable annuity balances. 33,463 874 (990) 1,581 34,928 1,717 36,645. 34,928 889 (910) (614) 34,293 1,641 35,934. 34,293 828 (841) 893 35,173 1,514 36,687. 35,173 803 (1,001) 1,902 36,877 1,415 38,292. 33,463 3,394 (3,742) 3,762 36,877 1,415 38,292. 36,877 892 (1,124) 535 37,180 1,364 38,544. 37,180 997 (1,188) 1,860 38,849 1,298 40,147. 38,849 934 (1,104) 982 39,661 1,222 40,883. 39,661 901 (1,149) 8,636 48,049 1,197 49,246. 36,877 3,724 (4,565) 12,013 48,049 1,197 49,246. Separate account balances by fund type Fixed income Equities Separate account balance end of period. 5,171 29,757 34,928. 5,372 28,921 34,293. 4,742 30,431 35,173. 4,680 32,197 36,877. 4,680 32,197 36,877. 4,905 32,275 37,180. 5,323 33,526 38,849. 5,575 34,086 39,661. 7,415 40,634 48,049. 7,415 40,634 48,049. Minimum guarantee net amount at risk GMDB only GMDB and GMLB GMLB only Canada segregated funds GMDB and GMLB Total net amount at risk. 1,360 273 0 882 2,515. 1,479 518 3 1,010 3,010. 1,350 396 1 948 2,695. 1,131 250 0 795 2,176. 1,131 250 0 795 2,176. 1,090 318 1 770 2,179. 943 250 0 794 1,987. 840 204 0 856 1,900. 1,554 450 11 925 2,940. 1,554 450 11 925 2,940. Separate account annuity balances US deferred annuities No guarantees GMDB Only GMDB and GMLB GMLB Only Total US deferred annuities Canada segregated funds Total separate account annuity balances. 3,195 14,931 10,284 2,067 30,477 4,451 34,928. 3,223 14,474 9,856 2,321 29,874 4,419 34,293. 3,405 14,691 9,914 2,686 30,696 4,477 35,173. 3,663 15,319 10,262 3,108 32,352 4,525 36,877. 3,663 15,319 10,262 3,108 32,352 4,525 36,877. 3,826 15,336 10,067 3,421 32,650 4,530 37,180. 4,066 15,748 10,182 3,863 33,859 4,990 38,849. 4,251 15,869 10,073 4,296 34,489 5,172 39,661. 4,329 21,131 12,675 4,889 43,024 5,025 48,049. 4,329 21,131 12,675 4,889 43,024 5,025 48,049. Gross investment return to policyholder. 5.14%. -2.00%. 2.84%. 6.17%. 12.54%. 1.76%. 4.17%. 2.11%. -1.68%. 6.48%. DAC/VOBA/FSR's roll forward Balance at beginning of period Capitalized during the period Amortized during the period Shadow accounting adjustments Other Balance at end of period. 1,256 42 (108) 0 0 1,190. 1,190 44 (17) 0 18 1,235. 1,235 41 (14) 0 (1) 1,261. 1,261 39 (58) (2) (15) 1,225. 1,256 166 (197) (2) 2 1,225. 1,225 41 (53) (2) (13) 1,198. 1,198 47 (48) 5 40 1,242. 1,242 45 28 0 35 1,350. 1,350 44 (31) 1 393 1,757. 1,225 177 (104) 4 455 1,757. 9.55% 0.91% 10.46%. 9.03% 0.87% 9.90%. 8.16% 0.84% 9.00%. 9.53% 0.78% 10.31%. 8.98% 0.84% 9.82%. 9.99% 1.04% 11.03%. 11.20% 0.82% 12.02%. 10.17% 0.85% 11.02%. 10.17% 0.81% 10.98%. 10.54% 0.89% 11.43%. US deferred annuities lapse and death rates (annualized) Surrenders and withdrawals Deaths Total. Financial supplement. page 17. WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387. USD.

(20) AEGON AMERICAS RETAIL MUTUAL FUNDS. UNAUDITED amounts in millions USD First Quarter. Production Agency Banks Fee planners/wirehouses/broker-dealers Mutual fund deposits Earnings Operating earnings before tax. Second Quarter. 49 56 572 677. 57 82 662 801. 0. 2. 2006 Third Quarter 43 69 523 635. (2). Fourth Quarter. Full Year. First Quarter. Second Quarter. 2007 Third Quarter. Fourth Quarter. Full Year. 43 90 530 663. 192 297 2,287 2,776. 42 96 603 741. 32 106 552 690. 26 83 530 639. 29 110 656 795. 129 395 2,341 2,865. 5. 5. 4. 8. 4. 6. 22. Mutual fund account balances roll forward Account balances beginning of period Deposits Withdrawals Other Total account balance at end of period. 8,240 677 (426) 360 8,852. 8,852 801 (408) (291) 8,954. 8,954 635 (397) 219 9,412. 9,412 663 (387) 507 10,194. 8,240 2,776 (1,617) 796 10,194. 10,194 741 (499) 191 10,627. 10,627 690 (469) 331 11,179. 11,179 639 (491) 418 11,745. 11,745 795 (446) (145) 11,949. 10,194 2,865 (1,905) 795 11,949. Gross investment return to mutual fund holder. 4.25%. -3.23%. 2.53%. 5.19%. 8.94%. 1.83%. 4.95%. 3.64%. -1.24%. 9.20%. Financial supplement. page 18. WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387. USD.

(21) AEGON AMERICAS PENSIONS AND ASSET MANAGEMENT. UNAUDITED amounts in millions USD 2006 Third Quarter. First Quarter. Second Quarter. Production Retirement plans Purchased annuities Total pension deposits. 2,765 1 2,766. 2,133 98 2,231. 1,927 1 1,928. 2,148 227 2,375. Retirement plans Purchased annuities Total pension written sales. 911 105 1,016. 909 0 909. 1,692 215 1,907. 357. 499. Second Quarter. 8,973 327 9,300. 2,893 41 2,934. 2,800 65 2,865. 2,396 273 2,669. 2,884 509 3,393. 10,973 888 11,861. 2,002 13 2,015. 5,514 333 5,847. 1,322 123 1,445. 1,531 200 1,731. 1,610 56 1,666. 1,635 510 2,145. 6,098 889 6,987. 409. 377. 1,642. 536. 300. 581. 396. 1,813. 34. 46. 22. 37. 139. 42. 56. 44. 46. 188. Account balances Retirement plans Purchased annuities Asset management Total account balance. 43,075 3,068 8,735 54,878. 42,955 3,135 8,741 54,831. 44,356 3,113 9,227 56,696. 45,775 3,308 9,555 58,638. 45,775 3,308 9,555 58,638. 47,138 3,323 10,479 60,940. 49,971 3,363 10,916 64,250. 51,198 3,611 11,464 66,273. 51,304 4,078 12,366 67,748. 51,304 4,078 12,366 67,748. Retirement plans roll forward Account balances at beginning of period Deposits Withdrawals/Benefits Other Total account balance at end of period. 40,771 2,765 (1,836) 1,375 43,075. 43,075 2,133 (1,747) (506) 42,955. 42,955 1,927 (1,634) 1,108 44,356. 44,356 2,148 (1,699) 970 45,775. 40,771 8,973 (6,916) 2,947 45,775. 45,775 2,893 (2,239) 709 47,138. 47,138 2,800 (1,661) 1,694 49,971. 49,971 2,396 (2,037) 868 51,198. 51,198 2,884 (2,136) (642) 51,304. 45,775 10,973 (8,073) 2,629 51,304. Purchased annuities roll forward Account balances at beginning of period Deposits / premiums Withdrawals / benefits Other Total account balance at end of period. 3,093 1 (62) 36 3,068. 3,068 98 (70) 39 3,135. 3,135 1 (65) 42 3,113. 3,113 227 (76) 44 3,308. 3,093 327 (273) 161 3,308. 3,308 41 (66) 40 3,323. 3,323 65 (70) 45 3,363. 3,363 273 (84) 59 3,611. 3,611 509 (94) 52 4,078. 3,308 888 (314) 196 4,078. Asset management account balances roll forward Account balance at beginning of period Deposits Withdrawals Other Total account balance at end of period. 8,435 357 (312) 255 8,735. 8,735 499 (560) 67 8,741. 8,741 409 (265) 342 9,227. 9,227 377 (662) 613 9,555. 8,435 1,642 (1,799) 1,277 9,555. 9,555 536 (296) 684 10,479. 10,479 300 (291) 428 10,916. 10,916 581 (260) 227 11,464. 11,464 396 (261) 767 12,366. 9,555 1,813 (1,108) 2,106 12,366. 217 12 (11) 131 0 349. 349 6 (11) 22 0 366. 366 7 (10) (46) 0 317. 317 9 (9) 4 0 321. 217 34 (41) 111 0 321. 321 12 (10) 5 0 328. 328 9 (8) 35 0 364. 364 9 (8) (2) 0 363. 363 9 (9) (8) 0 355. 321 39 (35) 30 0 355. Earnings Operating earnings before tax. DAC/VOBA/FSR's roll forward Balance at beginning of period Capitalized during the period Amortized during the period Shadow accounting adjustments Other Balance at end of period Number of pension participants serviced (thousands). Financial supplement. 1,794. 1,827. 1,841. 1,887. Full Year. 2007 Third Quarter. First Quarter. Off balance sheet asset management production. Fourth Quarter. 1,887. 1,965. 1,983. 2,035. Fourth Quarter. 2,079. Full Year. 2,079. page 19. WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387. USD.

(22) AEGON AMERICAS INSTITUTIONAL PRODUCTS. UNAUDITED amounts in millions USD 2006 Third Quarter. First Quarter. Second Quarter. 4,609 1,550 6,159. 2,160 2,345 4,505. 3,122 1,599 4,721. 2,610 7,134 9,744. Life recurring premium Life single premium BOLI/COLI standardized life production. 11 104 21. 1 129 14. 2 1,116 114. Earnings Operating earnings before tax. 125. 105. DAC/VOBA/FSR's roll forward Balance at beginning of period Capitalized during the period Amortized during the period Shadow accounting adjustments Other Balance at end of period. 256 7 (1) 9 0 271. 271 7 2 6 0 286. Production Institutional spread based Institutional synthetic GIC/Other Institutional production. Financial supplement. Fourth Quarter. Full Year. 2007 Third Quarter. First Quarter. Second Quarter. Fourth Quarter. Full Year. 12,501 12,628 25,129. 5,995 4,203 10,198. 2,990 3,538 6,528. 3,566 6,033 9,599. 1,342 4,430 5,772. 13,893 18,204 32,097. 24 290 53. 38 1,639 202. 10 498 60. 3 138 17. 8 324 40. 0 903 90. 21 1,863 207. 98. 154. 482. 131. 119. 81. 133. 464. 286 18 (13) (11) 0 280. 280 14 (8) (3) 0 283. 256 46 (20) 1 0 283. 283 10 (1) 4 551 847. 847 5 (10) 15 0 857. 857 15 (9) 9 0 872. 872 7 0 13 (61) 831. 283 37 (20) 41 490 831. page 20. WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387. USD.

(23) AEGON AMERICAS INSTITUTIONAL GUARANTEED PRODUCTS. UNAUDITED amounts in millions. Production Institutional spread based Institutional synthetic GIC/Other Institutional production Earnings Operating earnings before tax. USD 2006 Third Quarter. First Quarter. Second Quarter. Fourth Quarter. 4,609 1,550 6,159. 2,160 2,345 4,505. 3,122 1,599 4,721. 2,610 7,134 9,744. 109. 85. 81. 133. Full Year. 2007 Third Quarter. First Quarter. Second Quarter. Fourth Quarter. Full Year. 12,501 12,628 25,129. 5,995 4,203 10,198. 2,990 3,538 6,528. 3,566 6,033 9,599. 1,342 4,430 5,772. 13,893 18,204 32,097. 408. 110. 108. 62. 99. 379. Institutional spread based account balance roll forward Account balances beginning of period Deposits Withdrawals Other Total account balance end of period. 32,937 4,609 (2,812) 449 35,183. 35,183 2,160 (3,098) 327 34,572. 34,572 3,122 (3,172) 513 35,035. 35,035 2,610 (3,794) 491 34,342. 32,937 12,501 (12,876) 1,780 34,342. 34,342 5,995 (4,338) 478 36,477. 36,477 2,990 (2,338) 509 37,638. 37,638 3,566 (2,836) 578 38,946. 38,946 1,342 (3,351) 381 37,318. 34,342 13,893 (12,863) 1,946 37,318. Institutional synthetic GIC/Other account balance roll forward Account balances beginning of period Deposits Withdrawals Other Total account balance end of period. 43,156 1,550 (2,524) 480 42,662. 42,662 2,345 (1,295) 521 44,233. 44,233 1,599 (1,220) 518 45,130. 45,130 7,134 (2,408) 546 50,402. 43,156 12,628 (7,447) 2,065 50,402. 50,402 4,203 (3,310) 590 51,885. 51,885 3,538 (4,957) 604 51,070. 51,070 6,033 (2,756) 601 54,948. 54,948 4,430 (2,764) 601 57,215. 50,402 18,204 (13,787) 2,396 57,215. 5.60% 4.62% 0.98% 0.76%. 5.59% 5.02% 0.57% 0.61%. 6.02% 5.40% 0.62% 0.57%. 6.54% 5.36% 1.18% 0.67%. 5.94% 5.11% 0.83% 0.64%. 6.24% 5.36% 0.88% 0.68%. 6.08% 5.34% 0.74% 0.43%. 5.46% 5.44% 0.02% 0.48%. 6.03% 5.03% 1.00% 0.69%. 5.95% 5.29% 0.66% 0.58%. 30 0 (1) 0 0 29. 29 0 (1) 0 0 28. 28 0 (12) 0 0 16. 16 0 (3) (3) 0 10. 30 0 (17) (3) 0 10. 10 0 (1) 4 0 13. Institutional spread based yield and spread information (annualized) Average yield on investments Average crediting rate Average gross spread Average underlying gross spread DAC/VOBA/FSR's roll forward Balance at beginning of period Capitalized during the period Amortized during the period Shadow accounting adjustments Other Balance at end of period. Financial supplement. 13 0 0 3 0 16. 16 0 (1) 11 0 26. 26 0 0 13 0 39. 10 0 (2) 31 0 39. page 21. WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387. USD.

(24) AEGON AMERICAS BOLI / COLI. UNAUDITED amounts in millions USD First Quarter. Second Quarter. 2006 Third Quarter. Fourth Quarter. Full Year. First Quarter. Second Quarter. 2007 Third Quarter. Fourth Quarter. Full Year. Production Life recurring premium Life single premium BOLI/COLI standardized life production. 11 104 21. 1 129 14. 2 1,116 114. 24 290 53. 38 1,639 202. 10 498 60. 3 138 17. 8 324 40. 0 903 90. 21 1,863 207. Premium income. 154. 163. 1,105. 339. 1,761. 524. 168. 347. 891. 1,930. 16. 20. 17. 21. 74. 21. 11. 19. 34. 85. Earnings Operating earnings before tax General account balances roll forward Account balances beginning of period Deposits Lapses and deaths Other Total account balances end of period. 4,358 1 (8) 37 4,388. 4,388 0 (15) 47 4,420. 4,420 0 (24) (154) 4,242. 4,242 4 (37) 49 4,258. 4,358 5 (84) (21) 4,258. 4,258 1 (55) 73 4,277. 4,277 5 (47) 26 4,261. 4,261 0 (66) 43 4,238. 4,238 0 (24) 51 4,265. 4,258 6 (192) 193 4,265. Separate account balances roll forward Account balances beginning of period Deposits Lapses and deaths Other Total account balances end of period. 2,799 154 0 98 3,051. 3,051 164 0 9 3,224. 3,224 1,117 (7) 233 4,567. 4,567 340 (13) 114 5,008. 2,799 1,775 (20) 454 5,008. 5,008 528 (43) 49 5,542. 5,542 164 0 120 5,826. 5,826 349 0 84 6,259. 6,259 895 (1) (102) 7,051. 5,008 1,936 (44) 151 7,051. Separate account balances by fund type Fixed income Equities Separate account balance end of period. 1,862 1,189 3,051. 2,168 1,056 3,224. 3,511 1,056 4,567. 3,757 1,251 5,008. 3,757 1,251 5,008. 4,305 1,237 5,542. 4,529 1,297 5,826. 4,688 1,571 6,259. 5,767 1,284 7,051. 5,767 1,284 7,051. Gross investment return to policyholder. 2.66%. 1.24%. 0.20%. 2.42%. 6.27%. 1.60%. 2.28%. 1.58%. -1.28%. 3.73%. 226 7 0 9 0 242. 242 7 3 6 0 258. 258 18 (1) (11) 0 264. 264 14 (5) 0 0 273. 226 46 (3) 4 0 273. 834 5 (10) 12 0 841. 841 15 (8) (2) 0 846. 846 7 0 0 (61) 792. 273 37 (18) 10 490 792. DAC/VOBA/FSR's roll forward Balance at beginning of period Capitalized during the period Amortized during the period Shadow accounting adjustments Other Balance at end of period. Financial supplement. 273 10 0 0 551 834. page 22. WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387. USD.

(25) AEGON AMERICAS REINSURANCE. UNAUDITED amounts in millions USD First Quarter. Production Domestic standardized life. Second Quarter. 2006 Third Quarter. Fourth Quarter. Full Year. First Quarter. Second Quarter. 2007 Third Quarter. Fourth Quarter. Full Year. 48 0 27 75. 53 0 35 88. 47 0 18 65. 65 0 23 88. 213 0 103 316. 62 0 19 81. 65 0 24 89. 60 3 26 89. 39 5 25 69. 226 8 94 328. Fixed annuities Variable annuities - off balance sheet Total annuities deposits. 1 112 113. 2 107 109. 1 95 96. 0 91 91. 4 405 409. 1 108 109. 1 129 130. 1 68 69. 0 10 10. 3 315 318. Premium income Domestic International. 392 47. 410 60. 405 46. 458 65. 1,665 218. 433 54. 458 68. 505 69. 512 77. 1,908 268. 66. 53. 34. 52. 205. 47. 53. 52. 33. 185. 1,989. 2,025. 2,059. 2,149. 2,149. 2,216. 2,243. 2,355. 2,477. 2,477. Account balances Fixed annuities - general account. 608. 592. 574. 571. 571. 557. 553. 538. 534. 534. DAC/VOBA/FSR's roll forward Balance at beginning of period Capitalized during the period Amortized during the period Shadow accounting adjustments Other Balance at end of period. 1,767 78 (30) 9 1 1,825. 1,825 73 (32) 0 1 1,867. 1,867 65 (37) (15) 0 1,880. 1,880 89 (33) 7 1 1,944. 1,767 305 (132) 1 3 1,944. 1,944 65 (36) (6) (1) 1,966. 1,966 71 (34) 8 1 2,012. 2,012 75 (42) (2) 3 2,046. 2,046 62 (59) (1) 1 2,049. 1,944 273 (171) (1) 4 2,049. Europe First Year Premiums International standardized life Total standardized life. Earnings Operating earnings before tax Policy reserves. Financial supplement. page 23. WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387. USD.

(26) AEGON AMERICAS SELECTED INFORMATION ON INTERNATIONAL BUSINESS *. UNAUDITED amounts in millions USD. First Quarter. Second Quarter. 2006 Third Quarter. Fourth Quarter. Full Year. First Quarter. Second Quarter. 2007 Third Quarter. Fourth Quarter. Full Year. Production New life premium - recurring Asia Pacific Europe Mexico South America Total new life premium - recurring. 31 0 2 2 35. 32 0 3 3 38. 23 0 2 0 25. 32 0 3 (1) 34. 118 0 10 4 132. 29 0 3 1 33. 34 0 2 1 37. 27 3 5 3 38. 30 4 6 0 40. 120 7 16 5 148. New life premium - single Asia Pacific Europe Mexico South America Total new life premium - single. 11 0 0 0 11. 26 0 0 0 26. 22 0 0 0 22. 59 0 0 5 64. 119 0 0 5 124. 156 0 0 1 157. 113 0 0 0 113. 76 0 0 1 77. 109 0 0 1 110. 454 0 0 3 457. New life sales. 36. 41. 27. 40. 144. 49. 48. 46. 52. 195. New health premium Asia Pacific Europe Mexico South America Total new health premium. 19 19 3 0 41. 16 20 1 0 37. 19 21 2 0 42. 16 10 1 0 27. 70 70 7 0 147. 9 13 2 0 24. 11 13 3 0 27. 15 11 4 0 30. 12 9 0 0 21. 47 46 9 0 102. General account GICs / funding agreements Ireland Total general account GICs / funding agreements. 669 669. 482 482. 245 245. 117 117. 1,513 1,513. 1,183 1,183. 0 0. 0 0. 0 0. 1,183 1,183. Revenue Asia Pacific Ireland Europe Mexico South America Total revenue. 119 16 29 6 4 174. 142 22 33 9 6 212. 124 31 33 5 3 196. 167 29 34 15 7 252. 552 97 129 36 21 835. 282 38 35 10 4 369. 255 48 36 13 4 356. 222 46 37 13 7 325. 272 46 38 14 3 373. 1,031 178 146 50 18 1,423. Annual premiums in force Asia Pacific Ireland Europe Mexico South America Total annual premiums in force. 352 0 125 27 13 517. 407 0 134 30 14 585. 433 0 139 32 15 619. 501 0 143 37 18 699. 501 0 143 37 18 699. 471 0 142 35 14 662. 487 0 145 37 14 683. 508 0 143 38 15 704. 544 0 142 44 16 746. 544 0 142 44 16 746. 1,048 1,265 16 7 10 2,346. 1,117 1,758 17 5 12 2,909. 1,148 2,014 18 4 13 3,197. 1,241 2,117 20 5 13 3,396. 1,241 2,117 20 5 13 3,396. 1,396 3,308 21 5 13 4,743. 1,565 3,324 21 7 10 4,927. 1,666 3,349 26 7 12 5,060. 1,816 3,345 27 9 15 5,212. 1,816 3,345 27 9 15 5,212. Reserves Asia Pacific Ireland Europe Mexico South America Total reserves. * Please note that the information provided on this page is also included in information per line of business on previous pages in this document.. Financial supplement. page 24. WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387. USD.

(27) AEGON AMERICAS SELECTED INFORMATION ON MIDDLE MARKET BUSINESS *. UNAUDITED amounts in millions USD. First Quarter. Second Quarter. 2006 Third Quarter. Fourth Quarter. Full Year. First Quarter. Second Quarter. 2007 Third Quarter. Fourth Quarter. Full Year. Production New life premium - recurring AEGON Financial Partners Monumental Life AEGON Direct Marketing Services Total new life premium - recurring. 37 18 20 75. 39 18 21 78. 38 17 25 80. 41 16 69 126. 156 69 135 360. 44 17 21 82. 44 18 21 83. 47 16 21 84. 44 17 25 86. 179 68 88 335. New life premium - single AEGON Financial Partners Monumental Life AEGON Direct Marketing Services Total new life premium - single. 15 7 8 30. 14 7 9 30. 13 7 12 32. 16 7 9 32. 58 28 38 124. 16 7 12 35. 15 7 18 40. 17 6 17 40. 15 6 21 42. 63 26 68 157. New life sales. 79. 81. 83. 129. 372. 85. 87. 88. 90. 350. New health premium AEGON Financial Partners Monumental Life AEGON Direct Marketing Services Total new health premium. 11 1 145 157. 10 1 156 167. 8 1 137 146. 11 1 183 195. 40 5 622 667. 12 1 147 160. 8 1 134 143. 3 2 152 157. 14 1 175 190. 37 5 608 650. Revenue AEGON Financial Partners Monumental Life AEGON Direct Marketing Services Total revenue. 534 263 543 1,340. 524 242 556 1,322. 516 252 545 1,313. 530 250 648 1,428. 2,104 1,006 2,292 5,403. 527 255 562 1,344. 542 254 566 1,362. 536 253 577 1,366. 536 253 565 1,354. 2,141 1,015 2,270 5,426. Annual premiums in force AEGON Financial Partners Monumental Life AEGON Direct Marketing Services Total annual premiums in force. 1,042 662 2,051 3,755. 1,019 666 2,067 3,752. 1,015 666 2,070 3,751. 1,029 665 2,033 3,727. 1,029 665 2,033 3,727. 1,037 668 1,995 3,700. 1,037 672 2,047 3,756. 1,142 671 2,082 3,895. 1,142 668 2,078 3,888. 1,142 668 2,078 3,888. Reserves AEGON Financial Partners Monumental Life AEGON Direct Marketing Services Total reserves. 9,312 4,375 2,392 16,079. 9,324 4,461 2,369 16,154. 9,399 4,425 2,412 16,236. 9,689 4,455 2,537 16,681. 9,689 4,455 2,537 16,681. 9,824 4,487 2,516 16,827. 10,046 4,515 2,501 17,062. 10,288 4,546 2,536 17,370. 10,240 4,570 2,511 17,321. 10,240 4,570 2,511 17,321. * Please note that the information provided on this page is also included in information per line of business on previous pages in this document.. Financial supplement. page 25. WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387. USD.

(28) AEGON AMERICAS OVER / UNDER PERFORMANCE OF FAIR VALUE ITEMS. UNAUDITED amounts in millions USD. Fourth Quarter. Full Year. First Quarter. Second Quarter. 2007 Third Quarter. 590 15 605. 767 (187) 580. 2,732 (305) 2,427. 662 (35) 627. 772 (94) 678. 712 (14) 698. 730 (7) 723. 7 5. 13 3. 37 8. 82 22. 14 4. 31 9. 24 7. 20 8. 89 28. 33 44 0. 41 1 1. 14 (8) 0. 85 26 0. 173 63 1. 33 12 0. 70 (29). 60 (3) 1. 44 (26) 1. 207 (46) 2. Pensions and asset management. 9. 7. 7. 16. 39. 8. 12. 9. 18. 47. Institutional products Institutional guaranteed products BOLI / COLI. 43 2. 28 2. 32 1. 77 2. 180 7. 50 2. 73 1. 12 3. 36 7. 171 13. 22 184. 4 96. 1 63. 19 270. 46 613. 3 126. 24 191. 6 119. 9 117. 42 553. Over / (under) performance of fair value items by line of business Life and protection Life Accident and health. 14 3. (3) 3. 2 1. 26 5. 39 12. 2 1. 20 6. 11 4. 3 4. 36 15. Individual savings and retirement products Fixed annuities Variable annuities Retail mutual funds. 14 33 0. 22 (9) 1. (5) (19) 0. 65 17 0. 96 22 1. 12 3 0. 49 (38) 0. 38 (12) 1. 21 (35) 0. 120 (82) 1. Pensions and asset management. 4. 2. 2. 10. 18. 2. 6. 3. 11. 22. Institutional products Institutional guaranteed products BOLI / COLI. 22 1. 4 1. 6 0. 47 1. 79 3. 15 0. 31 (1). (33) 0. (8) 5. 5 4. 19 110. 2 23. (2) (15). 16 187. 35 305. 0 35. 21 94. 2 14. 5 6. 28 149. 148 85. 195 116. 187 119. 170 86. 700 406. 153 116. 191 116. 217 110. 285 86. 846 428. Individual savings and retirement products Fixed annuities Variable annuities Retail mutual funds. 97 52 0. 112 61 2. 92 61 (1). 80 70 5. 381 244 6. 86 66 4. 97 95 8. 90 74 4. 92 53 5. 365 288 21. First Quarter. Second Quarter. Operating earnings before tax (Over) / under performance of fair value items Underlying earnings before tax. 672 (110) 562. 703 (23) 680. Operating earnings impact of fair value items Life and protection Life Accident and health. 25 6. Individual savings and retirement products Fixed annuities Variable annuities Retail mutual funds. Reinsurance Total operating earnings impact of fair value items. Reinsurance Total over / (under) performance of fair value items. 2006 Third Quarter. Fourth Quarter. Full Year. 2,876 (150) 2,726. Underlying earnings before tax by line of business Life and protection Life Accident and health. Pensions and asset management. 30. 43. 20. 26. 119. 40. 48. 41. 39. 168. Institutional products Institutional guaranteed products BOLI / COLI. 87 15. 81 19. 75 17. 86 21. 329 72. 94 21. 78 13. 94 19. 108 27. 374 80. Reinsurance. 48. 51. 35. 36. 170. 48. 32. 49. 28. 157. Share in net results of associates Underlying earnings before tax. 0 562. 0 680. 0 605. 0 580. 0 2,427. (1) 627. 0 678. 0 698. 1 724. 0 2,727. Net underlying earnings. 412. 481. 458. 431. 1,782. 476. 480. 491. 555. 2,002. Financial supplement. page 26. WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387. USD.

(29) AEGON THE NETHERLANDS Reporting structure. INDIVIDUAL SAVINGS & RETIREMENT PRODUCTS. LIFE. SAVINGS PRODUCTS. PENSIONS & ASSET MANAGEMENT. DISTRIBUTION. GENERAL INSURANCE. ACCIDENT & HEALTH. Financial supplement. page 27. WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387. LIFE & PROTECTION.

(30) AEGON THE NETHERLANDS EARNINGS. UNAUDITED amounts in millions EUR. EUR. First quarter. Second quarter. 2006 Third quarter. Fourth quarter. Full year. First quarter. Second quarter. 2007 Third quarter. Fourth quarter. Full year. Operating earnings before tax by line of business - pro forma. Individual savings and retirement products Saving products Pensions and asset management. 28 5. 34 12. 51 10. 44 7. 157 34. 28 10. 4. 12. 14. 5. 35. 5. 35. 27. 77. 58. 197. 54. 59 9. 49 12. 53 8. 189 39. 6. 3. (14). 22. 3. 28. 107 16. 0. Distribution. 7. 5. 1. 5. 18. 8. 8. 7. (7). General insurance. 4. 13. 6. 3. 26. (6). 3. 6. 5. 8. Share in net results of associates Operating earnings before tax - pro forma. 1 84. 2 105. 1 160. 3 125. 7 474. 0 99. 1 108. 0 80. 2 75. 3 362. Net operating earnings - pro forma. 70. 67. 124. 176. 437. 74. 80. 67. 62. 283. Operating earnings before tax. 905. 412. (274). 79. 1,122. 99. 108. 80. 75. 362. Net operating earnings. 648. 283. (180). 117. 868. 74. 80. 67. 62. 283. Financial supplement. page 28. WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387. Life and protection Life Accident and health.

(31) AEGON THE NETHERLANDS PRODUCTION. UNAUDITED amounts in millions EUR 2006 Third Quarter. First Quarter. Second Quarter. 103 261 85 449 420 648 1,068 139 1,656 466 87 2,209. 62 249 39 350 155 25 180 116 646 517 90 1,253. 67 243 34 344 229 27 256 91 691 517 87 1,295. 64 270 33 367 161 43 204 89 660 506 111 1,277. New life sales Life Single premiums Recurring premiums annualized Total recurring plus 1/10 single. 98 17 27. 60 19 25. 63 17 23. New life sales Pensions Single premiums Recurring premiums annualized Total recurring plus 1/10 single Total new life sales. 301 21 51 78. 170 8 25 50. 14 12. Revenues Individual life single premiums Individual life recurring premiums Accident and health insurance premiums Total life and protection premiums Pensions single premiums Pensions recurring premiums Total pensions gross premiums General insurance premiums Total gross premiums Investment income Fees and commissions Total revenues. New premium production Accident and health insurance premiums General insurance Gross deposits (on and off balance) Savings products Pensions and asset management Total gross deposits (on and off balance) Account balances at period end Savings deposits. Financial supplement. Fourth Quarter. Full Year. 2007 Third Quarter. First Quarter. Second Quarter. Fourth Quarter. Full Year. 295 1,024 191 1,510 966 743 1,709 435 3,654 2,005 375 6,034. 103 252 107 462 423 605 1,027 136 1,625 482 111 2,218. 75 250 32 357 175 47 222 117 696 500 107 1,303. 98 236 36 370 286 71 357 90 818 553 107 1,478. 126 253 29 408 99 74 174 89 671 585 117 1,374. 402 992 203 1,596 983 798 1,781 432 3,810 2,120 443 6,373. 59 16 22. 280 69 97. 97 15 25. 72 17 24. 91 12 21. 112 13 23. 371 57 94. 220 7 29 52. 278 17 45 67. 968 53 150 248. 282 10 38 62. 168 12 29 53. 358 15 50 71. 174 32 49 72. 983 68 166 260. 12 8. 10 7. 10 7. 46 33. 7 7. 4 6. 4 6. 4 6. 18 26. 708 125 833. 662 9 671. 528 109 637. 503 165 668. 2,401 408 2,809. 569 110 679. 728 158 886. 647 81 728. 704 41 745. 2,648 390 3,038. 5,116. 5,126. 5,033. 4,825. 4,825. 4,876. 5,107. 5,079. 5,173. 5,173. page 29. WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387. EUR.

(32) AEGON THE NETHERLANDS INVESTED ASSETS AND EXPENSES. UNAUDITED amounts in millions EUR First Quarter. 2006 Second Quarter. Third Quarter. Fourth Quarter. First Quarter. 2007 Second Quarter. Third Quarter. Fourth Quarter. Investments general account Balance at beginning of period Net in and outflows Market performance Balance at end of period. 30,407 166 (188) 30,385. 30,385 772 (568) 30,589. 30,589 (814) 667 30,441. 30,441 (1,180) 121 29,382. 29,382 513 (23) 29,872. 29,872 5,049 (259) 34,662. 34,662 (846) 54 33,870. 33,870 (2,708) (218) 30,945. Investments for account of policyholder Balance at beginning of period Net in and outflows Market performance Balance at end of period. 19,782 528 113 20,423. 20,423 170 (715) 19,878. 19,878 34 644 20,556. 20,556 (162) 330 20,725. 20,725 587 21 21,333. 21,333 360 168 21,861. 21,861 118 11 21,990. 21,990 (131) (504) 21,354. Off balance sheet investments Assets under management Balance at beginning of period Net in and outflows Market performance Balance at end of period. 12,500 22 207 12,729. 12,729 (287) 739 13,181. 13,181 35 598 13,814. 13,814 (276) 325 13,863. 13,863 (1,077) 139 12,925. 12,925 (5) 110 13,030. 13,030 396 106 13,532. 13,532 (28) (28) 13,476. Total expenses and commissions Gross expenses Deferred expenses Amortization of deferred expenses Net expenses. 192 (7) 10 195. 149 (5) 12 156. 165 (6) 11 170. 201 (5) 15 211. 200 (5) 14 209. 193 (5) 13 201. 185 (5) 13 193. 268 (8) 13 273. Gross commissions Deferred commissions Amortization of deferred commissions Net commissions. 79 (14) 24 89. 70 (22) 33 81. 63 (23) 32 72. 67 (17) 60 110. 77 (15) 23 85. 67 (15) 26 78. 54 (9) 20 65. 54 (6) 36 84. Total expenses and commissions. 284. 237. 242. 321. 294. 279. Financial supplement. 258. 357. page 30. WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387. EUR.

(33) AEGON THE NETHERLANDS SUPPLEMENTARY INFORMATION. UNAUDITED amounts in millions EUR First Quarter. Second Quarter. 2006 Third Quarter. Fourth Quarter. Full Year. First Quarter. Second Quarter. 2007 Third Quarter. Fourth Quarter. Full Year. DAC roll forward Deferred acquisition costs at beginning of period Capitalized during the period Amortized during the period Deferred acquisition costs at end of period. 759 21 (34) 746. 746 25 (44) 727. 727 28 (42) 713. 713 21 (62) 672. 759 95 (182) 672. 672 20 (32) 660. 660 19 (36) 643. 643 12 (28) 627. 627 16 (32) 612. 672 67 (128) 612. General insurance ratios Claim ratio Cost ratio Combined ratio. 66% 10% 88%. 64% 8% 85%. 59% 8% 83%. 63% 8% 86%. 65% 8% 87%. 64% 8% 85%. 62% 7% 83%. 64% 8% 88%. 94 27 0 19 (210) (70). 360 18 0 17 (141) 254. 29 20 9 16 160 234. 73 (2) 0 85 (62) 94. 556 63 9 137 (253) 512. 79 24 0 14 20 137. 366 (17) (3) 19 (380) (15). 136 (9) 0 19 (147) (1). 143 (29) (2) 52 (146) 18. 724 (31) (5) 106 (654) 140. 1,118 285 (4) 1 1,400 (138) 1,262. 650 (26) (5) 1 620 (70) 550. 794 329 (4) 1 1,120 (176) 944. 909 146 1 0 1,056 (134) 922. 909 146 1 0 1,056 (134) 922. 907 (9) 1 0 899 (114) 785. 640 (418) 0 0 222 62 284. 513 (261) 10 0 262 18 280. 273 (332) 0 8 (51) 50 (1). 273 (332) 0 8 (51) 50 (1). Net gains on investments Realised on sale of available-for-sale shares Realised on sale of available-for-sale bonds Realised on sale of mortgages and loans Fair value movements in real estate Fair value movements in derivatives Total net gains on investments Revaluation reserves Available-for-sale shares Available-for-sale bonds Available-for-sale other Real estate held for own use Sub-total Deferred taxation Total balance of revaluation reserves, net of tax. Financial supplement. page 31. WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387. EUR.

(34) AEGON THE NETHERLANDS OVER / UNDER PERFORMANCE OF FAIR VALUE ITEMS. UNAUDITED amounts in millions. EUR. EUR. First Quarter Operating earnings before tax - pro forma (Over) / under performance of fair value items Underlying earnings before tax. 84 (22) 62. Second Quarter. 105 31 136. 2006 Third Quarter. Fourth Quarter. Full Year. First Quarter. 160 (23) 137. 125 (9) 116. 474 (23) 451. 99 (12) 87. Second Quarter. 108 7 115. 2007 Third Quarter. 80 27 107. Fourth Quarter. 75 34 109. Full Year. 362 56 418. Operating earnings impact of certain fair value items Life and protection Life. 16. (16). 16. 8. 24. -. Pensions and asset management Total operating earnings impact of certain fair value items. 11 27. (12) (28). 11 27. 5 13. 15 39. 16 16. Over / (under) performance of certain fair value items by line of business Life and protection Life 13. (18). 14. 6. 15. -. Pensions and asset management Total over / (under) performance of certain fair value items. 9 22. (13) (31). 9 23. 3 9. 8 23. 12 12. (7) (7). (27) (27). (34) (34). (56) (56). 15 5. 52 12. 37 10. 38 7. 142 34. 28 10. 59 9. 50 11. 53 8. 189 39. 4. 12. 14. 5. 35. 5. 6. 4. (14). 26. 40. 68. 55. 189. 42. 29. 29. 62. 163 16. (3) (3). -. (23) (23). -. (30) (30). -. (39) (39). -. Life and protection Life Accident and health Individual savings and retirement products Saving products Pensions and asset management. 0. Distribution. 7. 5. 1. 5. 18. 8. 8. 7. (7). General insurance. 4. 13. 6. 3. 26. (6). 3. 6. 5. 8. Share in net results of associates Underlying earnings before tax. 1 62. 2 136. 1 137. 3 116. 7 451. 0 87. 1 115. 0 107. 2 109. 3 418. Net underlying earnings. 48. 98. 101. 167. 414. 62. 87. 94. 96. 339. Financial supplement. page 32. WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387. Underlying earnings before tax by line of business.

(35) LIFE & PROTECTION. KINGDOM. PENSIONS & ASSET MANAGEMENT. DISTRIBUTION. LIFE. Financial supplement. page 33. WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387. UNITED pensions AEGON & asset management Reporting structure.

(36) AEGON UNITED KINGDOM EARNINGS. UNAUDITED amounts in millions GBP. GBP. First quarter. Second quarter. 2006 Third quarter. Fourth quarter. Full year. First quarter. Second quarter. 2007 Third quarter. Fourth quarter. Full year. Operating earnings before tax by line of business 0. 4. 5. 3. 12. 5. 15. 12. 21. 54. Pensions and asset management. 42. 35. 33. 35. 145. 38. 33. 32. 36. 138. Distribution. (5). (1). 1. 1. (4). 1. 1. 1. (10). Share in net results of associates. 0. 0. 0. 1. 1. 0. 0. 1. 0. 1. Operating earnings before tax. 37. 38. 39. 40. 154. 44. 49. 46. 47. 186. Net operating earnings. 29. 36. 30. 45. 140. 37. 68. 40. 43. 188. Financial supplement. (7). page 34. WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387. Life and protection.

(37) AEGON UNITED KINGDOM PRODUCTION, CASH FLOW AND MARGINS. UNAUDITED amounts in millions GBP. GBP First Quarter. Second Quarter. 2006 Third Quarter. Fourth Quarter. Full Year. First Quarter. Second Quarter. 2007 Third Quarter. Fourth Quarter. Full Year. Core pensions Group pensions Individual pensions. 89 64. 123 88. 93 100. 114 103. 419 355. 97 107. 120 102. 106 91. 101 84. 424 384. Developing Bulk purchase annuities Annuities Protection Investment bonds Variable annuities. 0 18 17 23 0. 0 23 20 25 0. 0 28 15 26 0. 0 28 12 29 1. 0 96 64 103 1. 1 30 16 36 1. 3 30 14 36 1. 3 47 17 32 2. 3 28 17 30 2. 10 135 64 134 6. 210. 279. 261. 287. 1,037. 288. 305. 298. 265. 1,157. 7. 4. 6. 2. 19. 9. 4. 3. 11. 27. Total production. 217. 283. 268. 289. 1,056. 297. 309. 301. 276. 1,183. Developing life and pensions business represents. 27%. 24%. 26%. 24%. 25%. 29%. 28%. 34%. 29%. 30%. Market share (12 month period to end of quarter)1 Independent Financial Advisors Total market. 9.6% 7.2%. 10.2% 7.8%. 10.3% 7.9%. 10.6% 7.9%. 10.6% 7.9%. 10.5% 8.1%. 10.5% 7.9%. 10.4% 7.9%. Independent Financial Advisors Tied distribution Banks (including bank IFAs) Rebates/internally generated. 181 7 6 17. 229 11 12 26. 217 14 10 20. 231 14 16 26. 858 46 44 89. 241 16 14 17. 249 19 13 24. 217 18 11 19. 938 69 53 96. Total life and pensions production. 210. 278. 262. 287. 1,037. 288. 305. 298. 265. 1,156. Non-IFA distribution represents. 14%. 18%. 17%. 20%. 17%. 16%. 18%. 23%. 18%. 19%. 350 171 163 (392). 453 186 241 (510). 532 231 112 (404). 580 307 384 (386). 1,915 895 900 (1,692). 644 255 278 (442). 641 297 297 (392). 417 250 306 (385). 365 171 287 (286). 2,067 973 1,168 (1,505). 292. 370. 471. 885. 2,018. 735. 843. 588. 537. 2,703. 16.3%. 17.6%. 18.1%. 19.1%. 19.1%. 20.2%. 20.4%. 20.5%. 21.0%. 21.0%. Total life and pensions production AEGON Asset Management - pooled funds. Standardized life and pensions business production by channel. Cash flow Unit-linked pensions Unit-linked life Non-linked business With profits Total cash flow New business margins (VNB as % of APE; pre tax, pre solvency; year-to-date) 1. 231 16 15 36. Source: Association of British Insurers, data only available one quarter in arrears. Financial supplement. page 35. WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387. New life sales.

(38) OTHER COUNTRIES Reporting structure. Other countries. LIFE & PROTECTION. INDIVIDUAL SAVINGS & RETIREMENT PRODUCTS. LIFE. SAVINGS PRODUCTS. DISTRIBUTION. GENERAL INSURANCE. ACCIDENT & HEALTH. Financial supplement. page 36. WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387. PENSIONS & ASSET MANAGEMENT.

(39) OTHER COUNTRIES EARNINGS. UNAUDITED amounts in millions. Operating earnings before tax by line of business Life and protection Life Accident and health. EUR. First quarter. Second quarter. 2006 Third quarter. Fourth quarter. Full year. First quarter. Second quarter. 2007 Third quarter. Fourth quarter. Full year. 3 1. 2 1. 10 1. 9 1. 24 4. 8 1. 10 1. 30 2. 5 0. 53 4. Individual savings and retirement products Variable annuities Saving products Mutual funds. 0 (1) 0. 0 (1) 1. 0 (1) 0. 1 (2) 1. 1 (5) 2. 0 0 0. 0 (1) 1. 0 0 1. 0 0 2. 0 (1) 4. Pensions and asset management. (2). (11). (7). 2. (18). 4. 5. 3. (1). 11. General insurance. 7. 10. 7. 5. 29. 8. 12. 11. 8. 39. Other. 0. (1). 1. 0. 0. 0. 0. 0. 0. 0. 5 13. 5 6. 5 16. 9 26. 24 61. 8 29. 8 36. 8 55. 8 22. 32 142. 9. 4. 11. (4). 20. 16. 15. 39. (10). 60. Share in net results of associates Operating earnings before tax Net operating earnings. Financial supplement. page 37. WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387. EUR.

(40) OTHER CORPORATE INFORMATION. PUBLIC RATINGS. Company public ratings as of January 2, 2008*. Standard & Poor's. Fitch ratings. Moody's Investor Service. A.M. Best. AEGON USA. AA. AA+. Aa3. A+. AEGON The Netherlands. AA. -. -. -. AEGON Scottish Equitable. AA. -. -. -. AEGON N.V. - Senior debt rating. A+. AA-. A2. -. AEGON N.V. - Junior perpetual capital securities. A-. A+. A3. -. AEGON N.V. - Commercial paper. A1. F1+. P1. -. Financial strength ratings. *All ratings have a stable outlook. Financial supplement. page 38. WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387. Credit ratings.

(41) GLOSSARY ON LINES OF BUSINESS. Life and protection Included in the line life and protection are products with mortality, morbidity and longevity risks. Reported in life and protection are traditional life and universal life products, including endowment, term and whole life insurance products sold by AEGON Americas and AEGON The Netherlands. Also included are annuity products sold by AEGON The Netherlands and term insurance and annuity products sold by AEGON UK. Most of the business written by countries in the Other countries segment is also reported in this line with the exception of general insurance business sold by Hungary and pension business of the CEE countries and Spain. Accident and health business comprises products with morbidity risk like accidental death and dismemberment insurance, critical illness, cancer treatment, disability, income protection and long-term care insurance in the Americas, the Netherlands, the UK and Spain. Also included are sick leave products sold by AEGON The Netherlands. Individual savings and retirement products The line individual savings and retirement products includes products with no or insignificant longevity risk, primarily fixed and variable annuity products sold by AEGON Americas. The products are primarily in the accumulation phase but also includes immediate and pay-out annuities. In addition, the (long-term) saving products sold by AEGON The Netherlands and retail mutual fund sold by AEGON Americas and Hungary are included. Also included in this line are investment products sold by the Czech Republic and Taiwan. Pensions and asset management The line pensions- and asset management includes both individual and group pension business and 401(k) and similar products, typically sponsored by or obtained through an employer. It comprises products in the accumulation phase as well as in the pay-out phase. This line includes products sold by AEGON Americas’ divisions Diversified Investment Advisors and Transamerica Retirement Services, group pension products sold by AEGON The Netherlands, AEGON UK’s individual and group pension business as well as the pension business of the CEE countries and Spain. In addition, asset management services provided to third parties are included in this line.. Financial supplement. Institutional products Institutional products includes earnings from spread-based products like Guaranteed Investment Contracts (GICs) and funding agreements sold by AEGON Americas which are marketed to institutional clients such as pension funds, retirement plans, college savings plans, money market funds. This line also includes synthetic GIC products. Institutional products also include bank- or corporate-owned life insurance (BOLI/COLI) sold to corporations as a method of funding employee benefit plans. Reinsurance The reinsurance line includes the business assumed by Transamerica Reinsurance of AEGON Americas. No changes have been made to what was previously reported in this line. Distribution Distribution includes commissions earned by independent financial advisors in the Netherlands (UnirobeMeeùs and Nedasco) and the UK (Positive Solutions, Origen). General insurance General insurance includes mainly automotive insurance, liability insurance, household insurance and fire protection. General insurance is sold in the Netherlands and Hungary. No changes have been made to what was previously reported in this line. Other Other is used to report any items which cannot be directly allocated to a specific line of business. No changes have been made to what was previously reported in this line. Interest charges and other Interest charges and other includes funding interest expenses and holding expenses. No changes have been made to what was previously reported in this line.. Page 39. WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387. The description of each line of business provides general guidance to the reader but is not intended to be exhaustive and may change from time to time..

(42) Disclaimer The statements contained in this financial supplement that are not historical facts are forward-looking statements as defined in the US Private Securities Litigation Reform Act of 1995. The following are words that identify such forward-looking statements: believe, estimate, target, intend, may, expect, anticipate, predict, project, counting on, plan, continue, want, forecast, should, would, is confident, will, and similar expressions as they relate to our company. These statements are not guarantees of future performance and involve risks, uncertainties and assumptions that are difficult to predict. We undertake no obligation to publicly update or revise any forward-looking statements. Readers are cautioned not to place undue reliance on these forward-looking statements, which merely reflect company expectations at the time of writing. Actual results may differ materially from expectations conveyed in forward-looking statements due to changes caused by various risks and uncertainties. Such risks and uncertainties include but are not limited to the following: ♦ Changes in general economic conditions, particularly in the United States, the Netherlands and the United Kingdom; ♦ Changes in the performance of financial markets, including emerging markets, such as with regard to: o the frequency and severity of defaults by issuers in our fixed income investment portfolios; and o the effects of corporate bankruptcies and/or accounting restatements on the financial markets and the resulting decline in the value of equity and debt securities we hold; ♦ The frequency and severity of insured loss events; ♦ Changes affecting mortality, morbidity and other factors that may impact the profitability of our insurance products; ♦ Changes affecting interest rate levels and continuing low interest rate levels and rapidly changing interest rate levels; ♦ Changes affecting currency exchange rates, in particular the EUR/USD and EUR/GBP exchange rates; ♦ Increasing levels of competition in the United States, the Netherlands, the United Kingdom and emerging markets; ♦ Changes in laws and regulations, particularly those affecting our operations, the products we sell and the attractiveness of certain products to our consumers; ♦ Regulatory changes relating to the insurance industry in the jurisdictions in which we operate; ♦ Acts of God, acts of terrorism, acts of war and pandemics; ♦ Changes in the policies of central banks and/or governments; ♦ Litigation or regulatory action that could require us to pay significant damages or change the way we do business; ♦ Customer responsiveness to both new products and distribution channels; ♦ Competitive, legal, regulatory, or tax changes that affect the distribution cost of or demand for our products; ♦ Our failure to achieve anticipated levels of earnings or operational efficiencies as well as other cost saving initiatives; ♦ The impact our adoption of the International Financial Reporting Standards may have on our reported financial results and financial condition.. Financial supplement. page 40. WorldReginfo - 96f65eea-bec5-44ea-ac52-c967c450f387. Local currencies and constant currency exchange rates This financial supplement contains certain information about our results and financial condition in USD for the Americas, GBP for the United Kingdom, HUF for Hungary and NTD for Taiwan because those businesses operate and are managed primarily in those currencies. Certain comparative information presented on a constant currency basis eliminates the effects of changes in currency exchange rates. None of this information is a substitute for or superior to financial information about us presented in EUR, which is the currency of our primary financial statements..