Disclaimer The statements contained in this press release that are not historical facts are forward-looking statements as defined in the US Private Securities Litigation Reform Act of 1995

Texte intégral

(1)The information included in the following sheets of this Excel file forms an integral part of the AEGON press release on the First six months results 2007 as published on August 9, 2007. Local currencies and constant currency exchange rates This press release 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.. WorldReginfo - b67e35b4-2608-414d-ab77-4e4c70b22028. Disclaimer The statements contained in this press release 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: · The frequency and severity of defaults by issuers in our fixed income investment portfolios; and · 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..

(2) PERFORMANCE INDICATORS amounts in millions (except per share data) EUR. Second quarter 2007. 2006. 570 532 655. 466 487 857. 0,28 0,34 0,30. 0,22 0,47 0,24. 4. 802 9.902. 736 8.414. 5. 235 19,0%. 184 14,8%. Notes. Net operating earnings*) Net underlying operating earnings Net income. 1 2 *). Net operating earnings per share Net income per share Interim dividend per share Sales New life sales Total deposits Value of new business (VNB) Internal rate of return (IRR). 3. %. 22. Constant currency exchange rates % 27. 9. 13. (24). (21). 27. 32. (28). (26). 25. 9. 10. 18. 24. 28. WorldReginfo - b67e35b4-2608-414d-ab77-4e4c70b22028. For notes see page 27.

(3) FINANCIAL OVERVIEW amounts in millions EUR. 2007. Notes. Operating earnings before tax 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. Second quarter 2006 % adjusted. 6. 348 163 117 88 39 9 15 0 (47) 10 742. 348 162 364 83 42 4 23 (1) (65) 7 967. Net operating earnings. 570. Net underlying operating earnings. (to adjusted). 2006. %. pro forma. (to pro forma). (23). 302 162 103 83 42 4 23 (1) (65) 7 660. 682. (16). 466. 22. 532. 487. 9. 487. 9. Net income. 655. 857. (24). 857. (24). Operating earnings geographically Americas The Netherlands United Kingdom Other countries Holding and other activities Eliminations Operating earnings before tax. 574 108 71 36 (48) 1 742. 559 412 55 6 (70) 5 967. 3. 559 105 55 6 (70) 5 660. 3. 0 1 (68) 6 (7) 125 (35) N.M. (28) 43. (74) 29 N.M. (31) (80) (23). 15 1 14 6 (7) 125 (35) N.M. (28) 43 12. 3 29 N.M. (31) (80) 12. SALES amounts in millions EUR. New life sales Gross deposits (on and off balance). 802 9.902. 736 8.414. New life sales Life single premiums Life recurring premiums annualized Total recurring plus 1/10 single. 3.298 472 802. 2.531 484 736. 160 13. 204 14. New premium production accident and health insurance New premium production general insurance Net deposits (on balance). (726). (2.214). % 9 18. 30 (2) 9 (22) (7). 67. WorldReginfo - b67e35b4-2608-414d-ab77-4e4c70b22028. Second quarter 2007 2006.

(4) AMERICAS - EARNINGS amo USD. EUR. Second quarter 2007. 2006. %. 209 122 331 147 57 8 212 56 108 11 119 53 1 772. 193 118 311 134 52 2 188 46 85 20 105 53 0 703. 8. 541 480. 496 481. Revenues Life insurance gross premiums Accident and health insurance Total gross premiums Investment income Fee and commission income Total revenues. 2.204 636 2.840 1.895 375 5.110. 2.135 641 2.776 1.830 297 4.903. Commissions and expenses of which operating expenses. 1.204 530. 1.024 464. Notes. Operating earnings before tax by line of business Life Accident and health Life and protection Fixed annuities Variable annuities Retail mutual funds Individual savings and retirement products Pensions and asset management Institutional guaranteed products BOLI/COLI Institutional products Reinsurance Share in net results of associates Operating earnings before tax. Second 2007. 6. Net operating earnings Net underlying operating earnings. 156 91 247 109 42 6 157 42 80 8 88 39 1 574. 3 6 10 10 N.M 13 22 27 (45) 13 0 N.M. 10. 401 356. 9 (0). 1.631 472 2.103 1.406 278 3.787. 3 (1) 2 4 26 4. 893 393. 18 14. AMERICAS - SALES amo EUR. Second quarter 2007 2006 New life sales Gross deposits (on and off balance). 281 11.589. 282 9.242. New life sales Life single premiums Life recurring premiums annualized Total recurring plus 1/10 single. 283 253 281. 269 255 282. Life BOLI/COLI Reinsurance Total recurring plus 1/10 single. 175 17 89 281. 178 14 90 282. New premium production accident and health insurance. 209. 211 997 690 3.165 6.526 0 11.589. Gross deposits (on and off balance) Fixed annuities Variable annuities Retail mutual funds Pensions and asset management Institutional guaranteed products Reinsurance Total gross deposits. % (0) 25. 5 (1) (0). Second 2007 209 8.550. 206 188 209. (0). 131 12 66 209. 240. (13). 155. 315 890 802 2.730 4.504 1 9.242. (33). 156 740 511 2.344 4.799 0 8.550. (2) 21 (1). 12 (14) 16 45 N.M. 25. WorldReginfo - b67e35b4-2608-414d-ab77-4e4c70b22028. USD.

(5) mounts in millions. quarter 2006 153 94 247 107 41 2 150 37 67 16 83 42 0 559 393 384. 1.698 510 2.208 1.455 236 3.899 810 368. mounts in millions. quarter 2006. 214 203 224 142 11 71 224 191. 250 707 639 2.161 3.547 1 7.305. WorldReginfo - b67e35b4-2608-414d-ab77-4e4c70b22028. 224 7.305.

(6) THE NETHERLANDS - EARNINGS amounts in millions EUR. Second quarter 2007. Notes. Operating earnings before tax by line of business Life Accident and health Life and protection Individual savings and retirement products Pensions and asset management Distribution General insurance Share in net results of associates Operating earnings before tax. 6. 2006. %. 2006. %. adjusted. (to adjusted). pro forma. (to pro forma). 59 9 68 6 22 8 3 1 108. 80 12 92 12 288 5 13 2 412. 80 87. 283 98. Revenues Life insurance gross premiums Accident and health insurance General insurance Total gross premiums Investment income Fee and commission income Total revenues. 548 31 117 696 500 107 1.303. 490 40 115 645 517 90 1.252. Commissions and expenses of which operating expenses. 279 193. 237 148. Net operating earnings Net underlying operating earnings. (26) (25) (26) (50) (92) 60 (77) (50) (74) (72) (11). 34 12 46 12 27 5 13 2 105 67 98. 74 (25) 48 (50) (19) 60 (77) (50) 3 19 (11). 12 (23) 2 8 (3) 19 4. 18 30. THE NETHERLANDS - SALES amounts in millions EUR. Second quarter 2007. 2006. %. New life sales Gross deposits (on and off balance). 53 886. 50 671. 32. New life sales Life single premiums Life recurring premiums annualized Total recurring plus 1/10 single. 239 29 53. 229 27 50. 24 29 53. 27 23 50. (11). 4 7. 12 8. (67). 158 728 886. 9 662 671. New premium production accident and health insurance New premium production general insurance Gross deposits (on and off balance) Pensions and asset management Saving products Total gross deposits. 4 7 6. 26 6. (13). N.M. 10 32. WorldReginfo - b67e35b4-2608-414d-ab77-4e4c70b22028. Life Pensions Total recurring plus 1/10 single. 6.

(7) UNITED KINGDOM - EARNINGS amounts in millions GBP. EUR. Second quarter 2007. 2006. Operating earnings before tax by line of business Life and protection Pensions and asset management Distribution Operating earnings before tax. 15 32 1 48. 4 35 (1) 38. Net operating earnings. 68. Revenues Life insurance gross premiums Investment income Fee and commision income Total revenues Commissions and expenses of which operating expenses. Second quarter 2007 2006. %. 26. 22 48 1 71. 6 50 (1) 55. 36. 89. 101. 53. 1.937 429 51 2.417. 1.506 421 43 1.970. 29. 2.862 634 75 3.571. 2.191 613 63 2.867. 162 97. 144 83. 240 144. 209 121. N.M. (9) N.M.. 2 19 23. 13 17. UNITED KINGDOM - SALES amounts in millions EUR. Second quarter 2007. 2006. 308 192. 282 226. 1.764 132 308. 1.350 147 282. Life Pensions Total recurring plus 1/10 single. 46 262 308. 42 240 282. Gross deposits (on and off balance) Pensions and asset management Total gross deposits. 192 192. 226 226. New life sales Gross deposits (on and off balance) New life sales Life single premiums Life recurring premiums annualized Total recurring plus 1/10 single. % 9 (15). 31 (10) 9 10 9 9. (15) (15). Second quarter 2007 2006 456 284. 410 329. 2.604 196 456. 1.964 214 410. 69 387 456. 61 349 410. 284 284. 329 329. WorldReginfo - b67e35b4-2608-414d-ab77-4e4c70b22028. GBP.

(8) OTHER COUNTRIES - EARNINGS amounts in millions EUR. Second quarter Notes. Operating earnings before tax by line of business Life Accident and health Life and protection Saving products Mutual funds Individual savings and retirement products Pensions and asset management General insurance Other Share in net results of associates Operating earnings before tax. 2007. 2006. 10 1 11 (1) 1 0 5 12 0 8 36. 2 1 3 (1) 1 0 (11) 10 (1) 5 6. 15. 4. %. 6. Net operating earnings Revenues Life insurance gross premiums Accident and health insurance General insurance Total gross premiums Investment income Fee and commission income Other revenues Total revenues. 589 14 33 636 60 18 0 714. 453 13 32 498 45 9 (1) 551. Commissions and expenses of which operating expenses. 91 42. 110 32. N.M. 0 N.M. 0 0 N.M. N.M. 20 N.M. 60 N.M. N.M.. 30 8 3 28 33 100 N.M. 30. (17) 31. OTHER COUNTRIES - SALES amounts in millions EUR. Second quarter 2007. 2006. %. New life sales Gross deposits (on and off balance). 84 182. 52 109. 62. New life sales Life single premiums Life recurring premiums annualized Total recurring plus 1/10 single. 249 59 84. 124 40 52. 101. 83 1 84. 52 0 52. 1 6. 1 6. 1 43 138 182. 2 30 77 109. New premium production accident and health insurance New premium production general insurance Gross deposits (on and off balance) Variable annuities Retail mutual funds Pensions and asset management Total gross deposits. 48 62 60 N.M. 62 0 0. (50) 43 79 67. WorldReginfo - b67e35b4-2608-414d-ab77-4e4c70b22028. Life Saving products Total recurring plus 1/10 single. 67.

(9) NET UNDERLYING OPERATING EARNINGS GEOGRAPHICALLY amounts in millions. EUR Second quarter 2007 2006. Notes. Americas The Netherlands United Kingdom Other countries Holding and other activities Net underlying operating earnings. 356 87 101 15 (27) 532. 6. 384 98 53 4 (52) 487. % (7) (11) 91 N.M. 48 9. OVER / UNDER PERFORMANCE OF FAIR VALUE ITEMS amounts in millions. EUR Second quarter 2007 2006. Operating earnings before tax (Over) / under performance of fair value items - Americas (Over) / under performance of fair value items - The Netherlands Underlying operating earnings. 742 (70) 7 679. 660 (16) 31 675. Net underlying operating earnings. 532. 487. % 12 N.M. (77) 1. 9. AMERICAS - OVER / UNDER PERFORMANCE OF FAIR VALUE ITEMS amounts in millions. USD %. Over / (under) performance of fair value items by line of business Life and protection Individual savings and retirement products Pensions and asset management Institutional products Reinsurance Total over / (under) performance of fair value items. 26 11 6 30 21 94. 0 14 2 5 2 23. N.M.. Total over / (under) performance of fair value items in EUR. 70. 16. N.M.. (21) 200 N.M. N.M. N.M.. NETHERLANDS - OVER / UNDER PERFORMANCE OF FAIR VALUE ITEMS amounts in millions. EUR Second quarter 2007 2006. Over / (under) performance of fair value items by line of business Life and protection Pensions and asset management Total over / (under) performance of fair value items. 0 (7) (7). (18) (13) (31). % N.M. 46 77. EXPLANATION Certain assets held by AEGON Americas and AEGON The Netherlands are carried at fair value, and managed on a total return basis, with no offsetting changes in the valuation of related liabilities. These include assets such as hedge funds, private equities, real estate limited partnerships and convertible bonds. Underlying operating earnings exclude any over- or underperformance compared to management’s long-term expected return on these assets. Based on current holdings and asset class returns, the long-term expected return on an annual basis is 8-10%, depending on the asset class, including cash income and market value changes. The expected earnings from these assets classes are net of DPAC where applicable. In addition, certain products offered by AEGON Americas contain guarantees and are reported on a fair value basis, including the segregated funds offered by AEGON Canada and the total return annuity products of AEGON USA. The earnings on these products are impacted by movements in equity markets and risk free interest rates. Short-term developments in the financial markets may therefore cause volatility in earnings. Included in underlying operating earnings is a long-term expected return on these products and any over- or underperformance compared to management’s expected return is excluded from underlying operating earnings.. WorldReginfo - b67e35b4-2608-414d-ab77-4e4c70b22028. Second quarter 2007 2006.

(10) SALES amounts in millions EUR. Second quarter 2007 2006. %. First six months 2007 2006. %. 1.627 22.878. 1.423 19.101. 14. 7.173 910 1.627. 4.802 943 1.423. 49. 615 1 825 58 128 1.627. 571 0 690 29 133 1.423. 336 25. 413 31. (19). 349 1.424 1.297 1.138 6.085 12.585 0 22.878. 539 1.437 1.370 1.265 5.819 8.669 2 19.101. (35). (2.650) (316) 335 1.738 115 (778). (2.663) (108) 139 699 (21) (1.954). EMPLOYEE NUMBERS. At June 30 2007. At Dec. 31 2006. Number of employees. 29.707. 28.726. New life sales Gross deposits (on and off balance). 802 9.902. 736 8.414. New life sales Life single premiums Life recurring premiums annualized Total recurring plus 1/10 single. 3.298 472 802. 2.531 484 736. Life Saving products Pensions BOLI/COLI Reinsurance Total recurring plus 1/10 single. 307 1 416 12 66 802. 282 0 372 11 71 736. New premium production accident and health insurance New premium production general insurance. 160 13. 204 14. (22). 156 741 728 554 2.924 4.799 0 9.902. 250 709 662 669 2.576 3.547 1 8.414. (38). (1.334) (141) 96 473 180 (726). (1.466) (13) 47 (796) 14 (2.214). Gross deposits (on and off balance) Fixed annuities Variable annuities Saving products Retail mutual funds Pensions and asset management Institutional guaranteed products Reinsurance Total gross deposits Net deposits (on balance) Fixed annuities Variable annuities Pensions and asset management Institutional guaranteed products Saving deposits Total net deposits. 9 18. 30 (2) 9 9 N.M. 12 9 (7) 9. (7). 5 10 (17) 14 35 N.M. 18. 9 N.M. 104 N.M. N.M. 67. 20. (3) 14 8 N.M. 20 100 (4) 14. (19). (1) (5) (10) 5 45 N.M. 20. 0 (193) 141 149 N.M. 60. WorldReginfo - b67e35b4-2608-414d-ab77-4e4c70b22028. EUR.

(11) VALUE OF NEW BUSINESS AND IRR amounts in EUR millions, after-tax. VNB. EUR. EUR. Second quarter 2007 2006. Notes. Americas The Netherlands United Kingdom China Taiwan Asia Czech Republic Hungary Poland Slovakia Central and Eastern Europe France Spain Other European Countries Total. VNB. 99 15 58 1 21 22 0 11 8 1 20 1 20 21 235. 7. 8 9. 97 11 45 0 9 10 0 5 4 3 11 1 8 9 184. 5). % 2 36 29 N.M. 133 120 N.M. 120 100 (67) 82 0 150 133 28. IRR IRR % % Second quarter 2007 2006 12,7 11,5 12,8 24,9 13,1 13,4 20,5 >50 >50 44,2 49,6 10,6 >50 47,5 19,0. 12,7 8,5 11,5 16,1 21,3 21,2 25,0 40,0 >50 10,8 38,0 9,9 20,4 18,6 14,8. MODELED NEW BUSINESS, APE10) AND DEPOSITS amounts in EUR millions. Notes. Americas The Netherlands United Kingdom China Taiwan Asia Hungary Poland Slovakia Central and Eastern Europe France Spain Other European Countries Total. 307 56 431 2 37 39 7 22 1 30 19 39 58 922. 7. 8 9. Deposit business Deposits Second quarter 2007 2006. 366 72 380 2 24 25 4 14 1 19 25 28 53 914. 8.086 0 0 0 1 1 7 1 0 8 0 3 3 8.098. 6.648 1 0 0 0 0 4 0 2 7 0 0 0 6.656. VNB/PVNBP SUMMARY amounts in EUR millions. VNB Notes. Americas The Netherlands United Kingdom China Taiwan Asia Czech Republic Hungary Poland Slovakia Central and Eastern Europe France Spain Other European Countries Total. 7. 8 9. 52 15 58 1 21 22 0 6 8 1 15 1 20 21 183. Premium business 11) VNB/ PVNBP Second quarter 2007 % PVNBP. 1.597 436 2.966 13 319 332 2 47 182 5 237 227 251 477 6.045. 3,3 3,5 1,9 5,2 6,6 6,5 4,3 13,8 4,4 9,9 6,4 0,6 8,0 4,5 3,0. VNB/ APE. Deposit business 11) VNB/ PVNBP. VNB. PVNBP. VNB/ Deposits. Second quarter 2007 % 17,0 27,2 13,4 34,3 55,8 54,7 25,3 95,8 36,6 64,2 50,6 7,1 50,6 36,7 19,9. 47 0 0 0 0 0 0 4 0 0 5 0 0 0 52. 8.891 0 0 0 4 4 1 83 16 1 102 0 3 3 8.999. %. %. 0,5 8,7 8,7 3,0 5,1 1,7 3,7 4,5 2,3 2,3 0,6. 0,6 43,6 43,6 10,0 62,6 32,5 44,2 57,6 2,3 2,3 0,6. WorldReginfo - b67e35b4-2608-414d-ab77-4e4c70b22028. Premium business APE Second quarter 2007 2006.

(12) WorldReginfo - b67e35b4-2608-414d-ab77-4e4c70b22028. No Ple cha. 1). 2). 3). 4). 5). 6). 7). 8). 9). 10). 11).

(13) CONDENSED CONSOLIDATED BALANCE SHEETS amounts in millions. At June 30 2007 EUR. At Dec. 31 2006 *) 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. 141.400 141.914 450 11.826 18.736 13.913 328.239. 136.131 135.537 478 11.458 18.065 13.144 314.813. Shareholders' equity Other equity instruments Minority interest Group equity Insurance contracts general account Insurance contracts for account of policyholders Investment contracts general account Investment contracts for account of policyholders Other liabilities Total equity and liabilities. 17.424 4.042 15 21.481 90.029 74.727 38.432 67.659 35.911 328.239. 18.605 4.032 16 22.653 89.145 72.194 36.618 64.097 30.106 314.813. CAPITAL BASE. At June 30 2007. Group equity Trust pass-through securities Subordinated borrowings Senior debt related to insurance activities Total capital base. 21.481 150 34 1.610 23.275. EUR. % 4 5 (6) 3 4 6 4 (6) 0 (6) (5) 1 4 5 6 19 4. At Dec. 31 2006 *) EUR. 22.653 123 34 1.473 24.283. % (5) 22 0 9 (4). WorldReginfo - b67e35b4-2608-414d-ab77-4e4c70b22028. *) As adjusted for the retrospective application of the accounting change (see other explanatory notes).

(14) CONDENSED CONSOLIDATED INCOME STATEMENT amounts in millions EUR Notes. Premium income Investment income Fee and commission income Other revenues Total revenues Income from reinsurance ceded Net fair value and foreign exchange gains Net gains on investments Other income Total income Benefits and expenses Net fair value and foreign exchange losses Net losses on investments and impairment charges Interest charges and related fees Other charges Total charges. 1. EUR. Second quarter 2007 2006 *) 6.297 2.614 478 3 9.392 403 208 3.591 212 13.806. 5.542 2.628 398 5 8.573 376 (44) (1.782) 0 7.123. 11.523 422 892 111 181 13.129. 4.009 74 1.903 91 1 6.078. Share in net results of associates Income before tax Income tax Net income attributable to equity holders of AEGON N.V.. 10 687 (32) 655. Net income per common share Basic earnings per share Dilluted earnings per share. 0,34 0,34. 7 1.052 (195) 857. 0,47 0,47. % 14 (1) 20 (40) 10 7 N.M. N.M. N.M. 94 187 N.M. (53) 22 N.M. 116 43 (35) (84) (24). (28) (28). First six months 2007 2006 *) 13.649 5.176 937 5 19.767 841 340 5.510 212 26.670. 11.434 5.222 792 10 17.458 776 509 2.635 10 21.388. 22.781 631 1.254 207 181 25.054. 16.224 125 2.335 201 1 18.886. 17 1.633 (271) 1.362. 13 2.515 (593) 1.922. 0,76 0,76. 1,13 1,13. % 19 (1) 18 (50) 13 8 (33) 109 N.M. 25 40 N.M. (46) 3 N.M. 33 31 (35) (54) (29). (33) (33). WorldReginfo - b67e35b4-2608-414d-ab77-4e4c70b22028. *) As adjusted for the retrospective application of the accounting change (see other explanatory notes).

(15) CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY amounts in millions. At June 30 2007 EUR. Shareholders' equity at January 1 - as reported Effect of change in accounting principles (net of tax of EUR 236) Shareholders' equity at January 1 - adjusted. At June 30 2006 *) EUR. At Dec. 31 2006 *) EUR. 19.276. 19.276. 18.605. (561) 18.715. (561) 18.715. Net income Movements in foreign currency translations reserve Movements in revaluation reserves Total recognized net income for the period. 1.362 (254) (1.364) (256). 1.922 (954) (2.138) (1.170). 3.169 (1.325) (996) 848. Dividends paid on ordinary shares Preferred dividend Repurchased and sold own shares Coupons on perpetuals (net of tax) Other changes Shareholders' equity at end of period. (355) (85) (282) (83) (120) 17.424. (183) (80) (96) (63) (73) 17.050. (391) (80) (262) (143) (82) 18.605. WorldReginfo - b67e35b4-2608-414d-ab77-4e4c70b22028. *) As adjusted for the retrospective application of the accounting change (see other explanatory notes).

(16) CONDENSED CONSOLIDATED CASH FLOW STATEMENTS amounts in millions EUR. EUR. Second quarter 2007 2006 *) Cash flow from operating activities Income before tax Adjustments of non-cash items Changes in accruals not reflected in income Cash flow movements on operating items not reflected in income Other. Cash flow from investing activities Purchase and disposal of intangible assets Purchase and disposal of equipment Purchase, disposal and dividends of subsidiaries and associates. Cash flow from financing activities Issuance and purchase of share capital Dividends paid Issuance, repayment and coupuons of perpetuals Issuance, repayment and finance interest on borrowings. Net increase/ (decrease) in cash and cash equivalents. 687 (2.110) 7.597 (6.111) (506) (443). 1.052 3.963 (2.752) (563) (15) 1.685. (2) (11) (1.467) (1.480). (1) (11) (145) (157). (168) (440) (56) 1.212 548. 6 (263) 354 (277) (180). (1.375). 1.348. %. (35) N.M. N.M. N.M. N.M. N.M.. (100) 0 N.M. N.M.. N.M. (67) N.M. N.M. N.M. N.M.. First six months 2007 2006 *). 1.633 (3.158) 11.520 (7.591) (136) 2.268. 2.515 44 2.213 (3.857) 55 970. (3) (19) (1.723) (1.745). (3) (14) (141) (158). (282) (440) (111) 1.320 487. (96) (263) 309 (266) (316). 1.010. 496. WorldReginfo - b67e35b4-2608-414d-ab77-4e4c70b22028. *) As adjusted for the retrospective application of the accounting change (see other explanatory notes).

(17) AMOUNTS PER COMMON SHARE EUR Notes. Net income in EUR Net income fully diluted in EUR. 2 2. Net income in USD Net income fully diluted in USD Net operating earnings in EUR Net operating earnings fully diluted in EUR. 2 2. Net operating earnings in USD Net operating earnings fully diluted in USD. Shareholders' equity in EUR Shareholders' equity in USD. EUR. Second quarter 2007 2006 *). %. 0,34 0,34. 0,47 0,47. (28). 0,46 0,46. 0,60 0,60. (23). 0,28 0,28. 0,22 0,22. 27. 0,37 0,37. 0,28 0,28. 32. (28). (23). 27. 32. 3 3. First six months 2007 2006 *). %. 0,76 0,76. 1,13 1,13. (33). 1,01 1,01. 1,39 1,39. (27). 0,56 0,56. 0,50 0,50. 12. 0,74 0,74. 0,62 0,62. 19. At June 30 2007. At Dec. 31 2006 *). 9,73 13,14. 10,42 13,72. (33). (27). 12. 19. (7) (4). NET INCOME PER COMMON SHARE CALCULATION amounts in millions (except per share data) EUR. EUR. Second quarter 2007 2006 *) Net income Preferred dividend Coupons on perpetuals Net income attributable to ordinary shareholders. Weighted average number of ordinary shares outstanding Net income per share. 655 (85) (42) 528. 857 (80) (31) 746. 1.581 0,34. 1.575 0,47. 0,42 0,34. 0,66 0,47 0,21 0,53. % (24) (6) (35) (29). 0 (28). First six months 2007 2006 *) 1.362 (85) (83) 1.194. 1.922 (80) (63) 1.779. 1.581 0,76. 1.575 1,13. 0,42 0,76. 0,66 1,13 1,34 1,87. % (29) (6) (32) (33). 0 (33). Quarterly net income per share (36) (28). *) As adjusted for the retrospective application of the accounting change and, where applicable, for the change in definition of operating earnings to include our share in the net results of associates (see other explanatory notes). (36) (33). WorldReginfo - b67e35b4-2608-414d-ab77-4e4c70b22028. first quarter second quarter third quarter fourth quarter.

(18) SEGMENT REPORTING amounts in millions EUR. EUR. Second quarter 2007 2006 *) Operating earnings before tax geographically Americas The Netherlands United Kingdom Other countries Holding and other activities Eliminations Total operating earnings before tax. 574 108 71 36 (48) 1 742. 559 412 55 6 (70) 5 967. Revenues geographically Americas The Netherlands United Kingdom Other countries Holding and other activities Eliminations Total revenues. 3.787 1.303 3.571 714 58 (41) 9.392. 3.899 1.252 2.867 551 38 (34) 8.573. Revenues Life insurance gross premiums Accident and health insurance General insurance Total gross premiums Investment income Fee and commission income Other revenues Total revenues. 5.630 517 150 6.297 2.614 478 3 9.392. 4.832 563 147 5.542 2.628 398 5 8.573. % 3 (74) 29 N.M. (31) (80) (23). (3) 4 25 30 53 (21) 10. 17 (8) 2 14 (1) 20 (40) 10. First six months 2007 2006 *) 1.079 207 137 65 (104) (1) 1.383. 1.118 1.317 109 19 (138) (7) 2.418. 7.792 3.521 7.075 1.345 111 (77) 19.767. 7.792 3.461 5.181 995 78 (49) 17.458. 12.196 1.132 321 13.649 5.176 937 5 19.767. 9.926 1.188 320 11.434 5.222 792 10 17.458. % (3) (84) 26 N.M. (25) 86 (43). 0 2 37 35 42 (57) 13. 23 (5) 0 19 (1) 18 (50) 13. WorldReginfo - b67e35b4-2608-414d-ab77-4e4c70b22028. *) As adjusted for the retrospective application of the accounting change and, where applicable, for the change in definition of operating earnings to include our share in the net results of associates (see other explanatory notes).

(19) INVESTMENTS GEOGRAPHICALLY amounts in million EUR (unless otherwise stated). Americas USD. United Kingdom GBP. 2.745 100.690 17.927 8.655 721 215 130.953 0 0 67.824 0 0 0 67.824. 49 3.236 5 0 0 0 3.290 23.648 13.361 2.121 4.181 2.050 101 45.462. 198.777 100.549 299.326. 48.752 2.642 51.394. 102.417 17.927 0 77.497 721 215 198.777. 3.238 5 0 43.358 2.050 101 48.752. At June 30, 2007 Investments Shares Bonds Loans Other financial assets Investments in real estate Real estate held for own use Investments general account Shares Bonds Separate accounts and investment funds Other financial assets Investments in real estate Real estate held for own use Investments for account of policyholders. Americas. The Netherlands. United Kingdom. Other countries. Holdings, other activities & eliminations. Total EUR. 2.032 74.558 13.275 6.409 534 159 96.967 0 0 50.222 0 0 0 50.222. 5.602 18.512 8.498 41 1.907 102 34.662 10.412 10.384 0 1.065 0 0 21.861. 72 4.802 7 0 0 0 4.881 35.085 19.823 3.147 6.204 3.042 150 67.451. 164 4.027 469 96 0 36 4.792 179 277 1.912 40 0 0 2.408. 61 22 0 0 0 15 98 (28) 0 0 0 0 0 (28). 7.931 101.921 22.249 6.546 2.441 312 141.400 45.648 30.484 55.281 7.309 3.042 150 141.914. Investments on balance sheet Off balance sheet investments third parties Total revenue generating investments. 147.189 74.453 221.642. 56.523 13.031 69.554. 72.332 3.920 76.252. 7.200 3.205 10.405. 70 0 70. 283.314 94.609 377.923. Investments Available-for-sale Loans Held-to-maturity Financial assets at fair value through profit or loss Investments in real estate Real estate held for own use Total investments on balance sheet. 75.837 13.275 0 57.384 534 159 147.189. 22.229 8.498 0 23.787 1.907 102 56.523. 4.804 7 0 64.329 3.042 150 72.332. 2.467 469 1.782 2.446 0 36 7.200. 92 0 0 (37) 0 15 70. 105.429 22.249 1.782 147.909 5.483 462 283.314. INVESTMENTS GEOGRAPHICALLY amounts in million EUR (unless otherwise stated). 2.812 98.210 17.324 9.975 493 217 129.031 0 0 63.462 0 0 0 63.462. 49 2.911 0 0 0 0 2.960 23.083 13.928 1.608 3.364 1.563 101 43.647. 192.493 94.606 287.099. 46.607 2.216 48.823. 101.401 17.324 0 73.058 493 217 192.493. 2.897 0 0 42.046 1.563 101 46.607. At December 31, 2006 Investments Shares Bonds Loans Other financial assets Investments in real estate Real estate held for own use Investments general account Shares Bonds Separate accounts and investment funds Other financial assets Investments in real estate Real estate held for own use Investments for account of policyholders. Americas. The Netherlands. United Kingdom. Other countries. Holdings, other activities & eliminations. Total EUR. 2.135 74.571 13.154 7.574 374 165 97.973 0 0 48.187 0 0 0 48.187. 5.451 14.811 7.112 42 1.869 97 29.382 10.208 9.451 0 1.066 0 0 20.725. 73 4.335 0 0 0 0 4.408 34.376 20.742 2.395 5.009 2.327 150 64.999. 106 3.815 339 55 0 37 4.352 152 181 1.292 21 0 0 1.646. (20) 22 0 0 0 14 16 (20) 0 0 0 0 0 (20). 7.745 97.554 20.605 7.671 2.243 313 136.131 44.716 30.374 51.874 6.096 2.327 150 135.537. Investments on balance sheet Off balance sheet investments third parties Total revenue generating investments. 146.160 71.835 217.995. 50.107 13.863 63.970. 69.407 3.301 72.708. 5.998 1.984 7.982. (4) 0 (4). 271.668 90.983 362.651. Investments Available-for-sale Loans Held-to-maturity Financial assets at fair value through profit or loss Investments in real estate Real estate held for own use Total investments on balance sheet. 76.994 13.154 0 55.473 374 165 146.160. 18.174 7.112 0 22.855 1.869 97 50.107. 4.315 0 0 62.615 2.327 150 69.407. 2.394 339 1.527 1.701 0 37 5.998. 18 0 0 (36) 0 14 (4). 101.895 20.605 1.527 142.608 4.570 463 271.668. WorldReginfo - b67e35b4-2608-414d-ab77-4e4c70b22028. Americas USD. United Kingdom GBP.

(20) AEGON N.V. - CONSOLIDATED amounts in millions EUR. EUR. Second quarter 2007 2006 *) Operating earnings before tax Gains/(losses) on investments Impairment charges Other income/(charges) Income before tax Income tax Net income. 742 (90) (4) 39 687 (32) 655. 967 145 (31) (29) 1.052 (195) 857. First six months 2007 2006 *). %. 1.383 193 3 54 1.633 (271) 1.362. (23) N.M. 87 N.M. (35) (84) (24). 2.418 113 (25) 9 2.515 (593) 1.922. % (43) 71 N.M. N.M. (35) (54) (29). AMERICAS amounts in millions USD. USD. Second quarter 2007 2006 Operating earnings before tax Gains/(losses) on investments Impairment charges Income before tax Income tax Net income. 772 7 (11) 768 (239) 529. 703 (126) (23) 554 (155) 399. First six months 2007 2006. %. 1.434 181 5 1.620 (466) 1.154. 10 N.M. 52 39 54 33. 1.375 (119) (26) 1.230 (346) 884. % 4 N.M. N.M. 32 35 31. THE NETHERLANDS amounts in millions EUR. EUR. Second quarter 2007 2006 *) Operating earnings before tax Gains/(losses) on investments Impairment charges Other income/(charges) Income before tax Income tax Net income. 108 (16) 4 31 127 76 203. 412 255 (13) 0 654 (122) 532. First six months 2007 2006 *). %. 207 122 (1) 31 359 35 394. (74) N.M. N.M. N.M. (81) N.M. (62). 1.317 185 (4) 0 1.498 (333) 1.165. % (84) (34) 75 N.M. (76) N.M. (66). UNITED KINGDOM amounts in millions GBP. Second quarter 2007 2006 Operating earnings before tax Gains/(losses) on investments Impairment charges Other income/(charges) Income before tax Income tax Net income. 48 (6) 0 5 47 16 63. 38 0 (1) (19) 18 18 36. First six months 2007 2006. %. 92 (5) 0 15 102 (1) 101. 26 N.M. N.M. N.M. 161 11 75. 75 (2) (1) 11 83 (8) 75. % 23 (150) N.M. 36 23 (88) 35. OTHER COUNTRIES amounts in millions EUR. EUR. Second quarter 2007 2006 *) Operating earnings before tax Gains/(losses) on investments Other income/(charges) Income before tax Income tax Net income. 36 3 0 39 (21) 18. 6 1 (1) 6 (2) 4. % N.M. 200 N.M. N.M. N.M. N.M.. First six months 2007 2006 *) 65 5 0 70 (35) 35. 19 15 (1) 33 (9) 24. % N.M. (67) N.M. 112 N.M. 46. *) As adjusted for the retrospective application of the accounting change and, where applicable, for the change in definition of operating earnings to include our share in the net results of associates (see other explanatory notes). WorldReginfo - b67e35b4-2608-414d-ab77-4e4c70b22028. GBP.

(21) ASSETS AND CAPITAL GEOGRAPHICALLY amounts in million EUR (unless otherwise stated). Americas USD. United Kingdom GBP. 230.425. 53.408. 19.447. 2.178. The Americas Netherlands At June 30, 2007 Assets business units Other assets Total assets on balance sheet Capital in units. United Kingdom. Other countries. 170.622. 68.001. 79.240. 8.651. 326.514 1.725 328.239. 14.400. 3.995. 3.231. 1.384. 23.010. Total capital base Other net liabilities Total. 222.624. 50.975. 19.776. 2.285. At December 31, 2006 *) Assets business units Other assets Total assets on balance sheet Capital in units. Total EUR. 23.275 (265) 23.010. 169.039. 59.229. 75.912. 7.554. 311.734 3.079 314.813. 15.016. 4.235. 3.403. 1.336. 23.990. Total capital base Other net liabilities Total. 24.283 (293) 23.990. WorldReginfo - b67e35b4-2608-414d-ab77-4e4c70b22028. *) As adjusted for the retrospective application of the accounting change (see other explanatory notes).

(22) RECONCILIATION NON-GAAP MEASURES TO INCOME BEFORE TAX amounts in millions EUR. EUR. Second quarter 2007 2006 *) Net operating earnings Income tax on operating earnings Operating earnings before tax Net gains on investments Other income Net losses on investments Impairment charges Other charges Policyholder tax Income before tax. 570 172 742 4 212 (94) (4) (181) 8 687. 682 285 967 685 0 (540) (31) (1) (28) 1.052. % (16) (40) (23) (99) N.M. 83 87 N.M. N.M. (35). First six months 2007 2006 *) 1.054 329 1.383 281 212 (88) 3 (181) 23 1.633. 1.726 692 2.418 655 10 (542) (25) (1) 0 2.515. % (39) (52) (43) (57) N.M. 84 N.M. N.M. N.M. (35). WorldReginfo - b67e35b4-2608-414d-ab77-4e4c70b22028. *) As adjusted for the retrospective application of the accounting change and, where applicable, for the change in definition of operating earnings to include our share in the net results of associates (see other explanatory notes).

(23) WorldReginfo - b67e35b4-2608-414d-ab77-4e4c70b22028. Cu Inc Inc Ba Ba. 1). No. 2). 3).

(24) IMPACT OF THE CHANGE IN ACCOUNTING POLICIES amounts in millions (except per share data) EUR. EUR. First quarter 2007 2006. Second quarter 2007 2006. First six months 2007 2006. Net income - based on previous accounting prInciples Change in accounting prInciples Net income – adjusted. 485 222 707. 630 435 1.065. 504 151 655. 664 193 857. 989 373 1.362. 1.294 628 1.922. Impact on net income and net income fully diluted per share, in EUR. 0,14. 0,28. 0,10. 0,12. 0,24. 0,40. Net income and net income fully diluted per share – adjusted, in EUR. 0,42. 0,66. 0,34. 0,47. 0,76. 1,13. Shareholders' equity - based on previous accounting prInciples Change in accounting prInciples Shareholders' equity – adjusted. At June 30 2007. At March 31 2007. At Dec. 31 2006. At Dec. 31 2005. At Jan. 1 2005. 17.583 (159) 17.424. 19.085 (310) 18.775. 19.137 (532) 18.605. 19.276 (561) 18.715. 14.875 (327) 14.548. WorldReginfo - b67e35b4-2608-414d-ab77-4e4c70b22028. EUR.

(25)