AEGON THE NETHERLANDS P 2 P 3

Texte intégral

(1)Q1 2007 WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. THE HAGUE, MAY 9, 2007.

(2) WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526.

(3) TABLE OF CONTENTS HIGHLIGHTS Summary financial and market highlights Earnings overview. AEGON THE NETHERLANDS P 2 P 3. AEGON N.V. Group reporting structure Capital structure Condensed consolidated balance sheet Consolidated income statement Return on equity. P P P P P. 4 5 6 7 8. Reporting structure Earnings Production Invested assets and expenses Supplementary information. P 27 P 28 P 29 P 30 P 31. AEGON UNITED KINGDOM Reporting structure Earnings Production, cash flow and margins. P 32 P 33 P 34. AEGON AMERICAS 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. OTHER COUNTRIES Reporting structure Earnings. P 35 P 36. OTHER CORPORATE INFORMATION Public ratings Glossary Forward-looking statements Corporate and shareholder information. P 37 P 38 P 40 P 41. 1. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. 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 Operating earnings impact of fair value assets.

(4) AEGON N.V. SUMMARY FINANCIAL AND MARKET HIGHLIGHTS. UNAUDITED amounts in millions except per share data EUR First Quarter. Earnings summary Operating earnings before tax Gains/(losses) on investments Impairment charges Other income/(charges) Share in profit/(loss) of associates Income before tax Income tax Net income. 2006 Second Quarter. Third Quarter. Fourth Quarter. 827 (32) 6 38 6 845 (215) 630. 680 150 (31) (29) 7 777 (113) 664. 586 348 (23) 39 6 956 (277) 679. Net income in USD. 758. 834. 866. 1,047. 635. Net operating earnings. 602. 480. 461. 685. 462. Net operating earnings in USD. 725. 606. 592. 863. 605. 18,839 2,111 16,728 10.67 12.91 9.53 11.54 1,568 1,575. 17,334 2,111 15,223 9.63 12.24 9.31 11.83 1,581 1,575. 19,110 2,111 16,999 10.67 13.51 9.59 12.15 1,593 1,577. 19,137 2,113 17,024 10.76 14.17 9.72 12.80 1,582 1,579. 19,085 2,113 16,972 10.78 14.36 9.86 13.13 1,574 1,581. 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. 735 3 23 38 13 812 4 816. First Quarter. 0.35 0.35 0.44 0.44 0.24 0.24 0.31 0.31 0.24. 0.40 0.40 0.51 0.51 0.26 0.26 0.33 0.33 ----. 0.50 0.49 0.64 0.63 0.41 0.41 0.53 0.53 0.31. 0.28 0.28 0.37 0.37 0.27 0.27 0.35 0.35 ----. 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. 23,950 28,989 13.5x 1.4x 1.2104. 21,138 26,873 11.2x 1.4x 1.2713. 23,555 29,820 12.4x 1.4x 1.2660. 22,846 30,088 11.4x 1.3x 1.3170. 23,485 31,277 12.7x 1.4x 1.3318. 27,290. 27,404. 28,726. Third Quarter. Fourth Quarter. 614 5 7 15 7 648 (163) 485. 0.38 0.38 0.46 0.46 0.36 0.36 0.43 0.43 ----. 27,199. 2007 Second Quarter. 29,366. 2. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. EUR.

(5) AEGON N.V. EARNINGS OVERVIEW. UNAUDITED amounts in millions EUR First Quarter. Second Quarter. 2006 Third Quarter. Fourth Quarter. Full Year. First Quarter. 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 Operating earnings before tax. 394 166 177 104 55 0 11 0 (80) 827. 326 162 106 83 42 4 23 (1) (65) 680. 256 111 159 76 26 2 13 1 (58) 586. 274 191 135 120 40 6 8 0 (39) 735. 1,250 630 577 383 163 12 55 0 (242) 2,828. 256 136 132 100 36 10 2 0 (58) 614. Operating earnings before tax geographically Americas The Netherlands United Kingdom Other countries Holding and other activities Eliminations Operating earnings before tax. 559 286 54 8 (68) (12) 827. 559 130 55 1 (70) 5 680. 459 117 57 11 (54) (4) 586. 597 101 59 17 (46) 7 735. 2,174 634 225 37 (238) (4) 2,828. 506 79 66 21 (56) (2) 614. Net operating earnings geographically Americas The Netherlands United Kingdom Other countries Holding and other activities Eliminations Net operating earnings. 402 212 43 4 (46) (11) 602. 394 85 53 (1) (56) 4 479. 349 93 45 6 (29) (4) 461. 429 162 65 (13) 37 7 685. 1,574 552 205 (4) (94) (4) 2,228. 382 59 55 8 (40) (2) 462. Net income geographically Americas The Netherlands United Kingdom Other countries Holding and other activities Eliminations Net income. 404 198 57 20 (32) (17) 630. 315 339 52 3 (50) 4 664. 347 282 52 11 (10) (4) 679. 486 221 71 2 28 8 816. 1,553 1,040 232 36 (64) (8) 2,789. 477 (31) 56 17 (32) (2) 485. Second Quarter. 2007 Third Quarter. Fourth Quarter. Full Year. 3. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. EUR.

(6) AEGON N.V. GROUP REPORTING STRUCTURE. THE NETHERLANDS. UNITED KINGDOM. OTHER COUNTRIES. HOLDING AND OTHER. 4. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. 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. Shareholders' equity roll forward Shareholders' equity January 1 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. 19,276 630 0 (373) (102) (514) (32) (46) 18,839. 19,276 1,294 (263) (954) (96) (1,787) (63) (73) 17,334. 19,276 1,973 (471) (838) (96) (578) (104) (52) 19,110. 19,276 2,789 (471) (1,325) (262) (645) (143) (82) 19,137. 19,137 485 0 (165) (114) (200) (41) (17) 19,085. 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. 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. 25,034 23,255. 23,391 22,885. 25,427 23,711. 24,815 23,167. 24,729 23,281. Capitalization Total capitalization including revaluation reserve Total capitalization excluding revaluation reserve Debt to capitalization ratios Total debt to capital excluding revaluation reserve. 12%. 10%. 10%. 7%. 2007 Second Quarter. Third Quarter. Fourth Quarter. 7%. 5. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. EUR.

(8) AEGON N.V. CONDENSED CONSOLIDATED BALANCE SHEET. UNAUDITED amounts in millions. EUR. EUR First Quarter. 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. 2006 Second Quarter. Third Quarter. Fourth Quarter. First 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. 18,839 3,381 18 22,238. 17,334 3,782 15 21,131. 19,110 4,025 15 23,150. 19,137 4,032 16 23,185. 19,085 4,032 16 23,133. 93,530 71,456 39,667 59,666 26,111 312,668. 89,755 68,093 37,526 58,277 23,698 298,480. 90,448 70,982 38,002 61,660 28,047 312,289. 88,428 72,194 36,618 64,097 30,291 314,813. 87,948 72,883 38,103 65,077 31,527 318,671. 2007 Second Quarter. Third Quarter. Fourth Quarter. amounts in millions EUR. Group equity Trust pass-through securtities Subordinated borrowings Senior debt related to insurance activities Total capital base. EUR First Quarter. 2006 Second Quarter. Third Quarter. Fourth Quarter. First Quarter. 22,238 425 279 2,092 25,034. 21,131 405 268 1,587 23,391. 23,150 407 33 1,837 25,427. 23,185 123 34 1,473 24,815. 23,133 156 34 1,406 24,729. 2007 Second Quarter. Third Quarter. Fourth Quarter. 6. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. CAPITAL BASE.

(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 fair value and foreign exchange gains Net gains on investments Other income Total income. First Quarter 5,892 2,594 394 5 8,885 400 553 4,416 10 14,264. Second Quarter 5,542 2,628 397 5 8,572 375 (49) (1,776) 0 7,122. 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. 12,833 51 432 110 0 13,426. 4,283 74 1,903 91 1 6,352. Share in the profit/(loss) of associates Income before tax Income tax Net income. 6 845 (215) 630. 7 777 (113) 664. 2006 Third Quarter 6,588 2,587 392 (8) 9,559 395 79 2,614 0 12,647. Fourth Quarter 6,549 2,567 481 1 9,598 297 355 5,023 1 15,274. Full Year 24,571 10,376 1,664 3 36,614 1,467 938 10,277 11 49,307. First Quarter 7,352 2,562 459 2 10,375 438 144 1,874 0 12,831. 12,625 (14) (1,046) 132 0 11,697. 13,994 17 435 29 0 14,475. 43,735 128 1,724 362 1 45,950. 11,556 34 503 97 0 12,190. 6 956 (277) 679. 13 812 4 816. 32 3,390 (601) 2,789. Second Quarter. 2007 Third Quarter. Fourth Quarter. Full Year. 7 648 (163) 485. 7. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. EUR.

(10) RETURN ON EQUITY FIRST QUARTER 2007. UNAUDITED amounts in millions. 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 2 Net operating earnings / average shareholders' equity excluding revaluation reserve 2 Net operating earnings / average shareholders' equity. The Netherlands (EUR). United Kingdom (GBP). Other countries (EUR). Holdings and Eliminations (EUR). (EUR). 500 (86) 414. 59 (20) 39. 37 (8) 29. 8 (6) 2. (42) 43 1. 462 (61) 401. 13,922 13,011. 3,235 2,381. 12.8% 11.9%. 1. Cost of leverage after tax includes interest charges, coupons on perpetual capital securities and preferred dividend.. 2. Figures have been annualized. 6.6% 4.8%. 1,560 1,563. 7.0% 7.0%. 942 935. 1.0% 0.9%. Total. 16,998 15,450. 10.4% 9.4%. 8. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. In local currencies. Americas (USD).

(11) AEGON AMERICAS REPORTING STRUCTURE. INDIVIDUAL SAVINGS & RETIREMENT PRODUCTS. PENSIONS & ASSET MANAGEMENT. INSTITUTIONAL PRODUCTS. LIFE. FIXED ANNUITIES. INSTITUATIONAL GUARANTEE PRODUCTS. ACCIDENT & HEALTH. VARIABLE ANNUITIES. BOLI/COLI. REINSURANCE. RETAIL MUTUAL FUNDS. 9. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. LIFE & 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. 189 120. 196 91. 741 417. 155 117. 87 42 (2). 145 87 5. 477 266 5. 98 69 4. Pensions and asset management. 34. 46. 22. 37. 139. 42. Institutional products Institutional guaranteed products BOLI / COLI. 109 16. 85 20. 81 17. 133 21. 408 74. 110 21. Reinsurance Operating earnings before tax Gains/(losses) on investments Impairment charges Share in profit/(loss) of associates Income before tax Income tax Net income. 66 672 7 (3) 0 676 (191) 485. 53 703 (126) (23) 0 554 (155) 399. 34 590 9 (16) 0 583 (139) 444. 52 767 82 27 0 876 (253) 623. 205 2,732 (28) (15) 0 2,689 (738) 1,951. 47 663 174 16 (1) 852 (227) 625. 483. 496. 448. 551. 1,978. 500. Net operating earnings. 10. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. 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. 2006 Second Quarter. Third Quarter. Fourth Quarter. First 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. 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. 687. 688. 681. 710. 764. 6,554. 6,166. 5,927. 5,790. 5,559. 354 114. 348 111. 335 132. 341 178. 356 177. 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. 129,558. 126,191. 129,722. 129,030. 131,099. 2007 Second Quarter. Third Quarter. Fourth Quarter. 11. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. USD.

(14) AEGON AMERICAS LIFE AND PROTECTION. UNAUDITED amounts in millions USD First Quarter. Second Quarter. 2006 Third Quarter. Fourth Quarter. Full Year. First Quarter. Life production Agency Banks Direct. 147 8 21. 153 6 20. 120 5 28. 148 6 71. 567 25 140. 147 3 22. Total retail standardized life production. 176. 179. 153. 224. 732. 172. 93 34 33 16. 98 36 32 13. 68 39 34 12. 95 85 30 14. 354 194 129 55. 91 31 37 13. Total retail standardized life production of which AEGON USA middle market standardized life production. 176 79. 179 81. 153 83. 224 129. 732 372. 172 85. 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. Earnings Operating earnings before tax. 251. 309. 309. 287. 1,156. 272. 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. 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. Second Quarter. 2007 Third Quarter. Fourth Quarter. Full Year. 12. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. USD.

(15) AEGON AMERICAS LIFE. UNAUDITED amounts in millions USD First Quarter. Second Quarter. 2006 Third Quarter. Fourth Quarter. Full Year. First Quarter. Life production Agency Banks Direct. 147 8 21. 153 6 20. 120 5 28. 148 6 71. 567 25 140. 147 3 22. Total retail standardized life production. 176. 179. 153. 224. 732. 172. 93 34 33 16. 98 36 32 13. 68 39 34 12. 95 85 30 14. 354 194 129 55. 91 31 37 13. 176 79. 179 81. 153 83. 224 129. 732 372. 172 85. 1,256. 1,238. 1,155. 1,368. 5,017. 1,238. 164. 191. 190. 195. 740. 155. Universal life Term Whole life/other Variable life Total retail standardized life production 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. 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%. 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. 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. Gross investment return to policyholder. 4.70%. -2.33%. 1.27%. 5.48%. 9.23%. 1.42%. 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. Second Quarter. 2007 Third Quarter. Fourth Quarter. Full Year. 13. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. 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. 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. Premium income. 617. 642. 621. 609. 2,489. 629. 87. 118. 119. 92. 416. 117. 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. 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. Earnings Operating earnings before tax. Second Quarter. 2007 Third Quarter. Fourth Quarter. Full Year. 14. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. 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. 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. Agency Banks Fee planners/wirehouses/broker-dealers Direct Variable annuity deposits. 324 102 280 168 874. 290 99 317 183 889. 251 77 329 171 828. 225 76 335 167 803. 1,090 354 1,261 689 3,394. 274 75 337 206 892. 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. Total savings and retirement deposits. 1,900. 2,005. 1,873. 1,759. 7,537. 1,885. Agency Banks Fee planners/wirehouses/broker-dealers Direct Savings and retirement deposits. 424 456 852 168 1,900. 407 436 979 183 2,005. 353 497 852 171 1,873. 339 388 865 167 1,759. 1,523 1,777 3,548 689 7,537. 360 379 940 206 1,885. 197. 189. 127. 239. 752. 171. 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. 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. Second Quarter. 2007 Third Quarter. Fourth Quarter. Full Year. 15. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. USD.

(18) AEGON AMERICAS FIXED ANNUITIES. UNAUDITED amounts in millions USD. USD Second Quarter. 2006 Third Quarter. 2007 Fourth Quarter. Full Year. First Quarter. 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. Earnings Operating earnings before tax. 111. 134. 88. 146. 479. 98. 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. 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. 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 US retail deferred annuities yield and spread information (annualized) Average yield on investments Average crediting rate Average crediting rate on new business Average gross spread Fair value income results included in average yield Average guaranteed rate US retail deferred annuities lapse and death rates (annualized) Surrenders and withdrawals Deaths Total. 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. 5.83% 3.38% 3.12% 2.45% 0.41% 3.10%. 5.68% 3.39% 4.42% 2.29% 0.23% 3.09%. 5.70% 3.38% 4.25% 2.32% 0.25% 3.07%. 6.24% 3.37% 3.82% 2.87% 0.74% 3.06%. 5.85% 3.38% 3.98% 2.47% 0.40% 3.08%. 5.95% 3.37% 3.72% 2.58% 0.39% 3.04%. 14.48% 3.38% 17.86%. 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%. Second Quarter. Third Quarter. Fourth Quarter. Full Year. 16. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. First Quarter.

(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. 324 102 280 168 874. 290 99 317 183 889. 251 77 329 171 828. 225 76 335 167 803. 1,090 354 1,261 689 3,394. 274 75 337 206 892. 86. 52. 42. 88. 268. 69. 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. 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. 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. 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. Gross investment return to policyholder. 5.14%. -2.00%. 2.84%. 6.17%. 12.54%. 1.76%. 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. 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%. US deferred annuities lapse and death rates (annualized) Surrenders and withdrawals Deaths Total. Second Quarter. 2007 Third Quarter. Fourth Quarter. Full Year. 17. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. 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. 49 56 572 677. (0). Second Quarter 57 82 662 801. 3. 2006 Third Quarter 43 69 523 635. (3). Fourth Quarter. Full Year. First Quarter. 43 90 530 663. 192 297 2,287 2,776. 42 96 603 741. 5. 5. 4. 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. Gross investment return to mutual fund holder. 4.25%. -3.23%. 2.53%. 5.19%. 8.94%. 1.83%. Second Quarter. 2007 Third Quarter. Fourth Quarter. Full Year. 18. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. 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. 8,973 327 9,300. 2,893 41 2,934. Retirement plans Purchased annuities Total pension written sales. 911 105 1,016. 909 0 909. 1,692 215 1,907. 2,002 13 2,015. 5,514 333 5,847. 1,322 123 1,445. 357. 499. 409. 377. 1,642. 536. 33. 47. 22. 37. 139. 42. 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. 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. 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. 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. 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. Off balance sheet asset management production 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). 1,794. 1,827. 1,841. Fourth Quarter. 1,887. Full Year. 1,887. First Quarter. Second Quarter. 2007 Third Quarter. Fourth Quarter. Full Year. 1,965. 19. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. 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. 12,501 12,628 25,129. 5,995 4,203 10,198. 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. Earnings Operating earnings before tax. 126. 105. 97. 152. 480. 131. 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. 286 18 (13) (11) 0 280. 280 14 (8) (3) 0 283. 256 46 (20) 1 0 283. 283 10 (1) 4 551 847. Production Institutional spread based Institutional synthetic GIC/Other Institutional production. Fourth Quarter. Full Year. First Quarter. Second Quarter. 2007 Third Quarter. Fourth Quarter. Full Year. 20. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. 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. Full Year. First 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. 12,501 12,628 25,129. 5,995 4,203 10,198. 110. 85. 81. 132. 408. 110. 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. 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. 5.60% 4.62% 0.98% 0.47%. 5.59% 5.02% 0.57% 0.17%. 6.02% 5.40% 0.62% 0.30%. 6.54% 5.36% 1.18% 0.81%. 5.94% 5.11% 0.83% 0.45%. 6.24% 5.36% 0.88% 0.49%. 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 Fair value income results included in average yield 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. Second Quarter. 2007 Third Quarter. Fourth Quarter. Full Year. 21. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. USD.

(24) AEGON AMERICAS BOLI / COLI. UNAUDITED amounts in millions USD First Quarter. Second Quarter. 2006 Third Quarter. Fourth Quarter. Full Year. First Quarter. 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. Premium income. 154. 163. 1,105. 339. 1,761. 524. 16. 20. 16. 20. 72. 21. 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. 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. 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. Gross investment return to policyholder. 2.66%. 1.24%. 0.20%. 2.42%. 6.27%. 1.60%. 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. 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. Second Quarter. 2007 Third Quarter. Fourth Quarter. Full Year. 273 10 0 0 551 834. 22. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. USD.

(25) AEGON AMERICAS REINSURANCE. UNAUDITED amounts in millions USD First Quarter. Production Domestic standardized life International standardized life Total standardized life. Second Quarter. 2006 Third Quarter. Fourth Quarter. Full Year. First Quarter. 48 27 75. 53 35 88. 47 18 65. 65 23 88. 213 103 316. 62 19 81. 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. Premium income Domestic International. 392 47. 410 60. 405 46. 458 65. 1,665 218. 433 54. 67. 52. 34. 52. 205. 47. 1,989. 2,025. 2,059. 2,149. 2,149. 2,216. Account balances Fixed annuities - general account. 608. 592. 574. 571. 571. 557. 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. Earnings Operating earnings before tax Policy reserves. Second Quarter. 2007 Third Quarter. Fourth Quarter. Full Year. 23. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. 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. 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. 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. Standardized life production. 36. 41. 27. 40. 144. 49. 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. 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. 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. 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. 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. Reserves Asia Pacific Ireland Europe Mexico South America Total reserves. Second Quarter. 2007 Third Quarter. Fourth Quarter. Full Year. 24. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. 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. 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. 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. Standardized life production. 79. 81. 83. 129. 372. 85. 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. 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. 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. 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. Second Quarter. 2007 Third Quarter. Fourth Quarter. Full Year. 25. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. USD.

(28) AEGON AMERICAS OPERATING EARNINGS IMPACT OF FAIR VALUE ASSETS. UNAUDITED amounts in millions. Asset valuation. USD. First Quarter. Second Quarter. 2006 Third Quarter. Fourth Quarter. Full Year. First Quarter. Life and protection Life Accident and health. 24 5. 8 4. 12 3. 37 7. 80 18. 12 3. Individual savings and retirement products Fixed annuities Variable annuities Retail mutual funds. 33 2 0. 24 2 1. 19 1 0. 43 2 0. 119 7 1. 21 1 0. Pensions and asset management. 9. 7. 7. 15. 37. 6. Institutional products Institutional guaranteed products BOLI / COLI. 39 2. 24 1. 29 1. 71 2. 164 5. 44 1. 4 118. 5 76. 2 73. 6 183. 17 449. 2 91. Reinsurance Total asset valuation Total return annuity Fixed annuities Reinsurance Total return annuity. (7) 16 9. 5 (2) 3. (8) (2) (10). 23 12 35. 13 24 38. (1) 0 (1). Segregated funds Variable annuities Total segregated funds. 42 42. (2) (2). (9) (9). 24 24. 55 55. 11 11. 169. 77. 54. 242. 542. 101. Total items. Second Quarter. 2007 Third Quarter. Fourth Quarter. Full Year. 26. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. USD.

(29) AEGON THE NETHERLANDS REPORTING STRUCTURE. INDIVIDUAL SAVINGS & RETIREMENT PRODUCTS. LIFE. SAVINGS PRODUCTS. PENSIONS & ASSET MANAGEMENT. DISTRIBUTION. GENERAL INSURANCE. ACCIDENT & HEALTH. 27. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. 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. Individual savings and retirement products Saving products Pensions and asset management Distribution. 176 5. 58 12. (15) 10. 29 7. 248 34. 22 10. 4. 12. 14. 5. 35. 5. 90. 30. 101. 52. 273. 40. 1. 5. 18. 7. 5. 8. General insurance Operating earnings before tax Gains/(losses) on investments Impairment charges Share in profit/(loss) of associates Income before tax Income tax Net income. 4 286 (70) 9 1 226 (28) 198. 13 130 260 (13) 2 379 (40) 339. 6 117 286 (9) 1 395 (113) 282. 3 101 (63) 1 3 42 179 221. 26 634 413 (12) 7 1,042 (2) 1,040. (6) 79 (140) (5) 0 (66) 35 (31). Net operating earnings. 212. 85. 93. 162. 552. 59. 28. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. Life and protection Life Accident and health.

(31) AEGON THE NETHERLANDS PRODUCTION. UNAUDITED amounts in millions. 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 Standardized new premium production Life Single premiums Recurring premiums annualized Total recurring plus 1/10 single Standardized new premium production Pensions Single premiums Recurring premiums annualized Total recurring plus 1/10 single Total standardized new premium production. New premium production Accident and health insurance premiums General insurance Savings deposits Gross savings deposits Account balances at period end Savings deposits Off balance sheet production Other managed assets. EUR 2006 Third Quarter. First Quarter. Second Quarter. Fourth Quarter. Full Year. First 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. 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. 98 17 27. 60 19 25. 63 17 23. 59 16 22. 280 69 97. 97 15 25. 301 21 51 78. 170 8 25 50. 220 7 29 52. 278 17 45 67. 968 53 150 248. 282 10 38 62. 14 12. 12 8. 10 7. 10 7. 46 33. 7 7. 708. 662. 528. 503. 2,401. 569. 5,116. 5,126. 5,033. 4,825. 4,825. 4,876. 125. 9. 109. 165. 408. 110. Second Quarter. 2007 Third Quarter. Fourth Quarter. Full Year. 29. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. 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. 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. 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. 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. 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. 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. Total expenses and commissions. 284. 237. 242. 321. 294. 2007 Second Quarter. Third Quarter. Fourth Quarter. 30. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. EUR.

(33) AEGON THE NETHERLANDS SUPPLEMENTARY INFORMATION. UNAUDITED amounts in millions EUR. EUR First Quarter. Second Quarter. 2006 Third Quarter. Fourth Quarter. Full Year. First Quarter. 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. General insurance ratios Claim ratio Cost ratio Combined ratio. 66% 10% 88%. 64% 8% 85%. 59% 8% 83%. 63% 8% 86%. 94 27 0 19 (210) (70). 360 18 0 17 (135) 260. 29 20 9 16 212 286. 73 (2) 0 85 (219) (63). 556 63 9 137 (352) 413. 79 24 0 14 (258) (141). 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. 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. 2007 Third Quarter. Fourth Quarter. Full Year. 65% 8% 87%. 31. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. 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 used for economic hedging Total net gains on investments. Second Quarter.

(34) AEGON UNITED KINGDOM REPORTING STRUCTURE. PENSIONS & ASSET MANAGEMENT. DISTRIBUTION. LIFE. 32. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. LIFE & PROTECTION.

(35) 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. 0. 4. 5. 3. 12. 5. Pensions and asset management. Life and protection. 42. 35. 33. 35. 145. 38. Distribution Operating earnings before tax Gains/(losses) on investments Impairment charges Other income/(charges) Share in profit/(loss) of associates. (5) 37 (2) 0 30 0. (1) 38 0 (1) (19) 0. 1 39 8 0 26 0. 1 39 5 0 24 1. (4) 153 11 (1) 61 1. 1 44 1 0 10 0. Income before tax. 65. 18. 73. 69. 225. 55. (19). 19. (27). (24). (51). (10). Income before income tax on shareholders return. 46. 37. 46. 45. 174. 45. Income tax on shareholders return Net income. (7) 39. (1) 36. (11) 35. 3 48. (16) 158. (7) 38. Net operating earnings. 29. 36. 30. 44. 140. 37. Income tax attributable to policyholder return. 33. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. Operating earnings before tax by line of business.

(36) 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. Standardized new premium production insurance Core pensions Group pensions Individual pensions. 89 64. 123 88. 93 100. 114 103. 419 355. 97 107. 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. 210. 279. 261. 287. 1,037. 288. 7. 4. 6. 2. 19. 9. 217. 283. 268. 289. 1,056. 297. 27%. 24%. 26%. 24%. 25%. 9.6% 7.2%. 10.2% 7.8%. 10.3% 7.9%. 10.6% 7.9%. 10.6% 7.9%. 181 7 6 17. 229 11 12 26. 217 14 10 20. 231 14 16 26. 858 46 44 89 1,037. Total life and pensions production AEGON Asset Management - pooled funds Total production Developing life and pensions business represents. 29%. Market share (12 month period to end of quarter) Independent Financial Advisors Total market. Standardized life and pensions business production by channel Independent Financial Advisors Tied distribution Banks (including bank IFAs) Rebates/internally generated. 241 16 14 17. Total life and pensions production. 210. 278. 262. 287. Non-IFA distribution represents. 14%. 18%. 17%. 20%. 17%. 16%. 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). 292. 370. 471. 885. 2,018. 735. 16.3%. 17.6%. 18.1%. 19.1%. 19.1%. 20.2%. 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. 288. Source: Association of British Insurers, data only available one quarter in arrears. 34. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. 1.

(37) OTHER COUNTRIES REPORTING STRUCTURE. OTHER COUNTRIES. INDIVIDUAL SAVINGS & RETIREMENT PRODUCTS. LIFE. VARIABLE ANNUITIES. ACCIDENT & HEALTH. SAVINGS PRODUCTS. PENSIONS & ASSET MANAGEMENT. GENERAL INSURANCE. OTHER. MUTUAL FUNDS. 35. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. LIFE & PROTECTION.

(38) 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. 3 1. 2 1. 10 1. 9 1. 24 4. 8 1. 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. Pensions and asset management. (2). (11). (7). 2. (18). 4. 7. 10. 7. 5. 29. 8. 0 8 14 0 5 27 (7) 20. (1) 1 1 (1) 5 6 (2) 4. 1 11 0 0 5 16 (5) 11. 0 17 5 1 9 32 (31) 1. 0 37 20 0 24 81 (45) 36. 0 21 2 0 8 31 (14) 17. 4. (1). 6. (13). (4). 8. General insurance Other Operating earnings before tax Gains/(losses) on investments Other income/(charges) Share in profit/(loss) of associates Income before tax Income tax Net operating earnings. Second quarter. 2007 Third Quarter. Fourth Quarter. Full Year. 36. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. EUR.

(39) OTHER CORPORATE INFORMATION. PUBLIC RATINGS. Company public ratings as of April 1, 2007*. 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. Credit ratings. 37. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. *All ratings have a stable outlook.

(40) 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.. 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).. 38. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. 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..

(41) General insurance. Interest charges and other. 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.. Interest charges and other includes funding interest expenses and holding expenses. 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. 39. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. previously reported in this line..

(42) FORWARD-LOOKING STATEMENTS LOCAL CURRENCIES AND CONSTANT CURRENCY EXCHANGE RATES. 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 forwardlooking 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 forwardlooking 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.. 40. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. This financial statement 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..

(43) CORPORATE AND SHAREHOLDER INFORMATION HEADQUARTERS AEGON N.V. AEGONplein 50 P.O. Box 202 2501 CE The Hague The Netherlands Telephone: + 31 70 344 32 10 www.aegon.com. P.O. Box 85 2501 CB The Hague The Netherlands E-mail: gca-ir@aegon.com. MEDIA Telephone: Fax:. + 31 70 344 83 44 + 31 70 344 84 45. ANALYSTS AND INVESTORS Telephone: + 31 70 344 83 05 Fax: + 31 70 344 84 45. UNITED STATES OF AMERICA AEGON USA, Inc. 1 1 1 1 North Charles Street Baltimore, MD 21201-5574 United States of America ANALYSTS AND INVESTORS Toll free : + 1 877 548 96 68 (USA only) Telephone: + 1 410 576 45 77 Fax: + 1 410 347 86 85 E-mail: ir@aegonusa.com. 41. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. GROUP CORPORATE AFFAIRS & INVESTOR RELATIONS AEGON N.V..

(44) LISTINGS Amsterdam New York London Tokyo. 42. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. NEXT PUBLICATION DATE FIGURES Thursday August 9, 2007 Results second quarter 2007 Thursday November 8, 2007 Results third quarter 2007 Thursday March 6, 2008 Results full year 2007.

(45) AEGON is one of the world’s largest life insurance and pension companies, and a strong provider of investment products. AEGON empowers local business units to identify and provide products and services that meet the evolving needs of customers, using distribution channels best suited to local markets. AEGON takes pride in balancing a local approach with the power of an expanding global operation. With headquarters in The Hague, the Netherlands, AEGON companies employ approximately 29,000 people worldwide. AEGON’s businesses serve millions of customers in over twenty markets throughout the Americas, Europe, and Asia, with major operations in the United States, the Netherlands and the United Kingdom. Respect, quality, transparency and trust constitute AEGON’s core values as the company continually strives to meet the expectations of customers, shareholders, employees and business partners. AEGON is driven to deliver new thinking with the ambition to be the best in the industry.. 43. WorldReginfo - 4f9a26a3-b03b-4c55-9cd8-b78529005526. ABOUT AEGON.

(46)