Annual Income Statements for Brighthouse Financial
This table shows Brighthouse Financial's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Brighthouse Financial
This table shows Brighthouse Financial's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Income / (Loss) Attributable to Common Shareholders |
|
388 |
110 |
-525 |
-200 |
453 |
-942 |
-519 |
9.00 |
150 |
646 |
Consolidated Net Income / (Loss) |
|
415 |
137 |
-497 |
-175 |
481 |
-916 |
-491 |
34 |
178 |
672 |
Net Income / (Loss) Continuing Operations |
|
415 |
137 |
-497 |
-175 |
481 |
-916 |
-491 |
34 |
178 |
672 |
Total Pre-Tax Income |
|
512 |
40 |
-653 |
-237 |
590 |
-1,174 |
-614 |
14 |
188 |
834 |
Total Revenue |
|
1,121 |
-127 |
1,284 |
263 |
1,170 |
1,400 |
74 |
1,427 |
2,018 |
1,205 |
Total Non-Interest Income |
|
1,121 |
-127 |
1,284 |
263 |
1,170 |
1,400 |
74 |
1,427 |
2,018 |
1,205 |
Other Service Charges |
|
719 |
649 |
699 |
731 |
667 |
681 |
581 |
721 |
703 |
690 |
Net Realized & Unrealized Capital Gains on Investments |
|
240 |
-943 |
388 |
-679 |
309 |
493 |
-709 |
525 |
1,135 |
308 |
Premiums Earned |
|
162 |
167 |
197 |
211 |
194 |
226 |
202 |
181 |
180 |
207 |
Total Non-Interest Expense |
|
609 |
-167 |
1,937 |
500 |
580 |
2,574 |
688 |
1,413 |
1,830 |
371 |
Property & Liability Insurance Claims |
|
939 |
668 |
1,109 |
1,141 |
1,016 |
1,235 |
1,470 |
1,151 |
578 |
1,231 |
Amortization of Deferred Policy Acquisition Costs |
|
159 |
155 |
156 |
157 |
155 |
152 |
151 |
150 |
150 |
148 |
Current and Future Benefits |
|
-984 |
-1,479 |
194 |
-1,300 |
-1,064 |
663 |
-1,440 |
-356 |
610 |
-1,487 |
Other Operating Expenses |
|
495 |
489 |
478 |
502 |
473 |
524 |
507 |
468 |
492 |
479 |
Income Tax Expense |
|
97 |
-97 |
-156 |
-62 |
109 |
-258 |
-123 |
-20 |
10 |
162 |
Preferred Stock Dividends Declared |
|
25 |
26 |
26 |
25 |
26 |
25 |
26 |
25 |
26 |
25 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
2.00 |
1.00 |
2.00 |
0.00 |
2.00 |
1.00 |
2.00 |
0.00 |
2.00 |
1.00 |
Basic Earnings per Share |
|
$5.42 |
$3.00 |
($7.72) |
($3.01) |
$6.92 |
($14.58) |
($8.22) |
$0.12 |
$2.49 |
$10.28 |
Weighted Average Basic Shares Outstanding |
|
69.13M |
67.70M |
66.86M |
65.50M |
64.20M |
62.88M |
62.11M |
60.76M |
59.35M |
58.06M |
Diluted Earnings per Share |
|
$5.39 |
$2.89 |
($7.72) |
($3.01) |
$6.89 |
($14.55) |
($8.22) |
$0.12 |
$2.47 |
$10.27 |
Weighted Average Diluted Shares Outstanding |
|
69.13M |
67.70M |
66.86M |
65.50M |
64.20M |
62.88M |
62.11M |
60.76M |
59.35M |
58.06M |
Weighted Average Basic & Diluted Shares Outstanding |
|
69.13M |
67.70M |
66.86M |
65.50M |
64.20M |
62.88M |
62.11M |
60.76M |
59.35M |
58.06M |
Annual Cash Flow Statements for Brighthouse Financial
This table details how cash moves in and out of Brighthouse Financial's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-33 |
3,658 |
-3,371 |
2,288 |
-1,268 |
1,231 |
366 |
-359 |
-264 |
1,194 |
Net Cash From Operating Activities |
|
4,631 |
3,736 |
3,396 |
3,062 |
1,828 |
888 |
641 |
-1,228 |
-137 |
-290 |
Net Cash From Continuing Operating Activities |
|
4,631 |
3,736 |
3,396 |
3,062 |
1,828 |
888 |
641 |
-1,228 |
-137 |
-290 |
Net Income / (Loss) Continuing Operations |
|
1,119 |
-2,939 |
-378 |
870 |
-735 |
-1,056 |
1,648 |
3,884 |
-1,107 |
393 |
Consolidated Net Income / (Loss) |
|
1,119 |
-2,939 |
-378 |
870 |
-735 |
-1,056 |
1,648 |
3,884 |
-1,107 |
393 |
Amortization Expense |
|
-240 |
-235 |
-276 |
-264 |
-283 |
-260 |
-254 |
-233 |
-282 |
-330 |
Non-Cash Adjustments to Reconcile Net Income |
|
-1,390 |
4,840 |
324 |
-2,831 |
63 |
-2,204 |
-2,722 |
-3,873 |
1,629 |
-282 |
Changes in Operating Assets and Liabilities, net |
|
5,116 |
2,053 |
3,726 |
5,287 |
2,783 |
4,408 |
1,969 |
-1,006 |
-377 |
-71 |
Net Cash From Investing Activities |
|
-7,042 |
4,674 |
-3,915 |
-4,538 |
-7,341 |
-5,843 |
-12,238 |
-8,276 |
-3,196 |
-2,194 |
Net Cash From Continuing Investing Activities |
|
-7,042 |
4,674 |
-3,915 |
-4,538 |
-7,341 |
-5,843 |
-12,238 |
-8,276 |
-3,196 |
-2,194 |
Acquisitions |
|
-871 |
-2,765 |
-3,831 |
-2,940 |
-2,639 |
-4,515 |
-4,592 |
-4,275 |
-5,428 |
-11,865 |
Purchase of Investment Securities |
|
-48,034 |
-42,878 |
-21,362 |
-20,710 |
-21,010 |
-17,081 |
-28,926 |
-21,971 |
-10,146 |
-14,685 |
Divestitures |
|
- |
- |
- |
- |
- |
0.00 |
0.00 |
- |
0.00 |
0.00 |
Sale and/or Maturity of Investments |
|
41,660 |
49,600 |
19,426 |
17,328 |
14,230 |
9,369 |
17,340 |
13,866 |
7,411 |
12,260 |
Other Investing Activities, net |
|
203 |
717 |
1,852 |
1,784 |
2,078 |
6,384 |
3,940 |
4,104 |
4,967 |
12,096 |
Net Cash From Financing Activities |
|
2,380 |
-4,752 |
-2,852 |
3,764 |
4,245 |
6,186 |
11,963 |
9,145 |
3,069 |
3,678 |
Net Cash From Continuing Financing Activities |
|
2,380 |
-4,752 |
-2,852 |
3,764 |
4,245 |
6,186 |
11,963 |
9,145 |
3,069 |
3,678 |
Issuance of Debt |
|
3,301 |
0.00 |
3,588 |
1,263 |
334 |
1,476 |
1,417 |
-1,709 |
-890 |
221 |
Repayment of Debt |
|
-21,413 |
-15,652 |
-9,060 |
-3,571 |
-3,451 |
-4,822 |
-4,869 |
-20,046 |
-17,749 |
-26,380 |
Repurchase of Common Equity |
|
- |
0.00 |
0.00 |
-105 |
-442 |
-473 |
-499 |
-488 |
-250 |
-250 |
Payment of Dividends |
|
0.00 |
0.00 |
-2,466 |
0.00 |
-21 |
-44 |
-89 |
-104 |
-102 |
-102 |
Other Financing Activities, Net |
|
20,492 |
10,900 |
5,086 |
6,177 |
7,413 |
9,101 |
15,664 |
31,492 |
22,060 |
30,189 |
Cash Interest Paid |
|
195 |
186 |
155 |
159 |
187 |
186 |
160 |
152 |
151 |
151 |
Cash Income Taxes Paid |
|
-405 |
189 |
-637 |
-895 |
16 |
-100 |
103 |
44 |
7.00 |
13 |
Quarterly Cash Flow Statements for Brighthouse Financial
This table details how cash moves in and out of Brighthouse Financial's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Change in Cash & Equivalents |
|
684 |
-1,680 |
-430 |
52 |
102 |
12 |
-28 |
618 |
1,189 |
-585 |
Net Cash From Operating Activities |
|
-962 |
-226 |
-500 |
-128 |
339 |
152 |
-530 |
334 |
24 |
-118 |
Net Cash From Continuing Operating Activities |
|
- |
-1,228 |
0.00 |
- |
- |
-137 |
0.00 |
- |
- |
-290 |
Net Income / (Loss) Continuing Operations |
|
- |
3,884 |
0.00 |
- |
- |
-1,107 |
0.00 |
- |
- |
393 |
Net Cash From Investing Activities |
|
-2,577 |
-680 |
-1,325 |
-334 |
-985 |
-552 |
-625 |
-1,082 |
-130 |
-357 |
Net Cash From Continuing Investing Activities |
|
-2,577 |
-680 |
-1,325 |
-334 |
-985 |
-552 |
-625 |
-1,082 |
-130 |
-357 |
Acquisitions |
|
-1,175 |
-880 |
-1,758 |
-1,266 |
-1,616 |
-788 |
-3,174 |
-2,569 |
-2,905 |
-3,217 |
Purchase of Investment Securities |
|
-4,845 |
-2,923 |
-2,139 |
-2,671 |
-2,817 |
-2,519 |
-2,966 |
-4,498 |
-3,289 |
-3,932 |
Sale and/or Maturity of Investments |
|
2,459 |
2,689 |
1,485 |
2,144 |
2,098 |
1,684 |
2,153 |
3,911 |
3,142 |
3,054 |
Other Investing Activities, net |
|
984 |
434 |
1,087 |
1,459 |
1,350 |
1,071 |
3,362 |
2,074 |
2,922 |
3,738 |
Net Cash From Financing Activities |
|
3,261 |
228 |
1,395 |
514 |
748 |
412 |
1,127 |
1,366 |
1,295 |
-110 |
Net Cash From Continuing Financing Activities |
|
3,261 |
228 |
1,395 |
514 |
748 |
412 |
1,127 |
1,366 |
1,295 |
-110 |
Issuance of Debt |
|
-143 |
-1,972 |
-159 |
-268 |
-192 |
-271 |
-17 |
253 |
-142 |
127 |
Repayment of Debt |
|
-5,791 |
-5,780 |
-5,298 |
-3,789 |
-3,687 |
-4,975 |
-6,447 |
-11,563 |
-17,460 |
9,090 |
Repurchase of Common Equity |
|
-136 |
-93 |
-62 |
-64 |
-64 |
-60 |
-62 |
-64 |
-64 |
-60 |
Payment of Dividends |
|
-25 |
-26 |
-26 |
-25 |
-26 |
-25 |
-26 |
-25 |
-26 |
-25 |
Other Financing Activities, Net |
|
9,356 |
8,099 |
6,940 |
4,660 |
4,717 |
5,743 |
7,679 |
12,765 |
18,987 |
-9,242 |
Cash Interest Paid |
|
6.00 |
69 |
6.00 |
69 |
7.00 |
69 |
6.00 |
69 |
7.00 |
69 |
Cash Income Taxes Paid |
|
-226 |
164 |
-9.00 |
6.00 |
4.00 |
6.00 |
4.00 |
2.00 |
4.00 |
3.00 |
Annual Balance Sheets for Brighthouse Financial
This table presents Brighthouse Financial's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
221,930 |
224,192 |
206,294 |
227,259 |
247,869 |
259,840 |
224,847 |
236,340 |
238,537 |
Cash and Due from Banks |
|
5,228 |
1,857 |
4,145 |
2,877 |
4,108 |
4,474 |
4,115 |
3,851 |
5,045 |
Trading Account Securities |
|
61,688 |
65,152 |
62,748 |
71,183 |
82,495 |
87,683 |
75,666 |
81,093 |
80,132 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accrued Investment Income |
|
693 |
601 |
724 |
684 |
676 |
724 |
885 |
1,183 |
1,277 |
Mortgage Servicing Rights |
|
9,378 |
10,742 |
13,694 |
15,753 |
15,808 |
19,850 |
22,936 |
22,508 |
23,286 |
Unearned Premiums Asset |
|
14,647 |
13,525 |
13,697 |
14,760 |
16,158 |
16,094 |
18,548 |
19,761 |
21,126 |
Deferred Acquisition Cost |
|
6,293 |
6,286 |
5,717 |
5,448 |
4,911 |
5,377 |
5,084 |
4,872 |
4,710 |
Separate Account Business Assets |
|
113,043 |
118,257 |
98,256 |
107,107 |
111,969 |
114,464 |
84,965 |
88,271 |
85,636 |
Other Assets |
|
10,960 |
7,772 |
7,313 |
9,447 |
11,606 |
11,174 |
12,648 |
14,801 |
17,325 |
Total Liabilities & Shareholders' Equity |
|
221,930 |
224,192 |
206,294 |
227,259 |
247,869 |
259,840 |
224,847 |
236,340 |
238,537 |
Total Liabilities |
|
207,068 |
209,612 |
191,811 |
211,022 |
229,781 |
243,633 |
219,249 |
231,332 |
233,513 |
Long-Term Debt |
|
4,707 |
3,612 |
3,963 |
4,365 |
3,436 |
3,157 |
3,156 |
3,156 |
3,155 |
Future Policy Benefits |
|
33,372 |
36,616 |
36,209 |
39,686 |
44,448 |
43,807 |
31,497 |
32,569 |
31,475 |
Participating Policy Holder Equity |
|
40,571 |
40,768 |
43,054 |
48,882 |
57,919 |
70,308 |
77,625 |
84,904 |
91,867 |
Separate Account Business Liabilities |
|
113,043 |
118,257 |
98,256 |
107,107 |
111,969 |
114,464 |
84,965 |
88,271 |
85,636 |
Other Long-Term Liabilities |
|
7,985 |
10,359 |
10,329 |
10,982 |
12,009 |
11,897 |
22,006 |
22,432 |
21,380 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
14,862 |
14,580 |
14,483 |
16,237 |
18,088 |
16,207 |
5,598 |
5,008 |
5,024 |
Total Preferred & Common Equity |
|
14,862 |
14,515 |
14,418 |
16,172 |
18,023 |
16,142 |
5,533 |
4,943 |
4,959 |
Preferred Stock |
|
- |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
14,862 |
14,515 |
14,418 |
16,172 |
18,023 |
16,142 |
5,533 |
4,943 |
4,959 |
Common Stock |
|
0.00 |
12,433 |
12,474 |
12,909 |
13,879 |
14,155 |
14,076 |
14,005 |
13,928 |
Retained Earnings |
|
0.00 |
406 |
1,346 |
585 |
-534 |
-642 |
-395 |
-1,507 |
-1,119 |
Treasury Stock |
|
- |
0.00 |
-118 |
-562 |
-1,038 |
-1,543 |
-2,042 |
-2,309 |
-2,572 |
Accumulated Other Comprehensive Income / (Loss) |
|
1,265 |
1,676 |
716 |
3,240 |
5,716 |
4,172 |
-6,106 |
-5,246 |
-5,278 |
Noncontrolling Interest |
|
0.00 |
65 |
65 |
65 |
65 |
65 |
65 |
65 |
65 |
Quarterly Balance Sheets for Brighthouse Financial
This table presents Brighthouse Financial's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Total Assets |
|
221,641 |
230,002 |
231,545 |
223,516 |
239,688 |
237,438 |
245,156 |
Cash and Due from Banks |
|
4,793 |
3,685 |
3,737 |
3,839 |
3,823 |
4,441 |
5,630 |
Trading Account Securities |
|
75,371 |
77,776 |
77,668 |
75,523 |
80,560 |
80,666 |
83,385 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accrued Investment Income |
|
909 |
985 |
1,027 |
1,143 |
1,297 |
1,169 |
2,083 |
Mortgage Servicing Rights |
|
22,089 |
22,823 |
22,614 |
22,682 |
22,670 |
22,641 |
22,938 |
Unearned Premiums Asset |
|
17,877 |
18,967 |
19,223 |
19,066 |
20,234 |
20,043 |
20,692 |
Deferred Acquisition Cost |
|
5,639 |
5,027 |
4,968 |
4,919 |
4,829 |
4,791 |
4,745 |
Separate Account Business Assets |
|
81,836 |
87,440 |
88,392 |
82,675 |
90,332 |
88,260 |
90,313 |
Other Assets |
|
13,127 |
13,299 |
13,916 |
13,669 |
15,943 |
15,427 |
15,370 |
Total Liabilities & Shareholders' Equity |
|
221,641 |
230,002 |
231,545 |
223,516 |
239,688 |
237,438 |
245,156 |
Total Liabilities |
|
215,762 |
224,183 |
226,573 |
219,382 |
235,428 |
233,232 |
239,566 |
Long-Term Debt |
|
3,156 |
3,157 |
3,156 |
3,157 |
3,155 |
3,155 |
3,155 |
Future Policy Benefits |
|
41,786 |
32,286 |
31,899 |
30,404 |
32,245 |
31,886 |
32,781 |
Participating Policy Holder Equity |
|
74,687 |
79,936 |
82,427 |
82,177 |
87,957 |
89,661 |
91,531 |
Separate Account Business Liabilities |
|
81,836 |
87,440 |
88,392 |
82,675 |
90,332 |
88,260 |
90,313 |
Other Long-Term Liabilities |
|
14,297 |
21,364 |
20,699 |
20,969 |
21,739 |
20,270 |
21,786 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
5,879 |
5,819 |
4,972 |
4,134 |
4,260 |
4,206 |
5,590 |
Total Preferred & Common Equity |
|
5,814 |
5,754 |
4,907 |
4,069 |
4,195 |
4,141 |
5,525 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
5,814 |
5,754 |
4,907 |
4,069 |
4,195 |
4,141 |
5,525 |
Common Stock |
|
14,096 |
14,055 |
14,040 |
14,023 |
13,990 |
13,973 |
13,954 |
Retained Earnings |
|
304 |
-894 |
-1,069 |
-590 |
-2,000 |
-1,966 |
-1,790 |
Treasury Stock |
|
-1,949 |
-2,119 |
-2,183 |
-2,248 |
-2,382 |
-2,447 |
-2,512 |
Accumulated Other Comprehensive Income / (Loss) |
|
-6,637 |
-5,288 |
-5,881 |
-7,116 |
-5,413 |
-5,419 |
-4,127 |
Noncontrolling Interest |
|
65 |
65 |
65 |
65 |
65 |
65 |
65 |
Annual Metrics And Ratios for Brighthouse Financial
This table displays calculated financial ratios and metrics derived from Brighthouse Financial's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
-66.06% |
126.71% |
31.03% |
-26.89% |
29.74% |
-41.48% |
38.12% |
-40.10% |
14.74% |
EBITDA Growth |
|
0.00% |
-494.47% |
81.90% |
181.37% |
-284.14% |
-25.77% |
204.53% |
156.35% |
-139.03% |
105.24% |
EBIT Growth |
|
0.00% |
-421.82% |
86.93% |
260.81% |
-206.37% |
-34.89% |
241.58% |
135.54% |
-131.15% |
128.63% |
NOPAT Growth |
|
0.00% |
-394.33% |
86.93% |
302.09% |
-184.64% |
-34.89% |
265.91% |
135.68% |
-126.57% |
138.09% |
Net Income Growth |
|
0.00% |
-362.65% |
87.14% |
330.16% |
-184.48% |
-43.67% |
256.06% |
135.68% |
-128.50% |
135.50% |
EPS Growth |
|
0.00% |
-362.74% |
87.12% |
328.16% |
-193.76% |
-71.30% |
258.81% |
178.96% |
-135.85% |
125.23% |
Operating Cash Flow Growth |
|
0.00% |
-19.33% |
-9.10% |
-9.84% |
-40.30% |
-51.42% |
-27.82% |
-291.58% |
88.84% |
-111.68% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
127.56% |
-92.61% |
-569.55% |
33.78% |
298.82% |
280.62% |
-103.05% |
185.56% |
Invested Capital Growth |
|
0.00% |
0.00% |
-32.52% |
1.40% |
11.69% |
4.48% |
-10.04% |
-54.79% |
-6.74% |
0.18% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
31.47% |
-36.21% |
-1.96% |
-5.44% |
0.34% |
58.96% |
-3.96% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
171.08% |
-163.36% |
-12.68% |
212.64% |
-35.34% |
-575.38% |
105.80% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
196.96% |
-149.93% |
4.77% |
228.95% |
-31.99% |
-466.92% |
126.61% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
221.85% |
-141.46% |
4.44% |
250.63% |
-30.17% |
-466.92% |
135.40% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
708.39% |
-136.48% |
3.47% |
237.56% |
-30.17% |
-1,950.00% |
132.89% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-144.89% |
28.78% |
0.00% |
0.00% |
-1,835.79% |
122.99% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
7.43% |
6.99% |
-36.70% |
-13.03% |
-36.97% |
-22.19% |
73.40% |
-1,350.00% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-574.94% |
-56.41% |
126.14% |
-9.75% |
-128.28% |
114.74% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-11.99% |
-6.88% |
-3.52% |
-0.86% |
-3.11% |
11.97% |
-6.47% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
14.04% |
-163.12% |
-13.02% |
8.09% |
-20.37% |
-19.75% |
35.27% |
65.46% |
-42.65% |
1.95% |
EBIT Margin |
|
16.44% |
-155.90% |
-8.99% |
11.03% |
-16.05% |
-16.69% |
40.37% |
68.85% |
-35.80% |
8.93% |
Profit (Net Income) Margin |
|
12.59% |
-97.38% |
-5.52% |
9.70% |
-11.21% |
-12.42% |
33.12% |
56.51% |
-26.89% |
8.32% |
Tax Burden Percent |
|
76.54% |
62.47% |
61.46% |
87.97% |
69.87% |
74.42% |
82.03% |
82.08% |
75.10% |
93.13% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
23.46% |
0.00% |
0.00% |
12.03% |
0.00% |
0.00% |
17.97% |
17.92% |
0.00% |
6.87% |
Return on Invested Capital (ROIC) |
|
0.00% |
-24.43% |
-1.91% |
4.75% |
-3.77% |
-4.72% |
8.06% |
27.63% |
-12.20% |
4.81% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-18.57% |
-1.24% |
4.75% |
-3.74% |
-6.32% |
8.06% |
27.63% |
-14.58% |
4.81% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-15.12% |
-0.66% |
1.24% |
-1.01% |
-1.44% |
1.55% |
8.00% |
-8.68% |
3.03% |
Return on Equity (ROE) |
|
0.00% |
-39.55% |
-2.57% |
5.99% |
-4.79% |
-6.15% |
9.61% |
35.62% |
-20.88% |
7.83% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-224.43% |
36.93% |
3.36% |
-14.81% |
-9.09% |
18.63% |
103.09% |
-5.22% |
4.63% |
Operating Return on Assets (OROA) |
|
0.00% |
-2.12% |
-0.28% |
0.46% |
-0.49% |
-0.60% |
0.79% |
1.95% |
-0.64% |
0.18% |
Return on Assets (ROA) |
|
0.00% |
-1.32% |
-0.17% |
0.40% |
-0.34% |
-0.44% |
0.65% |
1.60% |
-0.48% |
0.17% |
Return on Common Equity (ROCE) |
|
0.00% |
-39.55% |
-2.56% |
5.96% |
-4.76% |
-6.13% |
9.57% |
35.41% |
-20.62% |
7.73% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-19.78% |
-2.60% |
6.03% |
-4.54% |
-5.86% |
10.21% |
70.20% |
-22.40% |
7.93% |
Net Operating Profit after Tax (NOPAT) |
|
1,119 |
-3,294 |
-431 |
870 |
-736 |
-993 |
1,648 |
3,884 |
-1,032 |
393 |
NOPAT Margin |
|
12.59% |
-109.13% |
-6.29% |
9.70% |
-11.24% |
-11.68% |
33.12% |
56.51% |
-25.06% |
8.32% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-5.86% |
-0.67% |
0.00% |
-0.03% |
1.61% |
0.00% |
0.00% |
2.38% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
83.56% |
255.90% |
108.99% |
88.97% |
116.05% |
116.69% |
59.63% |
31.15% |
135.80% |
91.07% |
Earnings before Interest and Taxes (EBIT) |
|
1,462 |
-4,705 |
-615 |
989 |
-1,052 |
-1,419 |
2,009 |
4,732 |
-1,474 |
422 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,248 |
-4,923 |
-891 |
725 |
-1,335 |
-1,679 |
1,755 |
4,499 |
-1,756 |
92 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.48 |
0.25 |
0.26 |
0.18 |
0.26 |
0.64 |
0.69 |
0.58 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.48 |
0.25 |
0.26 |
0.18 |
0.26 |
0.64 |
0.69 |
0.58 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
1.03 |
0.40 |
0.65 |
0.38 |
0.83 |
0.52 |
0.83 |
0.60 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
4.18 |
0.00 |
0.00 |
2.66 |
0.94 |
0.00 |
9.97 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
23.93% |
0.00% |
0.00% |
37.59% |
106.51% |
0.00% |
10.03% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.49 |
0.19 |
0.28 |
0.12 |
0.15 |
0.30 |
0.34 |
0.13 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
1.29 |
0.39 |
0.88 |
0.31 |
0.58 |
0.39 |
0.67 |
0.22 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
4.82 |
0.00 |
0.00 |
1.64 |
0.59 |
0.00 |
11.16 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
3.54 |
0.00 |
0.00 |
1.43 |
0.56 |
0.00 |
2.43 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
4.02 |
0.00 |
0.00 |
1.75 |
0.68 |
0.00 |
2.61 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
2.60 |
1.14 |
3.17 |
2.97 |
4.50 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
1.06 |
5.68 |
0.00 |
0.00 |
0.76 |
0.18 |
0.00 |
2.72 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.81 |
0.25 |
0.27 |
0.27 |
0.19 |
0.19 |
0.56 |
0.63 |
0.63 |
Long-Term Debt to Equity |
|
0.00 |
0.32 |
0.25 |
0.27 |
0.27 |
0.19 |
0.19 |
0.56 |
0.63 |
0.63 |
Financial Leverage |
|
0.00 |
0.81 |
0.53 |
0.26 |
0.27 |
0.23 |
0.19 |
0.29 |
0.60 |
0.63 |
Leverage Ratio |
|
0.00 |
14.93 |
15.15 |
14.81 |
14.11 |
13.84 |
14.80 |
22.23 |
43.48 |
47.34 |
Compound Leverage Factor |
|
0.00 |
14.93 |
15.15 |
14.81 |
14.11 |
13.84 |
14.80 |
22.23 |
43.48 |
47.34 |
Debt to Total Capital |
|
0.00% |
44.87% |
19.85% |
21.48% |
21.19% |
15.96% |
16.30% |
36.05% |
38.66% |
38.57% |
Short-Term Debt to Total Capital |
|
0.00% |
27.41% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
17.46% |
19.85% |
21.48% |
21.19% |
15.96% |
16.30% |
36.05% |
38.66% |
38.57% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.36% |
0.35% |
0.32% |
0.30% |
0.34% |
0.74% |
0.80% |
0.79% |
Common Equity to Total Capital |
|
0.00% |
55.13% |
79.79% |
78.16% |
78.50% |
83.73% |
83.36% |
63.21% |
60.55% |
60.63% |
Debt to EBITDA |
|
0.00 |
-2.46 |
-4.05 |
5.47 |
-3.27 |
-2.05 |
1.80 |
0.70 |
-1.80 |
34.29 |
Net Debt to EBITDA |
|
0.00 |
-1.40 |
-1.97 |
-0.25 |
-1.11 |
0.40 |
-0.75 |
-0.21 |
0.40 |
-20.54 |
Long-Term Debt to EBITDA |
|
0.00 |
-0.96 |
-4.05 |
5.47 |
-3.27 |
-2.05 |
1.80 |
0.70 |
-1.80 |
34.29 |
Debt to NOPAT |
|
0.00 |
-3.67 |
-8.39 |
4.56 |
-5.93 |
-3.46 |
1.92 |
0.81 |
-3.06 |
8.03 |
Net Debt to NOPAT |
|
0.00 |
-2.09 |
-4.08 |
-0.21 |
-2.02 |
0.68 |
-0.80 |
-0.25 |
0.67 |
-4.81 |
Long-Term Debt to NOPAT |
|
0.00 |
-1.43 |
-8.39 |
4.56 |
-5.93 |
-3.46 |
1.92 |
0.81 |
-3.06 |
8.03 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.22% |
0.45% |
0.42% |
0.38% |
0.38% |
0.60% |
1.23% |
1.30% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-30,253 |
8,337 |
616 |
-2,892 |
-1,915 |
3,808 |
14,494 |
-442 |
378 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.01 |
0.03 |
0.04 |
0.03 |
0.04 |
0.02 |
0.03 |
0.02 |
0.02 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
26,959 |
18,192 |
18,446 |
20,602 |
21,524 |
19,364 |
8,754 |
8,164 |
8,179 |
Invested Capital Turnover |
|
0.00 |
0.22 |
0.30 |
0.49 |
0.34 |
0.40 |
0.24 |
0.49 |
0.49 |
0.58 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
26,959 |
-8,767 |
254 |
2,156 |
922 |
-2,160 |
-10,610 |
-590 |
15 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
8,843 |
3,498 |
5,788 |
2,634 |
2,883 |
2,650 |
2,768 |
1,026 |
Market Capitalization |
|
0.00 |
0.00 |
7,023 |
3,615 |
4,235 |
3,241 |
4,135 |
3,544 |
3,398 |
2,851 |
Book Value per Share |
|
$0.00 |
$0.00 |
$121.19 |
$121.57 |
$149.82 |
$201.36 |
$202.23 |
$80.04 |
$76.99 |
$83.55 |
Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$121.19 |
$121.57 |
$149.82 |
$201.36 |
$202.23 |
$80.04 |
$76.99 |
$83.55 |
Total Capital |
|
0.00 |
26,959 |
18,192 |
18,446 |
20,602 |
21,524 |
19,364 |
8,754 |
8,164 |
8,179 |
Total Debt |
|
0.00 |
12,097 |
3,612 |
3,963 |
4,365 |
3,436 |
3,157 |
3,156 |
3,156 |
3,155 |
Total Long-Term Debt |
|
0.00 |
4,707 |
3,612 |
3,963 |
4,365 |
3,436 |
3,157 |
3,156 |
3,156 |
3,155 |
Net Debt |
|
0.00 |
6,869 |
1,755 |
-182 |
1,488 |
-672 |
-1,317 |
-959 |
-695 |
-1,890 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
-355 |
-53 |
0.00 |
-1.40 |
63 |
0.00 |
0.00 |
75 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
12,097 |
3,612 |
3,963 |
4,365 |
3,436 |
3,157 |
3,156 |
3,156 |
3,155 |
Total Depreciation and Amortization (D&A) |
|
-214 |
-218 |
-276 |
-264 |
-283 |
-260 |
-254 |
-233 |
-282 |
-330 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$9.34 |
($24.54) |
($3.16) |
$7.24 |
($6.76) |
($11.58) |
($2.36) |
($1.36) |
($18.39) |
$4.67 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
119.77M |
116.67M |
105.10M |
87.38M |
76.63M |
67.70M |
62.88M |
58.06M |
Adjusted Diluted Earnings per Share |
|
$9.34 |
$0.00 |
$0.00 |
$7.21 |
($6.76) |
($11.58) |
($2.36) |
($1.36) |
($18.39) |
$4.64 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
119.77M |
116.67M |
105.10M |
87.38M |
76.63M |
67.70M |
62.88M |
58.06M |
Adjusted Basic & Diluted Earnings per Share |
|
$9.34 |
$0.00 |
$0.00 |
$0.00 |
($6.76) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
119.77M |
116.67M |
105.10M |
87.38M |
76.63M |
67.70M |
62.88M |
58.06M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
1,119 |
-3,294 |
-431 |
870 |
-736 |
-993 |
1,648 |
3,884 |
-1,032 |
393 |
Normalized NOPAT Margin |
|
12.59% |
-109.13% |
-6.29% |
9.70% |
-11.24% |
-11.68% |
33.12% |
56.51% |
-25.06% |
8.32% |
Pre Tax Income Margin |
|
16.44% |
-155.90% |
-8.99% |
11.03% |
-16.05% |
-16.69% |
40.37% |
68.85% |
-35.80% |
8.93% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
-652.38% |
0.00% |
-2.86% |
-4.17% |
5.40% |
2.68% |
-9.21% |
25.95% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
-652.38% |
12.07% |
-62.99% |
-48.96% |
35.68% |
15.24% |
-31.80% |
89.57% |
Quarterly Metrics And Ratios for Brighthouse Financial
This table displays calculated financial ratios and metrics derived from Brighthouse Financial's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-55.37% |
15.33% |
-36.21% |
-93.20% |
4.37% |
1,202.36% |
-94.24% |
442.59% |
72.48% |
-13.93% |
EBITDA Growth |
|
4.49% |
-98.23% |
-132.60% |
-110.89% |
15.23% |
-3,035.00% |
5.97% |
105.91% |
-68.14% |
171.04% |
EBIT Growth |
|
4.49% |
-98.23% |
-132.60% |
-110.89% |
15.23% |
-3,035.00% |
5.97% |
105.91% |
-68.14% |
171.04% |
NOPAT Growth |
|
7.79% |
-92.45% |
-128.80% |
-109.51% |
15.90% |
-699.85% |
5.97% |
120.49% |
-62.99% |
181.77% |
Net Income Growth |
|
7.79% |
-92.45% |
-131.32% |
-110.03% |
15.90% |
-768.61% |
1.21% |
119.43% |
-62.99% |
173.36% |
EPS Growth |
|
24.19% |
0.00% |
-138.39% |
-113.14% |
27.83% |
-603.46% |
-6.48% |
103.99% |
-64.15% |
170.58% |
Operating Cash Flow Growth |
|
-267.30% |
-7,433.33% |
-151.26% |
-180.50% |
135.24% |
167.26% |
-6.00% |
360.94% |
-92.92% |
-177.63% |
Free Cash Flow Firm Growth |
|
244.99% |
170.36% |
62.31% |
-35.59% |
-79.61% |
-102.16% |
-82.87% |
-84.35% |
-157.35% |
383.43% |
Invested Capital Growth |
|
-53.74% |
-54.79% |
-44.03% |
-39.40% |
-19.30% |
-6.74% |
-17.39% |
-9.44% |
19.94% |
0.18% |
Revenue Q/Q Growth |
|
-71.00% |
-111.33% |
1,111.02% |
-79.52% |
344.87% |
19.66% |
-94.71% |
1,828.38% |
41.42% |
-40.29% |
EBITDA Q/Q Growth |
|
-76.48% |
-92.19% |
-1,732.50% |
63.71% |
348.95% |
-298.98% |
47.70% |
102.28% |
1,242.86% |
343.62% |
EBIT Q/Q Growth |
|
-76.48% |
-92.19% |
-1,732.50% |
63.71% |
348.95% |
-298.98% |
47.70% |
102.28% |
1,242.86% |
343.62% |
NOPAT Q/Q Growth |
|
-76.22% |
-66.99% |
-433.65% |
63.71% |
389.93% |
-270.85% |
47.70% |
107.91% |
423.53% |
277.53% |
Net Income Q/Q Growth |
|
-76.22% |
-66.99% |
-462.77% |
64.79% |
374.86% |
-290.44% |
46.40% |
106.92% |
423.53% |
277.53% |
EPS Q/Q Growth |
|
-76.47% |
-46.38% |
-367.13% |
61.01% |
328.90% |
-311.18% |
43.51% |
101.46% |
1,958.33% |
315.79% |
Operating Cash Flow Q/Q Growth |
|
-705.03% |
76.51% |
-121.24% |
74.40% |
364.84% |
-55.16% |
-448.68% |
163.02% |
-92.81% |
-591.67% |
Free Cash Flow Firm Q/Q Growth |
|
37.29% |
-1.51% |
-38.56% |
-22.47% |
-56.54% |
-110.42% |
588.01% |
-29.19% |
-259.30% |
151.49% |
Invested Capital Q/Q Growth |
|
-32.64% |
-3.11% |
2.54% |
-9.45% |
-10.30% |
11.97% |
-9.17% |
-0.73% |
18.80% |
-6.47% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
45.67% |
0.00% |
-50.86% |
-90.11% |
50.43% |
-83.86% |
-829.73% |
0.98% |
9.32% |
69.21% |
EBIT Margin |
|
45.67% |
0.00% |
-50.86% |
-90.11% |
50.43% |
-83.86% |
-829.73% |
0.98% |
9.32% |
69.21% |
Profit (Net Income) Margin |
|
37.02% |
0.00% |
-38.71% |
-66.54% |
41.11% |
-65.43% |
-663.51% |
2.38% |
8.82% |
55.77% |
Tax Burden Percent |
|
81.05% |
342.50% |
76.11% |
73.84% |
81.53% |
78.02% |
79.97% |
242.86% |
94.68% |
80.58% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
18.95% |
-242.50% |
0.00% |
0.00% |
18.47% |
0.00% |
0.00% |
-142.86% |
5.32% |
19.42% |
Return on Invested Capital (ROIC) |
|
17.75% |
0.00% |
-17.49% |
-14.88% |
13.04% |
-28.57% |
-206.02% |
1.25% |
5.41% |
32.24% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
17.75% |
0.00% |
-18.75% |
-15.17% |
13.04% |
-31.55% |
-207.96% |
1.25% |
5.41% |
32.24% |
Return on Net Nonoperating Assets (RNNOA) |
|
5.33% |
0.00% |
-6.33% |
-6.29% |
8.22% |
-18.78% |
-130.23% |
0.86% |
3.51% |
20.28% |
Return on Equity (ROE) |
|
23.08% |
0.00% |
-23.82% |
-21.17% |
21.27% |
-47.35% |
-336.25% |
2.11% |
8.92% |
52.52% |
Cash Return on Invested Capital (CROIC) |
|
112.43% |
103.09% |
70.85% |
46.87% |
19.14% |
-5.22% |
6.79% |
-0.80% |
-31.98% |
4.63% |
Operating Return on Assets (OROA) |
|
1.31% |
0.00% |
-1.32% |
-1.00% |
0.59% |
-1.50% |
-10.27% |
0.02% |
0.20% |
1.38% |
Return on Assets (ROA) |
|
1.06% |
0.00% |
-1.00% |
-0.74% |
0.48% |
-1.17% |
-8.21% |
0.04% |
0.19% |
1.11% |
Return on Common Equity (ROCE) |
|
22.94% |
0.00% |
-23.66% |
-20.99% |
20.99% |
-46.77% |
-331.91% |
2.08% |
8.80% |
51.84% |
Return on Equity Simple (ROE_SIMPLE) |
|
95.67% |
0.00% |
31.28% |
-2.45% |
-1.33% |
0.00% |
-26.25% |
-21.54% |
-21.63% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
415 |
137 |
-457 |
-166 |
481 |
-822 |
-430 |
34 |
178 |
672 |
NOPAT Margin |
|
37.02% |
0.00% |
-35.60% |
-63.08% |
41.11% |
-58.70% |
-580.81% |
2.38% |
8.82% |
55.77% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
1.26% |
0.29% |
0.00% |
2.98% |
1.94% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
54.33% |
0.00% |
150.86% |
190.11% |
49.57% |
183.86% |
929.73% |
99.02% |
90.68% |
30.79% |
Earnings before Interest and Taxes (EBIT) |
|
512 |
40 |
-653 |
-237 |
590 |
-1,174 |
-614 |
14 |
188 |
834 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
512 |
40 |
-653 |
-237 |
590 |
-1,174 |
-614 |
14 |
188 |
834 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.54 |
0.64 |
0.52 |
0.65 |
0.79 |
0.69 |
0.79 |
0.65 |
0.50 |
0.58 |
Price to Tangible Book Value (P/TBV) |
|
0.54 |
0.64 |
0.52 |
0.65 |
0.79 |
0.69 |
0.79 |
0.65 |
0.50 |
0.58 |
Price to Revenue (P/Rev) |
|
0.46 |
0.52 |
0.49 |
1.25 |
1.24 |
0.83 |
1.14 |
0.66 |
0.56 |
0.60 |
Price to Earnings (P/E) |
|
0.57 |
0.94 |
1.76 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
9.97 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
175.03% |
106.51% |
56.66% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
10.03% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.17 |
0.30 |
0.28 |
0.33 |
0.36 |
0.34 |
0.37 |
0.20 |
0.04 |
0.13 |
Enterprise Value to Revenue (EV/Rev) |
|
0.23 |
0.39 |
0.41 |
1.04 |
1.00 |
0.67 |
0.93 |
0.36 |
0.07 |
0.22 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.22 |
0.59 |
1.22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
11.16 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.22 |
0.56 |
1.22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.43 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.28 |
0.68 |
1.40 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.61 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.99 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.10 |
0.18 |
0.28 |
0.52 |
1.66 |
0.00 |
4.86 |
0.00 |
0.00 |
2.72 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.54 |
0.56 |
0.54 |
0.63 |
0.76 |
0.63 |
0.74 |
0.75 |
0.56 |
0.63 |
Long-Term Debt to Equity |
|
0.54 |
0.56 |
0.54 |
0.63 |
0.76 |
0.63 |
0.74 |
0.75 |
0.56 |
0.63 |
Financial Leverage |
|
0.30 |
0.29 |
0.34 |
0.41 |
0.63 |
0.60 |
0.63 |
0.69 |
0.65 |
0.63 |
Leverage Ratio |
|
21.68 |
22.23 |
25.41 |
30.19 |
44.46 |
43.48 |
46.60 |
51.10 |
48.20 |
47.34 |
Compound Leverage Factor |
|
21.68 |
22.23 |
25.41 |
30.19 |
44.46 |
43.48 |
46.60 |
51.10 |
48.20 |
47.34 |
Debt to Total Capital |
|
34.93% |
36.05% |
35.17% |
38.83% |
43.30% |
38.66% |
42.55% |
42.86% |
36.08% |
38.57% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
34.93% |
36.05% |
35.17% |
38.83% |
43.30% |
38.66% |
42.55% |
42.86% |
36.08% |
38.57% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.72% |
0.74% |
0.72% |
0.80% |
0.89% |
0.80% |
0.88% |
0.88% |
0.74% |
0.79% |
Common Equity to Total Capital |
|
64.35% |
63.21% |
64.10% |
60.37% |
55.81% |
60.55% |
56.57% |
56.26% |
63.18% |
60.63% |
Debt to EBITDA |
|
0.45 |
0.70 |
1.52 |
-9.34 |
-12.14 |
-1.80 |
-2.20 |
-2.66 |
-1.99 |
34.29 |
Net Debt to EBITDA |
|
-0.24 |
-0.21 |
-0.25 |
1.72 |
2.62 |
0.40 |
0.47 |
1.09 |
1.56 |
-20.54 |
Long-Term Debt to EBITDA |
|
0.45 |
0.70 |
1.52 |
-9.34 |
-12.14 |
-1.80 |
-2.20 |
-2.66 |
-1.99 |
34.29 |
Debt to NOPAT |
|
0.57 |
0.81 |
1.75 |
-13.34 |
-17.35 |
-3.06 |
-3.14 |
-3.81 |
-2.84 |
8.03 |
Net Debt to NOPAT |
|
-0.29 |
-0.25 |
-0.29 |
2.46 |
3.75 |
0.67 |
0.67 |
1.55 |
2.23 |
-4.81 |
Long-Term Debt to NOPAT |
|
0.57 |
0.81 |
1.75 |
-13.34 |
-17.35 |
-3.06 |
-3.14 |
-3.81 |
-2.84 |
8.03 |
Noncontrolling Interest Sharing Ratio |
|
0.59% |
0.00% |
0.70% |
0.85% |
1.30% |
1.23% |
1.29% |
1.42% |
1.34% |
1.30% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
10,912 |
10,747 |
6,603 |
5,119 |
2,225 |
-232 |
1,131 |
801 |
-1,276 |
657 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.03 |
0.03 |
0.03 |
0.01 |
0.01 |
0.02 |
0.01 |
0.02 |
0.02 |
0.02 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
9,035 |
8,754 |
8,976 |
8,128 |
7,291 |
8,164 |
7,415 |
7,361 |
8,745 |
8,179 |
Invested Capital Turnover |
|
0.48 |
0.49 |
0.49 |
0.24 |
0.32 |
0.49 |
0.35 |
0.53 |
0.61 |
0.58 |
Increase / (Decrease) in Invested Capital |
|
-10,497 |
-10,610 |
-7,060 |
-5,285 |
-1,744 |
-590 |
-1,561 |
-767 |
1,454 |
15 |
Enterprise Value (EV) |
|
1,546 |
2,650 |
2,523 |
2,650 |
2,589 |
2,768 |
2,706 |
1,471 |
326 |
1,026 |
Market Capitalization |
|
3,118 |
3,544 |
2,986 |
3,166 |
3,206 |
3,398 |
3,309 |
2,692 |
2,736 |
2,851 |
Book Value per Share |
|
$80.96 |
$80.04 |
$85.00 |
$73.39 |
$62.12 |
$76.99 |
$67.54 |
$66.67 |
$90.94 |
$83.55 |
Tangible Book Value per Share |
|
$80.96 |
$80.04 |
$85.00 |
$73.39 |
$62.12 |
$76.99 |
$67.54 |
$66.67 |
$90.94 |
$83.55 |
Total Capital |
|
9,035 |
8,754 |
8,976 |
8,128 |
7,291 |
8,164 |
7,415 |
7,361 |
8,745 |
8,179 |
Total Debt |
|
3,156 |
3,156 |
3,157 |
3,156 |
3,157 |
3,156 |
3,155 |
3,155 |
3,155 |
3,155 |
Total Long-Term Debt |
|
3,156 |
3,156 |
3,157 |
3,156 |
3,157 |
3,156 |
3,155 |
3,155 |
3,155 |
3,155 |
Net Debt |
|
-1,637 |
-959 |
-528 |
-581 |
-682 |
-695 |
-668 |
-1,286 |
-2,475 |
-1,890 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
40 |
9.10 |
0.00 |
94 |
61 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
3,156 |
3,156 |
3,157 |
3,156 |
3,157 |
3,156 |
3,155 |
3,155 |
3,155 |
3,155 |
Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($9.82) |
$3.00 |
($7.72) |
($3.01) |
$6.92 |
($14.58) |
($8.22) |
$0.12 |
$2.49 |
$10.28 |
Adjusted Weighted Average Basic Shares Outstanding |
|
69.13M |
67.70M |
66.86M |
65.50M |
64.20M |
62.88M |
62.11M |
60.76M |
59.35M |
58.06M |
Adjusted Diluted Earnings per Share |
|
($9.82) |
$2.89 |
($7.72) |
($3.01) |
$6.89 |
($14.55) |
($8.22) |
$0.12 |
$2.47 |
$10.27 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
69.13M |
67.70M |
66.86M |
65.50M |
64.20M |
62.88M |
62.11M |
60.76M |
59.35M |
58.06M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
69.13M |
67.70M |
66.86M |
65.50M |
64.20M |
62.88M |
62.11M |
60.76M |
59.35M |
58.06M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
415 |
28 |
-457 |
-166 |
481 |
-822 |
-430 |
9.80 |
178 |
672 |
Normalized NOPAT Margin |
|
37.02% |
0.00% |
-35.60% |
-63.08% |
41.11% |
-58.70% |
-580.81% |
0.69% |
8.82% |
55.77% |
Pre Tax Income Margin |
|
45.67% |
0.00% |
-50.86% |
-90.11% |
50.43% |
-83.86% |
-829.73% |
0.98% |
9.32% |
69.21% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
1.78% |
2.68% |
5.72% |
-85.00% |
-190.74% |
-9.21% |
-9.26% |
-11.44% |
-8.54% |
25.95% |
Augmented Payout Ratio |
|
11.72% |
15.24% |
29.22% |
-380.83% |
-714.81% |
-31.80% |
-31.97% |
-39.46% |
-29.46% |
89.57% |
Key Financial Trends
Brighthouse Financial (NASDAQ: BHF) has exhibited a volatile financial performance over the last two years, influenced largely by varying net realized and unrealized capital gains, insurance claims, and non-interest expenses. Here’s a summary of key trends and data points from its financial statements covering Q3 2022 through Q4 2024.
- The company generated a net income attributable to common shareholders of $646 million in Q4 2024, a significant improvement from negative earnings in Q4 2023 (-$942 million) and Q1 2024 (-$519 million), showing a strong comeback.
- Total revenue for Q4 2024 was $1.205 billion, reflecting stable income predominantly from other service charges and capital gains.
- Net realized and unrealized capital gains showed strong positive values in recent quarters, with $308 million in Q4 2024 compared to a heavy loss of $709 million in Q1 2024, indicating improved investment performance.
- Total common equity increased over the quarters, reaching approximately $5.5 billion by the end of Q3 2024, up from about $4.1 billion in Q2 2024, showing strengthened shareholder value.
- Brighthouse Financial consistently paid dividends and repurchased common equity, supporting shareholder returns (e.g., repurchase of $60 million in Q4 2024).
- Cash and equivalents fluctuated but trended upwards from $3.7 billion in Q2 2023 to $5.6 billion by Q3 2024, suggesting management is maintaining liquidity to support operations and investments.
- Long-term debt remained stable around $3.15 billion, showing no significant increase in leverage during this period.
- Amortization of deferred policy acquisition costs remained steady around $150 million per quarter, consistent with ongoing policy acquisitions and related expenses.
- Total assets have slowly increased from approximately $221.6 billion in Q3 2022 to about $245 billion by Q3 2024, indicating gradual growth in business scale.
- Cash flow from investing and financing activities exhibits high volatility quarter-to-quarter due to acquisitions (multi-billion dollars) and debt repayments, reflecting strategic initiatives and capital structure management.
- The company faced significant net losses in 2023 Q4 and Q1 2024, with a net income attributable to common shareholders of -$942 million and -$519 million respectively, largely due to negative capital gains and high insurance claim expenses.
- Property & Liability insurance claims remained significantly high throughout the periods, e.g., $1.231 billion in Q4 2024 and over $1.2 billion in Q4 2023, putting pressure on profit margins.
- The total non-interest expense was inconsistent but peaked at $2.574 billion in Q4 2023, contributing to net losses, signaling possible cost control challenges.
- Q4 2024 and earlier quarters showed negative pre-tax income in several periods (e.g., Q4 2023 -$1.174 billion, Q1 2024 -$614 million), highlighting ongoing operational profitability pressure.
- There were large swings in net cash from operating activities; for example, Q4 2024 showed a negative cash flow of -$290 million from continuing operations, which could impact liquidity if persistent.
Summary: Brighthouse Financial has made notable progress throughout 2024 with a return to profitability by Q4 and improved investment gains after periods of losses in 2023 and early 2024. However, the high liability insurance claims and volatile non-interest expenses have impacted financial stability. Liquidity and debt levels remain controlled, supporting operational needs. Investors should monitor the company's ability to sustain positive capital gains and control claims and expenses to maintain its financial recovery trajectory.
08/14/25 05:59 PMAI Generated. May Contain Errors.